|
Selling Securityholder
|
| |
Number of Shares
Offered for Resale |
| |
Historical Weighted-
Average Price Paid Per Share ($) |
| ||||||
|
Jacob DeWitte
|
| | | | 13,253,926 | | | | | | 0.0001 | | |
|
Caroline Cochran
|
| | | | 12,923,654 | | | | | | 0.0001 | | |
|
AltC Sponsor LLC
|
| | | | 13,950,000 | | | | | | 1.0412 | | |
|
Michael Klein
|
| | | | 13,950,000 | | | | | | 1.0412 | | |
|
Mithril II, L.P.
|
| | | | 7,710,768 | | | | | | 4.6600 | | |
|
Data Collective IV, L.P.
|
| | | | 8,196,971 | | | | | | 4.6500 | | |
|
Saxon Road Capital Management IV, LLC
|
| | | | 130,635 | | | | | | 1.9200 | | |
|
Hydrazine Capital II, L.P.
|
| | | | 3,732,479 | | | | | | 1.9200 | | |
|
Paul Cochran
|
| | | | 567,203 | | | | | | 0.0001 | | |
|
Julie Cochran
|
| | | | 567,203 | | | | | | 0.0001 | | |
|
Isaac Cochran
|
| | | | 358,990 | | | | | | 0.0001 | | |
|
Melissa Cochran
|
| | | | 358,990 | | | | | | 0.0001 | | |
|
Michael DeWitte
|
| | | | 538,484 | | | | | | 0.0001 | | |
|
Barbara DeWitte
|
| | | | 538,484 | | | | | | 0.0001 | | |
|
Jason DeWitte
|
| | | | 358,990 | | | | | | 0.0001 | | |
|
Joshua DeWitte
|
| | | | 358,990 | | | | | | 0.0001 | | |
|
Mary DeWitte
|
| | | | 358,990 | | | | | | 0.0001 | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 9 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 14 | | | |
| | | | | 51 | | | |
| | | | | 51 | | | |
| | | | | 51 | | | |
| | | | | 52 | | | |
| | | | | 67 | | | |
| | | | | 83 | | | |
| | | | | 90 | | | |
| | | | | 95 | | | |
| | | | | 98 | | | |
| | | | | 100 | | | |
| | | | | 103 | | | |
| | | | | 106 | | | |
| | | | | 111 | | | |
| | | | | 112 | | | |
| | | | | 112 | | | |
| | | | | 112 | | | |
|
Selling Securityholder
|
| |
Number of Shares
Offered for Resale |
| |
Historical Weighted-
Average Price Paid Per Share ($) |
| |
Potential Profit
Based on Current Trading Price ($ in millions) |
| |||||||||
|
Jacob DeWitte
|
| | | | 13,253,926 | | | | | | 0.0001 | | | | | | 83.50 | | |
|
Caroline Cochran
|
| | | | 12,923,654 | | | | | | 0.0001 | | | | | | 81.42 | | |
|
AltC Sponsor LLC
|
| | | | 13,950,000 | | | | | | 1.0412 | | | | | | 73.36 | | |
|
Michael Klein
|
| | | | 13,950,000 | | | | | | 1.0412 | | | | | | 73.36 | | |
|
Mithril II, L.P.
|
| | | | 7,710,768 | | | | | | 4.6600 | | | | | | 12.65 | | |
|
Data Collective IV, L.P.
|
| | | | 8,196,971 | | | | | | 4.6500 | | | | | | 13.53 | | |
|
Saxon Road Capital Management IV, LLC
|
| | | | 130,635 | | | | | | 1.9200 | | | | | | 0.57 | | |
|
Hydrazine Capital II, L.P.
|
| | | | 3,732,479 | | | | | | 1.9200 | | | | | | 16.35 | | |
|
Paul Cochran
|
| | | | 567,203 | | | | | | 0.0001 | | | | | | 3.57 | | |
|
Julie Cochran
|
| | | | 567,203 | | | | | | 0.0001 | | | | | | 3.57 | | |
|
Isaac Cochran
|
| | | | 358,990 | | | | | | 0.0001 | | | | | | 2.26 | | |
|
Melissa Cochran
|
| | | | 358,990 | | | | | | 0.0001 | | | | | | 2.26 | | |
|
Michael DeWitte
|
| | | | 538,484 | | | | | | 0.0001 | | | | | | 3.39 | | |
|
Barbara DeWitte
|
| | | | 538,484 | | | | | | 0.0001 | | | | | | 3.39 | | |
|
Jason DeWitte
|
| | | | 358,990 | | | | | | 0.0001 | | | | | | 2.26 | | |
|
Joshua DeWitte
|
| | | | 358,990 | | | | | | 0.0001 | | | | | | 2.26 | | |
|
Mary DeWitte
|
| | | | 358,990 | | | | | | 0.0001 | | | | | | 2.26 | | |
| | | |
Three Months Ended June 30,
|
| |
2024 versus 2023
|
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research and development
|
| | | $ | 10,719,142 | | | | | $ | 1,833,269 | | | | | $ | 8,885,873 | | | | | | 484.7% | | |
|
General and administrative
|
| | | | 7,051,836 | | | | | | 1,519,697 | | | | | | 5,532,139 | | | | | | 364.0% | | |
|
Total operating expenses
|
| | | | 17,770,978 | | | | | | 3,352,966 | | | | | | 14,418,012 | | | | | | 430.0% | | |
|
Loss from operations
|
| | | | (17,770,978) | | | | | | (3,352,966) | | | | | | (14,418,012) | | | | | | 430.0% | | |
| Other income (loss) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in fair value of simple agreement for future equity
|
| | | | (13,126,959) | | | | | | (1,122,000) | | | | | | (12,004,959) | | | | | | 1,070.0% | | |
|
Interest and dividend income
|
| | | | 1,715,574 | | | | | | 137 | | | | | | 1,715,437 | | | | | | NM | | |
|
Total other (loss)
|
| | | | (11,411,385) | | | | | | (1,121,863) | | | | | | (10,289,522) | | | | | | 917.2% | | |
|
Loss before income taxes
|
| | | | (29,182,363) | | | | | | (4,474,829) | | | | | | (24,707,534) | | | | | | 552.1% | | |
|
Income taxes
|
| | | | (163,621) | | | | | | — | | | | | | (163,621) | | | | | | NM | | |
|
Net loss
|
| | | $ | (29,345,984) | | | | | $ | (4,474,829) | | | | | $ | (24,871,155) | | | | | | 555.8% | | |
| | | |
Three Months Ended June 30,
|
| |
2024 versus 2023
|
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Payroll and employee benefits of research and development personnel
|
| | | $ | 2,839,961 | | | | | $ | 1,373,396 | | | | | $ | 1,466,565 | | | | | | 106.8% | | |
| | | |
Three Months Ended June 30,
|
| |
2024 versus 2023
|
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Stock-based compensation
|
| | | | 6,500,640 | | | | | | 33,684 | | | | | | 6,466,956 | | | | | | NM | | |
|
Subscription and professional fees
|
| | | | 463,445 | | | | | | 81,483 | | | | | | 381,962 | | | | | | 468.8% | | |
|
Travel, entertainment and other related expenses
|
| | | | 380,275 | | | | | | 105,286 | | | | | | 274,989 | | | | | | 261.2% | | |
|
Other expenses
|
| | | | 534,821 | | | | | | 239,420 | | | | | | 295,401 | | | | | | 123.4% | | |
|
Total research and development expenses
|
| | | $ | 10,719,142 | | | | | $ | 1,833,269 | | | | | $ | 8,885,873 | | | | | | 484.7% | | |
| | |||||||||||||||||||||||||
| | | |
Three Months Ended June 30,
|
| |
2024 versus 2023
|
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Payroll and employee benefits of general corporate functions and finance personnel
|
| | | $ | 1,720,378 | | | | | $ | 797,515 | | | | | $ | 922,863 | | | | | | 115.7% | | |
|
Stock-based compensation
|
| | | | 1,956,302 | | | | | | 14,868 | | | | | | 1,941,434 | | | | | | NM | | |
|
Regulatory fees
|
| | | | 145,375 | | | | | | 62,315 | | | | | | 83,060 | | | | | | 133.3% | | |
|
Professional services
|
| | | | 2,335,620 | | | | | | 393,866 | | | | | | 1,941,754 | | | | | | 493.0% | | |
|
Travel, entertainment and other expenses
|
| | | | 894,161 | | | | | | 251,133 | | | | | | 643,028 | | | | | | 256.1% | | |
|
Total general and administrative expenses
|
| | | $ | 7,051,836 | | | | | $ | 1,519,697 | | | | | $ | 5,532,139 | | | | | | 364.0% | | |
| | | |
Three Months Ended June 30,
|
| |
2024 versus 2023
|
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Change in fair value of SAFEs
|
| | | $ | (13,126,959) | | | | | | (1,122,000) | | | | | $ | (12,004,959) | | | | | | 1,070.0% | | |
