Controls and Procedures.
−Removed: of the Effectiveness of Internal Controls over Financial Reporting
−Removed: Controls and Procedures
−Removed: accordance with Rules 13a-15(b) and 15d-15(b) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”),
−Removed: we, under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, carried out an
−Removed: evaluation of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e)
−Removed: and Rule 15d-15(e) of the Exchange Act) as of the end of the period covered by this Annual Report on Form 10-K.
−Removed: Based on the foregoing,
−Removed: our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were (a) designed
−Removed: to ensure that the information we are required to disclose in our reports under the Exchange Act is recorded, processed, and reported
−Removed: in an accurate manner and on a timely basis and the information that we are required to disclose in our Exchange Act reports is
−Removed: accumulated and communicated to management to permit timely decisions with respect to required disclosure and (b) operating in
−Removed: an effective manner.
−Removed: in Internal Control Over Financial Reporting
−Removed: change occurred in our internal control over financial reporting (as defined in Rule 13a-15(f) and 15d-15(f) of the Exchange Act)
−Removed: during the year ended December 31, 2020 that has materially affected, or is reasonably likely to materially affect, our
−Removed: internal control over financial reporting.
+Added: Assessment of the Effectiveness of Internal
+Added: Controls over Financial Reporting
+Added: Disclosure Controls and Procedures
+Added: In accordance with Rules 13a-15(b)
+Added: and 15d-15(b) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), we, under the supervision and with
+Added: the participation of our Chief Executive Officer and Chief Financial Officer, carried out an evaluation of the effectiveness of the design
+Added: and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) and Rule 15d-15(e) of the Exchange Act) as of the
+Added: end of the period covered by this Annual Report on Form 10-K.
+Added: Based on the foregoing, our Chief Executive Officer and Chief Financial
+Added: Officer concluded that our disclosure controls and procedures were (a) designed to ensure that the information we are required to disclose
+Added: in our reports under the Exchange Act is recorded, processed, and reported in an accurate manner and on a timely basis and the information
+Added: that we are required to disclose in our Exchange Act reports is accumulated and communicated to management to permit timely decisions
+Added: with respect to required disclosure and (b) operating in an effective manner.
+Added: Change in Internal Control Over Financial Reporting
+Added: No change occurred in our internal
+Added: control over financial reporting (as defined in Rule 13a-15(f) and 15d-15(f) of the Exchange Act) during the year ended December 31, 2021
+Added: that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
Other Information.
−Removed: Directors, Executive Officers and Corporate Governance
−Removed: information required by this Item is incorporated herein by reference to the information that will be contained in our definitive
−Removed: proxy statement related to the 2021 Annual Meeting of Stockholders, or the Proxy Statement, which we intend to file with the SEC
−Removed: within 120 days of the end of our fiscal year pursuant to General Instruction G(3) of Form 10-K.
+Added: Disclosure Regarding Foreign Jurisdictions
+Added: that Prevent Inspections.
+Added: Directors, Executive Officers
+Added: and Corporate Governance
+Added: The information required
+Added: by this Item is incorporated herein by reference to the information that will be contained in our definitive proxy statement related to
+Added: the 2022 Annual Meeting of Stockholders, or the Proxy Statement, which we intend to file with the SEC within 120 days of the end of our
+Added: fiscal year pursuant to General Instruction G(3) of Form 10-K.
Executive Compensation
−Removed: information required by this Item is incorporated herein by reference to the information that will be contained in our Proxy
−Removed: Statement, which we intend to file with the SEC within 120 days of the end of our fiscal year pursuant to General Instruction
−Removed: G(3) of Form 10-K.
−Removed: Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
−Removed: information required by this Item is incorporated herein by reference to the information that will be contained in our Proxy
−Removed: Statement, which we intend to file with the SEC within 120 days of the end of our fiscal year pursuant to General Instruction
−Removed: G(3) of Form 10-K.
−Removed: Certain Relationships and Related Transactions, and Director Independence
−Removed: information required by this Item is incorporated herein by reference to the information that will be contained in our Proxy
−Removed: Statement, which we intend to file with the SEC within 120 days of the end of our fiscal year pursuant to General Instruction
−Removed: G(3) of Form 10-K.
−Removed: Principal Accounting Fees and Services
−Removed: information required by this Item is incorporated herein by reference to the information that will be contained in our Proxy
−Removed: Statement, which we intend to file with the SEC within 120 days of the end of our fiscal year pursuant to General Instruction
−Removed: G(3) of Form 10-K.
+Added: The information required by
+Added: this Item is incorporated herein by reference to the information that will be contained in our Proxy Statement, which we intend to file
+Added: with the SEC within 120 days of the end of our fiscal year pursuant to General Instruction G(3) of Form 10-K.
+Added: Security Ownership of Certain
+Added: Beneficial Owners and Management and Related Stockholder Matters
+Added: Certain Relationships and Related
+Added: Transactions, and Director Independence
+Added: The information required by
+Added: this Item is incorporated herein by reference to the information that will be contained in our Proxy Statement, which we intend to file
+Added: with the SEC within 120 days of the end of our fiscal year pursuant to General Instruction G(3) of Form 10-K.
+Added: Principal Accounting Fees and
+Added: The information required by
+Added: this Item is incorporated herein by reference to the information that will be contained in our Proxy Statement, which we intend to file
+Added: with the SEC within 120 days of the end of our fiscal year pursuant to General Instruction G(3) of Form 10-K.
Exhibits, Financial Statement Schedules.
−Removed: following documents are filed as part of this report:
+Added: The following documents are filed as part of this report:
Financial Statements:
2 unchanged sentences
Statements of Operations
−Removed: Statements of Changes in Stockholders’
−Removed: Equity (Deficit)
+Added: Statements of Changes in Stockholders’ Equity (Deficit)
Statements of Cash Flows
Notes to Financial Statements
−Removed: Financial Statement
−Removed: financial statement schedules have been omitted because they are not applicable, not required or the information required is shown
−Removed: in the financial statements or the notes thereto.
+Added: Financial Statement Schedules:
+Added: All financial statement schedules
+Added: have been omitted because they are not applicable, not required or the information required is shown in the financial statements or the
+Added: notes thereto.
EXHIBIT INDEX
−Removed: Amended and Restated Certificate of Incorporation (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No.
−Removed: Amended and Restated Bylaws (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No.
−Removed: Description of Securities Registered Under Section 12 of the Exchange Act
+Added: Share Exchange Agreement, dated as of December 28, 2021 by and between AiPharma Group Ltd.
+Added: and Aditxt, Inc.
+Added: (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on December 28, 2021)
+Added: Amended and Restated Certificate of Incorporation (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No.
+Added: Certificate of Amendment, dated June 29, 2020 (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q, filed with the SEC on August 13, 2020)
+Added: Amended and Restated Bylaws (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No.
+Added: Certificate of Designation Series A Preferred Stock (incorporated by reference to the Registrant’s Registration Statement on Form S-1 (File No.
+Added: Certificate of Amendment, filed with the Secretary of State of the State of Delaware on May 24, 2021 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on May 25, 2021)
+Added: Certificate of Amendment, dated July 6, 2021 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 8, 2021)
+Added: Description of Securities Registered Under Section 12 of the Exchange Act (incorporated by reference to the Registrant’s Annual Report on Form 10-K filed on March 25, 2021)
+Added: Form the Company’s common stock certificate (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No.
+Added: Form of Series A-1 Warrant Agent Agreement (including the terms of the Series A-1 Warrant) (incorporated by reference to the Registrant’s Registration Statement on Form S-1 (File No.
+Added: Form of Series B-1 Warrant Agent Agreement (including the terms of the Series B-1 Warrant) (incorporated by reference to the Registrant’s Registration Statement on Form S-1 (File No.
+Added: Form of Warrant (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on August 30, 2021)
+Added: Form of Promissory Note issued to Sekris Biomedical, Inc.
+Added: (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No.
+Added: Warrant, dated March 8, 2018, issued to Sekris Biomedical, Inc.
+Added: (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No.
+Added: Form of Private Placement Subscription Agreement (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No.
+Added: Patent Licensing Agreement, dated February 3, 2020 (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No.
+Added: Patent and Technology License Agreement, dated March 15, 2018 between Loma Linda University and Aditx Therapeutics, Inc.
+Added: (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No.
+Added: Amendment Agreement to the Patent and Technology License Agreement, dated July 1, 2020 by and between Loma Linda University and Aditx Therapeutics, Inc.
+Added: (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q, filed with the SEC on August 13, 2020)
+Added: 2017 Equity Incentive Plan and forms of award agreements thereunder (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No.
+Added: Consulting Agreement, dated March 1, 2018 between Aditx Therapeutics, Inc.
+Added: and Canyon Ridge Development LLC d/b/a Mission Critical Solutions International (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No.
+Added: Form of July 2018 Securities Purchase Agreement (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No.
+Added: Form of July 2018 Note (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No.
+Added: Form of April 2018 Promissory Note (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No.
+Added: Form of March 2019 Promissory Note (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No.
+Added: Form of October 2019 Securities Purchase Agreement (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No.
+Added: Form of October 2019 Note (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No.
+Added: Form of January 2020 Note Purchase Agreement (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No.
+Added: Form of January 2020 Private Placement Promissory Note (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No.
+Added: Consulting Agreement by and between the Company and Salveo Diagnostics, Inc., dated November 18, 2020 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on November 23, 2020)
+Added: Form of Senior Secured Convertible Promissory Note (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on January 26, 2021)
+Added: Form of Warrant (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on January 26, 2021)
+Added: Form of Securities Purchase Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on January 26, 2021)
+Added: Form of Registration Rights Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on January 26, 2021)
+Added: Employment Agreement, dated as of February 24, 2021, by and between the Company and Amro Albanna (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on February 26, 2021)
+Added: 2021 Omnibus Equity Incentive Plan (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on February 26, 2021)
+Added: Lease Agreement, dated as of May 4, 2021, by and between LS Biotech Eight, LLC as Landlord, and Aditxt Therapeutics, Inc., as Tenant (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on May 10, 2021)
+Added: Form of Securities Purchase Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on August 30, 2021)
+Added: Placement Agency Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on August 30, 2021)
+Added: Form of Placement Agent Warrant (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on August 30, 2021)
+Added: Waiver and Defeasance Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on August 30, 2021)
+Added: Secured Credit Agreement, dated as of August 27, 2021, by and among AiPharma, AiPharma Holdings Limited, AiPharma Asia Limited and the Company (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q filed on November 15, 2021)
+Added: Security Agreement, dated as of August 27, 2021 by and between AiPharma Asia Limited and the Company (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q filed on November 15, 2021)
+Added: Security Agreement, dated as of August 27, 2021 by and between AiPharma Limited and the Company (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q filed on November 15, 2021)
+Added: Security Agreement – AiPharma Limited and Aditxt (BVI Law) (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q filed on November 15, 2021)
+Added: Floating Charge (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q filed on November 15, 2021)
+Added: Transaction Agreement, dated as of October 4, 2021, by and between the Company and AiPharma Global Holdings LLC (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q filed on November 15, 2021)
+Added: First Amendment to Secured Credit Agreement with AiPharma Global Holdings LLC dated October 18, 2021 (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q filed on November 15, 2021)
+Added: Second Amendment to Secured Credit Agreement with AiPharma Global Holdings LLC dated October 27, 2021
+Added: Employment Agreement, dated as of November 14, 2021 between Aditxt, Inc.
+Added: and Amro Albanna, Chief Executive Officer (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q filed on November 15, 2021)
+Added: Employment Agreement, dated as of November 14, 2021 between Aditxt, Inc.
+Added: and Corinne Pankovcin, President and Secretary (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q filed on November 15, 2021)
+Added: Employment Agreement, dated as of November 14, 2021 between Aditxt, Inc.
+Added: and Thomas Farley, Chief Financial Officer (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q filed on November 15, 2021)
+Added: Employment Agreement, dated as of November 14, 2021 between Aditxt, Inc.
+Added: and Shahrokh Shabahang, Chief Innovation Officer (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q filed on November 15, 2021)
+Added: Employment Agreement, dated as of November 14, 2021 between Aditxt, Inc.
+Added: and Rowena Albanna, Chief Operating Officer (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q filed on November 15, 2021)
+Added: Form of Warrant Reduction and Release Agreement dated as of November 24, 2021
+Added: First Amendment to Transaction Agreement dated November 30, 2021, by and between the Company and AiPharma Global Holdings LLC
+Added: Third Amendment to Secured Credit Agreement dated November 30, 2021, by and among AiPharma, AiPharma Holdings Limited, AiPharma Asia Limited and the Company
+Added: Second Amendment to Transaction Agreement dated December 7, 2021, by and between the Company and AiPharma Global Holdings LLC
+Added: Secured Credit Agreement, dated as of December 8, 2021, by and among the Company and the Target Company
+Added: Third Amendment to Transaction Agreement dated December 17, 2021, by and between the Company and AiPharma Global Holdings LLC
+Added: Fifth Amendment to Secured Credit Agreement dated December 22, 2021, by and among AiPharma, AiPharma Holdings Limited, AiPharma Asia Limited and the Company
+Added: Sixth Amendment to Secured Credit Agreement dated December 28, 2021, by and among AiPharma, AiPharma Holdings Limited, AiPharma Asia Limited and the Company
+Added: Employment Agreement between Aditxt, Inc.
+Added: Shatzkes, Chief Legal Officer and General Counsel
+Added: Forbearance Agreement and Seventh Amendment to Secured Credit Agreement dated as of February 14, 2022 by and among the Company, Cellvera Global Holdings LLC, Cellvera Holdings Ltd., Cellvera Asia Limited
+Added: Fourth Amendment to Transaction Agreement dated December 22,2021, by and between the Company and AiPharma Global Holdings LLC
Consent of dbb mckennon , independent registered public accounting firm
Certification of Principal Executive Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
−Removed: Certification of Principal Financial Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
−Removed: Certification of Principal Accounting Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
+Added: Certification
+Added: of Principal Financial and Accounting Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange
+Added: Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
Certification of the Principal Executive, Financial, and Accounting Officers under Section 906 of the Sarbanes-Oxley Act of 2002
−Removed: XBRL Instance Document
−Removed: XBRL Taxonomy Extension Schema Document
−Removed: XBRL Taxonomy Extension Calculation Linkbase Document
−Removed: XBRL Taxonomy Extension Definition Linkbase Document
−Removed: XBRL Taxonomy Extension Label Linkbase Document
−Removed: XBRL Taxonomy Extension Presentation Linkbase Document
−Removed: to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf
−Removed: by the undersigned thereunto duly authorized on this 25 th day of March 2021.
−Removed: Aditx Therapeutics, Inc.
+Added: Inline XBRL Instance Document.
+Added: Inline XBRL Taxonomy Extension Schema Document.
