|
|
|
|
|
(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
|
Title of each class
|
Trading
Symbol
|
Name of each exchange
on which registered
|
||
|
|
|
| Item 1.01 |
Entry into a Material Definitive Agreement.
|
| • |
A pro rata share of $10.0 million upon the filing by or on behalf of Midco, or any of its affiliates or licensees, of a biologics license application (the “BLA”) with the U.S. Food and Drug Administration
(the “FDA”) and its acceptance by the FDA, or the passing of the 60-day review period without rejection, by the FDA, for the Logic Gated off-the-shelf CAR-NK cell therapy known as SENTI-202 (the “Product”);
|
| • |
A pro rata share of $20.0 million upon receipt by or on behalf of Midco or any of its affiliates or licensees of FDA approval of the BLA for the Product; and
|
| • |
A pro rata share of $30.0 million upon the achievement of cumulative worldwide net sales (as defined in the CVR Agreement) of the Product exceeding $200.0 million during the period commencing on the first
commercial sale of the Product until the seventh anniversary of the Closing Date.
|
| • |
Company Stock Options. Immediately prior to the effective time of the Merger (the “Closing Effective Time”), each outstanding option to purchase shares of Company
Common Stock (each, a “Company Stock Option”), whether or not then vested or exercisable, became fully vested and exercisable. Each Company Stock Option that remained outstanding immediately prior to the Closing Effective Time was
extended so that such Company Stock Option will remain exercisable until the original expiration date of such Company Stock Option, notwithstanding any earlier termination of the holder’s employment or service with the Company or any of
its subsidiaries; provided that each such Company Stock Option will remain subject to earlier termination in accordance with the terms of the applicable equity incentive plan. Each Company Stock Option that is outstanding and
unexercised as of immediately prior to the CVR Record Date shall entitle such holder to receive, upon exercise of such Company Stock Option pursuant to the terms thereof, a number of CVRs equal to
the number of shares of the Company Common Stock that would have been issuable upon exercise in full of such stock option immediately prior to the CVR Record Date, reduced by an amount equal to the amount of any applicable withholding
taxes, subject to and in accordance with the terms and conditions of such stock option and the CVR Agreement.
|
| • |
Company RSUs. Immediately prior to the Closing Effective Time, each outstanding restricted stock unit award with respect to shares of Company Common Stock (each, a
“Company RSU”), whether or not then vested, became fully vested, automatically and without any action on the part of the holder thereof, and shall thereafter remain subject to settlement in accordance with the terms and conditions of
the applicable equity incentive plan and the award agreement evidencing such Company RSU. Each Company RSU that is outstanding and unsettled as of immediately prior to the CVR Record Date shall entitle such holder to receive, upon
settlement of such Company RSU pursuant to the terms thereof, a number of CVRs equal to the number of shares of the Company’s common stock subject to such Company RSU immediately prior to the CVR Record Date, reduced by an amount equal
to the amount of any applicable withholding taxes, subject to and in accordance with the terms and conditions of such Company RSU and the CVR Agreement.
|
| • |
Company Warrants. Each warrant to purchase shares of Company Common Stock (each, a “Company Warrant”) that is outstanding and unexercised as of immediately
prior to the CVR Record Date shall entitle such holder to receive, upon exercise of such Company Warrant pursuant to the terms thereof, a number of CVRs equal to the number of shares of Company Common Stock that would have been issuable
upon exercise in full of such Company Warrant immediately prior to the CVR Record Date, reduced by an amount equal to the amount of any applicable withholding taxes, subject to and in accordance with the terms and conditions of such
Company Warrant and the CVR Agreement.Asset Assignment and Assumption Agreement and License Agreement
|
| Item 1.02 |
Termination of a Material Definitive Agreement
|
| Item 2.01 |
Completion of Acquisition or Disposition of Assets.
|
| Item 3.02 |
Unregistered Sales of Equity Securities.
|
| Item 9.01 |
Financial Statements and Exhibits.
|
|
Exhibit
No.
|
Description
|
|
|
Agreement and Plan of Merger, dated as of July 14, 2026, by and among Senti Biosciences Holdings, Inc., Senti Holdings, Inc., Senti Biosciences, Inc., Celadon Partners SPV 35 Limited and
Senti Merger Sub, Inc. (incorporated by reference to Exhibit 2.1 to the Current Report on Form 8-K filed on July 15, 2026)
|
||
|
Contingent Value Rights Agreement, dated as of October 21, 2026, by and between Senti Holdings, Inc. and Continental Stock Transfer & Trust Company, as Rights Agent
|
||
|
Assignment and Assumption Agreement, dated as of October 21, 2026, by and between the Company and Senti Biosciences, Inc.