|
Interest and dividend income
|
| | | | 1,715,574 | | | | | | 137 | | | | | | 1,715,437 | | | | | | NM | | |
|
Total other (loss)
|
| | | | (11,411,385) | | | | | | (1,121,863) | | | | | $ | (10,289,522) | | | | | | 917.2% | | |
| | | |
Six Months Ended June 30,
|
| |
2024 versus 2023
|
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research and development
|
| | | $ | 14,379,784 | | | | | $ | 3,749,719 | | | | | $ | 10,630,065 | | | | | | 283.5% | | |
|
General and administrative
|
| | | | 10,761,582 | | | | | | 2,939,545 | | | | | | 7,822,037 | | | | | | 266.1% | | |
|
Total operating expenses
|
| | | | 25,141,366 | | | | | | 6,689,264 | | | | | | 18,452,102 | | | | | | 275.8% | | |
|
Loss from operations
|
| | | | (25,141,366) | | | | | | (6,689,264) | | | | | | (18,452,102) | | | | | | 275.8% | | |
| Other income (loss) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in fair value of simple agreement for future equity
|
| | | | (29,919,959) | | | | | | (2,495,000) | | | | | | (27,424,959) | | | | | | 1,099.2% | | |
|
Interest expense
|
| | | | 1,856,877 | | | | | | 462 | | | | | | 1,856,415 | | | | | | NM | | |
|
Total other (loss)
|
| | | | (28,063,082) | | | | | | (2,494,538) | | | | | | (25,568,544) | | | | | | 1,025.0% | | |
|
Loss before income taxes
|
| | | | (53,204,448) | | | | | | (9,183,802) | | | | | | (44,020,646) | | | | | | 479.3% | | |
|
Income taxes
|
| | | | (163,621) | | | | | | — | | | | | | (163,621) | | | | | | NM | | |
|
Net loss
|
| | | $ | (53,368,069) | | | | | $ | (9,183,802) | | | | | $ | (44,184,267) | | | | | | 481.1% | | |
| | | |
Six Months Ended June 30,
|
| |
2024 versus 2023
|
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Payroll and employee benefits of research and development personnel
|
| | | $ | 5,217,374 | | | | | $ | 2,716,433 | | | | | $ | 2,500,941 | | | | | | 92.1% | | |
|
Stock-based compensation
|
| | | | 6,895,388 | | | | | | 66,999 | | | | | | 6,828,389 | | | | | | NM% | | |
|
Subscription and professional fees
|
| | | | 997,795 | | | | | | 162,539 | | | | | | 835,256 | | | | | | 513.9% | | |
|
Travel, entertainment and other related expenses
|
| | | | 507,931 | | | | | | 257,278 | | | | | | 250,653 | | | | | | 97.4% | | |
|
Other expenses
|
| | | | 761,296 | | | | | | 546,470 | | | | | | 214,826 | | | | | | 39.3% | | |
|
Total research and development expenses
|
| | | $ | 14,379,784 | | | | | $ | 3,749,719 | | | | | $ | 10,630,065 | | | | | | 283.5% | | |
| | | |
Six Months Ended June 30,
|
| |
2024 versus 2023
|
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Payroll and employee benefits of general corporate functions and finance personnel
|
| | | $ | 2,913,155 | | | | | $ | 1,445,507 | | | | | $ | 1,467,648 | | | | | | 101.5% | | |
|
Stock-based compensation
|
| | | | 2,229,028 | | | | | | 29,794 | | | | | | 2,199,234 | | | | | | NM% | | |
|
Regulatory fees
|
| | | | 240,682 | | | | | | 280,469 | | | | | | (39,787) | | | | | | (14.2)% | | |
|
Professional services
|
| | | | 4,017,523 | | | | | | 738,524 | | | | | | 3,278,999 | | | | | | 444.0% | | |
|
Travel, entertainment and other expenses
|
| | | | 1,361,194 | | | | | | 445,251 | | | | | | 915,943 | | | | | | 205.7% | | |
|
Total general and administrative expenses
|
| | | $ | 10,761,582 | | | | | $ | 2,939,545 | | | | | $ | 7,822,037 | | | | | | 266.1% | | |
| | | |
Six Months Ended June 30,
|
| |
2024 versus 2023
|
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Change in fair value of SAFEs
|
| | | $ | (29,919,959) | | | | | $ | (2,495,000) | | | | | $ | (27,424,959) | | | | | | 1,099.2% | | |
|
Interest and dividend income
|
| | | | 1,856,877 | | | | | | 462 | | | | | | 1,856,415 | | | | | | NM | | |
|
Total other (loss)
|
| | | $ | (28,063,082) | | | | | $ | (2,494,538) | | | | | $ | (25,568,544) | | | | | | 1,025.0% | | |
| | | |
Years Ended December 31,
|
| |
2023 versus 2022
|
| ||||||||||||||||||
| | | |
2023
|
| |
2022
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research and development
|
| | | $ | 9,763,333 | | | | | $ | 6,024,267 | | | | | $ | 3,739,066 | | | | | | 62.1% | | |
|
General and administrative
|
| | | | 8,872,684 | | | | | | 4,000,544 | | | | | | 4,872,140 | | | | | | 121.8% | | |
|
Total operating expenses
|
| | | | 18,636,017 | | | | | | 10,024,811 | | | | | | 8,611,206 | | | | | | 85.9% | | |
|
Loss from operations
|
| | | | (18,636,017) | | | | | | (10,024,811) | | | | | | (8,611,206) | | | | | | 85.9% | | |
| Other income (loss) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in fair value of simple agreement for future equity
|
| | | | (13,717,000) | | | | | | — | | | | | | (13,717,000) | | | | | | NA | | |
|
Interest expense, net
|
| | | | 180,360 | | | | | | 920 | | | | | | 179,440 | | | | | | NM | | |
|
Total other income
|
| | | | (13,536,640) | | | | | | 920 | | | | | | (13,537,560) | | | | | | NM | | |
|
Loss before income taxes
|
| | | | (32,172,657) | | | | | | (10,023,891) | | | | | | (22,148,766) | | | | | | 221.0% | | |
|
Income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | NM | | |
|
Net loss
|
| | | $ | (32,172,657) | | | | | $ | (10,023,891) | | | | | $ | (22,148,766) | | | | | | 221.0% | | |
| | | |
Years Ended December 31,
|
| |
2023 versus 2022
|
| ||||||||||||||||||
| | | |
2023
|
| |
2022
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Payroll and employee benefits of research and development personnel
|
| | | $ | 6,370,703 | | | | | $ | 4,632,430 | | | | | $ | 1,738,273 | | | | | | 37.5% | | |
|
Stock-based compensation
|
| | | | 397,909 | | | | | | 123,376 | | | | | | 274,533 | | | | | | 222.5% | | |
|
Subscription and professional fees
|
| | | | 1,342,924 | | | | | | 380,387 | | | | | | 962,537 | | | | | | 253.0% | | |
|
Travel, entertainment and other related expenses
|
| | | | 557,431 | | | | | | 314,920 | | | | | | 242,511 | | | | | | 77.0% | | |
|
Other expenses
|
| | | | 1,094,366 | | | | | | 573,154 | | | | | | 521,212 | | | | | | 90.9% | | |
|
Total research and development expenses
|
| | | $ | 9,763,333 | | | | | $ | 6,024,267 | | | | | $ | 3,739,066 | | | | | | 62.1% | | |
| | | |
Years Ended December 31,
|
| |
2023 versus 2022
|
| ||||||||||||||||||
| | | |
2023
|
| |
2022
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
|
Payroll and employee benefits of general corporate functions and finance personnel
|
| | | $ | 3,643,749 | | | | | $ | 2,304,523 | | | | | $ | 1,339,226 | | | | | | 58.1% | | |
|
Stock-based compensation
|
| | | | 379,494 | | | | | | 164,872 | | | | | | 214,622 | | | | | | 130.2% | | |
|
Regulatory fees
|
| | | | 496,184 | | | | | | 80,136 | | | | | | 416,048 | | | | | | 519.2% | | |
|
Professional services
|
| | | | 3,167,646 | | | | | | 743,998 | | | | | | 2,423,648 | | | | | | 325.8% | | |
|