+Added: Inline XBRL Taxonomy Extension Calculation Linkbase Document.
+Added: Inline XBRL Taxonomy Extension Definition Linkbase Document.
+Added: Inline XBRL Taxonomy Extension Label Linkbase Document.
+Added: Inline XBRL Taxonomy Extension Presentation Linkbase Document.
+Added: Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).
+Added: Pursuant to the requirements
+Added: of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto
+Added: duly authorized on this 31 st day of March 2022.
+Added: /s/ Amro Albanna
Chief Executive Officer
−Removed: to the requirements of the Securities Act of 1934, this annual report on Form 10-K has been signed below by the following persons
−Removed: on behalf of the registrant and in the capacities and on the dates indicated.
−Removed: Chief Executive Officer, President, and Director
−Removed: March 25, 2021
+Added: POWER OF ATTORNEY
+Added: Pursuant to the requirements
+Added: of the Securities Act of 1934, this annual report on Form 10-K has been signed below by the following persons on behalf of the registrant
+Added: and in the capacities and on the dates indicated.
+Added: /s/ Amro Albanna
+Added: Chief Executive Officer
(Principal Executive Officer)
+Added: /s/ Corinne Pankovcin
Corinne Pankovcin
+Added: /s/ Thomas J.
Chief Financial Officer
−Removed: Corinne Pankovcin
−Removed: (Principal Financial Officer)
−Removed: (Principal Accounting Officer)
−Removed: March 25, 2021
−Removed: March 25, 2021
−Removed: March 25, 2021
−Removed: Shahrokh Shabahang
+Added: (Principal Financial and Accounting Officer)
+Added: /s/ Brian Brady
+Added: /s/ Namvar Kiaie
+Added: /s/ Jeffrey W.
+Added: /s/ Shahrokh Shabahang
Chief Innovation Officer and Director
−Removed: March 25, 2021
Shahrokh Shabahang
−Removed: THERAPEUTICS, INC.
−Removed: THE YEARS ENDED
−Removed: 31, 2020 AND 2019
−Removed: of Independent Registered Public Accounting Firm
−Removed: of Operations and Comprehensive Loss
−Removed: of Stockholders’
−Removed: Equity (Deficit)
−Removed: of Cash Flows
−Removed: to Financial Statements
−Removed: OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
−Removed: the Board of Directors and Stockholders of
−Removed: Aditx Therapeutics, Inc.
−Removed: on the Financial Statements
−Removed: have audited the accompanying balance sheets of Aditx Therapeutics, Inc.
−Removed: (the “Company”) as of December 31, 2020 and
−Removed: 2019, the related statements of operations, stockholders’
−Removed: equity (deficit), and cash flows, for the years ended December
−Removed: 31, 2020 and 2019, and the related notes (collectively referred to as the “financial statements”).
−Removed: In our opinion,
−Removed: the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2020
−Removed: and 2019, and the results of its operations and its cash flows for the years then ended, in conformity with accounting principles
−Removed: generally accepted in the United States of America.
−Removed: financial statements are the responsibility of the Company’s management.
−Removed: Our responsibility is to express an opinion on
−Removed: the Company’s financial statements based on our audits.
−Removed: We are a public accounting firm registered with the Public Company
−Removed: Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company
−Removed: in accordance with the U.S.
−Removed: federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission
−Removed: and the PCAOB.
−Removed: conducted our audits in accordance with the standards of the PCAOB.
−Removed: Those standards require that we plan and perform the audit
−Removed: to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error
−Removed: The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial
−Removed: As part of our audits, we are required to obtain an understanding of internal control over financial reporting but
−Removed: not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting.
+Added: FINANCIAL STATEMENTS
+Added: FOR THE YEARS ENDED
+Added: DECEMBER 31, 2021 AND 2020
+Added: Report of Independent Registered Public Accounting Firm (PCAOB ID# 3501 ) F-2
+Added: Balance Sheets F-3
+Added: Statements of Operations F-4
+Added: Statements of Stockholders’ Equity (Deficit) F-5
+Added: Statements of Cash Flows F-7
+Added: Notes to Financial Statements F-8
+Added: REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING
+Added: To the Board of Directors and Stockholders of
+Added: Opinion on the Financial Statements
+Added: We have audited the accompanying
+Added: balance sheets of Aditxt, Inc.
+Added: (the “Company”) as of December 31, 2021 and 2020, the related statements of operations, stockholders’
+Added: equity (deficit), and cash flows, for the years ended December 31, 2021 and 2020, and the related notes (collectively referred to as the
+Added: “financial statements”).
+Added: In our opinion, the financial statements present fairly, in all material respects, the financial
+Added: position of the Company as of December 31, 2021 and 2020, and the results of its operations and its cash flows for the years then ended,
+Added: in conformity with accounting principles generally accepted in the United States of America.
+Added: Going Concern
+Added: The accompanying financial statements have been prepared assuming the
+Added: Company will continue as a going concern.
+Added: As discussed in Note 2 to the financial statements, the Company’s net losses, negative
+Added: cash flow from operations, and ability to access capital raise substantial doubt about its ability to continue as a going concern.
+Added: plans in regard to these matters are also described in Note 2.
+Added: The financial statements do not include any adjustments that might result
+Added: from the outcome of this uncertainty.
+Added: Basis for Opinion
+Added: These financial statements
+Added: are the responsibility of the Company’s management.
+Added: Our responsibility is to express an opinion on the Company’s financial
+Added: statements based on our audits.
+Added: We are a public accounting firm registered with the Public Company Accounting Oversight Board (United
+Added: States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S.
+Added: federal securities
+Added: laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
+Added: We conducted our audits in
+Added: accordance with the standards of the PCAOB.
+Added: Those standards require that we plan and perform the audit to obtain reasonable assurance
+Added: about whether the financial statements are free of material misstatement, whether due to error or fraud.
+Added: The Company is not required
+Added: to have, nor were we engaged to perform, an audit of its internal control over financial reporting.
+Added: As part of our audits, we are required
+Added: to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness
+Added: of the Company’s internal control over financial reporting.
Accordingly, we express no such opinion.
−Removed: audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to
−Removed: error or fraud, and performing procedures that respond to those risks.
−Removed: Such procedures included examining, on a test basis, evidence
−Removed: regarding the amounts and disclosures in the financial statements.
−Removed: Our audits also included evaluating the accounting principles
−Removed: used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements.
−Removed: We believe that our audits provide a reasonable basis for our opinion.
−Removed: have served as the Company’s auditor since 2018.
−Removed: Beach, California
−Removed: THERAPEUTICS, INC.
+Added: Our audits included performing
+Added: procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures
+Added: that respond to those risks.
+Added: Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the
+Added: financial statements.
+Added: Our audits also included evaluating the accounting principles used and significant estimates made by management,
+Added: as well as evaluating the overall presentation of the financial statements.
+Added: We believe that our audits provide a reasonable basis for
+Added: /s/ dbb mckennon
+Added: We have served as the Company’s auditor
+Added: Newport Beach, California
+Added: March 31, 2022
+Added: PART I - FINANCIAL
+Added: BALANCE SHEETS
CURRENT ASSETS:
−Removed: Cash and cash equivalents
+Added: Accounts receivable
Prepaid expenses
ROU asset - short term
+Added: Note receivable
TOTAL CURRENT ASSETS
−Removed: Intangible Assets
−Removed: Deferred offering costs
+Added: Fixed assets, net
+Added: Intangible assets, net
ROU asset - long term
−Removed: LIABILITIES AND STOCKHOLDERS’
−Removed: EQUITY (DEFICIT)
+Added: LIABILITIES AND STOCKHOLDERS’ EQUITY
CURRENT LIABILITIES:
Accounts payable and accrued expenses
−Removed: Accrued compensation to related parties
−Removed: Notes payable - related party
−Removed: Notes payable, net of discount
−Removed: Financing on fixed assets
−Removed: Lease liability - short term
−Removed: Other current assets
+Added: Financing on fixed assets – current
+Added: Deferred rent
+Added: Lease liability - current
TOTAL CURRENT LIABILITIES
+Added: Financing on fixed assets - long term
Lease liability - long term
TOTAL LIABILITIES
−Removed: COMMITMENTS AND CONTINGENCIES
−Removed: STOCKHOLDERS’
−Removed: EQUITY (DEFICIT)
−Removed: Preferred stock, $0.001 par value, 3,000,000 shares authorized, no shares issued and outstanding
+Added: STOCKHOLDERS’ EQUITY
+Added: Preferred stock, $ 0.001 par value, 3,000,000 shares authorized, zero shares issued and outstanding, respectively
Common stock, $ 0.001 par value, 100,000,000 shares authorized, 44,530,486 and 13,074,495 shares issued and 44,429,683 and 12,973,692 shares outstanding, respectively
4 unchanged sentences
( 20,879,178 )
−Removed: TOTAL STOCKHOLDERS’
−Removed: EQUITY (DEFICIT)
−Removed: TOTAL LIABILITIES AND STOCKHOLDERS’
−Removed: EQUITY (DEFICIT)
−Removed: accompanying notes to the financial statements.
−Removed: ADITX THERAPEUTICS, INC.
−Removed: OF OPERATIONS
−Removed: For the Year Ended
−Removed: For the Year Ended
+Added: TOTAL STOCKHOLDERS’ EQUITY
+Added: TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
+Added: See accompanying notes
+Added: to the financial statements.
+Added: STATEMENTS OF OPERATIONS
+Added: Cost of goods sold
OPERATING EXPENSES
−Removed: General and administrative expenses, $3,188,840 and $4,221,733 in stock-based compensation
−Removed: Research and development, includes $0 and $10,000 in stock-based compensation
−Removed: Sales and marketing $0 and $0 in stock-based compensation
+Added: General and administrative expenses, including $ 3,927,551 and $ 3,188,840 , in stock-based compensation, respectively
+Added: Research and development expenses, including $ 713,130 , and $ 0 in stock-based compensation, respectively
+Added: Sales and marketing expenses, including $ 0 , and $ 0 in stock-based compensation, respectively
+Added: Impairment on note receivable
Total operating expenses
−Removed: LOSS FROM OPERATIONS
+Added: NET LOSS FROM OPERATIONS
+Added: ( 41,934,928 )
+Added: ( 8,872,209 )
OTHER INCOME (EXPENSE)
2 unchanged sentences
Gain on forgiveness of debt
+Added: Loss on extinguishment of debt
+Added: ( 2,500,970 )
Amortization of debt discount
+Added: ( 1,845,358 )
Total other income (expense)
( 4,436,436 )
+Added: Net loss before income taxes
( 46,371,364 )
+Added: ( 9,149,227 )
+Added: Income tax provision
+Added: $ ( 46,371,364 )
+Added: $ ( 9,149,227 )
Net loss per share - basic and diluted
Weighted average number of shares outstanding during the period - basic and diluted
−Removed: accompanying notes to the financial statements.
−Removed: THERAPEUTICS, INC.
−Removed: OF STOCKHOLDERS’
+Added: See accompanying notes
+Added: to the financial statements.
+Added: STATEMENTS OF STOCKHOLDERS’
EQUITY (DEFICIT)
−Removed: THE YEARS ENDED DECEMBER 31, 2020 AND 2019
−Removed: Stockholders’
+Added: YEARS ENDED DECEMBER
+Added: 31, 2021 AND 2020
+Added: Stockholders’
+Added: Equity (Deficit)
Balance December 31, 2020
1 unchanged sentence
$ ( 20,879,178 )
−Removed: Issuance of shares for cash, net of issuance costs
−Removed: Issuance of shares for services and licenses
Stock option and warrant compensation
−Removed: Warrants issued with notes
−Removed: Treasury stock
+Added: Exercise of warrants
+Added: Restricted stock unit compensation
+Added: Issuance of shares for services
+Added: Issuance of shares for employee compensation
+Added: Issuance of shares for vested restricted stock units
+Added: Issuance of shares for the conversion of debt
+Added: Fair value of warrants issued with convertible note payable
+Added: Issuance of shares and warrants for offering, net of issuance costs
+Added: Issuance of shares for offerings, net of issuance costs
+Added: Warrant consideration for convertible debt offering costs
+Added: Reduction in exercise price of warrants
+Added: ( 46,371,364 )
+Added: ( 46,371,364 )
Balance December 31, 2021
1 unchanged sentence
$ ( 67,352,809 )
+Added: See accompanying notes to the financial statements.
+Added: Stockholders’
+Added: Equity (Deficit)
+Added: Balance December 31, 2019
+Added: $ ( 189,625 )
+Added: $ ( 11,729,951 )
+Added: $ ( 2,852,177 )
Treasury stock
1 unchanged sentence
Exercise of warrants
+Added: Issuance of shares for intangible assets
Stock option and warrant compensation
Issuance of shares for services
−Removed: Issuance of shares for intangible assets
−Removed: Issuance of shares and warrants for the settlement of accrued compensation and accounts payable
+Added: Issuance of shares for the settlement of accrued compensation and accounts payable
Issuance of shares and warrants for IPO, net of issuance costs
−Removed: Issuance of shares and warrants for follow-on offering, net of issuance costs
−Removed: Issuance of shares and warrant for the settlement of debt
+Added: Issuance of shares and warrants for offering, net of issuance costs
+Added: Issuance of shares for the settlement of debt
Exercise conversion of preferred shares
+Added: ( 1,250,000 )
+Added: ( 9,149,227 )
+Added: ( 9,149,227 )
Balance December 31, 2020
$ ( 201,605 )
−Removed: accompanying notes to the financial statements.
−Removed: THERAPEUTICS, INC.
−Removed: OF CASH FLOWS
−Removed: For the Year Ended
−Removed: For the Year Ended
+Added: $ ( 20,879,178 )
+Added: See accompanying notes
+Added: to the financial statements.
