|
/s/ Jason DiBona
|
|
|
Jason DiBona
Chief Executive Officer AeroClean Technologies, Inc. |
|
| | |
Page
Number |
| |||
| | | | ii | | | |
| | | | iii | | | |
| | | | iii | | | |
| | | | iv | | | |
| | | | 1 | | | |
| | | | 8 | | | |
| | | | 23 | | | |
| | | | 73 | | | |
| | | | 75 | | | |
| | | | 84 | | | |
| | | | 85 | | | |
| | | | 86 | | | |
| | | | 117 | | | |
| | | | 119 | | | |
| | | | 121 | | | |
| | | | 130 | | | |
| | | | 132 | | | |
| | | | 138 | | | |
| | | | 145 | | | |
| | | | 161 | | | |
| | | | 167 | | | |
| | | | 177 | | | |
| | | | 188 | | | |
| | | | 190 | | | |
| | | | 192 | | | |
| | | | 195 | | | |
| | | | 197 | | | |
| | | | 199 | | | |
| | | | 202 | | | |
| | | | 211 | | | |
| | | | 211 | | | |
| | | | 212 | | | |
| | | | F-1 | | | |
| | | | A-1 | | | |
| | | | B-1 | | | |
| | | | C-1 | | | |
| | | | D-1 | | | |
| | | | E-1 | | | |
| | | | F-1 | | |
| | |
Nine Months Ended
September 30, |
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
Operating Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Product revenues
|
| | | $ | 136,037 | | | | | $ | 261,299 | | | | | $ | 616,511 | | | | | $ | — | | |
Cost of sales
|
| | | | 70,724 | | | | | | 147,733 | | | | | | (338,896) | | | | | | — | | |
Operating expenses
|
| | | | 12,431,742 | | | | | | 6,295,790 | | | | | | 8,521,360 | | | | | | 3,323,081 | | |
Net loss
|
| | | | (1,100,748)(1) | | | | | | (6,182,224) | | | | | | (7,923,607) | | | | | | (3,323,081) | | |
| | |
As of September 30,
|
| |
As of December 31,
|
| ||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 25,818,620 | | | | | $ | 19,629,649 | | | | | $ | 2,333,117 | | |
Total assets
|
| | | | 29,612,533 | | | | | | 23,722,748 | | | | | | 3,193,175 | | |
Total liabilities
|
| | | | 5,919,925 | | | | | | 2,012,333 | | | | | | 665,308 | | |
Total stockholders’/members’ equity
|
| | | | 23,692,608 | | | | | | 21,710,415 | | | | | | 2,527,867 | | |
| | |
Nine Months Ended
September 30, |
| |
Years Ended December 31,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
Operating Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Revenue
|
| | | $ | 35,313,235 | | | | | $ | 52,027,911 | | | | | $ | 76,052,125 | | | | | $ | 93,729,540 | | |
Cost of Revenue
|
| | | | (22,840,257) | | | | | | (33,359,405) | | | | | | (51,508,445) | | | | | | (54,906,156) | | |
Total operating expenses
|
| | | | 34,805,729 | | | | | | 59,098,503 | | | | | | 86,543,572 | | | | | | 68,586,620 | | |
Total other income (expense)
|
| | | | 32,157,376 | | | | | | (1,180,844) | | | | | | (2,152,575) | | | | | | (837,917) | | |
Net income (loss)
|
| | | | 9,824,625 | | | | | | (41,610,841) | | | | | | (64,152,467) | | | | | | (30,601,153) | | |
| | |
As of
September 30, |
| |
As of December 31,
|
| ||||||||||||
| | |
2022
|
| |
2021
|
| |
2020
|
| |||||||||
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 3,287,994 | | | | | $ | 15,883,575 | | | | | $ | 37,375,289 | | |
Total assets
|
| | | | 47,508,119 | | | | | | 62,018,459 | | | | | | 73,978,704 | | |
Total liabilities
|
| | | | 53,746,506 | | | | | | 89,761,288 | | | | | | 39,993,593 | | |
Total redeemable convertible preferred stock
|
| | | | 9,953,154 | | | | | | 133,864,901 | | | | | | 133,814,901 | | |
Total stockholders’ deficit
|
| | | | (16,191,541) | | | | | | (161,607,730) | | | | | | (99,829,790) | | |
| | |
Nine Months Ended
September 30, 2022 |
| |
Year Ended
December 31, 2021 |
| ||||||
Statement of Operations Data: | | | | | | | | | | | | | |
Product revenue
|
| | | $ | 35,449,272 | | | | | $ | 76,668,636 | | |
Cost of sales
|
| | | | 22,910,981 | | | | | | 51,847,341 | | |
Gross profit
|
| | | | 12,538,291 | | | | | | 24,821,295 | | |
Operating expenses:
|
| | | | | | | | | | | | |
Selling, general and administrative
|