Travel, entertainment and other expenses
|
| | | | 1,185,611 | | | | | | 707,015 | | | | | | 478,596 | | | | | | 67.7 | | |
|
Total general and administrative expenses
|
| | | $ | 8,872,684 | | | | | $ | 4,000,544 | | | | | $ | 4,872,140 | | | | | | 121.8% | | |
| | | |
Six Months Ended June 30,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Net cash used in operating activities
|
| | | $ | (17,040,149) | | | | | $ | (6,820,207) | | |
|
Net cash used in investing activities
|
| | | | (188,362,897) | | | | | | (25,401) | | |
|
Net cash provided by financing activities
|
| | | | 301,212,230 | | | | | | 2,286,870 | | |
|
Net increase (decrease) in cash and cash equivalents
|
| | | $ | 95,809,184 | | | | | $ | (4,558,738) | | |
|
Cash and cash equivalents, end of period
|
| | | $ | 105,676,772 | | | | | $ | 5,094,790 | | |
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Net cash used in operating activities
|
| | | $ | (15,997,695) | | | | | $ | (9,992,525) | | |
|
Net cash used in investing activities
|
| | | | (83,155) | | | | | | (149,560) | | |
|
Net cash provided by financing activities
|
| | | | 16,294,910 | | | | | | 9,351,712 | | |
|
Net increase (decrease) in cash and cash equivalents
|
| | | $ | 214,060 | | | | | $ | (790,373) | | |
|
Cash and cash equivalents, end of period
|
| | | $ | 9,867,588 | | | | | $ | 9,653,528 | | |
|
Name
|
| |
Age
|
| |
Position(s)
|
|
| Executive Officers: | | | | | | | |
|
Jacob DeWitte
|
| |
38
|
| |
Chief Executive Officer and Director
|
|
|
R. Craig Bealmear
|
| |
58
|
| | Chief Financial Officer | |
|
Caroline Cochran
|
| |
41
|
| |
Chief Operating Officer and Director
|
|
| Non-Employee Directors: | | | | | | | |
|
Sam Altman(1)
|
| |
39
|
| | Director and Chairman | |
|
Lieutenant General (Ret.) John Jansen(2)(3)
|
| |
62
|
| | Director | |
|
Richard W. Kinzley(2)(3)
|
| |
58
|
| | Director | |
|
Michael Klein(1)
|
| |
60
|
| | Director | |
|
Chris Wright(2)(3)
|
| |
59
|
| | Director | |
|
Name
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Option
Awards ($)(1) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| ||||||||||||||||||
|
Jacob DeWitte
Co-Founder, Chief Executive Officer and Director |
| | | | 2023 | | | | | | 211,077 | | | | | | 112,000(2) | | | | | | — | | | | | | 8,615(3) | | | | | | 331,692 | | |
| | | | 2022 | | | | | | 190,727 | | | | | | 28,160 | | | | | | — | | | | | | 9,126 | | | | | | 228,013 | | | ||
|
Caroline Cochran
Co-Founder, Chief Operating Officer and Director |
| | | | 2023 | | | | | | 211,077 | | | | | | 112,000(2) | | | | | | — | | | | | | 8,969(3) | | | | | | 332,046 | | |
| | | | 2022 | | | | | | 195,329 | | | | | | 28,160 | | | | | | — | | | | | | 9,329 | | | | | | 232,818 | | | ||
|
R. Craig Bealmear(4)
Chief Financial Officer |
| | | | 2023 | | | | | | 115,385 | | | | | | 62,500(2) | | | | | | 3,015,873 | | | | | | 1,846(3) | | | | | | 3,195,604 | | |
|
Named Executive Officer
|
| |
Title
|
| |
Annual
Base Salary ($) |
| |
Initial Grant Target
Grant Date Value ($) |
| ||||||
|
Jacob DeWitte
|
| |
Chief Executive Officer
|
| | | $ | 500,000 | | | | | $ | 3,000,000 | | |
|
Caroline Cochran
|
| |
Chief Operating Officer
|
| | | $ | 400,000 | | | | | $ | 2,100,000 | | |
|
R. Craig Bealmear
|
| |
Chief Financial Officer
|
| | | $ | 400,000 | | | | | $ | 2,100,000 | | |
|
Name
|
| |
Grant Date
|
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |||||||||
|
R. Craig Bealmear
Chief Financial Officer |
| |
12/22/2023
|
| | | | — | | | | | | 218,700(1) | | | | | $ | 19.28 | | | |
12/22/2033
|
|
|
Name and Address of Beneficial Owner(1)
|
| |
Number of
Shares |
| |
% of
Ownership |
| ||||||
| 5% Holders | | | | | | | | | | | | | |
|
AltC Sponsor LLC(2)(3)
|
| | | | 13,950,000 | | | | | | 11.43% | | |
|
Data Collective IV, L.P.(4)
|
| | | | 6,920,804 | | | | | | 5.67% | | |
|
Mithril II, L.P.(5)
|
| | | | 6,510,297 | | | | | | 5.33% | | |
| Directors and Named Executive Officers | | | | | | | | | | | | | |
|
Sam Altman(6)
|
| | | | 3,151,379 | | | | | | 2.58% | | |
|
Jacob DeWitte(7)
|
| | | | 24,343,506 | | | | | | 19.94% | | |
|
Caroline Cochran(8)
|
| | | | 24,343,506 | | | | | | 19.94% | | |
|
Michael Klein(2)(3)
|
| | | | 13,950,000 | | | | | | 11.43% | | |
|
Richard W. Kinzley
|
| | | | — | | | | | | — | | |
|
R. Craig Bealmear(9)
|
| | | | 370,766 | | | | | | * | | |
|
Lieutenant General (Ret.) John Jansen
|
| | | | — | | | | | | — | | |
|
Chris Wright
|
| | | | — | | | | | | — | | |
|
All directors and executive officers as a group (8 individuals)
|
| | | | 41,815,651 | | | | | | 34.25% | | |
|
Name of Selling Holder
|
| |
Number of
Shares of Common Stock Owned Prior to Offering |
| |
Maximum
Number of Shares of Common Stock to be Sold Pursuant to this Prospectus |
| |
Number of
Shares of Common Stock Owned After Offering |
| |
Percentage of
Outstanding Common Stock Beneficially Owned After the Offered Shares of Common Stock are Sold |
| ||||||||||||
|
Jacob DeWitte(1)
|
| | | | 11,190,452 | | | | | | 13,253,926 | | | | | | — | | | | | | — | | |
|
Caroline Cochran(2)
|
| | | | 10,911,600 | | | | | | 12,923,654 | | | | | | — | | | | | | — | | |
|
AltC Sponsor LLC(3)
|
| | | | 13,950,000 | | | | | | 13,950,000 | | | | | | — | | | | | | — | | |
|
Michael Klein(3)
|
| | | | 13,950,000 | | | | | | 13,950,000 | | | | | | — | | | | | | — | | |
|
Mithril II, L.P.(4)
|
| | | | 6,510,297 | | | | | | 7,710,768 | | | | | | — | | | | | | — | | |
|
Data Collective IV, L.P.(5)
|
| | | | 6,920,804 | | | | | | 8,196,971 | | | | | | — | | | | | | — | | |
|
Saxon Road Capital Management IV, LLC(6)
|
| | | | 110,298 | | | | | | 130,635 | | | | | | — | | | | | | — | | |
|
Hydrazine Capital II, L.P.(7)
|
| | | | 3,151,379 | | | | | | 3,732,479 | | | | | | — | | | | | | — | | |
|
Paul Cochran(8)
|
| | | | 478,898 | | | | | | 567,203 | | | | | | — | | | | | | — | | |
|
Julie Cochran(9)
|
| | | | 478,898 | | | | | | 567,203 | | | | | | — | | | | | | — | | |
|
Isaac Cochran(10)
|
| | | | 303,100 | | | | | | 358,990 | | | | | | — | | | | | | — | | |
|
Melissa Cochran(11)
|
| | | | 303,100 | | | | | | 358,990 | | | | | | — | | | | | | — | | |
|
Michael DeWitte(12)
|
| | | | 454,650 | | | | | | 538,484 | | | | | | — | | | | | | — | | |
|
Barbara DeWitte(13)
|
| | | | 454,650 | | | | | | 538,484 | | | | | | — | | | | | | — | | |
|
Jason DeWitte(14)
|
| | | | 303,100 | | | | | | 358,990 | | | | | | — | | | | | | — | | |
|
Joshua DeWitte(15)
|
| | | | 303,100 | | | | | | 358,990 | | | | | | — | | | | | | — | | |
|
Mary DeWitte(16)
|
| | | | 303,100 | | | | | | 358,990 | | | | | | — | | | | | | — | | |
| | | |
PAGE
|
| |||
|
Oklo Inc.
Unaudited Condensed Consolidated Financial Statements |
| | | | | | |
| | | | | F-2 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| |
Oklo Inc.
