Item 9A. Controls and Procedures
Item 9A. Controls and Procedures.
Assessment of the Effectiveness of Internal
Controls over Financial Reporting
Disclosure Controls and Procedures
In accordance with Rules
13a-15(b) and 15d-15(b) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), we, under the supervision
and with the participation of our Chief Executive Officer and Chief Financial Officer, carried out an evaluation of the effectiveness
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
Act) as of the end of the period covered by this Annual Report on Form 10-K. Based on the foregoing, our Chief Executive Officer and
Chief Financial Officer concluded that our disclosure controls and procedures were (a) designed to ensure that the information we are
required to disclose in our reports under the Exchange Act is recorded, processed, and reported in an accurate manner and on a timely
basis and the information that we are required to disclose in our Exchange Act reports is accumulated and communicated to management
to permit timely decisions with respect to required disclosure and (b) operating in a non-effective manner.
55
Change in Internal Control Over Financial
Reporting
No change occurred in our
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.
Management’s Annual Report on Internal
Control over Financial Reporting
Our management is responsible
for establishing and maintaining adequate internal control over financial reporting as defined in Rules 13a-15(f) and 15d-15(f) under
the Exchange Act.
A control system, no matter
how well designed and operated, can provide only reasonable, not absolute, assurance that the control system’s objectives will
be met. Further, the design of a control system must reflect the fact that there are resource constraints. Because of the inherent limitations
in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any,
within our Company have been detected.
A material weakness is a
deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility
that a material misstatement of the Company’s annual or interim financial statements will not be prevented or detected on a timely
basis.
Our independent registered
accounting firm determined that we did not maintain effective internal controls over financial reporting and the following material weaknesses
existed as of December 31, 2025:
●
We did not maintain adequate
controls over the documentation of accounting and financial reporting policies and procedures. Specifically, we did not maintain
policies and procedures to ensure account reconciliations were adequately prepared and reviewed by management.
●
We did not have the resources
or retain individuals to adequately draft the consolidated financial statements and notes to ensure them to be in compliance with
accounting principles generally accepted in the US
●
We did not maintain the
sufficient procedures for the identification and cutoff of accounts payable.
●
We did not maintain the
sufficient procedures for the classification and valuation of debt and equity transactions
These material weaknesses
resulted in material misstatements to the financial statements, which were corrected. There were no changes to previously released financial
results. We are in the process of remediating these material weaknesses.
This report does not include
an attestation report of our independent registered public accounting firm regarding our internal control over financial reporting in
accordance with applicable SEC rules that permit us to provide only management´s report in this report.
Item 9B. Other Information.
None .
Item 9C. Disclosure Regarding Foreign Jurisdictions
that Prevent Inspections.
N/A.
56
PART III
Item 10. Directors, Executive Officers
and Corporate Governance
Executive Officers and Directors
Set forth below is certain
information with respect to the individuals who are our directors and executive officers as of December 31, 2025:
Name
Age
Positions
Amro Albanna
56
Chief Executive Officer, Director
Corinne Pankovcin
59
Chief Mergers & Acquisitions Officer
Shahrokh Shabahang, D.D.S., MS, Ph.D.
63
Chief Innovation Officer, Director
Rowena Albanna
60
Chief Operating Officer
Thomas J. Farley
52
Chief Financial Officer
Christopher Porcelli
34
General Counsel & Chief People Officer
Charles Nelson
72
Director
Brian Brady
47
Director
Sylvia Hermina
46
Director
Amro Albanna - Chief Executive Officer
Mr. Albanna has been our
Chief Executive Officer and a Director since we were formed in 2017. He also served as our President from our inception through September
2021. In 2010, Mr. Albanna co-founded Innovation Economy Corporation (“IEC”), formed to license and commercialize innovations
and create a group of life and health subsidiaries. From 2010 until 2017, Mr. Albanna was Chief Executive Officer and a Director of IEC
and Olfactor Laboratories, Inc., a majority-owned subsidiary of IEC. From 2010 to August 2016, he was the Chief Executive Officer and
a Director of Nano Engineered Applications, Inc., another majority-owned subsidiary of IEC. In 2003, Mr. Albanna founded Qmotions, Inc.
