This section is long enough that the comparison stopped early. What follows is partial, and the remainder is not necessarily unchanged.
3 unchanged sentences
Disclosure Controls and Procedures
−Removed: In accordance with Rules 13a-15(b)
−Removed: and 15d-15(b) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), we, under the supervision and with
−Removed: the participation of our Chief Executive Officer and Chief Financial Officer, carried out an evaluation of the effectiveness of the design
−Removed: 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
−Removed: end of the period covered by this Annual Report on Form 10-K.
−Removed: Based on the foregoing, our Chief Executive Officer and Chief Financial
−Removed: Officer concluded that our disclosure controls and procedures were (a) designed to ensure that the information we are required to disclose
−Removed: in our reports under the Exchange Act is recorded, processed, and reported in an accurate manner and on a timely basis and the information
−Removed: that we are required to disclose in our Exchange Act reports is accumulated and communicated to management to permit timely decisions
−Removed: with respect to required disclosure and (b) operating in a non-effective manner.
−Removed: Change in Internal Control Over Financial Reporting
−Removed: No change occurred in our internal
−Removed: 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, 2024
+Added: In accordance with Rules
+Added: 13a-15(b) and 15d-15(b) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), we, under the supervision
+Added: and with the participation of our Chief Executive Officer and Chief Financial Officer, carried out an evaluation of the effectiveness
+Added: of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) and Rule 15d-15(e) of the Exchange
+Added: Act) as of the end of the period covered by this Annual Report on Form 10-K.
+Added: Based on the foregoing, our Chief Executive Officer and
+Added: Chief Financial Officer concluded that our disclosure controls and procedures were (a) designed to ensure that the information we are
+Added: required to disclose in our reports under the Exchange Act is recorded, processed, and reported in an accurate manner and on a timely
+Added: basis and the information that we are required to disclose in our Exchange Act reports is accumulated and communicated to management
+Added: to permit timely decisions with respect to required disclosure and (b) operating in a non-effective manner.
+Added: Change in Internal Control Over Financial
+Added: No change occurred in our
+Added: internal 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, 2025 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
5 unchanged sentences
A control system, no matter
−Removed: how well designed and operated, can provide only reasonable, not absolute, assurance that the control system’s objectives will be
+Added: how well designed and operated, can provide only reasonable, not absolute, assurance that the control system’s objectives will
Further, the design of a control system must reflect the fact that there are resource constraints.
2 unchanged sentences
within our Company have been detected.
−Removed: A material weakness is a deficiency,
−Removed: or a combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material
−Removed: misstatement of the Company’s annual or interim financial statements will not be prevented or detected on a timely basis.
+Added: A material weakness is a
+Added: deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility
+Added: that a material misstatement of the Company’s annual or interim financial statements will not be prevented or detected on a timely
Our independent registered
1 unchanged sentence
existed as of December 31, 2025:
−Removed: did not maintain adequate controls over the documentation of accounting and financial reporting policies and procedures.
−Removed: Specifically,
−Removed: we did not maintain policies and procedures to ensure account reconciliations were adequately prepared and reviewed by management.
−Removed: did not have the resources or retain individuals to adequately draft the consolidated financial statements and notes to ensure them to
−Removed: be in compliance with accounting principles generally accepted in the US
−Removed: did not maintain the sufficient procedures for the identification and cutoff of accounts payable.
−Removed: We did not maintain the sufficient procedures for the classification and valuation of debt and equity transactions
−Removed: These material weaknesses resulted
−Removed: in material misstatements to the financial statements, which were corrected.
−Removed: There were no changes to previously released financial results.
+Added: We did not maintain adequate
+Added: controls over the documentation of accounting and financial reporting policies and procedures.
+Added: Specifically, we did not maintain
+Added: policies and procedures to ensure account reconciliations were adequately prepared and reviewed by management.
+Added: We did not have the resources
+Added: or retain individuals to adequately draft the consolidated financial statements and notes to ensure them to be in compliance with
+Added: accounting principles generally accepted in the US
+Added: We did not maintain the
+Added: sufficient procedures for the identification and cutoff of accounts payable.
+Added: We did not maintain the
+Added: sufficient procedures for the classification and valuation of debt and equity transactions
+Added: These material weaknesses
+Added: resulted in material misstatements to the financial statements, which were corrected.
+Added: There were no changes to previously released financial
We are in the process of remediating these material weaknesses.
3 unchanged sentences
Other Information.
−Removed: Based upon the stockholders’
−Removed: equity reported by the Company in this Annual Report on Form 10-K for the year ended December 31, 2024, as of December 31, 2024, the Company
−Removed: reported a stockholders’ deficit of approximately $86,000.
−Removed: Nasdaq Listing Rule 5550(b)(1) requires a company to maintain a minimum
−Removed: of $2,500,000 in stockholders’ equity, or a market value of listed securities of at least $35 million, or net income from continuing
−Removed: operations of $500,000 in the most recently completed fiscal year or in two of the three most recently completed fiscal years (the “Stockholders’
−Removed: Equity Rule”).
−Removed: Subsequent to December 31, 2024 during the period ended March 31, 2025, the Company raised approximately $20.8 million
−Removed: in gross proceeds from its common stock purchase agreement with its equity line investor and its at-the-market offering agreement with
−Removed: Wainwright & Co., LLC.
−Removed: As a result and as detailed in the pro forma unaudited balance sheet as of March 31, 2025 set forth below,
−Removed: the Company believes, as of the date of this filing, that it has stockholders’ equity in excess of $2,500,000 as of March 31, 2025,
−Removed: and has thereby regained compliance with the Stockholders’ Equity Rule.
−Removed: The Company awaits Nasdaq’s confirmation of the same.
−Removed: (In Thousands)
−Removed: CURRENT ASSETS
−Removed: NON-CURRENT ASSETS
−Removed: LIABILITIES AND STOCKHOLDERS’ EQUITY
−Removed: CURRENT LIABILITIES
−Removed: NON-CURRENT LIABILITIES
−Removed: TOTAL LIABILITIES
−Removed: MEZZANINE EQUITY
−Removed: STOCKHOLDERS’ EQUITY
−Removed: Treasury stock
−Removed: Additional paid-in capital
−Removed: Accumulated deficit
−Removed: TOTAL ADITXT, INC.
−Removed: STOCKHOLDERS’ EQUITY
−Removed: NON-CONTROLLING INTEREST
−Removed: TOTAL STOCKHOLDERS’ EQUITY
−Removed: TOTAL LIABILITIES, MEZZANINE EQUITY, AND STOCKHOLDERS’ EQUITY
Disclosure Regarding Foreign Jurisdictions
13 unchanged sentences
Chief Financial Officer
+Added: Christopher Porcelli
+Added: General Counsel & Chief People Officer
Charles Nelson
1 unchanged sentence
Amro Albanna - Chief Executive Officer
−Removed: Albanna has been our Chief
−Removed: Executive Officer and a Director since we were formed in 2017.
+Added: Albanna has been our
+Added: Chief Executive Officer and a Director since we were formed in 2017.
He also served as our President from our inception through September
−Removed: Albanna co-founded Innovation Economy Corporation (“IEC”), formed to license and commercialize innovations and
−Removed: create a group of life and health subsidiaries.
+Added: Albanna co-founded Innovation Economy Corporation (“IEC”), formed to license and commercialize innovations
+Added: and create a group of life and health subsidiaries.
From 2010 until 2017, Mr.
−Removed: Albanna was Chief Executive Officer and a Director of IEC and
−Removed: Olfactor Laboratories, Inc., a majority-owned subsidiary of IEC.
−Removed: From 2010 to August 2016, he was the Chief Executive Officer and a Director
−Removed: of Nano Engineered Applications, Inc., another majority-owned subsidiary of IEC.
+Added: Albanna was Chief Executive Officer and a Director of IEC
+Added: and Olfactor Laboratories, Inc., a majority-owned subsidiary of IEC.
+Added: From 2010 to August 2016, he was the Chief Executive Officer and
+Added: a Director of Nano Engineered Applications, Inc., another majority-owned subsidiary of IEC.
Albanna founded Qmotions, Inc.
−Removed: (subsequently
−Removed: renamed Deal A Day Group Corp.).
+Added: (subsequently renamed Deal A Day Group Corp.).
He served as its Chief Executive Officer and a Director until 2011.
−Removed: Qmotions used 3-D spatial tracking
−Removed: and pattern recognition technologies to develop motion-capturing video game controllers.
−Removed: Albanna was a co-founder of Digital
−Removed: Angel Corporation - a company formed via the merger of three private companies (one being TTC below) into a fourth publicly traded company
−Removed: (American Stock Exchange) and was placed in charge of commercializing its GPS/wireless technologies.
−Removed: Around that time, Mr.
−Removed: Albanna co-founded
−Removed: an incubator for startups at the University of California, Riverside Research Park which was acquired in 2007.
−Removed: In 1997, he founded Timely
−Removed: Technology Corporation (“TTC”), which designed and developed e-commerce software for education, retail and finance.
−Removed: acquired in 2000 by a Nasdaq-listed company.
−Removed: Albanna graduated from California State University San Bernardino in 1991 with a B.S.
+Added: Qmotions used 3-D
+Added: spatial tracking and pattern recognition technologies to develop motion-capturing video game controllers.
+Added: Albanna was a
+Added: co-founder of Digital Angel Corporation - a company formed via the merger of three private companies (one being TTC below) into a fourth
+Added: publicly traded company (American Stock Exchange) and was placed in charge of commercializing its GPS/wireless technologies.
+Added: Albanna co-founded an incubator for startups at the University of California, Riverside Research Park which was acquired in
+Added: In 1997, he founded Timely Technology Corporation (“TTC”), which designed and developed e-commerce software for education,
+Added: retail and finance.
+Added: TTC was acquired in 2000 by a Nasdaq-listed company.
+Added: Albanna graduated from California State University San Bernardino
+Added: in 1991 with a B.S.
in Business Administration with concentration in Computer Information Systems.
−Removed: He completed graduate coursework in Computer Science and
−Removed: Engineering at California State University, Long Beach from 1992 to 1993.
−Removed: Albanna completed coursework in Immunology and
−Removed: Genetics at Harvard Medical School HMX online learning platform.
+Added: He completed graduate coursework in
+Added: Computer Science and Engineering at California State University, Long Beach from 1992 to 1993.
+Added: Albanna completed coursework
+Added: in Immunology and Genetics at Harvard Medical School HMX online learning platform.
Corinne Pankovcin - Chief Mergers
8 unchanged sentences
From December 2015 to July 2019, Ms.
−Removed: Pankovcin was the Chief Financial Officer and
−Removed: Managing Director and Treasurer of Business Development Corporation of America (“BDCA”), a business development company.
−Removed: thereto, from January 2011 to August 2015, Ms.
+Added: Pankovcin was the Chief Financial Officer
+Added: and Managing Director and Treasurer of Business Development Corporation of America (“BDCA”), a business development company.
+Added: Prior thereto, from January 2011 to August 2015, Ms.
Pankovcin was the Chief Financial Officer and Treasurer of Blackrock Capital Investment
7 unchanged sentences
Pankovcin earned her B.S.
−Removed: in Accounting from Dowling College and her Master’s Degree in Business Administration from Hofstra
+Added: in Accounting from Dowling College and her Master’s Degree in Business Administration from
+Added: Hofstra University.
She is a Certified Public Accountant.
23 unchanged sentences
Rowena Albanna - Chief Operating Officer
−Removed: Albanna has been our Chief
−Removed: Operating Officer since July 2020.
+Added: Albanna has been our
+Added: Chief Operating Officer since July 2020.
From 2017 to immediately prior to her appointment as Chief Operating Officer, Ms.
−Removed: Albanna was an independent
−Removed: operations consultant for the Company.
+Added: an independent operations consultant for the Company.
Prior thereto, from 2013 to 2017, Ms.
−Removed: Albanna was the Chief Operating Officer of Innovation Economy
−Removed: Corporation (“IEC”), formed to license and commercialize innovations and create a group of life and health subsidiaries.
−Removed: 2010 to 2013, Ms.
−Removed: Albanna was Senior Vice President of IEC.
+Added: Albanna was the Chief Operating Officer of
+Added: Innovation Economy Corporation (“IEC”), formed to license and commercialize innovations and create a group of life and health
+Added: subsidiaries.
From 2010 to 2013, Ms.
−Removed: Albanna was the founder and principal of Weezies, an
−Removed: online-based business focused on building and operating e-commerce stores and affiliate marketing sites.
+Added: Albanna was Senior Vice President of IEC.
From 2004 to 2009, Ms.
−Removed: was the head of Product Development and Engineering of Qmotions Inc.
−Removed: Qmotions used 3-D spatial tracking and pattern recognition technologies
−Removed: to develop motion-capturing video game controllers.
−Removed: Albanna was VP of Product Development at Digital Angel Systems where
−Removed: she led the development of devices which combined GPS, wireless, and biosensing.
+Added: Albanna was the founder and principal
+Added: of Weezies, an online-based business focused on building and operating e-commerce stores and affiliate marketing sites.
+Added: Albanna was the head of Product Development and Engineering of Qmotions Inc.
+Added: Qmotions used 3-D spatial tracking and pattern
+Added: recognition technologies to develop motion-capturing video game controllers.
+Added: Albanna was VP of Product Development at Digital
+Added: Angel Systems where she led the development of devices which combined GPS, wireless, and biosensing.
Prior to that, Ms.
−Removed: Albanna held multiple product development
−Removed: roles with increasing responsibilities for various technology companies in the areas of financial, medical, telecommunications, integrated
−Removed: circuit layout design, and defense.
−Removed: Albanna is a co-inventor of two patents related to systems for localizing, monitoring, and sensing
−Removed: Albanna received a Bachelor of Science degree in Computer Science with a minor in Mathematics from California State University,
−Removed: San Bernardino in 1988.
+Added: multiple product development roles with increasing responsibilities for various technology companies in the areas of financial, medical,
+Added: telecommunications, integrated circuit layout design, and defense.
+Added: Albanna is a co-inventor of two patents related to systems for
+Added: localizing, monitoring, and sensing objects.
+Added: Albanna received a Bachelor of Science degree in Computer Science with a minor in Mathematics
+Added: from California State University, San Bernardino in 1988.
Albanna is the wife of Amro Albanna, our Chief Executive Officer.
17 unchanged sentences
in Accounting from Long Island University and is a Certified Public Accountant.
+Added: Christopher Porcelli – General
+Added: Counsel & Chief People Officer
+Added: Porcelli has served as
+Added: our General Counsel and Chief People Officer since September 2025.
+Added: Prior to this, from October 2020 to June 2025, he served in senior
+Added: legal and HR roles at Aterian, Inc.
+Added: ATER), including General Counsel, Head of People & Corporate Secretary (2023–2025).
+Added: Previously, he was an associate in the M&A group at Sidley Austin LLP in New York and a corporate associate at Cadwalader, Wickersham
+Added: & Taft LLP in New York.
+Added: He received his J.D.
+Added: from New York University School of Law and his B.A.
+Added: John’s University
+Added: and is admitted to practice in New York.
Brian Brady - Director
−Removed: Brady has served
−Removed: as a Director since December 1, 2018.
−Removed: Brady currently serves as President of a Family Office.
−Removed: Brady previously was the Director
−Removed: of Investments at a large hospital system from March 2016 through December 2022, where he was responsible for the management of investment
−Removed: activity related to the organization and personal investments of the family that owns that company.
−Removed: From December 2011 to March 2016,
−Removed: Brady was the Vice President/Portfolio Manager at a wealth advisory firm, where he served in an investment advisory role, including
−Removed: asset and portfolio management.
−Removed: Brady graduated in 2001 with a Bachelor’s degree in Finance from the University of Illinois
−Removed: at Chicago and in 2014 with a Master of Business Administration degree from the University of Chicago.
+Added: Brady has served as a Director since December
+Added: Brady was Director of Investments at a large hospital system from March 2016 to December 2022 and returned to this role in
+Added: 2026 after serving as President of a family office.
+Added: In his current role, he is responsible for the management of investment activity related
+Added: to the organization and personal investments of the family that owns that company.
+Added: From December 2011 to March 2016, Mr.
+Added: Brady was the
+Added: Vice President/Portfolio Manager at a wealth advisory firm, where he served in an investment advisory role, including asset and portfolio
+Added: Brady graduated in 2001 with a bachelor’s degree in finance from the University of Illinois at Chicago and in 2014
+Added: with a Master of Business Administration degree from the University of Chicago.
We believe that Mr.
−Removed: extensive experience with financial markets and management of investment activities qualifies him to serve as a director of our Company.
+Added: Brady’s extensive experience
+Added: with financial markets and management of investment activities qualifies him to serve as a director of our Company.
Charles Nelson - Director
−Removed: Nelson has served as a
−Removed: director since November 2023.
+Added: Nelson has served as
+Added: a director since November 2023.
Prior to his appointment as a member of the Board, Mr.
10 unchanged sentences
We believe that Mr.
−Removed: Nelson’s extensive
−Removed: experience in capital markets qualifies him to serve as a director of our Company.
−Removed: Runge, M.D - Director
−Removed: Runge has served as a
−Removed: director since July 2020.
−Removed: From 2008 to the present, Dr.
−Removed: Runge has been the President and founder of Biologue, Inc., which provides consulting
−Removed: in biodefense, medical preparedness and injury control.
−Removed: From 2001 through August of 2008, Dr.
−Removed: Runge served in the Bush administration,
−Removed: first as the head of the National Highway Traffic Safety Administration, and, beginning in September 2005, as the Department of Homeland
−Removed: Security’s (DHS) first Chief Medical Officer.
−Removed: Runge founded the DHS Office of Health Affairs and was confirmed by the United
−Removed: States Senate as DHS’ first Assistant Secretary for Health Affairs in December of 2007.
−Removed: Runge also served as Acting DHS Undersecretary
−Removed: for Science and Technology from February through August 2006.
−Removed: In his role at DHS, Dr.
−Removed: Runge oversaw the operations of the department’s
−Removed: biodefense activities, medical preparedness and workforce health protection, as well as fulfilling DHS’ responsibilities in medical
−Removed: countermeasure development.
−Removed: Prior to his government service, Dr.
−Removed: Runge was Assistant Chairman and Director of Clinical Research in the
−Removed: Department of Emergency Medicine at Carolinas Medical Center in Charlotte, NC, from 1984 through 2001.
−Removed: Additionally, Dr.
−Removed: Runge is a Senior
−Removed: Advisor at The Chertoff Group, a firm providing advisory services in business risk management, security and homeland defense.
−Removed: Runge has served on the boards of two public companies, including their Audit and Compensation committees, both of which underwent
−Removed: strategic acquisitions.
−Removed: He has also served as President and CEO of a SEC-regulated startup company in the health sector.
−Removed: his medical degree from the Medical University of South Carolina and his undergraduate degree from the University of the South.
−Removed: Runge’s experience in medicine, medical research, public service, business and his prior service on public corporate boards
−Removed: qualifies him to serve as a director of our Company.
+Added: extensive experience in capital markets qualifies him to serve as a director of our Company.
Sylvia Hermina - Director
5 unchanged sentences
Advisors, Ms.
−Removed: Hermina served as Senior Vice President of Laurel Hill Advisory Group, LLC - a shareholder communications and advisory firm;
+Added: Hermina served as Senior Vice President of Laurel Hill Advisory Group, LLC - a shareholder communications and advisory
Managing Director of The Altman Group, Inc.
18 unchanged sentences
Director Independence
−Removed: We use the definition of “independence”
−Removed: of The Nasdaq Stock Exchange LLC (“Nasdaq”) listing rules to make this determination.
−Removed: Nasdaq listing rules provide that an
−Removed: “independent director” is one who the board “affirmatively determines” has no “material relationship”
−Removed: with the company “either directly or as a partner, shareholder or officer of an organization that has a relationship with the Company.
+Added: We use the definition of
+Added: “independence” of The Nasdaq Stock Exchange LLC (“Nasdaq”) listing rules to make this determination.
+Added: Nasdaq listing
+Added: rules provide that an “independent director” is one who the board “affirmatively determines” has no “material
+Added: relationship” with the company “either directly or as a partner, shareholder or officer of an organization that has a relationship
+Added: with the Company.
Nasdaq listing rules provide that a director cannot be considered independent if:
−Removed: director is, or has been within the last three (3) years, an employee of the Company or an immediate family member of director is, or
−Removed: has been within the last three (3) years, an executive officer of the Company;
−Removed: director has received, or has an immediate family member who is an executive officer of the Company and has received, during any twelve-month
−Removed: period within the last three (3) years, more than $120,000 compensation directly from the Company (not including compensation received
−Removed: for director service, pension plan payments or deferred compensation for prior service not contingent on continued service);
−Removed: director or an immediate family member is a current partner of the Company’s internal or external auditor;
+Added: the director is, or has
+Added: been within the last three (3) years, an employee of the Company or an immediate family member of director is, or has been within
+Added: the last three (3) years, an executive officer of the Company;
+Added: the director has received,
+Added: or has an immediate family member who is an executive officer of the Company and has received, during any twelve-month period within
+Added: the last three (3) years, more than $120,000 compensation directly from the Company (not including compensation received for director
+Added: service, pension plan payments or deferred compensation for prior service not contingent on continued service);
+Added: the director or an immediate
+Added: family member is a current partner of the Company’s internal or external auditor;
+Added: the director is a current employee of the
+Added: an immediate family member is a current employee of the auditor and personally works on the Company’s audit;
+Added: director or an immediate family member was within the last three (3) years a partner or employee of the auditor and personally worked
+Added: on the Company’s audit within that time;
+Added: the director or an immediate
+Added: family member is, or has been within the last three (3) years, employed as an executive officer of another company where any of the
+Added: Company’s present executive officers at the same time serves or served on that company’s compensation committee;
the director is a current
−Removed: employee of the auditor;
−Removed: an immediate family member is a current employee of the auditor and personally works on the Company’s
−Removed: or the director or an immediate family member was within the last three (3) years a partner or employee of the auditor and personally
−Removed: worked on the Company’s audit within that time;
−Removed: director or an immediate family member is, or has been within the last three (3) years, employed as an executive officer of another company
−Removed: where any of the Company’s present executive officers at the same time serves or served on that company’s compensation committee;
−Removed: director is a current employee, or an immediate family member is a current executive officer, of an organization that has made to or
−Removed: received from the Company payments for property or services in an amount which, in any of the last three fiscal (3) years, exceeds greater
−Removed: of 2% of such other company’s consolidated gross revenues or $1 million.
+Added: employee, or an immediate family member is a current executive officer, of an organization that has made to or received from the
+Added: Company payments for property or services in an amount which, in any of the last three fiscal (3) years, exceeds greater of 2% of
+Added: such other company’s consolidated gross revenues or $1 million.
Charitable contributions not considered “payments”
−Removed: for purposes of this prohibition but contributions meeting these thresholds must be disclosed on the Company’s website or in its
−Removed: annual proxy statement or its Annual Report on Form 10-K.
+Added: for purposes of this prohibition but contributions meeting these thresholds must be disclosed on the Company’s website or in
+Added: its annual proxy statement or its Annual Report on Form 10-K.
Under such definitions, we
−Removed: Runge, and Ms.
−Removed: Hermina to be “independent.” Nasdaq listing rules permits a phase-in period
−Removed: of up to one year for an issuer registering securities in an initial public offering to comply with its requirement that a majority of
−Removed: the board of directors be made up of independent directors.
−Removed: However, our common stock is not currently quoted or listed on any national
−Removed: exchange or interdealer quotation system with a requirement that a majority of our Board be independent and, therefore, the Company is
−Removed: not subject to any director independence requirements.
−Removed: We are subject to Nasdaq’s director independence requirements and are required
−Removed: to structure our board of directors accordingly.
+Added: Brady, and Ms.
+Added: Hermina to be “independent.” Nasdaq listing rules permits a phase-in period of up
+Added: to one year for an issuer registering securities in an initial public offering to comply with its requirement that a majority of the
+Added: board of directors be made up of independent directors.
+Added: However, our common stock is not currently quoted or listed on any national exchange
+Added: or interdealer quotation system with a requirement that a majority of our Board be independent and, therefore, the Company is not subject
+Added: to any director independence requirements.
+Added: We are subject to Nasdaq’s director independence requirements and are required to structure
+Added: our board of directors accordingly.
Committees of the Board
11 unchanged sentences
and Nominating and Corporate Governance Committee independence requirements.
−Removed: Under the initial public offering phase-in period, only one
−Removed: member of each committee is required to satisfy the heightened independence requirements at the time our registration statement becomes
+Added: Under the initial public offering phase-in period, only
+Added: one member of each committee is required to satisfy the heightened independence requirements at the time our registration statement becomes
effective, a majority of the members of each committee must satisfy the heightened independence requirements within 90 days following
6 unchanged sentences
Charles Nelson
−Removed: Jeffrey Runge, M.D.
Sylvia Hermina
−Removed: of the committee
+Added: Chairman of the committee
Audit Committee
1 unchanged sentence
among other things, is responsible for:
−Removed: ● appointing;
−Removed: approving the compensation of;
+Added: approving the
+Added: compensation of;
overseeing the work of;
−Removed: and assessing the independence, qualifications, and performance of the independent
−Removed: the internal audit function, including its independence, plans, and budget;
−Removed: in advance, audit and any permissible non-audit services performed by our independent auditor;
−Removed: our internal controls with the independent auditor, the internal auditor, and management;
−Removed: the adequacy of our accounting and financial controls as reported by the independent auditor, the internal auditor, and management;
−Removed: our financial compliance system;
−Removed: our major risk exposures regarding the Company’s accounting and financial reporting policies, the activities of our internal audit
−Removed: function, and information technology.
+Added: and assessing the independence, qualifications, and performance of the independent auditor;
+Added: reviewing the internal
+Added: audit function, including its independence, plans, and budget;
+Added: approving, in advance,
+Added: audit and any permissible non-audit services performed by our independent auditor;
+Added: reviewing our internal
+Added: controls with the independent auditor, the internal auditor, and management;
+Added: reviewing the adequacy
+Added: of our accounting and financial controls as reported by the independent auditor, the internal auditor, and management;
+Added: overseeing our financial
+Added: compliance system;
+Added: overseeing our major risk
+Added: exposures regarding the Company’s accounting and financial reporting policies, the activities of our internal audit function,
+Added: and information technology.
The Board has affirmatively
5 unchanged sentences
The Audit Committee consists
−Removed: Nelson, and Dr.
+Added: Nelson, and Ms.
Brady chairs the Audit Committee.
2 unchanged sentences
Committee is responsible for:
−Removed: and making recommendations to the Board with respect to the compensation of our officers and directors, including the CEO;
−Removed: and administering the Company’s executive compensation plans, including equity-based awards;
−Removed: ● negotiating
−Removed: and overseeing employment agreements with officers and directors;
−Removed: how the Company’s compensation policies and practices may affect the Company’s risk management practices and/or risk-taking
+Added: reviewing and making recommendations
+Added: to the Board with respect to the compensation of our officers and directors, including the CEO;
+Added: overseeing and administering
+Added: the Company’s executive compensation plans, including equity-based awards;
+Added: negotiating and overseeing
+Added: employment agreements with officers and directors;
+Added: overseeing how the Company’s
+Added: compensation policies and practices may affect the Company’s risk management practices and/or risk-taking incentives.
The Board has
2 unchanged sentences
consists of Mr.
−Removed: Nelson, and Dr.
+Added: Nelson, and Ms.
Nelson serves as chairman of the Compensation Committee.
5 unchanged sentences
and Corporate Governance Committee, among other things, is responsible for:
−Removed: and assessing the development of the executive officers and considering and making recommendations to the Board regarding promotion and
−Removed: succession issues;
−Removed: and reporting to the Board on the performance and effectiveness of the directors, committees and the Board as a whole;
−Removed: with the Board to determine the appropriate and desirable mix of characteristics, skills, expertise and experience, including diversity
−Removed: considerations, for the full Board and each committee;
−Removed: presenting to the Board a list of individuals recommended to be nominated for election to the Board;
−Removed: evaluating, and recommending changes to the Company’s Corporate Governance Principles and Committee Charters;
−Removed: ● recommending
−Removed: to the Board individuals to be elected to fill vacancies and newly created directorships;
−Removed: the Company’s compliance program, including the Code of Conduct;
−Removed: and evaluating how the Company’s corporate governance and legal and regulatory compliance policies and practices, including leadership,
−Removed: structure, and succession planning, may affect the Company’s major risk exposures.
+Added: reviewing and assessing
+Added: the development of the executive officers and considering and making recommendations to the Board regarding promotion and succession
+Added: evaluating and reporting
+Added: to the Board on the performance and effectiveness of the directors, committees and the Board as a whole;
+Added: working with the Board
+Added: to determine the appropriate and desirable mix of characteristics, skills, expertise and experience, including diversity considerations,
+Added: for the full Board and each committee;
+Added: annually presenting to
+Added: the Board a list of individuals recommended to be nominated for election to the Board;
+Added: reviewing, evaluating,
+Added: and recommending changes to the Company’s Corporate Governance Principles and Committee Charters;
+Added: recommending to the Board
+Added: individuals to be elected to fill vacancies and newly created directorships;
+Added: overseeing the Company’s
+Added: compliance program, including the Code of Conduct;
+Added: overseeing and evaluating
+Added: how the Company’s corporate governance and legal and regulatory compliance policies and practices, including leadership, structure,
+Added: and succession planning, may affect the Company’s major risk exposures.
The Board of Directors has
1 unchanged sentence
The Nominating and Corporate
−Removed: Governance Committee consists of Dr.
+Added: Governance Committee consists of Ms.
Brady, and Mr.
−Removed: Runge serves as chairman of the Nominating and Corporate Governance
−Removed: The Company’s Board of Directors has determined that each member of the Nominating and Corporate Governance Committee
−Removed: is independent within the meaning of the independent director guidelines of Nasdaq listing rules.
+Added: Hermina serves as chairman of the Nominating and Corporate
+Added: Governance Committee.
+Added: The Company’s Board of Directors has determined that each member of the Nominating and Corporate Governance
+Added: Committee is independent within the meaning of the independent director guidelines of Nasdaq listing rules.
Compensation Committee Interlocks and Insider
23 unchanged sentences
none of our current directors or executive officers has, during the past ten years:
−Removed: convicted in a criminal proceeding or been subject to a pending criminal proceeding (excluding traffic violations and other minor offenses);
−Removed: any bankruptcy petition filed by or against the business or property of the person, or of any partnership, corporation or business association
−Removed: of which he or she was a general partner or executive officer, either at the time of the bankruptcy filing or within two years prior
−Removed: to that time;
−Removed: subject to any order, judgment, or decree, not subsequently reversed, suspended or vacated, of any court of competent jurisdiction or
−Removed: federal or state authority, permanently or temporarily enjoining, barring, suspending or otherwise limiting, his involvement in any type
−Removed: of business, securities, futures, commodities, investment, banking, savings and loan, or insurance activities, or to be associated with
−Removed: persons engaged in any such activity;
−Removed: found by a court of competent jurisdiction in a civil action or by the SEC or the Commodity Futures Trading Commission to have violated
−Removed: a federal or state securities or commodities law, and the judgment has not been reversed, suspended, or vacated;
−Removed: the subject of, or a party to, any federal or state judicial or administrative order, judgment, decree, or finding, not subsequently
−Removed: reversed, suspended or vacated (not including any settlement of a civil proceeding among private litigants), relating to an alleged violation
−Removed: of any federal or state securities or commodities law or regulation, any law or regulation respecting financial institutions or insurance
+Added: been convicted in a criminal
+Added: proceeding or been subject to a pending criminal proceeding (excluding traffic violations and other minor offenses);
+Added: had any bankruptcy petition
+Added: filed by or against the business or property of the person, or of any partnership, corporation or business association of which he
+Added: or she was a general partner or executive officer, either at the time of the bankruptcy filing or within two years prior to that
+Added: been subject to any order,
+Added: judgment, or decree, not subsequently reversed, suspended or vacated, of any court of competent jurisdiction or federal or state
+Added: authority, permanently or temporarily enjoining, barring, suspending or otherwise limiting, his involvement in any type of business,
+Added: securities, futures, commodities, investment, banking, savings and loan, or insurance activities, or to be associated with persons
+Added: engaged in any such activity;
+Added: been found by a court of
+Added: competent jurisdiction in a civil action or by the SEC or the Commodity Futures Trading Commission to have violated a federal or
+Added: state securities or commodities law, and the judgment has not been reversed, suspended, or vacated;
+Added: been the subject of, or
+Added: a party to, any federal or state judicial or administrative order, judgment, decree, or finding, not subsequently reversed, suspended
+Added: or vacated (not including any settlement of a civil proceeding among private litigants), relating to an alleged violation of any
+Added: federal or state securities or commodities law or regulation, any law or regulation respecting financial institutions or insurance
companies including, but not limited to, a temporary or permanent injunction, order of disgorgement or restitution, civil money penalty
1 unchanged sentence
fraud or fraud in connection with any business entity;
−Removed: the subject of, or a party to, any sanction or order, not subsequently reversed, suspended or vacated, of any self-regulatory organization
−Removed: (as defined in Section 3(a)(26) of the Securities Exchange Act of 1934, as amended (the Exchange Act)), any registered entity (as defined
−Removed: in Section 1(a)(29) of the Commodity Exchange Act), or any equivalent exchange, association, entity or organization that has disciplinary
+Added: been the subject of, or
+Added: a party to, any sanction or order, not subsequently reversed, suspended or vacated, of any self-regulatory organization (as defined
+Added: in Section 3(a)(26) of the Securities Exchange Act of 1934, as amended (the Exchange Act)), any registered entity (as defined in
+Added: Section 1(a)(29) of the Commodity Exchange Act), or any equivalent exchange, association, entity or organization that has disciplinary
authority over its members or persons associated with a member.
6 unchanged sentences
have a material adverse effect on our business, financial condition or operating results.
−Removed: The Company, Amro Albanna,
−Removed: our Chief Executive Officer, and Dr.
−Removed: Shahrokh Shabahang, our Chief Innovation Officer, have been named as cross-defendants in a counterclaim
−Removed: filed by Christopher Sechrist in an action entitled Shahrokh Shabahang v.
−Removed: Christopher Sechrist, San Bernardino County Superior Court Case
−Removed: CIVDS1831323.
−Removed: In a cross-complaint, Mr.
−Removed: Sechrist contends that he was a partner in a dental practice with Dr.
−Removed: Shabahang, and that
−Removed: disputes arose as between those partners.
−Removed: Neither the Company nor Mr.
−Removed: Albanna were partners in, or otherwise have an interest in, the
−Removed: dental practice.
−Removed: Notwithstanding, and seemingly based solely on the fact that Dr.
−Removed: Shabahang became the Chief Innovation Officer for the
−Removed: Sechrist has brought claims against the Company and Mr.
−Removed: Both the Company and Mr.
−Removed: Albanna believe that the Counterclaims
−Removed: Sechrist have no factual or legal merit, and they intend to vigorously defend themselves in the action and to seek a dismissal
−Removed: of the case as against them as soon as possible.
−Removed: On May 26, 2020, Mr.
−Removed: Sechrist filed a request for dismissal as to the Company and Mr.
−Removed: Albanna with the Superior Court of California, County of San Bernardino, San Bernardino District.
−Removed: The clerk of the court entered the dismissal
−Removed: with prejudice on May 26, 2020.
−Removed: Our Chief Executive Officer,
−Removed: Amro Albanna, is a party to litigation matters unrelated to the Company or any of its properties.
−Removed: Such litigations relate to Innovation
−Removed: Economy Corporation (IEC), a company in which Mr.
−Removed: Albanna served as the CEO and a Director from 2010 until 2017, and its wholly-owned
−Removed: subsidiaries (Innovation Economy Corporation d/b/a ieCrowd).
−Removed: The first litigation (ieCrowd v.
−Removed: al, Superior Court, Riverside County)
−Removed: was originally commenced by IEC and its subsidiary after Mr.
−Removed: Albanna was no longer affiliated with IEC, against certain third-party defendants
−Removed: based upon claims related to their misconduct and mismanagement.
−Removed: Such defendants subsequently brought a countersuit against IEC and its
−Removed: subsidiary, in which they named Mr.
−Removed: Albanna and others as defendants, alleging that they were misled to invest in IEC and its subsidiary
−Removed: based upon misrepresentations by, among others, Mr.
−Removed: The cases have now been consolidated.
−Removed: Albanna believes that the counteraction
−Removed: commenced by the third parties against him is without merit and intends to defend himself.
−Removed: The second matter (Calabria v.
−Removed: commenced by Calabria Ventures (the “Calabria Action”) more than 2 years after Mr.
−Removed: Albanna was no longer affiliated with IEC,
−Removed: related to uncollected rent.
−Removed: Albanna believes that the action commenced against him is without merit and intends to defend himself.
−Removed: IEC (either directly or through its Director and officer insurance policy) has covered all related legal costs to date.
−Removed: On August 5, 2020,
−Removed: the plaintiff in the Calabria Action filed a request for dismissal as to Mr.
−Removed: Albanna with the Superior Court of California, County of
−Removed: The clerk of the court entered the dismissal without prejudice on August 5, 2020.
Executive Compensation
The following table represents
−Removed: information regarding the total compensation for the named executive officers of the Company as of December 31, 2024 and 2023:
−Removed: Name and Principal Position
−Removed: Chief Executive Officer and Director
−Removed: Shahrokh Shabahang, D.D.S., MS, Ph.D.
−Removed: Chief Innovation Officer
−Removed: Corinne Pankovcin
−Removed: Chief Mergers & Acquisitions Officer
−Removed: Chief Financial Officer
−Removed: Matthew Shatzkes
−Removed: Former Chief Legal Officer & General Counsel (2)
+Added: information regarding the total compensation for the named executive officers of the Company as of 2025 and 2024:
+Added: Principal Position
+Added: Executive Officer and Director
+Added: Shabahang, D.D.S., MS, Ph.D.
+Added: Innovation Officer
+Added: Mergers & Acquisitions Officer
+Added: Financial Officer
Option awards represent granted
2 unchanged sentences
market value as of the date of grant.
−Removed: salary is reflected on an accrued basis.
−Removed: From time to time in 2024 management has voluntarily forgone their salaried payroll.
−Removed: Shatzkes departed Aditxt in July of 2023.
−Removed: other compensation is inclusive of Pearsanta, Inc.
−Removed: option grants to Mr.
−Removed: Shabahang, Ms.
−Removed: Pankovcin, and Mr.
−Removed: received consideration in connection with the Separation and General Release agreement.
+Added: Salary is reflected on
+Added: an accrued basis.
+Added: From time to time in 2025 and 2024 management has voluntarily forgone their salaried payroll.
Employment Agreements
8 unchanged sentences
payable in bimonthly installments (ii) the opportunity to earn an annual bonus of 2% of the Company’s earnings before interest,
−Removed: taxes, depreciation, and amortization (EBITDA) with respect to an applicable year for which the bonus is payable, provided that such bonus
−Removed: will not exceed two (2) times Mr.
+Added: taxes, depreciation, and amortization (EBITDA) with respect to an applicable year for which the bonus is payable, provided that such
+Added: bonus will not exceed two (2) times Mr.
Albanna’s base salary, and (iii) eligible to earn an annual discretionary bonus as determined
4 unchanged sentences
The term of Mr.
−Removed: Albanna’s engagement under the Amro Employment Agreement commences as of the Effective Date (as defined in the Amro Employment Agreement)
−Removed: and continues until November 14, 2023, unless earlier terminated in accordance with the terms of the Amro Employment Agreement.
−Removed: Albanna’s Employment Agreement is automatically renewed for successive one (1) year periods until terminated by Mr.
−Removed: or the Company.
+Added: Albanna’s engagement under the Amro Employment Agreement commences as of the Effective Date (as defined in the Amro Employment
+Added: Agreement) and continues until November 14, 2023, unless earlier terminated in accordance with the terms of the Amro Employment Agreement.
+Added: The term of Mr.
+Added: Albanna’s Employment Agreement is automatically renewed for successive one (1) year periods until terminated by
+Added: Albanna or the Company.
Under the Amro Employment
39 unchanged sentences
notwithstanding any provision of any stock incentive plan, stock option agreement, realization bonus, restricted stock agreement or other
−Removed: agreement relating to capital stock of the Company, cause any equity awards granted prior to the that are then outstanding and unvested
−Removed: to immediately vest and, with respect to all options and stock appreciation rights, to become fully exercisable for twenty-four (24) months
+Added: agreement relating to capital stock of the Company, cause any equity awards granted prior to that are then outstanding and unvested to
+Added: immediately vest and, with respect to all options and stock appreciation rights, to become fully exercisable for twenty-four (24) months
(but not later than when the award would otherwise expire).
6 unchanged sentences
(a) constitute an “excess parachute payment” within the meaning of Section 280G (“Section 280G”) of the Internal
−Removed: Revenue Code of 1986, as amended and restated (the “Code”), and (b) would otherwise be subject to the excise tax imposed by
−Removed: Section 4999 of the Code (“Section 4999”), then the Company will pay or provide the greater (whichever gives Mr.
−Removed: highest net after-tax amount) of (i) all of the Payments or (ii) the portion of Payments not in excess of the greatest amount of Payments
−Removed: that can be paid that would not result in the imposition of the excise tax under Section 4999.
+Added: Revenue Code of 1986, as amended and restated (the “Code”), and (b) would otherwise be subject to the excise tax imposed
+Added: by Section 4999 of the Code (“Section 4999”), then the Company will pay or provide the greater (whichever gives Mr.
+Added: the highest net after-tax amount) of (i) all of the Payments or (ii) the portion of Payments not in excess of the greatest amount of
+Added: Payments that can be paid that would not result in the imposition of the excise tax under Section 4999.
Corinne Pankovcin, Chief Mergers and Acquisitions
8 unchanged sentences
and continues until November 14, 2023, unless earlier terminated in accordance with the terms of the Pankovcin Employment Agreement.
−Removed: Pankovcin’s Employment Agreement is automatically renewed for successive one (1) year periods until terminated by Ms.
+Added: The term of Ms.
+Added: Pankovcin’s Employment Agreement is automatically renewed for successive one (1) year periods until terminated
Pankovcin or the Company.
3 unchanged sentences
(i) a base salary at the annual rate of $250,000 for the remainder of calendar year
−Removed: 2021, and effective January 1, 2022, $385,000 (prorated for any partial year) payable in bimonthly installments and (ii) eligible to earn
−Removed: an annual discretionary bonus with a target amount of 45% of Base Compensation, which is based on the achievement of performance objectives,
−Removed: which will be determined by the Board and Compensation Committee.
+Added: 2021, and effective January 1, 2022, $385,000 (prorated for any partial year) payable in bimonthly installments and (ii) eligible to
+Added: earn an annual discretionary bonus with a target amount of 45% of Base Compensation, which is based on the achievement of performance
+Added: objectives, which will be determined by the Board and Compensation Committee.
In addition, for calendar year 2021, Ms.