Audited Consolidated Financial Statements |
| | | | | | |
| | | | | | F-26 | | | |
| | | | | | F-27 | | | |
| | | | | | F-28 | | | |
| | | | | | F-29 | | | |
| | | | | | F-30 | | | |
| | | | | | F-31 | | |
| | | |
As of
|
| |||||||||
| | | |
June 30,
2024 (Unaudited) |
| |
December 31,
2023 |
| ||||||
| Assets | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 105,676,772 | | | | | $ | 9,867,588 | | |
|
Marketable securities
|
| | | | 129,607,093 | | | | | | — | | |
|
Prepaid and other current assets
|
| | | | 3,938,888 | | | | | | 4,330,465 | | |
|
Total current assets
|
| | | | 239,222,753 | | | | | | 14,198,053 | | |
|
Marketable securities
|
| | | | 59,287,344 | | | | | | — | | |
|
Property and equipment, net
|
| | | | 637,731 | | | | | | 577,671 | | |
|
Operating lease right-of-use assets
|
| | | | 37,785 | | | | | | 82,677 | | |
|
Other assets
|
| | | | — | | | | | | 25,361 | | |
|
Total assets
|
| | | $ | 299,185,613 | | | | | $ | 14,883,762 | | |
| Liabilities and stockholders’ equity (deficit) | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 1,068,205 | | | | | $ | 2,273,823 | | |
|
Accrued expenses and other
|
| | | | 3,773,290 | | | | | | 835,541 | | |
|
Operating lease liability
|
| | | | 37,785 | | | | | | 93,935 | | |
|
Total current liabilities
|
| | | | 4,879,280 | | | | | | 3,203,299 | | |
|
Simple agreements for future equity
|
| | | | — | | | | | | 46,042,000 | | |
|
Right of first refusal liability
|
| | | | 25,000,000 | | | | | | — | | |
|
Total liabilities
|
| | | | 29,879,280 | | | | | | 49,245,299 | | |
|
Commitments and contingencies (Note 14)
|
| | | | | | | | | | | | |
| Stockholders’ equity (deficit): | | | | | | | | | | | | | |
|
Class A common stock, $0.0001 par value – 500,000,000 shares
authorized; 122,096,270 and 69,242,940 shares issued and outstanding as of June 30, 2024 and December 31, 2023, respectively |
| | | | 12,210 | | | | | | 6,924 | | |
|
Additional paid-in capital
|
| | | | 383,737,617 | | | | | | 27,124,983 | | |
|
Accumulated deficit
|
| | | | (114,861,513) | | | | | | (61,493,444) | | |
|
Accumulated other comprehensive income
|
| | | | 418,019 | | | | | | — | | |
|
Total stockholders’ equity (deficit)
|
| | | | 269,306,333 | | | | | | (34,361,537) | | |
|
Total liabilities and stockholders’ equity
|
| | | $ | 299,185,613 | | | | | $ | 14,883,762 | | |
| | | |
Three Months Ended
June 30, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research and development
|
| | | $ | 10,719,142 | | | | | $ | 1,833,269 | | | | | $ | 14,379,784 | | | | | $ | 3,749,719 | | |
|
General and administrative
|
| | | | 7,051,836 | | | | | | 1,519,697 | | | | | | 10,761,582 | | | | | | 2,939,545 | | |
|
Total operating expenses
|
| | | | 17,770,978 | | | | | | 3,352,966 | | | | | | 25,141,366 | | | | | | 6,689,264 | | |
|
Loss from operations
|
| | | | (17,770,978) | | | | | | (3,352,966) | | | | | | (25,141,366) | | | | | | (6,689,264) | | |
| Other income (loss) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in fair value of simple agreements for future equity
|
| | | | (13,126,959) | | | | | | (1,122,000) | | | | | | (29,919,959) | | | | | | (2,495,000) | | |
|
Interest and dividend income
|
| | | | 1,715,574 | | | | | | 137 | | | | | | 1,856,877 | | | | | | 462 | | |
|
Total other loss
|
| | | | (11,411,385) | | | | | | (1,121,863) | | | | | | (28,063,082) | | | | | | (2,494,538) | | |
|
Loss before income taxes
|
| | | | (29,182,363) | | | | | | (4,474,829) | | | | | | (53,204,448) | | | | | | (9,183,802) | | |
|
Income taxes
|
| | | | (163,621) | | | | | | — | | | | | | (163,621) | | | | | | — | | |
|
Net loss
|
| | | | (29,345,984) | | | | | | (4,474,829) | | | | | | (53,368,069) | | | | | | (9,183,802) | | |
|
Deemed dividend – earnout and founder shares
|
| | | | (487,934,600) | | | | | | — | | | | | | (487,934,600) | | | | | | — | | |
|
Net loss attributable to common stockholders
|
| | | $ | (517,280,584) | | | | | $ | (4,474,829) | | | | | $ | (541,302,669) | | | | | $ | (9,183,802) | | |
| Net loss per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted – Class A common stock
|
| | | $ | (0.29) | | | | | $ | (0.06) | | | | | $ | (0.63) | | | | | $ | (0.13) | | |
|
Net loss per share attributable to common stockholders:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted – Class A common stock
|
| | | $ | (5.17) | | | | | $ | (0.06) | | | | | $ | (6.36) | | | | | $ | (0.13) | | |
|
Weighted average number of common shares outstanding – basic and diluted – Class A common stock
|
| | | | 100,021,539 | | | | | | 68,845,564 | | | | | | 85,170,891 | | | | | | 68,845,564 | | |
| | | |
Three Months Ended
June 30, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
|
Net loss
|
| | | $ | (29,345,984) | | | | | $ | (4,474,829) | | | | | $ | (53,368,069) | | | | | $ | (9,183,802) | | |
| Other comprehensive income: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in unrealized gains/losses on marketable debt securities
|
| | | | 418,019 | | | | | | — | | | | | | 418,019 | | | | | | — | | |
|
Total comprehensive loss
|
| | | $ | (28,927,965) | | | | | $ | (4,474,829) | | | | | $ | (52,950,050) | | | | | $ | (9,183,802) | | |
| | | |
Redeemable Convertible
Preferred Stock |
| | |
Common Stock
|
| |
Class A Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income |
| |
Total
Stockholders’ Equity (Deficit) |
| |||||||||||||||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| | |
Shares(1)
|
| |
Amount(1)
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||
|
Balance as of January 1, 2024,
as recast |
| | | | — | | | | | $ | — | | | | | | | — | | | | | $ | — | | | | | | 69,242,940 | | | | | $ | 6,924 | | | | | $ | 27,124,983 | | | | | $ | (61,493,444) | | | | | $ | — | | | | | $ | (34,361,537) | | |
|
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,345,625 | | | | | | 135 | | | | | | 439,787 | | | | | | — | | | | | | — | | | | | | 439,922 | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 667,474 | | | | | | — | | | | | | — | | | | | | 667,474 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,022,085) | | | | | | — | | | | | | (24,022,085) | | |
|
Balance as of March 31, 2024
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 70,588,565 | | | | | | 7,059 | | | | | | 28,232,244 | | | | | | (85,515,529) | | | | | | — | | | | | | (57,276,226) | | |
|
Issuance of Class A common stock in connection with the Business Combination, net of transaction costs (Note 3)
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 43,099,811 | | | | | | 4,310 | | | | | | 260,855,313 | | | | | | — | | | | | | — | | | | | | 260,859,623 | | |
|
Issuance of Class A common stock upon conversion of simple agreements for future equity immediately before the Business Combination (Note 3)
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 8,407,894 | | | | | | 841 | | | | | | 86,193,118 | | | | | | — | | | | | | — | | | | | | 86,193,959 | | |
|
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 418,019 | | | | | | 418,019 | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,456,942 | | | | | | — | | | | | | — | | | | | | 8,456,942 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (29,345,984) | | | | | | — | | | | | | (29,345,984) | | |
|
Balance as of June 30, 2024
|
| | | | — | | | | | $ | — | | | | | | | — | | | | | $ | — | | | | | | 122,096,270 | | | | | $ | 12,210 | | | | | $ | 383,737,617 | | | | | $ | (114,861,513) | | | | | $ | 418,019 | | | | | $ | 269,306,333 | | |