|
||
|
Master Consulting Agreement, dated as of October 21, 2026, by and between the Company and Senti Biosciences, Inc.
|
||
|
Registration Rights Agreement, dated as of October 21, 2026, by and between the Company and CPIF II-9 Limited
|
||
|
Unaudited Pro Forma Condensed Consolidated Financial Information
|
||
|
104
|
Cover Page Interactive Data File (embedded within the Inline XBRL document)
|
|
SENTI BIOSCIENCES HOLDINGS, INC.
|
|||||
|
Date:
|
October 26, 2026
|
By:
|
/s/ Timothy Lu
|
||
|
Name:
|
Timothy Lu, M.D., Ph.D.
|
||||
|
Title:
|
Chief Executive Officer
|
||||
|
1.
|
DEFINITIONS; CERTAIN RULES OF CONSTRUCTION
|
|
2.
|
CONTINGENT VALUE RIGHTS
|
|
3.
|
THE RIGHTS AGENT
|
|
4.
|
COVENANTS
|
|
5.
|
AMENDMENTS
|
|
6.
|
OTHER PROVISIONS OF GENERAL APPLICATION
|
|
SENTI HOLDINGS, INC.
|
||
|
By:
|
/s/ Timothy Lu
|
|
|
Name: Timothy Lu
|
||
|
Title: Chief Executive Officer
|
||
|
CONTINENTAL STOCK TRANSFER & TRUST CO.
|
||
|
By:
|
/s/ Stacy Aqui
|
|
|
Name: Stacy Aqui
|
||
|
Title: Vice President
|
||
|
ASSIGNOR:
|
||
|
SENTI BIOSCIENCES, INC.
|
||
|
By:
|
/s/ Timothy Lu
|
|
|
Name:
|
Timothy Lu
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Date:
|
October 21, 2026
|
|
ASSIGNEE:
|
||
|
SENTI BIOSCIENCES HOLDINGS, INC.
|
||
|
By:
|
/s/ Timothy Lu
|
|
|
Name:
|
Timothy Lu
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Date:
|
October 21, 2026
|
|
MIDCO:
|
||
|
SENTI HOLDINGS, INC.
|
||
|
By:
|
/s/ Timothy Lu
|
|
|
Name:
|
Timothy Lu
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Date:
|
October 21, 2026
|
|
ASSIGNOR:
|
||
|
SENTI BIOSCIENCES, INC.
|
||
|
By:
|
||
|
Name:
|
Timothy Lu
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Date:
|
|
ASSIGNEE:
|
||
|
SENTI BIOSCIENCES HOLDINGS, INC.
|
||
|
By:
|
||
|
Name:
|
Timothy Lu
|
|
|
Title:
|
Chief Executive Officer
|
|
|
Date:
|
| (a) |
Opco Counsel. Legal consulting Services shall be provided only by attorneys employed by Opco as in-house counsel or consultants of Opco contracted for the same type of services (“Opco Counsel”). The Company acknowledges that Opco Counsel are employees or consultants of Opco, owe professional and employment duties to Opco, and, except for any Dual-Capacity Personnel acting in
their capacity as officers of the Company in accordance with Section 2.14, do not serve as officers or employees of the Company.
|
| (b) |
Excluded Legal Matters. Opco Counsel shall not advise or represent the Company with respect to any matter in which the interests of the Company are, or would reasonably be expected to become, adverse to
the interests of Opco, Parent, Midco or any of their respective Affiliates, including any matter arising under or relating to this Agreement, the Merger Agreement, the Assignment Agreement, the CVR Agreement, the senior secured
convertible notes issued by Midco or any related agreement, or any dispute or negotiation between the Company and any such Person (each, an “Excluded Legal Matter”). In addition, Opco Counsel may
decline any matter if Opco Counsel determine, in their professional judgment, that providing such Services would be inconsistent with applicable rules of professional conduct. The Company shall engage its own independent counsel for all
Excluded Legal Matters.
|
| (c) |
Privilege. The Parties intend that communications between the Company and Opco Counsel made for the purpose of providing legal advice to the Company within the scope of the Services shall be protected by
the attorney-client privilege and work product doctrine to the fullest extent permitted by applicable Legal Requirements, and that any such privilege shall belong to the Company. Opco Counsel shall hold such communications in confidence
and shall not disclose them to Opco or its Affiliates except as required to perform the Services or by applicable Legal Requirements.
|
| (d) |
No Third-Party Opinions. Opco Counsel shall not deliver legal opinions to third parties on behalf of the Company. The Company remains solely responsible for its legal decisions and for its compliance
with applicable Legal Requirements.
|
|
If to Opco:
Senti Biosciences, Inc.