+Added: STATEMENTS OF CASH
CASH FLOWS FROM OPERATING ACTIVITIES:
4 unchanged sentences
Depreciation expense
+Added: Amortization of intangible assets
Amortization of debt discount
−Removed: Modification of options
+Added: Loss on extinguishment of debt
+Added: Impairment on note receivable
Changes in operating assets and liabilities:
1 unchanged sentence
Accounts payable and accrued expenses
+Added: ( 1,483,180 )
Accrued compensation to related parties
+Added: Accounts receivable
Net cash used in operating activities
+Added: ( 22,278,144 )
+Added: ( 7,221,004 )
CASH FLOWS FROM INVESTING ACTIVITIES:
+Added: Purchase of fixed assets
+Added: ( 1,015,752 )
+Added: TI allowance receivable
+Added: Notes receivable and accrued interest
+Added: ( 15,002,521 )
Net cash used in investing activities
+Added: ( 16,305,291 )
CASH FLOWS FROM FINANCING ACTIVITIES:
−Removed: Proceeds from note payable - related party
−Removed: Proceeds from note payable
+Added: Proceeds from convertible note payable
+Added: Discount on convertible note payable from offering costs
Repayments of note payable - related party
−Removed: Repayments of notes payable
+Added: Repayments of note payable
Common stock and warrants issued for cash, net of issuance costs
Offering costs
−Removed: Exercise of warrants
−Removed: Financed Asset
+Added: Proceeds from exercise of warrants
+Added: Payments on financing on fixed asset
+Added: Cash paid on extinguishment of note payable
+Added: ( 1,200,000 )
Net cash provided by financing activities
−Removed: NET INCREASE (DECREASE) IN CASH
+Added: NET (DECREASE) INCREASE IN CASH
+Added: ( 2,628,765 )
CASH AT BEGINNING OF PERIOD
3 unchanged sentences
Cash paid for interest expense
−Removed: NONCASH INVESTING AND FINANCING ACTIVITIES:
+Added: NON-CASH INVESTING AND FINANCING ACTIVITIES:
Liabilities assumed for common stock
−Removed: Issuance of Units for the settlement of notes payable
−Removed: Issuance of units for the settlement of accrued compensation and accounts payable
−Removed: Original issuance discount on notes payable
+Added: Issuance of shares for the conversion of notes payable
Lease liability recognized from right of use asset
+Added: Issuance of shares for the settlement of accounts payable
+Added: Original offering discount on note payable
+Added: Debt Discount from warrants issued with convertible note payable
+Added: Debt Discount from warrant consideration for convertible debt offering costs
Liability recognized for financed assets
+Added: Reduction in exercise price of warrants
Shares issued for intangible assets
Conversion of preferred shares
−Removed: accompanying notes to the financial statements.
−Removed: THERAPEUTICS, INC.
−Removed: TO FINANCIAL STATEMENTS
+Added: See accompanying notes
+Added: to the financial statements.
+Added: NOTES TO FINANCIAL
1 – ORGANIZATION AND NATURE OF BUSINESS
−Removed: Therapeutics, Inc.
−Removed: (“Aditxt”
−Removed: or the “Company”) was incorporated in the State of Delaware on September
−Removed: 28, 2017 and our headquarters are located in Mountain View, CA.
−Removed: The Company is a Biotech Innovation company with a mission of
−Removed: prolonging life and enhancing its quality by improving the health of the immune system.
−Removed: are developing biotechnologies specifically focused on improving the health of the immune system through immune reprogramming
−Removed: and monitoring.
−Removed: Our immune reprogramming technologies are currently at the pre-clinical stage and are designed to retrain the
−Removed: immune system to induce tolerance with an objective of addressing rejection of transplanted organs, autoimmune diseases, and allergies.
−Removed: Our immune monitoring technologies are designed to provide a personalized comprehensive profile of the immune system and we plan
−Removed: to utilize them in our upcoming reprogramming clinical trials to monitor subjects’
−Removed: immune response before, during and after
−Removed: drug administration.
−Removed: July 2, 2020, the Company completed its initial public offering (“IPO”).
−Removed: In connection therewith, the Company issued
−Removed: 1,226,668 Units (the “Units”), excluding the underwriters’
−Removed: option to cover overallotments, at an offering price
−Removed: of $9.00 per Unit, resulting in gross proceeds of approximately $11.0 million.
−Removed: The Units issued in the IPO consisted of one share
−Removed: of common stock, one Series A warrant, and one Series B warrant.
−Removed: The Series A warrants originally had an exercise price of $9.00
−Removed: and a term of 5 years.
−Removed: In addition, the Company issued a Unit Purchase Option at an exercise price of $11.25 per unit to the underwriters
−Removed: to purchase up to 67,466 units, with each unit consisting of (i) one share of common stock and (ii) one Series A Warrant.
−Removed: 19, 2020 the Company modified the exercise price of the Series A Warrants from $9.00 per share to $4.50 per share.
−Removed: the Series A Warrants was not modified.
−Removed: The Series B warrants have an exercise price of $11.25 per share, a term of 5 years and
−Removed: contain a cashless exercise option upon certain criteria being met.
−Removed: As of December 31, 2020, substantially all of the Series B
−Removed: warrants issued in the IPO have been exercised pursuant to a cashless provision therein.
−Removed: September 10, 2020, the Company completed a follow-on public offering (“September 2020 Offering”).
−Removed: In connection therewith,
−Removed: the Company issued 2,400,000 Units (the “Follow-On Units”), excluding the underwriters’
−Removed: option to cover overallotments,
−Removed: at an offering price of $4.00 per Follow-On Unit, resulting in gross proceeds to the Company of approximately $9.6 million.
−Removed: Follow-On Units issued in the September 2020 Offering consisted of one share of common stock (or Series A Preferred Stock for
−Removed: investors who would own more than 4.99% of the Company if they invested in common stock), one Series A-1 warrant, and one Series
−Removed: The Series A-1 warrants have an exercise price of $3.19 per share and a term of 5 years.
+Added: (“Aditxt” or the “Company”), formerly known as Aditx Therapeutics, Inc., was incorporated in the State of
+Added: Delaware on September 28, 2017 and the Company’s headquarters are located in Richmond, VA.
+Added: The Company is a biotech innovation company
+Added: with a mission of prolonging life and enhancing its quality by improving the health of the immune system.
+Added: is developing biotechnologies specifically focused on improving the health of the immune system through immune reprogramming and monitoring.
+Added: The Company’s immune reprogramming technologies are currently at the pre-clinical stage and are designed to retrain the immune system
+Added: to induce tolerance with an objective of addressing rejection of transplanted organs, autoimmune diseases, and allergies.
+Added: The Company’s
+Added: immune monitoring technologies are designed to provide a personalized comprehensive profile of the immune system and the Company plans
+Added: to utilize them in its upcoming reprogramming clinical trials to monitor subjects’ immune response before, during and after drug
+Added: administration.
+Added: 2, 2020, the Company completed its initial public offering (“IPO”).
+Added: In connection therewith, the Company issued 1,226,668 Units
+Added: (the “IPO Units”), at an offering price of $ 9.00 per IPO Unit, resulting in gross proceeds of approximately $ 11.0 million.
+Added: The IPO Units issued in the IPO consisted of one share of common stock, one Series A warrant, and one Series B warrant.
+Added: The Series A warrants
+Added: originally had an exercise price of $ 9.00 and a term of 5 years.
+Added: In addition, the Company issued a Unit Purchase Option
+Added: at an exercise price of $ 11.25 per unit to the underwriters to purchase up to 67,466 units, with each unit consisting of
+Added: (i) one share of common stock and (ii) one Series A warrant.
+Added: On August 19, 2020, the Company modified the exercise price of the Series
+Added: A warrants from $ 9.00 per share to $4.50 per share.
+Added: The term of the Series A warrants was not modified.
The Series B warrants
−Removed: have exercise price of $5.00 per share, a term of 5 years and contain a cashless exercise option upon certain criteria being met.
−Removed: In addition, the Company issued a warrant to the underwriters to purchase up to 60,000 shares of common stock at an exercise price
−Removed: of $5.00 per share.
−Removed: Subsequent to quarter end, substantially all of the Series B-1 warrants issued in the September 2020 Offering
−Removed: have been exercised pursuant to a cashless provision therein.
+Added: have an exercise price of $ 11.25 per share, a term of 5 years and contain a cashless exercise option upon certain criteria
+Added: 10, 2020, the Company completed a follow-on public offering (“September 2020 Offering”).
+Added: In connection therewith, the Company
+Added: issued 2,400,000 Units (the “Follow-On Units”), at an offering price of $ 4.00 per Follow-On Unit, resulting
+Added: in gross proceeds of approximately $ 9.6 million.
+Added: The Follow-On Units issued in the September 2020 Offering consisted of one share
+Added: of common stock (or Series A Preferred Stock for investors who would own more than 4.99 % of the Company if they invested in common
+Added: stock), one Series A-1 warrant, and one Series B-1 warrant.
+Added: The Series A-1 warrants have an exercise price of $ 3.19 per share and
+Added: a term of 5 years.
+Added: The Series B-1 warrants have an exercise price of $ 5.00 per share, a term of 5 years and contain
+Added: a cashless exercise option upon certain criteria being met.
+Added: In addition, the Company issued a warrant to the underwriters to purchase
+Added: up to 60,000 shares of common stock at an exercise price of $ 5.00 per share.
+Added: 31, 2021, the Company completed a registered direct offering (“August 2021 Offering”).
+Added: In connection therewith, the Company
+Added: issued 4,583,334 shares of common stock, at a purchase price of $ 2.40 per share, resulting in gross proceeds of approximately
+Added: $ 11.0 million.
+Added: In a concurrent private placement, the Company issued warrants to purchase up to 4,583,334 shares.
+Added: have an exercise price of $ 2.53 per share and are exercisable for a five-year period commencing six months from the date
+Added: The warrants exercise price was subsequently repriced to $ 1.50 .
+Added: In addition, the Company issued a warrant to the placement
+Added: agent to purchase up to 229,166 shares of common stock at an exercise price of $ 3.00 per share.
+Added: 18, 2021, the Company entered into an underwriting agreement (the “Underwriting Agreement”) with Revere Securities LLC, relating
+Added: to the public offering (the “October 2021 Offering”) of 2,833,333 shares of the Company’s common stock (the
+Added: “Shares”) by the Company.
+Added: The Shares were offered, issued, and sold at a price to the public of $ 1.50 per share under
+Added: a prospectus supplement and accompanying prospectus filed with the SEC pursuant to an effective shelf registration statement filed with
+Added: the SEC on Form S-3 (File No.
+Added: 333-257645), which was declared effective by the SEC on July 13, 2021.
+Added: The October Offering closed on October
+Added: 20, 2021 for gross proceeds of $ 4.25 million.
+Added: The Company utilized a portion of the proceeds, net of underwriting discounts of approximately
+Added: $ 3.91 million from the October Offering to fund certain obligations under the Credit Agreement.
+Added: 6, 2021, we completed an offering for net proceeds of $ 16.0 million.
+Added: As part of this offering, we issued 8,246,430 units consisting of
+Added: shares of the Company’s common stock and warrant to purchase shares of the Company’s common stock and 8,328,570 prefunded
+Added: The warrant issued as part of the units had an exercise price of $ 1.15 and the prefunded warrants had an exercise price of $ 0.001 .
and Uncertainties
−Removed: Company has a limited operating history and has not generated revenue from intended operations.
−Removed: The Company’s business and
−Removed: operations are sensitive to general business and economic conditions in the U.S.
+Added: has a limited operating history and is in the very early stages of generating revenue from intended operations.
+Added: The Company’s business
+Added: and operations are sensitive to general business and economic conditions in the U.S.
and worldwide along with local, state, and federal
governmental policy decisions.
−Removed: A host of factors beyond the Company’s control could cause fluctuations in these conditions.
−Removed: Adverse conditions may include:
−Removed: changes in biotechnology regulatory environment, technological advances that render our technologies
−Removed: obsolete, availability of resources for clinical trials, acceptance of technologies into the medical community, and competition
−Removed: from larger, more well-funded companies.
−Removed: These adverse conditions could affect the Company’s financial condition and the
−Removed: results of its operations.
−Removed: January 30, 2020, the World Health Organization declared the COVID-19 novel coronavirus outbreak a “Public Health Emergency
−Removed: of International Concern”
−Removed: and on March 10, 2020, declared it to be a pandemic.
−Removed: Actions taken around the world to help mitigate
−Removed: the spread of the coronavirus include restrictions on travel, and quarantines in certain areas, and forced closures for certain
−Removed: types of public places and businesses.
−Removed: The COVID-19 coronavirus and actions taken to mitigate it have had and are expected to
−Removed: continue to have an adverse impact on the economies and financial markets of many countries, including the geographical area in
−Removed: which the Company operates.
−Removed: While it is unknown how long these conditions will last and what the financial impact will be to the
−Removed: Company, it is reasonably possible that future capital raise efforts and additional development of our technologies may be negatively
+Added: A host of factors beyond the Company’s control could cause fluctuations in these conditions.
+Added: conditions may include:
+Added: changes in the biotechnology regulatory environment, technological advances that render our technologies obsolete,
+Added: availability of resources for clinical trials, acceptance of technologies into the medical community, and competition from larger, more
+Added: well-funded companies.
+Added: These adverse conditions could affect the Company’s financial condition and the results of its operations.
+Added: 30, 2020, the World Health Organization declared the COVID-19 novel coronavirus outbreak a “Public Health Emergency of International
+Added: Concern” and on March 10, 2020, declared it to be a pandemic.
+Added: Actions taken around the world to help mitigate the spread of the
+Added: coronavirus include restrictions on travel, and quarantines in certain areas, and forced closures for certain types of public places and
+Added: The COVID-19 coronavirus and actions taken to mitigate it have had and are expected to continue to have an adverse impact
+Added: on the economies and financial markets of many countries, including the geographical area in which the Company operates.
+Added: While it is unknown
+Added: how long these conditions will last and what the financial impact will be to the Company, it is reasonably possible that future capital
+Added: raising efforts and additional development of our technologies may be negatively affected.
2 – GOING CONCERN ANALYSIS
−Removed: Company was incorporated on September 28, 2017 and has not generated revenues to date.
+Added: was incorporated on September 28, 2017 and has not generated significant revenues to date.
+Added: During the year ended December 31, 2021, the
+Added: Company had a net loss of $ 46,371,364 and negative cash flow from operating activities of $ 22,278,144 .
During the year ended December
−Removed: the Company had a net loss of $9,149,227 and cash of $10,500,826.
−Removed: The Company will be conducting medical research and development,
−Removed: and the time at which the Company will begin generating revenue is unknown.
−Removed: The Company believes, however, that the funds raised
−Removed: by the IPO and the September 2020 Offering will be sufficient to fund the Company’s operation for at least the next 12 months.
−Removed: Because of these factors, the Company believes that this alleviates issues in connection with the Company’s ability to continue
−Removed: as a going concern.
−Removed: The accompanying financial statements have been prepared assuming that the Company will continue as a going
−Removed: financial statements included in this report do not include any adjustments to reflect the possible future effects on the recoverability
−Removed: and classification of assets or the amounts and classification of liabilities that may result from the matters discussed herein.
−Removed: While we believe in the viability of our strategy to generate sufficient revenue, control costs and raise additional funds when
−Removed: necessary, there can be no assurances to that effect.
−Removed: The Company’s ability to continue as a going concern is dependent
−Removed: upon the ability to complete clinical studies and implement the business plan, generate sufficient revenues and to control operating
+Added: 31, 2021, the Company raised approximately $ 35.0 million dollars through debt and equity transactions.
+Added: As of December 31, 2021 the Company’s
+Added: cash balance was $ 7,872,061 .