| | | |
Redeemable Convertible
Preferred Stock |
| | |
Common Stock
|
| |
Class A Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income |
| |
Total
Stockholders’ Equity (Deficit) |
| |||||||||||||||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| | |
Shares(1)
|
| |
Amount(1)
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||
|
Balance as of January 1, 2023,
as previously reported |
| | | | 6,585,881 | | | | | $ | 25,030,520 | | | | | | | 4,771,025 | | | | | $ | 477 | | | | | | — | | | | | $ | — | | | | | $ | 1,209,244 | | | | | $ | (29,320,787) | | | | | $ | — | | | | | $ | (28,111,066) | | |
|
Retroactive application of recapitalization (Note 3)
|
| | | | (6,585,881) | | | | | | (25,030,520) | | | | | | | (4,771,025) | | | | | | (477) | | | | | | 68,845,564 | | | | | | 6,885 | | | | | | 25,024,112 | | | | | | — | | | | | | — | | | | | | 25,030,520 | | |
|
Balance as of January 1, 2023,
effect of reverse recapitalization |
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 68,845,564 | | | | | | 6,885 | | | | | | 26,233,356 | | | | | | (29,320,787) | | | | | | — | | | | | | (3,080,546) | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 48,241 | | | | | | — | | | | | | — | | | | | | 48,241 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,708,973) | | | | | | — | | | | | | (4,708,973) | | |
|
Balance as of March 31, 2023
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 68,845,564 | | | | | | 6,885 | | | | | | 26,281,597 | | | | | | (34,029,760) | | | | | | — | | | | | | (7,741,278) | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 48,552 | | | | | | — | | | | | | — | | | | | | 48,552 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,474,829) | | | | | | — | | | | | | (4,474,829) | | |
|
Balance as of June 30, 2023
|
| | | | — | | | | | $ | — | | | | | | | — | | | | | $ | — | | | | | | 68,845,564 | | | | | $ | 6,885 | | | | | $ | 26,330,149 | | | | | $ | (38,504,589) | | | | | $ | — | | | | | $ | (12,167,555) | | |
| | | |
Six Months Ended
June 30, |
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (53,368,069) | | | | | $ | (9,183,802) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 111,673 | | | | | | 23,402 | | |
|
Change in fair value of simple agreements for future equity
|
| | | | 29,919,959 | | | | | | 2,495,000 | | |
|
Accretion of discount on marketable securities
|
| | | | (285,254) | | | | | | — | | |
|
Stock-based compensation
|
| | | | 9,124,416 | | | | | | 96,793 | | |
|
Change in operating assets and liabilities:
|
| | | | | | | | | | | | |
|
Prepaid and other current assets
|
| | | | (1,441,188) | | | | | | (269,939) | | |
|
Other assets
|
| | | | 25,361 | | | | | | 25,909 | | |
|
Accounts payable
|
| | | | (1,592,955) | | | | | | (10,378) | | |
|
Accrued expenses and other
|
| | | | 477,166 | | | | | | 12,791 | | |
|
Operating lease liability
|
| | | | (11,258) | | | | | | (9,983) | | |
|
Net cash used in operating activities
|
| | | | (17,040,149) | | | | | | (6,820,207) | | |
| Cash flows from investing activities | | | | | | | | | | | | | |
|
Purchases of property and equipment
|
| | | | (171,733) | | | | | | (25,401) | | |
|
Purchase of marketable securities
|
| | | | (202,191,164) | | | | | | — | | |
|
Proceeds from redemptions of marketable securities
|
| | | | 14,000,000 | | | | | | — | | |
|
Net cash used in investing activities
|
| | | | (188,362,897) | | | | | | (25,401) | | |
| Cash flows from financing activities | | | | | | | | | | | | | |
|
Proceeds from recapitalization
|
| | | | 276,209,768 | | | | | | — | | |
|
Proceeds from exercise of stock options
|
| | | | 439,922 | | | | | | — | | |
|
Proceeds from right of first refusal liability
|
| | | | 25,000,000 | | | | | | — | | |
|
Proceeds from simple agreements for future equity
|
| | | | 10,232,000 | | | | | | 2,315,000 | | |
|
Payment of deferred issuance costs
|
| | | | (10,669,460) | | | | | | (28,130) | | |
|
Net cash provided by financing activities
|
| | | | 301,212,230 | | | | | | 2,286,870 | | |
|
Net increase (decrease) in cash and cash equivalents
|
| | | | 95,809,184 | | | | | | (4,558,738) | | |
|
Cash and cash equivalents – beginning of year
|
| | | | 9,867,588 | | | | | | 9,653,528 | | |
|
Cash and cash equivalents – end of period
|
| | | $ | 105,676,772 | | | | | $ | 5,094,790 | | |
| Supplemental disclosure of cash flow information | | | | | | | | | | | | | |
|
Cash paid for interest
|
| | | $ | — | | | | | $ | — | | |
|
Cash paid for income taxes
|
| | | | — | | | | | | — | | |
| Supplemental noncash investing and financing activities | | | | | | | | | | | | | |
|
Reclassification of deferred issuance costs in connection with business combination
|
| | | $ | 3,992,424 | | | | | $ | — | | |
|
Reclassification of simple agreements for future equity in connection with
business combination |
| | | | 86,193,959 | | | | | | — | | |
|
Deferred issuance costs included in accounts payable
|
| | | | 375,594 | | | | | | 1,310,403 | | |
|
Deferred issuance costs included in accrued expense and other
|
| | | | 92,710 | | | | | | — | | |
| | Furniture and fixtures | | | 7 years | |
| | Computers | | | 3 to 7 years | |
| | Software | | | 3 years | |
| | Leasehold improvements | | |
Shorter of lease term or estimated useful life of the asset
|
|
| |
Cash proceeds from recapitalization
|
| | | $ | 276,209,768 | | |
| |
Add: accrued interest receivable
|
| | | | 43,616 | | |
| |
Add: advance to Legacy Oklo
|
| | | | 1,829,659 | | |
| |
Add: prepaid expenses
|
| | | | 3,500 | | |
| |
Less: transaction costs and advisory fees
|
| | | | (14,661,884) | | |
| |
Cash and other assets acquired from the Business Combination
|
| | | | 263,424,659 | | |
| |
Less: accounts payable
|
| | | | (11,743) | | |
| |
Less: accrued expenses
|
| | | | (45,455) | | |
| |
Less: excise tax payable
|
| | | | (2,159,147) | | |
| |
Less: income taxes payable
|
| | | | (348,691) | | |
| |
Net cash from the Business Combination recorded on the condensed consolidated stockholders’ equity (deficit)
|
| | | $ | 260,859,623 | | |
| | | |
Class A
Common Stock(1) |
| |||
|
Legacy Oklo stockholders(2)
|
| | | | 78,996,459 | | |
|
Sponsor stockholders (as defined in Note 11)(3)
|
| | | | 13,950,000 | | |
|
AltC public stockholders (as defined in Note 11)(4)
|
| | | | 29,149,811 | | |
|
Total AltC stockholders
|
| | | | 43,099,811 | | |
|
Total Class A common stock
|
| | | | 122,096,270 | | |
| | | |
As of
|
| |||||||||
| | | |
June 30, 2024
(Unaudited) |
| |
December 31,
2023 |
| ||||||
|
Prepaid expenses
|
| | | $ | 2,474,295 | | | | | $ | 369,881 | | |
|
Deferred issuance costs
|
| | | | — | | | | | | 3,709,542 | | |
|
Cost-share receivables
|
| | | | 193,960 | | | | | | 126,042 | | |
|
Interest and dividend income receivables
|
| | | | 1,120,272 | | | | | | — | | |
|
Refundable deposit
|
| | | | 125,000 | | | | | | 125,000 | | |
|
Other
|
| | | | 25,361 | | | | | | — | | |
|
Total prepaid and other current assets
|
| | | $ | 3,938,888 | | | | | $ | 4,330,465 | | |
| | | |
As of
|
| |||||||||
| | | |
June 30, 2024
(Unaudited) |
| |
December 31,
2023 |
| ||||||
| | | | | | | | | | | | | | |
|
Computers
|
| | | $ | 281,126 | | | | | $ | 196,882 | | |
|
Furniture and fixtures
|
| | | | 64,912 | | | | | | 64,912 | | |
|
Software
|
| | | | 479,954 | | | | | | 392,465 | | |
|
Leasehold improvements
|
| | | | 30,762 | | | | | | 30,762 | | |
|
Total property and equipment, gross
|