(subsequently renamed Deal A Day Group Corp.). He served as its Chief Executive Officer and a Director until 2011. Qmotions used 3-D
spatial tracking and pattern recognition technologies to develop motion-capturing video game controllers. In 2002, Mr. Albanna was a
co-founder of Digital Angel Corporation - a company formed via the merger of three private companies (one being TTC below) into a fourth
publicly traded company (American Stock Exchange) and was placed in charge of commercializing its GPS/wireless technologies. Around that
time, Mr. Albanna co-founded an incubator for startups at the University of California, Riverside Research Park which was acquired in
2007. In 1997, he founded Timely Technology Corporation (“TTC”), which designed and developed e-commerce software for education,
retail and finance. TTC was acquired in 2000 by a Nasdaq-listed company. Mr. Albanna graduated from California State University San Bernardino
in 1991 with a B.S. in Business Administration with concentration in Computer Information Systems. He completed graduate coursework in
Computer Science and Engineering at California State University, Long Beach from 1992 to 1993. In 2019, Mr. Albanna completed coursework
in Immunology and Genetics at Harvard Medical School HMX online learning platform.
Corinne Pankovcin - Chief Mergers
and Acquisitions Officer
Ms. Pankovcin has been our
Chief Mergers and Acquisitions Officer since January 2024. Ms. Pankovcin served as the Chief Commercialization Officer from April 2023
through January 2024. Ms. Pankovcin served as our President from September 2021 through April 2023. Ms. Pankovcin served as our Chief
Financial Officer from July 2020 through August 2021. From December 2015 to July 2019, Ms. Pankovcin was the Chief Financial Officer
and Managing Director and Treasurer of Business Development Corporation of America (“BDCA”), a business development company.
Prior thereto, from January 2011 to August 2015, Ms. Pankovcin was the Chief Financial Officer and Treasurer of Blackrock Capital Investment
Corporation (NASDAQ: BKCC), and a Managing Director of Finance at BlackRock Investment Management LLC. Prior to joining BlackRock, Ms.
Pankovcin was a senior member of Finance & Accounting of Alternative Investments and served as Chief Financial Officer for the Global
Emerging Markets products group at AIG Capital Partners. Ms. Pankovcin began her career with PricewaterhouseCoopers LLP, where she ultimately
held the role of Senior Manager of Business Assurance for Consumer Products, Manufacturing, and Middle Market industries from 1991 to
2001. Ms. Pankovcin earned her B.S. in Accounting from Dowling College and her Master’s Degree in Business Administration from
Hofstra University. She is a Certified Public Accountant.
57
Shahrokh Shabahang, D.D.S., MS, Ph.D. - Chief Innovation
Officer
Dr. Shabahang has been our
Chief Innovation Officer and Director since our inception. In 2009, Dr. Shabahang co-founded Sekris Biomedical Inc. to incubate immunotherapy
technologies. He served as its Chairman of the board and Chief Executive Officer since its inception. In 2004, Dr. Shabahang joined Genelux
Corporation to lead its clinical development program and to serve as board secretary. Genelux developed an oncolytic virus technology
for treatment of cancer, co-invented by Dr. Shabahang. During his tenure from 2004-2007, Genelux raised $20M+ and obtained regulatory
approval to initiate First-In-Human clinical studies in Europe with patients who had not responded to chemotherapy. In 2001, Dr. Shabahang
became the Director of the Microbiology and Molecular Biology Lab at Loma Linda University (“LLU”). He led the research and
development of an antimicrobial therapeutic agent for treatment of dental infections, which was licensed and marketed by one of the largest
dental distribution companies. Dr. Shabahang attended the University of California, Santa Barbara from 1982 to 1984 and later received
his DDS from the University of Pacific in 1987. He earned his PhD in Microbiology and Molecular Genetics at LLU in 2001. During the same
year, he established his laboratory at LLU to study infectious diseases and host immune responses.