+Added: The Company has $ 67.3 remaining availability to raise future funds pursuant to an effective shelf registration
+Added: statement filed with the SEC on Form S-3 declared effective on July 13, 2021.
+Added: However, factors such as stock price, volatility, trading
+Added: volume, market conditions, demand and regulatory requirements may adversely affect the Company’s ability to raise capital in an
+Added: efficient manner.
+Added: of these factors, the Company believes that this creates substantial doubt with the Company’s ability to continue as a going concern.
+Added: The financial
+Added: statements included in this report do not include any adjustments to reflect the possible future effects on the recoverability and classification
+Added: of assets or the amounts and classification of liabilities that may result from the matters discussed herein.
+Added: The Company’s ability
+Added: to continue as a going concern is dependent upon the ability to complete clinical studies and implement the business plan, generate sufficient
+Added: revenues and to control operating expenses.
+Added: In addition, the Company is consistently focused on raising capital, strategic acquisitions
+Added: and alliances, and other initiatives to strengthen the Company.
3 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
of Presentation
−Removed: Company’s financial statements have been prepared in accordance with accounting principles generally accepted in the United
−Removed: States of America (“U.S.
−Removed: GAAP”) and the rules and regulations of the Securities and Exchange Commission (“SEC”).
−Removed: preparation of financial statements in conformity with U.S.
−Removed: GAAP requires management to make estimates and assumptions that affect
−Removed: the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial
−Removed: statements and the reported amounts of revenue and expense during the reporting period.
−Removed: Actual results could differ from those
−Removed: Significant estimates underlying the financial statements include the fair value of stock options and warrants.
+Added: The Company’s
+Added: financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S.
+Added: GAAP”) and the rules and regulations of the Securities and Exchange Commission (“SEC”).
+Added: The preparation
+Added: of financial statements in conformity with U.S.
+Added: GAAP requires management to make estimates and assumptions that affect the reported amounts
+Added: of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported
+Added: amounts of revenue and expense during the reporting period.
+Added: Actual results could differ from those estimates.
+Added: Significant estimates underlying
+Added: the financial statements include the fair value of stock options and warrants.
Value Measurements and Fair Value of Financial Instruments
−Removed: Company adopted Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”)
−Removed: Topic 820, Fair Value Measurements.
−Removed: ASC Topic 820 clarifies the definition of fair value, prescribes methods for measuring fair
−Removed: value, and establishes a fair value hierarchy to classify the inputs used in measuring fair value as follows:
+Added: adopted Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 820, Fair
+Added: Value Measurements.
+Added: ASC Topic 820 clarifies the definition of fair value, prescribes methods for measuring fair value, and establishes
+Added: a fair value hierarchy to classify the inputs used in measuring fair value as follows:
Inputs are unadjusted quoted prices in active markets for identical assets or liabilities available at the measurement date.
−Removed: 2 - Inputs are unadjusted quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar
−Removed: assets and liabilities in markets that are not active, inputs other than quoted prices that are observable, and inputs derived
−Removed: from or corroborated by observable market data.
−Removed: 3 - Inputs are unobservable inputs which reflect the reporting entity’s own assumptions on what assumptions the market participants
−Removed: would use in pricing the asset or liability based on the best available information.
−Removed: Company did not identify any assets or liabilities that are required to be presented on the balance sheets at fair value in accordance
−Removed: with ASC Topic 820.
−Removed: to the short-term nature of all financial assets and liabilities, their carrying value approximates their fair value as of the
−Removed: balance sheet dates.
+Added: Inputs are unadjusted quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets and liabilities in markets that are not active, inputs other than quoted prices that are observable, and inputs derived from or corroborated by observable market data.
+Added: Inputs are unobservable inputs which reflect the reporting entity’s own assumptions on what assumptions the market participants would use in pricing the asset or liability based on the best available information.
+Added: did not identify any assets or liabilities that are required to be presented on the balance sheets at fair value in accordance with ASC
+Added: short-term nature of all financial assets and liabilities, their carrying value approximates their fair value as of the balance sheet
Concentrations
of Credit Risk
−Removed: Company maintains its cash accounts at financial institutions which are insured by the Federal Deposit Insurance Corporation.
−Removed: At times, the Company may have deposits in excess of federally insured limits.
+Added: maintains its cash accounts at financial institutions which are insured by the Federal Deposit Insurance Corporation.
+Added: At times, the Company
+Added: may have deposits in excess of federally insured limits.
and Cash Equivalents
−Removed: and cash equivalents include short-term, liquid investments.
−Removed: Fixed assets are
−Removed: stated at cost less accumulated depreciation.
+Added: cash equivalents include short-term, liquid investments.
+Added: consists of laboratory materials and supplies used in laboratory analysis.
+Added: We capitalize inventory when purchased.
+Added: Inventory is valued
+Added: at the lower of cost or net realizable value on a first-in, first-out basis.
+Added: We periodically perform obsolescence assessments and write
+Added: off any inventory that is no longer usable.
+Added: are stated at cost less accumulated depreciation.
Cost includes expenditures for furniture, office equipment, laboratory equipment, and
1 unchanged sentence
Maintenance and repairs are charged to expense as incurred.
−Removed: When assets are sold, retired, or otherwise disposed of,
−Removed: the cost and accumulated depreciation are removed from the accounts and any resulting gain or loss is reflected in operations.
−Removed: costs of fixed assets are depreciated using the straight-line method over the estimated useful lives or lease life of the related
−Removed: Depreciation expense was $17,773 for the year ended December 31, 2020 and zero for the year ended for December 31, 2019.
−Removed: Accumulated depreciation was $17,773 as of December 31, 2020 and zero as of December 31, 2019.
−Removed: None of the Company’s fixed
−Removed: assets serve as collateral against any loans as of December 31, 2020 and 2019, other than those subject to the financed asset liability.
+Added: When assets are sold, retired, or otherwise disposed of, the
+Added: cost and accumulated depreciation are removed from the accounts and any resulting gain or loss is reflected in operations.
+Added: fixed assets are depreciated using the straight-line method over the estimated useful lives or lease life of the related assets.
assets are stated at cost less accumulated amortization.
−Removed: For intangible assets that have definite lives, the assets are amortized
−Removed: using the straight-line method over the estimated useful lives of the related assets.
−Removed: For intangible assets with indefinite lives,
−Removed: the assets are tested periodically for impairment.
−Removed: Amortization expense was zero for the year ended December 31, 2020 and 2019.
−Removed: Company accounts for offering costs in accordance with ASC 340, Other Assets and Deferred Costs.
−Removed: Prior to the completion of an
−Removed: offering, offering costs were capitalized as deferred offering costs on the balance sheet.
−Removed: The deferred offering costs are netted
−Removed: against the proceeds of the offering in stockholders’
−Removed: equity (deficit) or the related debt, as applicable.
−Removed: Costs related
−Removed: to unsuccessful offerings are expensed.
−Removed: Topic 842, adopted in 2020 with no impact related to adoption, operating lease expense is generally recognized evenly over the term
−Removed: of the lease.
−Removed: The Company has operating leases consisting of office and laboratory space with remaining lease terms of 46 months.
−Removed: Rent and Lease costs were $154,263 and $30,362 for the year ended December 31, 2020 and 2019.
−Removed: There was no sublease rental income
−Removed: for the year ended December 31, 2020 and 2019.
−Removed: with an initial term of twelve months or less are not recorded on the balance sheet.
−Removed: For lease agreements entered into or reassessed
−Removed: after the adoption of Topic 842, we combine the lease and non-lease components in determining the lease liabilities and right
−Removed: of use (“ROU”) assets.
−Removed: lease agreements generally do not provide an implicit borrowing rate, therefore an internal incremental borrowing rate is determined
−Removed: based on information available at lease commencement date for purposes of determining the present value of lease payments.
−Removed: used the incremental borrowing rate on December 31, 2020 and 2019 for all leases that commenced prior to that date.
−Removed: In determining
−Removed: this rate, which is used to determine the present value of future lease payments, we estimate the rate of interest we would pay
−Removed: on a collateralized basis, with similar payment terms as the lease and in a similar economic environment.
+Added: For intangible assets that have finite lives, the assets are amortized using
+Added: the straight-line method over the estimated useful lives of the related assets.
+Added: For intangible assets with indefinite lives, the assets
+Added: are tested periodically for impairment.
+Added: Accounts Receivable and Allowance for Doubtful
+Added: Accounts receivable are stated at the amount management
+Added: expects to collect from outstanding balances.
+Added: The Company generally does not require collateral to support customer receivables.
+Added: determines if receivables are past due based on days outstanding, and amounts are written off when determined to be uncollectible by management.
+Added: As of December 31, 2021 and 2020, there was no allowance for doubtful accounts deemed necessary.
+Added: Revenue Recognition
+Added: In accordance with ASC 606 (Revenue From Contracts
+Added: with Customers), revenue is recognized when a customer obtains control of promised services.
+Added: The amount of revenue recognized reflects
+Added: the consideration to which the Company expects to be entitled to receive in exchange for these services.
+Added: To achieve this core principle,
+Added: the Company applies the following five steps:
+Added: Identify the contract with a customer
+Added: Identify the performance obligations in the contract
+Added: Determine the transaction price
+Added: Allocate the transaction price to performance obligations in the contract
+Added: Recognize revenue when or as the Company satisfies a performance obligation
+Added: Revenues reported from services provided by the
+Added: AditxtScore™ division are recognized when the AditxtScore™ report is delivered.
+Added: The services performed include the analysis
+Added: of specimens received in Aditxt’s CLIA laboratory and the generation of results which are then delivered upon completion.
+Added: Fees per test in the client payer channel are
+Added: determined based on contractual arrangements with our customers.
+Added: Generally, client revenues are recorded based on the number of AditxtScore™
+Added: reports delivered at the contractual rate per test
+Added: accounts for offering costs in accordance with ASC 340, Other Assets and Deferred Costs.
+Added: Prior to the completion of an offering, offering
+Added: costs were capitalized as deferred offering costs on the balance sheet.
+Added: The deferred offering costs are netted against the proceeds of
+Added: the offering in stockholders’ equity (deficit) or the related debt, as applicable.
+Added: Costs related to unsuccessful offerings are expensed.
+Added: 842 (Leases), operating lease expense is generally recognized evenly over the term of the lease.
+Added: The Company has operating leases consisting
+Added: of office space, laboratory space, and lab equipment.
+Added: an initial term of twelve months or less are not recorded on the balance sheet.
+Added: We combine the lease and non-lease components in determining
+Added: the lease liabilities and right of use (“ROU”) assets.
+Added: accounts for stock-based compensation costs under the provisions of ASC 718, Compensation—Stock Compensation, which requires the
+Added: measurement and recognition of compensation expense related to the fair value of stock-based compensation awards that are ultimately expected
+Added: Stock-based compensation expense recognized includes the compensation cost for all stock-based payments granted to employees,
+Added: officers, and directors based on the grant date fair value estimated in accordance with the provisions of ASC 718.
+Added: ASC 718 is also applied
+Added: to awards modified, repurchased, or cancelled during the periods reported.
+Added: Stock-based compensation is recognized as expense over the
+Added: employee’s requisite vesting period and over the nonemployee’s period of providing goods or services.
+Added: incurs fees from patent licenses, which are expensed as incurred.
+Added: During the years ended December 31, 2021 and December 31, 2020, the
+Added: Company incurred patent licensing fees for the patents of $ 76,455 and $ 258,635 , respectively.
+Added: and Development
+Added: research and development costs during the process of researching and developing our technologies and future offerings.
+Added: We expense these
+Added: costs as incurred unless such costs qualify for capitalization under applicable guidance.
+Added: During the years ended December 31, 2021 and
+Added: December 31, 2020, the Company incurred research and development costs of $ 5,042,617 and $ 937,966 , respectively.
+Added: and Diluted Net Loss per Common Share
+Added: per common share is computed by dividing the net loss by the weighted average number of shares of common stock outstanding for each period.
+Added: Diluted loss per share is computed by dividing the net loss by the weighted average number of shares of common stock outstanding plus
+Added: the dilutive effect of shares issuable through the common stock equivalents.
+Added: The weighted-average number of common shares outstanding
+Added: excludes common stock equivalents because their inclusion would be anti-dilutive.
+Added: As of December 31, 2021, 2,235,466 stock options, 778,250 restricted
+Added: stock units, and 30,069,964 warrants were excluded from dilutive earnings per share as their effects were anti-dilutive.
+Added: of December 31, 2020, 2,143,000 stock options and 5,799,146 warrants were excluded from dilutive earnings per share
+Added: as their effects were anti-dilutive.
+Added: Accounting Pronouncements
+Added: issues ASUs to amend the authoritative literature in ASC.
+Added: There have been several ASUs to date, including those above, that amend the
+Added: original text of ASC.
+Added: Management believes that those issued to date either (i) provide supplemental guidance, (ii) are technical corrections,
+Added: (iii) are not applicable to us or (iv) are not expected to have a significant impact on our financial statements.
+Added: 4 – NOTE RECEIVABLE
+Added: Global Note Receivable
+Added: 25, 2021, the Company entered into a letter of intent (“the LOI”) to acquire AiPharma Global Holdings LLC, a Delaware limited
+Added: liability company, which changed its name to Cellvera Global Holdings LLC (“Cellvera Global”) which is commercializing COVID-19
+Added: antiviral oral therapy.
+Added: Key terms of the proposed transaction as stated in the Letter of Intent included:
+Added: the completion of a proposed
+Added: $ 6.5 million secured loan from the Company to Cellvera Global by August 31, 2021, as well as the issuance of such number of shares
+Added: of the Company’s common stock that yields 50 % of the number of the Company’s outstanding shares post-closing of the transaction.
+Added: The acquisition is subject to the satisfaction of numerous conditions, including satisfactory due diligence, the negotiation and execution
+Added: of definitive agreements and other closing conditions, including board and shareholder approval and approval by Nasdaq of the listing
+Added: of shares proposed to be issued in the transaction.
+Added: The Company and Cellvera Global agreed to an exclusivity period until September
+Added: 30, 2021 (the “Exclusivity Period”), with a view to settling the definitive agreement.
+Added: On September 30, 2021, the parties
+Added: entered into a letter agreement pursuant to which they agreed to extend the Exclusivity Period until October 4, 2021.
+Added: On December 28, 2021, we entered into a Share
+Added: Exchange Agreement with Cellvera Global f/k/a AiPharma Global, pursuant to which we (i) will acquire
+Added: 9.5% of the issued and outstanding equity interests in Cellvera Global in exchange for the issuance of 4,816,193 shares of our common
+Added: stock of Aditxt and a cash payment of $250,000, at an initial closing upon the satisfaction or waiver of certain conditions to closing;
+Added: and (ii) acquire the remaining 90.5% of the issued and outstanding equity interests in Cellvera Global in exchange for the issuance of
+Added: 39,927,974 shares of our common stock and a cash payment of $250,000 at a secondary closing upon the satisfaction or waiver of certain
+Added: conditions to closing.