| | | | 856,754 | | | | | | 685,021 | | |
|
Less accumulated depreciation and amortization
|
| | | | (219,023) | | | | | | (107,350) | | |
|
Total property and equipment, net
|
| | | $ | 637,731 | | | | | $ | 577,671 | | |
| | | |
As of
|
| |||||||||
| | | |
June 30, 2024
(Unaudited) |
| |
December 31,
2023 |
| ||||||
|
Accrued expenses
|
| | | $ | 849,252 | | | | | $ | 482,984 | | |
|
Accrued payroll and bonus
|
| | | | 100,256 | | | | | | 196,900 | | |
|
Excise tax payable
|
| | | | 2,159,147 | | | | | | — | | |
|
Credit card liabilities
|
| | | | 152,073 | | | | | | 155,407 | | |
|
Income taxes payable
|
| | | | 512,562 | | | | | | 250 | | |
|
Total accrued expenses and other
|
| | | $ | 3,773,290 | | | | | $ | 835,541 | | |
| | | |
Six Months Ended June 30,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Operating lease costs during the period
|
| | | $ | 189,631 | | | | | $ | 160,999 | | |
|
Cash payments included in the measurement of operating lease liabilities during the period
|
| | | $ | 114,660 | | | | | $ | 111,132 | | |
|
Operating lease liabilities arising from obtaining lease right-of-use assets during the
period |
| | | $ | 56,462 | | | | | $ | — | | |
|
Weighted-average remaining lease term (in years) as of period-end
|
| | | | 0.17 | | | | | | 0.92 | | |
|
Weighted-average discount rate during the period
|
| | | | 9.20% | | | | | | 6.85% | | |
| | | |
Three Months Ended June 30,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
|
Research and development
|
| | | $ | 74,761 | | | | | $ | 38,163 | | | | | $ | 141,618 | | | | | $ | 90,579 | | |
|
General and administrative
|
| | | | 24,523 | | | | | | 42,470 | | | | | | 48,013 | | | | | | 70,420 | | |
|
Total operating lease costs(1)
|
| | | $ | 99,284 | | | | | $ | 80,633 | | | | | $ | 189,631 | | | | | $ | 160,999 | | |
| | Year Ending December 31, | | | | | | | |
| |
2024 (remaining six months)
|
| | | | 38,220 | | |
| |
Minimum lease payments
|
| | | | 38,220 | | |
| |
Less imputed interest
|
| | | | (435) | | |
| |
Present value of operating lease liability, representing current portion of operating lease
liability |
| | | $ | 37,785 | | |
| | | |
Adjusted
Cost(1) |
| |
Net
Unrealized Gains / (Losses)(2) |
| |
Fair Value
|
| |
Cash and
Cash Equivalents |
| |
Current
Marketable Securities |
| |
Noncurrent
Marketable Securities |
| ||||||||||||||||||
|
Cash
|
| | | $ | 17,519,756 | | | | | $ | — | | | | | $ | 17,519,756 | | | | | $ | 17,519,756 | | | | | $ | — | | | | | $ | — | | |
| Level 1: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Money market funds
|
| | | | 88,157,016 | | | | | | — | | | | | | 88,157,016 | | | | | | 88,157,016 | | | | | | — | | | | | | — | | |
|
U.S. Treasury securities
|
| | | | 146,991,356 | | | | | | 427,914 | | | | | | 147,419,270 | | | | | | — | | | | | | 88,131,926 | | | | | | 59,287,344 | | |
|
Subtotal
|
| | | | 235,148,372 | | | | | | 427,914 | | | | | | 235,576,286 | | | | | | 88,157,016 | | | | | | 88,131,926 | | | | | | 59,287,344 | | |
| Level 2(3): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial paper
|
| | | | 22,261,307 | | | | | | (1,338) | | | | | | 22,259,969 | | | | | | — | | | | | | 22,259,969 | | | | | | — | | |
|
Corporate debt securities
|
| | | | 19,223,755 | | | | | | (8,557) | | | | | | 19,215,198 | | | | | | — | | | | | | 19,215,198 | | | | | | — | | |
|
Subtotal
|
| | | | 41,485,062 | | | | | | (9,895) | | | | | | 41,475,167 | | | | | | — | | | | | | 41,475,167 | | | | | | — | | |
|
Total
|
| | | $ | 294,153,190 | | | | | $ | 418,019 | | | | | $ | 294,571,209 | | | | | $ | 105,676,772 | | | | | $ | 129,607,093 | | | | | $ | 59,287,344 | | |
| |
Due within one year
|
| | | $ | 129,607,093 | | |
| |
Due after 1 year through 5 years
|
| | | | 59,287,344 | | |
| |
Total fair value
|
| | | $ | 188,894,437 | | |
|
Legacy Oklo SAFEs
|
| |
Outstanding
Principal Balance of SAFE Notes Before Closing |
| |
Legacy Oklo
Price Per Share Upon Conversion |
| |
Legacy Oklo
Common Stock Issuable |
| |
Exchange Ratio
|
| |
Class A
Common Stock Issued at Closing(1) |
| |||||||||||||||
|
Valuation cap $300,000,000
|
| | | $ | 13,994,800 | | | | | $ | 22.445945 | | | | | | 623,487 | | | | | | 6.062 | | | | | | 3,779,578 | | |
|
Valuation cap $500,000,000
|
| | | | 28,562,200 | | | | | | 37.409909 | | | | | | 763,496 | | | | | | 6.062 | | | | | | 4,628,316 | | |
| | | | | $ | 42,557,000 | | | | | | | | | | | | 1,386,983 | | | | | | | | | | | | 8,407,894 | | |
| | | |
Immediately
Prior to the Closing |
| |
As of December 31,
2023 |
|
|
Asset volatility(1)
|
| |
83.0%
|
| |
85.8%
|
|
|
Risk-free rate(2)
|
| |
4.5%
|
| |
3.8%
|
|
|
Expected term(3)
|
| |
60 months
|
| |
60 months
|
|
| | | |
Three Months
Ended |
| |
Six Months
Ended |
| ||||||
| | | | | | | | | | | | | | |
|
Beginning balance
|
| | | $ | 73,067,000 | | | | | $ | 46,042,000 | | |
|
SAFE Notes issued during the period
|
| | | | — | | | | | | 10,232,000 | | |
|
Change in fair value during the period
|
| | | | 13,126,959 | | | | | | 29,919,959 | | |
|
SAFE Notes principal balance converted during the period
|
| | | | (42,557,000) | | | | | | (42,557,000) | | |
|
Change in fair value upon conversion on SAFE Notes at Closing
|
| | | | (43,636,959) | | | | | | (43,636,959) | | |
|
Ending balance
|
| | | $ | — | | | | | $ | — | | |
|
Legacy Oklo Preferred Stock
|
| |
Number of
Shares Issued and Outstanding Before Closing |
| |
Exchange Ratio
|
| |
Class A
Common Stock Issued at Closing |
| |||||||||
|
Preferred Stock Series A-1
|
| | | | 4,526,703 | | | | | | 6.062 | | | | | | 27,440,874 | | |
|
Preferred Stock Series A-2
|
| | | | 55,135 | | | | | | 6.062 | | | | | | 334,228 | | |
|
Preferred Stock Series A-3
|
| | | | 2,004,043 | | | | | | 6.062 | | | | | | 12,148,509 | | |
|
Totals
|
| | | | 6,585,881 | | | | | | | | | | | | 39,923,611 | | |
| | | |
Three Months Ended June 30,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
| | | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
|
Research and development
|
| | | $ | 6,500,640 | | | | | $ | 33,684 | | | | | $ | 6,895,388 | | | | | $ | 66,999 | | |
|
General and administrative
|
| | | | 1,956,302 | | | | | | 14,868 | | | | | | 2,229,028 | | | | | | 29,794 | | |
|
Total costs charged to operations(1)
|
| | | $ | 8,456,942 | | | | | $ | 48,552 | | | | | $ | 9,124,416 | | | | | $ | 96,793 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| Assets | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 9,867,588 | | | | | $ | 9,653,528 | | |
|
Prepaid and other current assets
|
| | | | 4,330,465 | | | | | | 834,724 | | |
|
Total current assets
|
| | | | 14,198,053 | | | | | | 10,488,252 | | |
|
Property and equipment, net
|
| | | | 577,671 | | | | | | 177,298 | | |
|
Operating lease right-of-use assets
|
| | | | 82,677 | | | | | | 270,605 | | |
|
Other assets
|
| | | | 25,361 | | | | | | 51,270 | | |
|
Total assets
|
| | | $ | 14,883,762 | | | | | $ | 10,987,425 | | |
| Liabilities and stockholders’ deficit | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 2,273,823 | | | | | $ | 336,621 | | |
|
Other accrued expenses
|
| | | | 835,541 | | | | | | 87,169 | | |
|
Operating lease liability
|
| | | | 93,935 | | | | | | 210,246 | | |
|
Total current liabilities
|
| | | | 3,203,299 | | | | | | 634,036 | | |
|
Operating lease liability, net of current portion
|
| | | | — | | | | | | 93,935 | | |
|
Simple agreement for future equity
|
| | | | 46,042,000 | | | | | | 13,340,000 | | |
|