−Removed: Pankovcin shall be eligible
−Removed: to earn an additional discretionary bonus as determined by the Company.
+Added: Pankovcin shall
+Added: be eligible to earn an additional discretionary bonus as determined by the Company.
Under the Pankovcin Employment
5 unchanged sentences
Upon any such termination, Ms.
−Removed: Pankovcin will be entitled to receive any Accrued Compensation (as defined in the Pankovcin Employment Agreement), which in the case of
−Removed: termination by the Company for Cause or resignation by Ms.
+Added: Pankovcin will be entitled to receive any Accrued Compensation (as defined in the Pankovcin Employment Agreement), which in the case
+Added: of termination by the Company for Cause or resignation by Ms.
Pankovcin for Good Reason will not include payment of pro rata bonus;
4 unchanged sentences
then under the Pankovcin Employment Agreement will require the Company to pay severance to Ms.
−Removed: Upon any such termination, Ms.
+Added: Upon any such termination,
Pankovcin will be entitled to receive any Accrued Compensation and, subject to Ms.
−Removed: Pankovcin’s execution of an irrevocable release,
−Removed: (i) on the sixtieth day (60th) day following termination, a lump sum amount equal to twelve (12) months base salary then in effect
−Removed: as of the date of termination, less applicable taxes and withholdings;
+Added: Pankovcin’s execution of an irrevocable
+Added: release, receive:
+Added: (i) on the sixtieth day (60th) day following termination, a lump sum amount equal to twelve (12) months base salary
+Added: then in effect as of the date of termination, less applicable taxes and withholdings;
(ii) provide reimbursement to Ms.
−Removed: Pankovcin’s medical insurance
−Removed: premiums for a period of twelve (12) months following the date of termination;
−Removed: and (iii) cause any equity awards granted prior to the
−Removed: Effective Date (as defined in the Pankovcin Employment Agreement), that are then outstanding and unvested to immediately vest and, with
−Removed: respect to all options and stock appreciation rights, to become fully exercisable.
+Added: medical insurance premiums for a period of twelve (12) months following the date of termination;
+Added: and (iii) cause any equity awards granted
+Added: prior to the Effective Date (as defined in the Pankovcin Employment Agreement), that are then outstanding and unvested to immediately
+Added: vest and, with respect to all options and stock appreciation rights, to become fully exercisable.
Notwithstanding the foregoing,
8 unchanged sentences
Pankovcin will be entitled to receive any Accrued Compensation, and subject to Ms.
−Removed: execution of an irrevocable release, receive (i) on the sixtieth (60th) day of termination, a lump sum cash-payment equal to the sum of
−Removed: (A) the product of two times Ms.
−Removed: Pankovcin’s salary then in effect as of the date of termination, less applicable taxes and withholdings,
−Removed: and (B) the product of two times Ms.
+Added: execution of an irrevocable release, receive (i) on the sixtieth (60th) day of termination, a lump sum cash-payment equal to the sum
+Added: of (A) the product of two times Ms.
+Added: Pankovcin’s salary then in effect as of the date of termination, less applicable taxes and
+Added: withholdings, and (B) the product of two times Ms.
Pankovcin’s Target Bonus;
(ii) provide reimbursement to Ms.
−Removed: Pankovcin’s medical insurance
−Removed: premiums for a period of twenty-four (24) months following the date of termination;
−Removed: and (iii) notwithstanding any provision of any stock
−Removed: incentive plan, stock option agreement, realization bonus, restricted stock agreement or other agreement relating to capital stock of
−Removed: the Company, cause any equity awards granted prior to the that are then outstanding and unvested to immediately vest and, with respect
+Added: medical insurance premiums for a period of twenty-four (24) months following the date of termination;
+Added: and (iii) notwithstanding any provision
+Added: of any stock incentive plan, stock option agreement, realization bonus, restricted stock agreement or other agreement relating to capital
+Added: stock of the Company, cause any equity awards granted prior to that are then outstanding and unvested to immediately vest and, with respect
to all options and stock appreciation rights, to become fully exercisable for twenty-four (24) months (but not later than when the award
would otherwise expire).
−Removed: The Pankovcin Employment
−Removed: Agreement also contains customary non-solicitation and non-competition covenants, which covenants remain in effect for twelve (12) months
−Removed: following any cessation of employment with respect to Ms.
−Removed: To the extent any of the payments or benefits provided for under
−Removed: the Pankovcin Employment Agreement or any other agreement or arrangement between Ms.
−Removed: Pankovcin and the Company (collectively, the “Payments”),
−Removed: (a) constitute an “excess parachute payment” within the meaning of Section 280G (“Section 280G”) of the Internal
−Removed: Revenue Code of 1986, as amended and restated (the “Code”), and (b) would otherwise be subject to the excise tax imposed by
−Removed: Section 4999 of the Code (“Section 4999”), then the Company will pay or provide the greater (whichever gives Ms.
−Removed: the highest net after-tax amount) of (i) all of the Payments or (ii) the portion of Payments not in excess of the greatest amount of Payments
−Removed: that can be paid that would not result in the imposition of the excise tax under Section 4999.
+Added: The Pankovcin
+Added: Employment Agreement also contains customary non-solicitation and non-competition covenants, which covenants remain in effect for twelve
+Added: (12) months following any cessation of employment with respect to Ms.
+Added: To the extent any of the payments or benefits provided
+Added: for under the Pankovcin Employment Agreement or any other agreement or arrangement between Ms.
+Added: Pankovcin and the Company (collectively,
+Added: the “Payments”), (a) constitute an “excess parachute payment” within the meaning of Section 280G (“Section
+Added: 280G”) of the Internal Revenue Code of 1986, as amended and restated (the “Code”), and (b) would otherwise be subject
+Added: to the excise tax imposed by Section 4999 of the Code (“Section 4999”), then the Company will pay or provide the greater
+Added: (whichever gives Ms.
+Added: Pankovcin the highest net after-tax amount) of (i) all of the Payments or (ii) the portion of Payments not in excess
+Added: of the greatest amount of Payments that can be paid that would not result in the imposition of the excise tax under Section 4999.
Farley, Chief Financial Officer
2 unchanged sentences
Officer, Thomas Farley, pursuant to which Mr.
−Removed: Farley will continue to serve as the Company’s Chief Financial Officer until the date
−Removed: upon which Mr.
+Added: Farley will continue to serve as the Company’s Chief Financial Officer until the
+Added: date upon which Mr.
Farley’s employment may be terminated in accordance with the terms of the Farley Employment Agreement.
18 unchanged sentences
terms are defined in the Farley Employment Agreement), or resignation by Mr.
−Removed: Farley without “Good Reason” (as defined in the
−Removed: Farley Employment Agreement), will not require the Company to pay severance to Mr.
+Added: Farley without “Good Reason” (as defined in
+Added: the Farley Employment Agreement), will not require the Company to pay severance to Mr.
Upon any such termination, Mr.
−Removed: be entitled to receive any Accrued Compensation (as defined in the Farley Employment Agreement which in the case of termination by the
−Removed: Company for Cause or resignation by Mr.
+Added: will be entitled to receive any Accrued Compensation (as defined in the Farley Employment Agreement which in the case of termination
+Added: by the Company for Cause or resignation by Mr.
Farley for Good Reason will not include payment of pro rata bonus;
5 unchanged sentences
Upon any such termination, Mr.
−Removed: be entitled to receive any Accrued Compensation and, subject to Mr.
−Removed: Farley’s execution of an irrevocable release, receive (i) on
−Removed: the sixtieth day (60th) day following termination, a lump sum cash-payment equal to the sum of (A) the product of two times Mr.
−Removed: salary then in effect as of the date of termination, less applicable taxes and withholdings, and (B) the product of two times Mr.
−Removed: Target Bonus (as defined in the Farley Employment Agreement);
+Added: will be entitled to receive any Accrued Compensation and, subject to Mr.
+Added: Farley’s execution of an irrevocable release, receive
+Added: (i) on the sixtieth day (60th) day following termination, a lump sum cash-payment equal to the sum of (A) the product of two times Mr.
+Added: Farley’s salary then in effect as of the date of termination, less applicable taxes and withholdings, and (B) the product of two
+Added: Farley’s Target Bonus (as defined in the Farley Employment Agreement);
(ii) provide reimbursement to Mr.
−Removed: Farley’s medical insurance premiums
−Removed: for a period of twelve (12) months following the date of termination;
−Removed: and (iii) cause any equity awards granted prior to the Effective
−Removed: Date (as defined in the Farley Employment Agreement), that are then outstanding and unvested to immediately vest and, with respect to
−Removed: all options and stock appreciation rights, to become fully exercisable.
+Added: medical insurance premiums for a period of twelve (12) months following the date of termination;
+Added: and (iii) cause any equity awards granted
+Added: prior to the Effective Date (as defined in the Farley Employment Agreement), that are then outstanding and unvested to immediately vest
+Added: and, with respect to all options and stock appreciation rights, to become fully exercisable.
Notwithstanding the foregoing,
14 unchanged sentences
any provision of any stock incentive plan, stock option agreement, realization bonus, restricted stock agreement or other agreement relating
−Removed: to capital stock of the Company, cause any equity awards granted prior to the that are then outstanding and unvested to immediately vest
−Removed: and, with respect to all options and stock appreciation rights, to become fully exercisable (but not later than when the award would otherwise
+Added: to capital stock of the Company, cause any equity awards granted prior to that are then outstanding and unvested to immediately vest
+Added: and, with respect to all options and stock appreciation rights, to become fully exercisable (but not later than when the award would
+Added: otherwise expire).
The Farley Employment
5 unchanged sentences
(a) constitute an “excess parachute payment” within the meaning of Section 280G (“Section 280G”) of the Internal
−Removed: Revenue Code of 1986, as amended and restated (the “Code”), and (b) would otherwise be subject to the excise tax imposed by
−Removed: Section 4999 of the Code (“Section 4999”), then the Company will pay or provide the greater (whichever gives Mr.
−Removed: highest net after-tax amount) of (i) all of the Payments or (ii) the portion of Payments not in excess of the greatest amount of Payments
−Removed: that can be paid that would not result in the imposition of the excise tax under Section 4999.
+Added: Revenue Code of 1986, as amended and restated (the “Code”), and (b) would otherwise be subject to the excise tax imposed
+Added: by Section 4999 of the Code (“Section 4999”), then the Company will pay or provide the greater (whichever gives Mr.
+Added: the highest net after-tax amount) of (i) all of the Payments or (ii) the portion of Payments not in excess of the greatest amount of
+Added: Payments that can be paid that would not result in the imposition of the excise tax under Section 4999.
Shahrokh Shabahang, Chief Innovation Officer
8 unchanged sentences
and continues until November 14, 2023, unless earlier terminated in accordance with the terms of the Shabahang Employment Agreement.
−Removed: Shabahang’s Employment Agreement is automatically renewed for successive one (1) year periods until terminated by Mr.
+Added: The term of Mr.
+Added: Shabahang’s Employment Agreement is automatically renewed for successive one (1) year periods until terminated
Shabahang or the Company.
13 unchanged sentences
such terms are defined in the Shabahang Employment Agreement), or resignation by Mr.
−Removed: Shabahang without “Good Reason” (as defined
−Removed: in the Shabahang Employment Agreement), will not require the Company to pay severance to Mr.
−Removed: Upon any such termination, Mr.
−Removed: Shabahang will be entitled to receive any Accrued Compensation (as defined in the Shabahang Employment Agreement), which in the case of
−Removed: termination by the Company for Cause or resignation by Mr.
+Added: Shabahang without “Good Reason” (as
+Added: defined in the Shabahang Employment Agreement), will not require the Company to pay severance to Mr.
+Added: Upon any such termination,
+Added: Shabahang will be entitled to receive any Accrued Compensation (as defined in the Shabahang Employment Agreement), which in the case
+Added: of termination by the Company for Cause or resignation by Mr.
Shabahang for Good Reason will not include payment of pro rata bonus;
4 unchanged sentences
then under the Shabahang Employment Agreement will require the Company to pay severance to Mr.
−Removed: Upon any such termination, Mr.
+Added: Upon any such termination,
Shabahang will be entitled to receive any Accrued Compensation and, subject to Mr.
−Removed: Shabahang’s execution of an irrevocable release,
−Removed: (i) on the sixtieth day (60th) day following termination, a lump sum cash-payment equal to the sum of (A) the product of two
−Removed: Shabahangs’s salary then in effect as of the date of termination, less applicable taxes and withholdings, and (B) the
−Removed: product of two times Mr.
+Added: Shabahang’s execution of an irrevocable
+Added: release, receive:
+Added: (i) on the sixtieth day (60th) day following termination, a lump sum cash-payment equal to the sum of (A) the product
+Added: of two times Mr.
+Added: Shabahangs’s salary then in effect as of the date of termination, less applicable taxes and withholdings, and
+Added: (B) the product of two times Mr.
Shabahang’s Target Bonus (as defined in the Shabahang Employment Agreement);
6 unchanged sentences
under the Shabahang Employment Agreement, termination of Mr.
−Removed: Shabahang by the Company for without Cause or resignation by Mr.
−Removed: for Good Reason and a Change of Control (as defined in the Shabahang Employment Agreement) of the Company occurs within six (6) months
−Removed: after such termination, or within twenty-four (24) months prior to such termination, the Company will pay severance to Mr.
−Removed: connection to such termination.
+Added: Shabahang by the Company without Cause or resignation by Mr.
+Added: Shabahang for
+Added: Good Reason and a Change of Control (as defined in the Shabahang Employment Agreement) of the Company occurs within six (6) months after
+Added: such termination, or within twenty-four (24) months prior to such termination, the Company will pay severance to Mr.
+Added: Shabahang in connection
+Added: to such termination.
Upon such termination, Mr.
−Removed: Shabahang will be entitled to receive any Accrued Compensation, and subject
−Removed: Shabahang’s execution of an irrevocable release, receive:
−Removed: (i) on the sixtieth (60th) day of termination, a lump sum cash-payment
−Removed: equal to the product of two times Mr.
−Removed: Shabahang’s salary then in effect as of the date of termination, less applicable taxes and
−Removed: withholdings;
−Removed: (ii) provide reimbursement to Mr.
−Removed: Shabahang’s medical insurance premiums for a period of twenty-four (24) months following
−Removed: the date of termination;
−Removed: and (iii) notwithstanding any provision of any stock incentive plan, stock option agreement, realization bonus,
−Removed: restricted stock agreement or other agreement relating to capital stock of the Company, cause any equity awards granted prior to the that
−Removed: are then outstanding and unvested to immediately vest and, with respect to all options and stock appreciation rights, to become fully
−Removed: exercisable for twenty-four (24) months (but not later than when the award would otherwise expire).
−Removed: The Shabahang Employment
−Removed: Agreement also contains customary non-solicitation and non-competition covenants, which covenants remain in effect for twelve (12) months
−Removed: following any cessation of employment with respect to Mr.
−Removed: To the extent any of the payments or benefits provided for under
−Removed: the Shabahang Employment Agreement or any other agreement or arrangement between Mr.
−Removed: Shabahang and the Company (collectively, the “Payments”),
−Removed: (a) constitute an “excess parachute payment” within the meaning of Section 280G (“Section 280G”) of the Internal
−Removed: Revenue Code of 1986, as amended and restated (the “Code”), and (b) would otherwise be subject to the excise tax imposed by
−Removed: Section 4999 of the Code (“Section 4999”), then the Company will pay or provide the greater (whichever gives Mr.
−Removed: the highest net after-tax amount) of (i) all of the Payments or (ii) the portion of Payments not in excess of the greatest amount of Payments
−Removed: that can be paid that would not result in the imposition of the excise tax under Section 4999.
+Added: Shabahang will be entitled to receive any Accrued Compensation, and subject to Mr.
+Added: execution of an irrevocable release, receive:
+Added: (i) on the sixtieth (60th) day of termination, a lump sum cash-payment equal to the product
+Added: of two times Mr.
+Added: Shabahang’s salary then in effect as of the date of termination, less applicable taxes and withholdings;
+Added: provide reimbursement to Mr.
+Added: Shabahang’s medical insurance premiums for a period of twenty-four (24) months following the date
+Added: of termination;
+Added: and (iii) notwithstanding any provision of any stock incentive plan, stock option agreement, realization bonus, restricted
+Added: stock agreement or other agreement relating to capital stock of the Company, cause any equity awards granted prior to that are then outstanding
+Added: and unvested to immediately vest and, with respect to all options and stock appreciation rights, to become fully exercisable for twenty-four
+Added: (24) months (but not later than when the award would otherwise expire).
+Added: The Shabahang
+Added: Employment Agreement also contains customary non-solicitation and non-competition covenants, which covenants remain in effect for twelve
+Added: (12) months following any cessation of employment with respect to Mr.
+Added: To the extent any of the payments or benefits provided
+Added: for under the Shabahang Employment Agreement or any other agreement or arrangement between Mr.
+Added: Shabahang and the Company (collectively,
+Added: the “Payments”), (a) constitute an “excess parachute payment” within the meaning of Section 280G (“Section
+Added: 280G”) of the Internal Revenue Code of 1986, as amended and restated (the “Code”), and (b) would otherwise be subject
+Added: to the excise tax imposed by Section 4999 of the Code (“Section 4999”), then the Company will pay or provide the greater
+Added: (whichever gives Mr.
+Added: Shabahang the highest net after-tax amount) of (i) all of the Payments or (ii) the portion of Payments not in excess
+Added: of the greatest amount of Payments that can be paid that would not result in the imposition of the excise tax under Section 4999.
Rowena Albanna, Chief Operating Officer
27 unchanged sentences
Upon any such termination, Ms.
−Removed: be entitled to receive any Accrued Compensation (as defined in the Rowena Employment Agreement), which in the case of termination by the
−Removed: Company for Cause or resignation by Ms.
+Added: be entitled to receive any Accrued Compensation (as defined in the Rowena Employment Agreement), which in the case of termination by
+Added: the Company for Cause or resignation by Ms.
Albanna for Good Reason will not include payment of pro rata bonus;
2 unchanged sentences
Albanna by the Company without “Cause” or resignation by Ms.
−Removed: Albanna for “Good Reason” (as
−Removed: such terms are defined in the Rowena Employment Agreement), then under the Rowena Employment Agreement will require the Company to pay
−Removed: severance to Ms.
+Added: Albanna for “Good Reason”
+Added: (as such terms are defined in the Rowena Employment Agreement), then under the Rowena Employment Agreement will require the Company to
+Added: pay severance to Ms.
Upon any such termination, Ms.
−Removed: Albanna will be entitled to receive any Accrued Compensation and, subject to
+Added: Albanna will be entitled to receive any Accrued Compensation and, subject
Albanna’s execution of an irrevocable release, receive:
−Removed: (i) on the sixtieth day (60th) day following termination, a lump sum
−Removed: amount equal to twelve (12) months base salary then in effect as of the date of termination, less applicable taxes and withholdings;
−Removed: provide reimbursement to Ms.
−Removed: Albanna’s medical insurance premiums for a period of twelve (12) months following the date of termination;
−Removed: and (iii) cause any equity awards granted prior to the Effective Date (as defined in the Rowena Employment Agreement), that are then outstanding
−Removed: and unvested to immediately vest and, with respect to all options and stock appreciation rights, to become fully exercisable.
+Added: (i) on the sixtieth day (60th) day following termination, a lump
+Added: sum amount equal to twelve (12) months base salary then in effect as of the date of termination, less applicable taxes and withholdings;
+Added: (ii) provide reimbursement to Ms.
+Added: Albanna’s medical insurance premiums for a period of twelve (12) months following the date of
+Added: and (iii) cause any equity awards granted prior to the Effective Date (as defined in the Rowena Employment Agreement), that
+Added: are then outstanding and unvested to immediately vest and, with respect to all options and stock appreciation rights, to become fully
Notwithstanding the foregoing,
29 unchanged sentences
(a) constitute an “excess parachute payment” within the meaning of Section 280G (“Section 280G”) of the Internal
−Removed: Revenue Code of 1986, as amended and restated (the “Code”), and (b) would otherwise be subject to the excise tax imposed by
−Removed: Section 4999 of the Code (“Section 4999”), then the Company will pay or provide the greater (whichever gives Ms.
−Removed: highest net after-tax amount) of (i) all of the Payments or (ii) the portion of Payments not in excess of the greatest amount of Payments
−Removed: that can be paid that would not result in the imposition of the excise tax under Section 4999.
−Removed: Matthew Shatzkes, Former Chief Legal Officer
−Removed: and General Counsel
−Removed: On January 28, 2022, the Company
−Removed: entered into an employment agreement (the “Employment Agreement”) with Matthew Shatzkes, the Chief Legal Officer and General
−Removed: Counsel of the Company.
−Removed: Pursuant to the Employment Agreement, Mr.
−Removed: Shatzkes will (i) receive a base salary at the annual rate of $385,000
−Removed: (the “Base Compensation”) payable in bimonthly installments, (ii) receive a one-time sign-on bonus (the “Sign-on Bonus”),
−Removed: (iii) a minimum 2022 quarterly bonus (the “Minimum 2022 Bonus”), and (iv) will be entitled to earn an annual discretionary
−Removed: bonus beginning in fiscal year 2022.
−Removed: Following the first anniversary
−Removed: of the Employment Agreement (the “Anniversary Date”), in addition to Mr.
−Removed: Shatzkes’ Base Compensation, Mr.
−Removed: Shatzkes will
−Removed: be entitled to a minimum quarterly bonus (the “Subsequent Year Minimum Bonus”).
−Removed: Following the Anniversary Date, in addition
−Removed: Shatzkes’ Base Compensation and Subsequent Year Minimum Bonus, Mr.
−Removed: Shatzkes will also be eligible to earn an annual discretionary
−Removed: Under the Employment Agreement,
−Removed: Shatzkes will also receive (i) a restricted stock unit award that will entitle Mr.
−Removed: Shatzkes to receive 15 shares of the Company’s
−Removed: common stock which shall vest immediately, and (ii) a restricted stock unit award of an additional 33 shares of the Company’s common
−Removed: stock, which shall vest ratably over eight successive equal quarterly installments over a two-year period commencing on March 1, 2022
−Removed: and ending on December 1, 2023.
−Removed: The term of Mr.
−Removed: Shatzkes engagement
−Removed: under the Employment Agreement commences on the Effective Date (as defined in the Employment Agreement) and continues until January 16,
−Removed: 2024, unless earlier terminated in accordance with the terms of the Employment Agreement.
−Removed: The term of Mr.
−Removed: Shatzkes’ Employment Agreement
−Removed: is automatically renewed for successive one-year periods until terminated by Mr.
−Removed: Shatzkes or the Company.
−Removed: Under the Employment Agreement,
−Removed: termination of Mr.
−Removed: Shatzkes by the Company for “Cause,” “Death,” or “Disability,” (as such terms are
−Removed: defined in the Employment Agreement), or resignation by Mr.
−Removed: Shatzkes without “Good Reason” (as defined in the Employment Agreement),
−Removed: will not require the Company to pay severance to Mr.
−Removed: Upon any such termination, Mr.
−Removed: Shatzkes will be entitled to receive any
−Removed: Accrued Compensation (as defined in the Employment Agreement), which in the case of termination by the Company for Cause or resignation
−Removed: Shatzkes for Good Reason will not include payment of pro rata bonus.
−Removed: If, however, termination of Mr.
−Removed: Shatzkes by the Company without
−Removed: “Cause”, resignation by Mr.
−Removed: Shatzkes for “Good Reason” or and a Change of Control (as defined in the Employment
−Removed: Agreement) event occurs, then the Employment Agreement will require the Company to pay severance to Mr.
−Removed: Upon any such termination,
−Removed: Shatzkes will be entitled to receive any Accrued Compensation and, subject to Mr.
−Removed: Shatzkes’ execution of an irrevocable release,
−Removed: (i) on the sixtieth day following termination, a lump sum amount equal (a) twelve months of his Base Compensation, Sign-on Bonus and Minimum
−Removed: 2022 Bonus if his Employment Agreement is terminated prior to December 31, 2022, or (b) his Base Compensation and Subsequent Year Minimum
−Removed: Bonus if his Employment Agreement is terminated after December 31, 2022;
−Removed: (ii) provide reimbursement to Mr.
−Removed: Shatzkes’ medical insurance
−Removed: premiums for a period of twelve months following the date of termination;
−Removed: and (iii) notwithstanding any provision of any stock incentive
−Removed: plan, stock option agreement, realization bonus, restricted stock agreement or other agreement relating to capital stock of the Company,
−Removed: cause any equity awards granted prior to that termination that are then outstanding and unvested to immediately vest and, with respect
−Removed: to all options and stock appreciation rights, to become fully exercisable.
−Removed: To the extent any of the payments
−Removed: or benefits provided for under the Employment Agreement or any other agreement or arrangement between Mr.
−Removed: Shatzkes and the Company (collectively,
−Removed: the “Payments”), (a) constitute an “excess parachute payment” within the meaning of Section 280G (“Section
−Removed: 280G”) of the Internal Revenue Code of 1986, as amended and restated (the “Code”), and (b) would otherwise be subject
−Removed: to the excise tax imposed by Section 4999 of the Code (“Section 4999”), then the Company will pay or provide the greater (whichever
−Removed: Shatzkes the highest net after-tax amount) of (i) all of the Payments or (ii) the portion of Payments not in excess of the greatest
−Removed: amount of Payments that can be paid that would not result in the imposition of the excise tax under Section 4999.
−Removed: July 21, 2023, Matthew Shatzkes tendered his resignation as Chief Legal Officer, General Counsel and Corporate Secretary of the Company.
−Removed: In connection with his resignation, the Company entered into a Separation Agreement and General Release (the “Separation Agreement”).
−Removed: Pursuant to the Separation Agreement, Mr.
−Removed: Shatzkes employment with the Company terminated on August 4, 2023 (the “Termination Date”).
−Removed: In addition, the Company agreed to pay Mr.
−Removed: Shatzkes within seven days after the Termination Date:
−Removed: (i) $122,292, representing all accrued
−Removed: salary and wages (inclusive of Base Compensation and earned Subsequent Quarterly Bonus amounts, as those terms are defined in Mr.
−Removed: employment agreement), and (ii) $32,576, representing Mr.
−Removed: Shatzkes accrued, but unused paid time off.
−Removed: The Company also agreed to pay Mr.
−Removed: (i) $385,000, representing 12 months of Mr.
−Removed: Shatzkes Base Compensation (as that term is defined in Mr.
−Removed: Shatzkes employment agreement),
−Removed: and (ii) $290,000, representing Mr.
−Removed: Shatzkes Subsequent Year Minimum Bonus (as such term is defined in Mr.
−Removed: Shatzkes employment agreement),
−Removed: on the 60th day following the Termination Date.
−Removed: In addition, the Company shall reimburse Mr.
−Removed: Shatzkes COBRA premium for a period of 12
−Removed: months and shall cause any restricted stock units granted to Mr.
−Removed: Shatzkes to immediately vest as of the Termination Date.
−Removed: August 15, 2023, the Company entered into an Amendment to Separation Agreement and General Release with Mr.
−Removed: Shatzkes (the “Separation
−Removed: Agreement Amendment”).
−Removed: Pursuant to the Separation Agreement Amendment, the Company was required to pay Mr.
−Removed: Shatzkes, upon the earlier
−Removed: of (i) September 1, 2023 or (ii) two business days following the closing of a capital raise by the Company, an amount equal to $91,060.16,
−Removed: which amount represents the balance of Mr.
−Removed: Shatzkes’ Accrued Salary and Wages and Accrued PTO plus an additional $1,000 to serve
−Removed: as consideration for entering into the Separation Agreement Amendment.
−Removed: In addition, under the Separation Agreement Amendment, the Company
−Removed: was required to pay Mr.
−Removed: Shatzkes the Severance Base Compensation and the Severance Bonus upon the earlier of (i) the 60 th day
−Removed: following the Termination Date or (ii) two business days following the closing of a capital raise by the Company.
+Added: Revenue Code of 1986, as amended and restated (the “Code”), and (b) would otherwise be subject to the excise tax imposed
+Added: by Section 4999 of the Code (“Section 4999”), then the Company will pay or provide the greater (whichever gives Ms.
+Added: the highest net after-tax amount) of (i) all of the Payments or (ii) the portion of Payments not in excess of the greatest amount of
+Added: Payments that can be paid that would not result in the imposition of the excise tax under Section 4999.
+Added: Christopher J.
+Added: Porcelli, General Counsel, Chief People Officer
+Added: and Corporate Secretary
+Added: On September 30, 2025, the Company entered into an offer letter (the
+Added: “Porcelli Letter”) with the Company’s General Counsel, Chief People Officer and Corporate Secretary, Christopher J.
+Added: Porcelli, to serve as General Counsel, Chief People Officer and Corporate Secretary of the Company, effective September 30, 2025.
+Added: offer letter provides for, among other things, (i) an annual base salary of $350,000, (ii) at-will employment and eligibility to participate
+Added: in the Company’s employee benefit plans generally available to senior executives, and (iii) an initial equity award under the Company’s
+Added: equity incentive plan, subject to approval by the Compensation Committee, which is expected to vest over three years, subject to continued
+Added: The Porcelli Letter is filed herewith as Exhibit 10.212.
Security Ownership of Certain
1 unchanged sentence
The following table sets
−Removed: forth certain information regarding beneficial ownership of shares of our common stock as of March xx, 2025 (i) each person known to
+Added: forth certain information regarding beneficial ownership of shares of our common stock as of March 31, 2026 (i) each person known to
beneficially own more than 5% of our outstanding common stock, (ii) each of our directors, (iii) our executive officers and (iv) all
1 unchanged sentence
Shares are beneficially owned when an individual has voting and/or investment power over
−Removed: the shares or could obtain voting and/or investment power over the shares within 60 days of March xx, 2025.
+Added: the shares or could obtain voting and/or investment power over the shares within 60 days of March 31, 2026.
Except as otherwise indicated,
9 unchanged sentences
Brian Brady (5)
−Removed: Jeffrey Runge, M.D.
Charles Nelson (7)
Sylvia Hermina
−Removed: All directors and executive officers as a group (9 persons)
−Removed: (i) 1 share issuable pursuant to options that are fully vested;
−Removed: (ii) 1 share beneficially owned by the Albanna Family Trust, of which
−Removed: Albanna is the Trustee;
−Removed: (iii) 1 share directly owned by Mr.
−Removed: and (iv) 1 Series A Warrant issued as part of the conversion
−Removed: of outstanding accrued compensation through March 31, 2020.
+Added: Christopher Porcelli
+Added: All directors and executive officers as a group
+Added: Includes (i) 1 shares issuable
+Added: pursuant to options that are fully vested;
+Added: (ii) 1 share beneficially owned by the Albanna Family Trust, of which Mr.
+Added: Albanna is the
+Added: Trustee and (iii) 1 share directly owned by Mr.
Albanna may be deemed to beneficially own the securities held by his
wife Rowena Albanna, the Company’s Chief Operating Officer.
−Removed: (i) 1 beneficially owned by Shabahang-Hatami Family Trust, of which Shahrokh Shabahang, D.D.S., MS, Ph.D.
−Removed: is the Trustee;
−Removed: (ii) warrants
−Removed: to purchase 2 shares, including 1 Series A Warrant issued as part of the conversion of outstanding accrued compensation through March
−Removed: 31, 2020, and 1 warrant beneficially owned by the Shabahang-Hatami Family Trust;
−Removed: (iii) 1 share directly owned by Mr.
−Removed: (i) 1 shares held directly by Ms.
−Removed: and (ii) 1 shares issuable pursuant to options that are fully vested.
−Removed: (i) 1 shares held directly by Ms.
−Removed: (ii) 1 shares issuable pursuant to options that are fully vested;
−Removed: and (iii) 1 Series A Warrant
−Removed: issued as part of the conversion of outstanding accrued compensation through March 31, 2020.
+Added: Includes (i) 1 shares issuable pursuant to options that are fully vested;
+Added: (ii) 4 shares beneficially owned by the Shabahang-Hatami Family Trust of which Shahrokh Shabahang, D.D.S., MS, Ph.D.
+Added: is the Trustee and (iii) 2 shares directly owned by Mr.
+Added: Includes 1 shares issuable
+Added: pursuant to options that are fully vested.
+Added: Includes (i) 1 shares held
+Added: directly by Ms.
+Added: Albanna and (ii) 1 shares issuable pursuant to options that are fully vested.
Albanna may be deemed to beneficially
own the securities held by her husband Amro Albanna, the Company’s Chief Executive Officer.
−Removed: (i) 1 share held directly by Mr.
+Added: Includes(i) 3 shares held directly by Mr.
and (ii) 1 share issuable pursuant to options that are fully vested.
−Removed: (i) 1 share held by Biologue, Inc., over which Dr.
−Removed: Runge has voting and dispositive control;
−Removed: (ii) 1 share held directly by Dr.
−Removed: and (iii) 1 share issuable pursuant to options that are fully vested.
−Removed: (i) 1 share held directly by Mr.
−Removed: Farley and (ii) 1 share issuable pursuant to options that are fully vested.
−Removed: (i) 1 share held by Siu Kim Athle International, LLC., over which Mr.
−Removed: Nelson has voting and dispositive control and (ii) 1 share issuable
−Removed: pursuant to options that are fully vested.
+Added: Includes(i) 1 share held
+Added: directly by Mr.
+Added: Farley and (ii) 1 shares issuable pursuant to options that are fully vested.
+Added: Includes(i) 1 share held
+Added: by Siu Kim Athle International, LLC., over which Mr.
+Added: Nelson has voting and dispositive control and (ii) 1 share issuable pursuant
+Added: to options that are fully vested.
Certain Relationships and Related
1 unchanged sentence
Except as described below
−Removed: and except for employment arrangements which are described under “executive compensation,” during our fiscal years ended December
−Removed: 31, 2024 and December 31, 2023, there has not been, nor is there currently proposed, other than described below, any transaction in which
−Removed: we are or were a participant, the amount involved exceeds the lesser of $120,000 or 1% of the average of the total assets at December 31,
−Removed: 2024 and 2023, and any of our directors, executive officers, holders of more than 5% of our Common Stock or any immediate family member
−Removed: of any of the foregoing had or will have a direct or indirect material interest.
−Removed: On February 29, 2024, Amro
−Removed: Albanna, the Chief Executive Officer of the Company, and Shahrokh Shabahang, the Chief Innovation Officer of the Company, loaned $117,000
−Removed: and $115,000, respectively, to the Company.
−Removed: The loans were evidenced by an unsecured promissory note (the “February 29th Notes”).
−Removed: Pursuant to the terms of the February 29th Notes, it will accrue interest at the Prime rate of eight and one-half percent (8.5%) per annum
−Removed: and is due on the earlier of August 29, 2024 or an event of default, as defined therein.
−Removed: As of December 31, 2024, the February 29 th
−Removed: Notes have an outstanding principal balance of $0 and $40,000 and accrued interest of $6,980.
−Removed: The February 29 th Notes were
−Removed: repaid subsequent to December 31, 2024.
−Removed: February 15, 2024, Amro Albanna, the Chief Executive Officer of the Company loaned $205,000 to the Company.
−Removed: The loan was evidenced by
−Removed: an unsecured promissory note (the “February 15 th Note”).
−Removed: Pursuant to the terms of the February Note, it will accrue
−Removed: interest at the Prime rate of eight and one-half percent (8.5%) per annum and is due on the earlier of August 15, 2024 or an event of
−Removed: default, as defined therein.
−Removed: As of December 31, 2024, the February 15 th Note has an outstanding principal balance of $75,000
−Removed: and accrued interest of $0 as the Company paid off all outstanding interest on December 31, 2024.
−Removed: The February 15 th Note was
−Removed: repaid subsequent to December 31, 2024.
−Removed: February 7, 2024, Amro Albanna, the Chief Executive Officer of the Company loaned $30,000 to the Company.
−Removed: The loan was evidenced by an
−Removed: unsecured promissory note (the “February 7 th Note”).
−Removed: Pursuant to the terms of the February 7 th Note,
−Removed: it will accrue interest at the Prime rate of eight and one-half percent (8.5%) per annum and is due on the earlier of August 7, 2024 or
−Removed: an event of default, as defined therein.
−Removed: As of December 31, 2024, the February 7 th Note was fully paid off.
−Removed: December 20, 2023, Amro Albanna, the Chief Executive Officer of the Company loaned $165,000 to the Company.
−Removed: The loan was evidenced by
−Removed: an unsecured promissory note (the “Second December Note”).
−Removed: Pursuant to the terms of the December Note, it will accrue interest
−Removed: at the Prime rate of eight and one-half percent (8.5%) per annum and is due on the earlier of June 20, 2024 or an event of default, as
−Removed: defined therein.
−Removed: As of December 31, 2024 this loan has been repaid.
−Removed: December 6, 2023, Amro Albanna, the Chief Executive Officer of the Company loaned $200,000 to the Company.
−Removed: The loan was evidenced by an
−Removed: unsecured promissory note (the “First December Note”).
−Removed: Pursuant to the terms of the December Note, it will accrue interest
−Removed: at the Prime rate of eight and one-half percent (8.5%) per annum and is due on the earlier of June 6, 2024 or an event of default, as
−Removed: defined therein.
−Removed: As of December 31, 2024 this loan has been repaid.
−Removed: 30, 2023, Amro Albanna, the Chief Executive Officer of the Company loaned $10,000 to the Company.
−Removed: The loan was evidenced by an unsecured
−Removed: promissory note (the “November Note”).
−Removed: Pursuant to the terms of the November Note, it will accrue interest at the Prime rate
−Removed: of eight and one-half percent (8.5%) per annum and is due on the earlier of May 30, 2024 or an event of default, as defined therein.
−Removed: of December 31, 2024 this loan has been repaid.
−Removed: June 12, 2023, Amro Albanna, the Chief Executive Officer of the Company and Shahrokh Shabahang, the Chief Innovation Officer of the Company,
−Removed: loaned $200,000 and $100,000, respectively, to the Company.
−Removed: The loans were evidenced by an unsecured promissory note (the “June
−Removed: Pursuant to the terms of the June Notes, each of the June Notes will accrue interest at the Prime rate of eight and one-quarter
−Removed: percent (8.25%) per annum and is due on the earlier of December 12, 2023 or an event of default, as defined therein.
−Removed: As of December 31,
−Removed: 2024 this loan has been repaid.
−Removed: On April 21, 2023, Amro Albanna,
−Removed: the Chief Executive Officer of the Company, and Shahrokh Shabahang, the Chief Innovation Officer of the Company, loaned $87,523 and
−Removed: $100,000, respectively, to the Company.
−Removed: The loans were each evidenced by an unsecured promissory note (the “April Note”).
−Removed: Pursuant to the terms each April Note, it will accrue interest at the Prime rate of eight percent (8.00%) per annum and is due on the
−Removed: earlier of October 21, 2023, or an event of default, as defined therein.
−Removed: As of September 30, 2023, the note was fully paid off.
+Added: and except for employment arrangements which are described under “executive compensation,” during our fiscal years ended
+Added: December 31, 2025 and December 31, 2024, there has not been, nor is there currently proposed, other than described below, any transaction
+Added: in which we are or were a participant, the amount involved exceeds the lesser of $120,000 or 1% of the average of the total assets at
+Added: December 31, 2025 and 2024, and any of our directors, executive officers, holders of more than 5% of our Common Stock or any immediate
+Added: family member of any of the foregoing had or will have a direct or indirect material interest.
On May 22, 2025 Amro Albanna,
the Chief Executive Officer of the Company, loaned $233,000 to the Company.
−Removed: The loan was evidenced by an unsecured promissory note
−Removed: (the “May Note”).
−Removed: Pursuant to the terms of the May Note, it will accrue interest at a rate of eight and one-quarter percent
−Removed: (8.25%) per annum, the Prime rate on the date of signing, and is due on the earlier of November 25, 2023 or an event of default, as defined
−Removed: As of September 30, 2023, the note was fully paid off.
−Removed: On June 12, 2023, Amro Albanna,
−Removed: the Chief Executive Officer of the Company, and Shahrokh Shabahang, the Chief Innovation Officer of the Company, loaned $200,000 and
−Removed: $100,000, respectively, to the Company.
−Removed: The loans were evidenced by an unsecured promissory note (the “June Note”).
−Removed: to the terms of the June Note, it will accrue interest at the Prime rate of eight and one-quarter percent (8.25%) per annum and is due
−Removed: on the earlier of December 12, 2023, or an event of default, as defined therein.
−Removed: As of September 30, 2023, the June Note was fully paid
−Removed: July 11, 2023, we entered into a Subscription and Investment Representation Agreement (the “Subscription Agreement”) with
−Removed: Amro Albanna, its Chief Executive Officer, who is an accredited investor (the “Purchaser”), pursuant to which the Company
−Removed: agreed to issue and sell one (1) share of the Company’s Series C Preferred Stock, par value $0.001 per share (the “Preferred
−Removed: Stock”), to the Purchaser for $1,000 in cash.
−Removed: The sale closed on July 11, 2023.
+Added: The loan was evidenced by an unsecured promissory note (the
+Added: “May 22nd Note”).
+Added: Pursuant to the terms of the May 22nd Note, it will accrue interest at the Prime rate of seven and one-half
+Added: percent (7.5%) per annum and is due on the earlier of November 22, 2025 or an event of default, as defined therein.
+Added: As of December 31,
+Added: 2025, the May 22nd Note was fully paid off.
+Added: On February 15, 2024, Amro
+Added: Albanna, the Chief Executive Officer of the Company loaned $205,000 to the Company.
+Added: The loan was evidenced by an unsecured promissory
+Added: note (the “February 15 th Note”).
+Added: Pursuant to the terms of the February Note, it will accrue interest at the Prime
+Added: rate of eight and one-half percent (8.5%) per annum and is due on the earlier of August 15, 2024 or an event of default, as defined therein.
+Added: As of December 31, 2025, the February 15 th Note was fully paid off.
Review, Approval and Ratification of Related
Party Transactions
−Removed: Given our small size and limited
−Removed: financial resources, we have not adopted formal policies and procedures for the review, approval or ratification of transactions, such
−Removed: as those described above, with our executive officer(s), Director(s) and significant stockholders.
−Removed: We intend to establish formal policies
−Removed: and procedures in the future, once we have sufficient resources and have appointed additional Directors, so that such transactions will
−Removed: be subject to the review, approval or ratification of our Board of Directors, or an appropriate committee thereof.
+Added: Given our small size and
+Added: limited financial resources, we have not adopted formal policies and procedures for the review, approval or ratification of transactions,
+Added: such as those described above, with our executive officer(s), Director(s) and significant stockholders.
+Added: We intend to establish formal
+Added: policies and procedures in the future, once we have sufficient resources and have appointed additional Directors, so that such transactions
+Added: will be subject to the review, approval or ratification of our Board of Directors, or an appropriate committee thereof.
On a moving forward
1 unchanged sentence
Principal Accounting Fees and
−Removed: dbbmckennon acted as the Company’s independent
−Removed: registered public accounting firm for the years ended December 31, 2024 and 2023 and for the interim periods in such fiscal years.