Rowena Albanna - Chief Operating Officer
Ms. Albanna has been our
Chief Operating Officer since July 2020. From 2017 to immediately prior to her appointment as Chief Operating Officer, Ms. Albanna was
an independent operations consultant for the Company. Prior thereto, from 2013 to 2017, Ms. Albanna was the Chief Operating Officer of
Innovation Economy Corporation (“IEC”), formed to license and commercialize innovations and create a group of life and health
subsidiaries. From 2010 to 2013, Ms. Albanna was Senior Vice President of IEC. From 2004 to 2009, Ms. Albanna was the founder and principal
of Weezies, an online-based business focused on building and operating e-commerce stores and affiliate marketing sites. From 2003 to
2004, Ms. Albanna was the head of Product Development and Engineering of Qmotions Inc. Qmotions used 3-D spatial tracking and pattern
recognition technologies to develop motion-capturing video game controllers. In 2002, Ms. Albanna was VP of Product Development at Digital
Angel Systems where she led the development of devices which combined GPS, wireless, and biosensing. Prior to that, Ms. Albanna held
multiple product development roles with increasing responsibilities for various technology companies in the areas of financial, medical,
telecommunications, integrated circuit layout design, and defense. Ms. Albanna is a co-inventor of two patents related to systems for
localizing, monitoring, and sensing objects. Ms. Albanna received a Bachelor of Science degree in Computer Science with a minor in Mathematics
from California State University, San Bernardino in 1988. Ms. Albanna is the wife of Amro Albanna, our Chief Executive Officer.
Thomas J. Farley, CPA - Chief Financial
Officer
Mr. Farley has been the Chief
Financial Officer since September 2021. Prior to this, Mr. Farley was the Principal Accounting Officer and Controller from October of
2020 to September 2021. From December 2015 to June 2020, Mr. Farley was the Controller of Business Development Corporation of America
(“BDCA”), a publicly listed business development company. Prior thereto, from January 2011 to August 2015, Mr. Farley was
the Senior Controller of Blackrock Capital Investment Corporation (NASDAQ: BKCC). Prior to joining BlackRock Capital Investment Corporation,
Mr. Farley was a Senior Controller for PineBridge Investments Emerging Markets practice. Mr. Farley was also an Accounting Manager for
Bessemer Venture Partners prior to his tenure at PineBridge. Mr. Farley began his career with PricewaterhouseCoopers LLP, from 1996 to
2001. Mr. Farley earned his B.S. in Accounting from Long Island University and is a Certified Public Accountant.
Christopher Porcelli – General
Counsel & Chief People Officer
Mr. Porcelli has served as
our General Counsel and Chief People Officer since September 2025. Prior to this, from October 2020 to June 2025, he served in senior
legal and HR roles at Aterian, Inc. (Nasdaq: ATER), including General Counsel, Head of People & Corporate Secretary (2023–2025).
Previously, he was an associate in the M&A group at Sidley Austin LLP in New York and a corporate associate at Cadwalader, Wickersham
& Taft LLP in New York. He received his J.D. from New York University School of Law and his B.A. from St. John’s University
and is admitted to practice in New York.
Brian Brady - Director
Mr. Brady has served as a Director since December
1, 2018. Mr. Brady was Director of Investments at a large hospital system from March 2016 to December 2022 and returned to this role in
2026 after serving as President of a family office. In his current role, he is responsible for the management of investment activity related
to the organization and personal investments of the family that owns that company. From December 2011 to March 2016, Mr. Brady was the
Vice President/Portfolio Manager at a wealth advisory firm, where he served in an investment advisory role, including asset and portfolio
management. Mr. Brady graduated in 2001 with a bachelor’s degree in finance from the University of Illinois at Chicago and in 2014
with a Master of Business Administration degree from the University of Chicago. We believe that Mr. Brady’s extensive experience
with financial markets and management of investment activities qualifies him to serve as a director of our Company.