Total liabilities
|
| | | | 49,245,299 | | | | | | 14,067,971 | | |
| Commitments and contingencies (Note 12) | | | | | | | | | | | | | |
| Stockholders’ deficit (Notes 1 and 14): | | | | | | | | | | | | | |
|
Class A common stock, $0.0001 par value – 500,000,000 shares
authorized; 69,242,940 and 68,845,564 shares issued and outstanding at December 31, 2023 and 2022, respectively |
| | | | 6,925 | | | | | | 6,885 | | |
|
Additional paid-in capital
|
| | | | 27,124,982 | | | | | | 26,233,356 | | |
|
Accumulated deficit
|
| | | | (61,493,444) | | | | | | (29,320,787) | | |
|
Total stockholders’ deficit
|
| | | | (34,361,537) | | | | | | (3,080,546) | | |
|
Total liabilities and stockholders’ deficit
|
| | | $ | 14,883,762 | | | | | $ | 10,987,425 | | |
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| Operating expenses | | | | | | | | | | | | | |
|
Research and development
|
| | | $ | 9,763,333 | | | | | $ | 6,024,267 | | |
|
General and administrative
|
| | | | 8,872,684 | | | | | | 4,000,544 | | |
|
Total operating expenses
|
| | | | 18,636,017 | | | | | | 10,024,811 | | |
|
Loss from operations
|
| | | | (18,636,017) | | | | | | (10,024,811) | | |
| Other income (loss) | | | | | | | | | | | | | |
|
Change in fair value of simple agreement for future equity
|
| | | | (13,717,000) | | | | | | — | | |
|
Interest income
|
| | | | 180,360 | | | | | | 920 | | |
|
Total other income (loss)
|
| | | | (13,536,640) | | | | | | 920 | | |
|
Loss before income taxes
|
| | | | (32,172,657) | | | | | | (10,023,891) | | |
|
Income taxes
|
| | | | — | | | | | | — | | |
|
Net loss
|
| | | $ | (32,172,657) | | | | | $ | (10,023,891) | | |
| Per share information | | | | | | | | | | | | | |
|
Basic and diluted net loss per Class A common share
|
| | | $ | (0.47) | | | | | $ | (0.15) | | |
|
Weighted average number of common shares outstanding – basic and diluted – Class A common stock
|
| | | | 68,891,996 | | | | | | 68,042,229 | | |
| | | |
Redeemable Convertible
Preferred Stock |
| | |
Common Stock
|
| |
Class A
Common Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| | |
Shares(1)
|
| |
Amount(1)
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
|
Balance as of January 1, 2022, as previously reported
|
| | | | 6,585,881 | | | | | $ | 25,030,520 | | | | | | | 4,626,094 | | | | | $ | 463 | | | | | | — | | | | | $ | — | | | | | $ | 565,821 | | | | | $ | (19,296,896) | | | | | $ | (18,730,612) | | |
|
Retroactive application of recapitalization (Note 14)
|
| | | | (6,585,881) | | | | | | (25,030,520) | | | | | | | (4,626,094) | | | | | | (463) | | | | | | 67,966,992 | | | | | | 6,797 | | | | | | 25,024,186 | | | | | | — | | | | | | 25,030,520 | | |
|
Balance as of January 1, 2022, effect of reverse recapitalization
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 67,966,992 | | | | | | 6,797 | | | | | | 25,590,007 | | | | | | (19,296,896) | | | | | | 6,299,908 | | |
|
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 878,572 | | | | | | 88 | | | | | | 355,101 | | | | | | — | | | | | | 355,189 | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 288,248 | | | | | | — | | | | | | 288,248 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,023,891) | | | | | | (10,023,891) | | |
|
Balance as of December 31, 2022
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 68,845,564 | | | | | | 6,885 | | | | | | 26,233,356 | | | | | | (29,320,787) | | | | | | (3,080,546) | | |
|
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 397,376 | | | | | | 40 | | | | | | 114,223 | | | | | | — | | | | | | 114,263 | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 777,403 | | | | | | — | | | | | | 777,403 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (32,172,657) | | | | | | (32,172,657) | | |
|
Balance as of December 31, 2023
|
| | | | — | | | | | $ | — | | | | | | | — | | | | | $ | — | | | | | | 69,242,940 | | | | | $ | 6,925 | | | | | $ | 27,124,982 | | | | | $ | (61,493,444) | | | | | $ | (34,361,537) | | |
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (32,172,657) | | | | | $ | (10,023,891) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 75,247 | | | | | | 29,532 | | |
|
Change in fair value of simple agreement for future equity
|
| | | | 13,717,000 | | | | | | — | | |
|
Stock-based compensation
|
| | | | 777,403 | | | | | | 288,248 | | |
|
Change in operating assets and liabilities:
|
| | | | | | | | | | | | |
|
Prepaid and other current assets
|
| | | | (126,199) | | | | | | (320,639) | | |
|
Other assets
|
| | | | 25,909 | | | | | | 34,189 | | |
|
Accounts payable
|
| | | | 1,344,013 | | | | | | 75,834 | | |
|
Other accrued expenses
|
| | | | 383,907 | | | | | | (59,949) | | |
|
Operating lease liability
|
| | | | (22,318) | | | | | | (15,849) | | |
|
Net cash used in operating activities
|
| | | | (15,997,695) | | | | | | (9,992,525) | | |
| Cash flows from investing activities | | | | | | | | | | | | | |
|
Purchases of property and equipment
|
| | | | (83,155) | | | | | | (149,560) | | |
|
Net cash used in investing activities
|
| | | | (83,155) | | | | | | (149,560) | | |
| Cash flows from financing activities | | | | | | | | | | | | | |
|
Proceeds from exercise of stock options
|
| | | | 114,263 | | | | | | 355,189 | | |
|
Proceeds from simple agreement for future equity
|
| | | | 19,325,000 | | | | | | 9,000,000 | | |
|
Payment of deferred issuance costs
|
| | | | (3,144,353) | | | | | | (3,477) | | |
|
Net cash provided by financing activities
|
| | | | 16,294,910 | | | | | | 9,351,712 | | |
|
Net decrease in cash and cash equivalents
|
| | | | 214,060 | | | | | | (790,373) | | |
|
Cash and cash equivalents – beginning of year
|
| | | | 9,653,528 | | | | | | 10,443,901 | | |
|
Cash and cash equivalents – end of year
|
| | | $ | 9,867,588 | | | | | $ | 9,653,528 | | |
| Supplemental disclosure of cash flow information | | | | | | | | | | | | | |
|
Cash paid for interest
|
| | | $ | — | | | | | $ | — | | |
|
Cash paid for income taxes
|
| | | | — | | | | | | — | | |
| Supplemental noncash investing and financing activities | | | | | | | | | | | | | |
|
Deferred issuance costs included in accounts payable
|
| | | $ | 443,189 | | | | | $ | 160,881 | | |
|
Deferred issuance costs included in accrued expense and other
|
| | | | 122,000 | | | | | | — | | |
|
Purchase of computer software in accounts payable and accrued expense and other
|
| | | | 392,465 | | | | | | — | | |
|
Issuance of simple agreement for future equity
|
| | | | — | | | | | | 4,000,000 | | |
|
Subscription of simple agreement for future equity
|
| | | | — | | | | | | 340,000 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Legacy Oklo options
|
| | | | 10,432,749 | | | | | | 10,432,749 | | |
|
Earnout Shares
|
| | | | 15,000,000 | | | | | | 15,000,000 | | |
| | | | | | 25,432,749 | | | | | | 25,432,749 | | |
| | Furniture and fixtures | | | 7 years | |
| | Computers | | | 3 to 7 years | |
| | Software | | | 3 years | |
| | Leasehold improvements | | | Shorter of lease term or estimated useful life of the asset | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Prepaid expenses
|
| | | $ | 369,881 | | | | | $ | 279,366 | | |
|
Deferred issuance costs
|
| | | | 3,709,542 | | | | | | 164,358 | | |
|
Cost-share receivables
|
| | | | 126,042 | | | | | | 51,000 | | |
|
Simple agreement for future equity receivable
|
| | | | — | | | | | | 340,000 | | |
|
Refundable deposit
|
| | | | 125,000 | | | | | | — | | |
|