2 Corporate Drive, First Floor
South San Francisco, CA 94080
Attn: Chief Executive Officer
Email: timlu@sentibio.com
|
If to the Company:
Senti Biosciences Holdings, Inc.
2 Corporate Drive, First Floor
South San Francisco, CA 94080
Attn: Chief Executive Officer
Email: timlu@sentibio.com
|
|
SENTI BIOSCIENCES, INC.
|
||
|
By:
|
/s/ Timothy Lu | |
|
Name: Timothy Lu
|
||
|
Title: Chief Executive Officer
|
||
|
SENTI BIOSCIENCES HOLDINGS, INC.
|
||
|
By:
|
/s/ Timothy Lu | |
|
Name: Timothy Lu
|
||
|
Title: Chief Executive Officer
|
||
| Service Provider: Opco |
Service Recipient: the Company | Addendum effective as of the Closing Date, |
|
as amended by Addendum Amendment No(s). [None]
|
||
|
Service
|
Description of Services
|
Rate
|
Estimated Hours
(non-binding)
|
Duration
|
Anticipated
Pass-
Through
Expenses
|
|||||||
|
A-1. Accounting and Financial Support (Internal)
|
Internal support to Company personnel for bookkeeping, accounting and financial matters, including:
• general ledger maintenance and journal entries;
• accounts payable and accounts receivable processing
support;
• bank and account reconciliations;
• month-end and quarter-end close support;
• preparation of internal schedules, supporting
workpapers and management reports for Company personnel;
• budgeting, forecasting and cash management support; and
• internal support to Company personnel in assembling
information the Company uses in its own public filings and audits.
Excludes the functions described in Section 2.7(a)–(d) of the Agreement.
|
$[***] per hour (blended)
|
Approximately [***] hours per month (approximately $12,000 per month)
|
Term
|
None anticipated
|
|||||||
|
A-2. Legal Consulting
|
General corporate and commercial legal consulting provided by Opco Counsel, including:
• contract review, drafting and negotiation support;
• corporate governance and board and
committee support;
• securities law and Nasdaq listing
compliance consulting; and
• other legal matters the Company
requests and Opco Counsel agree to handle.
Excludes all Excluded Legal Matters (Section 2.6(b) of the Agreement).
|
$[***] per hour
|
Approximately [***] hours per month (approximately $8,750 per month)
|
Term
|
Filing fees and similar third-party charges, if any, with prior approval
|
|||||||
|
Service
|
Description of Services
|
Rate
|
Estimated Hours
(non-binding)
|
Duration
|
Anticipated
Pass-
Through
Expenses
|
|
A-3. Research and Development Consulting
|
Scientific and technical consulting relating to the Company’s Rett Syndrome program and TIL program, including:
• consultation regarding the Regulator
Dial Technology;
• support for the Company’s
interactions with its third-party research collaborators;
• review and interpretation of data
reported by collaborators; and
• advice regarding program planning and
next steps.
Advisory only; see Section 2.8 of the Agreement.
|
$[***]per hour
|
Up to [***] hours per month (up to $6,000 per month)
|
Six (6) months after the Closing Date; may be extended by mutual agreement in an Addendum Amendment
|
None anticipated
|
|||||||
|
A-4. Corporate, Administrative, IT and Operational Support
|
Support for the Company’s corporate, administrative, information technology and operational functions, including:
• corporate administrative support,
including board and committee meeting logistics, minute book and corporate records maintenance, and entity management;
• information technology support,
including user administration, help-desk support and vendor coordination, for the Company’s systems and, during the transitional period described in Section 2.15 of the Agreement, for the Company’s use of the Opco Systems; and
• operational support, including vendor
management, procurement, contract administration and human resources administrative support.
|
$[***] per hour (blended)
|
[As requested by the Company; Estimated Hours to be agreed in an Addendum Amendment within thirty (30) days after the Closing Date]
|
Term
|
Third-party charges, if any, with prior approval
|
|||||||
|
A-5. Transitional Systems Support
|
Continued hosting of the Company’s books and records, email and electronic files on the Opco Systems, together with related access, data-separation and migration support, as described in Section 2.15 of the Agreement.