+Added: Additionally, we may elect to raise additional capital due to market conditions or strategic considerations.
+Added: In connection with the contemplated
+Added: acquisition with Cellvera Global, the Company entered into a secured credit agreement dated August 27, 2021 (the “Credit
+Added: Agreement”) with Cellvera Global and certain affiliated entities, pursuant to which the Company made a secured loan to Cellvera
+Added: Global in the principal amount of $ 6.5 million (the “Loan”).
+Added: The Loan was funded on August 31, 2021, following the closing
+Added: of the Company’s August 2021 Offering.
+Added: The Loan bears interest at a rate of 8 % per annum and matured on November 30, 2021 or
+Added: upon such earlier date as the Letter of Intent or Exclusivity Period is terminated in accordance with the terms thereof.
+Added: The Loan is secured
+Added: by certain accounts receivable and other assets of Cellvera Global and certain of its affiliates.
+Added: The Credit Agreement also contains certain
+Added: covenants that prohibit Cellvera Global from incurring additional indebtedness, incurring liens or making any dispositions of its property.
+Added: 18, 2021, the Company entered into the first amendment to the Credit Agreement with Cellvera Global and certain affiliated entities (the
+Added: “Credit Agreement Amendment”), pursuant to which the Company agreed to increase the amount which Cellvera Global was permitted
+Added: to borrow under the Credit Agreement by $8.5 million to an aggregate of $15.0 million, of which $6.5 million was outstanding prior to
+Added: entering the Credit Agreement Amendment.
+Added: The Company agreed to fund such additional borrowings, as requested by Cellvera Global, by advancing
+Added: 70% of any amounts received by the Company from the exercise of existing warrants or any other capital raises, including the October Offering.
+Added: As of December 31, 2021 an additional $ 8.0 million was advanced under the Credit Agreement for a total of $ 14.5 million.
+Added: Agreement was amended on multiple occasions, for which the final amendment was signed on December 31, 2021, extending the Loan’s
+Added: maturity date to January 31, 2022.
+Added: Based on the facts and circumstances
+Added: described in Note 13, the Company determined that Cellvera Global may not have the ability to repay the note receivable.
+Added: the Company recognized a full impairment of $ 14.5 million as of December 31, 2021.
+Added: Company Note Receivable
+Added: On December 10, 2021,
+Added: the Company entered into a secured credit agreement dated December 10, 2021 (the “Target Company Credit Agreement”) and signed
+Added: on December 10, 2021 with the Target Company, pursuant to which the Company made a secured loan to the Target Company in the principal
+Added: amount of $500,000 (the “Target Company Loan”) and agreed to make additional secured loans, as requested by the Target Company
+Added: and approved by the Company, in an amount not to exceed $4.5 million.
+Added: The Target Company Loan bears interest at a rate of 8% per annum
+Added: and mature on December 8, 2022, provided, that the Letter of Intent currently contemplates that the Target Company Loan will be forgivable
+Added: upon the closing of the acquisition contemplated by the letter of intent.
+Added: The Target Company Credit Agreement also contains certain covenants
+Added: that prohibit the Target Company from incurring additional indebtedness, entering into any fundamental transactions, issuing any equity
+Added: interests subject to certain limited exceptions, or making any dispositions of its property.
+Added: In connection with the Target Company Credit
+Added: Agreement, the Company entered into a Security Agreement with the Target Company, pursuant to which the Target Company granted the Company
+Added: a security interest in all of the Target Company’s assets as security for the Target Company Loan.
+Added: As of December 31, 2021, the outstanding principal of the Target Company
+Added: Loan is $ 500,000 and the accrued interest on the Loan is $ 2,521 .
+Added: 5 – FIXED ASSETS
+Added: The Company’s
+Added: fixed assets include the following on December 31, 2021:
+Added: Lab Equipment
+Added: Office Furniture
+Added: Other Fixed Assets
+Added: Total Fixed Assets
+Added: $ ( 387,010 )
+Added: The Company’s
+Added: fixed assets include the following on December 31, 2020:
+Added: Lab Equipment
+Added: Office Furniture
+Added: Other Fixed Assets
+Added: Total Fixed Assets
+Added: expense was $ 369,236 and $ 17,773 , for the years ended December 31, 2021 and 2020, respectively.
+Added: None of the Company’s fixed assets
+Added: serve as collateral against any loans as of December 31, 2021 and December 31, 2020, other than those subject to the financed asset liability.
+Added: 6 – INTANGIBLE ASSETS
+Added: The Company’s
+Added: intangible assets include the following on December 31, 2021:
+Added: Proprietary Technology
+Added: $ ( 107,000 )
+Added: Total Intangible Assets
+Added: The Company’s
+Added: intangible assets include the following on December 31, 2020:
+Added: Proprietary Technology
+Added: Total Intangible Assets
+Added: expense was $ 107,000 and $ 0 for the years ended December 31, 2021 and 2020, respectively.
+Added: None of the Company’s intangible assets
+Added: serve as collateral against any loans as of December 31, 2021, and December 31, 2020.
+Added: 7 – RELATED PARTY TRANSACTIONS
+Added: 24, 2021, the Company granted 225,000 shares of restricted stock pursuant to the Company’s 2017 Equity Incentive Plan
+Added: to the Company’s Chief Executive Officer.
+Added: The Company recognized $ 747,000 in stock-based compensation for the issuance of these
+Added: shares during the year ended December 31, 2021.
+Added: 24, 2021, the Company granted 110,000 shares of restricted stock pursuant to the Company’s 2017 Equity Incentive Plan
+Added: to the Company’s current President and former Chief Financial Officer.
+Added: The Company recognized $ 365,200 in stock-based compensation
+Added: for the issuance of these shares during the year ended December 31, 2021.
+Added: 4, 2021, the Company granted 75,000 shares of restricted stock pursuant to the Company’s 2021 Equity Incentive Plan to
+Added: the Company’s Chief Executive Officer.
+Added: The Company recognized $ 191,250 in stock-based compensation for the issuance of these
+Added: shares during the year ended December 31, 2021.
+Added: 4, 2021, the Company granted 55,000 shares of restricted stock pursuant to the Company’s 2021 Equity Incentive Plan to
+Added: the Company’s current President and former Chief Financial Officer.
+Added: The Company recognized $ 140,250 in stock-based compensation
+Added: for the issuance of these shares during the year ended December 31, 2021.
+Added: 5, 2021, the Company granted 175,000 shares of Restricted Stock Units (“RSUs”) pursuant to the Company’s 2021
+Added: Equity Incentive Plan to officers and board members of the Company.
+Added: The Company recognized $ 122,270 in stock-based compensation for
+Added: the issuance of these vested and unvested RSUs during the year ended December 31, 2021.
+Added: On September 30, 2021, the Company granted
+Added: 50,000 shares of RSUs pursuant to the Company’s 2021 Equity Incentive Plan to board
+Added: members of the Company.
+Added: The Company recognized $ 28,476 in stock-based compensation for the issuance of these vested and unvested RSUs
+Added: during the year ended December 31, 2021.
+Added: 10, 2021, the Company granted 195,000 RSUs to officers pursuant to the Company’s 2021 Equity Incentive Plan.
+Added: The Company recognized
+Added: $ 28,178 in stock-based compensation for the issuance of these unvested RSUs during the year ended December 31, 2021.
+Added: 8 – FINANCING AGREEMENT
+Added: 2021, the Company entered into a 24-month financing agreement for lab equipment.
+Added: The aggregate cost of this financing agreement, net of
+Added: a $ 200,000 down payment is $ 892,095 , of which $ 821,862 represents principal and $ 70,233 represents interest.
+Added: The financing
+Added: agreement has an interest rate of 8 % per year.
+Added: 9 – CONVERTIBLE NOTE PAYABLE
+Added: 25, 2021, the Company entered into a Securities Purchase Agreement with an institutional accredited investor (the “Investor”)
+Added: for the offering, sale, and issuance of a $ 6,000,000 Senior Convertible Promissory Note (the “January 2021 Securities Purchase
+Added: Agreement, or the Convertible Note”).
+Added: The Convertible Note had a twenty-four-month term and was convertible at the option of the
+Added: Investor at any time prior to maturity in shares of common stock at an initial conversion price of $ 4.00 per share.
+Added: Pursuant to the
+Added: January 2021 Securities Purchase Agreement, the Company also issued a warrant to the Investor to purchase up to 800,000 shares
+Added: of the Company’s common stock.
+Added: The warrant is immediately exercisable for a period of three (3) years at an
+Added: exercise price of $ 4.00 per share, subject to adjustment.
+Added: An additional 75,000 warrants to purchase shares of the Company’s
+Added: common stock was also issued to the underwriters.
+Added: These underwriter warrants are immediately exercisable for a period of five (5) years at
+Added: an exercise price of $ 4.00 per share, subject to adjustment.
+Added: The Convertible Note had an original issuance discount of $ 1,000,000 .
+Added: The Company also recognized an additional discount of $ 526,460 from the issuance costs of the debt, $ 1,322,840 from the relative
+Added: fair value of the warrants issued to the Investor, and $ 231,316 from the fair value of warrants issued to the underwriters.
+Added: debt discount from these items was $ 3,080,616 which would have been amortized over the life of the Convertible Note.
+Added: the Convertible Note’s principal amount would occur in nineteen monthly cash or common stock payments beginning in July 2021.
+Added: Convertible Note could have been prepaid by the Company at any time without penalty at 105 % of the then outstanding principal amount
+Added: due under the Convertible Note.
+Added: 25, 2021, commensurate with the August 2021 Offering of securities described in Note 1, the exercise price of the warrants was reset based
+Added: on the sale of securities at a lesser price than the original strike price of the warrants.
+Added: The reset provision was partially waived at
+Added: the time and formally waived based on the defeasance and waiver agreement on August 30, 2021, described below.
+Added: The reset provision resulted
+Added: in a warrant reset adjustment for $ 102,267 and recorded as an decrease to accumulated deficit and an increase to additional
+Added: paid-in-capital.
+Added: 30, 2021, the Company entered into a defeasance and waiver agreement with the holder (the “Noteholder”) of the Convertible
+Added: Note pursuant to which the Noteholder has agreed in exchange for (a) a cash payment by the Company to the Convertible Noteholder of $ 1.2 million,
+Added: (b) a waiver, in part, of the conversion price adjustment provision such that the January 2021 Note shall be convertible into 4,802,497 shares
+Added: of common stock (without giving effect to the conversion notices received by the Company from the Noteholder prior to the date hereof
+Added: totaling 1,005,748 shares) and (c) a voluntary and permanent reduction by the Company of the exercise price of the warrant to
+Added: purchase 800,000 shares of common stock of the Company to $ 2.53 per share.
+Added: As a result of the modification of the debt
+Added: terms, the Company determined that an extinguishment of the debt occurred and recorded a loss on extinguishment of the debt in the amount
+Added: of $ 2,500,970 for the year ended December 31, 2021.
+Added: NOTE 10 – LEASES
+Added: agreements generally do not provide an implicit borrowing rate;
+Added: therefore, an internal incremental borrowing rate is determined based
+Added: on information available at lease commencement date for purposes of determining the present value of lease payments.
+Added: We used the incremental
+Added: borrowing rate on December 31, 2021 and December 31, 2020 for all leases that commenced prior to that date.
+Added: In determining this rate,
+Added: which is used to determine the present value of future lease payments, we estimate the rate of interest we would pay on a collateralized
+Added: basis, with similar payment terms as the lease and in a similar economic environment.
Components of total lease costs:
2 unchanged sentences
Positions as of December 31, 2021
−Removed: lease assets and lease liabilities for our operating leases were recorded in the balance sheet as follows:
−Removed: Right of use asset –
−Removed: Right of use asset –
−Removed: Operating lease liabilities –
−Removed: Operating lease liabilities –
+Added: assets and lease liabilities for our operating leases are recorded on the balance sheet as follows:
+Added: Right of use asset – short term
+Added: Right of use asset – long term
+Added: Total right of use asset
+Added: Operating lease liabilities – short term
+Added: Operating lease liabilities – long term
Total lease liability
Terms and Discount Rate
−Removed: Weighted average remaining lease term (in years) –
−Removed: operating lease
−Removed: Weighted average discount rate –
−Removed: operating lease
−Removed: future annual minimum lease payments as of December 31, 2020 are as follows:
−Removed: Total future minimum lease payments
−Removed: Lease imputed interest
−Removed: Company accounts for stock-based compensation costs under the provisions of ASC 718, Compensation—Stock Compensation, which
−Removed: requires the measurement and recognition of compensation expense related to the fair value of stock-based compensation awards
−Removed: that are ultimately expected to vest.
−Removed: Stock based compensation expense recognized includes the compensation cost for all stock-based
−Removed: payments granted to employees, officers, and directors based on the grant date fair value estimated in accordance with the provisions
−Removed: 718 is also applied to awards modified, repurchased, or cancelled during the periods reported.
−Removed: Stock-based compensation
−Removed: is recognized as expense over the employee’s requisite vesting period and over the nonemployee’s period of providing
−Removed: goods or services.
−Removed: Company incurs fees from patent licenses, which are expensed as incurred.
−Removed: During the year ended December 31, 2020 and 2019, the Company had a licensing fee for
−Removed: the patents of $258,635 and $18,396, respectively.
−Removed: and Development
−Removed: incur research and development costs during the process of researching and developing our technologies and future offerings.
−Removed: research and development costs mainly consist of licensing costs.
−Removed: We expense these costs as incurred unless such costs qualify
−Removed: for capitalization under applicable guidance.
−Removed: and Diluted Net Loss per Common Share
−Removed: Basic loss per common share is computed by dividing the net loss by the
−Removed: weighted average number of shares of common stock outstanding for each period.
−Removed: Diluted loss per share is computed by dividing the net
−Removed: loss by the weighted average number of shares of common stock outstanding plus the dilutive effect of shares issuable through the common
−Removed: stock equivalents.
−Removed: The weighted-average number of common shares outstanding excludes common stock equivalents because their inclusion
−Removed: would be anti-dilutive.
−Removed: As of December 31, 2020, 2,143,000 stock options and 5,799,146 warrants were excluded from dilutive earnings per
−Removed: share as their effects were anti-dilutive.
−Removed: As of December 31, 2019, 1,102,500 stock options and 1,382,478 warrants were excluded from
−Removed: dilutive earnings per share as their effects were anti-dilutive.
−Removed: Accounting Pronouncements
−Removed: FASB issues ASUs to amend the authoritative literature in ASC.
−Removed: There have been several ASUs to date, including those above, that
−Removed: amend the original text of ASC.