Total prepaid and other current assets
|
| | | $ | 4,330,465 | | | | | $ | 834,724 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Computers
|
| | | $ | 196,882 | | | | | $ | 113,727 | | |
|
Furniture and fixtures
|
| | | | 64,912 | | | | | | 64,912 | | |
|
Software
|
| | | | 392,465 | | | | | | — | | |
|
Leasehold improvements
|
| | | | 30,762 | | | | | | 30,762 | | |
|
Total property and equipment, gross
|
| | | | 685,021 | | | | | | 209,401 | | |
|
Less accumulated depreciation and amortization
|
| | | | (107,350) | | | | | | (32,103) | | |
|
Total property and equipment, net
|
| | | $ | 577,671 | | | | | $ | 177,298 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Accrued expenses
|
| | | $ | 482,984 | | | | | $ | — | | |
|
Accrued payroll and bonus
|
| | | | 196,900 | | | | | | 29,267 | | |
|
Credit card liabilities
|
| | | | 155,407 | | | | | | 57,902 | | |
|
Other
|
| | | | 250 | | | | | | — | | |
|
Total accrued expenses and other
|
| | | $ | 835,541 | | | | | $ | 87,169 | | |
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Operating lease costs during the year
|
| | | $ | 340,303 | | | | | $ | 321,238 | | |
|
Cash payments included in the measurement of operating lease liabilities during the year
|
| | | $ | 224,616 | | | | | $ | 218,148 | | |
|
Weighted-average remaining lease term (in years) as of year-end
|
| | | | 0.42 | | | | | | 1.42 | | |
|
Weighted-average discount rate during the year
|
| | | | 6.85% | | | | | | 6.85% | | |
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Research and development
|
| | | $ | 210,189 | | | | | $ | 190,047 | | |
|
General and administrative
|
| | | | 130,114 | | | | | | 131,191 | | |
|
Total operating lease costs(1)
|
| | | $ | 340,303 | | | | | $ | 321,238 | | |
| | Year Ending December 31, | | | |||||
| |
2024
|
| | | | 95,550 | | |
| |
Minimum lease payments
|
| | | | 95,550 | | |
| |
Less imputed interest
|
| | | | (1,615) | | |
| |
Present value of operating lease liability, representing current portion of operating lease
liability |
| | | $ | 93,935 | | |
| |
Asset volatility(1)
|
| |
85.8%
|
|
| |
Risk-free rate(2)
|
| |
3.8%
|
|
| |
Expected term(3)
|
| |
60 months
|
|
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Beginning balance
|
| | | $ | 13,340,000 | | | | | $ | — | | |
|
SAFE Notes issued during the year
|
| | | | 18,985,000 | | | | | | 13,340,000 | | |
|
Change in fair value during the year
|
| | | | 13,717,000 | | | | | | — | | |
|
Ending balance
|
| | | $ | 46,042,000 | | | | | $ | 13,340,000 | | |
|
Legacy Oklo Preferred Stock
|
| |
Number of
Shares Issued and Outstanding Before Closing |
| |
Exchange
Ratio |
| |
Class A
Common Stock Issued at Closing |
| |||||||||
|
Preferred Stock Series A-1
|
| | | | 4,526,703 | | | | | | 6.062 | | | | | | 27,440,874 | | |
|
Preferred Stock Series A-2
|
| | | | 55,135 | | | | | | 6.062 | | | | | | 334,228 | | |
|
Preferred Stock Series A-3
|
| | | | 2,004,043 | | | | | | 6.062 | | | | | | 12,148,509 | | |
|
Totals
|
| | | | 6,585,881 | | | | | | | | | | | | 39,923,611 | | |
| | | | |
Years Ended December 31,
|
| |||
| | | | |
2023
|
| |
2022
|
|
| | Expected volatility | | |
75.63% – 78.47%
|
| |
46.50% – 47.20%
|
|
| | Expected dividend yield | | |
0.00%
|
| |
0.00%
|
|
| | Risk-free interest rate | | |
3.64% – 4.87%
|
| |
1.50% – 3.90%
|
|
| | Expected term | | |
6.3 years
|
| |
6.2 – 6.3 years
|
|
| | | |
Number of
Shares |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Life (in years) |
| |||||||||
|
Stock option awards outstanding at January 1, 2023
|
| | | | 7,210,610 | | | | | $ | 0.34 | | | | | | 8.22 | | |
|
Exercised
|
| | | | (397,376) | | | | | | 0.29 | | | | | | | | |
|
Forfeited/cancelled
|
| | | | (376,450) | | | | | | 0.29 | | | | | | | | |
|
Granted
|
| | | | 4,989,875 | | | | | | 3.18 | | | | | | | | |
|
Stock option awards outstanding at December 31, 2023
|
| | | | 11,426,659 | | | | | | 1.59 | | | | | | 8.47 | | |
|
Stock option awards exercisable at December 31, 2023
|
| | | | 3,166,298 | | | | | | 0.32 | | | | | | 6.56 | | |
|
Stock option awards not vested at December 31, 2023
|
| | | | 8,260,361 | | | | | | | | | | | | | | |
| | | |
Number of
Shares |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Life (in years) |
| |||
|
Stock option awards available for future grants at December 31, 2023
|
| | | | 427,838 | | | | | | | | |
| | |||||||||||||
|
Exercise Price
|
| |
Outstanding Awards
(Shares) |
| |
Vested
Awards (Shares) |
| ||||||
|
$0.07
|
| | | | 41,343 | | | | | | 41,343 | | |
|
$0.29
|
| | | | 3,686,848 | | | | | | 2,466,791 | | |
|
$0.41
|
| | | | 1,445,787 | | | | | | 204,532 | | |
|
$0.47
|
| | | | 1,262,806 | | | | | | 453,632 | | |
|
$3.18
|
| | | | 4,989,875 | | | | | | — | | |
| | | | | | 11,426,659 | | | | | | 3,166,298 | | |
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Research and development
|
| | | $ | 397,909 | | | | | $ | 123,376 | | |
|
General and administration
|
| | | | 379,494 | | | | | | 164,872 | | |
|
Total costs charged to operations
|
| | | $ | 777,403 | | | | | $ | 288,248 | | |
| | | |
As of December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
| Deferred tax assets: | | | | | | | | | | | | | |
|
Net operating losses
|
| | | $ | 2,320,297 | | | | | $ | 1,909,930 | | |
|
R&D credit
|
| | | | 1,423,821 | | | | | | 819,406 | | |
|
Capitalized R&D expenses
|
| | | | 2,647,013 | | | | | | 1,115,268 | | |
|
Capitalized start-up expenses
|
| | | | 4,652,045 | | | | | | 2,899,830 | | |
|
Stock-based compensation
|
| | | | 79,658 | | | | | | 24,235 | | |
|
Depreciation and amortization
|
| | | | 17,045 | | | | | | 1,098 | | |
|
Accrued expenses and other
|
| | | | 43,871 | | | | | | 7,101 | | |
|
Total deferred tax assets
|
| | | | 11,183,750 | | | | | | 6,776,868 | | |
|
Valuation allowance
|
| | | | (11,183,750) | | | | | | (6,776,868) | | |
|
Net deferred taxes
|
| | | $ | — | | | | | $ | — | | |
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2023
|
| |
2022
|
| ||||||
|
Federal taxes at statutory rate
|
| | | | 21.0% | | | | | | 21.0% | | |
|
State and local taxes, net of federal benefit
|
| | | | 0.2% | | | | | | 0.0% | | |
|
Tax credit carryforward generated
|
| | | | 1.9% | | | | | | 3.8% | | |
|
Valuation allowance
|
| | | | (13.7)% | | | | | | (23.8)% | | |
|
Nondeductible change in fair value of SAFE
|
| | | | (9.0)% | | | | | | (0.0)% | | |
|
Permanent differences
|
| | | | (0.4)% | | | | | | (1.0)% | | |
|
Effective income tax rate
|
| | | | 0.0% | | | | | | 0.0% | | |
| | | |
Class A
Common Stock(1) |
| |||
|
Legacy Oklo stockholders(2)
|
| | | | 78,996,459 | | |
|
Sponsor stockholders (as defined in Note 11)(3)
|
| | | | 13,950,000 | | |
|
AltC public stockholders (as defined in Note 11)(4)
|
| | | | 29,149,811 | | |
|
Total Class A common stock
|
| | | | 122,096,270 | | |
|
Legacy Oklo SAFEs
|
| |
Outstanding
Principal Balance of SAFE Notes Before Closing |
| |
Legacy Oklo
Price Per Share Upon Conversion |
| |
Legacy Oklo
Common Stock Issuable |
| |
Exchange
Ratio |
| |
Class A Common
Stock Issued at Closing |
| |||||||||||||||
|
Valuation cap $300,000,000
|
| | | $ | 13,994,800 | | | | | $ | 22.445945 | | | | | | 623,487 | | | | | | 6.062 | | | | | | 3,779,578 | | |
|
Valuation cap $500,000,000
|
| | | | 28,562,200 | | | | | | 37.409909 | | | | | | 763,496 | | | | | | 6.062 | | | | | | 4,628,316 | | |
| | | | | $ | 42,557,000 | | | | | | | | | | | | 1,386,983 | | | | | | | | | | | | 8,407,894 | | |