|
$[***]per hour (blended) for personnel time; third-party license fees at cost
|
[As requested by the Company; Estimated Hours to be agreed in an Addendum Amendment within thirty (30) days after the Closing Date]
|
Until the Company has implemented its own systems, and in any event not beyond the Term
|
Incremental third-party license and subscription fees attributable to the Company’s use, with prior approval
|
|
Service
|
Description of Services
|
Rate
|
Estimated Hours
(non-binding)
|
Duration
|
Anticipated
Pass-
Through
Expenses
|
|||||||
|
[Reserved]
|
No Optional Services are specified as of the Effective Date. Optional Services may be added by Addendum Amendment and, once added, will be requested and provided in accordance with Section 2.5 of the Agreement.
|
N/A
|
N/A
|
N/A
|
N/A
|
| 1. |
Responsiveness. Opco’s Service Manager or designee will acknowledge each Company request within two (2) Business Days and, for non-routine requests, provide an estimated completion timeline.
|
| 2. |
Availability. Opco will make qualified personnel reasonably available during normal business hours (Pacific Time) to provide each Core Service up to its Estimated Hours.
|
| 3. |
Recurring Accounting Support. Opco will complete its internal close support for each calendar month within [fifteen (15)] Business Days after month end, provided the Company timely delivers the
information Opco reasonably requires.
|
| 4. |
Deadlines. Opco will use commercially reasonable efforts to meet deadlines the Company communicates reasonably in advance, including deadlines driven by the Company’s public reporting calendar,
recognizing that the Company remains responsible for its filings.
|
| 5. |
Priority. Opco will perform the Services with substantially the same priority as comparable functions performed for its own business.
|
| 6. |
Remediation. If Opco fails to meet a service level, the Service Managers will promptly meet to agree on a remediation plan, and Section 7.2 of the Agreement will apply.
|
| 1. |
Changes to the Addendum. Effective as of the Amendment Effective Date, the Addendum is amended as follows [describe each Service added, removed or modified, including any change to its description, rate,
Estimated Hours, duration or service levels]:
|
|
Addendum Reference
|
Change
|
||
|
[e.g., Part A, A-3]
|
[e.g., Duration extended to twelve (12) months after the Closing Date.]
|
||
|
[●]
|
[●]
|
| 2. |
No Other Changes. Except as expressly set forth in this Addendum Amendment, the Addendum and the Agreement remain unchanged and in full force and effect. This Addendum Amendment is incorporated into and
governed by the Agreement.
|
| 3. |
Counterparts. This Addendum Amendment may be executed in counterparts and by electronic signature in accordance with Section 10.10 of the Agreement.
|
|
SENTI BIOSCIENCES, INC.
|
||
|
By:
|
||
|
Name: [●]
|
||
|
Title: [●]
|
||
|
|
||
|
SENTI BIOSCIENCES HOLDINGS, INC.
|
||
|
By:
|
||
|
Name: [●]
|
||
|
Title: [●]
|
||
|
ISSUER:
|
||
|
SENTI BIOSCIENCES HOLDINGS, INC.
|
||
|
By:
|
/s/ Timothy Lu
|
|
|
Name:
|
Timothy Lu
|
|
|
Title:
|
Chief Executive Officer
|
|
|
INVESTOR:
|
||
|
CPIF II-7 LIMITED
|
||
|
By:
|
/s/ John Cullinane
|
|
|
Name:
|
John Cullinane
|
|
|
Title:
|
Authorized Signatory
|
|
| • |
distributions to members, partners, stockholders or other equityholders of the selling stockholders;
|
| • |
ordinary brokerage transactions and transactions in which the broker-dealer solicits purchasers;
|
| • |
block trades in which the broker-dealer will attempt to sell the shares as agent, but may position and resell a portion of the block as principal to facilitate the transaction;
|
| • |
purchases by a broker-dealer as principal and resale by the broker-dealer for its account;
|
| • |
an exchange distribution in accordance with the rules of the applicable exchange;
|
| • |
privately negotiated transactions;
|
| • |
short sales and settlement of short sales;
|
| • |
through the writing or settlement of options or other hedging transactions, whether through an options exchange or otherwise;
|
| • |
broker-dealers may agree with the selling stockholders to sell a specified number of such shares at a stipulated price per share;
|
| • |
a combination of any such methods of sale; and
|
| • |
any other method permitted pursuant to applicable law.
|
| 1. |
Name.
|
| (a) |
Full Legal Name of Investor
|
| (b) |
Full Legal Name of Registered Holder (if not the same as (a) above) through which Registrable Securities are held:
|
| (c) |
Full Legal Name of Natural Control Person (which means a natural person who directly or indirectly alone or with others has power to vote or dispose of the securities covered by this Questionnaire):
|
|
Telephone:
|
||
|
E-Mail:
|
||
|
Contact Person:
|
||
| (a) |
Are you a broker-dealer?