−Removed: Management believes that those issued to date either (i) provide supplemental guidance, (ii) are
−Removed: technical corrections, (iii) are not applicable to us or (iv) are not expected to have a significant impact our financial statements.
−Removed: RELATED PARTY TRANSACTIONS
−Removed: Company’s Chief Executive Officer (“CEO”) has provided certain periods of service without payment.
−Removed: As of December
−Removed: 31, 2020 and 2019, the CEO is owed $0 and $309,500, respectively, related to compensation.
−Removed: During the year ended December 31,
−Removed: 2020, the Company issued 38,055 Units consisting of one share of common stock and one Series A warrant and one Series B warrant
−Removed: to settle $342,500 in accrued compensation.
−Removed: Company’s Chief Innovation Officer (“CIO”) has provided certain periods of service without payment.
−Removed: As of December
−Removed: 31, 2020 and 2019, the CIO is owed $0 and $377,000, respectively, related to compensation.
−Removed: During the year ended December 31,
−Removed: 2020, the Company issued 47,222 Units consisting of one share of common stock, one Series A warrant, and one Series B warrant
−Removed: to settle $425,000 in accrued compensation.
−Removed: July 10, 2020, the Board of Directors appointed the Company’s Chief Operating Officer (“COO”).
−Removed: appointment, the COO was an independent operations consultant and had provided certain periods of service without payment.
−Removed: of December 31, 2020 and 2019, the COO was owed $0 and $275,000, respectively, related to compensation.
−Removed: During the year ended
−Removed: December 31, 2020, the Company issued 35,555 Units consisting of one share of common stock, one Series A warrant, and one Series
−Removed: B warrant to settle $320,000 in accrued compensation.
−Removed: March 21, 2019, the Company issued a promissory note to a related party.
−Removed: The note had a principal of $10,000, a maturity date
−Removed: of September 21, 2019, and an interest rate of 4% per year.
−Removed: During the year ended December 31, 2020, this note was paid in full.
−Removed: the year ended December 31, 2020, the Company assumed $11,980 of liabilities from a related party in exchange for the return of
−Removed: 5,990 shares of the Company’s common stock.
−Removed: STOCKHOLDERS’
−Removed: EQUITY (DEFICIT)
−Removed: Company is authorized to issue 27,000,000 shares of common stock, par value $0.001 per share.
−Removed: During the year ended December 31, 2020, the Company issued 874,916
−Removed: shares of common stock and recognized expense of $2,477,434 in stock compensation for consulting services.
−Removed: The Company issued 150,000
−Removed: shares of common stock for intangible assets valued at $320,850.
−Removed: The Company also issued 4,297,703 shares of common stock for the
−Removed: exercise of warrants and received $210,544 for the exercise of the warrants.
−Removed: The Company issued 1,250,000 shares of common stock
−Removed: for the exercise of 1,250,000 shares of Series A Preferred Stock.
−Removed: The Company issued 146,818 shares of common stock for the settlement
−Removed: of accounts payable and issued 62,500 shares of common stock for the settlement of debt.
−Removed: The Company issued 1,226,668 shares of
−Removed: common stock related to the IPO and issued 1,150,000 shares of common stock related to the September 2020 Offering.
−Removed: The stock compensation
−Removed: for the period was valued based on prior private placements or based on management’s estimates of value immediately prior
−Removed: to the IPO and the value of the shares based on public information post IPO.
−Removed: the year ended December 31, 2019, the Company issued 41,000 shares of common stock for services and recognized expense of $82,000
−Removed: in stock compensation and license fees.
−Removed: These shares were valued based on the price which common shares were being
−Removed: sold in the private placement.
−Removed: June 29, 2020, the Company effectuated a 1-for-2 reverse stock split of its issued and outstanding shares of common stock by filing
−Removed: a certificate of amendment to its amended and restated certificate of incorporation with the Secretary of State of the State of
−Removed: Accordingly, all share and per share amounts for all periods presented in the accompanying financial statements and
−Removed: notes thereto have been adjusted retroactively, where applicable, to reflect this reverse stock split.
−Removed: Company is authorized to issue 3,000,000 shares of preferred stock, par value $0.001 per share.
−Removed: October 2017, our Board of Directors adopted the Aditx Therapeutics, Inc.
−Removed: 2017 Equity Incentive Plan (the “2017 Plan”).
−Removed: 2017 Plan provides for the grant of equity awards to employees, and consultants.
−Removed: Up to 2,500,000 shares of our common stock
−Removed: may be issued pursuant to awards granted under the 2017 Plan.
+Added: Weighted average remaining lease term (in years) – operating leases
+Added: Weighted average discount rate – operating leases
+Added: 2021, the Company entered a triple net lease (the “Richmond Lease”) for approximately 25,000 square feet of laboratory
+Added: and office space in Richmond, Virginia.
+Added: The Richmond Lease has a term of sixty-three months.
+Added: The monthly base rent is approximately $ 53,000 ,
+Added: plus applicable pro-rata common area charges, taxes, and maintenance.
+Added: The Richmond Lease contains a base rent escalation clause of 3 %
+Added: per lease calendar year as well as a tenant improvement allowance of $ 375,000 in aggregate.
+Added: 3, 2021, the Company entered a modified gross lease (the “Melville Lease”) for approximately 3,150 square feet of office space
+Added: in Melville, New York.
+Added: The Melville Lease has a term of thirty-six months.
+Added: The monthly base rent is approximately $ 7,240 , plus applicable
+Added: pro-rata common area charges.
+Added: The Melville Lease contains a base rent escalation clause of 3.00 % per lease calendar year.
+Added: moved into the space in November of 2021.
+Added: 11 – STOCKHOLDERS’ EQUITY
+Added: 2021, the Company increased the number of authorized shares of the Company’s common stock, par value $ 0.001 per share, from 27,000,000 to 100,000,000 (the
+Added: “Authorized Shares Increase”) by filing a Certificate of Amendment (the “Certificate of Amendment”) to its Amended
+Added: and Restated Certificate of Incorporation with the Secretary of State of the State of Delaware.
+Added: In accordance with the General Corporation
+Added: Law of the State of Delaware, the Authorized Shares Increase and the Certificate of Amendment were approved by the stockholders of the
+Added: Company at the Company’s Annual Meeting of Stockholders on May 19, 2021.
+Added: year ended December 31, 2021, the Company issued 101,534 shares of common stock and recognized expense of $ 254,242 in stock-based
+Added: compensation for consulting services.
+Added: The Company also issued 80,093 shares of common stock to Stanford University and two employees
+Added: and recognized expense of $ 64,875 relating to the agreement with Stanford University.
+Added: The Company also issued 9,492,126 shares
+Added: of common stock upon the exercise of warrants and received $ 3,727,285 in cash proceeds.
+Added: The Company granted 465,000 Restricted
+Added: Stock Awards, as a result the Company recognized expense of $ 1,443,700 in stock-based compensation.
+Added: The Company granted 25,000 Restricted
+Added: Stock Awards of which 25,000 vested, as a result, the Company recognized expense of $ 17,000 in stock-based compensation for consulting
+Added: The Company also granted 1,822,799 Restricted Stock Units, of which 825,949 vested and resulted in the issuance
+Added: of shares, as a result, the Company recognized expense of $ 1,843,902 in stock-based compensation.
+Added: (See Note 7) The Company issued 4,802,497 shares
+Added: of common stock for the conversion of a convertible note.
+Added: (See Note 9) The Company issued 4,583,334 shares of common stock as
+Added: part of the August 2021 Offering.
+Added: The Company issued 2,833,333 shares of common stock as part of the October 2021 Offering.
+Added: issued 8,246,430 shares of common stock as part of the December 2021 Offering.
+Added: The stock-based compensation for shares issued or
+Added: RSU’s granted during the period, were valued based on the fair market value on the date of grant.
+Added: year ended December 31, 2020, the Company issued 874,916 shares of common stock and recognized expense of $ 2,477,434 in stock compensation
+Added: for consulting services.
+Added: The Company issued 150,000 shares of common stock for intangible assets valued at $ 320,850 .
+Added: The Company also
+Added: issued 4,297,703 shares of common stock for the exercise of warrants and received $ 210,544 for the exercise of the warrants.
+Added: issued 1,250,000 shares of common stock for the exercise of 1,250,000 shares of Series A Preferred Stock.
+Added: The Company issued 146,818 shares
+Added: of common stock for the settlement of accounts payable and issued 62,500 shares of common stock for the settlement of debt.
+Added: issued 1,226,668 shares of common stock related to the IPO and issued 1,150,000 shares of common stock related to the September 2020 Offering.
+Added: The stock compensation for the period was valued based on prior private placements or based on management’s estimates of value immediately
+Added: prior to the IPO and the value of the shares based on public information post IPO.
+Added: is authorized to issue 3,000,000 shares of preferred stock, par value $ 0.001 per share.
+Added: There were no shares of preferred
+Added: stock outstanding as of December 31, 2021 and December 31, 2020, respectively.
+Added: 2017, our Board of Directors adopted the Aditx Therapeutics, Inc.
+Added: 2017 Equity Incentive Plan (the “2017 Plan”).
+Added: Plan provides for the grant of equity awards to directors, employees, and consultants.
+Added: The Company is authorized to issue up to 2,500,000 shares
+Added: of our common stock pursuant to awards granted under the 2017 Plan.
The 2017 Plan is administered by our Board of Directors, and expires
−Removed: ten years after adoption, unless terminated earlier by the Board.
−Removed: the year ended December 31, 2020, the Company granted 880,500 stock options with an exercise price of $1.94, $1.92 or $11.00 per
−Removed: share, some of which vested immediately, and some of which vest between one and three years.
−Removed: The total grant date fair value was
−Removed: determined to be $1,668,997.
−Removed: the year ended December 31, 2019, the Company granted 700,000 stock options with exercise prices of $4.00 per share vesting on
+Added: ten years after adoption, unless terminated earlier by the Board of Directors.
+Added: 24, 2021, our Board of Directors adopted the Aditx Therapeutics, Inc.
+Added: 2021 Omnibus Equity Incentive Plan (the “2021 Plan”).
+Added: The 2021 Plan provides for grants of nonqualified stock options, incentive stock options, stock appreciation rights, restricted stock
+Added: and restricted stock units, and other stock-based awards (collectively, the “Awards”).
+Added: Eligible recipients of Awards include
+Added: employees, directors or independent contractors of the Company or any affiliate of the Company.
+Added: The Compensation Committee of the Board
+Added: of Directors (the “Committee”) will administer the 2021 Plan.
+Added: A total of 3,000,000 shares of common stock, par value
+Added: $ 0.001 per share, of the Company may be issued pursuant to Awards granted under the 2021 Plan.
+Added: The exercise price per share for the
+Added: shares to be issued pursuant to an exercise of a stock option will be no less than one hundred percent ( 100 %) of the Fair Market Value
+Added: (as defined in the 2021 Plan) of a share of Common Stock on the date of grant.
+Added: The 2021 Plan was submitted and approved by the Company’s
+Added: stockholders at the 2021 annual meeting of stockholders, held on May 19, 2021.
+Added: year ended December 31, 2021, the Company granted 92,466 stock options with an exercise price of $ 0.68 or $ 11.25 per share, some of which
+Added: vested immediately.
The total grant date fair value was determined to be $ 16,660 .
−Removed: For all periods presented, the fair value of each stock
−Removed: option granted was estimated using the Black-Scholes assumption ranges and or factors as follows:
+Added: year ended December 31, 2020, the Company granted 880,500 stock options with an exercise price of $ 1.94 , $ 1.92 or $ 11.00 per share, some
+Added: of which vested immediately, and some of which vest between one and three years.
+Added: The total grant date fair value was determined to be
+Added: $ 1,668,997 .
+Added: years ended December 31, 2021 and December 31, 2020, the fair value of each option granted was estimated using the assumption ranges and/or
+Added: factors in the Black-Scholes Model as follows:
Exercise price
+Added: $ 0.68 - 9.00
Expected dividend yield
Risk free interest rate
+Added: 0.28 %- 1.41 %
Expected life in years
Expected volatility
−Removed: risk-free interest rate assumption for options granted is based upon observed interest rates on the United States government securities
−Removed: appropriate for the expected term of stock options.
−Removed: expected term of stock options is calculated using either the simplified method for employee options which takes into consideration
−Removed: the contractual life and vesting terms of the options, unless the options are expected to vest in which case the contractual term
−Removed: of the options.
−Removed: Company determined the expected volatility assumption for options granted using the historical volatility of comparable public
−Removed: companies’
+Added: term of employee stock options is calculated using the simplified method which takes into consideration the contractual life and vesting
+Added: terms of the options.
+Added: The simplified method was used by the Company due to insufficient historical data.
+Added: The risk-free interest rate assumption for options
+Added: granted is based upon observed interest rates on the United States Government Bond Equivalent Yield appropriate for the expected term
+Added: determined the expected volatility assumption for warrants granted using the historical volatility of comparable public companies’
common stock.
−Removed: The Company will continue to monitor peer companies and other relevant factors used to measure
−Removed: expected volatility for future stock option grants, until such time that the Company’s common stock has enough market history
−Removed: to use historical volatility.
−Removed: dividend yield assumption for options granted is based on the Company’s history and expectation of dividend payouts.
−Removed: Company has never declared or paid any cash dividends on its common stock, and the Company does not anticipate paying any cash
−Removed: dividends in the foreseeable future.
−Removed: estimated the fair value of common stock by looking at a market approach which takes into consideration past sales of stock to
−Removed: third parties and Company developments to date.
−Removed: Company recognizes stock option forfeitures as they occur as there is insufficient historical data to accurately determine future
−Removed: forfeitures rates.
−Removed: following is an analysis of the stock option grant activity under the Plan:
−Removed: Stock Options
+Added: The Company will continue to monitor peer companies and other relevant factors used to measure expected volatility for future
+Added: warrant grants, until such time that the Company’s common stock has enough market history to use historical volatility.
+Added: yield assumption for warrants granted is based on the Company’s history and expectation of dividend payouts.
+Added: The Company has never
+Added: declared nor paid any cash dividends on its common stock, and the Company does not anticipate paying any cash dividends in the foreseeable
+Added: recognizes forfeitures as they occur as there is insufficient historical data to accurately determine future forfeitures rates.
+Added: The following
+Added: is an analysis of the stock option grant activity under the Plan:
+Added: Vested and Nonvested Stock Options
Outstanding December 31, 2020
1 unchanged sentence
Outstanding December 31, 2021
−Removed: Nonvested Options
−Removed: Nonvested at December 31, 2019
−Removed: Expired or forfeited
−Removed: Nonvested at December 31, 2020
−Removed: Company recognized compensation expense related to options issued and vesting of $406,880 during the year ended December 31, 2020,
−Removed: which is included in general and administrative expenses in the accompanying statements of operations.