−Removed: following table shows the fees that were incurred by the Company for audit and other services provided by dbbmckennon for the years ended
−Removed: December 31, 2024 and 2023.
+Added: dbbmckennon acted as the
+Added: Company’s independent registered public accounting firm for the years ended December 31, 2025 and 2024 and for the interim periods
+Added: in such fiscal years.
+Added: The following table shows the fees that were incurred by the Company for audit and other services provided by dbbmckennon
+Added: for the years ended December 31, 2025 and 2024.
Audit Fees (a)
Other Fees (c)
−Removed: fees represent fees for professional services provided in connection with the audit of the Company’s annual financial statements
−Removed: and the review of its financial statements included in the Company’s Quarterly Reports on Form 10-Q and services that
−Removed: are normally provided in connection with statutory or regulatory filings.
−Removed: fees represent fees for professional services related to tax compliance, tax advice and tax planning.
−Removed: fees represent fees related to our filing of certain Registration Statements.
+Added: Audit fees represent fees
+Added: for professional services provided in connection with the audit of the Company’s annual financial statements and the review
+Added: of its financial statements included in the Company’s Quarterly Reports on Form 10-Q and services that are normally
+Added: provided in connection with statutory or regulatory filings.
+Added: Tax fees represent fees
+Added: for professional services related to tax compliance, tax advice and tax planning.
+Added: Other fees represent fees
+Added: related to our filing of certain Registration Statements.
Exhibits, Financial Statement Schedules.
−Removed: The following documents are filed as part of this report:
−Removed: Financial Statements:
+Added: following documents are filed as part of this report:
+Added: (1) Financial
Report of Independent Registered Public Accounting Firm
1 unchanged sentence
Consolidated Statements of Operations
−Removed: Consolidated Statements of Changes in Stockholders’ Equity
+Added: Statements of Changes in Stockholders’ Equity
Consolidated Statements of Cash Flows
Notes to Consolidated Financial Statements
−Removed: Financial Statement Schedules:
+Added: (2) Financial
+Added: Statement Schedules:
All financial statement schedules
1 unchanged sentence
notes thereto.
+Added: (3) Exhibits.
EXHIBIT INDEX
10 unchanged sentences
(incorporated by reference to the Registrant’s Current Report on Form 8-K filed on June 16, 2022)
−Removed: Agreement between Appili Therapeutics, Inc., Aditxt, Inc.
+Added: Arrangement Agreement between Appili Therapeutics, Inc., Aditxt, Inc.
and Adivir, Inc.
−Removed: dated as of April 1, 2024 (incorporated
−Removed: by reference to the Registrant’s Current Report on Form 8-K filed on April 4, 2024)
+Added: dated as of April 1, 2024 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on April 4, 2024)
Amending Agreement between Appili Therapeutics, Inc., Aditxt, Inc.
29 unchanged sentences
(incorporated by reference to the Registrant’s Current Report on Form 8-K filed on March 12, 2025)
+Added: Certificate of Amendment to Certificate of Incorporation of Aditxt, Inc.
+Added: (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on October 31, 2025)
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)
9 unchanged sentences
Form of Placement Agent Warrant (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on August 9, 2024)
+Added: Form of Warrant (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on June 25, 2025)
Form of Promissory Note issued to Sekris Biomedical, Inc.
233 unchanged sentences
5 to Amended and Restated Merger Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on March 24, 2025)
+Added: Securities Purchase Agreement by and between Evofem Biosciences, Inc.
+Added: and Aditxt, Inc.
+Added: dated April 9, 2025 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on April 9, 2025)
+Added: Form of Senior Subordinated Convertible Note of Evofem Biosciences, Inc.
+Added: (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on April 9, 2025)
+Added: Form of Warrant of Evofem Biosciences, Inc.
+Added: (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on April 9, 2025)
+Added: Waiver Agreement by and between Evofem Biosciences, Inc., Aditxt, Inc.
+Added: and Adifem, Inc.
+Added: dated April 8, 2025 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on April 9, 2025)
+Added: Call Option Agreement by and among Aditxt, Inc., Adjuvant Global Health Technology Fund, L.P.
+Added: and Adjuvant Global Health Technology fund DE, L.P., and Evofem Biosciences, Inc.
+Added: dated April 10, 2025 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on April 15, 2025)
+Added: Form of Senior Note (April 2025) (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on April 25, 2025)
+Added: Securities Purchase Agreement dated May 9, 2025 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on May 15, 2025)
+Added: Senior Secured Note, dated May 9, 2025 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on May 15, 2025)
+Added: Form of Forbearance Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on May 15, 2025)
+Added: Unsecured Promissory Note dated May 22, 2025 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on May 27, 2025)
+Added: Unsecured Promissory Note dated June 5, 2025 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on June 9, 2025)
+Added: Form of Unsecured Promissory Note dated June 20, 2025 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on June 25, 2025)
+Added: Form of Senior Note (June 2025) (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 1, 2025)
+Added: Securities Purchase Agreement by and between Evofem Biosciences Inc.
+Added: and Aditxt, Inc.
+Added: dated June 26, 2025 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 1, 2025)
+Added: Form of Senior Subordinated Convertible Note of Evofem Biosciences, Inc.
+Added: (June 2025) (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 1, 2025)
+Added: Form of Warrant of Evofem Biosciences, Inc.
+Added: (June 2025) (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 1, 2025)
+Added: Amendment No.
+Added: 6 to Amended and Restated Merger Agreement
+Added: Officer Letter with Christopher .
+Added: Porcelli dated September 30, 2025
Consent of dbb mckennon , independent registered public accounting firm
4 unchanged sentences
Inline XBRL Instance Document.
−Removed: Inline XBRL Taxonomy Extension
−Removed: Schema Document.
−Removed: Inline XBRL Taxonomy Extension
−Removed: Calculation Linkbase Document.
−Removed: Inline XBRL Taxonomy Extension
−Removed: Definition Linkbase Document.
−Removed: Inline XBRL Taxonomy Extension
−Removed: Label Linkbase Document.
−Removed: Inline XBRL Taxonomy Extension
−Removed: Presentation Linkbase Document.
−Removed: Cover Page Interactive
−Removed: Data File (formatted as Inline XBRL and contained in Exhibit 101).
−Removed: Pursuant to the requirements of the Securities Exchange Act of 1934,
−Removed: the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized on this 31 st day
−Removed: of March 2025.
−Removed: /s/ Amro Albanna
+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 2026.
Chief Executive Officer
5 unchanged sentences
or stead, in any and all capacities, to sign any and all amendments to this Report, and to file the same, with exhibits thereto and other
−Removed: documents in connection therewith, with the Securities and Exchange Commission, granting unto said attorneys-in-fact and agents, and each
−Removed: of them, full power and authority to do and perform each and every act and thing requisite and necessary to be done in and about the premises,
−Removed: as fully to all intents and purposes as he or she might or could do in person, hereby ratifying and confirming all that said attorneys-in-fact
−Removed: and agents, or his or her substitute or substitutes, may lawfully do or cause to be done by virtue hereof.
+Added: documents in connection therewith, with the Securities and Exchange Commission, granting unto said attorneys-in-fact and agents, and
+Added: each of them, full power and authority to do and perform each and every act and thing requisite and necessary to be done in and about
+Added: the premises, as fully to all intents and purposes as he or she might or could do in person, hereby ratifying and confirming all that
+Added: said attorneys-in-fact and agents, or his or her substitute or substitutes, may lawfully do or cause to be done by virtue hereof.
Pursuant to the requirements
1 unchanged sentence
and in the capacities and on the dates indicated.
−Removed: /s/ Amro Albanna
Chief Executive Officer
−Removed: March 31, 2025
(Principal Executive Officer)
−Removed: /s/ Thomas J.
Chief Financial Officer
−Removed: March 31, 2025
(Principal Financial and Accounting Officer)
−Removed: /s/ Brian Brady
−Removed: March 31, 2025
−Removed: /s/ Sylvia Hermina
−Removed: March 31, 2025
Sylvia Hermina
−Removed: /s/ Charles Nelson
−Removed: March 31, 2025
+Added: Sylvia Hermina
Charles Nelson
−Removed: /s/ Jeffrey W.
−Removed: March 31, 2025
−Removed: /s/ Shahrokh Shabahang
−Removed: Chief Innovation Officer and Director
−Removed: March 31, 2025
+Added: Charles Nelson
Shahrokh Shabahang
+Added: Chief Innovation Officer
+Added: Shahrokh Shabahang
CONSOLIDATED FINANCIAL STATEMENTS
8 unchanged sentences
PART I - FINANCIAL INFORMATION
−Removed: INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
+Added: REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING
To the Board of Directors and Stockholders of
5 unchanged sentences
notes (collectively referred to as the “financial statements”).
−Removed: In our opinion, the financial statements present fairly, in
−Removed: all material respects, the financial position of the Company as of December 31, 2024 and 2023, and the results of its operations and its
−Removed: cash flows for the years then ended, in conformity with accounting principles generally accepted in the United States of America.
+Added: In our opinion, the financial statements present fairly,
+Added: in all material respects, the financial position of the Company as of December 31, 2025 and 2024, and the results of its operations and
+Added: its cash flows for the years then ended, in conformity with accounting principles generally accepted in the United States of America.
Going Concern
24 unchanged sentences
Accordingly, we express no such opinion.
−Removed: Our audits included performing procedures to assess
−Removed: the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond
−Removed: to those risks.
−Removed: Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.
−Removed: Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating
−Removed: the overall presentation of the financial statements.
+Added: Our audits included performing procedures to
+Added: assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that
+Added: respond to those risks.
+Added: Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial
+Added: Our audits also included evaluating the accounting principles used and significant estimates made by management, as well
+Added: as evaluating the overall presentation of the financial statements.
We believe that our audits provide a reasonable basis for our opinion.
13 unchanged sentences
Right of use asset
+Added: Convertible notes receivable, at fair value
Investment in Evofem
−Removed: Deposit on acquisition
LIABILITIES AND STOCKHOLDERS’ EQUITY
1 unchanged sentence
Accounts payable and accrued expenses
−Removed: Mandatorily Redeemable Preferred Stock ( 1,178 shares)
+Added: Mandatorily Redeemable A-1 Preferred Stock ( 678 and 0 shares)
+Added: Mandatorily Redeemable C-1 Preferred Stock ( 896 and 1,178 shares)
Stock payable
3 unchanged sentences
Deferred rent
−Removed: Lease liability, current
+Added: Operating lease liability, current
TOTAL CURRENT LIABILITIES
−Removed: Settlement liability
−Removed: Lease liability, long term
+Added: Operating lease liability, long term
Derivative liability
2 unchanged sentences
MEZZANINE EQUITY
−Removed: Series C-1 Convertible Preferred stock, $ 0.001 par value, 10,853 shares
−Removed: authorized, 8,373 and zero shares issued and outstanding, respectively
+Added: Series C-1 Convertible Preferred stock, $ 0.001 par value, 10,853 shares authorized, zero and 7,195 shares issued and outstanding, respectively
TOTAL MEZZANINE EQUITY
−Removed: STOCKHOLDERS’ EQUITY (DEFICIT)
+Added: STOCKHOLDERS’ EQUITY
Preferred stock, $ 0.001 par value, 3,000,000 shares authorized, zero shares issued and outstanding, respectively
1 unchanged sentence
Series B Preferred stock, $ 0.001 par value, 1 share authorized, zero and zero shares issued and outstanding, respectively
−Removed: Series B-1 Convertible Preferred stock, $ 0.001 par value, 6,000 shares authorized, 4,232 and zero shares issued and outstanding, respectively
Series B-1 Convertible Preferred stock, $ 0.001 par value, 6,000 shares authorized, 2,689 and 2,689 shares issued and outstanding, respectively
+Added: Series B-2 Convertible Preferred stock, $ 0.001 par value, 2,625 shares authorized, 2,625 and 2,625 shares issued and outstanding, respectively
Series C Preferred stock, $ 0.001 par value, 1 share authorized, zero and zero shares issued and outstanding, respectively
−Removed: Series D-1 Preferred stock, $ 0.001 par value, 4,186 shares authorized, 4,186 and zero shares issued and outstanding, respectively
+Added: Series D-1 Preferred stock, $ 0.001 par value, 4,186 shares authorized, zero and zero shares issued and outstanding, respectively
Common stock, $ 0.001 par value, 1,000,000,000 and 100,000,000 shares authorized, 411,500 and 194 shares issued and 411,499 and 193 shares outstanding, respectively
4 unchanged sentences
( 168,094,569 )
−Removed: TOTAL ADITXT,
−Removed: STOCKHOLDERS’ EQUITY (DEFICIT)
+Added: Accumulated other comprehensive income
+Added: TOTAL ADITXT, INC.
+Added: STOCKHOLDERS’ EQUITY
NON-CONTROLLING INTEREST
−Removed: TOTAL STOCKHOLDERS’ EQUITY (DEFICIT)
−Removed: TOTAL LIABILITIES, MEZZANINE EQUITY, AND STOCKHOLDERS’ EQUITY (DEFICIT)
+Added: ( 1,656,022 )
+Added: TOTAL STOCKHOLDERS’ EQUITY
+Added: TOTAL LIABILITIES, MEZZANINE EQUITY, AND STOCKHOLDERS’ EQUITY
See accompanying notes to the consolidated financial
1 unchanged sentence
Cost of goods sold
+Added: Gross profit (loss)
OPERATING EXPENSES
9 unchanged sentences
( 4,188,725 )
−Removed: ( 4,195,127 )
Interest income
4 unchanged sentences
Change in fair value of derivative liability
+Added: Change in fair value of Evofem warrants
+Added: Impairment of Evofem F-1 Preferred Stock
+Added: ( 23,766,209 )
+Added: Bargain purchase gain from purchase of Evofem convertible notes
+Added: Impairment of fixed assets
Total other expense
7 unchanged sentences
$ ( 35,020,058 )
−Removed: Implied Dividends
+Added: Deemed Dividends
( 1,387,250 )
+Added: ( 5,907,011 )
NET LOSS ATTRIBUTABLE TO NON-CONTROLLING INTEREST
+Added: ( 1,072,842 )
NET LOSS ATTRIBUTABLE TO ADITXT, INC.
5 unchanged sentences
$ ( 22,147,415.22 )
−Removed: Weighted average number of shares outstanding during the period, basic
+Added: Weighted average number of shares outstanding during the period, basic and diluted
+Added: COMPREHENSIVE LOSS:
+Added: $ ( 42,787,043 )
+Added: $ ( 35,020,058 )
+Added: Other Comprehensive Loss:
+Added: Change in valuation of Evofem note
+Added: TOTAL COMPREHENSIVE LOSS
+Added: $ ( 41,532,873 )
+Added: $ ( 35,020,058 )
See accompanying notes to the consolidated financial
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’
−Removed: EQUITY (DEFICIT)
−Removed: YEARS ENDED DECEMBER 31, 2024 AND 2023
−Removed: Controlling Interest
+Added: YEAR ENDED DECEMBER 31, 2025 AND 2024
+Added: Comprehensive
Stockholders’
−Removed: Mezzanine Equity
Balance December 31, 2024
2 unchanged sentences
$ ( 168,094,569 )
−Removed: Stock option compensation
−Removed: MDNA asset purchase
−Removed: Brain asset purchase
−Removed: Issuance of shares for settlement
−Removed: Restricted stock unit compensation
−Removed: Issuance of shares for offering,
−Removed: net of issuance costs
−Removed: Issuance of shares for debt
−Removed: issuance costs
−Removed: Modification of warrants
−Removed: Issuance of shares for registered
−Removed: direct offering, net of issuance costs
−Removed: Issuance of shares under
−Removed: ELOC, net of issuance costs
−Removed: Exchange of warrants for
−Removed: Series C-1 Convertible Preferred Stock
$ ( 583,180 )
+Added: of shares for registered direct offering, net of issuance costs
+Added: of shares under ELOC, net of issuance costs
+Added: of C-1 preferred stock
( 6,110,000 )
−Removed: Liquidation damages
−Removed: Conversion of Series A-1
−Removed: Convertible Preferred stock
−Removed: Conversion of Series B-1
−Removed: Convertible Preferred stock
−Removed: Exercise of warrants
−Removed: Issuance of warrants as debt
−Removed: issuance costs
−Removed: Modifications of warrants
−Removed: as debt issuance costs
−Removed: Modifications of warrants
( 6,110,000 )
−Removed: Derivative liability from
−Removed: conversion feature on preferred stock
−Removed: Rounding from reverse stock
−Removed: Redemption of C-1 preferred
+Added: of C-1 preferred stock to Mandatorily Redeemable Preferred Stock
( 1,085,000 )
( 1,085,000 )
+Added: of A-1 preferred stock
+Added: of A-1 preferred stock to Mandatorily Redeemable Preferred Stock
( 1,079,046 )
( 1,079,047 )
−Removed: Redemption of D-1 preferred
+Added: issued for services
+Added: from reverse stock split
+Added: in valuation of Evofem note
( 41,714,201 )
( 1,072,842 )
−Removed: Balance December 31, 2024
( 42,787,043 )
+Added: December 31, 2025
$ ( 201,605 )
1 unchanged sentence
$ ( 209,808,770 )
+Added: $ ( 1,656,022 )
See accompanying notes to the consolidated
1 unchanged sentence
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’
−Removed: EQUITY (DEFICIT)
−Removed: YEARS ENDED DECEMBER 31, 2024 AND 2023
−Removed: Preferred A-1
−Removed: Preferred A-1
−Removed: Preferred B-2
−Removed: Preferred B-2
−Removed: Controlling Interest
+Added: YEAR ENDED DECEMBER 31, 2025 AND 2024
Stockholders’
3 unchanged sentences
$ ( 127,741,072 )
−Removed: Stock option compensation
−Removed: Restricted stock unit compensation
−Removed: Issuance of restricted stock units for compensation
−Removed: Sale of common stock
−Removed: Issuance of shares for services
−Removed: Issuance of shares of Pearsanta Common Stock for IP
−Removed: Warrants issued for cash, net of issuance costs
−Removed: Exercise of warrants
−Removed: Sale of Series C Preferred shares, related party
−Removed: Issuance of shares for debt issuance costs
−Removed: Issuance of warrants for offering, net of issuance costs
−Removed: Modification of warrants
−Removed: Redemption of Series C Preferred shares, related party
−Removed: Series A-1 Preferred shares issued for exchange agreement
−Removed: Note exchange agreement
−Removed: Rounding from reverse stock split
+Added: option compensation
+Added: asset purchase
+Added: asset purchase
+Added: of shares for settlement
+Added: stock unit compensation
+Added: of shares for offering, net of issuance costs
+Added: of shares for debt issuance costs
+Added: of shares for registered direct offering, net of issuance costs
+Added: of shares under ELOC, net of issuance costs
+Added: of warrants for Series C-1 Convertible Preferred Stock
( 6,000,006 )
( 6,000,006 )
−Removed: Balance December 31, 2023
+Added: of Series A-1 Convertible Preferred stock
+Added: of Series B-1 Convertible Preferred stock
+Added: of warrants as debt issuance costs
+Added: Modifications
+Added: of warrants as debt issuance costs
+Added: Modifications
( 5,902,874 )
+Added: liability from conversion feature on preferred stock
+Added: from reverse stock split
+Added: of C-1 preferred stock
( 3,658,000 )
( 3,658,000 )
+Added: of D-1 preferred stock
+Added: ( 34,446,486 )
+Added: ( 35,020,058 )
+Added: December 31, 2024
+Added: $ ( 201,605 )
+Added: $ 169,970,721
+Added: $ ( 168,094,569 )
+Added: $ ( 583,180 )
See accompanying notes to the consolidated financial
8 unchanged sentences
Amortization of intangible assets
−Removed: Amortization of debt discount
+Added: Amortization of debt discount - note payable
+Added: Amortization of debt discount - note receivable
Loss on note exchange agreement
−Removed: Modifications of warrants as debt issuance costs
−Removed: Change in fair value of derivative liability
+Added: Modification of warrants for debt issuance costs
New principal from extension of notes, net of debt discount
+Added: Change in fair value of derivative liability
+Added: Change in fair value of Evofem warrants
+Added: ( 2,806,983 )
+Added: Impairment of Evofem F-1 preferred stock
Disposal of fixed assets
+Added: Bargain purchase gain from purchase of Evofem convertible notes
+Added: Impairment of fixed assets
Changes in operating assets and liabilities:
2 unchanged sentences
Accounts payable and accrued expenses
+Added: ( 5,632,893 )
Settlement liability
4 unchanged sentences
Purchase of fixed assets
−Removed: Investment in Evofem
+Added: Investment in convertible notes receivable and warrants
( 2,425,000 )
+Added: Investment in Evofem F-1 preferred stock
+Added: ( 5,000,000 )
Net cash used in investing activities
( 2,438,743 )
+Added: ( 5,000,000 )
CASH FLOWS FROM FINANCING ACTIVITIES:
−Removed: Proceeds from notes, related party
+Added: Proceeds from notes payable, related party
Proceeds from notes and convertible notes payable, net of offering costs
3 unchanged sentences
( 5,287,942 )
−Removed: Proceeds from Preferred stock, Common stock, and warrants issued for cash, net of issuance costs
−Removed: Sale of Series C Preferred shares, related party
−Removed: Redemption of Series C Preferred shares, related party
−Removed: Proceeds from subscription receivable
−Removed: Payments on financing on fixed asset
+Added: Common stock, preferred stock, and warrants issued for cash, net of issuance costs
+Added: Cash from subscription receivable
Proceeds from exercises of warrants
+Added: Redemptions of A-1 preferred stock
Redemptions of C-1 preferred stock
( 8,898,442 )
+Added: ( 2,851,839 )
Redemptions of D-1 preferred stock
Net cash provided by financing activities
−Removed: NET INCREASE (DECREASE) IN CASH
−Removed: ( 2,671,538 )
+Added: NET INCREASE IN CASH
CASH AT BEGINNING OF PERIOD
10 unchanged sentences
Return of notes payable from Evofem merger agreement
−Removed: Deferred issuance costs
−Removed: Assumption of notes payable from Evofem merger agreement
Accrued interest rolled into notes payable
−Removed: Exchange of warrants for Series C-1 Convertible Preferred Stock
Settlement of liability for Series C-1 Convertible Preferred Stock
+Added: Subscription receivable
+Added: Exchange of warrants for Series C-1 convertible preferred stock
Derivative liability from conversion feature on preferred stock
1 unchanged sentence
ELOC commitment fee stock payable
+Added: Loan in escrow
+Added: Reclassification of series A-1 preferred shares to liabilities
+Added: Write off of financed asset
+Added: Initial recognition of lease liability and right of use asset
See accompanying notes to the consolidated financial
9 unchanged sentences
is heard and valued, and empowers collective progress.
−Removed: On January 1, 2023, the Company formed Adimune,
−Removed: Inc., a Delaware wholly owned subsidiary.
−Removed: On January 1, 2023, the Company formed Pearsanta,
−Removed: Inc., a Delaware majority owned subsidiary.
−Removed: On April 13, 2023, the Company formed Adivir,
−Removed: Inc., a Delaware wholly owned subsidiary.
−Removed: On August 24, 2023, the Company formed Adivue,
−Removed: Inc., a Delaware wholly owned subsidiary.
−Removed: On October 16, 2023, the Company formed Adicure,
−Removed: Inc., which was renamed Adifem, Inc., a Delaware wholly owned subsidiary.
Reverse Stock Splits
−Removed: On August 17, 2023, the Company effectuated a 1 for 40 reverse
−Removed: stock split (the “2023 Reverse Split”).
−Removed: The Company’s stock began trading on a split-adjusted basis effective on
−Removed: the Nasdaq Stock Market on August 18, 2023.
−Removed: There was no change to the number of authorized shares of the Company’s common stock.
−Removed: All share amounts referenced in this report are adjusted to reflect the 2023 Reverse Split.
−Removed: On October 2, 2024, the Company effectuated a 1 for 40 reverse
−Removed: stock split (the “2024 Reverse Split”).
−Removed: The Company’s stock began trading on a split-adjusted basis effective on
−Removed: the Nasdaq Stock Market on October 3, 2024.
+Added: On October 2, 2024, the Company effectuated a 1-for-40
+Added: reverse stock split (the “2024 Reverse Split”).
+Added: The Company’s stock began trading on a split-adjusted basis effective
+Added: on the Nasdaq Stock Market on October 3, 2024.
There was no change to the number of authorized shares of the Company’s common stock.
All share amounts referenced in this report are adjusted to reflect the 2024 Reverse Split.
−Removed: Following the Annual Meeting, the board of directors
−Removed: approved a one-for-forty ( 1-for-40 ) reverse split of the Company’s issued and outstanding shares of common stock (the “2024
−Removed: Reverse Stock Split”).
−Removed: On October 1, 2024, the Company filed with the Secretary of State of the State of Delaware a certificate
−Removed: of amendment to its certificate of incorporation to effect the 2024 Reverse Stock Split.
−Removed: The Reverse Stock Split became effective as of
−Removed: Eastern Time on October 1, 2024, and the Company’s common stock began trading on a split-adjusted basis when the Nasdaq
−Removed: Stock Market opened on October 2, 2024.
−Removed: When the 2024 Reverse Stock Split became effective,
−Removed: every 40 shares of the Company’s issued and outstanding common stock was automatically combined, converted and changed into 1 share
−Removed: the Company’s common stock, without any change in the number of authorized shares or the par value per share.
−Removed: In addition, a proportionate
−Removed: adjustment was made to the per share exercise price and the number of shares issuable upon the exercise of all outstanding stock options,
−Removed: restricted stock units and warrants to purchase shares of common stock and the number of shares reserved for issuance pursuant to the
−Removed: Company’s equity incentive compensation plans.
−Removed: Any fraction of a share of common stock created as a result of the 2024 Reverse Stock
−Removed: Split was rounded up to the next whole share.
−Removed: The Company issued 958 shares of common stock in connection with rounding up to the next
−Removed: Holders of the Company’s common stock held in book-entry form or through a bank, broker or other nominee do not need
−Removed: to take any action in connection with the 2024 Reverse Stock Split.
−Removed: Stockholders of record will be receiving information from the Company’s
−Removed: transfer agent regarding their common stock ownership post-Reverse Stock Split.
−Removed: On March 14, 2025, the Company effectuated a 1 for 250 reverse
−Removed: stock split (the “2025 Reverse Split”).
+Added: On March 14, 2025, the Company effectuated a 1-for-250
+Added: reverse stock split (the “2025 Reverse Split”).
The Company’s stock began trading on a split-adjusted basis effective
2 unchanged sentences
All share amounts referenced in this report are adjusted to reflect the 2025 Reverse Split.
−Removed: On March 14, 2025, Pearsanta effectuated
−Removed: a 1 for 60 reverse stock split (the “2025 Pearsanta Reverse Split”).
−Removed: There was no change to
−Removed: the number of authorized shares of Pearsanta’s common stock.
−Removed: All Pearsanta share amounts referenced in this report are
−Removed: adjusted to reflect the 2025 Pearsanta Reverse Split.
−Removed: On August 31, 2021, the Company completed a registered
−Removed: direct offering (“August 2021 Offering”).
−Removed: In connection therewith, the Company issued 1 shares of common stock,
−Removed: at a purchase price of $ 48,000,000.00 per share, resulting in gross proceeds of approximately $ 11.0 million.
−Removed: In a concurrent
−Removed: private placement, the Company issued warrants to purchase up to 1 share.
−Removed: The warrants have an exercise price of $ 50,600,000.00 per
−Removed: share and are exercisable for a five-year period commencing six months from the date of issuance.
−Removed: The warrants exercise
−Removed: price was subsequently repriced to $ 30,000,000.00 .
−Removed: In addition, the Company issued a warrant to the placement agent to purchase up to 1 shares
−Removed: of common stock at an exercise price of $ 60,000,000.00 per share.
−Removed: On October 18, 2021, the Company entered into
−Removed: an underwriting agreement with Revere Securities LLC, relating to the public offering (the “October 2021 Offering”) of 1 shares
−Removed: of the Company’s common stock (the “Shares”) by the Company.
−Removed: The Shares were offered, issued, and sold at a price to
−Removed: the public of $ 30,000,000.00 per share under a prospectus supplement and accompanying prospectus filed with the SEC pursuant to an
−Removed: effective shelf registration statement filed with the SEC on Form S-3 (File No.
−Removed: 333-257645), which was declared effective by the SEC on
−Removed: July 13, 2021.
−Removed: The October 2021 Offering closed on October 20, 2021 for gross proceeds of $ 4.25 million.
−Removed: The Company utilized a portion
−Removed: of the proceeds, net of underwriting discounts of approximately $ 3.91 million from the October 2021 Offering to fund certain obligations
−Removed: of the Company.
−Removed: On December 6, 2021, the Company completed a public
−Removed: offering for net proceeds of $ 16.0 million (the “December 2021 Offering”).
−Removed: As part of the December 2021 Offering, we
−Removed: issued 1 units consisting of shares of the Company’s common stock and warrant to purchase shares of the Company’s
−Removed: common stock and 1 prefunded warrants.
−Removed: The warrant issued as part of the units had an exercise price of $ 23,000,000.00 and
−Removed: the prefunded warrants had an exercise price of $ 400.00 .
−Removed: On June 15, 2022, the Company entered an agreement with a holder of certain warrants
−Removed: in the December 2021 Offering.
−Removed: (See Note 10)
−Removed: On September 20, 2022, the Company completed a
−Removed: public offering for net proceeds of $ 17.2 million (the “September 2022 Offering”).
−Removed: As part of the September 2022 Offering,
−Removed: we issued 4 of shares of the Company’s common stock, pre-funded warrants to purchase 6 shares of common stock,
−Removed: and warrants to purchase 9 shares of the Company’s common stock.
−Removed: The warrants had an exercise price of $ 2,400,000.00 and
−Removed: the pre-funded warrants had an exercise price of $ 400.00 .
−Removed: On April 20, 2023, the Company entered into a
−Removed: securities purchase agreement (the “April Purchase Agreement”) with an institutional investor, pursuant to which the Company
−Removed: agreed to sell to such investor pre-funded warrants (the “April Pre-Funded Warrants”) to purchase up to 4 shares
−Removed: of common stock of the Company (the “Common Stock”) at a purchase price of $ 487,600.00 per April Pre-Funded Warrant.
−Removed: The April Pre-Funded Warrants (and shares of common stock underlying the April Pre-Funded Warrants) were offered by the Company pursuant
−Removed: to its shelf registration statement on Form S-3 (File No.
−Removed: 333-257645), which was declared effective by the Securities and Exchange Commission
−Removed: on July 13, 2021.
−Removed: Concurrently with the sale of the April Pre-Funded Warrants, pursuant to the Purchase Agreement in a concurrent
−Removed: private placement, for each April Pre-Funded Warrant purchased by the investor, such investor received from the Company an unregistered
−Removed: warrant (the “Warrant”) to purchase two shares of Common Stock.
−Removed: The warrants have an exercise price of $ 344,000.00 per
−Removed: share, and are exercisable for a three year period.
−Removed: In addition, the Company issued a warrant to the placement agent to purchase
−Removed: up to 1 shares of common stock at an exercise price of $ 610,000.00 per share.
−Removed: The closing of the sales of these securities
−Removed: under the April Purchase Agreement took place on April 24, 2023.
−Removed: The gross proceeds from the offering were approximately $ 1.9 million,
−Removed: prior to deducting placement agent’s fees and other offering expenses payable by the Company.
−Removed: On August 31, 2023, the “Company entered
−Removed: into a securities purchase agreement (the “August Purchase Agreement”) with an institutional investor for the issuance
−Removed: and sale in a private placement (the “August 2023 Private Placement”) of (i) pre-funded warrants (the “August Pre-Funded
−Removed: Warrants”) to purchase up to 100 shares of the Company’s common stock at an exercise price of $ 10.00 per share,
−Removed: and (ii) warrants (the “Common Warrants”) to purchase up to 100 shares of the Company’s Common Stock at an
−Removed: exercise price of $ 100,000.00 per share.
−Removed: The August 2023 Private Placement closed on September 6, 2023.
−Removed: The net proceeds to the Company
−Removed: from the August 2023 Private Placement were approximately $ 9 million, after deducting placement agent fees and expenses and estimated
−Removed: offering expenses payable by the Company.
−Removed: The Company used the net proceeds received from the August 2023 Private Placement for (i) the
−Removed: payment of approximately $ 3.1 million in outstanding obligations, (ii) the repayment of approximately $ 0.4 million of outstanding
−Removed: debt, and (iii) the balance for continuing operating expenses and working capital.
−Removed: On December 29, 2023, the Company entered into
−Removed: a securities purchase agreement (the “Purchase Agreement”) with an institutional investor (“the “Purchaser”)
−Removed: for the issuance and sale in a private placement (the “December 2023 Private Placement”) of (i) pre-funded warrants (the “Pre-Funded
−Removed: Warrants”) to purchase up to 124 shares of the Company’s common stock, par value $ 0.001 (the “Common
−Removed: Stock”) at an exercise price of $ 10.00 per share, and (ii) warrants (the “Common Warrants”) to purchase up to 248 shares
−Removed: of the Company’s Common Stock, at a purchase price of $ 48,500.00 per share.
−Removed: The December 2023 Private Placement closed and
−Removed: the funds were received on January 4, 2024.
−Removed: The net proceeds to the Company from the December 2023 Private Placement were approximately
−Removed: $ 5.4 million, after deducting placement agent fees and expenses and estimated offering expenses payable by the Company.
−Removed: used the net proceeds received from the December 2023 Private Placement for continuing operating expenses and working capital.
−Removed: On May 2, 2024, the Company entered into a Securities
−Removed: Purchase Agreement (the “May PIPE Purchase Agreement”) with certain accredited investors, pursuant to which the Company agreed
−Removed: to issue and sell to such investors in a private placement (the “May 2024 Private Placement”) (i) an aggregate of 4,186
−Removed: shares of the Company’s Series C-1 Convertible Preferred Stock (the “Series C-1 Convertible Preferred Stock”), (ii)
−Removed: an aggregate of 4,186 shares of the Company’s Series D-1 Preferred Stock (the “Series D-1 Preferred Stock”), and
−Removed: (iii) warrants (the “May PIPE Warrants”) to purchase up to an aggregate of 162 shares of the Company’s common stock.
−Removed: The May 2024 Private Placement closed on May 6, 2024.
−Removed: The gross proceeds from the May 2024 Private Placement were approximately $ 4.2 million,
−Removed: prior to deducting the placement agent’s fees and other offering expenses payable by the Company.
−Removed: The Company used $ 1.0 million
−Removed: of the net proceeds to fund certain obligations under its merger agreement with Evofem Biosciences, Inc.
−Removed: and the remainder of the net
−Removed: proceeds from the offering for working capital and other general corporate purposes.
−Removed: On August 8, 2024, the Company entered into a
−Removed: securities purchase agreement (the “Registered Direct Purchase Agreement”) with certain institutional investors, pursuant
−Removed: to which the Company agreed to sell to such investors 19 shares (the “Registered Direct Shares”) of common stock
−Removed: of the Company (the “Common Stock”), pre-funded warrants (the “Registered Direct Pre-Funded Warrants”) to purchase
−Removed: up to 95 shares of Common Stock of the Company (the “Registered Direct Pre-Funded Warrant Shares”), having an exercise
−Removed: price of $ 400.00 per share, at a purchase price of $ 10,600 per share of Common Stock and a purchase price of $ 10,590 per Registered
−Removed: Direct Pre-Funded Warrant (the “Registered Direct Offering”).
−Removed: The shares of Common Stock and Registered Direct Pre-Funded
−Removed: Warrants (and shares of common stock underlying the Registered Direct Pre-Funded Warrants) were offered by the Company pursuant to its
−Removed: shelf registration statement on Form S-3 (File No.
−Removed: 333-280757), which was declared effective by the Securities and Exchange Commission
−Removed: on August 6, 2024.
−Removed: The closing of the sales of these securities under
−Removed: the Registered Direct Purchase Agreement took place on August 9, 2024.
−Removed: The gross proceeds from the offering were approximately $ 1.2 million,
−Removed: prior to deducting placement agent’s fees and other offering expenses payable by the Company.
−Removed: The Company used $ 500,000 of
−Removed: the net proceeds from the offering to fund certain obligations under its Amended and Restated Merger Agreement with Evofem Biosciences,
−Removed: Inc and the remainder for working capital and other general corporate purposes.
+Added: On March 14, 2025, Pearsanta effectuated a 1-for-60
+Added: reverse stock split (the “2025 Pearsanta Reverse Split”).
+Added: There was no change to the number of authorized shares of
+Added: Pearsanta’s common stock.
+Added: All Pearsanta share amounts referenced in this report are adjusted to reflect the 2025 Pearsanta Reverse
+Added: On November 3, 2025, the Company effectuated
+Added: a 1-for-113 reverse stock split (the “November 2025 Reverse Split”).
+Added: The Company’s stock began trading on
+Added: a split-adjusted basis effective on the Nasdaq Stock Market on November 3, 2025.
+Added: There was no change to the number of authorized shares
+Added: of the Company’s common stock.
+Added: All share amounts referenced in this report are adjusted to reflect the November 2025 Reverse Split.
+Added: On March 9, 2026, the Company effectuated a 1-for-8
+Added: reverse stock split (the “March 2026 Reverse Split”).
+Added: The Company’s stock began trading on a split-adjusted basis
+Added: effective on the Nasdaq Stock Market on March 9, 2026.
+Added: There was no change to the number of authorized shares of the Company’s
+Added: common stock.
+Added: All share amounts referenced in this report are adjusted to reflect the March 2026 Reverse Split.
+Added: Reclassification of Previously Reported Preferred Stock Information
+Added: Certain prior period amounts have been reclassified
+Added: to conform to the current presentation related to the Company’s Preferred C-1 shares.
+Added: As of December 31, 2024, the Company had
+Added: 8,373 shares of Preferred C-1 outstanding, each with a stated value of $ 1,000 , for an aggregate stated value of $ 8,373,000 .
+Added: were initially presented within mezzanine equity.
+Added: Subsequent analysis determined that the 1,178
+Added: of the Preferred C-1 shares which were mandatorily redeemable and classified as a liability should have reduced the mezzanine equity
+Added: from $ 8,373,000 to $ 7,195,000 .
+Added: After giving effect to the proper classification,
+Added: mezzanine equity should have reflected 7,195 shares of Preferred C-1 outstanding with an aggregate stated value of $ 7,195,000 , and additional
+Added: paid-in capital (“APIC”) should have increased by $ 1,178,109 to $ 169,970,721 .
+Added: As a result of this reclassification, total stockholders’
+Added: equity as of December 31, 2024, should have been $ 1,091,396 .
+Added: The reclassification did not affect the Company’s net income, cash
+Added: flows, or total assets and liabilities for the period.
+Added: Management has evaluated the impact of this reclassification and concluded that
+Added: it was not material to the consolidated financial statements.
Risks and Uncertainties
6 unchanged sentences
Adverse conditions may include:
−Removed: in the biotechnology regulatory environment, technological advances that render our technologies obsolete, availability of resources for
−Removed: clinical trials, acceptance of technologies into the medical community, and competition from larger, more well-funded companies.
−Removed: adverse conditions could affect the Company’s financial condition and the results of its operations.
−Removed: Nasdaq Notification Letter
−Removed: On October 3, 2024, the Company was notified (the
−Removed: “October Notification Letter”) by Nasdaq that it is not in compliance with the minimum bid price requirements set forth in
−Removed: Nasdaq Listing Rule 5550(a)(2) for continued listing on The Nasdaq Capital Market.
−Removed: Nasdaq Listing Rule 5550(a)(2) requires listed securities
−Removed: to maintain a minimum bid price of $ 1.00 per share, and Nasdaq Listing Rule 5810(c)(3)(A) provides that a failure to meet the minimum
−Removed: bid price requirement exists if the deficiency continues for a period of 30 consecutive business days.
−Removed: Based on the closing bid price
−Removed: of the Company’s common stock between August 20, 2024 and October 1, 2024, the Company no longer meets the minimum bid price requirement.
−Removed: The Notification Letter had no immediate effect on the listing or trading of the Company’s common stock on The Nasdaq Capital Market
−Removed: and, at this time, the common stock will continue to trade on The Nasdaq Capital Market under the symbol “ADTX.”
+Added: in the biotechnology regulatory environment, technological advances that render our technologies obsolete, availability of resources
+Added: for clinical trials, acceptance of technologies into the medical community, and competition from larger, more well-funded companies.
+Added: These adverse conditions could affect the Company’s financial condition and the results of its operations.
NOTE 2 – GOING CONCERN ANALYSIS
Management Plans
−Removed: The Company was incorporated on September 28, 2017 and has not generated
−Removed: significant revenues to date.
−Removed: During the year ended December 31, 2024, the Company had a net loss of $ 35,020,058 and negative cash flow
−Removed: from operating activities of $ 16,762,121 .
−Removed: As of December 31, 2024, the Company’s cash balance was $ 833,031 .
−Removed: As of December 31, 2024, the Company was subject
−Removed: to the offering limits in General Instruction I.B.6 of Form S-3 (the “Baby Shelf Limitation”).
−Removed: Thus, the maximum amount of
−Removed: securities that the Company could offer and sell under its shelf registration statement on Form S-3 as of December 31, 2024 was approximately
−Removed: $ 1.8 million.
−Removed: Upon the filing of the Company’s annual report on Form 10-K on April 16, 2024, the Company’s aggregate market
−Removed: value of the voting and non-voting equity held by non-affiliates was below $ 3.0 million.
−Removed: As a result, the maximum amount that the
−Removed: Company can sell under its shelf registration statement on Form S-3 during any 12 month period is equal to one-third of the aggregate
−Removed: market value of the voting and non-voting equity held by non-affiliates of the Company.
−Removed: On November 21, 2023, the Company received written
−Removed: notice from Nasdaq that it had regained compliance with the Public Float Rule.
−Removed: On December 29, 2023, the Company received written notice
−Removed: from Nasdaq that it had regained compliance with the Stockholders’ Equity Rule but will be subject to a Mandatory Panel Monitor
−Removed: for a period of one year.
−Removed: See Risk Factors and Note 12 for additional details regarding Nasdaq compliance.
−Removed: If we are delisted from Nasdaq, but obtain a substitute
−Removed: listing for our common stock, it will likely be on a market with less liquidity, and therefore experience potentially more price volatility
−Removed: than experienced on Nasdaq.
−Removed: Stockholders may not be able to sell their shares of common stock on any such substitute market in the quantities,
−Removed: at the times, or at the prices that could potentially be available on a more liquid trading market.
−Removed: As a result of these factors, if our
−Removed: common stock is delisted from Nasdaq, the value and liquidity of our common stock, warrants and pre-funded warrants would likely be significantly
−Removed: adversely affected.