|
| (b) |
If “yes” to Section 3(a), did you receive your Registrable Securities as compensation for investment banking services to the Issuer?
|
| Note: |
If “no” to Section 3(b), the Commission’s staff has indicated that you should be identified as an underwriter in the Registration Statement.
|
| (c) |
Are you an affiliate of a broker-dealer?
|
| (d) |
If you are an affiliate of a broker-dealer, do you certify that you purchased the Registrable Securities in the ordinary course of business, and at the time of the purchase of the Registrable Securities to be resold, you had no
agreements or understandings, directly or indirectly, with any person to distribute the Registrable Securities?
|
| Note: |
If “no” to Section 3(d), the Commission’s staff has indicated that you should be identified as an underwriter in the Registration Statement.
|
| (a) |
Type and Amount of other securities beneficially owned by the Investor:
|
| Date: | Beneficial Owner: |
| By: | ||
| Name: | ||
| Title: |
|
Senti
Biosciences
Holdings
Inc.
Historical
|
Pro Forma
Adjustments
for divestiture
of Midco and
Opco
|
Additional
Pro Forma
Adjustments
|
Note
|
Senti
Biosciences
Holdings Inc.
Pro Forma As
Adjusted
|
||||||||||||||||
|
(Note 2A)
|
||||||||||||||||||||
|
ASSETS
|
||||||||||||||||||||
|
CURRENT ASSETS
|
||||||||||||||||||||
|
Cash and cash equivalents
|
$
|
6,463
|
$
|
(5,863
|
)
|
$
|
2,500
|
2B
|
|
$
|
3,100
|
|||||||||
|
Accounts receivable
|
—
|
—
|
—
|
—
|
||||||||||||||||
|
GeneFab receivable - related party
|
557
|
(557
|
)
|
—
|
—
|
|||||||||||||||
|
GeneFab prepaid expenses - related party
|
4,932
|
(4,932
|
)
|
—
|
—
|
|||||||||||||||
|
Prepaid expenses and other current assets
|
1,055
|
(1,055
|
)
|
101
|
2C
|
|
101
|
|||||||||||||
|
Total current assets
|
13,007
|
(12,407
|
)
|
2,601
|
3,201
|
|||||||||||||||
|
Restricted cash
|
1,426
|
(1,426
|
)
|
—
|
—
|
|||||||||||||||
|
Property and equipment, net
|
11,433
|
(11,433
|
)
|
—
|
—
|
|||||||||||||||
|
Operating lease right-of-use assets
|
7,239
|
(7,239
|
)
|
—
|
—
|
|||||||||||||||
|
TOTAL ASSETS
|
$
|
33,105
|
$
|
(32,505
|
)
|
$
|
2,601
|
$
|
3,201
|
|||||||||||
|
LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY
|
||||||||||||||||||||
|
CURRENT LIABILITIES
|
||||||||||||||||||||
|
Accounts payable
|
$
|
2,248
|
$
|
(2,248
|
)
|
$
|
372
|
2C
|
|
$
|
372
|
|||||||||
|
Accrued expenses and other current liabilities
|
4,082
|
(4,082
|
)
|
301
|
2C
|
|
301
|
|||||||||||||
|
Convertible notes - related party (Initial Notes)
|
3,993
|
(3,993
|
)
|
—
|
—
|
|||||||||||||||
|
Operating lease liabilities, current
|
3,492
|
(3,492
|
)
|
—
|
—
|
|||||||||||||||
|
GeneFab sublease deferred income - related party
|
1,939
|
(1,939
|
)
|
—
|
—
|
|||||||||||||||
|
Deferred revenue - related party
|
11
|
(11
|
)
|
—
|
—
|
|||||||||||||||
|
Total current liabilities
|
15,765
|
(15,765
|
)
|
673
|
673
|
|||||||||||||||
|
Operating lease liabilities, non-current
|
12,741
|
(12,741
|
)
|
—
|
—
|
|||||||||||||||
|
Other non-current liabilities
|
8,000
|
(8,000
|
)
|
—
|
—
|
|||||||||||||||
|
TOTAL LIABILITIES
|
36,506
|
(36,506
|
)
|
673
|
673
|
|||||||||||||||
|
STOCKHOLDERS’ (DEFICIT) EQUITY
|
||||||||||||||||||||
|
Common stock
|
3
|
—
|
5
|
2D
|
|
8
|
||||||||||||||
|
Additional paid-in capital
|
372,139
|
—
|
20,003
|
2E
|
|
392,142
|
||||||||||||||
|
Accumulated deficit
|
(375,543
|
)
|
4,001
|
(18,080
|
)
|
2F
|
|
(389,622
|
)
|
|||||||||||
|
TOTAL STOCKHOLDERS’ (DEFICIT) EQUITY
|
(3,401
|
)
|
4,001
|
1,928
|
2,528
|
|||||||||||||||
|
TOTAL LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY
|
$
|
33,105
|
$
|
(32,505
|
)
|
$
|
2,601
|
$
|
3,201
|
|||||||||||
|
Senti
Biosciences
Holdings
Inc.