−Removed: The remaining value to
−Removed: be expensed is $1,781,485 with a weighted average vesting term of 2.40 years as of December 31, 2020.
−Removed: The Company recognized compensation
−Removed: expense related to options issued and vesting of $2,513,826 during the year ended December 31, 2019, which is included in general
−Removed: and administrative expenses in the accompanying statements of operations.
−Removed: October 6, 2020, the Board of Directors approved the issuance of an aggregate of 40,000 stock options as compensation for the
−Removed: non-employee members of the Board of Directors under the Company’s 2017 Equity Incentive Plan.
−Removed: The options are subject to
−Removed: certain vesting provisions.
−Removed: summary of warrant issuances are as follows:
+Added: Nonvested Stock Options
+Added: Nonvested on December 31, 2020
+Added: Nonvested on December 31, 2021
+Added: recognized stock-based compensation expense related to options issued and vesting of $ 827,065 during the year ended December 31,
+Added: 2021, of which $ 587,209 is included in general and administrative expenses and $ 239,586 is included in research and development
+Added: expenses in the accompanying statements of operations.
+Added: The remaining value to be expensed is $ 971,080 with a weighted average vesting
+Added: term of 0.87 years as of December 31, 2021.
+Added: The Company recognized compensation expense related to options issued and vesting
+Added: of $ 406,880 during the year ended December 31, 2020, which is included in general and administrative expenses in the accompanying statements
+Added: of operations.
+Added: years ended December 31, 2021 and December 31, 2020, the fair value of each warrant granted was estimated using the assumption ranges
+Added: and/or factors in the Black-Scholes Model as follows:
+Added: Exercise price
+Added: $ 1.92 - 5.50
+Added: Expected dividend yield
+Added: Risk free interest rate
+Added: 0.17 %- 0.42 %
+Added: Expected life in years
+Added: Expected volatility
+Added: The risk-free
+Added: interest rate assumption for warrants granted is based upon observed interest rates on the United States Government Bond Equivalent Yield
+Added: appropriate for the expected term of warrants.
+Added: determined the expected volatility assumption for warrants granted using the historical volatility of comparable public companies’
+Added: common stock.
+Added: The Company will continue to monitor peer companies and other relevant factors used to measure expected volatility for future
+Added: warrant grants, until such time that the Company’s common stock has enough market history to use historical volatility.
+Added: yield assumption for warrants granted is based on the Company’s history and expectation of dividend payouts.
+Added: The Company has never
+Added: declared nor paid any cash dividends on its common stock, and the Company does not anticipate paying any cash dividends in the foreseeable
+Added: recognizes warrant forfeitures as they occur as there is insufficient historical data to accurately determine future forfeitures rates.
+Added: of warrant issuances are as follows:
+Added: Vested and Nonvested Warrants
Outstanding December 31, 2020
+Added: ( 9,492,126 )
Expired or forfeited
1 unchanged sentence
Nonvested Warrants
−Removed: Nonvested at December 31, 2019
−Removed: Expired or forfeited
−Removed: Nonvested at December 31, 2020
−Removed: warrants granted for compensation are valued using similar inputs as noted in the stock options section above, with the exception
−Removed: of the expected life which is the contractual life.
−Removed: Company recognized compensation expense related to warrants issued and vesting of $304,526 and $1,102,596 during the year ended
−Removed: December 31, 2020 and 2019, which is included in general and administrative in the accompanying Statements of Operations.
−Removed: remaining value to be expensed is $294,948 with a weighted average vesting term of 0.90 years as of December 31, 2020.
−Removed: the year ended December 31, 2020, 4,297,703 warrants were exercised for 4,298,903 shares of common stock.
+Added: Nonvested on December 31, 2020
+Added: ( 29,603,736 )
+Added: Nonvested on December 31, 2021
+Added: recognized stock-based compensation expense related to warrants issued and vesting of $ 189,899 and $ 304,526 during the years
+Added: ended December 31, 2021 and December 31, 2020, respectively, which is included in general and administrative in the accompanying Statements
+Added: of Operations.
+Added: The remaining value to be expensed is $ 113,803 with a weighted average vesting term of 1.00 years as of
+Added: December 31, 2021.
+Added: year ended December 31, 2021, 9,492,126 warrants were exercised for 9,492,126 shares of common stock.
recognized proceeds of $ 3,727,285 related to the exercises.
−Removed: the year ended December 31, 2020, the Company issued 60,000 warrants to the underwriters related to the September 2020 Offering.
−Removed: These warrants have an exercise price of $5.00, a term of five years, and become exercisable beginning on March 1, 2021.
−Removed: of these warrants were both an increase and decrease to additional paid in capital as a cost of the offering for net a zero impact
−Removed: on the financial statements.
−Removed: July 1, 2020, the Company entered into an amendment to patent and technology licensing agreement with Loma Linda University (“LLU”),
−Removed: dated March 15, 2018.
−Removed: Pursuant to the amendment, the Company paid LLU $455,000 within four days of the signing of such amendment.
−Removed: The amendment also updated the milestone payment dates to be $175,000 on March 31, 2022;
−Removed: $100,000 on March 31, 2024;
−Removed: on March 31, 2026;
−Removed: and $500,000 on March 31, 2027.
−Removed: October 2020, the Company entered into a 24-month financing agreement for lab equipment.
−Removed: The aggregate cost of this financing
−Removed: agreement will be $467,691.
−Removed: The financing agreement has an interest rate of 8% per year.
−Removed: November 2020, the Company entered into an additional 24-month financing agreement for lab equipment.
−Removed: The aggregate cost of this
−Removed: financing agreement will be $215,192.
−Removed: The financing agreement has an interest rate of 8% per year.
−Removed: Consulting Agreement
−Removed: November 18, 2020, we entered into a Consulting Agreement (the “Salveo Consulting Agreement”) with Salveo Diagnostics,
−Removed: Inc., a Delaware corporation (“Salveo”).
−Removed: Pursuant to the Salveo Consulting Agreement, Salveo agreed to establish,
−Removed: setup and commence commercial operations of a licensed, College of American Pathologists accredited, and Clinical Laboratory Improvement
−Removed: Amendments (CLIA) certified, independent clinical and diagnostic laboratory for us and our AditxtScore™
−Removed: immune monitoring
−Removed: technology (the “Salveo Services”).
−Removed: consideration for the Services, and upon the successful completion of certain milestones (the “Milestones”) described
−Removed: below, we issued Salveo 650,000 shares of our common stock (the “Salveo Shares”) in the aggregate.
−Removed: The Salveo Shares
−Removed: were issued to Salveo upon the completion of the following Milestones:
−Removed: (i) 150,000 shares upon the sale and transfer to the Company
−Removed: of certain code and interpretive commenting algorithms (the “Algorithms”) along with related testing protocols and
−Removed: all technology, codes and spreadsheets, know-how, any necessary information or tools to implement, use, and/or continue to improve
−Removed: or further refine the Algorithms, and other associated intellectual property;
−Removed: (ii) 250,000 shares upon securing temporary laboratory
−Removed: space and other related tasks in connection with the launch of the AditxtScore™
−Removed: and (iii) 250,000 shares upon
−Removed: satisfaction of tasks related to the establishment of a long-term AditxtScore™
−Removed: center in Richmond, VA.
−Removed: We also pay Salveo
−Removed: at cost for Salveo’s reasonable and documented purchases, general operating costs and expenses incurred in connection with
−Removed: the Salveo Services.
−Removed: NOTES PAYABLE
−Removed: April 12, 2018, the Company issued an unsecured promissory note for $35,000 that accrued interest of 4% annually.
−Removed: due on the earlier of November 12, 2018 or in the event of default, as defined in the agreement.
−Removed: During the year ended December
−Removed: 31, 2020, this note was paid in full.
−Removed: July 10, 2018, the Company entered into a bridge loan with an investor for a principal amount of $15,600.
−Removed: The note was due on
−Removed: the earlier of October 8, 2018 or in the event of default, as defined in the agreement.
−Removed: During the year ended December 31, 2020,
−Removed: this note was paid in full.
−Removed: July 18, 2018, the Company entered into a bridge loan with an investor for a principal amount of $130,000.
−Removed: The note was due on
−Removed: the earlier of October 16, 2018 or in the event of default, as defined in the agreement.
−Removed: During the year ended December 31, 2020,
−Removed: this note was paid in full.
−Removed: November 1, 2019, the Company entered into a bridge loan with an investor for a principal amount of $50,000.
−Removed: This loan did not
−Removed: accrue any interest.
−Removed: The note was due on the earlier of April 28, 2020 or in the event of default, as defined in the agreement.
−Removed: The note was convertible into the same class of securities as those sold in the public offering with a conversion price of $2.00
−Removed: During the year ended December 31, 2020, the note was converted into securities of the Company in full.
−Removed: January 10, 2020, the Company entered into a bridge loan with an investor for a principal amount of $75,000.
−Removed: This Note carried
−Removed: an original issue discount of $40,000.
−Removed: This loan did not accrue any interest.
−Removed: The note was due on the earlier of July 8, 2020
−Removed: or in the event of default, as defined in the agreement, as amended.
−Removed: The note was convertible into the same class of securities
−Removed: as those sold in the public offering with a conversion price of $2.00 per share.
−Removed: During the year ended December 31, 2020, the
−Removed: note was converted into securities of the Company in full.
−Removed: the first quarter of 2020, the Company entered into six bridge loans with investors for a total principal amount of $600,000.
−Removed: These notes carried an aggregate original issue discount of $300,000.
−Removed: The notes were due on the earlier of April 19, 2020 or ten
−Removed: days after the close of the Company’s IPO.
−Removed: During the year ended December 31, 2020, these notes were paid in full.
−Removed: the years ended December 31, 2020 and 2019, the Company did not record a current or deferred income tax expense or benefit
−Removed: due to current and historical losses incurred by the Company.
−Removed: The Company’s losses before income taxes consist solely of
−Removed: losses from domestic operations.
−Removed: March 27, 2020, the United States enacted the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”).
−Removed: Cares Act includes provisions relating to refundable payroll tax credits, deferment of the employer portion of certain payroll
−Removed: taxes, net operating loss carryback periods, alternative minimum tax credit refunds, modifications to the net interest deduction
−Removed: limitations and technical corrections to tax depreciation methods for qualified improvement property.
−Removed: The CARES Act also established
−Removed: a Paycheck Protection Program whereby certain small businesses are eligible for a loan to fund payroll expenses, rent, and related
−Removed: Company considered the provisions under the CARES Act and elected not to take advantage of the provisions of CARES Act as the
−Removed: effect of such provisions was not expected to have a material impact on the Company’s results of operations, cash flows
−Removed: and financial statements.
−Removed: reconciliation of income tax expense (benefit) computed at the statutory federal income tax rate to income taxes as reflected
−Removed: in the financial statements is as follows:
+Added: 25, 2021, pursuant to the January 2021 Securities Purchase Agreement the Company issued the January 2021 Warrant to the Investor to purchase
+Added: up to 800,000 shares of the Company’s common stock.
+Added: The January 2021 Warrant is immediately exercisable for a period of three
+Added: years at an exercise price of $ 4.00 per share.
+Added: The warrant was subsequently adjusted to $ 2.53 as disclosed in Note 9.
+Added: addition, the Company issued 75,000 warrants to the placement agent related to the January 2021 Securities Purchase Agreement.
+Added: These warrants have an exercise price of $ 4.00 and a term of five years.
+Added: All the 75,000 warrants are exercisable on issuance.
+Added: In connection
+Added: with the August 2021 Offering, the Company issued warrants to purchase up to 4,583,334 shares at an exercise price of $ 2.53 .
+Added: The warrant was subsequently adjusted to $ 1.50 (See Note 9).
+Added: In addition, the Company issued a warrant to the placement agent to purchase
+Added: up to 229,166 shares of common stock at an exercise price of $ 3.00 per share (See Note 1).
+Added: In connection
+Added: with the December 2021 Offering, the Company issued 8,246,430 warrants to purchase shares of the Company’s common stock and
+Added: 8,328,570 prefunded warrants.
+Added: The warrant issued as part of the units had an exercise price of $1.15 and the prefunded warrants had an
+Added: exercise price of $0.001.
+Added: In addition, the Company issued a warrant to the underwriters to purchase up to 828,750 shares of
+Added: common stock at an exercise price of $0.98 per share.
+Added: of Restricted Stock Units (“RSUs”) issuances are as follows:
+Added: Nonvested RSUs
+Added: Nonvested December 31, 2020
+Added: Nonvested December 31, 2021
+Added: recognized stock-based compensation expense related to RSUs issued and straight-line vesting expense of $ 1,843,902 and zero during
+Added: the years ended December 31, 2021 and December 31, 2020, respectively, of which, $ 1,237,182 is included in general and administrative
+Added: and $ 606,720 is included in research and development in the accompanying Statements of Operations.
+Added: The remaining value to be expensed
+Added: is $ 1,391,343 as of December 31, 2021.
+Added: the year ended December 31, 2021, the Company granted a total of 1,822,799 RSUs.
+Added: As of December 31, 2021, 825,949 of
+Added: these RSUs have vested and 218,600 were forfeited.
+Added: The Company issued 825,949 shares of common stock for
+Added: the 825,949 vested RSUs.
+Added: 12 – INCOME TAXES
+Added: For the years ended December 31, 2021 and
+Added: 2020, the Company did not record a current or deferred income tax expense or benefit due to current and historical losses incurred by
+Added: The Company’s losses before income taxes consist solely of losses from domestic operations.
+Added: On March 27, 2020, the United States enacted the
+Added: Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”).
+Added: The Cares Act includes provisions relating to refundable
+Added: payroll tax credits, deferment of the employer portion of certain payroll taxes, net operating loss carryback periods, alternative minimum
+Added: tax credit refunds, modifications to the net interest deduction limitations and technical corrections to tax depreciation methods for
+Added: qualified improvement property.
+Added: The CARES Act also established a Paycheck Protection Program whereby certain small businesses are eligible
+Added: for a loan to fund payroll expenses, rent, and related costs.
+Added: The Company considered the provisions under the
+Added: CARES Act and elected not to take advantage of the provisions of CARES Act as the effect of such provisions was not expected to have a
+Added: material impact on the Company’s results of operations, cash flows and financial statements.
+Added: A reconciliation of income tax expense (benefit)
+Added: computed at the statutory federal income tax rate to income taxes as reflected in the financial statements is as follows:
Income taxes at U.S.
4 unchanged sentences
Total provision for income taxes
−Removed: taxes are recognized for temporary differences between the basis of assets and liabilities for financial statement and income
−Removed: tax purposes.