−Removed: A delisting of our common stock from Nasdaq could also adversely affect our ability to obtain financing for our operations
−Removed: and/or result in a loss of confidence by investors, employees and/or business partners.
+Added: The Company was incorporated on September 28,
+Added: 2017 and has not generated significant revenues to date.
+Added: During the year ended December 31, 2025, the Company had a net loss of $ 42,787,043
+Added: and negative cash flow from operating activities of $ 25,688,359 As of December 31, 2025, the Company’s cash balance was $ 3,198,599 .
+Added: As of December 31, 2025, the Company was not
+Added: subject to the offering limits in General Instruction I.B.6 of Form S-3 (the “Baby Shelf Limitation”).
+Added: Thus, the maximum
+Added: amount of securities that the Company could offer and sell under its shelf registration statement on Form S-3 as of December 31, 2025
+Added: was $ 54,053,691 .
+Added: If we are delisted from Nasdaq, but obtain a
+Added: substitute listing for our common stock, it will likely be on a market with less liquidity, and therefore experience potentially more
+Added: price volatility than experienced on Nasdaq.
+Added: Stockholders may not be able to sell their shares of common stock on any such substitute
+Added: market in the quantities, at the times, or at the prices that could potentially be available on a more liquid trading market.
+Added: of these factors, if our common stock is delisted from Nasdaq, the value and liquidity of our common stock, warrants and pre-funded warrants
+Added: would likely be significantly adversely affected.
+Added: A delisting of our common stock from Nasdaq could also adversely affect our ability
+Added: to obtain financing for our operations and/or result in a loss of confidence by investors, employees and/or business partners.
The Company continues to actively pursue numerous
6 unchanged sentences
to continue as a going concern.
−Removed: In addition to the shelf registration, the Company
−Removed: has the ability to raise capital from equity or debt through private placements or public offerings pursuant to a registration statement
−Removed: We may also secure loans from related parties.
+Added: The Company has the ability to raise capital
+Added: from equity or debt through private placements or public offerings pursuant to a registration statement on Form S-1.
+Added: We may also secure
+Added: loans from related parties.
The financial statements included in this report
2 unchanged sentences
The Company’s ability to continue as a going
−Removed: concern is dependent upon the ability to complete clinical studies and implement the business plan, generate sufficient revenues and to
−Removed: control operating expenses.
+Added: concern is dependent upon the ability to complete clinical studies and implement the business plan, generate sufficient revenues and
+Added: to control operating expenses.
In addition, the Company is consistently focused on raising capital, strategic acquisitions and alliances,
2 unchanged sentences
Basis of Presentation
−Removed: The Company’s
−Removed: financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S.
−Removed: GAAP”) and the rules and regulations of the Securities and Exchange Commission (“SEC”).
+Added: The Company’s financial statements have been prepared in accordance
+Added: with accounting principles generally accepted in the United States of America (“U.S.
+Added: GAAP”) and the rules and regulations
+Added: of the Securities and Exchange Commission (“SEC”).
Principles of Consolidation
−Removed: The consolidated financial statements include
−Removed: the accounts of Aditxt, Inc., its wholly owned subsidiaries and, one majority owned subsidiary.
−Removed: All significant intercompany balances
−Removed: and transactions have been eliminated in the consolidated financial statements.
−Removed: Revision of Previously Issued Financial
−Removed: course of preparing the Company’s Annual Report on Form 10-K for the year ended December 31, 2024, the Company identified a
−Removed: misstatement in the prior year financial statements.
−Removed: This misstatement related to the reporting an incorrect amount on the Company’s
−Removed: cashflow statement for the year ended December 31, 2023.
−Removed: The amortization of debt discount was revised from $ 2,821,629 to $ 2,194,773 and
−Removed: the proceeds from note payable, net of issuance costs was revised from $ 7,903,445 to $ 8,530,301 .
+Added: The consolidated financial statements include the accounts of Aditxt,
+Added: Inc., its wholly owned subsidiaries and one majority owned subsidiary.
+Added: All significant intercompany balances and transactions have been
+Added: eliminated in the consolidated financial statements.
Use of Estimates
−Removed: The preparation of financial statements in
−Removed: conformity with U.S.
−Removed: GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and
−Removed: liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of
−Removed: revenue and expense during the reporting period.
+Added: The preparation of financial statements in conformity
+Added: GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure
+Added: of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expense during the
+Added: reporting period.
Actual results could differ from those estimates.
−Removed: Significant estimates underlying
−Removed: the financial statements include the value of preferred shares issued and related derivative liability, our investment in Evofem
−Removed: preferred stock and the fair value of stock options and warrants.
−Removed: Fair Value Measurements and Fair Value of
−Removed: Financial Instruments
+Added: Fair Value Measurements and Fair Value
+Added: of Financial Instruments
The Company adopted Financial Accounting Standards
3 unchanged sentences
used in measuring fair value as follows:
−Removed: Inputs are unadjusted quoted prices in active markets for identical assets or liabilities available at the measurement date.
−Removed: 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.
−Removed: 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: Inputs are unadjusted quoted
+Added: prices in active markets for identical assets or liabilities available at the measurement date.
+Added: Inputs are unadjusted quoted
+Added: prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets and liabilities in markets
+Added: that are not active, inputs other than quoted prices that are observable, and inputs derived from or corroborated by observable market
+Added: Inputs are unobservable
+Added: inputs which reflect the reporting entity’s own assumptions on what assumptions the market participants would use in pricing
+Added: the asset or liability based on the best available information.
Due to the short-term nature of all financial
−Removed: assets and liabilities, their carrying value approximates their fair value as of the balance sheet dates.
+Added: assets and liabilities, their carrying value approximates their fair value as of the balance sheet dates, with the exception of the derivative
The following table provides a summary of financial
2 unchanged sentences
Derivative liability
+Added: Investment in Evofem warrants
+Added: The following table provides a summary of financial
+Added: instruments that are measured at fair value as of December 31, 2024.
+Added: Fair Value Measurement Using
+Added: Derivative liability
Concentrations of Credit Risk
8 unchanged sentences
federally insured limits due to the financial position of the depository institutions in which these deposits are held.
−Removed: Substantially all the Company’s accounts
−Removed: receivable are with companies in the healthcare industry, individuals, and the U.S.
−Removed: However, concentration of credit risk
−Removed: is mitigated due to the Company’s number of customers.
−Removed: In addition, for receivables due from U.S.
−Removed: government agencies, the Company
−Removed: does not believe the receivables represent a credit risk as these are related to healthcare programs funded by the U.S.
−Removed: government and
−Removed: payment is primarily dependent upon submitting the appropriate documentation.
Cash includes short-term, liquid investments
−Removed: Accounts Receivable and Allowance for Doubtful
+Added: with maturities less than 90 days.
+Added: Accounts Receivable and Current Expected
+Added: Credit Losses
Accounts receivable are stated at the amount management
3 unchanged sentences
As of December 31, 2025 and 2024, gross accounts receivable was $ 0 and $ 121,582 , respectively.
−Removed: As of December 31, 2024 and 2023,
−Removed: there was an allowance for doubtful accounts of $ 78,147 and zero , respectively.
−Removed: Accounts receivable is made up of billed
−Removed: and unbilled of $ 120,296 and $ 1,286 as of December 31, 2024 and $ 236,605 and $ 171,721 as of December 31, 2023, respectively.
+Added: As of December 31, 2025 and 2024, there
+Added: was a current expected credit loss of $0 and $ 78,147 , respectively.
+Added: Accounts receivable is made up of billed and unbilled of $ 0 and $ 0
+Added: as of December 31, 2025, respectively, and $ 120,296 and $ 1,286 as of December 31, 2024, respectively.
Inventory consists of laboratory materials and
3 unchanged sentences
value on a first-in, first-out basis.
−Removed: We periodically perform obsolescence assessments and write off any inventory that is no longer usable.
+Added: We periodically perform obsolescence assessments and write off any inventory that is no longer
Fixed assets are stated at cost less accumulated
5 unchanged sentences
removed from the accounts and any resulting gain or loss is reflected in operations.
−Removed: The costs of fixed assets are depreciated using the
−Removed: straight-line method over the estimated useful lives or lease life of the related assets.
−Removed: Useful lives assigned to fixed assets are as follows:
+Added: The costs of fixed assets are depreciated using
+Added: the straight-line method over the estimated useful lives or lease life of the related assets.
+Added: Useful lives assigned to fixed assets are as
Computers Three years to five years
1 unchanged sentence
Office Furniture Five to ten years
−Removed: Other fixed assets Five to ten years
+Added: Other Fixed Assets
+Added: Five to ten years
Leasehold Improvements Shorter of estimated useful life or remaining lease term
5 unchanged sentences
For intangible assets with indefinite lives, the assets are tested periodically for impairment.
−Removed: Securities Purchase Agreement – Evofem
−Removed: Series F-1 Convertible Preferred Stock
−Removed: On July 12, 2024 (the “Closing Date”),
−Removed: the Company completed the Initial Parent Equity Investment (as defined under the Merger Agreement) and entered into a Securities Purchase
−Removed: (the “Series F-1 Securities Purchase Agreement”) with Evofem, pursuant to which the Company purchased 500 shares
−Removed: of Evofem’s Series F-1 Convertible Preferred Stock par value $ 0.0001 per share (“Evofem F-1 Preferred Stock”) for
−Removed: an aggregate purchase price of $ 500,000 .
−Removed: In connection with the Series F-1 Securities Purchase Agreement, the Company and Evofem entered
−Removed: into a Registration Rights Agreement (the “Evofem F-1 Registration Rights Agreement”), pursuant to which Evofem agreed to
−Removed: file with the SEC a registration statement covering the resale of the shares of its common stock issuable upon conversion of the Evofem
−Removed: Series F-1 Preferred Stock within 300 days of the Closing Date and to have such registration statement declared effective by the SEC the
−Removed: earlier of the (i) 90th calendar day after the Closing Date and (ii) 2nd Business Day after the date Evofem is notified (orally or in
−Removed: writing, whichever is earlier) by the SEC that such registration statement will not be reviewed or will not be subject to further review.
−Removed: Pursuant to the Merger Agreement, the Company is also obligated to purchase:
−Removed: (i) an additional 500 shares of Evofem Series F-1
−Removed: Preferred Stock for an additional aggregate purchase price of $500,000 on or prior to August 9, 2024;
−Removed: (ii) an additional 2,000 shares
−Removed: of Evofem Series F-1 Preferred Stock for an additional purchase price of $2 million on the earlier of August 30, 2024 or 5 business
−Removed: days of the closing of a public offering by the Company resulting in aggregate net proceeds to the Company of no less than $20 million;
−Removed: and (iii) an additional 1,000 shares of Evofem Series F-1 Preferred Stock for an additional purchase price of $1 million
−Removed: on or prior to September 30, 2024.
−Removed: On October 28, 2024, Aditxt entered into a Securities
−Removed: Purchase Agreement (the “Series F-1 Securities Purchase Agreement”) with Evofem, pursuant to which the Company purchased the
−Removed: Fourth Parent Equity Investment of 2,280 shares of Evofem Series F-1 Convertible Preferred Stock for an aggregate purchase price of $ 2,280,000 .
−Removed: The Evofem investment is included in its own line
−Removed: item on the Company’s consolidated balance sheets.
+Added: Convertible Notes Receivable
+Added: The Company accounts for its convertible notes
+Added: receivable in accordance with the FASB Accounting Standards Codification 320, Investments – Debt and Equity Securities (“ASC
+Added: The convertible notes receivable are classified as available for sale.
+Added: Amortization of discount or premium as well as
+Added: loan origination, commitment, and other fees and costs recognized as an adjustment of the effective interest rate are to be included in
+Added: interest income.
+Added: The convertible notes receivable are presented as the carrying value net of any impairment.
+Added: Allowance for Credit Losses
+Added: The Company maintains an allowance for credit
+Added: losses on convertible notes receivable measured at amortized cost within the scope of ASC 326, Financial Instruments—Credit Losses .
+Added: The allowance for credit losses represents management’s estimate of expected lifetime credit losses and is measured using the current
+Added: expected credit loss (“CECL”) model.
+Added: In developing the allowance, the Company considers
+Added: a combination of quantitative and qualitative factors, including (i) historical loss experience for assets with similar risk characteristics,
+Added: (ii) current economic conditions, and (iii) reasonable and supportable forecasts of future economic conditions that may affect the collectability
+Added: of the related financial assets.
+Added: Financial assets that do not share similar risk characteristics are evaluated on an individual basis.
+Added: The Company updates its estimates of expected
+Added: credit losses at each reporting date.
+Added: For convertible notes receivable, expected credit losses are based on specific analyses of the borrower’s
+Added: financial condition, the value of underlying collateral when applicable, collectability, and other relevant factors.
+Added: Management believes the allowance for credit
+Added: losses as of the reporting date is adequate to absorb the Company’s expected losses over the contractual lives of the related financial
+Added: The Evofem investment is included in its own
+Added: line item on the Company’s consolidated balance sheets.
Under ASC 321, the Company accounts for equity
1 unchanged sentence
If fair value is not readily determinable or marketable, the Company values at cost less impairment.
−Removed: Non-marketable equity investments (for which we
−Removed: do not have significant influence or control) are investments without readily determinable fair values that are recorded based on initial
−Removed: cost minus impairment, if any, plus or minus adjustments resulting from observable price changes in orderly transactions for identical
−Removed: or similar securities, if any.
−Removed: All gains and losses on investments in non-marketable equity securities, realized and unrealized, are recognized
−Removed: in investment and other income (expense), net.
+Added: Non-marketable equity investments (for which
+Added: we do not have significant influence or control) are investments without readily determinable fair values that are recorded based on
+Added: initial cost minus impairment, if any, plus or minus adjustments resulting from observable price changes in orderly transactions for
+Added: identical or similar securities, if any.
+Added: All gains and losses on investments in non-marketable equity securities, realized and unrealized,
+Added: are recognized in investment and other income (expense), net.
We monitor equity method and non-marketable equity
2 unchanged sentences
to investment and other income (expense), net for the difference between the estimated fair value and the carrying value.
−Removed: For equity method
−Removed: investments, we record impairment losses in earnings only when impairments are considered other-than-temporary.
+Added: method investments, we record impairment losses in earnings only when impairments are considered other-than-temporary.
+Added: The Evofem F-1 Preferred Stock is recorded at
+Added: cost less impairment and the Evofem warrants are recorded at fair value.
+Added: The Evofem F-1 Preferred Stock is recorded as cost due to it
+Added: being a non-marketable equity investment.
+Added: The Evofem warrants are valued at fair market value due to having a readily determinable fair
The following table sets forth a summary of the
+Added: components in equity investments.
+Added: Evofem warrants, at fair value
+Added: Evofem F-1 Preferred Stock, net
+Added: As of December 31, 2025
+Added: The following table sets forth a summary of the
changes in equity investments.
−Removed: This investment has been recorded at cost in accordance with ASC 321.
+Added: This investment has been recorded at cost in accordance with ASC 321 for the shares of Evofem F-1 Preferred
+Added: Stock and fair value for the Evofem warrants.
+Added: For the year ended
As of December 31, 2024
−Removed: Deposit on acquisition
+Added: Evofem warrants
+Added: Impairment of F-1 Preferred Stock
+Added: ( 23,766,209 )
+Added: Change in fair value of Evofem Warrants
As of December 31, 2025
−Removed: The investment in Evofem has been impaired $ 0 to date.
+Added: The investment in Evofem F-1 Preferred Stock has been impaired $ 23,766,209
+Added: During the year ended December 31, 2025, the Company recorded a change in the fair value of the Evofem warrants of $ 2,806,983 .
+Added: In August of 2025, Evofem issued a like kind
+Added: security of the Evofem F-1 Preferred Stock.
+Added: The issuance of the like kind security was a triggering event to the Evofem F-1 Preferred
+Added: Stock resulting in a revaluation of the fair market value of the Evofem F-1 Preferred Stock.
+Added: The Evofem Preferred F-1 Preferred Stock
+Added: was valued via the market value of invested capital method, which yielded a fair market value of $ 3,511,002 .
Impairment of long-lived assets
−Removed: The Company reviews and
−Removed: evaluates the net carrying value of its long-lived assets at least annually, or upon the occurrence of other events or changes in circumstances
−Removed: that indicate that the related carrying amounts may not be recoverable.
−Removed: Per ASC 360-10-35-21, a long-lived asset (asset group) shall be
−Removed: tested for recoverability whenever events or changes in circumstances indicate that its carrying amount may not be recoverable.
−Removed: 360-10-35-17, an impairment loss shall be recognized only if the carrying amount of the long-lived asset is not recoverable and exceeds
−Removed: its fair value.
−Removed: The carrying amount of a long-lived asset is not recoverable if it exceeds the sum of the undiscounted cash flows expected
−Removed: to result from the use and eventual disposition of the asset.
+Added: The Company reviews and evaluates the net carrying value of its long-lived
+Added: assets at least annually, or upon the occurrence of other events or changes in circumstances that indicate that the related carrying amounts
+Added: may not be recoverable.
+Added: Per ASC 360-10-35-21, a long-lived asset (asset group) shall be tested for recoverability whenever events or changes
+Added: in circumstances indicate that its carrying amount may not be recoverable.
+Added: Per ASC 360-10-35-17, an impairment loss shall be recognized
+Added: only if the carrying amount of the long-lived asset is not recoverable and exceeds its fair value.
+Added: The carrying amount of a long-lived
+Added: asset is not recoverable if it exceeds the sum of the undiscounted cash flows expected to result from the use and eventual disposition
+Added: of the asset.
+Added: During the year ended December 31, 2025, the Company recorded an impairment on its fixed assets of $ 412,005 .
Accounts Payable and Accrued Expenses
6 unchanged sentences
Derivative Liability
−Removed: The Company evaluates its options, warrants, other
−Removed: equity instruments, and other contracts, if any, to determine if those contracts or embedded components of those contracts qualify as
−Removed: derivatives to be separately accounted for in accordance with ASC 815-10-05-4 and 815-40-25.
−Removed: The result of this accounting treatment is
−Removed: that the fair value of the embedded derivative is marked-to-market each balance sheet date and recorded as either an asset or a liability.
+Added: The Company evaluates its options, warrants,
+Added: other equity instruments, and other contracts, if any, to determine if those contracts or embedded components of those contracts qualify
+Added: as derivatives to be separately accounted for in accordance with ASC 815-10-05-4 and 815-40-25.
+Added: The result of this accounting treatment
+Added: is that the fair value of the embedded derivative is marked-to-market each balance sheet date and recorded as either an asset or a liability.
In the event that the fair value is recorded as a liability, the change in fair value is recorded in the consolidated statements of operations
6 unchanged sentences
fair value of the instrument on the reclassification date.
−Removed: Derivative instrument liabilities will be classified in the balance sheet as
−Removed: current or non-current based on whether or not net-cash settlement of the derivative instrument is expected within 12 months of the balance
−Removed: The Company has determined that a derivative feature
−Removed: exists on its shares of 22,071 shares of Series A-1 Convertible Preferred Stock, 2,689 shares of Series B-1 Convertible Preferred Stock,
−Removed: and 2,625 shares of Series B-2 Convertible Preferred Stock.
−Removed: This derivative arose from a conversion feature of these classes of preferred
−Removed: stock that allows for 50 % additional shares to be issued under certain circumstances, in this case a default on one of the Company’s
+Added: Derivative instrument liabilities will be classified in the balance sheet
+Added: as current or non-current based on whether or not net-cash settlement of the derivative instrument is expected within 12 months of the
+Added: balance sheet date.
+Added: The Company has determined that a derivative
+Added: feature exists on its shares of 20,864 shares of Series A-1 Convertible Preferred Stock, 2,689 shares of Series B-1 Convertible Preferred
+Added: Stock, and 2,625 shares of Series B-2 Convertible Preferred Stock.
+Added: This derivative arose from a conversion feature of these classes of
+Added: preferred stock that allows for 50 % additional shares to be issued under certain circumstances, in this case a default on one of the
+Added: Company’s leases.
(See Note 11)
−Removed: The Company value the derivative based on the
−Removed: conversion formula outline in the certificate of designation for the preferred stock.
−Removed: Per the formula, a stated value was $ 1,000 , with
−Removed: an additional premium of 50 %, and alternative conversion amount per share of $ 500 , and a floor price of $ 8,880 for the Series A-1 Convertible
−Removed: Preferred Stock, $ 8,120 for the Series B-1 Convertible Preferred Stock, and $ 9,420 for the Series B-2 Convertible Preferred Stock.
−Removed: The following table sets forth a summary of the fair value of the derivative
−Removed: As of December 31, 2023
+Added: The Company valued the derivative based on the
+Added: conversion formula outlined in the certificate of designation for the preferred stock.
+Added: Per the formula, the stated value was $ 1,000 ,
+Added: with an additional premium of 50 %, and alternative conversion amount per share of $ 4,000 , and a floor price of $ 8,027,520 for the Series
+Added: A-1 Convertible Preferred Stock, $ 7,340,480 for the Series B-1 Convertible Preferred Stock, and $ 8,515,680 for the Series B-2 Convertible
+Added: Preferred Stock.
+Added: The following table sets forth a summary of the
+Added: fair value of the derivative liability.
Fair value of derivative liability of Series A-1 Convertible Preferred Stock
1 unchanged sentence
Fair value of derivative liability of Series B-2 Convertible Preferred Stock
−Removed: As of December 31, 2024
+Added: Total derivative liability
Deferred tax assets and liabilities are recognized
2 unchanged sentences
Deferred tax assets and liabilities are measured using
−Removed: enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or
+Added: enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered
The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes
4 unchanged sentences
are recorded as a reduction of equity and offering costs incurred in connection with debt are recorded as a reduction of debt as a debt
−Removed: Equity instruments issued as offering costs have zero net effect on the Company’s equity.
Revenue Recognition
5 unchanged sentences
the Company applies the following five steps:
−Removed: Identify the contract with a customer
−Removed: Identify the performance obligations in the contract
−Removed: Determine the transaction price
−Removed: Allocate the transaction price to performance obligations in the contract
−Removed: Recognize revenue when or as the Company satisfies a performance obligation
+Added: Identify the contract
+Added: with a customer
+Added: Identify the performance
+Added: obligations in the contract
+Added: Determine the transaction
+Added: Allocate the transaction
+Added: price to performance obligations in the contract
+Added: Recognize revenue when
+Added: or as the Company satisfies a performance obligation
Revenues reported from services relating to the
AditxtScore™ are recognized when the AditxtScore TM report is delivered to the customer.
−Removed: The services performed include
−Removed: the analysis of specimens received in the Company’s CLIA laboratory and the generation of results which are then delivered upon
+Added: The services performed
+Added: include the analysis of specimens received in the Company’s CLIA laboratory and the generation of results which are then delivered
+Added: upon completion.
The Company recognizes revenue in the following
12 unchanged sentences
Net revenues recognized consist of amounts billed net of contractual allowances for differences between
−Removed: amounts billed and the estimated consideration the Company expects to receive from such payers, collection experience, and the terms of
−Removed: the Company’s contractual arrangements.
+Added: amounts billed and the estimated consideration the Company expects to receive from such payers, collection experience, and the terms
+Added: of the Company’s contractual arrangements.
The Company determines if an arrangement is a
6 unchanged sentences
Lease liabilities represent the Company’s obligation to make lease payments arising from the lease.
−Removed: assets and lease liabilities are recognized at commencement date or the adoption date for existing leases based on the present value of
−Removed: lease payments over the lease term using an estimated discount rate.
+Added: assets and lease liabilities are recognized at commencement date or the adoption date for existing leases based on the present value
+Added: of lease payments over the lease term using an estimated discount rate.
Under Topic 842 (Leases), operating lease expense
2 unchanged sentences
and lab equipment.
−Removed: We have made a policy election regarding our real
−Removed: estate leases not to separate nonlease components from lease components, to the extent they are fixed.
−Removed: Nonlease components that are not
−Removed: fixed are expensed as incurred as variable lease expense.
−Removed: Our leases for laboratory and office facilities typically include variable nonlease
−Removed: components, such as common-area maintenance costs.
−Removed: We have also elected not to record on the consolidated balance sheets a lease that
−Removed: has a lease term of twelve months or less and does not contain a purchase option that we are reasonably certain to exercise.
−Removed: Leases with an initial term of twelve months or
−Removed: less are not recorded on the balance sheet.
−Removed: We combine the lease and non-lease components in determining the lease liabilities and right
−Removed: of use (“ROU”) assets.
+Added: We have made a policy election regarding our
+Added: real estate leases not to separate nonlease components from lease components, to the extent they are fixed.
+Added: Nonlease components that
+Added: are not fixed are expensed as incurred as variable lease expense.
+Added: Our leases for laboratory and office facilities typically include variable
+Added: nonlease components, such as common-area maintenance costs.
+Added: We have also elected not to record on the consolidated balance sheets a lease
+Added: that has a lease term of twelve months or less and does not contain a purchase option that we are reasonably certain to exercise.
+Added: Leases with an initial term of twelve months
+Added: or less are not recorded on the balance sheet.
+Added: We combine the lease and non-lease components in determining the lease liabilities and
+Added: right of use (“ROU”) assets.
Stock-Based Compensation
11 unchanged sentences
which are reflected in research and development expenses, and are expensed as incurred.
−Removed: During the years ended December 31, 2024 and 2023,
+Added: During the year ended December 31, 2025 and 2024,
the Company incurred patent licensing fees of $ 119,808 and $ 61,913 , respectively.
4 unchanged sentences
qualify for capitalization under applicable guidance.
−Removed: During the years ended December 31, 2024 and 2023, the Company incurred research
+Added: During the year ended December 31, 2025 and 2024, the Company incurred research
and development costs of $ 3,194,133 and $ 10,886,130 , respectively.
Sales and Marketing
−Removed: We incur sales and marketing costs marketing our technologies.
−Removed: these costs as incurred unless such costs qualify for capitalization under applicable guidance.
−Removed: During the years ended December 31, 2024
−Removed: and 2023, the Company incurred sales and marketing costs of $ 197,863 and $ 269,284 , respectively.
+Added: We incur sales and marketing costs marketing
+Added: our technologies.
+Added: We expense these costs as incurred unless such costs qualify for capitalization under applicable guidance.
+Added: year ended December 31, 2025 and 2024, the Company incurred sales and marketing costs of $ 401,996 and $ 197,863 , respectively.
Non-controlling Interest in Subsidiary
1 unchanged sentence
subsidiary’s cumulative results of operations and changes in deficit attributable to non-controlling shareholders.
−Removed: During the years
+Added: During the year
ended December 31, 2025 and 2024, the Company recognized $ 1,072,842 and $ 573,572 in net loss attributable to non-controlling
1 unchanged sentence
The Company owns approximately 97.0 % of Pearsanta, Inc., as of December 31, 2025.
+Added: Pearsanta is consolidated
+Added: in the Company’s financial statements.
Basic and Diluted Net Loss per Common Share
Basic loss per common share is computed by dividing
−Removed: the net loss by the weighted average number of shares of common stock outstanding for each period.
−Removed: Diluted loss per share is computed
−Removed: by dividing the net loss attributable of common stockholders by the weighted average number of shares of common stock outstanding plus
−Removed: the dilutive effect of shares issuable through the common stock equivalents.
−Removed: The weighted-average number of common shares outstanding
−Removed: excludes common stock equivalents because their inclusion would be anti-dilutive.
−Removed: Outstanding as
+Added: the net loss, less any deemed dividends, by the weighted average number of shares of common stock outstanding for each period.
+Added: loss per share is computed by dividing the net loss attributable to common stockholders by the weighted average number of shares of common
+Added: stock outstanding plus the dilutive effect of shares issuable through the common stock equivalents.
+Added: The weighted-average number
+Added: of common shares outstanding excludes common stock equivalents because their inclusion would be anti-dilutive.
Series A Preferred Stock
7 unchanged sentences
Total Common Stock Equivalent
+Added: 1 Quantity issued and outstanding as of December 31, 2025, includes the additional shares classified as mandatorily redeemable in the consolidated balance sheets.
Recent Accounting Pronouncements
5 unchanged sentences
(iv) are not expected to have a significant impact on our financial statements.
+Added: In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic
+Added: Improvements to Income Tax Disclosures, or ASU 2023-09.
+Added: ASU 2023-09 requires a company's annual financial statements to include
+Added: consistent categories and greater disaggregation of information in the rate reconciliation, and income taxes paid disaggregated by jurisdiction.
+Added: ASU 2023-09 is effective for fiscal years beginning after December 15, 2024, with early adoption permitted.
+Added: Adoption is either with a
+Added: prospective method or a fully retrospective method of transition.
+Added: The Company has adopted Accounting Standards Update 2023-09, Income Taxes (Topic 740):
+Added: Improvements to Income Tax Disclosures (“ASU
+Added: 2023-09”) for the year ended December 31, 2025, and applied the new disclosure requirements prospectively to the current annual
+Added: Prior period disclosures have not been adjusted to reflect the new disclosure requirements.
+Added: Please see additional disclosures
+Added: related to income taxes in Note 11, Income Taxes, in the Notes to Consolidated Financial Statements.
+Added: In November 2024, the FASB issued ASU No.
+Added: Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures.
+Added: ASU 2024-03 is intended to improve disclosures
+Added: about a public business entity’s expense and provide more detailed information to investors about the types of expenses in commonly
+Added: presented expense captions.
+Added: The amendments in this ASU are effective for annual reporting periods beginning after December 15, 2026,
+Added: and interim reporting periods beginning after December 15, 2027, with early adoption permitted.
+Added: The Company is currently evaluating the
+Added: potential impact of this guidance on its disclosures.
NOTE 4 – FIXED ASSETS
−Removed: The Company’s fixed assets include the following
−Removed: on December 31, 2024:
+Added: The Company’s fixed assets include the
+Added: following on December 31, 2025:
$ ( 378,646 )
6 unchanged sentences
$ ( 2,112,000 )
−Removed: The Company’s fixed assets include the following
−Removed: on December 31, 2023
+Added: The Company’s fixed assets include the
+Added: following on December 31, 2024
$ ( 374,360 )
Lab Equipment
+Added: ( 1,235,236 )
Office Furniture
7 unchanged sentences
subject to the financed asset liability have a carrying value of $ 0 and $ 1,063,269 , respectively.
+Added: During the year ended December 31,
+Added: 2025, the Company recognized an impairment on its fixed assets of $ 412,005 .
Fixed asset activity for the year ended December
31, 2025 consisted of the following:
+Added: For the year ended
As of December 31, 2024
−Removed: Brain Scientific Asset Purchase
As of December 31, 2025
2 unchanged sentences
of lab equipment and financed them for a period of twenty-four months with a monthly payment of $ 19,487 , with an interest rate of 8 %.
−Removed: As of December 31, 2024, the Company has four payments in arrears.
In January of 2021, the Company purchased one
piece of lab equipment and financed it for a period of twenty-four months with a monthly payment of $ 9,733 , with an interest rate of 8 %.
−Removed: As of December 31, 2024, the Company has four payments in arrears.
−Removed: In March of 2021, the Company purchased five pieces
−Removed: of lab equipment and financed them for a period of twenty-four months with a monthly payment of $ 37,171 , with an interest rate of 8 %.
−Removed: As of December 31, 2024, the Company has seven payments in arrears.
−Removed: As of December 31, 2024 all lab equipment financing
−Removed: agreements have matured and are in default status.
+Added: In March of 2021, the Company purchased five
+Added: pieces of lab equipment and financed them for a period of twenty-four months with a monthly payment of $ 37,171 , with an interest rate
+Added: As of December 31, 2025, the Company has settled
+Added: all obligations relating to the financed assets.
NOTE 5 – INTANGIBLE ASSETS
17 unchanged sentences
useful life of three years .
−Removed: Intangible asset activity for the year ended December
−Removed: 31, 2024 consisted of the following:
+Added: Intangible asset activity for the year ended
+Added: December 31, 2025 consisted of the following:
+Added: For the year ended
As of December 31, 2024
1 unchanged sentence
NOTE 6 – RELATED PARTY TRANSACTIONS
−Removed: On November 30, 2023, Amro Albanna, the Chief
−Removed: Executive Officer of the Company, loaned $ 10,000 to the Company.
−Removed: The loan was evidenced by an unsecured promissory note (the “November
−Removed: Pursuant to the terms of the November Note, it will accrue interest at a rate of eight and a half percent ( 8.50 %) per annum,
−Removed: the Prime rate on the date of signing, and is due on the earlier of May 30, 2024 or an event of default, as defined therein.
−Removed: As of December
−Removed: 31, 2024, the note was fully paid off.
−Removed: On December 6, 2023, Amro Albanna, the Chief Executive
−Removed: Officer of the Company, loaned $ 200,000 to the Company.
−Removed: The loan was evidenced by an unsecured promissory note (the “First
−Removed: December Note”).
−Removed: Pursuant to the terms of the First December Note, it will accrue interest at a rate of eight and a half percent
−Removed: ( 8.50 %) per annum, the Prime rate on the date of signing, and is due on the earlier of June 6, 2024 or an event of default, as defined
−Removed: As of December 31, 2024, the note was fully paid off.
−Removed: On December 20, 2023, Amro Albanna, the Chief
−Removed: Executive Officer of the Company, loaned $ 165,000 to the Company.
−Removed: The loan was evidenced by an unsecured promissory note (the “Second
−Removed: December Note”).
−Removed: Pursuant to the terms of the Second December Note, it will accrue interest at a rate of eight and a half percent
−Removed: ( 8.50 %) per annum, the Prime rate on the date of signing, and is due on the earlier of June 20, 2024 or an event of default, as defined
−Removed: As of December 31, 2024, the note was fully paid off.
−Removed: On February 7, 2024, Amro Albanna, the Chief Executive
+Added: On May 22, 2025, Amro Albanna, the Chief Executive
Officer of the Company loaned $ 233,000 to the Company.
−Removed: The loan was evidenced by an unsecured promissory note (the “February
−Removed: Pursuant to the terms of the February 7th Note, it will accrue interest at the Prime rate of eight and one-half percent
−Removed: ( 8.5 %) per annum and is due on the earlier of August 7, 2024 or an event of default, as defined therein.
−Removed: On September 9, 2024 the Company
−Removed: and Amro Albanna entered into the first amendment to the unsecured promissory notes (the “Albanna Amendment”), which extended
−Removed: the maturity date of the February 7 th Note, February 15 th Note (as defined below), and the February 29 th
−Removed: Note (as defined below) to January 31, 2025 for each of the respective unsecured promissory notes.
−Removed: As of December 31, 2024, the note was
−Removed: fully paid off.
−Removed: On February 15, 2024, Amro Albanna, the Chief
−Removed: Executive Officer of the Company loaned $ 205,000 to the Company.
−Removed: The loan was evidenced by an unsecured promissory note (the “February
−Removed: Pursuant to the terms of the February 15th Note, it will accrue interest at the Prime rate of eight and one-half percent
−Removed: ( 8.5 %) per annum and is due on the earlier of August 15, 2024 or an event of default, as defined therein.
−Removed: The Albanna Amendment extended
−Removed: the maturity date of the February 15 th Note to January 31, 2025.
−Removed: As of December 31, 2024, the note has an outstanding principal
−Removed: balance of $ 75,000 and accrued interest of $ 0 as the Company paid off all outstanding interest on December 31, 2024.
−Removed: The February 15 th
−Removed: Note was repaid subsequent to December 31,2024.
−Removed: On February 29, 2024, Amro Albanna, the Chief
−Removed: Executive Officer of the Company, and Shahrokh Shabahang, the Chief Innovation Officer of the Company, loaned $ 117,000 and $ 115,000 ,
−Removed: respectively, to the Company.
−Removed: The loans were evidenced by an unsecured promissory note (the “February 29th Notes”).
−Removed: to the terms of the February 29th Notes, it will accrue interest at the Prime rate of eight and one-half percent ( 8.5 %) per annum and
−Removed: is due on the earlier of August 29, 2024 or an event of default, as defined therein.
−Removed: On September 9, 2024 the Company and Shahrokh Shabahang
−Removed: entered into the first amendment to the unsecured promissory note which extended the maturity date of the February 29 th Notes
−Removed: to January 31, 2025.
−Removed: The Albanna Amendment extended the maturity date of the February 29 th Notes to January 31, 2025.
−Removed: December 31, 2024 the February 29 th Notes have an outstanding principal balance of $ 0 and $ 40,000 accrued interest of $ 6,980 .
−Removed: The February 29 th Notes was repaid subsequent to December 31,2024.
+Added: The loan was evidenced by an unsecured promissory note (the “May 22nd
+Added: Pursuant to the terms of the May 22nd Note, it will accrue interest at the Prime rate of seven and one-half percent ( 7.5 %)
+Added: per annum and is due on the earlier of November 22, 2025 or an event of default, as defined therein.
+Added: As of December 31, 2025, the May
+Added: 22nd Note was fully paid off.
+Added: On June 6, 2025, Shahrokh Shabahang, the Chief
+Added: Innovation Officer of the Company loaned $ 70,000 to the Company.
+Added: The loan was evidenced by an unsecured promissory note (the “June
+Added: Pursuant to the terms of the June 5th Note, it will accrue interest at the Prime rate of seven and one-half percent
+Added: ( 7.5 %) per annum and is due on the earlier of December 5, 2025 or an event of default, as defined therein.
+Added: As of December 31, 2025, the
+Added: June 5th Note was fully paid off.
+Added: On June 20, 2025, Amro Albanna, the Chief Executive
+Added: Officer of the Company, and Shahrokh Shabahang, the Chief Innovation Officer of the Company, loaned $ 90,000 and $ 100,000 , respectively,
+Added: to the Company.
+Added: The loans were evidenced by an unsecured promissory note (the “June 20th Notes”).
+Added: Pursuant to the terms of
+Added: the June 20th Notes, it will accrue interest at the Prime rate of seven and one-half percent ( 7.5 %) per annum and is due on the earlier
+Added: of July 20, 2025 or an event of default, as defined therein.
+Added: As of December 31, 2025, the June 20th Notes were fully paid off.
+Added: On August 13, 2025, Amro Albanna, the Chief Executive
+Added: Officer of the Company, and Shahrokh Shabahang, the Chief Innovation Officer of the Company, loaned $ 95,000 and $ 90,000 , respectively,
+Added: to the Company.
+Added: The loans were evidenced by an unsecured promissory note (the “August 13 th Notes”).
+Added: the terms of the August 13 th Notes, it will accrue interest at the Prime rate of seven and one-half percent ( 7.5 %) per annum
+Added: and is due on the earlier of February 13, 2025 or an event of default, as defined therein.
+Added: As of December 31, 2025, the August 13 th
+Added: Notes were fully paid off.
+Added: NOTE 7 – NOTES RECEIVABLE
+Added: Convertible Notes Receivable
+Added: On April 8, 2025, the Company entered into a
+Added: Securities Purchase Agreement (the “Evofem April Purchase Agreement”) with Evofem, pursuant to which the Company purchased
+Added: (i) a senior subordinated convertible note (the “Evofem April Note”) of Evofem in the principal amount of $ 2,307,692 , and
+Added: (ii) a warrant (the “Evofem April Warrant”) to purchase 149,850,150 shares of Evofem common stock for a purchase price of
+Added: $ 1,500,000 .
+Added: The Evofem April Warrant is exercisable into shares of common stock of Evofem at an exercise price of $ 0.0154 , subject to
+Added: adjustment and may be exercised on a cashless basis.
+Added: The Evofem April Warrant may not be exercised by the Company if, after giving effect
+Added: to such an exercise, the Company would beneficially own in excess of 9.99 % of Evofem stock.
+Added: The fair value of the Evofem April Warrant
+Added: was $ 235,389 .
+Added: The Evofem April Warrant is exercisable for a term of five years .
+Added: The Company had fully funded the $ 1,500,000 on April
+Added: The Evofem April Note is a senior subordinate
+Added: obligation of Evofem and will accrue interest at a rate of 8 % per annum, which will adjust to 12 % upon an Event of Default (as defined
+Added: in the Evofem April Note).
+Added: The Evofem April Note is initially convertible into shares of common stock of Evofem at a conversion price
+Added: of $ 0.0154 per share, subject to adjustment as described therein.
+Added: The Evofem April Note may not be converted by the Company if, after
+Added: giving effect to such conversion, the Company would beneficially own in excess of 9.99 % of Evofem common stock.
+Added: Unless earlier converted,
+Added: or redeemed, the Evofem April Notes will mature on April 8, 2028.
+Added: This note is accounted for as available for sale under ASC 320 –
+Added: Investment in Debt Securities.
+Added: The Company recorded the notes at fair value of $ 4,367,212 which was
+Added: comprised of $ 1,938,905 from the warrants issued with the note and $ 2,428,307 from the principal and interest on the note, which included
+Added: $ 2,307,692 from principal and $ 136,923 from accrued interest.
+Added: During the year ended December 31, 2025, the Company recognized a day one
+Added: gain of $ 204,278 .
+Added: As of December 31, 2025, the Evofem April Note
+Added: has an outstanding principal balance of $ 2,307,692 , a fair value of $ 2,428,307 , and accrued interest of $ 136,923 .
+Added: During the year ended
+Added: December 31, 2025, the Company recognized $ 123,952 in interest income and a change in fair value on the notes of $ 780,928 .
+Added: On June 26, 2025, the Company entered into a
+Added: Securities Purchase Agreement (the “Evofem June Purchase Agreement”) with Evofem, pursuant to which the Company purchased
+Added: (i) a senior subordinated convertible note (the “Evofem June Note”) (collectively with the Evofem April Note, the “Evofem
+Added: Notes”) of Evofem in the principal amount of $ 1,423,077 , and (ii) a warrant (the “Evofem June Warrant”) to purchase
+Added: 92,407,592 shares of Evofem common stock for a purchase price of $ 925,000 .
+Added: The Evofem June Warrant is exercisable into shares of common
+Added: stock of Evofem at an exercise price of $ 0.0154 , subject to adjustment and may be exercised on a cashless basis.
+Added: The Evofem June Warrant
+Added: may not be exercised by the Company if, after giving effect to such an exercise, the Company would beneficially own in excess of 9.99 %
+Added: of Evofem stock.
+Added: The fair value of the Evofem June Warrant was $ 92,682 .
+Added: The Evofem June Warrant is exercisable for a term of five years .
+Added: The Company had fully funded the $ 925,000 on June 26, 2025.
+Added: The Evofem June Note is a senior subordinate
+Added: obligation of Evofem and will accrue interest at a rate of 8 % per annum, which will adjust to 12 % upon an Event of Default (as defined
+Added: in the Evofem June Note).
+Added: The Evofem June Note is initially convertible into shares of common stock of Evofem at a conversion price of
+Added: $ 0.0154 per share, subject to adjustment as described therein.
+Added: The Evofem June Note may not be converted by the Company if, after giving
+Added: effect to such conversion, the Company would beneficially own in excess of 9.99 % of Evofem common stock.
+Added: Unless earlier converted, or
+Added: redeemed, the Evofem June Notes will mature on June 26, 2028.