Historical
|
Pro Forma
Adjustments
for divestiture
of Midco and
Opco
|
Additional
Pro Forma
Adjustments
|
Note
|
Senti
Biosciences
Holdings Inc.
Pro Forma As
Adjusted
|
||||||||||||||||
|
(Note 2A)
|
||||||||||||||||||||
|
Collaboration revenue - related party
|
$
|
33
|
$
|
(33
|
)
|
$
|
—
|
$
|
—
|
|||||||||||
|
Operating expenses:
|
||||||||||||||||||||
|
Research and development (including related party costs of $3,798 for the six months ended June 30, 2026 )
|
13,048
|
(13,041
|
)
|
—
|
2G
|
|
7
|
|||||||||||||
|
General and administrative
|
12,972
|
(9,039
|
)
|
—
|
2G
|
|
3,933
|
|||||||||||||
|
Gain on lease modification
|
(6,882
|
)
|
6,882
|
—
|
—
|
|||||||||||||||
|
Total operating expenses
|
19,138
|
(15,198
|
)
|
—
|
3,940
|
|||||||||||||||
|
Loss from operations
|
(19,105
|
)
|
15,165
|
—
|
(3,940
|
)
|
||||||||||||||
|
Other income:
|
||||||||||||||||||||
|
Interest income
|
156
|
(156
|
)
|
—
|
—
|
|||||||||||||||
|
GeneFab sublease income - related party
|
1,076
|
(1,076
|
)
|
—
|
—
|
|||||||||||||||
|
Change in fair value of convertible notes - related party
|
271
|
(271
|
)
|
—
|
—
|
|||||||||||||||
|
Other income, net
|
631
|
(631
|
)
|
—
|
—
|
|||||||||||||||
|
Total other income
|
2,134
|
(2,134
|
)
|
—
|
—
|
|||||||||||||||
|
Net loss
|
$
|
(16,971
|
)
|
$
|
13,031
|
$
|
—
|
$
|
(3,940
|
)
|
||||||||||
|
Comprehensive loss
|
$
|
(16,971
|
)
|
$
|
13,031
|
$
|
—
|
$
|
(3,940
|
)
|
||||||||||
|
Basic and diluted net loss
|
$
|
(16,971
|
)
|
$
|
13,031
|
$
|
—
|
$
|
(3,940
|
)
|
||||||||||
|
Basic and diluted net loss per share
|
$
|
(0.55
|
)
|
$
|
(0.05
|
)
|
||||||||||||||
|
Basic and diluted weighted-average number of shares used in computing net loss per share
|
31,058,642
|
54,093,567
|
2H
|
|
85,152,209
|
|||||||||||||||
|
Senti
Biosciences
Holdings
Inc.
Historical
|
Pro Forma
Adjustments
for divestiture
of Midco and
Opco
|
Additional
Pro Forma
Adjustments
|
Note
|
Senti
Biosciences
Holdings Inc.