58
Charles Nelson - Director
Mr. Nelson has served as
a director since November 2023. Prior to his appointment as a member of the Board, Mr. Nelson was a consultant to the Company from September
2020 through September 2023. He began his financial career as a market representative with American International Group and in 1979 joined
Dean Witter Reynolds as a Financial Advisor, working with high net worth and institutional clients. In 1980, he joined Drexel Burnham
and Lambert, and subsequently, at Ladenberg Thalmann and then at Auerbach Pollack and Richardson originating equity and investment banking
transactions. Over the last 20 years, Mr. Nelson has been involved with financing companies in the fintech, healthcare and bio-pharma
spaces through private equity and public financing including listings on the Nasdaq and the NYSE. We believe that Mr. Nelson’s
extensive experience in capital markets qualifies him to serve as a director of our Company.
Sylvia Hermina - Director
Sylvia Hermina has over 20
years of experience advising public companies on corporate governance, mergers and acquisitions, and shareholder relations. Ms. Hermina currently
serves as Senior Vice President of Kingsdale Advisors, a governance and proxy solicitation firm. Prior to joining Kingsdale
Advisors, Ms. Hermina served as Senior Vice President of Laurel Hill Advisory Group, LLC - a shareholder communications and advisory
firm; Managing Director of The Altman Group, Inc. - a proxy advisory firm. She also held senior positions Georgeson Shareholder Communications
and Corporate Investor Communications, Inc. Ms. Hermina holds a Bachelor of Science degree in Business Administration,
Management and Marketing from Montclair State University. Sylvia is a member of the Society of Corporate Governance (Society),
the National Investor Relations Institute (NIRI) and Chief.
Board Leadership Structure and Risk Oversight
The Board oversees our business
and considers the risks associated with our business strategy and decisions. The Board currently implements its risk oversight function
as a whole. Each of the Board committees, when established, will also provide risk oversight in respect of its areas of concentration
and reports material risks to the Board for further consideration.
Term of Office
Officers hold office until
his or her successor is elected and qualified. Directors are appointed to serve for one year until the meeting of the Board following
the annual meeting of stockholders and until their successors have been elected and qualified.
Director Independence
We use the definition of
“independence” of The Nasdaq Stock Exchange LLC (“Nasdaq”) listing rules to make this determination. Nasdaq listing
rules provide that an “independent director” is one who the board “affirmatively determines” has no “material
relationship” with the company “either directly or as a partner, shareholder or officer of an organization that has a relationship
with the Company. Nasdaq listing rules provide that a director cannot be considered independent if:
●
the 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 has been within
the last three (3) years, an executive officer of the Company;
●
the director has received,
or has an immediate family member who is an executive officer of the Company and has received, during any twelve-month period within
the last three (3) years, more than $120,000 compensation directly from the Company (not including compensation received for director
service, pension plan payments or deferred compensation for prior service not contingent on continued service);
●
the director or an immediate
family member is a current partner of the Company’s internal or external auditor; the director is a current employee of the
auditor; an immediate family member is a current employee of the auditor and personally works on the Company’s audit; or the
director or an immediate family member was within the last three (3) years a partner or employee of the auditor and personally worked
on the Company’s audit within that time;
●
the director or an immediate
family member is, or has been within the last three (3) years, employed as an executive officer of another company where any of the
Company’s present executive officers at the same time serves or served on that company’s compensation committee; or
59
●
the director is a current
employee, or an immediate family member is a current executive officer, of an organization that has made to or received from the
Company payments for property or services in an amount which, in any of the last three fiscal (3) years, exceeds greater of 2% of
such other company’s consolidated gross revenues or $1 million. Charitable contributions not considered “payments”
for purposes of this prohibition but contributions meeting these thresholds must be disclosed on the Company’s website or in
its annual proxy statement or its Annual Report on Form 10-K.
Under such definitions, we
consider Mr. Nelson, Mr. Brady, and Ms. Hermina to be “independent.” Nasdaq listing rules permits a phase-in period of up
to one year for an issuer registering securities in an initial public offering to comply with its requirement that a majority of the
board of directors be made up of independent directors. However, our common stock is not currently quoted or listed on any national exchange
or interdealer quotation system with a requirement that a majority of our Board be independent and, therefore, the Company is not subject
to any director independence requirements. We are subject to Nasdaq’s director independence requirements and are required to structure
our board of directors accordingly.