+Added: This note is accounted for as available for sale under ASC 320 –
+Added: Investment in Debt Securities.
+Added: The Company recorded the notes at fair value of
+Added: $ 2,667,701 which was comprised of $ 1,196,149 from the warrants issued with the note and $ 1,471,552 from the principal and interest on
+Added: the note, which included $ 1,423,077 from principal and $ 59,453 from accrued interest.
+Added: During the year ended December 31, 2025, the Company
+Added: recognized a day one gain of $ 123,793 .
+Added: As of December 31, 2025, the Evofem June Note
+Added: has an outstanding principal balance of $ 1,423,077 , a fair value of $ 1,471,552 , and accrued interest of $ 59,453 .
+Added: During the year
+Added: ended December 31, 2025, the Company recognized $ 75,115 in interest income and a change in fair value on the notes of $ 473,242 .
+Added: During the year ended December 31, 2025, the Company
+Added: has adjusted the fair value of the Evofem Notes by $ 1,781,307 bringing the total fair value of the Evofem Notes to $ 3,899,859 as of December
+Added: The fair value of the convertible notes receivable was estimated using a Monte Carlo Model with the following assumptions:
+Added: Evofem stock price
+Added: Risk free interest rate
+Added: Expected life in years
+Added: Expected volatility
+Added: The following table sets forth a summary of the
+Added: changes in the Evofem Notes:
+Added: As of December 31, 2024
+Added: Bargain purchase gain from purchase of Evofem convertible notes
+Added: Change in fair value of Evofem notes
+Added: As of December 31, 2025
+Added: For the period ended December 31, 2025, the fair
+Added: value of each warrant granted with the convertible notes receivable was estimated using the assumption and/or factors in the Black-Scholes
+Added: Model as follows:
+Added: Exercise price
+Added: Expected dividend yield
+Added: Risk free interest rate
+Added: Expected life in years
+Added: Expected volatility
+Added: The risk-free interest rate assumption for warrants
+Added: granted is based upon observed interest rates on the United States Government Bond Equivalent Yield appropriate for the expected term
+Added: The Company determined the expected volatility
+Added: assumption for warrants granted using the historical volatility of Evofem’s common stock.
+Added: The dividend yield assumption for warrants granted
+Added: is based on Evofem’s history and expectation of dividend payouts.
+Added: Evofem has never declared nor paid any cash dividends on its common
NOTE 8 – NOTES PAYABLE
−Removed: October MCA Agreement
−Removed: On October 5, 2023, the Company entered into an
−Removed: Agreement for the Purchase and Sale of Future Receipts (the “October MCA Agreement”) pursuant to which the existing funder
−Removed: (the “Funder”) increased the existing outstanding amount to $ 4,470,000 (the “October MCA Purchased Amount”)
−Removed: for gross proceeds to the Company of $ 3,000,000 , less origination fees of $ 240,000 and the outstanding balance under the existing
−Removed: agreement of $ 1,234,461 , resulting in net proceeds to the Company of $ 1,525,539 .
−Removed: Pursuant to the October MCA Agreement, the Company granted
−Removed: the Funder a security interest in all of the Company’s present and future accounts receivable in an amount not to exceed the October
−Removed: MCA Purchased Amount.
−Removed: The October MCA Purchased Amount shall be repaid by the Company in 30 weekly installments of $ 149,000 .
−Removed: Purchased Amount may be prepaid by the Company via a payment of $ 3,870,000 if repaid within 30 days, $ 4,110,000 if repaid within
−Removed: 60 days and $ 4,230,000 if repaid within 90 days.
−Removed: On January 24, 2024, the October MCA Agreement was restructured in connection with
−Removed: the January Loan Agreement, as defined below.
−Removed: During the year ended December 31, 2024, the Company recorded an amortization of debt discount
−Removed: of $ 144,000 .
November Loan Agreement
−Removed: On November 7, 2023, the Company entered into
−Removed: a Business Loan and Security Agreement (the “November Loan Agreement”) with the lender (the “Lender”), pursuant
−Removed: to which the Company obtained a loan from the Lender in the principal amount of $ 2,100,000 with an interest rate of 49 %, which satisfied
−Removed: the outstanding balance on the August Loan of $ 1,089,000 and includes origination fees of $ 140,000 (the “November Loan”).
−Removed: Pursuant to the November Loan Agreement, the Company granted the Lender a continuing secondary security interest in certain collateral
−Removed: (as defined in the November Loan Agreement).
−Removed: The total amount of interest and fees payable by us to the Lender under the November Loan
−Removed: will be $ 3,129,000 , which will be repaid in 34 weekly installments ranging from $ 69,000 - $ 99,000 .
−Removed: During the year ended December
−Removed: 31, 2024, the Company recorded an amortization of debt discount of $ 111,177 .
−Removed: As of December 31, 2024, the November Loan has an outstanding
−Removed: principal balance of $ 1,554,272 , an unamortized debt discount of $ 0 , and accrued interest of $ 607,228 .
−Removed: Second November Note Agreement
−Removed: On November 24, 2023, the Company entered into
−Removed: a loan with a principal of $ 53,099 .
−Removed: The loan was evidenced by an unsecured promissory note (the “Second November Note”).
−Removed: to the terms of the Second November Note, it will accrue interest at a rate of eight and a half percent ( 8.50 %) per annum, the Prime rate
−Removed: on the date of signing, and is due on the earlier of May 24, 2024 or an event of default, as defined therein.
−Removed: As of December 31, 2024,
−Removed: the Second November Note was fully paid off.
+Added: On November 7, 2023, the Company entered into a Business Loan and Security
+Added: Agreement (the “November Loan Agreement”) with the lender (the “Lender”), pursuant to which the Company obtained
+Added: a loan from the Lender in the principal amount of $ 2,100,000 with an interest rate of 49 %, which satisfied the outstanding balance on
+Added: the August Loan of $ 1,089,000 and includes origination fees of $ 140,000 (the “November Loan”).
+Added: Pursuant to the November
+Added: Loan Agreement, the Company granted the Lender a continuing secondary security interest in certain collateral (as defined in the November
+Added: Loan Agreement).
+Added: The total amount of interest and fees payable by us to the Lender under the November Loan will be $ 3,129,000 , which will
+Added: be repaid in 34 weekly installments ranging from $ 69,000 - $ 99,000 .
+Added: The November Loan Agreement had an original maturity date of
+Added: July 2, 2024.
+Added: As of December 31, 2025, the November Loan has an outstanding principal balance of $ 289,238 , an unamortized debt discount
+Added: of $ 0 , and accrued interest of $ 0 .
+Added: As of December 31, 2025, the November Loan Agreement is in technical default, however, default provisions
+Added: were not enforced by the Lender.
January Loan Agreement
−Removed: On January 24, 2024, the Company entered into
−Removed: a Business Loan and Security Agreement (the “January Loan Agreement”) with a commercial funding source (the “Lender”),
−Removed: pursuant to which the Company obtained a loan from the Lender in the principal amount of $ 3,600,000 and an interest rate of 49 %, which
−Removed: includes origination fees of $ 252,000 (the “January Loan”).
−Removed: Pursuant to the January Loan Agreement, the Company granted
−Removed: the Lender a continuing secondary security interest in certain collateral (as defined in the January Loan Agreement).
−Removed: The total amount
−Removed: of interest and fees payable by the Company to the Lender under the January Loan will be $ 5,364,000 , which will be repayable by the Company
−Removed: in 30 weekly installments of $ 178,800 .
−Removed: The Company received net proceeds from the January Loan of $ 814,900 following repayment of
−Removed: the outstanding balance on the October Purchased Amount of $ 2,533,100 .
−Removed: During the year ended December 31, 2024, the Company recorded an
−Removed: amortization of debt discount of $ 252,000 .
−Removed: As of December 31, 2024, there was a remaining principal balance of $ 3,146,226 , an unamortized
−Removed: debt discount of $ 0 , and accrued interest of $ 1,243,874 .
−Removed: Sixth Borough Note
−Removed: On March 7, 2024, Sixth Borough Capital Fund, LP loaned $ 300,000 to
−Removed: The loan was evidenced by an unsecured promissory note (the “Sixth Borough Note”).
−Removed: Pursuant to the terms of the
−Removed: Sixth Borough Note, it will accrue interest at the Prime rate of eight and one-half percent ( 8.5 %) per annum and is due on the earlier
−Removed: of March 31, 2024 or an event of default, as defined therein.
−Removed: The Sixth Borough Note was converted into Series C-1 Convertible Preferred
−Removed: Stock in connection with the Private Placement (as defined below).
−Removed: On April 10, 2024, Sixth Borough Capital Fund,
−Removed: LP (“Sixth Borough”) loaned $ 230,000 to Aditxt.
−Removed: The loan was evidenced by an unsecured promissory note (the “April
−Removed: Sixth Borough Note”).
−Removed: Pursuant to the terms of the April Sixth Borough Note, it accrued interest at the Prime rate of eight and
−Removed: one-half percent ( 8.5 %) per annum and was due on the earlier of April 19, 2024 or an event of default, as defined therein.
−Removed: the April Sixth Borough Note was converted into 200 shares Series C-1 Convertible Preferred Stock and 200 shares
−Removed: of Series D-1 Convertible Preferred Stock as part of the May PIPE Purchase Agreement (as defined below) (note 10).
−Removed: On May 9, 2024, at which point the balance of
−Removed: the April Sixth Borough Note was $ 35,256 , Sixth Borough loaned an additional $ 20,000 to the Company bringing the balance of the loan
−Removed: to $ 55,256 .
−Removed: The loan was evidenced by an unsecured promissory note (the “Sixth Borough Upsize Note”).
−Removed: Pursuant to the terms
−Removed: of the Sixth Borough Upsize Note, it accrued interest at the fifteen percent ( 15.0 %) per annum and was due on the earlier of June 9, 2024
−Removed: (the “Maturity Date”) or an event of default, as defined therein.
−Removed: As previously reported in a Current Report on Form 8-K filed
−Removed: by the Company on June 12, 2024, as a result of the Company’s failure to repay the balance on the Maturity Date, the Company was
−Removed: in default on the Upsize Note.
−Removed: On June 20, 2024, at which point the balance
−Removed: of the Sixth Borough Upsize Note was $ 56,187 , Sixth Borough loaned an additional $ 50,000 to the Company and the Company issued
−Removed: a new note (the “Sixth Borough New Note”) to Sixth Borough in the principal amount of $ 116,806 , which includes an
−Removed: original issue discount of 10 %.
−Removed: The Sixth Borough New Note is subordinate and junior, in all respects, to those Second May
−Removed: Senior Notes (as defined below).
−Removed: The Sixth Borough New Note bears interest at a rate of eight percent ( 8.0 %) per annum and is due on
−Removed: the earlier of (i) November 21, 2024 or (ii) at or before the final closing on the next series of public or private financings,
−Removed: totaling $ 750,000 , or more in the aggregate by the Company, subject to the prior payment in full of all amounts then owing on Second
−Removed: May Senior Notes, (iii) an event of default.
−Removed: During the year ended December 31, 2024, the Company recorded an amortization of debt
−Removed: discount of $ 10,619 .
−Removed: As of December 31, 2024, the Sixth Borough New Note is in technical default, however, default provisions were
−Removed: not enforced by the Sixth Borough.
−Removed: As of December 31, 2024, the principal balance of the outstanding Sixth Borough New Note was
−Removed: $ 75,000 and accrued interest of $ 4,228 .
−Removed: May Senior Notes
−Removed: On May 20, 2024, the Company issued and sold a
−Removed: senior note (the “First May Senior Note”) to an accredited investor (the “First May Senior Note Holder”) in the
−Removed: original principal amount of $ 93,919 for a purchase price of $ 75,135 , reflecting an original issue discount of $ 18,784 .
−Removed: Unless earlier
−Removed: redeemed, the First May Senior Note will mature on August 18, 2024 (the “First May Senior Note Maturity Date”), subject to
−Removed: extension at the option of the First May Senior Holder in certain circumstances as provided in the First May Senior Note.
−Removed: The First May
−Removed: Senior Note bears interest at a rate of 8.5 % per annum, which is compounded each calendar month and is payable in arrears on the
−Removed: First May Senior Maturity Date.
−Removed: The First May Senior Note contains certain standard events of default, as defined in the First May Senior
−Removed: On May 24, 2024, the Company entered into a Securities
−Removed: Purchase Agreement (the “Second May Senior Note Securities Purchase Agreement”) with certain accredited investors pursuant
−Removed: to which the Company issued and sold senior notes in the aggregate principal amount of $ 986,380 (the “Second May Senior Notes”)
−Removed: maturing on August 22, 2024, which included the exchange of the First May Senior Note in the principal amount of $ 93,919 .
−Removed: received cash proceeds of $ 775,000 from the sale of the Second May Senior Notes.
−Removed: Upon an Event of Default (as defined in the Second
−Removed: May Senior Notes), the Second May Senior Notes will bear interest at a rate of 14 % per annum and the holder shall have the right
−Removed: to require the Company to redeem the Note at a redemption premium of 125 %.
−Removed: In connection with the issuance of the Second May Senior
−Removed: Notes, the Company issued an aggregate of 33 shares of its common stock as a commitment fee to the investors and recorded a
−Removed: debt discount of $ 662,720 from the issuance of these shares.
−Removed: During the year ended December 31, 2024, the Company recorded an amortization
−Removed: of debt discount on the Second May Senior Notes of $ 874,102 .
−Removed: Senior Note Waiver
−Removed: On August 28, 2024, the Company entered into
−Removed: a Waiver to Senior Note (the “Senior Note Waiver”) with each of the holders of the Second May Senior Notes (the “Second
−Removed: May Senior Note Holders”), pursuant to which effective as of August 21, 2024, each holder waived, in part, the definition of Maturity
−Removed: Date in the Second May Senior Note, such that the August 22, 2024 shall be deemed to be replaced with December 31, 2024.
−Removed: As of December
−Removed: 31, 2024 the Second May Senior Notes were fully paid off.
−Removed: In connection with the Senior Note Waiver, the
−Removed: Company also entered into a letter agreement (the “2024 Letter Agreement”) with each of the Second May Senior Note Holders,
−Removed: pursuant to which the company agreed that it would apply 40 % of the net proceeds from:
−Removed: (i) any sales of securities utilizing its currently
−Removed: effective Registration Statement on Form S-3 (a “Shelf Takedown”), (ii) sales of its common stock under its Common Stock Purchase
−Removed: Agreement dated May 2, 2023 with its equity line investor (the “ELOC”), or (iii) any public offering of securities registered
−Removed: in a Registration Statement on Form S-1 (a “Public Offering”), to make payments on the Second May Senior Notes and those certain
−Removed: July Note (as defined below) in the aggregate principal amount of $ 1.5 million issued by the Company on July 12, 2024 (the “July
−Removed: Note” and together with the Second May Senior Notes, the “Senior Notes”).
−Removed: In addition, pursuant to the 2024 Letter Agreement,
−Removed: commencing on the date that the Senior Notes have been repaid in full, the Company shall redeem all holders (each, a “Series C-1
−Removed: Holder”) of the Company’s then outstanding Series C-1 Convertible Preferred Stock (ratably based on the amount of Preferred
−Removed: Stock then held by each Series C-1 Holder) in an amount equal to, in the aggregate among all Series C-1 Holders, 40 % of the net proceeds
−Removed: raised from any Shelf Takedowns, any sales of common stock under the ELOC or any Public Offering (“Non-Participation Redemption”).
−Removed: In addition to the foregoing Non-Participation Redemption, in connection with any Shelf Takedown or Public Offering, in the event that
−Removed: a Series C-1 Holder participates in such Shelf Takedown or a Public Offering, the Company shall, in addition to the amounts paid to such
−Removed: Series C-1 Holder in the foregoing sentence) use 50 % of the gross proceeds received in such Shelf Takedown or Public Offering from such
−Removed: Series C-1 Holder to redeem such Series C-1 Holder’s shares of Series C-1 Convertible Preferred Stock.
−Removed: See Note 12 for redemptions
−Removed: of Series C-1 Convertible Preferred Stock and payoff of the Second May Senior Notes and July Notes (as defined below).
−Removed: The 2024 Letter
−Removed: Agreement caused the classification of Series C-1 Convertible Preferred Stock as non permanent equity.
−Removed: On October 9, 2024, the Company fully paid off
−Removed: the Second May Senior Notes in the principal amount of $ 986,830 .
−Removed: The Company did not incur default interest upon the repayment of the
−Removed: Second May Senior Notes.
−Removed: On July 9, 2024, the Company entered into a Securities
−Removed: Purchase Agreement (the “July Notes Securities Purchase Agreement”) with an accredited investors (the “July Note Purchaser”)
−Removed: pursuant to which the Company issued and sold a senior note in the principal amount of $ 625,000 (the “July Note”) maturing
−Removed: on October 7, 2024 .
−Removed: The Company received cash proceeds of $ 500,000 from the sale of the Note.
−Removed: On July 12, 2024, additional accredited
−Removed: investors entered into the July Notes Securities Purchase Agreement.
−Removed: Pursuant to which the Company issued and sold the July Note in the
−Removed: principal amount of $ 875,000 .
−Removed: The Company received cash proceeds of $ 700,000 and recognized and original issuance discount of $ 175,000 .
−Removed: Promissory Notes
−Removed: On January 24, 2024, 2024, an investor entered
−Removed: into a $ 54,870 promissory note to the Company.
−Removed: Pursuant to the terms of the note, it will accrue interest at a rate of eight and
−Removed: a half percent ( 8.50 %) per annum, and is due on the earlier of July 25,2024, 2024 or an event of default, as defined therein.
−Removed: As of December
−Removed: 31, 2024 the note had an outstanding principal balance of $ 34,227 and accrued interest of $ 13 .
−Removed: On February 2, 2024, an investor entered into
−Removed: a $ 42,345 promissory note to the Company.
−Removed: Pursuant to the terms of the note, it will accrue interest at a rate of eight and a half
−Removed: percent ( 8.50 %) per annum, and is due on the earlier of August 2, 2024 or an event of default, as defined therein.
−Removed: As of December 31,
−Removed: 2024 the note was fully paid off.
−Removed: On March 5, 2024, an investor entered into a $ 57,735 promissory
−Removed: note to the Company.
−Removed: Pursuant to the terms of the note, it will accrue interest at a rate of eight and a half percent ( 8.50 %) per annum,
−Removed: and is due on the earlier of September 8, 2024 or an event of default, as defined therein.
−Removed: As of December 31, 2024 the note was fully
−Removed: On June 25, 2024, an investor entered into a $ 42,676
−Removed: promissory note to the Company.
−Removed: Pursuant to the terms of the note, it will accrue interest at a rate of eight and a half percent ( 8.50 %)
−Removed: per annum, and is due on the earlier of December 26, 2024 or an event of default, as defined therein.
−Removed: As of December 31, 2024 the note
−Removed: was fully paid off.
−Removed: On September 8, 2024, an investor entered into
−Removed: a $ 5,341 promissory note to the Company.
−Removed: Pursuant to the terms of the note, it will accrue interest at a rate of eight and a half
−Removed: percent ( 8.50 %) per annum, and is due on the earlier of March 9, 2025 or an event of default, as defined therein.
+Added: On January 24, 2024, the Company entered into a Business Loan and Security
+Added: Agreement (the “January Loan Agreement”) with a commercial funding source (the “January Lender”), pursuant to
+Added: which the Company obtained a loan from the Lender in the principal amount of $ 3,600,000 and an interest rate of 49 %, which includes origination
+Added: fees of $ 252,000 (the “January Loan”).
+Added: Pursuant to the January Loan Agreement, the Company granted the Lender a continuing
+Added: secondary security interest in certain collateral (as defined in the January Loan Agreement).
+Added: The total amount of interest and fees payable
+Added: by the Company to the January Lender under the January Loan will be $ 5,364,000 , which will be repayable by the Company in 30 weekly installments
+Added: of $ 178,800 .
+Added: The January Loan Agreement had an original maturity date of August 12, 2024.
+Added: The Company received net proceeds from the January
+Added: Loan of $ 814,900 following repayment of the outstanding balance on the October Purchased Amount of $ 2,533,100 .
As of December 31,
−Removed: the note had an outstanding principal balance of $ 5,341 and accrued interest of $ 142 .
−Removed: Evofem Merger
−Removed: In connection with the Agreement and Plan of
−Removed: Merger (the “Merger Agreement”) with Adicure, Inc., a Delaware corporation and wholly owned subsidiary of the Company (“Merger
−Removed: Sub”) and Evofem Biosciences, Inc., a Delaware corporation (“Evofem”), the Company, Evofem and the holders (the “Holders”)
−Removed: of certain senior indebtedness (the “Notes”) entered into an Assignment Agreement dated December 11, 2023 (the “Assignment
−Removed: Agreement”), pursuant to which the Holders assigned the Notes to the Company in consideration for the issuance by the Company of
−Removed: (i) an aggregate principal amount of $ 5 million in secured notes of the Company due on January 2, 2024 (the “January 2024
−Removed: Secured Notes”), (ii) an aggregate principal amount of $ 8 million in secured notes of the Company due on September 30, 2024
−Removed: (the “September 2024 Secured Notes”), (iii) an aggregate principal amount of $ 5 million in ten-year unsecured notes
−Removed: (the “Unsecured Notes”), and (iv) payment of $ 154,480 in respect of net sales of Phexxi in respect of the calendar quarter
−Removed: ended September 30, 2023, which amount is due and payable on December 14, 2023.
−Removed: The January 2024 Secured Notes are secured by certain
−Removed: intellectual property assets of the Company and its subsidiaries pursuant to an Intellectual Property Security Agreement (the “IP
−Removed: Security Agreement”) entered into in connection with the Assignment Agreement.
−Removed: The September 2024 Secured Notes are secured by
−Removed: the Notes and certain associated security documents pursuant to a Security Agreement (the “Security Agreement”) entered into
−Removed: in connection with the Assignment Agreement.
−Removed: Due to the assignment (See:
−Removed: Secured Notes Amendments and Assignment below),
−Removed: as of December 31, 2024, there was a remaining principal balance of the notes to the Company was $ 0 .
−Removed: Subject to the terms and conditions set forth
−Removed: in the Merger Agreement, at the effective time of the Merger (the “Effective Time”), (i) all issued and outstanding shares
−Removed: of common stock, par value $ 0.0001 per share of Evofem (“Evofem Common Stock”), other than any shares of Evofem Common
−Removed: Stock held by the Company or Merger Sub immediately prior to the Effective Time, will be converted into the right to receive an aggregate
−Removed: of 61 shares of the Company’s common stock, par value $ 0.001 per share (“Company Common Stock”);
−Removed: all issued and outstanding shares of Series E-1 Preferred Stock, par value $ 0.0001 of Evofem (the “Evofem Unconverted Preferred
−Removed: Stock”), other than any shares of Evofem Unconverted Preferred Stock held by the Company or Merger Sub immediately prior to the
−Removed: Effective Time, will be converted into the right to receive an aggregate of 10 shares of Series A-1 Convertible Preferred Stock,
−Removed: par value $ 0.001 of the Company (the “Company Preferred Stock”), having such rights, powers, and preferences set forth
−Removed: in the form of Certificate of Designation of Series A-1 Convertible Preferred Stock, the form of which is attached as Exhibit C to the
−Removed: Merger Agreement.
−Removed: The respective obligations of each of the Company,
−Removed: Merger Sub and Evofem to consummate the closing of the Merger (the “Closing”) are subject to the satisfaction or waiver, at
−Removed: or prior to the closing of certain conditions, including but not limited to, the following:
−Removed: approval by the Company’s shareholders and Evofem shareholders;
−Removed: the registration statement on Form S-4 pursuant to which the shares of the Company Common Stock issuable in the Merger being declared effective by the U.S.
−Removed: Securities and Exchange Commission;
−Removed: the entry into a voting agreement by the Company and certain members of Evofem management;
−Removed: all preferred stock of Evofem other than the Evofem Unconverted Preferred Stock shall have been converted to Evofem Common Stock;
−Removed: Evofem shall have received agreements (the “Evofem Warrant Holder Agreements”) from all holders of Evofem warrants which provide:
−Removed: with respect to any fundamental transaction, change in control or other similar rights that such warrant holder may have under any such
−Removed: Evofem warrants, and (b) an agreement to such Evofem warrants to exchange such warrants for not more than an aggregate (for all holders
−Removed: of Evofem warrants) of 3 shares of Company Preferred Stock;
−Removed: Evofem shall have cashed out any other holder of Evofem warrants who has not provided an Evofem Warrant Holder Agreement;
−Removed: Evofem shall have obtained waivers from the holders of the convertible notes of Evofem (the “Evofem Convertible Notes”) with respect to any fundamental transaction rights that such holder may have under the Evofem Convertible Notes, including any right to vote, consent, or otherwise approve or veto any of the transactions contemplated under the Merger Agreement.
−Removed: The obligations of the Company and Merger Sub
−Removed: to consummate the Closing are subject to the satisfaction or waiver, at or prior to the Closing of certain conditions, including but not
−Removed: limited to, the following:
−Removed: (i) the Company shall have obtained agreements from the holders of Evofem
−Removed: Convertible Notes and purchase rights they hold to exchange such Convertible Notes and purchase rights for not more than an aggregate
−Removed: (for all holders of Evofem Convertible Notes) of 86,153 shares of Company Preferred Stock;
−Removed: the Company shall have received waivers form the holders of certain of the Company’s securities which contain prohibitions on variable rate transactions;
−Removed: the Company, Merger Sub and Evofem shall work together between the Execution Date and the Effective Time to determine the tax treatment of the Merger and the other transactions contemplated by the Merger Agreement.
−Removed: The obligations of the Company to consummate the
−Removed: Closing are subject to the satisfaction or waiver, at or prior to the Closing of certain conditions, including but not limited to, the
−Removed: the Company shall have regained compliance with the stockholders’ equity requirement in Nasdaq Listing Rule 5550(b)(1) and shall meet all other applicable criteria for continued listing, subject to any panel monitor imposed by Nasdaq.
−Removed: As the January 2024 Secured Notes and September
−Removed: 2024 Secured Notes did not contain a stated interest rate, the Company calculated an imputed interest rate of 26.7 % based on the
−Removed: Company’s weighted average cost of capital for the period in which the January 2024 Secured Notes and September 2024 Secured Notes
−Removed: were outstanding.
−Removed: This amounted to approximately $ 1.8 million which was recorded as a discount to be amortized over the life of the
−Removed: January 2024 Secured Notes and September 2024 Secured Notes.
−Removed: Secured Notes Amendments and Assignment
−Removed: On January 2, 2024, the Company and certain holders
−Removed: of the secured notes (the “Holders”) entered into amendments to the January 2024 Secured Notes (“Amendment No.
−Removed: January 2024 Secured Notes”), pursuant to which the maturity date of the January 2024 Notes was extended to January 5, 2024.
−Removed: On January 5, 2024, the Company and the Holders
−Removed: entered into amendments to the January 2024 Secured Notes (“Amendment No.
−Removed: 2 to January 2024 Secured Notes”) and amendments
−Removed: to the September 2024 Secured Notes (“Amendment No.
−Removed: 1 to September 2024 Secured Notes”), pursuant to which the Company and
−Removed: the Holders agreed that in consideration of a principal payment in the aggregate amount of $ 1 million on the January 2024 Secured
−Removed: Notes and in increase in the aggregate principal balance of $ 250,000 on the September 2024 Secured Notes, that the maturity date
−Removed: of the January 2024 Secured Notes would be further extended to January 31, 2024.
−Removed: On January 31, 2024, the Company and the Holders
−Removed: entered into amendments to the January 2024 Secured Notes (“Amendment No.
−Removed: 3 to January 2024 Secured Notes”), pursuant to which
−Removed: the maturity date of the January 2024 Notes was extended to February 29, 2024.
−Removed: In addition, on January 31, 2024, the Company and the Holders
−Removed: entered into amendments to the September 2024 Secured Notes (“Amendment No.
−Removed: 2 to September 2024 Secured Notes”), pursuant
−Removed: to which the Company and the Holders agreed that in consideration of a principal payment in the aggregate amount of $ 1.25 million
−Removed: on the January 2024 Secured Notes and in increase in the aggregate principal balance of $ 300,000 on the September 2024 Secured Notes.
−Removed: Pursuant to Amendment No.
−Removed: 3 to the January 2024
−Removed: Secured Notes, the Company was required to make the Additional Consideration payment no later than February 9, 2024.
−Removed: As a result of the
−Removed: Company’s failure to make the Additional Consideration payment by February 9, 2023, the January 2024 Secured Notes and the September
−Removed: 2024 Secured Notes were in default and the entire principal balance of the January 2024 Secured Notes and the September 2024 Secured Notes,
−Removed: without demand or notice, were due and payable.
−Removed: As a result of the defaults on the January 2024
−Removed: Secured Notes and the September 2024 Secured Notes, the Company was in default on the Business Loan and Security Agreement dated January
−Removed: 24, 2024 (the January Business Loan”), which had a current balance of approximately $ 5.2 million, and the Business Loan and
−Removed: Security Agreement dated November 7, 2023 (the “November Business Loan”) which had a current balance of approximately $ 2.7 million.
−Removed: On February 26, 2024, the Company and the Holders
−Removed: entered into an Assignment Agreement (the “February Assignment Agreement”), pursuant to which the Company assigned all remaining
−Removed: amounts due under the January 2024 Secured Notes, the September 2024 Secured Notes and the Unsecured Notes (collectively, the “Notes”)
−Removed: back to the Holders.
−Removed: The Company recognized a $ 208,670 loss on the transfer of these notes.
−Removed: In connection with the February Assignment
−Removed: Agreement, the Company and the Holders entered into a payoff letter (the “Payoff Letter”) and amendments to the January 2024
−Removed: Secured Notes (“Amendment No.
−Removed: 4 to January 2024 Secured Notes”), pursuant to which the maturity date of the January 2024
−Removed: Secured Notes was extended to September 30, 2024 and the outstanding balance under the Notes, after giving effect to the transactions
−Removed: contemplated by the February Assignment Agreement as applied pursuant to the Payoff Letter, was adjusted to $ 250,000 .
−Removed: On April 15, 2024,
−Removed: the Company repaid the $ 250,000 .
−Removed: Waiver Agreement
−Removed: On July 12, 2024, the Company, Merger Sub and
−Removed: Evofem also entered into a Waiver Agreement (the “Waiver Agreement”), pursuant to which:
−Removed: (i) Evofem waived its Termination
−Removed: Right (as defined in the Merger Agreement) for such breaches by the Company and Merger Sub that have occurred prior to the date of the
−Removed: Waiver Agreement;
−Removed: (ii) the Company and Merger Sub waived the restrictive covenants in the Merger Agreement that would otherwise prevent
−Removed: Evofem from entering into and closing the transaction contemplated under that certain Asset Purchase Agreement by and between Evofem and
−Removed: (the “Asset Purchase Agreement”);
−Removed: and (iii) the Company and Merger Sub waived the restrictive covenants in the
−Removed: Merger Agreement that would otherwise restrict Evofem from entering into a financing arrangement relating to its directors’ and
−Removed: officers’ insurance policy.
+Added: 2025, there was a remaining principal balance of $ 751,921 , an unamortized debt discount of $ 0 , and accrued interest of $ 152,965 .
+Added: December 31, 2025, the January Loan Agreement is in technical default, however, default provisions were not enforced by the January Lender.
September Note
−Removed: On September 17, 2024, the Company issued
−Removed: and sold a senior note (the “2024 September Note”) to an accredited investor (the “2024 September Note
−Removed: Holder”) in the original principal amount of $ 923,077 for a purchase price of $ 600,000 , reflecting an original issue discount
−Removed: of $ 323,077 .
−Removed: The 2024 September Note does not bear interest and has a maturity date of the earlier of (i) June 18, 2025 and (ii) the
−Removed: initial time of consummation by the Company after the date hereof of any public or private offering(s), individually or in the
−Removed: aggregate, of securities with gross proceeds of at least $ 1 million.
−Removed: The Company may prepay any portion of the outstanding principal
−Removed: of the 2024 September Note at any time without penalty.
−Removed: So long as any amounts remain outstanding under the 2024 September Note, 30 %
−Removed: of the gross proceeds received by the Company on or after the date hereof from sales of common stock of the Company pursuant to any
−Removed: at-the-market offering, equity-line or other similar transaction shall be used to repay the 2024 September Note.
−Removed: The 2024 September
−Removed: Note contains certain standard events of default, as defined in the Note.
−Removed: During the year ended December 31, 2024, the Company
−Removed: recorded an amortization of debt discount of $ 122,793 .
−Removed: As of December 31, 2024, there was a remaining debt discount of $ 200,284 .
−Removed: of December 31, 2024, there was a remaining principal balance of $ 923,077 .
−Removed: As of December 31, 2024, no repayments have been paid
−Removed: toward the 2024 September Note.
−Removed: As of December 31, 2024, the 2024 September Note is in technical default, however, default
−Removed: provisions were not enforced by the 2024 September Note Holder.
−Removed: The 2024 September Note was repaid subsequent to December 31, 2024.
+Added: On September 17, 2024, the Company issued and
+Added: sold a senior note (the “2024 September Note”) to an accredited investor (the “2024 September Note Holder”) in
+Added: the original principal amount of $ 923,077 for a purchase price of $ 600,000 , reflecting an original issue discount of $ 323,077 .
+Added: September Note does not bear interest and has a maturity date of the earlier of (i) June 18, 2025 and (ii) the initial time of consummation
+Added: by the Company after the date hereof of any public or private offering(s), individually or in the aggregate, of securities with gross
+Added: proceeds of at least $ 1 million.
+Added: The Company may prepay any portion of the outstanding principal of the 2024 September Note at any time
+Added: without penalty.
+Added: So long as any amounts remain outstanding under the 2024 September Note, 30 % of the gross proceeds received by the Company
+Added: on or after the date hereof from sales of common stock of the Company pursuant to any at-the-market offering, equity-line or other similar
+Added: transaction shall be used to repay the 2024 September Note.
+Added: The 2024 September Note was repaid in February 2025.
+Added: On April 24, 2025, the Company issued and sold
+Added: senior notes (each, a “April Note”) to accredited investors in the aggregate original principal amount of $ 256,250 for a
+Added: purchase price of $ 205,000 , reflecting an aggregate original issue discount of $ 51,250 .
+Added: The April Notes bear interest at a rate of 10 %per
+Added: annum and have a maturity date of May 15, 2025 (the “April Notes Maturity Date”).
+Added: So long as any amounts remain outstanding
+Added: under the April Notes, 100 % of the gross proceeds received by the Company on or after the date hereof from sales of common stock of the
+Added: Company pursuant to any at-the-market offering, equity-line or other similar transaction shall be used to repay the April Notes.
+Added: April Notes contain certain standard events of default, as defined in the Note.
+Added: Following the April Maturity Date and until all of the
+Added: April Notes have been satisfied, the Company shall be prohibited from taking certain actions, including but not limited to, incurring
+Added: any additional indebtedness, redeeming any capital stock or declaring or paying any dividends.
+Added: As of December 31, 2025, April Notes have
+Added: On May 9, 2025, the Company entered into a securities
+Added: purchase agreement (the “May Purchase Agreement”) with an accredited investor, pursuant to which the Company issued and sold
+Added: a 30 % Original Issue Discount Senior Secured Note (the “May 2025 Note”) to an accredited investor in the original principal
+Added: amount of $ 3,114,286 for a purchase price of $ 2,000,000 .
+Added: The May 2025 Note bears interest at a rate of 10 % per annum (the “May
+Added: Note Interest Rate”) and has a maturity date of May 12, 2025 (the “May Note Maturity Date”).
+Added: The May 2025 Note contains
+Added: certain standard events of default, as defined in the May 2025 Note (each, an “May 2025 Event of Default”).
+Added: Following any
+Added: May 2025 Event of Default, the May 2025 Interest Rate on the May 2025 Note is automatically increased to 20 % per annum to the extent
+Added: permitted by law.
+Added: The May 2025 Note is secured by the assets of the Company.
+Added: In connection with the May Purchase Agreement,
+Added: the Company entered into forbearance agreements (each, a “Forbearance Agreement”) with the holders (each, a “Holder”)
+Added: of certain outstanding shares of the Company’s Series A-1 Convertible Preferred Stock and the Company’s Series C-1 Convertible
+Added: Preferred Stock.
+Added: Pursuant to the Forbearance Agreement, the Company agreed, in consideration of the settlement of the Holder’s
+Added: claims and obligations with respect to one or more Triggering Events (as defined in the applicable Certificate of Designation) that:
+Added: (i) provided that the Company receives gross proceeds of an aggregate of $ 10 million or more in the Proposed Offerings (as defined in
+Added: the Forbearance Agreement), the Company shall concurrently redeem 5,124 of the Series A-1 Preferred Shares allocated pro rata among the
+Added: holders of Series A-1 Preferred Shares in a Company Optional Redemption (as defined in the Certificate of Designation of the Series A-1
+Added: Preferred Shares), (ii) provided that the Company receives gross proceeds of $ 20 million or more in the Proposed Offerings, the Company
+Added: shall concurrently redeem 8,200 of the Series A-1 Preferred Shares (or, if less, the remaining Series A-1 Preferred Shares then outstanding
+Added: assuming the completion of any exercised Reinvestment Right (as defined in the Forbearance Agreement with respect thereto) allocated
+Added: pro rata among the holders of Series A-1 Preferred Shares in a Company Optional Redemption, (iii) by no later than the first business
+Added: day following the closing of any Additional Offering (as defined in the Forbearance Agreement), the Company shall redeem any remaining
+Added: Series C-1 Preferred Shares (after giving effect to any Reinvestment Right with respect thereto) in a Company Optional Redemption, (iv)
+Added: if the Company sells any securities pursuant to any VRT Potential Offering (as defined in the Forbearance Agreement), the Company shall
+Added: apply 30 % of the gross proceeds thereof to redeem any remaining Series C-1 Preferred Shares and/or any remaining Series A-1 Preferred
+Added: Shares pro rata among the holders of Series C-1 Preferred Shares and/or Series A-1 Preferred Shares in a Company Optional Redemption,
+Added: and (v) if the Company consummates any EVFM Sale (as defined in the Forbearance Agreement), the Company shall apply 30 % of the gross
+Added: proceeds thereof to redeem any remaining Series C-1 Preferred Shares and/or any remaining Series A-1 Preferred Shares pro rata among
+Added: the holders of Series C-1 Preferred Shares and/or Series A-1 Preferred Shares in a Company Optional Redemption.
+Added: The Forbearance Agreement
+Added: has an expiration date of August 7, 2025.
+Added: The Company applied $ 1,079,047 of the gross proceeds of the ATM as a payable to redeem approximately
+Added: 939 of the Series A-1 Preferred Shares in a mandatory redemption.
+Added: As of December 31, 2025, approximately 261 shares were redeemed, as
+Added: a result approximately 678 Series A-1 Preferred Shares remain mandatorily redeemable.
+Added: The remaining Series A-1 Preferred Shares are not
+Added: contingently redeemable.
+Added: As of December 31, 2025, there was a remaining
+Added: principal balance of $ 814,286 , an unamortized debt discount of $0 , and accrued interest of $ 147,076 .
+Added: During the year ended December 31,
+Added: 2025, the Company recognized $ 60,000 in amortization of debt discount.
+Added: The May 2025 Note is in default status as of December 31, 2025.
+Added: Promissory Note
+Added: On June 7, 2025, an investor entered into a $ 44,396 promissory
+Added: note to the Company (the “June 2025 Promissory Note”).
+Added: Pursuant to the terms of the note, it will accrue interest at a rate
+Added: of seven and a half percent ( 7.50 %) per annum, and is due on the earlier of December 5, 2025, or an event of default, as defined therein.
+Added: As of December 31, 2025, this note has been repaid.
+Added: June Senior Notes
+Added: On June 26, 2025, the Company issued and sold
+Added: senior notes (each, a “June Note”) to accredited investors in the aggregate original principal amount of $ 1,000,000 for a
+Added: purchase price of $ 800,000 , reflecting an aggregate original issue discount of $ 200,000 .
+Added: The original issuance discount is being straight
+Added: line amortized over the life of the notes.
+Added: The June Notes bear interest at a rate of 10 % per annum and have a maturity date of December
+Added: 31, 2025 (the “June Notes Maturity Date”).
+Added: So long as any amount remains outstanding under the June Notes, 100 % of the gross
+Added: proceeds received by the Company on or after the date hereof from sales of common stock of the Company pursuant to any at-the-market
+Added: offering, equity-line or other similar transaction shall be used to repay the June Notes.
+Added: The June Notes contains certain standard events
+Added: of default, as defined in the Note.
+Added: Following the June Maturity Date and until all of the June Notes have been satisfied, the Company
+Added: shall be prohibited from taking certain actions, including but not limited to, incurring any additional indebtedness, redeeming any capital
+Added: stock or declaring or paying any dividends.
+Added: As of December 31, 2025, this note has been repaid,
+Added: inclusive of a 125 % redemption premium.
+Added: During the year ended December 31, 2025, the Company recognized $ 200,000 in amortization of debt
+Added: The proceeds of the June Notes were used in connection with the Evofem June Purchase Agreement.
+Added: September Notes
+Added: On September 12, 2025, the Company issued and
+Added: sold $ 212,500 promissory notes to the accredited investors (the “September 2025 Promissory Notes”).
+Added: These notes had
+Added: an original issuance discount of $ 42,500 .
+Added: Pursuant to the terms of the note, it will accrue interest at a rate of ten percent ( 10.00 %)
+Added: per annum, and is due on the earlier of December 31, 2025, or an event of default, as defined therein.
+Added: Pursuant to the terms of the September
+Added: 2025 Promissory Notes, the September 2025 Promissory Notes are to be redeemed at a redemption price of $ 1.20 per $ 1.00 raised via the
+Added: ELOC and ATM.
+Added: As of December 31, 2025, this note has been repaid.
+Added: During the year ended December 31, 2025, the Company recognized $ 42,500
+Added: in amortization of debt discount.
+Added: During the year ended December 31, 2025 and 2024, the Company recognized
+Added: an interest expense of $ 876,060 and $ 3,242,935 , respectively, related to the notes payable.
NOTE 9 – LEASES
5 unchanged sentences
December 31, 2024 for all leases that commenced prior to that date.
−Removed: In determining this rate, which is used to determine the present value
−Removed: of future lease payments, we estimate the rate of interest we would pay on a collateralized basis, with similar payment terms as the lease
−Removed: and in a similar economic environment.
+Added: In determining this rate, which is used to determine the present
+Added: value of future lease payments, we estimate the rate of interest we would pay on a collateralized basis, with similar payment terms as
+Added: the lease and in a similar economic environment.
Our corporate headquarters is located in Mountain
View, California where we lease approximately 5,810 square feet of laboratory and office space.
−Removed: The lease expired in August
−Removed: 31, 2024, subject to extension.
−Removed: As of September 1, 2024, the lease became month to month.