Pro Forma As
Adjusted
|
||||||||||||||||
|
(Note 2A)
|
||||||||||||||||||||
|
Collaboration revenue - related party
|
$
|
22
|
$
|
(22
|
)
|
$
|
—
|
$
|
—
|
|||||||||||
|
Operating expenses:
|
||||||||||||||||||||
|
Research and development (including related party costs of $12,909 for the year ended December 31, 2025)
|
37,586
|
(37,583
|
)
|
—
|
2G
|
|
3
|
|||||||||||||
|
General and administrative
|
26,163
|
(17,498
|
)
|
6,855
|
2I, 2G
|
|
15,520
|
|||||||||||||
|
Impairment of long-lived assets
|
5,052
|
(5,052
|
)
|
—
|
—
|
|||||||||||||||
|
Total operating expenses
|
68,801
|
(60,133
|
)
|
6,855
|
15,523
|
|||||||||||||||
|
Loss from operations
|
(68,779
|
)
|
60,111
|
(6,855
|
)
|
(15,523
|
)
|
|||||||||||||
|
Other income (expense):
|
||||||||||||||||||||
|
Interest income
|
927
|
(927
|
)
|
—
|
—
|
|||||||||||||||
|
GeneFab sublease income - related party
|
5,423
|
(5,423
|
)
|
—
|
—
|
|||||||||||||||
|
Other income, net - related party
|
160
|
(160
|
)
|
—
|
—
|
|||||||||||||||
|
Other income, net
|
831
|
(831
|
)
|
—
|
—
|
|||||||||||||||
|
Total other income, net
|
7,341
|
(7,341
|
)
|
—
|
—
|
|||||||||||||||
|
Net loss
|
$
|
(61,438
|
)
|
$
|
52,770
|
$
|
(6,855
|
)
|
$
|
(15,523
|
)
|
|||||||||
|
Comprehensive loss
|
$
|
(61,438
|
)
|
$
|
52,770
|
$
|
(6,855
|
)
|
$
|
(15,523
|
)
|
|||||||||
|
Basic and diluted net loss per share
|
$
|
(2.73
|
)
|
$
|
(0.20
|
)
|
||||||||||||||
|
Basic and diluted weighted-average number of shares used in computing net loss per share
|
22,483,391
|
54,093,567
|
2H
|
76,576,958
|
||||||||||||||||
|
Description
|
(in thousands)
|
|||
|
Merger consideration recognized
|
$
|
—
|
||
|
Carrying amount of net liabilities to be divested as of June 30, 2026
|
4,001
|
|||
|
Estimated fair value of 46,783,626 shares of Company’s common stock expected to be issued upon exchange of the Notes1
|
(10,653
|
)
|
||
|
Estimated loss on disposal
|
$
|
(6,652
|
)
|
|
|
1
|
The estimated fair value of the Company’s shares of common stock expected to be issued assumes that the Company will force the full exchange of the Notes in connection with the
Merger at the exchange price of $0.3420 for a total of 46,783,626 shares of common stock.
This adjustment includes the full exchange of the (i) Initial Note of $10.0 million outstanding as of June 30, 2026, (ii) $4.0 million of Additional Notes issued on August 14, 2026, and (iii) $2.0 million of Additional Notes that NSG purchased. The consideration expected to be issued upon settlement of the Notes is included
in the estimated loss on disposal since the Company will force the exchange of the Notes for shares of the Company’s common stock. The fair value of the Company’s common stock was estimated using the closing price of $0.23 on October 20, 2026, the latest practicable date prior to the filing of the Current
Report. A 10% change in the closing price of the Company’s common stock would change the estimated loss on disposal by $1.1 million. The market price of the Company’s common stock will continue to fluctuate from the date of the filing of the Current Report through the date the Merger became effective.
|
| A. |
Represents the derecognition of the historical assets, liabilities and results of operations of Midco and its subsidiaries, including Opco, attributable to the business to be divested pursuant to the Merger, derived from the consolidated balance sheet of Midco as of June 30, 2026 and
the consolidated statements of operations for the six months ended June 30, 2026 and the year ended December 31, 2025. This adjustment includes the derecognition of (i)
the cash remaining from the issuance of the Initial Notes less $0.6 million agreed upon by the Board to remain at PubCo as part of the funding commitment from Parent discussed in Note 2B, (ii) the convertible note liability related to the Initial Notes, which are obligations of Midco carried at a fair value of $4.0 million as of June 30, 2026, and (iii) the related gain from the change in fair value of
the Initial Notes of $0.3 million recognized during the six months ended June 30, 2026. The
balance of cash and cash equivalents and convertible note as of June 30, 2026 excludes the $4.0 million of Additional Notes issued on August 14, 2026 and the remaining
$2.0 million of Additional Notes that NSG purchased. The cash proceeds from the Notes are the assets of Midco and the Notes are obligations of Midco and are expected
to be divested or otherwise settled by Midco or the Company in connection with the Merger (Note 2J), and as such are excluded from the Pro Forma as Adjusted condensed
consolidated balance sheet.
|
| B. |
Reflects a binding commitment for Parent’s purchase upon the closing of the Merger of the Company’s common stock for aggregate gross proceeds of $2.5 million, which resulted in
the issuance of 7,309,941 shares of common stock based on the $0.3420 per share price calculated pursuant to the agreement governing such binding commitment. Such commitment is reflected as a $2.5 million of increase to cash and cash
equivalents and a corresponding increase to common stock and additional paid-in capital. The proceeds from this capital contribution will be used to fund the Company’s continued operations. Such purchase of Company common stock occurred prior
to the CVR record date, such that Parent is entitled to receive the related Merger consideration of CVRs associated with ownership of the 7,309,941 shares of common stock.