Committees of the Board
Our board of directors has
established three standing committees: Audit, Compensation, and Nominating and Corporate Governance. Each of these standing committees
operate pursuant to its respective charter. The committee charters are reviewed annually by the Nominating and Corporate Governance Committee.
If appropriate, and in consultation with the chairs of the other committees, the Nominating and Corporate Governance Committee may propose
revisions to the charters. The responsibilities of each committee are described in more detail below.
Nasdaq listing rules permits
a phase-in period for an issuer registering securities in an initial public offering to meet the Audit Committee, Compensation Committee
and Nominating and Corporate Governance Committee independence requirements. Under the initial public offering phase-in period, only
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
the effectiveness of our registration statement, and all members of each committee must satisfy the heightened independence requirements
within one year from the effectiveness of our registration statement.
The composition
and functions of each committee are described below.
Name
Independent
Audit
Nominating and
Corporate
Governance
Compensation
Amro Albanna
Shahrokh Shabahang, D.D.S., MS, Ph.D.
Brian Brady
X
X *
X
X
Charles Nelson
X
X
X
X *
Sylvia Hermina
X
X
X
*
X
*
Chairman of the committee
Audit Committee
The Audit Committee,
among other things, is responsible for:
●
appointing; approving the
compensation of; overseeing the work of; and assessing the independence, qualifications, and performance of the independent auditor;
●
reviewing the internal
audit function, including its independence, plans, and budget;
●
approving, in advance,
audit and any permissible non-audit services performed by our independent auditor;
●
reviewing our internal
controls with the independent auditor, the internal auditor, and management;
60
●
reviewing the adequacy
of our accounting and financial controls as reported by the independent auditor, the internal auditor, and management;
●
overseeing our financial
compliance system; and
●
overseeing our major risk
exposures regarding the Company’s accounting and financial reporting policies, the activities of our internal audit function,
and information technology.
The Board has affirmatively
determined that each member of the Audit Committee meets the additional independence criteria applicable to audit committee members under
SEC rules and Nasdaq listing rules. The Board has adopted a written charter setting forth the authority and responsibilities of the Audit
Committee. The Board has affirmatively determined that each member of the Audit Committee is financially literate, and that Mr. Brady
meets the qualifications of an Audit Committee financial expert.
The Audit Committee consists
of Mr. Brady, Mr. Nelson, and Ms. Hermina. Mr. Brady chairs the Audit Committee.
Compensation Committee
The Compensation
Committee is responsible for:
●
reviewing and making recommendations
to the Board with respect to the compensation of our officers and directors, including the CEO;
●
overseeing and administering
the Company’s executive compensation plans, including equity-based awards;
●
negotiating and overseeing
employment agreements with officers and directors; and
●
overseeing how the Company’s
compensation policies and practices may affect the Company’s risk management practices and/or risk-taking incentives.
The Board has
adopted a written charter setting forth the authority and responsibilities of the Compensation Committee.
The Compensation Committee
consists of Mr. Brady, Mr. Nelson, and Ms. Hermina. Mr. Nelson serves as chairman of the Compensation Committee. The Board has affirmatively
determined that each member of the Compensation Committee meets the independence criteria applicable to compensation committee members
under SEC rules and Nasdaq listing rules.
Nominating and Corporate Governance Committee
The Nominating
and Corporate Governance Committee, among other things, is responsible for:
●
reviewing and assessing
the development of the executive officers and considering and making recommendations to the Board regarding promotion and succession
issues;
●
evaluating and reporting
to the Board on the performance and effectiveness of the directors, committees and the Board as a whole;
●
working with the Board
to determine the appropriate and desirable mix of characteristics, skills, expertise and experience, including diversity considerations,
for the full Board and each committee;
61
●
annually presenting to
the Board a list of individuals recommended to be nominated for election to the Board;
●
reviewing, evaluating,
and recommending changes to the Company’s Corporate Governance Principles and Committee Charters;
●
recommending to the Board
individuals to be elected to fill vacancies and newly created directorships;
●
overseeing the Company’s
compliance program, including the Code of Conduct; and
●
overseeing and evaluating
how the Company’s corporate governance and legal and regulatory compliance policies and practices, including leadership, structure,
and succession planning, may affect the Company’s major risk exposures.