−Removed: As of December 31, 2024 the Company is 7.3 months
−Removed: in arrears on this lease.
+Added: On March 20, 2025, the Company
+Added: entered an amendment to the Mountain View lease, extending the term through March 31, 2028.
+Added: As of December 31, 2025, the Company is current
+Added: on this lease.
We also lease approximately 25,000 square
1 unchanged sentence
The lease expires on August 31, 2026 , subject to extension.
−Removed: As of December 31, 2024 the Company is 6
−Removed: months in arrears on this lease.
−Removed: Additionally, we leased approximately 3,150 square
−Removed: feet of office space in Melville, New York.
−Removed: On March 6, 2024, the Company received correspondence from 532 Realty Associates, LLC (the
−Removed: “Landlord”) that the Company is in default under that certain Agreement of Lease dated November 3, 2021 by and between the
−Removed: Landlord and the Company (the “New York Lease”) for failure to pay Basic Rent and Additional Rent (as each term is defined
−Removed: in the New York Lease) in the aggregate amount of $ 40,707 (the “Past Due Rent”).
−Removed: On June 24, 2024 the Company and the
−Removed: Landlord entered into a surrender and acceptance of lease agreement (the “Surrender Agreement”).
−Removed: Pursuant to the Surrender
−Removed: Agreement, the Company surrendered to the landlord the lease and term of the estate on June 28, 2024.
−Removed: In consideration of the acceptance
−Removed: by the Landlord, the Company agreed to pay $ 69,379 (the “Surrender Fee”), which reflected outstanding rent, utilities,
−Removed: and other charges owed under the lease.
−Removed: Further, upon execution of the agreement, the Landlord released and retained the security deposit
−Removed: of $ 25,515 .
−Removed: The balance of the Surrender fee, $ 43,864 , was paid in 2024.
−Removed: The overdue amounts represent a payable of $ 971,462
−Removed: which are included in accounts payable and accrued liabilities on the Company’s consolidated balance sheet.
+Added: As of December 31, 2025 the Company is in
+Added: default on the Richmond lease in the amount of $ 159,375 due to an outstanding security deposit.
LS Biotech Eight Default
1 unchanged sentence
notice (the “2024 Default Notice”) from LS Biotech Eight, LLC (the “Landlord”), the Landlord of the Company’s
−Removed: CLIA-certified, CAP accredited, high complexity immune monitoring center in Richmond, Virginia, that the Company was in violation of its
−Removed: obligation to (i) pay Base Rent (as defined in the Lease) and Additional Rent (as defined in the Lease) in the amount of $ 431,182 in
+Added: CLIA-certified, CAP accredited, high complexity immune monitoring center in Richmond, Virginia, that the Company was in violation of
+Added: its obligation to (i) pay Base Rent (as defined in the Lease) and Additional Rent (as defined in the Lease) in the amount of $ 431,182 in
the aggregate, together with administrative charges and interest, as well as (ii) replenish the Security Deposit (as defined in the Lease)
4 unchanged sentences
As of December
−Removed: 31, 2024, the Company has made the payment of $ 431,182 .
−Removed: The Company is 6 months in arrears in the
−Removed: amount of $ 528,545 and the Security Deposit of $ 159,375 is outstanding as of December 31, 2024 .
+Added: 31, 2025, the Company has made the payment of $ 431,182 and is in default on the lease in the amount of $ 159,375 due to an outstanding
+Added: security deposit.
The Company is working with the Landlord to come
27 unchanged sentences
Pursuant to the LLU License Agreement, we obtained
−Removed: the exclusive royalty-bearing worldwide license in and to all intellectual property, including patents, technical information, trade secrets,
−Removed: proprietary rights, technology, know-how, data, formulas, drawings, and specifications, owned or controlled by LLU and/or any of its affiliates
−Removed: (the “LLU Patent and Technology Rights”) and related to therapy for immune-mediated inflammatory diseases (the ADI™
−Removed: In consideration for the LLU License Agreement, we issued 1 shares of common stock to LLU.
+Added: the exclusive royalty-bearing worldwide license in and to all intellectual property, including patents, technical information, trade
+Added: secrets, proprietary rights, technology, know-how, data, formulas, drawings, and specifications, owned or controlled by LLU and/or any
+Added: of its affiliates (the “LLU Patent and Technology Rights”) and related to therapy for immune-mediated inflammatory diseases
+Added: (the ADI™ technology).
+Added: In consideration for the LLU License Agreement, we issued 1 share of common stock to LLU.
Pursuant to the LLU License Agreement, we are
26 unchanged sentences
progress report to LLU, discussing our development and commercialization efforts, within 45 days following the end of each year .
−Removed: All intellectual
−Removed: property rights in and to LLU Patent and Technology Rights shall remain with LLU (other than improvements developed by or on our behalf).
−Removed: The LLU License Agreement shall terminate on the
−Removed: last day that a patent granted to us by LLU is valid and enforceable or the day that the last patent application licensed to us is abandoned.
+Added: intellectual property rights in and to LLU Patent and Technology Rights shall remain with LLU (other than improvements developed by or
+Added: on our behalf).
+Added: The LLU License Agreement shall terminate on
+Added: the last day that a patent granted to us by LLU is valid and enforceable or the day that the last patent application licensed to us is
The LLU License Agreement may be terminated by mutual agreement or by us upon 90 days written notice to LLU.
−Removed: LLU may terminate the LLU
−Removed: License Agreement in the event of (i) non-payments or late payments of royalty, milestone and license maintenance fees not cured within
−Removed: 90 days after delivery of written notice by LLU, (ii) a breach of any non-payment provision (including the provision that requires us
−Removed: to meet certain deadlines for milestone events (each, a “Milestone Deadline”)) not cured within 90 days after delivery of
−Removed: written notice by LLU and (iii) LLU delivers notice to us of three or more actual breaches of the LLU License Agreement by us in any 12-month
+Added: LLU may terminate
+Added: the LLU License Agreement in the event of (i) non-payments or late payments of royalty, milestone and license maintenance fees not cured
+Added: within 90 days after delivery of written notice by LLU, (ii) a breach of any non-payment provision (including the provision that requires
+Added: us to meet certain deadlines for milestone events (each, a “Milestone Deadline”)) not cured within 90 days after delivery
+Added: of written notice by LLU and (iii) LLU delivers notice to us of three or more actual breaches of the LLU License Agreement by us in any
+Added: 12-month period.
Additional Milestone Deadlines include:
−Removed: (i) the requirement to have regulatory approval of an IND application to initiate first-in-human
−Removed: clinical trials on or before September 30, 2023, which will be extended to September 30, 2024 with a payment of a $ 100,000 extension
+Added: (i) the requirement to have regulatory approval of an IND application to initiate
+Added: first-in-human clinical trials on or before September 30, 2023, which will be extended to September 30, 2024 with a payment of a $ 100,000 extension
fee, (ii) the completion of first-in-human (phase I/II) clinical trials by September 30, 2024, which the Company is actively pursuing
2 unchanged sentences
The Company has not initiated clinical trials to date and the Company intends to obtain an extension to commence
−Removed: human trials by September 30, 2025.
+Added: human trials.
License Agreement with Leland Stanford Junior University
4 unchanged sentences
to Stanford’s patent regarding use, import, offer, and sale of Licensed Products (as defined in the agreement).
−Removed: The license to the
−Removed: patented technology is exclusive, including the right to sublicense, beginning on the effective date of the agreement, and ending when
−Removed: the patent expires.
−Removed: Under the exclusivity agreement, we acknowledged that Stanford had already granted a non-exclusive license in the
−Removed: Nonexclusive Field of Use, under the Licensed Patents in the Licensed Field of Use in the Licensed Territory (as those terms are defined
−Removed: in the February 2020 License Agreement”).
−Removed: However, Stanford agreed to not grant further licenses under the Licensed Patents in the
−Removed: Licensed Field of Use in the Licensed Territory.
−Removed: On December 29, 2021, we entered into an amendment to the February 2020 License Agreement
−Removed: which extended our exclusive right to license the technology deployed in AditxtScore TM and securing worldwide exclusivity
−Removed: in all fields of use of the licensed technology.
+Added: The license to
+Added: the patented technology is exclusive, including the right to sublicense, beginning on the effective date of the agreement, and ending
+Added: when the patent expires.
+Added: Under the exclusivity agreement, we acknowledged that Stanford had already granted a non-exclusive license in
+Added: the Nonexclusive Field of Use, under the Licensed Patents in the Licensed Field of Use in the Licensed Territory (as those terms are
+Added: defined in the February 2020 License Agreement).
+Added: However, Stanford agreed to not grant further licenses under the Licensed Patents in
+Added: the Licensed Field of Use in the Licensed Territory.
+Added: On December 29, 2021, we entered into an amendment to the February 2020 License
+Added: Agreement which extended our exclusive right to license the technology deployed in AditxtScore TM and securing worldwide
+Added: exclusivity in all fields of use of the licensed technology.
We were obligated to pay and paid a fee of $ 25,000 to
Stanford within 60 days of February 3, 2020.
−Removed: We also issued 1 shares of the Company’s common stock to Stanford.
−Removed: An annual licensing maintenance fee is payable by us on the first anniversary of the February 2020 License Agreement in the amount of
−Removed: $ 40,000 for 2021 through 2024 and $ 60,000 starting in 2025 until the license expires upon the expiration of the patent.
−Removed: Company is required to pay and has paid $ 25,000 for the issuances of certain patents.
−Removed: The Company will pay milestone fees of $ 50,000 on
−Removed: the first commercial sales of a licensed product and $ 25,000 at the beginning of any clinical study for regulatory clearance of an
−Removed: in vitro diagnostic product developed and a potential licensed product.
−Removed: The Company paid a milestone fee for a clinical study for regulatory
−Removed: clearance of an in vitro diagnostic product developed and a potential licensed product of $ 25,000 in March of 2022.
−Removed: We are also required
−Removed: (i) provide a listing of the management team or a schedule for the recruitment of key management positions by June 30, 2020 (which
−Removed: has been completed), (ii) provide a business plan covering projected product development, markets and sales forecasts, manufacturing and
+Added: We also issued 1 share of the Company’s common stock to Stanford.
+Added: annual licensing maintenance fee is payable by us on the first anniversary of the February 2020 License Agreement in the amount of $ 40,000 for
+Added: 2021 through 2024 and $ 60,000 starting in 2025 until the license expires upon the expiration of the patent.
+Added: The Company is required
+Added: to pay and has paid $ 25,000 for the issuances of certain patents.
+Added: The Company will pay milestone fees of $ 50,000 on the first
+Added: commercial sales of a licensed product and $ 25,000 at the beginning of any clinical study for regulatory clearance of an in vitro
+Added: diagnostic product developed and a potential licensed product.
+Added: The Company paid a milestone fee for a clinical study for regulatory clearance
+Added: of an in vitro diagnostic product developed and a potential licensed product of $ 25,000 in March of 2022.
+Added: We are also required to:
+Added: (i) provide a listing of the management team or a schedule for the recruitment of key management positions by June 30, 2020 (which has
+Added: been completed), (ii) provide a business plan covering projected product development, markets and sales forecasts, manufacturing and
operations, and financial forecasts until at least $ 10,000,000 in revenue by June 30, 2020 (which has been completed), (iii) conduct
7 unchanged sentences
fees outlined above, we will pay Stanford royalties on Net Sales (as such term is defined in the February 2020 License Agreement) during
−Removed: the of the term of the agreement as follows:
−Removed: 4% when Net Sales are below or equal to $5 million annually or 6% when Net Sales are above
−Removed: $5 million annually.
−Removed: The February 2020 License Agreement may be terminated upon our election on at least 30 days advance notice to
−Removed: Stanford, or by Stanford if we:
+Added: the term of the agreement as follows:
+Added: 4 % when Net Sales are below or equal to $ 5 million annually or 6 % when Net Sales are above $ 5 million
+Added: The February 2020 License Agreement may be terminated upon our election on at least 30 days advance notice to Stanford,
+Added: or by Stanford if we:
(i) are delinquent on any report or payment;
−Removed: (ii) are not diligently developing and commercializing Licensed
+Added: (ii) are not diligently developing and commercializing Licensed Product;
(iii) miss certain performance milestones;
(iv) are in breach of any provision of the February 2020 License Agreement;
−Removed: provide any false report to Stanford.
−Removed: Should any events in the preceding sentence occur, we have a thirty (30) day cure period to remedy
−Removed: such violation.
−Removed: Asset Purchase Agreement
−Removed: MDNA Lifesciences, Inc.
−Removed: On January 4, 2024 (the “Closing Date”),
−Removed: the Company completed its acquisition of certain assets and issued to MDNA Lifesciences, Inc.
−Removed: of the Company’s Common Stock, Warrants to purchase 5 shares of the Company’s Common Stock, and 20 shares of
−Removed: the Pearsanta Preferred Stock.
−Removed: The Company accounted for this transaction as an asset acquisition.
−Removed: On January 4, 2024, the Company, Pearsanta and
−Removed: MDNA entered into a First Amendment to Asset Purchase Agreement (the “First Amendment to Asset Purchase Agreement”), pursuant
−Removed: to which the parties agreed to:
−Removed: (i) the removal of an upfront working capital payment, (ii) the removal of a Closing Working Capital Payment
−Removed: (as defined in the Purchase Agreement”), and (iii) to increase the maximum amount of payments to be made by Aditxt under the Transition
−Removed: Services Agreement (as defined below) from $ 2.2 million to $ 3.2 million.
−Removed: On January 4, 2024, Pearsanta and MDNA entered
−Removed: into a Transition Services Agreement (the “Transition Services Agreement”), pursuant to which MDNA agreed that it would perform,
−Removed: or cause certain of its affiliates or third parties to perform, certain services as described in the Transition Services Agreement for
−Removed: a term of nine months in consideration for the payment by Pearsanta of certain fees as provided in the Transition Services Agreement,
−Removed: in an amount not to exceed $ 3.2 million.
−Removed: As part of this transaction, the Company acquired
−Removed: $ 1,008,669 in patents which was expensed to R&D.
−Removed: The fair market value of this transaction was determined by the purchase price
−Removed: paid in the transaction of 5 shares of the Company’s Common Stock, which had a value of $ 256,000 based on the trading
−Removed: price of the common stock, 5 Warrants to purchase shares of the Company’s Common Stock, which had a value of $ 252,669 using
−Removed: a Black Sholes valuation, and 10 shares of the Pearsanta Preferred Stock which had a value of $ 500,000 based on the stated
−Removed: value of Pearsanta’s Preferred Stock of $ 1,250,000 per share.
−Removed: Brain Scientific, Inc.
−Removed: On January 24, 2024, the Company entered into
−Removed: an Assignment and Assumption Agreement (the “Brain Assignment Agreement”) with the agent (the “Agent”) of certain
−Removed: secured creditors (the “Brain Creditors”) of Brain Scientific, Inc., a Nevada corporation (“Brain Scientific”)
−Removed: and Philip J.
−Removed: von Kahle (the “Brain Seller”), as assignee of Brain Scientific and certain affiliated entities (collectively,
−Removed: the “Brain Companies”) under an assignment for the benefit of creditors pursuant to Chapter 727 of the Florida Statutes.
−Removed: to the Brain Assignment Agreement, the Agent assigned its rights under that certain Asset Purchase and Settlement Agreement dated October
−Removed: 31, 2023 between the Seller and the Agent (the “Brain Asset Purchase Agreement”) to the Company in consideration for the issuance
−Removed: by the Company of an aggregate of 6,000 shares of a new series of convertible preferred stock of the Company, designated as Series
−Removed: B-1 Convertible Preferred Stock, $ 0.001 par value (the “Series B-1 Convertible Preferred Stock”).
−Removed: The shares of Series
−Removed: B-1 Convertible Preferred Stock were issued pursuant to a Securities Purchase Agreement entered into by and between the Company and each
−Removed: of the purchasers signatory thereto (the “Brain Purchase Agreement”).
−Removed: (See Note 10)
−Removed: In connection with the Brain Assignment Agreement,
−Removed: on January 24, 2024, the Company entered into a Patent Assignment with the Brain Seller (the “Brain Patent Assignment”), pursuant
−Removed: to which the Seller assigned all of its rights, titles and interests in certain patents and patent applications that were previously held
−Removed: by the Brain Companies to the Company.
−Removed: As part of this transaction, the Company acquired $ 5,703,995 in
−Removed: patents which was expensed to R&D and $ 266,448 in fixed assets.
−Removed: The fair market value of this transaction was determined by the
−Removed: purchase price paid in the transaction of 6,000 shares of the Company’s Series B-1 Convertible Preferred Stock which had a
−Removed: value of $ 5,970,443 based on stated value of the Series B-1 Convertible Preferred Stock of $ 1,000.00 per share.
−Removed: Contingent Liability
−Removed: On September 7, 2023, the Company received a demand
−Removed: letter from the holder of certain warrants issued by the Company in April 2023.
−Removed: The demand letter alleged that the investor suffered more
−Removed: than $ 2 million in damages as a result of the Company failing to register the shares of the Company’s common stock underlying
−Removed: the warrants as required under the securities purchase agreement.
−Removed: On January 3, 2024, the Company entered into a
−Removed: settlement agreement and general release with an investor (the “Settlement Agreement”), pursuant to which the Company and
−Removed: the investor agreed to settle an action filed in the United States District Court in the Southern District of New York by an investor
−Removed: against the Company (the “Action”) in consideration of the issuance by the Company of shares of the Company’s Common
−Removed: Stock (the “Settlement Shares”).
−Removed: The number of Settlement Shares to be issued will be equal to $ 1.6 million divided by
−Removed: the closing price of the Company’s Common Stock on the day prior to court approval of the joint motion.
−Removed: Following the issuance of
−Removed: the Settlement Shares, the Investor will file a dismissal stipulation in the Action.
−Removed: On January 17, 2024, the Company issued 30 Settlement
−Removed: Shares to the investor.
−Removed: The Settlement Shares were issued pursuant to an exemption from registration pursuant to Section 3(a)(10) under
−Removed: the Securities Act of 1933, as amended.
−Removed: On December 29, 2023, the Company entered into
−Removed: a securities purchase agreement with an institutional investor (“the “Holder”) for the issuance and sale in a private
−Removed: placement of (i) pre-funded warrants (the “December Pre-Funded Warrants”) to purchase up to 124 shares of the Company’s
−Removed: common stock, par value $ 0.001 (the “December Common Stock”) at an exercise price of $ 10.00 per share, and (ii)
−Removed: warrants to purchase up to 248 shares of the Company’s Common Stock, at a purchase price of $ 48,500.00 per share
−Removed: (collectively the “December PIPE Securities”).
−Removed: The December PIPE Securities were to be registered within a timeframe
−Removed: as described in the registration rights agreement.
−Removed: The Company failed to register the December PIPE Securities within the agreed upon
−Removed: As a result of the late registration, the holder of the December PIPE Securities was entitled to damages.
−Removed: On August 7, 2024,
−Removed: the Company and the holder of the December PIPE Securities entered into an exchange agreement inclusive of $ 667,000 of liquidated
−Removed: damages owed to the holder, which were expenses to general and administrative expense during the year ended December 31,2024, of the December
−Removed: PIPE Securities, pursuant to which the Company agreed to exchange the 124 Pre-Funded Warrants and 175 common stock warrants for:
−Removed: aggregate of 6,667 shares of the Company’s Series C-1 Convertible Preferred Stock, and (ii) warrants to purchase 257 shares of the
−Removed: Company’s Common St ock at an exercise price of $ 14,900.00 per share for a term of five years .
−Removed: See Note 7 for further disclosure surrounding the 2024 Letter Agreement.
−Removed: Evofem Merger Agreement
−Removed: On December 11, 2023 (the “Execution Date”),
−Removed: Aditxt, Inc., a Delaware corporation (the “Company”) entered into an Agreement and Plan of Merger (the “Merger Agreement”)
−Removed: with Adicure, Inc., a Delaware corporation and wholly owned subsidiary of the Company (“Merger Sub”) and Evofem Biosciences,
−Removed: Inc., a Delaware corporation (“Evofem”), pursuant to which, Merger Sub will be merged into and with Evofem (the “Merger”),
−Removed: with Evofem surviving the Merger as a wholly owned subsidiary of the Company.
−Removed: In connection with the Merger Agreement the Company
−Removed: assumed $ 13.0 million in notes payable held by Evofem (see Note 7) and assumed a payable for $ 154,480 (see Note 7).
−Removed: were capitalized on the Company’s balance sheet to deposit on acquisition as of December 31, 2024.
−Removed: The Company recognized a debt
−Removed: discount of $ 1,924,276 .
−Removed: As of December 31, 2024, there was an unamortized discount of $ 0 .
−Removed: During the years ended December 31, 2024 and
−Removed: 2023, the Company recognized an amortization of debt discount of $ 589,377 and $ 0 .
−Removed: Subject to the terms and conditions set forth
−Removed: in the Merger Agreement, at the effective time of the Merger (the “Effective Time”), (i) all issued and outstanding shares
−Removed: of common stock, par value $ 0.0001 per share of Evofem (“Evofem Common Stock”), other than any shares of Evofem Common
−Removed: Stock held by the Company or Merger Sub immediately prior to the Effective Time, will be converted into the right to receive an aggregate
−Removed: of 61 shares of the Company’s common stock, par value $ 0.001 per share (“Company Common Stock”);
−Removed: (ii) all issued and outstanding shares of Series E-1 Preferred Stock, par value $ 0.0001 of Evofem (the “Evofem Unconverted
−Removed: Preferred Stock”), other than any shares of Evofem Unconverted Preferred Stock held by the Company or Merger Sub immediately prior
−Removed: to the Effective Time, will be converted into the right to receive an aggregate of 2,327 shares of Series A-1 Convertible Preferred
−Removed: Stock, par value $ 0.001 of the Company (the “Company Preferred Stock”), having such rights, powers, and preferences set
−Removed: forth in the form of Certificate of Designation of Series A-1 Convertible Preferred Stock.
−Removed: On December 11, 2023 the Company entered into
−Removed: an Agreement and Plan of Merger (the “Merger Agreement”) with Adicure, Inc., a Delaware corporation and wholly owned subsidiary
−Removed: of the Company (“Merger Sub”) and Evofem Biosciences, Inc., a Delaware corporation (“Evofem”), pursuant to which,
−Removed: Merger Sub will be merged into and with Evofem (the “Merger”), with Evofem surviving the Merger as a wholly owned subsidiary
−Removed: of the Company.
−Removed: On January 8, 2024, the Company, Adicure, Inc.,
−Removed: a Delaware corporation and wholly owned subsidiary of the Company (“Merger Sub”), and Evofem Biosciences, Inc., a Delaware
−Removed: corporation (“Evofem”) entered into the First Amendment (the “First Amendment to Merger Agreement”), to the Agreement
−Removed: and Plan of Merger (the “Merger Agreement”) pursuant to which the parties agreed to extend the date by which the joint proxy
−Removed: statement would be filed with the SEC until February 14, 2024.
−Removed: On January 30, 2024, the Company, Adicure and
−Removed: Evofem entered into the Second Amendment to the Merger Agreement (the “Second Amendment to Merger Agreement”) to amend (i)
−Removed: the date of the Parent Loan (as defined in the Merger Agreement) to Evofem to be February 29, 2024, (ii) to change the date by which Evofem
−Removed: may terminate the Merger Agreement for failure to receive the Parent Loan to be February 29, 2024, and (iii) to change the filing date
−Removed: for the Joint Proxy Statement (as defined in the Merger Agreement) to April 1, 2024.
−Removed: On February 29, 2024, the Company, Adicure and
−Removed: Evofem entered into the Third Amendment to the Merger Agreement (the “Third Amendment to Merger Agreement”) in order to (i)
−Removed: make certain conforming changes to the Merger Agreement regarding the Notes, (ii) extend the date by which the Company and Evofem will
−Removed: file the joint proxy statement until April 30, 2024, and (iii) remove the requirement that the Company make the Parent Loan (as defined
−Removed: in the Merger Agreement) by February 29, 2024 and replace it with the requirement that the Company make an equity investment into Evofem
−Removed: consisting of (a) a purchase of 2,000 shares of Evofem Series F-1 Preferred Stock for an aggregate purchase price of $ 2.0 million
−Removed: on or prior to April 1, 2024, and (b) a purchase of 1,500 shares of Evofem Series F-1 Preferred Stock for an aggregate purchase
−Removed: price of $ 1.5 million on or prior to April 30, 2024.
−Removed: Evofem Reinstatement and Fourth Amendment to
−Removed: the Merger Agreement
−Removed: On April 26, 2024, the Company received notice
−Removed: from Evofem (the “Termination Notice”) that Evofem was exercising its right to terminate the Merger Agreement as a result
−Removed: of the Company’s failure to provide the Initial Parent Equity Investment (as defined in the Merger Agreement, as amended).
−Removed: On May 2, 2024, the Company, Adifem, Inc.
−Removed: Adicure, Inc.
−Removed: and Evofem Biosciences, Inc.
−Removed: (“Evofem”) entered into the Reinstatement and Fourth Amendment to the Merger Agreement
−Removed: (the “Fourth Amendment”) in order to waive and amend, among other things, the several provisions listed below.
−Removed: Amendments to Article VI:
−Removed: Covenants and Agreement
−Removed: Article VI of the Merger Agreement is amended
−Removed: the Merger Agreement, as amended by the Fourth Amendment, as if never terminated;
−Removed: ● reflect the Company’s payment to Evofem, in the amount of $ 1,000,000 (the “Initial Payment”), via wire initiated by May 2, 2024;
−Removed: delete Section 6.3, which effectively eliminates the “no shop” provision, and the several defined terms used therein;
−Removed: add a new defined term “Company Change of Recommendation;” and
−Removed: ● revise section 6.10 of the Merger Agreement such that, after the Initial Payment, and upon the closing of each subsequent capital raise by the Company (each a “Parent Subsequent Capital Raise”), the Company shall purchase that number of shares of Evofem’s Series F-1 Preferred Stock, par value $ 0.0001 per share (the “Series F-1 Preferred Stock”), equal to forty percent ( 40 %) of the gross proceeds of such Parent Subsequent Capital Raise divided by 1,000, up to a maximum aggregate amount of $ 2,500,000 or 2,500 shares of Series F-1 Preferred Stock.
−Removed: A maximum of $ 1,500,000 shall be raised prior to September 17, 2024 and $ 1,000,000 prior to July 1, 2024 (the “Parent Capital Raise”).
−Removed: (See Note 12)
−Removed: Amendments to Article VIII:
−Removed: Article VIII of the Merger Agreement is amended
−Removed: extend the date after which either party may terminate from May 8, 2024 to July 15, 2024;
−Removed: revise Section 8.1(d) in its entirety to allow Company to terminate at any time after there has been a Company Change of Recommendation, provided that Aditxt must receive ten day written notice and have the opportunity to negotiate a competing offer in good faith;
−Removed: ● amend and restate Section 8.1(f) in its entirety, granting the Company the right to terminate the agreement if (a) the full $ 1,000,000 Initial Payment required by the Fourth Amendment has not been paid in full by May 3, 2024 (b) $ 1,500,000 of the Parent Capital Raise Amount has not been paid to the Company by June 17, 2024, (c) $ 1,000,000 of the Parent Capital Raise Amount has not been paid to the Company by July 1, 2024, or (d) Aditxt does not pay any portion of the Parent Equity Investment within five calendar days after each closing of a Parent Subsequent Capital Raise.
−Removed: Amended and Restated Merger Agreement
−Removed: On July 12, 2024 (the “Execution Date”),
−Removed: the Company entered into an Amended and Restated Agreement and Plan of Merger (the “Merger Agreement”) with Adifem, Inc.
−Removed: Adicure, Inc., a Delaware corporation and wholly owned subsidiary of the Company (“Merger Sub”) and Evofem, pursuant to which,
−Removed: Merger Sub will be merged into and with Evofem (the “Merger”), with Evofem surviving the Merger as a wholly owned subsidiary
−Removed: of the Company.
−Removed: The Merger Agreement amended and restated that certain Agreement and Plan of Merger dated as of December 11, 2023 by and
−Removed: among the Company, Merger Sub and Evofem (as amended, the “Original Agreement”).
−Removed: Effect on Capital Stock
−Removed: Subject to the terms and conditions set forth
−Removed: in the Merger Agreement, at the effective time of the Merger (the “Effective Time”), (i) all issued and outstanding shares
−Removed: of common stock, par value $ 0.0001 per share of Evofem (“Evofem Common Stock”), other than any shares of Evofem Common
−Removed: Stock either held by the Company or Merger Sub immediately prior to the Effective Time or which are Dissenting Shares (as hereinafter
−Removed: defined), will be converted into the right to receive an aggregate of $ 1,800,000 ;
−Removed: and (ii) each issued and outstanding share of Series
−Removed: E-1 Preferred Stock, par value $ 0.0001 of Evofem (the “Evofem Unconverted Preferred Stock”), other than any shares of
−Removed: Evofem Unconverted Preferred Stock either held by the Company or Merger Sub immediately prior to the Effective Time or which are Dissenting
−Removed: Shares, will be converted into the right to receive one (1) share of Series A-2 Preferred Stock, par value $ 0.001 of the Company
−Removed: (the “Company Preferred Stock”), having such rights, powers, and preferences set forth in the form of Certificate of Designation
−Removed: of Series A-2 Preferred Stock, the form of which is attached as Exhibit C to the Merger Agreement.
−Removed: Any Evofem capital stock outstanding immediately
−Removed: prior to the Effective Time and held by an Evofem shareholder who has not voted in favor of or consented to the adoption of the Merger
−Removed: Agreement and who is entitled to demand and has properly demanded appraisal for such Company Capital Stock in accordance with the Delaware
−Removed: General Corporation Law (“DGCL”), and who, as of the Effective Time, has not effectively withdrawn or lost such appraisal
−Removed: rights (such Evofem capital Stock, “Dissenting Shares”) shall not be converted into or be exchangeable for the right to receive
−Removed: a portion of the Merger Consideration and, instead, shall be entitled to only those rights as set forth in the DGCL.
−Removed: If, after the Effective
−Removed: Time, any such holder fails to perfect or withdraws or loses his, her or its right to appraisal under the DGCL, with respect to any Dissenting
−Removed: Shares, upon surrender of the certificate(s) representing such Dissenting Shares, such Dissenting Shares shall thereupon be treated as
−Removed: if they had been converted as of the Effective Time into the right to receive the portion of the merger consideration, if any, to which
−Removed: such Evofem capital stock is entitled pursuant to the Merger Agreement, without interest.
−Removed: As a closing condition for the Company, there
−Removed: shall be no more than 4,141,434 Dissenting Shares that are Evofem Common Stock or 98 Dissenting Shares that are Evofem Preferred Stock.
−Removed: Treatment of Evofem Options and Employee Stock
−Removed: Purchase Plan
−Removed: At the Effective Time, each option outstanding
−Removed: under the Evofem 2014 Equity Incentive Plan, the Evofem 2018 Inducement Equity Incentive Plan and the Evofem 2019 Employee Stock Purchase
−Removed: Plan (collectively, the “Evofem Option Plans”), whether or not vested, will be canceled without the right to receive any consideration,
−Removed: and the board of directors of Evofem shall take such action such that the Evofem Option Plans are cancelled as of the Effective Time.
−Removed: As soon as practicable following the Execution
−Removed: Date, Evofem will take all action that may be reasonably necessary to provide that:
−Removed: (i) no new offering period will commence under the
−Removed: Evofem 2019 Employee Stock Purchase Plan (the “Evofem ESPP”);
−Removed: (ii) participants in the Evofem ESPP as of the Execution Date
−Removed: shall not be permitted to increase their payroll deductions or make separate non-payroll contributions to the Evofem ESPP;
−Removed: new participants may commence participation in the Evofem ESPP following the Execution Date.
−Removed: Prior to the Effective Time, Evofem will
−Removed: take all action that may be reasonably necessary to:
−Removed: (A) cause any offering period or purchase period that otherwise be in progress at
−Removed: the Effective Time to be the final offering period under the Evofem ESPP and to be terminated no later than five business days prior to
−Removed: the anticipated closing date (the “Final Exercise Date”);
−Removed: (B) make any pro-rata adjustments that may be necessary to reflect
−Removed: the shortened offering period or purchase period;
−Removed: (C) cause each participant’s then-outstanding share purchase right under the Evofem
−Removed: ESPP to be exercised as of the Final Exercise Date;
−Removed: and (D) terminate the Evofem ESPP, as of and contingent upon, the Effective Time.
−Removed: Representations and Warranties
−Removed: The parties to the Merger Agreement have agreed
−Removed: to customary representations and warranties for transactions of this type.
−Removed: The Merger Agreement contains various customary
−Removed: covenants, including but not limited to, covenants with respect to the conduct of Evofem’s business prior to the Effective Time.
−Removed: Closing Conditions
−Removed: The respective obligations of each of the Company,
−Removed: Merger Sub and Evofem to consummate the closing of the Merger (the “Closing”) are subject to the satisfaction or waiver, at
−Removed: or prior to the closing of certain conditions, including but not limited to, the following:
−Removed: by the Evofem shareholders;
−Removed: entry into a voting agreement by the Company and certain members of Evofem management;
−Removed: preferred stock of Evofem other than the Evofem Unconverted Preferred Stock shall have been converted to Evofem Common Stock;
−Removed: shall have received agreements (the “Evofem Warrant Holder Agreements”) from all holders of Evofem warrants which provide:
−Removed: with respect to any fundamental transaction, change in control or other similar rights that such warrant holder may have under any such
−Removed: Evofem warrants, and (b) an agreement to such Evofem warrants to exchange such warrants for not more than an aggregate (for all holders
−Removed: of Evofem warrants) of 930.336 shares of Company Preferred Stock;
−Removed: shall have cashed out any other holder of Evofem warrants who has not provided an Evofem Warrant Holder Agreement;
−Removed: shall have obtained waivers from the holders of the convertible notes of Evofem (the “Evofem Convertible Notes”) with respect
−Removed: to any fundamental transaction rights that such holder may have under the Evofem Convertible Notes, including any right to vote, consent,
−Removed: or otherwise approve or veto any of the transactions contemplated under the Merger Agreement.
−Removed: Company shall have received sufficient financing to satisfy its payment obligations under the Merger Agreement.
−Removed: requisite stockholder approval shall have been obtained by the Company at a Special Meeting of its stockholders to approve the Parent
−Removed: Stock Issuance (as defined in the Merger Agreement) pursuant to the requirements of NASDAQ.
−Removed: The Company and Merger Sub
−Removed: The obligations of the Company and Merger Sub
−Removed: to consummate the Closing are subject to the satisfaction or waiver, at or prior to the Closing of certain conditions, including but not
−Removed: limited to, the following:
−Removed: Company shall have obtained agreements from the holders of Evofem Convertible Notes and purchase rights they hold to exchange such Convertible
−Removed: Notes and purchase rights for not more than an aggregate (for all holders of Evofem Convertible Notes) of 353 shares of Company
−Removed: Preferred Stock;
−Removed: Company shall have received waivers form the holders of certain of the Company’s securities which contain prohibitions on variable
−Removed: rate transactions;
−Removed: Company, Merger Sub and Evofem shall work together between the Execution Date and the Effective Time to determine the tax treatment of
−Removed: the Merger and the other transactions contemplated by the Merger Agreement.
−Removed: The obligations of Evofem to consummate the Closing
−Removed: are subject to the satisfaction or waiver, at or prior to the Closing of certain conditions, including but not limited to, the following:
−Removed: Company shall be in compliance with the stockholders’ equity requirement in Nasdaq Listing Rule 5550(b)(1) and shall meet all other
−Removed: applicable criteria for continued listing.
−Removed: The Merger Agreement may be terminated at any
−Removed: time prior to the consummation of the Closing by mutual written consent of the Company and Evofem.
−Removed: Either the Company or Evofem may also
−Removed: terminate the Merger Agreement if (i) the Merger shall not have been consummated on or before 5:00 p.m.
−Removed: Eastern Time on September 30,
−Removed: (ii) if any judgment, law or order prohibiting the Merger or the Transactions has become final and non-appealable;
−Removed: (iii) the required
−Removed: vote of Evofem stockholders was not obtained;
−Removed: or (iv) in the event of any Terminable Breach (as defined in the Merger Agreement).
−Removed: Company may terminate the Merger Agreement if (i) prior to approval by the required vote of Evofem’s shareholders if the Evofem
−Removed: board of directors shall have effected a Company Change in Recommendation (as defined in the Merger Agreement);
−Removed: or (ii) in the event that
−Removed: the Company determines, in its reasonable discretion, that the acquisition of Evofem could result in a material adverse amount of cancellation
−Removed: of indebtedness income to the Company.
−Removed: Evofem may terminate the Merger Agreement if (i) at any time after there has been a Company Change
−Removed: of Recommendation;
−Removed: provided, that Evofem has provided the Company ten (10) calendar days’ prior written notice thereof and has negotiated
−Removed: in good faith with the Company to provide a competing offer;
−Removed: (ii) the Company Common Stock is no longer listed for trading on Nasdaq;
−Removed: or (iii) any of:
−Removed: (A) the Initial Parent Equity Investment has not been made by the Initial Parent Equity Investment Date, (B) the Second
−Removed: Parent Equity Investment has not been made by the Second Parent Equity Investment Date, (C) the Third Parent Equity Investment has not
−Removed: been made by the Third Parent Equity Investment Date or (D) the Fourth Parent Equity Investment has not been made by the Fourth Parent
−Removed: Equity Investment Date (as all of such terms are defined in the Merger Agreement).
−Removed: Effect of Termination
−Removed: If the Merger Agreement is terminated, the Merger
−Removed: Agreement will become void, and there will be no liability under the Merger Agreement on the part of any party thereto.
−Removed: Amendments to Evofem Amended and Restated
+Added: or (v) provide
+Added: any false report to Stanford.
+Added: Should any events in the preceding sentence occur, we have a thirty (30) day cure period to remedy such
+Added: Call Option Agreement
+Added: On April 10, 2025, the Company entered into a
+Added: Call Option Agreement (the “Option Agreement”) with Adjuvant Global Health Technology Fund, L.P.
+Added: and Adjuvant Global Health
+Added: Technology fund DE, L.P.
+Added: (collectively, the “Security Holder”) and Evofem, pursuant to which the Security Holder granted
+Added: the Company a call option (the “Option”) to purchase, at the sole discretion of the Company, the Evofem Securities (defined
+Added: below) for an aggregate purchase price of $ 13 million.
+Added: The “Evofem Securities” consist of convertible promissory notes of
+Added: Evofem in the aggregate principal amount of $ 25 million and certain right to receive common stock agreements issued by Evofem.
+Added: has a term commencing on or after the satisfaction in full of the repayment obligations under that certain Securities Purchase and Security
+Added: Agreement by and between Evofem, Future Pak, LLC and the designated agent dated April 23, 2020, as amended to date (the “Future
+Added: Pak Note”), until 5:00 Pacific time on June 30, 2025 (the “Call Period”).
+Added: Pursuant to the Option Agreement, the Security
+Added: Holder may not transfer the Evofem Securities without the prior written consent of the Company;
+Added: provided, however, that (i) if the Company
+Added: has not provided $ 1.5 million of capital to Evofem by April 30, 2025 (the “Funding Milestone”), the Security Holder may transfer
+Added: the Evofem Securities after April 30, 2025 without the prior written consent of the Company;
+Added: (ii) if the Funding Milestone has not been
+Added: satisfied and the Future Pak Note is still held by Future Pak on May 31, 2025, the Security Holder may transfer the Evofem Securities
+Added: after May 31, 2025, without the prior written consent of the Company;
+Added: and (iii) if at any time the repayment obligations of the Future
+Added: Pak Note have been satisfied through or by a transaction not associated with either the Company or the transactions contemplated under
+Added: the Amended and Restated Agreement and Plan of Merger, as amended to date, by and between the Company, Adifem, Inc.
+Added: and Evofem, the Security
+Added: Holder may transfer the Evofem Securities, without the prior written consent of the Company.
+Added: As of December 31, 2025, the Option had
+Added: Appili Mutual Waiver
+Added: On January 30, 2025, the Company, Adivir,
+Added: and Appili (the “Parties”) entered into a mutual waiver, pursuant to which, among other things, the Parties waived certain
+Added: provisions of the Arrangement Agreement relating to the Outside Date not occurring on or before January 31, 2025, such waiver effective
+Added: until 5:00pm (ET) on February 28, 2025, in consideration of (i) a payment by Adivir to Appili in the amount of $ 125,000 on or before
+Added: January 31, 2025, which was paid, and (ii) a payment by Adivir to Appili in the amount of $ 125,000 not later than February 14, 2025,
+Added: which was paid, to the extent the Arrangement Agreement has not been completed prior to that time.
+Added: On February 28, 2025, the Parties entered into
+Added: a waiver to waive any termination rights that they may have as a result of the effective time not occurring by February 28, 2025, which
+Added: waiver shall expire on September 30, 2025 in consideration of (i) a payment by Adivir to Appili in the amount of $ 125,000 on or before
+Added: February 28, 2025, which was paid, and (ii) a payment by Adivir to Appili in the amount of $ 125,000 not later than March 14, 2025 (collectively
+Added: the “February Appili Waiver Payments”), which was paid, to the extent the Arrangement Agreement has not been completed prior
+Added: to that time.
+Added: On April 2, 2025, the Company, Adivir, and Appili
+Added: (the “Parties”) entered into a Mutual Waiver (the “March Waiver”), pursuant to which the Parties waived any termination
+Added: rights that they had as a result of the Effective Time not occurring by March 31, 2025, which waiver shall expire on April 30, 2025 in
+Added: consideration of a payment by the Company to Appili in the amount of $ 250,000 no later than 5:00 pm (ET) on April 18, 2025, provided
+Added: that in the event a Termination Fee becomes payable by the Company or Aditxt pursuant to the Arrangement Agreement, the amount payable
+Added: by the Company or Aditxt to Appili shall be reduced by the amount of the Waiver Fee paid by Adivir to Appili.
+Added: As of the date of this
+Added: filing, the $ 250,000 has not been paid.
+Added: On May 2, 2025, the Parties entered into a waiver
+Added: to waive any termination rights that they may have as a result of the effective time not occurring by April 30, 2025, which waiver shall
+Added: expire on May 31, 2025 in consideration of a payment by Adivir to Appili in the amount of $ 250,000 on or before May 15, 2025 to the extent
+Added: the Arrangement Agreement has not been completed prior to that time.
+Added: The $ 250,000 was applied to the Appili Termination Fee.
+Added: Appili Termination
+Added: The Parties terminated the Arrangement Agreement
+Added: effective May 31, 2025.
+Added: In connection with the termination of the Arrangement Agreement, the Company is required to pay a $ 1,250,000
+Added: termination fee (the “Appili Termination Fee”).
+Added: The February Appili Waiver Payments of $ 250,000 has been applied to the Appili
+Added: Termination fee.
+Added: As of December 31, 2025, there is $ 750,000 remaining of the Appili Termination Fee.
