| | |
Per Share
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 12.00 | | | | | $ | 39,999,996 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 0.72 | | | | | $ | 2,400,000 | | |
Proceeds to us, before expenses
|
| | | $ | 11.28 | | | | | $ | 37,599,996 | | |
| | |
Page
|
| |||
| | | | S-ii | | | |
| | | | S-1 | | | |
| | | | S-3 | | | |
| | | | S-5 | | | |
| | | | S-7 | | | |
| | | | S-8 | | | |
| | | | S-9 | | | |
| | | | S-10 | | | |
| | | | S-11 | | | |
| | | | S-18 | | | |
| | | | S-18 | | | |
| | | | S-18 | | | |
| | | | S-19 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 13 | | | |
| | | | | 18 | | | |
| | | | | 19 | | | |
| | | | | 20 | | | |
| | | | | 21 | | | |
| | | | | 23 | | | |
| | | | | 23 | | | |
| | | | | 23 | | | |
| | | | | 23 | | |
| | |
As of June 30, 2023
|
| |||||||||
| | |
Actual
(unaudited) |
| |
As
Adjusted (1) (unaudited) |
| ||||||
| | |
(in thousands, except share amounts)
|
| |||||||||
Cash and Cash Equivalents
|
| | | $ | 21,613 | | | | | $ | 59,013 | | |
Liabilities: | | | | | | | | | | | | | |
Total long-term liabilities
|
| | | $ | 38,934 | | | | | $ | 38,934 | | |
Stockholders’ Equity: | | | | | | | | | | | | | |
Preferred stock, $0.01 par value per share, 1,500,000 shares authorized, no shares issued and outstanding
|
| | | | — | | | | | | | | |
Common stock, $0.01 par value per share, 44,000,000 shares authorized, 21,089,811 shares issued and 20,705,652 shares outstanding as of June 30, 2023 and 24,423,144 shares issued and 24,038,985 shares outstanding as adjusted
|
| | | | 211 | | | | | | 244 | | |
Treasury stock at cost, 384,159 shares
|
| | | | (5,017) | | | | | | (5,017) | | |
Additional paid-in-capital
|
| | | | 438,767 | | | | | | 476,143 | | |
Accumulated deficit
|
| | | | (284,652) | | | | | | (284,652) | | |
Accumulated other comprehensive income
|
| | | | (2,495) | | | | | | (2,495) | | |
Total Stockholders’ Equity
|
| | | | 146,814 | | | | | | 184,214 | | |
Total Capitalization
|
| | | $ | 185,748 | | | | | $ | 223,148 | | |
|
Public offering price per share
|
| | | | | | | | | $ | 12.00 | | |
|
Net tangible book value (deficit) per share as of June 30, 2023
|
| | | $ | 0.01 | | | | | | | | |
|
Increase in net tangible book value (deficit) per share attributable to this offering
|
| | | $ | 1.55 | | | | | | | | |
|
As adjusted net tangible book value (deficit) per share after giving effect to
this offering |
| | | | | | | | | $ | 1.56 | | |
|
Dilution in net tangible book value per share to new investors
|
| | | | | | | | | $ | 10.44 | | |
| | |
Number of
Shares |
| |||
Stifel, Nicolaus & Company, Incorporated
|
| | | | 1,388,889 | | |
Craig-Hallum Capital Group LLC
|
| | | | 1,388,889 | | |
Roth Capital Partners, LLC
|
| | | | 333,333 | | |
Barrington Research Associates, Inc.
|
| | | | 111,111 | | |
Northland Securities, Inc.
|
| | | | 111,111 | | |
Total
|
| | | | 3,333,333 | | |
| | | | | | | | |
Total
|
| |||||||||
| | |
Per Share
|
| |
Without
Option to Purchase Additional Shares |
| |
With
Option to Purchase Additional Shares |
| |||||||||
Public offering price
|
| | | $ | 12.00 | | | | | $ | 39,999,996 | | | | | $ | 45,999,996 | | |
Underwriting discounts and commissions
|
| | | $ | 0.72 | | | | | $ | 2,400,000 | | | | | $ | 2,760,000 | | |
Proceeds, before estimated expenses, to us
|
| | | $ | 11.28 | | | | | $ | 37,599,996 | | | | | $ | 43,239,996 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 13 | | | |
| | | | | 18 | | | |
| | | | | 19 | | | |
| | | | | 20 | | | |
| | | | | 21 | | | |
| | | | | 23 | | | |
| | | | | 23 | | | |
| | | | | 23 | | | |
| | | | | 23 | | |
|
Stifel
|
|
|
Craig-Hallum
|
|
|
Roth Capital Partners
|
|
|
Barrington Research
|
|
|
Northland Capital Markets
|
|
Exhibit 107
The prospectus to which this Exhibit 107 is attached is a final prospectus for the related offering. The maximum aggregate offering price for such offering is $39,999,996.