The Board of Directors has
adopted a written charter setting forth the authority and responsibilities of the Nominating and Corporate Governance Committee.
The Nominating and Corporate
Governance Committee consists of Ms. Hermina, Mr. Brady, and Mr. Nelson. Ms. Hermina serves as chairman of the Nominating and Corporate
Governance Committee. The Company’s Board of Directors has determined that each member of the Nominating and Corporate Governance
Committee is independent within the meaning of the independent director guidelines of Nasdaq listing rules.
Compensation Committee Interlocks and Insider
Participation
None of the Company’s
executive officers serves, or in the past has served, as a member of the board of directors or compensation committee, or other committee
serving an equivalent function, of any entity that has one or more executive officers who serve as members of the Company’s board
of directors or its compensation committee. None of the members of the Company’s compensation committee is, or has ever been, an
officer or employee of the Company. There are no interlocking relationships as defined in the applicable SEC rules.
Code of Business Conduct and Ethics
The Company’s board
of directors adopted a code of business conduct and ethics applicable to its employees, directors and officers, in accordance with applicable
U.S. federal securities laws and the corporate governance rules of the Nasdaq Capital Market. The code of business conduct and ethics
is publicly available on the Company’s website. Any substantive amendments or waivers of the code of business conduct and ethics
or code of ethics for senior financial officers may be made only by the Company’s board of directors and will be promptly disclosed
as required by applicable U.S. federal securities laws and the corporate governance rules of the Nasdaq Capital Market.
Corporate Governance Guidelines
The Company’s board
of directors has adopted corporate governance guidelines in accordance with the corporate governance rules of the Nasdaq Capital Market.
Involvement in Certain Legal Proceedings
To our knowledge,
none of our current directors or executive officers has, during the past ten years:
●
been convicted in a criminal
proceeding or been subject to a pending criminal proceeding (excluding traffic violations and other minor offenses);
●
had any bankruptcy petition
filed by or against the business or property of the person, or of any partnership, corporation or business association 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 to that
time;
●
been subject to any order,
judgment, or decree, not subsequently reversed, suspended or vacated, of any court of competent jurisdiction or federal or state
authority, permanently or temporarily enjoining, barring, suspending or otherwise limiting, his involvement in any type of business,
securities, futures, commodities, investment, banking, savings and loan, or insurance activities, or to be associated with persons
engaged in any such activity;
62
●
been found by a court of
competent jurisdiction in a civil action or by the SEC or the Commodity Futures Trading Commission to have violated a federal or
state securities or commodities law, and the judgment has not been reversed, suspended, or vacated;
●
been the subject of, or
a party to, any federal or state judicial or administrative order, judgment, decree, or finding, not subsequently reversed, suspended
or vacated (not including any settlement of a civil proceeding among private litigants), relating to an alleged violation of any
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
or temporary or permanent cease-and-desist order, or removal or prohibition order, or any law or regulation prohibiting mail or wire
fraud or fraud in connection with any business entity; or
●
been the subject of, or
a party to, any sanction or order, not subsequently reversed, suspended or vacated, of any self-regulatory organization (as defined
in Section 3(a)(26) of the Securities Exchange Act of 1934, as amended (the Exchange Act)), any registered entity (as defined in
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.
Except as set forth above
and in our discussion below in “ Certain Relationships and Related Transactions ,” none of our directors or executive
officers has been involved in any transactions with us or any of our directors, executive officers, affiliates or associates which are
required to be disclosed pursuant to the rules and regulations of the SEC.
Other than as set forth below,
we are not currently a party to any legal proceedings, the adverse outcome of which, individually or in the aggregate, we believe will
have a material adverse effect on our business, financial condition or operating results.