+Added: The Appili Termination Fee is recorded
+Added: in general and administrative expenses.
+Added: Fifth Amendment to Amended and Restated
Merger Agreement
−Removed: On August 16, 2024, the Company, Merger Sub and
−Removed: Evofem entered into Amendment No.
−Removed: 1 to the Amended and Restated Merger Agreement (“Amendment No.
−Removed: 1”), pursuant to which the
−Removed: date by which the Company is to make the Third Parent Equity Investment (as defined under the Amended and Restated Merger Agreement) was
−Removed: amended to the earlier of September 6, 2024 or five (5) business days of the closing of a public offering by Parent resulting in aggregate
−Removed: net proceeds to Parent of no less than $ 20,000,000 .
−Removed: Except as set forth herein, the terms and conditions of the Amended and Restated Merger
−Removed: Agreement have not been modified.
−Removed: On September 6, 2024, the Company, Merger Sub
+Added: On March 23, 2025, the Company, Adicure, Inc.,
and Evofem entered into Amendment No.
1 unchanged sentence
5”), pursuant to which,
−Removed: the date by which the Company shall make the Third Parent Equity Investment was amended from September 6, 2024 to September 30, 2024 and
−Removed: adjust the amount of such investment from $ 2 million to $ 1.5 million, and to extend the date by which Aditxt shall make the Fourth Parent
−Removed: Equity Investment (as defined under the Amended and Restated Merger Agreement) was amended from September 30, 2024 to October 31, 2024
−Removed: and adjust the amount of such investment from $ 1 million to $ 1.5 million.
−Removed: See Note 12 for additional amendments to the Amended and Restated
−Removed: Merger Agreement and purchases of Evofem Series F-1 Preferred Stock.
−Removed: Third Evofem Amendment & Parent Equity
−Removed: On October 2, 2024, the Company, Merger Sub and
−Removed: Evofem entered into Amendment No.
−Removed: 3 to the Amended and Restated Merger Agreement in order to extend the date by which the Company shall
−Removed: make the Third Parent Equity Investment to October 2, 2024, reduce the amount of the Third Parent Equity Investment from $ 1.5 million
−Removed: to $ 720,000 , and increase the amount of the Fourth Parent Equity Investment from $ 1.5 million to $ 2.28 million.
−Removed: On October 2, 2024 the Company completed the purchase
−Removed: of 460 shares of Evofem F-1 Preferred Stock for an aggregate purchase price of $ 460,000 .
−Removed: Evofem Parent Equity Investment
−Removed: On October 28, 2024, Aditxt entered into a Securities
−Removed: Purchase Agreement (the “Series F-1 Securities Purchase Agreement”) with Evofem, pursuant to which the Company purchased
−Removed: the Fourth Parent Equity Investment of 2,280 shares of Evofem Series F-1 Convertible Preferred Stock for an aggregate purchase price
−Removed: of $ 2,280,000 .
−Removed: See Note 12 for current status of the Evofem transaction.
−Removed: Engagement Letter with Dawson James Securities,
−Removed: On February 16, 2024, the Company entered into
−Removed: an engagement letter (the “Dawson Engagement Letter”) with Dawson James Securities, Inc.(“Dawson”), pursuant to
−Removed: which the Company engaged Dawson to serve as financial advisor with respect to one or more potential business combinations involving the
−Removed: Company for a term of twelve months.
−Removed: Pursuant to the Dawson Engagement Letter, the Company agreed to pay Dawson an initial fee of $ 1.85 million
−Removed: (the “Dawson Initial Fee”), which amount is payable on the later of (i) the closing of an offering resulting in gross proceeds
−Removed: to the Company of greater than $ 4.9 million, or (ii) five days after the execution of the Dawson Engagement Letter.
−Removed: At the Company’s
−Removed: option, the Dawson Initial Fee may be paid in securities of the Company.
−Removed: In addition, with respect to any business combination (i) that
−Removed: either is introduced to the Company by Dawson following the date of the Dawson Engagement Letter or (ii) that with respect to which the
−Removed: Company hereafter requests Dawson to provide M&A advisory services, the Company shall compensate Dawson in an amount equal to 5 %
−Removed: of the Total Transaction Value (as defined in the Engagement Letter) with respect to the first $ 20.0 million in Total Transaction
−Removed: Value plus 10.0 % of the Total Transaction Value that is in excess of $ 20.0 million (the “Transaction Fee”).
−Removed: Transaction Fee is payable upon the closing of a business combination transaction.
−Removed: Advance on Private Placement
−Removed: On March 5, 2024, the Company received a $ 1,000,000 deposit
−Removed: for an ongoing Private Placement (as defined below), of which $ 400,000 was attributed to offering costs in connection with the Private
−Removed: As of December 31, 2024, the Private Placement had closed and the deposit was recorded to additional paid in capital.
−Removed: Appili Arrangement Agreement
−Removed: On April 1, 2024 (the “Execution Date”),
−Removed: the Company, entered into an Arrangement Agreement (the “Arrangement Agreement”), subject to various closing conditions, with
−Removed: Adivir, Inc., a Delaware corporation and wholly owned subsidiary of the Company (“Adivir” or the “Buyer”), and
−Removed: Appili Therapeutics, Inc., a Canadian corporation (“Appili”), pursuant to which, Adivir will acquire all of the issued and
−Removed: outstanding Class A common shares of Appili (the “Appili Shares”) on the terms and subject to the conditions set forth therein.
−Removed: The acquisition of the Appili Shares (the “Arrangement”) will be completed by way of a statutory plan of arrangement under
−Removed: the Canada Business Corporation Act.
−Removed: At the effective time of the Arrangement (the
−Removed: “Effective Time”), each Appili Share outstanding immediately prior to the Effective Time (other than Appili Shares held by
−Removed: a registered holder of Appili Shares who has validly exercised such holder’s dissent rights) will be deemed to be assigned and
−Removed: transferred by the holder thereof to the Buyer in exchange for (i) $ 116.75 in cash consideration per share for an aggregate cash
−Removed: payment of $ 5,668,222 (the “Cash Consideration”) and (ii) 27.45004 of a share of common stock of Aditxt or
−Removed: an aggregate of 34 shares (the “Consideration Shares” and together with the Cash Consideration, the “Transaction
−Removed: Consideration”).
−Removed: In connection with the transaction, each outstanding option and warrant of Appili will be cashed-out based on
−Removed: the implied in-the-money value of the Transaction Consideration, which is expected to result in an additional aggregate cash payment
−Removed: of approximately $ 341,000 (based on the number of issued and outstanding options and warrants and exchange rates as of the date
−Removed: of the Arrangement Agreement).
−Removed: Appili Amending Agreement
−Removed: On July 1, 2024, the Company, Adivir and Appili
−Removed: entered into an Amending Agreement (the “Amending Agreement”), pursuant to which the Parties (as defined in the Arrangement
−Removed: Agreement) agreed that:
−Removed: (i) the Outside Date (as defined in the Arrangement Agreement) would be changed to August 30, 2024;
−Removed: agreed that it would convene the Company Meeting (as defined in the Arrangement Agreement) no later than August 30, 2024, provided that
−Removed: Appili shall be under no obligation to convene the Company Meeting prior to the date that is 50 days following the date that Aditxt delivers
−Removed: to Appili all complete Additional Financial Disclosure (as defined in the Arrangement Agreement) required for inclusion in the Company
−Removed: Circular (as defined in the Arrangement Agreement);
−Removed: (iii) Aditxt shall use commercially reasonable efforts to complete the Financing (as
−Removed: defined in the Arrangement Agreement) no later than August 30, 2024;
−Removed: and (iv) Aditxt or Appili may terminate the Arrangement Agreement
−Removed: if the Financing is not completed by 5:00 p.m.
−Removed: (ET) on August 30, 2024 or such later date as the Parties may agree in writing.
−Removed: On July 18, 2024, the Company, Adivir and Appili
−Removed: entered into a Second Amending Agreement (the “Second Amending Agreement”), pursuant to which the Arrangement Agreement was
−Removed: amended to provide that (i) the Outside Date will be extended to September 30, 2024, (ii) the Appili Meeting will be conducted no later
−Removed: than September 30, 2024, provided that Appili shall be under no obligation to hold the Appili Meting prior to the date that is 50 days
−Removed: following the date that the Company delivers all complete Additional Financial Disclosure required for inclusion in the circular;
−Removed: the Company shall use commercially reasonable efforts to complete the Financing on or prior to September 15, 2024;
−Removed: and (iv) the Company
−Removed: and Appili may terminate the Arrangement Agreement if the Financing is not completed on or before 5:00 p.m.
−Removed: (ET) on September 15, 2024
−Removed: or such later date as the Parties may in writing agree.
−Removed: On August 20, 2024, the Company, Adivir and Appili
−Removed: entered into a Third Amending Agreement (the “Third Amending Agreement”), pursuant to which the Arrangement Agreement was
−Removed: amended to provide that (i) the Outside Date will be extended to November 19, 2024, (ii) Appili shall convene an annual and special meeting
−Removed: in parallel to the Appili Meeting, to approve as promptly as practicable Appili’s continuation from a corporation governed under
−Removed: the Canada Business Corporations Act to a corporation governed under the Business Corporations Act (Ontario) (the “Continuance”);
−Removed: (iii) the date by which Appili shall convene the Appili Meeting will be extended to no later than November 6, 2024, provided that Appili
−Removed: shall be under no obligation to hold the Appili Meeting prior to the date that is 50 days following the date that the Company delivers
−Removed: all complete Additional Financial Disclosure required for inclusion in the Company Circular;
−Removed: (iv) the Company shall use commercially reasonable
−Removed: efforts to complete the Financing on or prior to October 18, 2024;
−Removed: and (v) the completion of the Continuance shall be a condition to the
−Removed: completion of the Arrangement.
−Removed: (See Note 12)
−Removed: Appili Mutual Waiver
−Removed: On November 11, 2024, the Company, Adivir and
−Removed: Appili entered into a Mutual Waiver, pursuant to which the parties agreed (i) each party shall waive any termination right it may have
−Removed: under the Arrangement Agreement until December 15, 2024;
−Removed: (ii) immediately following the completion of the Arrangement, the board of directors
−Removed: of Adivir will be reconstituted such that it shall consist of the following three (3) directors (with the remaining two directors to be
−Removed: elected by Adivir at a later date):
−Removed: (a) Shahrokh Shabahang;
−Removed: (b) Madhukar Tanna;
−Removed: and (c) Armand Balboni;
−Removed: and (iii) Adivir shall pay Appili
−Removed: the sum of $ 115,000 no later than 5:00 p.m.
−Removed: (ET) on November 12, 2024 (the “Waiver Fee”).
−Removed: Adivir paid the Waiver Fee on November
−Removed: Equity Line of Credit
−Removed: On May 2, 2024, the Company entered into a Common
−Removed: Stock Purchase Agreement (the “ELOC Purchase Agreement”) with an equity line investor (the “ELOC Investor”), pursuant
−Removed: to which the ELOC Investor has agreed to purchase from the Company, at the Company’s direction from time to time, in its sole discretion,
−Removed: from and after the date effective date of the Registration Statement (as defined below) and until the termination of the ELOC Purchase
−Removed: Agreement in accordance with the terms thereof, shares of the Company’s common stock having a total maximum aggregate purchase price
−Removed: of $ 150,000,000 (the “ELOC Purchase Shares”), upon the terms and subject to the conditions and limitations set forth
−Removed: in the ELOC Purchase Agreement.
−Removed: In connection with the ELOC Purchase Agreement,
−Removed: the Company also entered into a Registration Rights Agreement with the Investor (the “ELOC Registration Rights Agreement”),
−Removed: pursuant to which the Company agreed to file a registration statement with the Securities and Exchange Commission covering the resale
−Removed: of the shares of common stock issued to the ELOC Investor pursuant to the ELOC Purchase Agreement (the “Registration Statement”)
−Removed: by the later of (i) the 30th calendar day following the closing date, and (ii) the second business day following Stockholder Approval
−Removed: (defined below).
−Removed: The Company may, from time to time and at its
−Removed: sole discretion, direct the ELOC Investor to purchase shares of its common stock upon the satisfaction of certain conditions set forth
−Removed: in the ELOC Purchase Agreement at a purchase price per share based on the market price of the Company’s common stock at the time
−Removed: of sale as computed under the ELOC Purchase Agreement.
−Removed: There is no upper limit on the price per share that the ELOC Investor could be
−Removed: obligated to pay for common stock under the ELOC Purchase Agreement.
−Removed: The Company will control the timing and amount of any sales of its
−Removed: common stock to the ELOC Investor, and the ELOC Investor has no right to require us to sell any shares to it under the ELOC Purchase Agreement.
−Removed: Actual sales of shares of common stock to the ELOC Investor under the ELOC Purchase Agreement will depend on a variety of factors to be
−Removed: determined by the Company from time to time, including (among others) market conditions, the trading price of its common stock and determinations
−Removed: by the Company as to available and appropriate sources of funding for the Company and its operations.
−Removed: The ELOC Investor may not assign
−Removed: or transfer its rights and obligations under the ELOC Purchase Agreement.
−Removed: Under the applicable Nasdaq rules, in no event
−Removed: may the Company issue to the ELOC Investor under the ELOC Purchase Agreement more than 34 shares of common stock, which number
−Removed: of shares is equal to 19.99 % of the shares of the common stock outstanding immediately prior to the execution of the ELOC Purchase
−Removed: Agreement (the “Exchange Cap”), unless (i) the Company obtains stockholder approval to issue shares of common stock in excess
−Removed: of the Exchange Cap in accordance with applicable Nasdaq rules (“Stockholder Approval”), or (ii) the average price per share
−Removed: paid by the Investor for all of the shares of common stock that the Company directs the ELOC Investor to purchase from the Company pursuant
−Removed: to the ELOC Purchase Agreement, if any, equals or exceeds the official closing sale price on the Nasdaq Capital Market immediately preceding
−Removed: the delivery of the applicable purchase notice to the Investor and (B) the average of the closing sale prices of the Company’s common
−Removed: stock on the Nasdaq Capital market for the five business days immediately preceding the delivery of such purchase notice.
−Removed: In all cases, the Company may not issue or sell
−Removed: any shares of common stock to the ELOC Investor under the ELOC Purchase Agreement which, when aggregated with all other shares of the
−Removed: Company’s common stock then beneficially owned by the ELOC Investor and its affiliates, would result in the ELOC Investor beneficially
−Removed: owning more than 4.99 % of the outstanding shares of the Company’s common stock.
−Removed: The net proceeds under the ELOC Purchase Agreement
−Removed: to the Company will depend on the frequency and prices at which the Company sells shares of its stock to the ELOC Investor.
−Removed: expects that any proceeds received by it from such sales to the Investor will be used for working capital and general corporate purposes.
−Removed: As consideration for the ELOC Investor’s
−Removed: commitment to purchase shares of common stock at the Company’s direction upon the terms and subject to the conditions set forth
−Removed: in the ELOC Purchase Agreement, the Company shall pay the Investor a commitment fee of 225 shares as outlined in the ELOC Purchase Agreement,
−Removed: which is payable on the later of (i) January 2, 2025 and (ii) the trading day following the date on which Stockholder Approval is obtained.
−Removed: The ELOC Purchase Agreement contains customary
−Removed: representations, warranties and agreements of the Company and the ELOC Investor, limitations and conditions regarding sales of ELOC Purchase
−Removed: Shares, indemnification rights and other obligations of the parties.
−Removed: There are no restrictions on future financings,
−Removed: rights of first refusal, participation rights, penalties or liquidated damages in the ELOC Purchase Agreement other than a prohibition
−Removed: (with certain limited exceptions) on entering into a dilutive securities transaction during certain periods when the Company is selling
−Removed: common stock to the ELOC Investor under the Purchase Agreement.
−Removed: The ELOC Investor has agreed that it will not engage in or effect, directly
−Removed: or indirectly, for its own account or for the account of any of its affiliates, any short sales of the Company’s common stock or
−Removed: hedging transaction that establishes a net short position in the Company’s common stock during the term of the ELOC Purchase Agreement.
−Removed: The Company has the right to terminate the ELOC
−Removed: Purchase Agreement at any time after the Commencement Date (as defined in the ELOC Purchase Agreement), at no cost or penalty, upon three
−Removed: trading days’ prior written notice to the Investor.
−Removed: The Company and the ELOC Investor may also agree to terminate the ELOC Purchase
−Removed: Agreement by mutual written consent, provided that no termination of the ELOC Purchase Agreement will be effective during the pendency
−Removed: of any purchase that has not then fully settled in accordance with the ELOC Purchase Agreement.
−Removed: Neither the Company nor the ELOC Investor
−Removed: may assign or transfer the Company’s respective rights and obligations under the ELOC Purchase Agreement.
−Removed: The Company obtained Stockholder Approval at its
−Removed: Annual Meeting on August 7, 2024.
−Removed: The registration statement covering the ELOC shares was declared effective by the SEC on September 13,
−Removed: For the year ended December 31, 2024, the Company
−Removed: sold 93,595 shares at an average price of $ 160.42 per share under the ELOC.
−Removed: The sales generated net proceeds of $ 14,989,558 after paying
−Removed: commissions and related fees.
+Added: the parties agreed that (i) Evofem shall use commercially reasonable efforts to hold the Company Shareholders Meeting (as defined under
+Added: the A&R Merger Agreement) no later than September 26, 2025, (ii) the Company shall invest an additional $ 1,500,000 in Evofem no later
+Added: than April 7, 2025 in exchange for additional shares of F-1 Preferred Stock and/or, at the Company’s option, senior subordinated
+Added: notes of Evofem, and (iii) the End Date shall be extended to September 30, 2025.
+Added: Sixth Amendment to Amended and Restated
+Added: Merger Agreement
+Added: On August 26, 2025, the Company, Adicure, Inc.,
+Added: and Evofem entered into Amendment No.
+Added: 6 to the Amended and Restated Merger Agreement(“Amendment No.
+Added: 6”), in order to (i)
+Added: amend Sections 1.5 and 3.1(b)(ii) to update the definition of “Unconverted Company Preferred Stock “to include Series G-1
+Added: Preferred Stock of Evofem;
+Added: (ii) amend Section 1.6 to update the definition of “Company Shareholder Approval “to include (a)
+Added: the outstanding shares of Evofem common stock (including all Evofem preferred stock on the basis and to the extent it is permitted to
+Added: so vote) entitled to vote thereon, and (b) each series of the unconverted Evofem preferred stock;
+Added: (iii) amend Section 6.23 to clarify
+Added: that Evofem will assist in obtaining Exchange Agreements (as defined in the Amended and Restated Merger Agreement) to exchange Evofem
+Added: convertible notes and purchase rights for an aggregate of not more than 89,021 shares of the Company’s preferred stock from the
+Added: applicable Evofem shareholders;
+Added: (iv) amend Section 7.2(j) to change the number of dissenting shares to no more than 741,603 shares of
+Added: common stock or 202 shares of preferred stock;
+Added: (v) add a new Section 7.2(k) to require waivers from each holder of Evofem’s Series
+Added: E-1 Convertible Preferred Stock, with respect to the last sentence of Section 2, the entirety of Section 6, any price adjustment provisions
+Added: that may be triggered under Section 8(a)(ii), Section 12(c) and Section 12(d) of the Evofem Series E-1 Certificate of Designations;
+Added: (vi)to replace in its entirety, the Certificate of Designation included as Exhibit C to the Amended and Restated Merger Agreement.
+Added: Evofem Termination
+Added: On October 20, 2025, Aditxt received from Evofem
+Added: a notice of termination of the parties’ Merger Agreement.
+Added: In the notice, Evofem cites Section 8.1(b)(ii) (the end date having passed)
+Added: and Section 8.1(b)(iv) (failure to obtain shareholder approval at the October 20, 2025 special meeting) as the basis for termination,
+Added: effective October 20, 2025.
+Added: No termination fee or other early-termination penalty is payable by Aditxt in connection with Evofem’s
+Added: termination pursuant to Sections 8.1(b)(ii) and 8.1(b)(iv).
+Added: The Company retains its holdings of Evofem F-1 Preferred Stock, convertible
+Added: notes, and Evofem Warrants.
+Added: Legal Proceedings
+Added: The Company is party to various actions and claims
+Added: arising in the normal course of business.
+Added: The Company does not believe that the final outcome of these matters will have a material adverse
+Added: effect on the Company’s financial position or results of operations.
+Added: In addition, the Company maintains what it believes is adequate
+Added: insurance coverage to further mitigate risk.
+Added: However, no assurance can be given that the final outcome of such proceedings will not materially
+Added: impact the Company’s financial condition or results of operations.
+Added: Further, no assurance can be given that the amount or scope
+Added: of existing insurance coverage will be sufficient to cover losses arising from such matters.
NOTE 11 – STOCKHOLDERS’ EQUITY
−Removed: On May 24, 2021, the Company increased the number
−Removed: of authorized shares of the Company’s common stock, par value $ 0.001 per share, from 27,000,000 to 100,000,000 (the
−Removed: “Authorized Shares Increase”) by filing a Certificate of Amendment (the “Certificate of Amendment”) to its Amended
−Removed: and Restated Certificate of Incorporation with the Secretary of State of the State of Delaware.
−Removed: In accordance with the General Corporation
−Removed: Law of the State of Delaware, the Authorized Shares Increase and the Certificate of Amendment were approved by the stockholders of the
−Removed: Company at the Company’s Annual Meeting of Stockholders on May 19, 2021.
−Removed: On September 13, 2022, the Company effectuated a 1
+Added: On March 14, 2025, the Company effectuated a
1-for-250 reverse stock split (the “2025 Reverse Split”).
−Removed: The Company’s stock began trading at the 2022 Reverse Split
−Removed: price effective on the Nasdaq Stock Market on September 14, 2022.
−Removed: There was no change to the number of authorized shares of the Company’s
−Removed: common stock.
−Removed: On August 17, 2023, the Company effectuated a 1 for 40 reverse stock split (the “2023 Reverse Split”).
−Removed: Company’s stock began trading at the 2023 Reverse Split price effective on the Nasdaq Stock Market on August 17, 2023.
−Removed: no change to the number of authorized shares of the Company’s common stock.
−Removed: On October 2, 2024, the Company effectuated a 1 for
−Removed: 40 reverse stock split (the “2024 Reverse Split”).
−Removed: The Company’s stock began trading at the 2024 Reverse Split
−Removed: price effective on the Nasdaq Stock Market on October 3, 2024.
−Removed: On March 14, 2025, the Company effectuated a 1 for 250 reverse stock split
−Removed: (the “2025 Reverse Split”).
−Removed: The Company’s stock began trading at the 2024 Reverse Split price effective on the
−Removed: Nasdaq Stock Market on March 17, 2025.
+Added: The Company’s stock began trading at the 2025 Reverse
+Added: Split price effective on the Nasdaq Stock Market on March 17, 2025.
On March 14, 2025, Pearsanta effectuated a 1-for-60 reverse
3 unchanged sentences
All share amounts referenced in this report are adjusted to reflect the 2025 Pearsanta Reverse Split.
−Removed: Formed in January 2023, our majority owned subsidiary
−Removed: Pearsanta™, Inc.
−Removed: (“Pearsanta”) seeks to take personalized medicine to a new level by delivering “Health by the
−Removed: Numbers.” On November 22, 2023, Pearsanta entered into an assignment agreement with FirstVitals LLC, an entity controlled by Pearsanta’s
−Removed: former CEO, Ernie Lee (“FirstVitals”), pursuant to which FirstVitals assigned its rights in certain intellectual property
−Removed: and website domain to Pearsanta in consideration of the issuance of 8,334 shares of Pearsanta common stock to FirstVitals.
−Removed: December 18, 2023, the board of directors of Pearsanta adopted the Pearsanta 2023 Omnibus Equity Incentive Plan (the “Pearsanta
−Removed: Omnibus Incentive Plan”), pursuant to which it reserved 15 million shares of common stock of Pearsanta for future issuance
−Removed: under the Pearsanta Omnibus Incentive Plan and the Pearsanta 2023 Parent Service Provider Equity Incentive Plan (the “Pearsanta
−Removed: Parent Service Provider Plan”) and approved the issuance of 9.32 million options, exercisable into shares of Pearsanta
−Removed: common stock under the Pearsanta Parent Service Provider Plan and the issuance of 4.0 million options, exercisable into shares
−Removed: of Pearsanta common stock, subject to vesting, and 1.0 million restricted common stock shares under the Pearsanta Omnibus Incentive
−Removed: During the years ended December 31, 2024, the
−Removed: Company issued 5 shares of common stock as part of the MDNA asset purchase agreement.
−Removed: (See Note 9) During the year ended December
−Removed: 31, 2024, the Company issued 30 shares of common stock as part of a settlement agreement.
−Removed: During the year ended December 31, 2023, the Company
−Removed: issued 8 shares of common stock and recognized expense of $ 484,525 in stock-based compensation for consulting services.
−Removed: The stock-based compensation for consulting services is calculated by the number of shares multiplied by the closing price on the effective
−Removed: date of the contract.
−Removed: The Company recognized expense of $ 308,479 in stock-based compensation related to the RSUs for the year ended
−Removed: December 31, 2023.
−Removed: The stock-based compensation for shares issued or RSUs granted during the period were valued based on the fair market
−Removed: value on the date of grant.
−Removed: During the year ended December 31, 2023, the Company issued 106 shares of common stock for the exercise
−Removed: Increase in Authorized Capital
−Removed: On August 8, 2024, the Company filed with the
−Removed: Secretary of State of Delaware an amendment to the Company’s Certificate of Incorporation, (the “Charter Amendment”)
−Removed: to increase the number of authorized common stock from 100,000,000 shares to 1,000,000,000 shares.
−Removed: The Charter Amendment
−Removed: was approved by the Company’s stockholders at the Company’s Annual Meeting of Stockholders held on August 7, 2024.
−Removed: Closing of Private Placement
−Removed: On December 29, 2023, the Company entered into
−Removed: a securities purchase agreement (the “Purchase Agreement”) with an institutional investor (“the “December Purchaser”)
−Removed: for the issuance and sale in a private placement (the “December Private Placement”) of (i) pre-funded warrants (the “December
−Removed: Pre-Funded Warrants”) to purchase up to 124 shares of the Company’s Common Stock, par value $ 0.001 at an exercise
−Removed: price of $ 10.00 per share, and (ii) warrants (the “December Common Warrants”) to purchase up to 248 shares
−Removed: of the Company’s Common Stock, at a purchase price of $ 48,500.00 per share.
−Removed: Pursuant to the Purchase Agreement, the Company
−Removed: agreed to reduce the exercise price of certain outstanding warrants to purchase Common Stock of the Company (“Certain Outstanding
−Removed: Warrants”) held by the Purchaser to $ 46,000.00 per share in consideration for the cash payment by the December Purchaser of
−Removed: $ 1,250.00 per share of Common Stock underlying the Certain Outstanding Warrants, effective immediately.
−Removed: The December Private Placement closed on January
−Removed: The net proceeds to the Company from the December Private Placement were approximately $ 5.5 million, after deducting placement
−Removed: agent fees and expenses and estimated offering expenses payable by the Company.
−Removed: In addition, the Company agreed to pay H.C.
−Removed: & Co., LLC (“Wainwright”) certain expenses and issued to Wainwright or its designees warrants (the “December Placement
−Removed: Agent Warrants”) to purchase up to an aggregate of 8 shares of Common Stock at an exercise price equal to $ 60,625.00 per
−Removed: The December Placement Agent Warrants are exercisable immediately upon issuance and have a term of exercise equal to three
−Removed: years from the date of issuance.
−Removed: May Private Placement
−Removed: On May 2, 2024, the Company entered into a Securities
−Removed: Purchase Agreement (the “May PIPE Purchase Agreement”) with certain accredited investors, pursuant to which the Company agreed
−Removed: to issue and sell to such investors in a private placement (the “Private Placement”) (i) an aggregate of 17 shares
−Removed: of the Company’s Series C-1 Convertible Preferred Stock (the “Series C-1 Convertible Preferred Stock”), (ii) an aggregate
−Removed: of 17 shares of the Company’s Series D-1 Preferred Stock (the “Series D-1 Preferred Stock”), and (iii) warrants
−Removed: (the “May PIPE Warrants”) to purchase up to an aggregate of 162 shares of the Company’s common stock.
−Removed: The May PIPE Warrants are exercisable commencing
−Removed: nine months following the initial issuance date at an initial exercise price of $ 24,700.00 per share and expire five years from the
−Removed: date of issuance.
−Removed: On May 2, 2024, in connection with the Purchase
−Removed: Agreement, the Company entered into a Registration Rights Agreement with the investors (the “May PIPE Registration Rights Agreement”),
−Removed: pursuant to which the Company agreed to prepare and file with the Securities and Exchange Commission (the “SEC”) a registration
−Removed: statement on Form S-3 (the “May PIPE Registration Statement”) covering the resale of the shares of the Company’s common
−Removed: stock, par value $ 0.001 (the “Common Stock”) issuable upon conversion of the Series C-1 Convertible Preferred Stock (the
−Removed: “Conversion Shares”) and upon exercise of the May PIPE Warrants (the “May PIPE Warrant Shares”) (i) on the later
−Removed: of (x) the 30th calendar day after the closing date, or (y) the 2nd business day following the Stockholder Approval Date (as defined in
−Removed: the May PIPE Purchase Agreement), with respect to the initial registration statement and (ii) on the date on which the Company is required
−Removed: to file any additional May PIPE Registration Statement pursuant to the terms of the May PIPE Registration Rights Agreement with respect
−Removed: to any additional Registration Statements that may be required to be filed by the Company (the “Filing Deadline”).
−Removed: to the Registration Rights Agreement, the Company is required to have the initial May PIPE Registration Statement declared effective by
−Removed: the SEC on the earlier of (x) the 60th calendar day after the Filing Deadline (or the 90th calendar day after the Filing Deadline if subject
−Removed: to a full review by the SEC), and (y) the 2nd business day after the date the Company is notified by the SEC that such May PIPE Registration
−Removed: Statement will not be reviewed.
−Removed: In the event that the Company fails to file the May PIPE Registration Statement by the Filing Deadline,
−Removed: have it declared effective by the Effectiveness Deadline, or the prospectus contained therein is not available for use or the investor
−Removed: is not otherwise able to sell its May PIPE Warrant Shares pursuant to Rule 144, the Company shall be required to pay the investor an amount
−Removed: equal to 2 % of such investor’s Purchase Price (as defined in the May PIPE Purchase Agreement) on the date of such failure and
−Removed: on every thirty date anniversary until such failure is cured.
−Removed: In connection with the Private Placement, the
−Removed: Sixth Borough Note (Note 7) was converted into Series C-1 Convertible Preferred Stock.
−Removed: The Private Placement closed on May 6, 2024.
−Removed: gross proceeds from the Private Placement were approximately $ 4.2 million, prior to deducting the placement agent’s fees and
−Removed: other offering expenses payable by the Company.
−Removed: The Company used $ 1.0 million of the net proceeds to fund certain obligations under
−Removed: its merger agreement with Evofem Biosciences, Inc.
−Removed: and the remainder of the net proceeds from the offering for working capital and other
−Removed: general corporate purposes.
−Removed: Dawson James Securities (“Dawson James”)
−Removed: served as the Company’s exclusive placement agent in connection with the Private Placement, pursuant to that certain engagement
−Removed: letter, dated as of May 2, 2024, between the Company and Dawson James (the “Engagement Letter”).
−Removed: Pursuant to the Engagement
−Removed: Letter, the Company paid Dawson James (i) a total cash fee equal to 7 % of the aggregate gross proceeds of the Private Placement.
−Removed: In addition, the Company agreed to pay Dawson James certain expenses and issued to Dawson James or its designees warrants of 323 (the
−Removed: “May PIPE Placement Agent Warrants”) to purchase 5 % of the number of securities sold in the Private Placement.
−Removed: PIPE Placement Agent Warrants are exercisable at an exercise price of $ 32,437.50 per share commencing nine months following issuance
−Removed: and have a term of exercise equal to five years from the date of issuance.
−Removed: Per the May PIPE Placement Agent Warrant agreement, the exercise
−Removed: price of the May PIPE Placement Agent Warrants was reset to $ 5,190.00 .
−Removed: May Senior Notes
−Removed: On May 24, 2024, the Company entered into the May Senior Notes.
−Removed: May Senior Notes had an original issuance discount of $ 211,382 .
−Removed: The notes have a maturity date of August 22, 2024 and an interest
−Removed: rate of 14 % per annum.
−Removed: There were also 33 shares of the Company’s common stock issued to the holders of the notes
−Removed: as part of this transaction.
−Removed: As of December 31, 2024, these notes were fully paid off.
−Removed: (See Note 7 & 12)
−Removed: July Senior Notes
−Removed: On July 9, 2024 and July 12, 2024, the Company entered into, collectively,
−Removed: the July Senior Notes.
−Removed: The July Senior Notes had a principal amount of $ 1,500,000 an original issuance discount of $ 300,000 .
−Removed: have a maturity date of October 7, 2024 and an interest rate of 14 % per annum.
−Removed: In connection with the issuance of the July
−Removed: Note, the Company issued the July Note Purchasers a warrant (the “July Note Warrant”) to purchase up to 125 shares
−Removed: of the Company’s common stock (the “July Note Warrant Shares”).
−Removed: Pursuant to the July Note Purchase Agreement, the Company
−Removed: also agreed to file a registration statement with the SEC covering the resale of the Warrant Shares as soon as practicable following notice
−Removed: from an investor, and to cause such registration statement to become effective within 60 days following the filing thereof.
−Removed: The July Note
−Removed: Warrant is exercisable following Stockholder Approval (as defined in the Purchase Agreement) at an initial exercise price of $ 14,900.00 for
−Removed: a term of five years .
−Removed: In connection with the issuance of the July Note, the Company issued the July Note Warrant to purchase up to 176 shares
+Added: On November 3, 2025, the Company effectuated
+Added: a 1-for-113 reverse stock split (the “November 2025 Reverse Split”).
+Added: The Company’s stock began trading on
+Added: a split-adjusted basis effective on the Nasdaq Stock Market on November 3, 2025.
+Added: There was no change to the number of authorized shares
of the Company’s common stock.
−Removed: The initial exercise price is $ 15,820.00 .
−Removed: As of December 31, 2024, these notes were fully paid off.
−Removed: Following Stockholder Approval (as defined in
−Removed: the July Note Warrant), if and whenever on or after the Subscription Date (as defined in the July Note Warrant) the Company grants, issues
−Removed: or sells (or enters into any agreement to grant, issue or sell), is deemed to have granted, issued or sold, any shares of Common Stock
−Removed: for a consideration per share (the “New Issuance Price”) less than a price equal to the exercise price in effect immediately
−Removed: prior to such granting, issuance or sale or deemed granting, issuance or sale (the foregoing a “Dilutive Issuance”), then,
−Removed: immediately after such Dilutive Issuance, the exercise price then in effect shall be reduced to an amount equal to the New Issuance Price.
−Removed: Simultaneously, with any adjustment to the New Issuance Price the July Note Warrant shall be increased or decreased proportionally, so
−Removed: that after such adjustment the aggregate New Issuance Price payable hereunder for the adjusted number of July Warrant shares shall be
−Removed: the same as the aggregate New Issuance Price in effect immediately prior to such adjustment.
−Removed: Registered Direct Offering
−Removed: On August 8, 2024, the Company entered into a
−Removed: securities purchase agreement (the “Registered Direct Purchase Agreement”) with certain institutional investors, pursuant
−Removed: to which the Company agreed to sell to such investors 19 shares (the “Registered Direct Shares”) of common stock
−Removed: of the Company (the “Common Stock”), pre-funded warrants (the “Registered Direct Pre-Funded Warrants”) to purchase
−Removed: up to 95 shares of Common Stock of the Company (the “Registered Direct Pre-Funded Warrant Shares”), having an exercise
−Removed: price of $ 10.00 per share, at a purchase price of $ 10,600.00 per share of Common Stock and a purchase price of $ 10,590.00 per
−Removed: Registered Direct Pre-Funded Warrant (the “Registered Direct Offering”).
−Removed: The shares of Common Stock and Registered Direct
−Removed: Pre-Funded Warrants (and shares of common stock underlying the Registered Direct Pre-Funded Warrants) were offered by the Company pursuant
−Removed: to its shelf registration statement on Form S-3 (File No.
−Removed: 333-280757), which was declared effective by the Securities and Exchange Commission
−Removed: on August 6, 2024.
−Removed: The closing of the sales of these securities under
−Removed: the Registered Direct Purchase Agreement took place on August 9, 2024.
−Removed: The gross proceeds from the offering were approximately $ 1.2 million,
−Removed: prior to deducting placement agent’s fees and other offering expenses payable by the Company.
−Removed: The Company used $ 500,000 of
−Removed: the net proceeds from the offering to fund certain obligations under its Amended and Restated Merger agreement with Evofem Biosciences,
−Removed: Inc and the remainder for working capital and other general corporate purposes.
+Added: All share amounts referenced in this report are adjusted to reflect the November 2025 Reverse Split.
+Added: On March 9, 2026, the Company effectuated a 1-for-8
+Added: reverse stock split (the “March 2026 Reverse Split”).
+Added: The Company’s stock began trading on a split-adjusted basis
+Added: effective on the Nasdaq Stock Market on March 9, 2026.
+Added: There was no change to the number of authorized shares of the Company’s
+Added: common stock.
+Added: All share amounts referenced in this report are adjusted to reflect the March 2026 Reverse Split.
+Added: During the year ended December 30, 2024, the
+Added: Company issued 1 share of common stock as part of the MDNA asset purchase agreement.
+Added: During the year ended December 30, 2024,
+Added: the Company issued 1 share of common stock as part of a settlement agreement.
At the Market Offering Agreement Amendment
−Removed: For the year ended December 31, 2023, the Company
−Removed: sold 1 share at a price of $ 620,500 un the ATM (as defined below).
−Removed: The sale of the share generated proceeds of $ 507,016 after paying commissions
−Removed: and related fees.
−Removed: On April 20, 2023, the Company entered into an
−Removed: amendment to the ATM, pursuant to which the Company and the Agent (as defined below) agreed to reduce the aggregate gross sales price
−Removed: of the shares under the ATM from $ 50,000,000 to zero .
−Removed: On October 25, 2024 the Company entered into an
−Removed: amendment to the existing At The Market Offering Agreement (the “ATM”) with H.C.
−Removed: Wainwright & Co., LLC as agent (the “Agent”),
−Removed: pursuant to which the Company may offer and sell, from time to time through the Agent, shares of the Company’s common stock having
−Removed: an aggregate offering price of up to $ 35,000,000 (the “ATM Shares”).
−Removed: During the year ended December 31, 2024, the Company
−Removed: sold 31,528 Shares at an average price of $ 65.00 per share under the ATM.
−Removed: The sale of Shares generated net proceeds of approximately $ 1,986,718
−Removed: after paying fees and expenses.
−Removed: As of December 31, 2024, the Company had an outstanding subscription receivable in connection with the
−Removed: ATM of 1,773 shares in the amount of $ 85,137 .
−Removed: The $ 85,137 was collected subsequent to December 31, 2024.
+Added: On October 25, 2024 the Company entered into
+Added: an amendment to the existing At The Market Offering Agreement (the “ATM”) with H.C.
+Added: Wainwright & Co., LLC as agent (the
+Added: “Agent”), pursuant to which the Company may offer and sell, from time to time through the Agent, shares of the Company’s
+Added: common stock having an aggregate offering price of up to $ 35,000,000 (the “ATM Shares”).
+Added: During the year ended December 31, 2025, the
+Added: Company sold 348,777 ATM Shares at an average price of $51.20 per share under the ATM.
+Added: The sale of the ATM Shares generated net proceeds
+Added: of approximately $ 17,846,708 after paying fees and expenses.
ELOC Activity
−Removed: During the year ended December 31, 2024, the Company
−Removed: sold 92,595 Shares at an average price of $ 160.00 per share under the ELOC.
−Removed: The sale of Shares generated net proceeds of approximately
−Removed: $ 15,014,568 after paying fees and expenses.
−Removed: As of December 31, 2024, the Company had an outstanding subscription receivable in connection
−Removed: with the ELOC of 23,273 shares in the amount of $ 1,023,614 .
−Removed: The $ 1,023,614 was collected subsequent to December 31,2024.
+Added: On May 2, 2024, the Company entered into a Common
+Added: Stock Purchase Agreement (the “ELOC Purchase Agreement”) with an equity line investor (the “ELOC Investor”),
+Added: pursuant to which the ELOC Investor has agreed to purchase from the Company, at the Company’s direction from time to time, in its
+Added: sole discretion, from and after the date effective date of the Registration Statement (as defined below) and until the termination of
+Added: the ELOC Purchase Agreement in accordance with the terms thereof, shares of the Company’s common stock having a total maximum aggregate
+Added: purchase price of $ 150,000,000 (the “ELOC Purchase Shares”), upon the terms and subject to the conditions and limitations
+Added: set forth in the ELOC Purchase Agreement.
+Added: In January 2025, the Company issued a total of
+Added: 410 shares to the ELOC Investor in connection with $ 2,250,000 in commitment fees as defined in the ELOC Purchase Agreement.
+Added: During the year ended December 31, 2025, the
+Added: Company sold 55,165 shares at an average price of $ 475.60 per share under the ELOC Purchase Agreement.
+Added: The sale of shares generated net
+Added: proceeds of approximately $ 26,281,517 after paying fees and expenses.
Preferred Stock
5 unchanged sentences
preferred stock include alternate conversion provisions.
−Removed: The Company’s convertible preferred stock also contains floor pricing provisions;
+Added: The Company’s convertible preferred stock also contains floor pricing
the Company has the discretion to issue shares below the floor price.
9 unchanged sentences
Total Aditxt Preferred Shares Outstanding
−Removed: Issuance of Series A-1 Convertible Preferred
−Removed: On December 11, 2023 (the “Execution Date”),
−Removed: the Company entered into an Agreement and Plan of Merger (the “Merger Agreement”) with Adicure, Inc., a Delaware corporation
−Removed: and wholly owned subsidiary of the Company (“Merger Sub”) and Evofem Biosciences, Inc., a Delaware corporation (“Evofem”),
−Removed: pursuant to which, Merger Sub will be merged into and with Evofem (the “Merger”), with Evofem surviving the Merger as a wholly
−Removed: owned subsidiary of the Company.
−Removed: Subject to the terms and conditions set forth
−Removed: in the Merger Agreement, at the effective time of the Merger (the “Effective Time”), (i) all issued and outstanding shares
−Removed: of common stock, par value $ 0.0001 per share of Evofem (“Evofem Common Stock”), other than any shares of Evofem Common
−Removed: Stock held by the Company or Merger Sub immediately prior to the Effective Time, will be converted into the right to receive an aggregate
−Removed: of 61 shares of the Company’s common stock, par value $ 0.001 per share (“Company Common Stock”);
−Removed: (ii) all issued and outstanding shares of Series E-1 Preferred Stock, par value $ 0.0001 of Evofem (the “Evofem Unconverted
−Removed: Preferred Stock”), other than any shares of Evofem Unconverted Preferred Stock held by the Company or Merger Sub immediately prior
−Removed: to the Effective Time, will be converted into the right to receive an aggregate of 2,327 shares of Series A-1 Convertible Preferred
−Removed: Stock, par value $ 0.001 of the Company (the “Company Preferred Stock”), having such rights, powers, and preferences set
−Removed: forth in the form of Certificate of Designation of Series A-1 Convertible Preferred Stock.