−Removed: The significant components of the Company’s deferred tax assets and liabilities as of December 31, 2020
−Removed: and 2019 are comprised of the following:
−Removed: Ended December 31,
−Removed: Deferred tax assets
−Removed: operating loss carryforwards
−Removed: credits carryforwards
−Removed: deferred tax assets
+Added: Deferred taxes are recognized for temporary differences
+Added: between the basis of assets and liabilities for financial statement and income tax purposes.
+Added: The significant components of the Company’s
+Added: deferred tax assets and liabilities as of December 31, 2021 and 2020 are comprised of the following:
+Added: Years Ended December 31,
Deferred tax assets
−Removed: Deferred tax liabilities
−Removed: of use assets
+Added: Net operating loss carryforwards
+Added: Tax credits carryforwards
+Added: Stock-based compensation
+Added: Lease liability
+Added: Loss on impairment of debt
+Added: Total deferred tax assets
+Added: Valuation allowance
+Added: ( 16,670,590 )
+Added: ( 6,109,685 )
+Added: Net deferred tax assets
Deferred tax liabilities
−Removed: deferred taxes
+Added: Right of use assets
+Added: ( 1,169,887 )
+Added: Total deferred tax liabilities
+Added: ( 1,263,837 )
+Added: Net deferred taxes
The Company has evaluated the positive and negative
1 unchanged sentence
and tax credits.
−Removed: Management has considered the Company’s history of cumulative net losses in the United States, estimated future
+Added: Management has considered the Company’s history of cumulative net losses in the United States, estimated future
taxable income and prudent and feasible tax planning strategies and has concluded that it is more likely than not that the Company will
5 unchanged sentences
evidence at each reporting period.
−Removed: The Company’s valuation allowance increased during 2020 by approximately $4.1 million primarily
−Removed: due to the generation of net operating loss and tax credit carryforwards and stock based compensation.
−Removed: of December 31, 2020 and 2019, the Company had U.S.
−Removed: federal net operating loss carryforwards of $12.6 million and $3.8 million,
−Removed: respectively, which may be available to offset future income tax liabilities.
−Removed: The 2017 Tax Cuts and Jobs Act (“
−Removed: will generally allow losses incurred after 2017 to be carried over indefinitely, but will generally limit the net operating loss
−Removed: deduction to the lesser of the net operating loss carryover or 80% of a corporation’s taxable income (subject to Section 382
−Removed: of the Internal Revenue Code of 1986, as amended).
−Removed: Also, there will be no carryback for losses incurred after 2017.
−Removed: Losses incurred
−Removed: prior to 2018 will generally be deductible to the extent of the lesser of a corporation’s net operating loss carryover or
−Removed: 100% of a corporation’s taxable income and be available for twenty years from the period the loss was generated.
−Removed: has federal net operating losses generated following 2017 of $12.5 million, which do not expire.
−Removed: The federal net operating losses
−Removed: generated prior to 2018 of $0.1 million will expire at various dates through 2037.
−Removed: The CARES Act temporarily allows the Company
−Removed: to carryback net operating losses arising in 2018, 2019 and 2020 to the five prior tax years.
−Removed: In addition, net operating losses
−Removed: generated in these years could fully offset prior year taxable income without the 80% of the taxable income limitation under the
−Removed: TCJA which was enacted on December 22, 2017.
−Removed: The Company has been generating losses since its inception, as such the net operating
−Removed: loss carryback provision under the CARES Act is not applicable to the Company.
−Removed: of December 31, 2020 and 2019, the Company also had U.S.
−Removed: state net operating loss carryforwards of $15.2 million and
−Removed: $3.8 million, respectively, which may be available to offset future income tax liabilities and expire at various dates through
−Removed: of December 31, 2020, the Company had federal tax credit carryforwards of approximately $0.1 million, available to reduce
−Removed: future tax liabilities which expire at various dates through 2040.
−Removed: As of December 31, 2020, the Company had state research
−Removed: and development tax credit carryforwards of approximately $0.1 million available to reduce future tax liabilities which expire
−Removed: at various dates through 2035.
−Removed: The Company did not have any federal and state tax credit carryforward as of December 31, 2019.
−Removed: federal and state net operating loss and research and development credit carryforwards may be subject to a substantial
−Removed: annual limitation under Section 382 and Section 383 of the Internal Revenue Code of 1986, as amended, and corresponding
−Removed: provisions of state law, due to ownership changes that have occurred previously or that could occur in the future.
−Removed: These ownership
−Removed: changes may limit the amount of net operating loss and research and development credit carryforwards that can be utilized annually
−Removed: to offset future taxable income and tax liabilities, respectively.
−Removed: The Company has not completed a study to assess whether a change
−Removed: of ownership has occurred, or whether there have been multiple ownership changes since its formation.
−Removed: Any limitation may result
−Removed: in expiration of a portion of the net operating loss carryforwards or research and development tax credit carryforwards before
−Removed: Company has not, as of yet, conducted a study of research and development tax credit carryforwards.
−Removed: Such a study, once undertaken
−Removed: by the Company, may result in an adjustment to the research and development tax credit carryforwards;
−Removed: however, a full valuation
−Removed: allowance has been provided against the Company’s research and development tax credits and, if an adjustment is required,
−Removed: this adjustment would be offset by an adjustment to the valuation allowance.
−Removed: Thus, there would be no impact to the balance sheet
−Removed: or statement of operations if an adjustment is required.
−Removed: Company files tax returns in the United States, California, Virginia, and New York.
+Added: The Company’s valuation allowance increased during 2021 by approximately $ 10.6 million primarily
+Added: due to the generation of net operating loss and tax credit carryforwards, impairment of note receivable, and stock-based compensation.
+Added: As of December 31, 2021 and 2020, the Company
+Added: federal net operating loss carryforwards of $ 38.0 million and $ 12.6 million, respectively, which may be available to offset
+Added: future income tax liabilities.
+Added: The 2017 Tax Cuts and Jobs Act (” TCJA”) will generally allow losses incurred after 2017 to
+Added: be carried over indefinitely, but will generally limit the net operating loss deduction to the lesser of the net operating loss carryover
+Added: or 80 % of a corporation’s taxable income (subject to Section 382 of the Internal Revenue Code of 1986, as amended).
+Added: will be no carryback for losses incurred after 2017.
+Added: Losses incurred prior to 2018 will generally be deductible to the extent of the lesser
+Added: of a corporation’s net operating loss carryover or 100 % of a corporation’s taxable income and be available for twenty years
+Added: from the period the loss was generated.
+Added: The Company has federal net operating losses generated following 2017 of $ 37.9 million, which
+Added: do not expire.
+Added: The federal net operating losses generated prior to 2018 of $ 0.1 million will expire at various dates through 2037.
+Added: CARES Act temporarily allows the Company to carryback net operating losses arising in 2018, 2019 and 2020 to the five prior tax years.
+Added: In addition, net operating losses generated in these years could fully offset prior year taxable income without the 80 % of the taxable
+Added: income limitation under the TCJA which was enacted on December 22, 2017.
+Added: The Company has been generating losses since its inception, as
+Added: such the net operating loss carryback provision under the CARES Act is not applicable to the Company.
+Added: As of December 31, 2021 and 2020, the Company
+Added: also had U.S.
+Added: state net operating loss carryforwards of $ 44.8 million and $ 15.2 million, respectively, which may be available to
+Added: offset future income tax liabilities and expire at various dates through 2041.
+Added: As of December 31, 2021, the Company had
+Added: no federal tax credit carryforwards available to reduce future tax liabilities.
+Added: As of December 31, 2020, the Company had federal
+Added: tax credit carryforwards of approximately $ 0.1 million, available to reduce future tax liabilities which expire at various dates through
+Added: As of December 31, 2021 and 2020, the Company had state research and development tax credit carryforwards of approximately
+Added: $ 0.2 million and $ 0.1 million, respectively, which may be available to reduce future tax liabilities and can be carried over indefinitely.
+Added: Utilization of the U.S.
+Added: federal and state net
+Added: operating loss and research and development credit carryforwards may be subject to a substantial annual limitation under Section 382
+Added: and Section 383 of the Internal Revenue Code of 1986, as amended, and corresponding provisions of state law, due to ownership changes
+Added: that have occurred previously or that could occur in the future.
+Added: These ownership changes may limit the amount of net operating loss and
+Added: research and development credit carryforwards that can be utilized annually to offset future taxable income and tax liabilities, respectively.
+Added: The Company has not completed a study to assess whether a change of ownership has occurred, or whether there have been multiple ownership
+Added: changes since its formation.
+Added: Any limitation may result in expiration of a portion of the net operating loss carryforwards or research
+Added: and development tax credit carryforwards before utilization.
+Added: The Company has not, as of yet, conducted a study
+Added: of research and development tax credit carryforwards.
+Added: Such a study, once undertaken by the Company, may result in an adjustment to the
+Added: research and development tax credit carryforwards;
+Added: however, a full valuation allowance has been provided against the Company’s research
+Added: and development tax credits and, if an adjustment is required, this adjustment would be offset by an adjustment to the valuation allowance.
+Added: Thus, there would be no impact to the balance sheet or statement of operations if an adjustment is required.
+Added: The Company files tax returns in the United States,
+Added: California, Virginia, and New York.
The Company is subject to U.S.
−Removed: state tax examinations by tax authorities for years 2017 through present.
−Removed: As of December 31, 2020 and 2019, the Company has
−Removed: recorded no liability for unrecognized tax benefits, interest, or penalties related to federal and state income tax matters and
−Removed: there currently no pending tax examinations.
−Removed: The Company will recognize interest and penalties related to uncertain tax positions
−Removed: in income tax expense
+Added: federal and state tax examinations by tax authorities for the tax years
+Added: ended December 31, 2018 through present.
+Added: As of December 31, 2021 and 2020, the Company has recorded no liability for unrecognized
+Added: tax benefits, interest, or penalties related to federal and state income tax matters and there currently no pending tax examinations.
+Added: The Company will recognize interest and penalties related to uncertain tax positions in income tax expense.
13 – SUBSEQUENT EVENTS
−Removed: Company has evaluated subsequent events through the filing of this Annual Report on Form 10-K and has determined that there have
−Removed: been no events that have occurred that would require adjustments to the Company’s disclosures in the financial statements,
−Removed: except for the following:
−Removed: January 25, 2021, the Company entered into a Securities Purchase Agreement for the sale of $6,000,000 in Convertible Notes.
−Removed: Convertible Notes have a term of 24 months, convert at $4.00 per share, and have an original issuance discount of $1,000,000.
−Removed: The Company also issued 800,000 warrants to purchase shares of the Company’s common stock.
−Removed: These warrants have a term of
−Removed: three years, are immediately exercisable, and have an exercise price of $4.00.
−Removed: During February 2021, the Company entered into
−Removed: a 24 month financing agreement for lab equipment.
−Removed: The aggregate cost of this financing agreement will be $892,094.
−Removed: Through the date of this filing, there were 1,142,306
−Removed: warrants exercised for shares of the Company’s common stock, resulting in proceeds of $3,643,956.
+Added: Nasdaq Stock Market, LLC Notification:
+Added: On January 18, 2022, the Company was notified
+Added: (the “Notification Letter”) by The Nasdaq Stock Market, LLC (“Nasdaq”) that it is not in compliance with the minimum
+Added: bid price requirements set forth in Nasdaq Listing Rule 5550(a)(2) for continued listing on The Nasdaq Capital Market.
+Added: Nasdaq Listing
+Added: Rule 5550(a)(2) requires listed securities to maintain a minimum bid price of $ 1.00 per share, and Nasdaq Listing Rule 5810(c)(3)(A) provides
+Added: that a failure to meet the minimum bid price requirement exists if the deficiency continues for a period of 30 consecutive business days.
+Added: Based on the closing bid price of the Company’s common stock between December 1, 2021 and January 14, 2022, the Company no longer
+Added: met the minimum bid price requirement.
+Added: The Notification Letter had no immediate effect on the listing or trading of the Company’s
+Added: common stock on The Nasdaq Capital Market and, at the time, the common stock continued to trade on The Nasdaq Capital Market under the
+Added: symbol “ADTX.”
+Added: The Notification Letter provided the Company has
+Added: 180 calendar days, or until July 18, 2022, to regain compliance with Nasdaq Listing Rule 5550(a)(2).
+Added: To regain compliance, the bid price
+Added: of the Company’s common stock must have a closing bid price of at least $ 1.00 per share for a minimum of 10 consecutive business days.
+Added: If the Company does not regain compliance by July 18, 2022, an additional 180 days may be granted to regain compliance, so long as the
+Added: Company meets The Nasdaq Capital Market continued listing requirements (except for the bid price requirement) and notifies Nasdaq in writing
+Added: of its intention to cure the deficiency during the second compliance period.
+Added: If the Company does not qualify for the second compliance
+Added: period or fails to regain compliance during the second 180-day period, then Nasdaq will notify the Company of its determination to delist
+Added: the Company’s common stock, at which point the Company will have an opportunity to appeal the delisting determination to a Hearings Panel.
+Added: The Company intends to monitor the closing bid
+Added: price of its common stock and will consider implementing available options to regain compliance with the minimum bid price requirement
+Added: under the Nasdaq Listing Rules.
+Added: On January 28, 2022, the Compensation Committee
+Added: approved the grant of 482,700 RSUs to employees pursuant to the Company’s 2021 Equity Incentive Plan.
+Added: Included in this grant were
+Added: 480,000 RSUs granted to officers of the Company.
+Added: Forbearance Agreement:
+Added: On January 31, 2022, the Company’s $ 14.5
+Added: million loan to Cellvera Global became fully due and payable under the Credit Agreement.
+Added: On February 14, 2022, the Company entered into
+Added: a Forbearance Agreement and Seventh Amendment to Credit Agreement (the “Forbearance Agreement”) with Cellvera Global.
+Added: Pursuant to the Forbearance Agreement, the Company
+Added: agreed to forbear from exercising its rights and remedies against the Cellvera Global (the “Borrower”) and certain affiliated
+Added: guarantor parties until the earlier of (i) June 30, 2022 or (ii) the date of occurrence of any event of default under the Forbearance
+Added: Agreement (the “Forbearance Period”).
+Added: Given that the parties continue to conduct due diligence in connection with that certain
+Added: Share Exchange Agreement dated as of December 28, 2021 by and between the Company and Cellvera Global (the “Share Exchange Agreement”),
+Added: the Company and the Borrower also agreed that should the initial closing occur under the Share Exchange Agreement, the existing event
+Added: of default will be waived.
+Added: Under the Forbearance Agreement, the Company and the Borrower also agreed to certain amendments to the Credit
+Added: Agreement, including, but not limited to:
+Added: (i) the delivery by the Borrower of certain financial statements and forecasts, and (ii) certain
+Added: regularly scheduled payments to be made by Borrower to the Company during the Forbearance Period.
+Added: As of the date these financial statements
+Added: were available to be issued;
+Added: the regularly scheduled payments under the Forbearance Agreement were not made.
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.