| | | | 45,375,610 | | | | | | 88,770,631 | | |
Research and development
|
| | | | 2,309,351 | | | | | | 5,945,897 | | |
Restructuring and other impairment charges
|
| | | | — | | | | | | 4,745,057 | | |
Total operating expenses
|
| | | | 47,684,961 | | | | | | 99,461,585 | | |
Income (loss) before income tax benefit
|
| | | | 7,849,706 | | | | | | (76,792,865) | | |
Income tax benefit
|
| | | | 426,681 | | | | | | 320,138 | | |
Net income (loss)
|
| | | $ | 8,276,387 | | | | | $ | (76,472,727) | | |
Net income (loss) per share-basic
|
| | | $ | 0.28 | | | | | $ | (3.01) | | |
Weighted-average common shares outstanding-basic
|
| | | | 29,841,708 | | | | | | 26,128,848 | | |
Net income (loss) per share-diluted
|
| | | $ | 0.27 | | | | | $ | (3.01) | | |
Weighted average common shares outstanding-diluted
|
| | | | 30,573,798 | | | | | | 26,128,848 | | |
| | |
As of
September 30, 2022 |
| |||
Balance Sheet Data: | | | | | | | |
Cash
|
| | | $ | 36,106,614 | | |
Total assets
|
| | | | 133,736,090 | | |
Total liabilities
|
| | | | 63,466,431 | | |
Total stockholders’ equity
|
| | | | 70,269,659 | | |
| | |
Historical
AeroClean(a) |
| |
Historical
Molekule(b) |
| |
Reclassification
Adjustments |
| |
Transaction
Accounting Adjustments |
| |
Pro Forma
Condensed Combined |
| |||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 25,818,620 | | | | | $ | 3,287,994 | | | | | | | | | | | $ | 7,000,000(e) | | | | | $ | 36,106,614 | | |
Restricted cash
|
| | | | — | | | | | | 1,115,899 | | | | | | | | | | | | | | | | | | 1,115,899 | | |
Accounts receivable, net
|
| | | | 11,894 | | | | | | 1,469,646 | | | | | | | | | | | | | | | | | | 1,481,540 | | |
Prepaid expenses and other current asset
|
| | | | 285,318 | | | | | | 839,381 | | | | | | | | | | | | | | | | | |
— 1,124,699 |
| |
Inventories, net
|
| | | | 1,310,275 | | | | | | 28,613,102 | | | | | | | | | | | | | | | | | | 29,923,377 | | |
Total current assets
|
| | | | 27,426,107 | | | | | | 35,326,022 | | | | | | | | | | | | 7,000,000(e) | | | | | | 69,752,129 | | |
Property and equipment, net
|
| | | | 2,164,759 | | | | | | 9,749,515 | | | | | | | | | | | | | | | | | | 11,914,274 | | |
Security deposits
|
| | | | — | | | | | | 169,173 | | | | | | (169,173)(c) | | | | | | | | | | | | — | | |
Goodwill and intangible assets, net
|
| | | | — | | | | | | 2,263,409 | | | | | | | | | | | | 49,615,438(f) | | | | | | 51,878,847 | | |
Other assets
|
| | | | 21,667 | | | | | | — | | | | | | 169,173(c) | | | | | | | | | | | | 190,840 | | |
Total assets
|
| | | | 29,612,533 | | | | | | 47,508,119 | | | | | | | | | | | | 56,615,438 | | | | | | 133,736,090 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | | 854,295 | | | | | | 10,338,253 | | | | | | | | | | | | | | | | | | 11,192,548 | | |
Accrued expenses and other current liabilities
|
| | | | 1,835,057 | | | | | | 4,675,152 | | | | | | 707,825(d) | | | | | | 3,800,000(g) | | | | | | 11,018,034 | | |
Legal settlement liability
|
| | | | — | | | | | | 1,400,000 | | | | | | | | | | | | | | | | | | 1,400,000 | | |
Accrued sales tax
|
| | | | — | | | | | | 707,825 | | | | | | (707,825)(d) | | | | | | | | | | | | — | | |
Contract liabilities
|
| | | | — | | | | | | 52,325 | | | | | | | | | | | | | | | | | | 52,325 | | |
Notes payable, current portion
|
| | | | — | | | | | | 1,699,583 | | | | | | | | | | | | | | | | | | 1,699,583 | | |
Total current liabilities
|
| | | | 2,689,352 | | | | | | 18,873,138 | | | | | | | | | | | | 3,800,000(g) | | | | | | 25,362,490 | | |
Long-term liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liability
|
| | | | 3,156,000 | | | | | | | | | | | | | | | | | | | | | | | | 3,156,000 | | |
Deferred tax liability
|
| | | | 74,573 | | | | | | | | | | | | | | | | | | | | | | | | 74,573 | | |