| | |
Per Unit(1)
|
| |
Total
|
| ||||||
Public offering price(2)
|
| | | $ | 0.33 | | | | | $ | 3,003,000 | | |
Placement agent’s fees
|
| | | $ | 0.0231 | | | | | $ | 210,210 | | |
Proceeds, before expenses, to us
|
| | | $ | 0.3069 | | | | | $ | 2,792,790 | | |
| | | | | ii | | | |
| | | | | 1 | | | |
| | | | | 15 | | | |
| | | | | 33 | | | |
| | | | | 34 | | | |
| | | | | 35 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 38 | | | |
| | | | | 43 | | | |
| | | | | 46 | | | |
| | | | | 53 | | | |
| | | | | 59 | | | |
| | | | | 59 | | | |
| | | | | 59 | | | |
| | | | | 60 | | | |
| | | | | 60 | | |
App Name
|
| |
Focus/Approach
|
|
BetterMe | | | BetterMe markets itself as a healthy lifestyle program without extreme weight loss, focusing on wellbeing. | |
BetterSleep | | | Formally known as Relax Melodies, BetterSleep analyses users’ chronotypes, tracks sleep and creates bedtime routines. | |
Calm | | | Calm includes meditation tools, sleep aids and video lessons on gentle stretching. | |
Fabulous | | | A self-care coaching app to build daily habits such as drinking water, exercising and focused working. | |
Headspace | | | A meditation app that offers courses for stress, anger, depression, and work performance, as well as programs for sleep and exercise. | |
I Am | | | I Am centers around daily affirmations to build self-confidence and change thought patterns. | |
Relax | | | Users have access to exercises and programs to improve mindfulness and mental health. | |
Sleep Cycle | | | Intended to improve users’ sleep by analyzing sleep and recordings of snoring and sleep talking to provide an alarm based on those patterns. | |
App Name
|
| |
Focus/Approach
|
|
Apple Health | | | Collects health information from iPhones, Apple Watches and other devices, sets medication reminders and organizes health records. | |
MyFitnessPal | | | Contains a database of food items with nutritional values and a fitness component. | |
Fitbit | | | Utilizes the sensors on fitness tracker, Fitbit, to track heartrate, electrodermal activity, temperature, sleep and menstrual cycles. | |
BetterMe | | | BetterMe markets itself as a healthy lifestyle program without extreme weight loss, focusing on wellbeing. | |
Noom | | | Weight management business Noom has extended into behavior change programs for chronic and non-chronic health conditions. | |
Lose It! | | | Lose It! Tracks food and water intake for users to meet diet goals and lose weight. | |
WeightWatchers | | | A weight loss program converts nutritional information into a points system to track caloric intake. | |
Flo | | | The most popular ovulation and period tracker, fertility calendar and pregnancy assistant app. | |
Waterlogged | | | Water tracking app that allows users to set goals for water consumption and receive reminders to drink. | |
Fastic | | | Fastic promotes weight loss through a program of intermittent fasting, mindfulness, improved nutrition and sleep. | |
| | |
As of June 30, 2023
(dollars in thousands) |
| |||||||||
| | |
Actual
|
| |
As Adjusted(1)
|
| ||||||
Cash and cash equivalents
|
| | | | 4,567 | | | | | | 6,959 | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Preferred stock, $0.001 par value; 10,000,000 shares authorized, actual and as adjusted
|
| | | | — | | | | | | — | | |
Series C convertible preferred stock, $0.001 par value, 95,388 shares issued and outstanding, actual and adjusted
|
| | | | — | | | | | | — | | |
Common stock, $0.001 par value; 300,000,000 shares authorized, actual and as
adjusted; 3,452,169 shares issued and outstanding, actual, and 12,552,169, as adjusted |
| | | | 3 | | | | | | 12 | | |
Additional paid-in capital .
|
| | | | 637,172 | | | | | | 639,555 | | |
Accumulated deficit
|
| | | | (630,342) | | | | | | (630,342) | | |
Accumulated other comprehensive loss
|
| | | | (95) | | | | | | (95) | | |
Total stockholders’ equity
|
| | | | 6,738 | | | | | | 9,130 | | |
|
Offering price per unit
|
| | | $ | 0.33 | | |
|
Net tangible book value per share as of June 30, 2023
|
| | | $ | 1.88 | | |
|
Decrease in net tangible book value per share attributable to new investors in this offering
|
| | | $ | 1.17 | | |
|
As adjusted net tangible book value per share as of June 30, 2023 after giving effect to this offering
|
| | | $ | 0.71 | | |
|
Immediate accretion per share to investors participating in this offering
|
| | | $ | 0.38 | | |
| | |
Per Unit
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 0.33 | | | | | $ | 3,003,000 | | |
Placement agent fees
|
| | | $ | 0.0231 | | | | | $ | 210,210 | | |
Proceeds, before expenses, to us
|
| | | $ | 0.3069 | | | | | $ | 2,792,790 | | |
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 $3,003,000.