−Removed: See Series A-1 Convertible Preferred Stock
−Removed: certificate of designation incorporated by reference to this document.
−Removed: On December 22, 2023, the Company entered into
−Removed: an Exchange Agreement (the “Exchange Agreement”) with the holders (the “Holders”) of an aggregate of 22,280 shares
−Removed: of Series F-1 Convertible Preferred Stock of Evofem (the “Evofem Series F-1 Preferred Stock”) agreed to exchange their respective
−Removed: shares of Evofem Series F-1 Preferred Stock for an aggregate of 22,280 shares of a new series of convertible preferred stock
−Removed: of the Company designated as Series A-1 Convertible Preferred Stock, $ 0.001 par value, (the “Series A-1 Convertible Preferred
−Removed: The following is only a summary of the Series
−Removed: A-1 Certificate of Designations, and is qualified in its entirety by reference to the full text of the Series A-1 Certificate of Designations.
−Removed: Designation, Amount, and Par Value:
−Removed: of Series A-1 Convertible Preferred Stock designated is 22,280 shares.
−Removed: The shares of Series A-1 Convertible Preferred Stock
−Removed: have a par value of $ 0.001 per share and a stated value of $ 1,000 per share.
−Removed: Conversion Price:
−Removed: The Series A-1 Convertible Preferred
−Removed: Stock will be convertible into shares of Common Stock at an initial conversion price of $ 44,400 (subject to adjustment pursuant to
−Removed: the Series A-1 Certificate of Designations) (the “Conversion Price”).
−Removed: The Certificate of Designations also provides that in
−Removed: the event of certain Triggering Events (as defined below) any holder may, at any time, convert any or all of such holder’s Series
−Removed: A-1 Convertible Preferred Stock at an alternate conversion rate equal to the product of (i) the Alternate Conversion Price (as defined
−Removed: below) and (ii) the quotient of (x) the 25 % redemption premium multiplied by (y) the amount of Series A-1 Convertible Preferred Stock
−Removed: subject to such conversion.
−Removed: “Triggering Events” include, among others, (i) a suspension of trading or the failure to be traded
−Removed: or listed on an eligible market for five consecutive days or more, (ii) the failure to remove restrictive legends when required, (iii)
−Removed: the Company’s default in payment of indebtedness in an aggregate amount of $ 500,000 or more (the Company is currently in default
−Removed: for payments greater than $ 500,000 ), (iv) proceedings for a bankruptcy, insolvency, reorganization or liquidation, which are not dismissed
−Removed: with 30 days, (v) commencement of a voluntary bankruptcy proceeding, and (viii) final judgments against the Company for the payment of
−Removed: money in excess of $ 100,000 .
−Removed: “Alternate Conversion Price” means the lowest of (i) the applicable conversion price the in effect,
−Removed: (ii) the greater of (x) $ 8,880.00 (the “Floor Price”) and (y) 80 % of the volume weighted average price (“VWAP”)
−Removed: of the Common Stock on the trading day immediately preceding the delivery of the applicable conversion notice.
−Removed: Further, the Series A-1
−Removed: Certificate of Designations provides that if on any of the 90th and 180th day after each of the occurrence of any Stock Combination Event
−Removed: (as defined in the Series A-1 Certificate of Designations) and the Applicable Date (as defined in the Series A-1 Certificate of Designations),
−Removed: the conversion price then in effect is greater than the market price then in effect (the “Adjustment Price”), on such date
−Removed: then the conversion price shall automatically lower to the Adjustment Price.
−Removed: Holders of the Series A-1 Convertible
−Removed: Preferred Stock shall be entitled to receive dividends when and as declared by the Board, from time to time, in its sole discretion, which
−Removed: Dividends shall be paid by the Company out of funds legally available therefor, payable, subject to the conditions and other terms hereof,
−Removed: in cash, in securities of the Company or any other entity, or using assets as determined by the Board on the Stated Value of such Preferred
−Removed: In the event of a Liquidation Event
−Removed: (as defined in the Series A-1 Certificate of Designation), the holders the Series A-1 Convertible Preferred Stock shall be entitled to
−Removed: receive in cash out of the assets of the Company, before any amount shall be paid to the holders of any other shares of capital stock
−Removed: of the Company, equal to the greater of (A) 125 % of the Conversion Amount (as defined in the Series A-1 Certificate of Designation)
−Removed: on the date of such payment and (B) the amount per share such holder of Series A-1 Convertible Preferred Stock would receive if they converted
−Removed: such share of Series A-1 Convertible Preferred Stock into Common Stock immediately prior to the date of such payment
−Removed: Company Redemption:
−Removed: The Company may redeem all,
−Removed: or any portion, of the Series A-1 Convertible Preferred Stock for cash, at a price per share of Series A-1 Convertible Preferred Stock
−Removed: equal to 115 % of the greater of (i) the Conversion Amount (as defined in the Series A-1 Certificate of Designation)being redeemed
−Removed: as of the Company Optional Redemption Date (as defined in the Series A-1 Certificate of Designation) and (ii) the product of (1) the Conversion
−Removed: Rate (as defined in the Series A-1 Certificate of Designation) with respect to the Conversion Amount being redeemed as of the Company
−Removed: Optional Redemption Date multiplied by (2) the greatest Closing Sale Price (as defined in the Certificate of Designation) of the Common
−Removed: Stock on any Trading Day during the period commencing on the date immediately preceding such Company Optional Redemption Notice Date (as
−Removed: defined in the Certificate of Designation) and ending on the Trading Day immediately prior to the date the Company makes the entire payment
−Removed: required to be made under the Certification of Designation.
−Removed: Maximum Percentage:
−Removed: Holders of Series A-1 Convertible
−Removed: Preferred Stock are prohibited from converting shares of Series A-1 Convertible Preferred Stock into shares of Common Stock if, as a result
−Removed: of such conversion, such holder, together with its affiliates, would beneficially own in excess of 4.99 % (the “Maximum Percentage”)
−Removed: of the total number of shares of Common Stock issued and outstanding immediately after giving effect to such conversion.
−Removed: Voting Rights:
−Removed: The holders of the Series A-1 Convertible
−Removed: Preferred Stock shall have no voting power and no right to vote on any matter at any time, either as a separate series or class or together
−Removed: with any other series or class of share of capital stock, and shall not be entitled to call a meeting of such holders for any purpose
−Removed: nor shall they be entitled to participate in any meeting of the holders of Common Stock, except as expressly provided in the Certificate
−Removed: of Designations and where required by the DGCL.
−Removed: Conversion of A-1 Preferred Stock
−Removed: For the year ended December 31, 2024, approximately
−Removed: 209 shares of Series A-1 Convertible Preferred Stock have been converted into 30 shares of the Company’s common stock.
−Removed: The approximately
−Removed: 209 shares of Series A-1 Convertible Preferred Stock were converted per the certificate of designation under an alternate conversion method,
−Removed: inclusive of the additional 50 % premium of the conversion amount, due to the previously disclosed default on the LS Biotech Eight, LLC
−Removed: Issuance of Series B Preferred Stock:
−Removed: On July 19, 2022, the Company entered into a Subscription
−Removed: and Investment Representation Agreement with its Chief Executive Officer (the “Purchaser”), pursuant to which the Company
−Removed: agreed to issue and sell one (1) share of the Company’s Series B Preferred Stock (the “Preferred Stock”),
−Removed: par value $ 0.001 per share, to the Purchaser for $ 20,000 in cash.
−Removed: On July 19, 2022, the Company filed a certificate
−Removed: of designation (the “Certificate of Designation”) with the Secretary of State of Delaware, effective as of the time of filing,
−Removed: designating the rights, preferences, privileges and restrictions of the share of Preferred Stock.
−Removed: The Certificate of Designation provides
−Removed: that the share of Preferred Stock will have 250,000,000 votes and will vote together with the outstanding shares of the Company’s
−Removed: common stock as a single class exclusively with respect to any proposal to amend the Company’s Restated Certificate of Incorporation
−Removed: to effect a reverse stock split of the Company’s common stock.
−Removed: The Preferred Stock will be voted, without action by the holder,
−Removed: on any such proposal in the same proportion as shares of common stock are voted.
−Removed: The Preferred Stock otherwise has no voting rights except
−Removed: as otherwise required by the General Corporation Law of the State of Delaware.
−Removed: The Preferred Stock is not convertible into, or
−Removed: exchangeable for, shares of any other class or series of stock or other securities of the Company.
−Removed: The Preferred Stock has no rights with
−Removed: respect to any distribution of assets of the Company, including upon a liquidation, bankruptcy, reorganization, merger, acquisition, sale,
−Removed: dissolution or winding up of the Company, whether voluntarily or involuntarily.
−Removed: The holder of the Preferred Stock will not be entitled
−Removed: to receive dividends of any kind.
−Removed: See Series B Preferred Stock certificate of designation incorporated by reference to this document.
−Removed: The outstanding share of Preferred Stock shall
−Removed: be redeemed in whole, but not in part, at any time (i) if such redemption is ordered by the Board of Directors in its sole discretion
−Removed: or (ii) automatically upon the effectiveness of the amendment to the Certificate of Incorporation implementing a reverse stock split.
−Removed: Upon such redemption, the holder of the Preferred Stock will receive consideration of $ 20,000 in cash.
−Removed: Redemption of Series B Preferred Stock
−Removed: On October 7, 2022, the Company paid $ 20,000 in
−Removed: consideration for the one share of Preferred Stock which was redeemed on September 13, 2022 .
−Removed: Series B-1 Convertible Preferred Stock Certificate
−Removed: of Designation
−Removed: On January 24, 2024, the Company filed a Certificate
−Removed: of Designations for its Series B-1 Convertible Preferred Stock with the Secretary of State of Delaware (the “Series B-1 Certificate
−Removed: of Designations”).
−Removed: The following is only a summary of the Series B-1 Certificate of Designations.
−Removed: Designation, Amount, and Par Value:
−Removed: of Series B-1 Convertible Preferred Stock designated is 6,000 shares.
−Removed: The shares of Series B-1 Convertible Preferred Stock have
−Removed: a par value of $ 0.001 per share and a stated value of $ 1,000 per share.
−Removed: Conversion Price:
−Removed: The Series B-1 Convertible Preferred
−Removed: Stock will be convertible into shares of Common Stock at an initial conversion price of $ 40,600.00 (subject to adjustment pursuant
−Removed: to the Series B-1 Certificate of Designations) (the “Conversion Price”).
−Removed: The Series B-1 Certificate of Designations also
−Removed: provides that in the event of certain Triggering Events (as defined below) any holder may, at any time, convert any or all of such holder’s
−Removed: Series B-1 Convertible Preferred Stock at an alternate conversion rate equal to the product of (i) the Alternate Conversion
−Removed: Price (as defined below) and (ii) the quotient of (x) the 125 % redemption premium multiplied by (y) the amount of Series B-1
−Removed: Convertible Preferred Stock subject to such conversion.
−Removed: “Triggering Events” include, among others, (i) a suspension of
−Removed: trading or the failure to be traded or listed on an eligible market for five consecutive days or more, (ii) the failure to remove restrictive
−Removed: legends when required, (iii) the Company’s default in payment of indebtedness in an aggregate amount of $ 500,000 or more, (iv)
−Removed: proceedings for a bankruptcy, insolvency, reorganization or liquidation, which are not dismissed with 30 days, (v) commencement of a voluntary
−Removed: bankruptcy proceeding, and (viii) final judgments against the Company for the payment of money in excess of $ 500,000 .
−Removed: Conversion Price” means the lowest of (i) the applicable conversion price the in effect, (ii) the greater of (x) $ 9,420.00 (the
−Removed: “Floor Price”) and (y) 80 % of the lowest volume weighted average price (“VWAP”) of the Common Stock during
−Removed: the five consecutive trading day period ending and including the trading day immediately preceding the delivery of the applicable conversion
−Removed: Further, the Series B-1 Certificate of Designations provides that if on any of the 90 th and 180 th day
−Removed: after each of the occurrence of any Stock Combination Event (as defined in the Series B-1 Certificate of Designations) and the
−Removed: Applicable Date (as defined in the Series B-1 Certificate of Designations), the conversion price then in effect is greater than
−Removed: the market price then in effect (the “Adjustment Price”), on such date then the conversion price shall automatically lower
−Removed: to the Adjustment Price.
−Removed: Holders of the Series B-1 Convertible
−Removed: Preferred Stock shall be entitled to receive dividends when and as declared by the Board, from time to time, in its sole discretion, which
−Removed: Dividends shall be paid by the Company out of funds legally available therefor, payable, subject to the conditions and other terms hereof,
−Removed: in cash, in securities of the Company or any other entity, or using assets as determined by the Board on the Stated Value of such Preferred
−Removed: In the event of
+Added: 1 Quantity issued and outstanding as of December 31, 2025, includes the additional shares classified as mandatorily redeemable in the consolidated balance sheets.
+Added: Series A-1 Convertible Preferred Stock
+Added: During the year ended December 31, 2025, the Company redeemed approximately
+Added: 529 shares of Series A-1 Convertible Preferred Stock for $ 608,000 .
+Added: In connection with the May Purchase Agreement,
+Added: the Company applied $ 779,049 of the gross proceeds of the ATM and ELOC as a payable to redeem approximately 678 of the Series A-1 Preferred
+Added: Shares in a mandatory redemption.
+Added: Series C-1 Convertible Preferred Stock
+Added: For the year ended December 31, 2025, the Company
+Added: redeemed approximately 7,476 shares of Series C-1 Convertible Preferred Stock for $ 8,598,442 .
+Added: As of the date of this report, the Company
+Added: has an outstanding redemption payable of 896 shares Series C-1 Convertible Preferred Stock of $ 1,030,667 .
+Added: Pearsanta Acquisition of Assets
+Added: On March 24, 2025, Pearsanta, a majority-owned
+Added: subsidiary of the Company entered into an Agreement for the Acquisition of Patents (the “Pearsanta Acquisition Agreement”)
+Added: with the holders (the “Asset Holders”) of certain patents and intellectual property assets (the “Pearsanta Acquired
+Added: Assets”), which are related to the detection of DNA adducts for detection of changes to the DNA that may lead to potentially disease-causing
+Added: mutations, pursuant to which Pearsanta acquired the Pearsanta Acquired Assets in consideration of the issuance by Pearsanta to the Asset
+Added: Holders of an aggregate of 200 shares of Series B Convertible Preferred Stock, par value $ 0.001 per share (the “Pearsanta Series
+Added: B Preferred Stock”).
+Added: The Pearsanta Series B Preferred Stock valued at $ 50.00 per share resulting in $ 10,000 of patent expenses
+Added: being recognized on the statement of operations.
+Added: Pursuant to the Certificate of Designation of
+Added: Preferences, Rights and Limitations of the Pearsanta Series B Preferred Stock, the Pearsanta Series B Preferred Stock will be mandatorily
+Added: and automatically converted, with no further action on the part of the holders thereof, into 1,000 fully paid and nonassessable shares
+Added: of common stock (1:1,000) (the “Series B Conversion Ratio”) of Pearsanta upon the consummation of a firm underwritten initial
+Added: public offering of the common stock for cash effected pursuant to a registration statement or similar document filed by or on behalf
+Added: of Pearsanta under the Securities Act of 1933, as amended (a “Pearsanta Qualifying IPO”), provided, however, that if the
+Added: value of such Pearsanta Series B Preferred Stock, on an as-converted basis, at the time of the pricing of the Pearsanta common stock
+Added: in connection with the Pearsanta Qualifying IPO does not equal $ 1,000,000 , then the conversion ratio of the Pearsanta Series B Preferred
+Added: Stock will be adjusted such that the value of the securities received in the Pearsanta Qualifying IPO by the Asset Holders shall equal
+Added: $ 1,000,000 in the aggregate.
+Added: Stock-Based Compensation
+Added: In October 2017, our Board of Directors adopted
+Added: the Aditx Therapeutics, Inc.
+Added: 2017 Equity Incentive Plan (the “2017 Plan”).
+Added: The 2017 Plan provides for the grant of equity
+Added: awards to directors, employees, and consultants.
+Added: The Company is authorized to issue up to 1 share of our common stock pursuant
+Added: to awards granted under the 2017 Plan.
+Added: The 2017 Plan is administered by our Board of Directors, and expires ten years after adoption,
+Added: unless terminated earlier by the Board of Directors.
+Added: All shares of our common stock pursuant to awards under the 2017 Plan have
+Added: been awarded.
+Added: On February 24, 2021, our Board of Directors
+Added: adopted the Aditx Therapeutics, Inc.
+Added: 2021 Omnibus Equity Incentive Plan (the “2021 Plan”).
+Added: The 2021 Plan provides for grants
+Added: of nonqualified stock options, incentive stock options, stock appreciation rights, restricted stock and restricted stock units, and other
+Added: stock-based awards (collectively, the “Awards”).
+Added: Eligible recipients of Awards include employees, directors or independent
+Added: contractors of the Company or any affiliate of the Company.
+Added: The Compensation Committee of the Board of Directors (the “Committee”)
+Added: administers the 2021 Plan.
+Added: An amendment to the 2021 Plan was submitted and approved by the Company’s stockholders at the 2024 annual
+Added: meeting of stockholders, increasing the shares of common stock issuable under the plan by 1 share.
+Added: A total of 1 share of common
+Added: stock, par value $ 0.001 per share, of the Company may be issued pursuant to Awards granted under the 2021 Plan.
+Added: The exercise price
+Added: per share for the shares to be issued pursuant to an exercise of a stock option will be no less than one hundred percent ( 100 %) of the
+Added: Fair Market Value (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
+Added: by the Company’s stockholders at the 2021 annual meeting of stockholders, held on May 19, 2021.
+Added: Securities issued under the 2017
+Added: and 2021 plans are on a per participant basis, upon adjustment for reverse stock splits each lot of securities are rounded to the nearest
+Added: During the year ended December 31, 2025 and 2024,
+Added: the Company granted no new options.
+Added: The Company recognizes option forfeitures as
+Added: they occur, as there is insufficient historical data to accurately determine future forfeitures rates.
+Added: The following is an analysis of the stock option
+Added: grant activity under the Plan:
+Added: Vested and Nonvested Stock Options Number Weighted
+Added: Price Weighted
+Added: Outstanding December 31, 2024 61 $ 40,133,192,629.36 6.10
+Added: Expired or forfeited ( 6 ) 180,860,266,666.67 -
+Added: Outstanding December 31, 2025 55 $ 24,781,148,189.09 5.72
+Added: Stock Options
+Added: Nonvested on December 31, 2024
+Added: Nonvested on December 31, 2025
+Added: As of December 31, 2025, there were 55 exercisable
+Added: these options had a weighted average exercise price $ 24,781,148,189.09 .
+Added: On December 18, 2023, our Board of Directors
+Added: adopted the Pearsanta, Inc.
+Added: 2023 Omnibus Equity Incentive Plan (the “Pearsanta 2023 Plan”) and the 2023 Parent Service Provider
+Added: Equity Incentive Plan (the “Pearsanta Parent 2023 Plan”), collectively (the “Pearsanta Plans”).
+Added: The Pearsanta
+Added: Plans provides for grants of nonqualified stock options, incentive stock options, stock appreciation rights, restricted stock and restricted
+Added: stock units, and other stock-based awards (collectively, the “Pearsanta Awards”).
+Added: Eligible recipients of Pearsanta Awards
+Added: include employees, directors or independent contractors of the Company or any affiliate of the Company.
+Added: The Board of Directors administers
+Added: the Pearsanta Plans.
+Added: The Pearsanta 2023 Plan consists of a total of 250,000 shares of Pearsanta common stock, par value $ 0.001 per
+Added: share, which may be issued pursuant to Pearsanta Awards granted under the Pearsanta 2023 Plan.
+Added: The Pearsanta Parent 2023 Plan consists
+Added: of a total of 155,334 shares of Pearsanta common stock, par value $ 0.001 per share, which may be issued pursuant to Pearsanta
+Added: Awards granted under the Pearsanta Parent 2023 Plan.
+Added: The exercise price per share for the shares to be issued pursuant to an exercise
+Added: of a stock option will be no less than one hundred percent ( 100 %) of the Fair Market Value (as defined in the Pearsanta Plans) of a share
+Added: of Common Stock on the date of grant.
+Added: During the year ended December 31, 2025 and 2024,
+Added: Pearsanta granted no new options under the Pearsanta 2023 Plan.
+Added: The following is an analysis of the stock option
+Added: grant activity under the Pearsanta Plans:
+Added: Vested and Nonvested Stock Options Number Weighted
+Added: Price Weighted
+Added: Outstanding December 31, 2024 181,227 $ 1.19 8.84
+Added: Expired or forfeited -
+Added: Rounding in connection with Reverse Split -
+Added: Outstanding December 31, 2025 181,227 $ 1.19 7.84
+Added: Stock Options
+Added: Nonvested on December 31, 2024
+Added: Nonvested on December 31, 2025
+Added: As of December 31, 2025, there were 181,227 exercisable
+Added: these options had a weighted average exercise price $ 1.19 .
+Added: The Company recognized stock-based compensation
+Added: expense related to all options granted and vesting expense of $ 0 during the year ended December 31, 2025.
+Added: The remaining value to
+Added: be expensed is $ 0 as of December 31, 2025.
+Added: The weighted average vesting term is 0 years as of December 31, 2025.
+Added: The Company recognized stock-based compensation
+Added: expense related to all options granted and vesting expense of $ 32,918 during the year ended December 31, 2024, of which $ 32,918 is included
+Added: in general and administrative expenses in the accompanying statements of operations.
+Added: For the year ended December 31, 2025, the fair
+Added: value of each warrant granted was estimated using the assumption and/or factors in the Black-Scholes Model as follows:
+Added: Exercise price $ 1,808.00
+Added: Expected dividend yield 0 %
+Added: Risk free interest rate 3.75 %
+Added: Expected life in years 1.0
+Added: Expected volatility 190 %
+Added: The risk-free interest rate assumption for warrants
+Added: granted is based upon observed interest rates on the United States Government Bond Equivalent Yield appropriate for the expected term
+Added: The Company determined the expected volatility
+Added: assumption for warrants granted using the historical volatility of comparable public companies’ common stock.
+Added: The Company will
+Added: continue to monitor peer companies and other relevant factors used to measure expected volatility for future warrant grants, until such
+Added: time that the Company’s common stock has enough market history to use historical volatility.
+Added: The dividend yield assumption for warrants granted
+Added: is based on the Company’s history and expectation of dividend payouts.
+Added: The Company has never declared nor paid any cash dividends
+Added: on its common stock, and the Company does not anticipate paying any cash dividends in the foreseeable future.
+Added: The Company recognizes warrant forfeitures as
+Added: they occur, as there is insufficient historical data to accurately determine future forfeitures rates.
+Added: A summary of warrant issuances are as follows:
+Added: Vested and Nonvested Warrants Number Weighted
+Added: Price Weighted
+Added: Outstanding December 31, 2024 64 $ 19,576,789,106.88 4.51
+Added: Granted 664 1,808.00 1.98
+Added: Expired or forfeited ( 12 ) 86,422,400,000.00 -
+Added: Outstanding December 31, 2025 716 $ 732,031,904.50 1.49
+Added: Nonvested Warrants
+Added: Nonvested on December 31, 2024
+Added: Nonvested on December 31, 2025
+Added: The Company recognized stock-based compensation
+Added: expense related to all options granted and vesting expense of $ 473,311 during the year ended December 31, 2025.
+Added: The remaining value
+Added: to be expensed is $ 0 as of December 31, 2025.
+Added: The weighted average vesting term is 0 years as of December 31, 2025.
+Added: NOTE 12 – INCOME TAXES
+Added: For the years ended December 31, 2025 and
+Added: 2024, 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: Income (loss) before income taxes:
+Added: (In thousands)
+Added: Income (loss) before income taxes:
+Added: A reconciliation of income tax expense to the amount computed by applying
+Added: the 21 % statutory federal income tax rate to the loss from operations is summarized for the year ended December 31, 2025 after the adoption
+Added: of ASU 2023-09 is as follows:
+Added: (In thousands)
+Added: Federal Statutory Tax Rate
+Added: State and Local Income Tax, Net of Federal (National) Income Tax Effect
+Added: Foreign Tax Effects
+Added: Effect of Changes in Tax Laws or Rates Enacted in the Current Period
+Added: Effect of Cross-Border Tax Laws
+Added: Changes in valuation allowances
+Added: Nontaxable or Nondeductible Items
+Added: Changes in Unrecognized Tax Benefits
+Added: Other Adjustments
+Added: Total Provision for Income Taxes
+Added: A reconciliation of the provision for income taxes to the amount computed
+Added: by applying the 21 % statutory federal income tax rate to the loss from operations is summarized for the tax year ended December 31, 2024
+Added: prior to the adoption of ASU 2023-09 is as follows:
+Added: (In thousands)
+Added: Federal Statutory Tax Rate
+Added: State and local income tax — net of federal benefit
+Added: Change in valuation allowance
+Added: Permanent Differences/Others
+Added: Total Provision for Income Taxes
+Added: Significant components of the Company’s
+Added: deferred tax assets and liabilities as of December 31, 2025 and December 31, 2024 are as follows:
+Added: (In thousands)
+Added: Deferred tax assets:
+Added: Net operating loss carryforwards
+Added: Capitalized Research and Experimental Expenditures
+Added: R&D and investment tax credits
+Added: Investment in Evofem
+Added: Stock-based compensation
+Added: Operating lease liability
+Added: Loss on Impairment of Debt
+Added: Total deferred tax assets
+Added: Deferred tax liabilities:
+Added: Right of use asset
+Added: Total deferred tax liabilities
+Added: Valuation allowance
+Added: Net deferred tax assets/(liabilities)
+Added: The Company has evaluated the positive and negative
+Added: evidence bearing upon its ability to realize its deferred tax assets, which are comprised primarily of net operating loss carryforwards
+Added: and tax credits.
+Added: Management has considered the Company’s history of cumulative net losses in the United States, estimated future
+Added: taxable income and prudent and feasible tax planning strategies and has concluded that it is more likely than not that the Company will
+Added: not realize the benefits of its U.S.
+Added: federal and state deferred tax assets.
+Added: Accordingly, a full valuation allowance has been established
+Added: against these net deferred tax assets as of December 31, 2025 and 2024, respectively.
+Added: The Company reevaluates the positive and negative
+Added: evidence at each reporting period.
+Added: The Company’s valuation allowance increased during 2025 by approximately $ 9.9 million primarily
+Added: due to the generation of net operating loss and tax credit carryforwards and the capitalization of research and experimental expenditures.
+Added: The Company’s valuation allowance increased during 2024 by approximately $ 9.9 million primarily due to the generation of net
+Added: operating loss and tax credit carryforwards and the capitalization of research and experimental expenditures.
+Added: As of December 31, 2025 and 2024, the Company had U.S.
+Added: net operating loss carryforwards of $ 34.1 million and $ 24.7 million, respectively, which may be available to offset future income
+Added: tax liabilities.
+Added: The 2017 Tax Cuts and Jobs Act (“ TCJA”) will generally allow losses incurred after 2017 to be carried over
+Added: indefinitely, but will generally limit the net operating loss deduction to the lesser of the net operating loss carryover or 80 %
+Added: of a corporation’s taxable income (subject to Section 382 of the Internal Revenue Code of 1986, as amended).
+Added: Also, there will
+Added: 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
+Added: years from the period the loss was generated.
+Added: The Company has federal net operating losses generated following 2017 of $ 99.8 million,
+Added: which do not expire.
+Added: The federal net operating losses generated prior to 2018 of $ 0.1 million will expire at various dates through
+Added: The CARES Act temporarily allows the Company to carryback net operating losses arising in 2018, 2019 and 2020 to the five prior
+Added: In addition, net operating losses generated in these years could fully offset prior year taxable income without the 80 %
+Added: of the taxable income limitation under the TCJA which was enacted on December 22, 2017.
+Added: The Company has been generating losses since its
+Added: inception, as such the net operating loss carryback provision under the CARES Act is not applicable to the Company.
+Added: As of December 31, 2025 and 2024, the Company
+Added: also had U.S.
+Added: state net operating loss carryforwards (post-apportioned) of $ 2.8 million and $ 2.8 million, respectively, which
+Added: may be available to offset future income tax liabilities and expire at various dates through 2042.
+Added: As of December 31, 2025, the Company had $ 0.0 million federal
+Added: tax credit carryforwards available to reduce future tax liabilities which expire at various dates through 2042.
+Added: As of December 31,
+Added: 2024, the Company had $ 0.1 million federal tax credit carryforwards.
+Added: As of December 31, 2025 and 2024, the Company had state
+Added: research and development tax credit carryforwards of approximately $ 0.6 million and $ 0.8 million, respectively, which may be
+Added: 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
+Added: research and development tax credits and, if an adjustment is required, this adjustment would be offset by an adjustment to the valuation
+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.
+Added: The Company is subject to U.S.
+Added: federal and state tax examinations by tax authorities for the tax
+Added: years ended December 31, 2019 through present.
+Added: As of December 31, 2025 and 2024, 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.
+Added: NOTE 13 – SEGMENT REPORTING
+Added: The Company operates in one operating
+Added: segment, and therefore one reportable segment, and is focused on the discovery and development of biopharmaceutical products.
+Added: The Company’s
+Added: business activities are managed on a consolidated basis through the development and potential commercialization of biopharmaceutical
+Added: products, which are aimed at the global market in the event that products are successful in receiving regulatory approvals.
+Added: Our determination
+Added: that we operate as a single operating segment is consistent with the financial information regularly reviewed by the chief operating
+Added: decision makers for purposes of evaluating performance, allocating resources, setting incentive compensation targets, and planning and
+Added: forecasting for future periods.
+Added: Our chief operating decision makers are the Chief Executive Officer and Chief Financial Officer.
+Added: The accounting policies for our single operating
+Added: segment are the same as those described in the summary of significant accounting policies.
+Added: Our single operating segment incurs expenses
+Added: from the development of biopharmaceutical products.
+Added: For the segment, the chief operating decision
+Added: makers use net loss, that also is reported on the consolidated statements of operations as consolidated net loss, to allocate resources.
+Added: The chief operating decision maker also uses consolidated net loss, along with non-financial inputs and qualitative information, to evaluate
+Added: our performance, establish compensation, monitor budget versus actual results, and decide the allocation of funds in our various research
+Added: NOTE 14 – SUBSEQUENT EVENTS
+Added: The Company has evaluated all significant events
+Added: or transactions that occurred through March 31, 2026, the date these consolidated financial statements were available to be issued.
+Added: Nasdaq Notification Letter
+Added: On January 27, 2026, the Company received a letter
+Added: from Nasdaq indicating that, based on Nasdaq’s review of the Company’s plan submitted on January 15, 2026, Nasdaq has granted
+Added: the Company an extension to regain compliance with Nasdaq Listing Rule 5550(b) (the “Rule”).
+Added: The Rule requires a company
+Added: to maintain a minimum of $ 2,500,000 in stockholders’ equity, a market value of listed securities of at least $ 35,000,000 , or net
+Added: income from continuing operations of $ 500,000 in the most recently completed fiscal year or in two of the three most recently completed
+Added: fiscal years.
+Added: Nasdaq’s extension is conditioned on the
+Added: Company completing financing transactions and, on or before May 15, 2026, furnishing to the Securities and Exchange Commission and Nasdaq
+Added: a publicly available report that includes certain disclosures regarding the deficiency and the transaction or event the Company believes
+Added: enabled it to satisfy the stockholders’ equity requirement for continued listing.
+Added: Nasdaq’s letter also provides that the
+Added: Company may be required to include, as applicable, a balance sheet no older than 60 days with pro forma adjustments evidencing compliance.
+Added: Nasdaq further stated that if the Company fails
+Added: to evidence compliance with the Rule upon filing its periodic report for the period ending June 30, 2026, the Company may be subject
+Added: to delisting.
+Added: In such event, Nasdaq rules permit the Company to appeal any delisting determination to a Nasdaq Hearings Panel.
+Added: There can be no assurance that the Company will
+Added: be able to regain compliance with the Rule, or maintain compliance thereafter, or that Nasdaq will continue to grant the Company additional
+Added: time to regain compliance.
+Added: Vertalo Action
+Added: On February 3, 2026, Vertalo, Inc.
+Added: (“Vertalo”) filed an
+Added: Original Petition against the Company in the District Court of Travis County, Texas (98th Judicial District), Cause No.
+Added: D-1-GN-26-000795.
+Added: The complaint follows Aditxt terminating their agreement with Vertalo for material breach.
+Added: Vertalo’s complaint asserts claims for
+Added: breach of contract and seeks, among other relief, alleged unpaid fees of $ 300,000 , warrants to acquire 6,250 shares of Aditxt common stock,
+Added: $ 26,000 of alleged travel-related costs, additional alleged damages of at least $ 500,000 , attorneys’ fees, and interest.
+Added: disputes the allegations and intends to defend the matter vigorously, pursue counterclaims and pursue available claims and defenses.
+Added: on information available to the Company at present, the Company cannot reasonably estimate a range of loss for this potential action We
+Added: cannot predict the outcome of this dispute with certainty.
+Added: Regardless of the outcome, this action could have an adverse impact on the
+Added: Company due to legal costs, diversion of management resources, and other factors.
+Added: 2026 Special Meeting
+Added: On February 13, 2026, the Company reconvened
+Added: its special meeting of stockholders (the “Reconvened Special Meeting”), which was initially held on January 30, 2026 in virtual
+Added: format and adjourned until February 13, 2026 in order to allow for additional time for the Company’s stockholders to vote.
+Added: of 64,571 shares of the Company’s common stock or 33.39 % of the voting authority, constituting a quorum, were represented virtually,
+Added: in person, or by valid proxies at the Reconvened Special Meeting.
+Added: The stockholders of the Company approved the
+Added: following matters (i) for the purpose of Nasdaq Marketplace Rule 5635(d), the issuance of shares of common stock underlying shares of
+Added: Series A-1 Convertible Preferred Stock originally issued by the Company in December 2023 (ii) for the purpose of Nasdaq Marketplace Rule
+Added: 5635(d), the issuance of shares of common stock underlying shares of Series C-1 Convertible Preferred Stock and common stock purchase
+Added: warrants originally issued by the Company in May 2024 and August 2024 (iii) for the purpose of Nasdaq Marketplace Rule 5635(d), the issuance
+Added: of shares of common stock underlying common stock purchase warrants originally issued by the Company in July 2024 (iv) the Company’s
+Added: 2025 Employee Stock Purchase Plan (v) to approve an amendment to our 2021 Plan to increase the number of shares of common stock issuable
+Added: thereunder to 350,000 shares from 3 shares (vi) the Company’s proposed amendment to its Amended and Restated Certificate of Incorporation,
+Added: as amended (the “Certificate of Incorporation”), to change the Company’s name from “Aditxt, Inc.” to “bitXbio,
+Added: Inc.” (vii) discretionary authority to our board of directors to (i) amend our certificate of incorporation to combine outstanding
+Added: shares of our common stock into a lesser number of outstanding shares, or a “reverse stock split,” at a specific ratio within
+Added: a range of one-for-five (1:5) to a maximum of a one-for-two hundred fifty (1:250) split, with the exact ratio to be determined by our
+Added: board of directors in its sole discretion;
+Added: and (ii) effect the reverse stock split, if at all, within one year of the date the proposal
+Added: is approved by stockholders
+Added: Aditxt Reverse Split
+Added: At the Reconvened Special Meeting, the stockholders
+Added: approved a proposal to amend the Company’s certificate of incorporation to effect a reverse split of the Company’s outstanding
+Added: shares of common stock, par value $ 0.001 at a specific ratio within a range of one-for five (1:for:5) to a maximum of one-for-two hundred
+Added: fifty (1:for:250), with the exact ratio to be determined by the Company’s board of directors in its sole discretion.
+Added: Following the Special Meeting, the board of directors
+Added: approved the March 2026 Reverse Split with a ratio of one-for-eight (1:for:8) of the Company’s issued and outstanding shares of
+Added: common stock.
+Added: On March 9, 2026, the Company filed with the Secretary of State of the State of Delaware a certificate of amendment to
+Added: its certificate of incorporation (the “Certificate of Amendment”) to effect the March 2026 Reverse Split.
+Added: The March 2026
+Added: Reverse Split became effective as of 4:01 p.m.
+Added: Eastern Time on March 6, 2026, and the Company’s common stock began trading on a
+Added: split-adjusted basis when the Nasdaq Stock Market opened on March 9, 2026.
+Added: The March 2026 Reverse Stock Split is primarily intended to
+Added: bring the Company into compliance with Nasdaq’s minimum bid price requirement.
+Added: When the March 2026 Reverse Split became effective,
+Added: every 8 shares of the Company’s issued and outstanding common stock were automatically combined, converted and changed into 1 share
+Added: of the Company’s common stock, without any change in the number of authorized shares or the par value per share.
+Added: In addition, a
+Added: proportionate adjustment was made to the per share exercise price and the number of shares issuable upon the exercise of all outstanding
+Added: stock options, restricted stock units and warrants to purchase shares of common stock and the number of shares reserved for issuance
+Added: pursuant to the Company’s equity incentive compensation plans.
+Added: Any fraction of a share of common stock created as a result of the
+Added: March 2026 Reverse Split was rounded up to the next whole share.
+Added: Holders of the Company’s common stock held in book-entry form
+Added: or through a bank, broker or other nominee did not need to take any action in connection with the March 2026 Reverse Split.
+Added: of record received information from the Company’s transfer agent regarding their common stock ownership post- the March Reverse
+Added: The Company’s common stock continues to
+Added: trade on the Nasdaq Stock Market LLC under the existing symbol “ADTX”, but the security has been assigned a new CUSIP number
+Added: Acquisition of Ignite Proteomics, LLC
+Added: On March 11, 2026, the Company entered into a
+Added: Securities Purchase Agreement (the “Ignite Agreement”) with IMAC Holdings, Inc.
+Added: (“IMAC”) and the several investors
+Added: listed on the Schedule of Buyers attached to the Agreement (collectively, the “Ignite Buyers”) whereby the Ignite Buyers
+Added: sold 100 % of their equity interests in Ignite Proteomics, LLC, a Delaware limited liability company (“Ignite”) and formerly
+Added: a wholly owned subsidiary of IMAC plus $ 475,000 in cash, for a total consideration of 36,000 shares of the Company’s newly created
+Added: Series A-2 Convertible Preferred Stock (the “Preferred A-2 Shares”).
+Added: The stated value of the Preferred A-2 Shares is $ 1,000
+Added: per share for a total of $ 36,000,000 in preferred stock.
+Added: The equity interests of Ignite purchased by the Company under the Ignite Agreement
+Added: represent 100 % of the issued and outstanding equity of Ignite.
+Added: As of the date of this filing, the Company is still determining the financial
+Added: statement impact of the transaction.
+Added: The Preferred A-2 Shares are convertible into
+Added: shares of Common Stock.
+Added: If, as of the first anniversary of the Closing Date (as defined in the Ignite Agreement), the Conversion Price
+Added: (as defined in the Certificate of Designation for the Preferred A-2 Shares) is less than the Market Price (as defined in the Ignite Agreement),
+Added: the Company shall provide each stockholder entitled to vote at the next annual meeting of stockholders of the Company a proxy statement
+Added: soliciting each such stockholder’s affirmative vote at the stockholder meeting for approval to change the amount of the Conversion
+Added: Price to such lower number.
+Added: If the stockholders do not approve changing the Conversion Price, the Company will again recommend approval
+Added: of the new Conversion Price at each succeeding annual meeting of stockholders until such approval is obtained.
+Added: Issuance of Note
+Added: On March 11, 2026, the Company entered into a
+Added: Note Purchase Agreement (the “March Note Purchase Agreement”) with the several buyers (the “March Note Buyers”),
+Added: pursuant to which the Company will issue its 10 % original issue discount promissory notes (the “March 2026 Notes”) for the
+Added: aggregate principal amount of $ 3,194,444 .
+Added: The aggregate funding amount from all March Note Buyers was $ 2,875,000 at closing.
+Added: The March 2026 Notes bear interest on the outstanding
+Added: principal balance at 6 % per annum and shall adjust to 12 % per annum upon an Event of Default (as defined in the March 2026 Notes) so
+Added: long as such Event of Default remains uncured.
+Added: The March 2026Notes may be prepaid at anytime with no penalty.
+Added: The March 2026Notes mature
+Added: nine months from the issuance date, and all outstanding principal and accrued interest shall be due on the maturity date.
+Added: A March Note Buyer also has the right to roll
+Added: all or any portion of the March 2026 Notes into securities issued by the Company in future capital-raising transactions.
+Added: January Loan Agreement Payoff
+Added: On March 12, 2026, the Company entered into a
+Added: payoff agreement (the “January Loan Payoff Agreement”) with the January Lender.
+Added: Pursuant to the January Loan Payoff Agreement,
+Added: the Company paid $ 1,064,985.99 to the January Lender to settle the outstanding balance of the January Loan Agreement and for the consent
+Added: to enter into the March Note Purchase Agreement and Ignite Agreement.
+Added: At the Market Activity
+Added: For the period beginning January 1, 2026, through the date of this
+Added: report, the Company sold 50,139 shares at an average price of $ 13.06 per share under the ATM.
+Added: The sale of Shares generated net proceeds
+Added: of approximately $ 633,631 after paying fees and expenses.
+Added: On March 27, 2026, the Company increased the maximum
+Added: aggregate offering price of the shares of the Company’s Common Stock issuable under the ATM with H.C.
+Added: Wainwright &Co., dated
+Added: October 25, 2024, by an additional $ 36,800,000 or up to $ 53,398,964 , not including the approximately $ 21,257,000 of shares of common stock
+Added: sold to date under the ATM, and filed a prospectus supplement.
+Added: Series A-1 Convertible Preferred Stock
+Added: For the period beginning January 1, 2026 through
+Added: the date of this report, the Company redeemed approximately 322 shares of Series A-1 Convertible Preferred Stock for $ 369,996 .
+Added: the date of this report, the Company has an outstanding redemption payable of 356 shares Series A-1 Convertible Preferred Stock of $ 409,052 .
+Added: Series A-1 Convertible Preferred Stock
+Added: For the period beginning January 1, 2026 through
+Added: the date of this report, the holders of the Series A-1 Convertible Preferred Stock converted approximately 604 shares of Series A-1 Convertible
+Added: Preferred Stock for 408,239 shares of common stock.
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.