|
| C. |
Represents adjustments to reallocate to the Company only those costs incurred by Midco and its subsidiaries that are directly attributable to the Company’s continuing operations as a standalone
public company (including prepaid directors’ and officers’ insurance and accrued professional fees) after the Merger and are not already included in the Company’s historical expense, including costs that are contractually obligated by Opco as of the balance sheet date, and the related general and administrative expenses for each period presented. These adjustments reflect an increase to prepaid expenses
and other current assets of $0.1 million, increase to accounts payable of $0.4 million, and increase to accrued expenses and other current liabilities of $0.3 million, with the net impact of $0.6 million included as an increase to accumulated
deficit in the pro forma condensed consolidated balance sheet as of June 30, 2026. General and administrative expenses remaining in the “Pro Forma As Adjusted” column
represent costs attributable to the Company’s continuing operations, including personnel, professional fees, insurance, and other public company costs.
|
| D. |
Total adjustments to common stock reflect the par value related to the issuance of shares of common stock on exchange of Notes (Note 2J) and the capital contribution from the Parent (Note 2B) is $4.7 thousand.
|
| E. |
Represents the following transaction adjustments to additional paid-in capital in connection with the Merger:
|
|
(in thousands)
|
|||||
|
2I
|
Incremental stock-based compensation expense upon acceleration of awards
|
$
|
6,855
|
||
|
2J
|
Exchange of Notes for shares of Company’s common stock by Noteholder
|
10,648
|
|||
|
2B
|
Issuance of shares of Company’s common stock upon capital contribution from the Parent
|
2,500
|
|||
|
Total adjustments to additional paid-in capital
|
$
|
20,003
|
|||
| F. |
Represents the following transaction adjustments to accumulated deficit in connection with the Merger:
|
|
(in thousands)
|
|||||
|
2I
|
Incremental stock-based compensation expense upon acceleration of awards
|
$
|
6,855
|
||
|
2J
|
Exchange of Notes for shares of Company’s common stock by Noteholder
|
10,653
|
|||
|
2C
|
Retained cost allocations and other adjustments
|
572
|
|||
|
Total adjustments to accumulated deficit
|
$
|
18,080
|
|||
| G. |
Prior to the closing of the Merger, the Company entered into a Master Consulting Agreement with Opco. Under the Master Consulting Agreement, Opco agreed to provide the Company with certain
transitional corporate, administrative, financial, information technology and operational support as well as related research and development services. Estimated expenses under the Master Consulting Agreement are expected to range from $0.1
to $0.4 million annually.
|
| H. |
Pro forma basic and diluted net loss per share is computed
using the historical weighted-average shares of the Company’s common stock outstanding for each period presented, and is adjusted for the expected exchange of $16.0 million of Notes for the issuance of 46,783,626 shares of the Company’s common stock upon closing of the Merger and the issuance of 7,309,941 shares of the
Company’s common stock pursuant to the Parent’s binding commitment to purchase shares upon the closing of the Merger.
|
| I. |
Represents a one-time stock-based compensation charge
related to the unvested stock option and restricted stock unit awards that will become automatically fully vested upon consummation of the Merger and the extension of the exercise period of the Company’s outstanding stock options. The total
charge is estimated to be $11.0 million based on unrecognized compensation cost as of December 31, 2025. Of this amount, the Pro Forma As Adjusted column for the year ended December 31, 2025 reflects a one-time stock-based compensation
charge of $6.9 million within general and administrative expenses, representing the portion expected to remain on the Company's books after the divestiture. This amount consists of $6.7 million related to the employees expected to remain
with the Company following the Merger and $0.2 million related to allocation of a portion of costs for employees who will transfer to Midco who historically performed activities that relate to the continued operations of the Company. This
charge is also reflected in the unaudited pro forma condensed consolidated balance sheet as an increase to additional paid-in capital (Note 2E) and accumulated deficit (Note 2F). This one-time charge is nonrecurring and will not affect the
Company’s results of operations beyond 12 months after the closing of the Merger. Stock-based compensation costs incurred through June 30, 2026 are reflected in the Company’s historical financial statements as of and for the six months
ended June 30, 2026 and no adjustment has been made to remove them.
|
| J. |
Represents the adjustment to additional paid-in capital and common stock par value of $10.6 million and corresponding
adjustment to accumulated deficit for the loss on disposal on the expected exchange of the $16.0 million of Notes by the Noteholder for 46,783,626 shares of the Company’s
common stock on the closing of the Merger. This assumes that the Company will force the Noteholder to exchange their Notes for shares of the Company's common stock.
|