Item 11. Executive Compensation
The following table represents
information regarding the total compensation for the named executive officers of the Company as of 2025 and 2024:
Name and
Principal Position
Year
Salary (1)
($)
Bonus
($)
Stock
Awards
($)
Option
Awards
($)
Restricted
Stock
Units
($)
All
Other
Compensation
($)
Total
($)
Amro
Albanna
2025
500,000
-
-
-
-
-
500,000
Chief
Executive Officer and Director
2024
500,000
-
-
-
-
-
500,000
Shahrokh
Shabahang, D.D.S., MS, Ph.D.
2025
325,000
-
-
-
-
-
325,000
Chief
Innovation Officer
2024
325,000
-
-
-
-
-
325,000
Corinne
Pankovcin
2025
385,008
-
-
-
-
-
385,008
Chief
Mergers & Acquisitions Officer
2024
385,008
-
-
-
-
-
385,008
Thomas
J. Farley
2025
395,000
-
-
-
-
-
395,000
Chief
Financial Officer
2024
464,616
-
-
-
-
-
464,616
Option awards represent granted
options at the fair market value as of the date of grant. Restricted stock units represent granted restricted stock units at the fair
market value as of the date of grant.
(1)
Salary is reflected on
an accrued basis. From time to time in 2025 and 2024 management has voluntarily forgone their salaried payroll.
63
Employment Agreements
Amro Albanna, Chief Executive Officer
On November 14, 2021, the
Company entered into an Amended and Restated Employment Agreement with Mr. Amro Albanna, the Chief Executive Officer of the Company (the
“Amro Employment Agreement”). Pursuant to the Amro Employment Agreement, Mr. Albanna will receive (i) a base salary at the
annual rate of $280,000 for the remainder of calendar year 2021, and effective January 1, 2022, $500,000 (prorated for any partial year)
payable in bimonthly installments (ii) the opportunity to earn an annual bonus of 2% of the Company’s earnings before interest,
taxes, depreciation, and amortization (EBITDA) with respect to an applicable year for which the bonus is payable, provided that such
bonus will not exceed two (2) times Mr. Albanna’s base salary, and (iii) eligible to earn an annual discretionary bonus as determined
by the Board or its Compensation Committee in their sole discretion. In addition, for calendar year 2021, Mr. Albanna will be eligible
to earn an additional discretionary bonus as determined by the Company.
The term of Mr.
Albanna’s engagement under the Amro Employment Agreement commences as of the Effective Date (as defined in the Amro Employment
Agreement) and continues until November 14, 2023, unless earlier terminated in accordance with the terms of the Amro Employment Agreement.
The term of Mr. Albanna’s Employment Agreement is automatically renewed for successive one (1) year periods until terminated by
Mr. Albanna or the Company.
Under the Amro Employment
Agreement, termination of Mr. Albanna by the Company for “Cause,” “Death,” or “Disability,” (as such
terms are defined in the Amro Employment Agreement), or resignation by Mr. Albanna without “Good Reason” (as defined in the
Amro Employment Agreement), will not require the Company to pay severance to Mr. Albanna. Upon any such termination, Mr. Albanna will
be entitled to receive any Accrued Compensation (as defined in the Amro Employment Agreement), which in the case of termination by the
Company for Cause or resignation by Mr. Albanna for Good Reason will not include payment of pro rata bonus; provided , however ,
if termination of Mr. Albanna by the Company without “Cause” or resignation by Mr. Albanna for “Good Reason,”
then under the Amro Employment Agreement will require the Company to pay severance to Mr. Albanna. Upon any such termination, Mr. Albanna
will be entitled to receive any Accrued Compensation and, subject to Mr. Albanna’s execution of an irrevocable release, receive
(i) on the sixtieth day (60th) day following termination, a lump sum amount equal to twelve (12) months base salary then in effect as
of the date of termination, less applicable taxes and withholdings; (ii) provide reimbursement to Mr. Albanna’s medical insurance
premiums for a period of twelve (12) months following the date of termination; and (iii) cause any equity awards granted prior to the
Effective Date (as defined in the Amro Employment Agreement), that are then outstanding and unvested to immediately vest and, with respect
to all options and stock appreciation rights, to become fully exercisable.
Notwithstanding the foregoing,
under the Amro Employment Agreement, termination of Mr. Albanna by the Company without Cause or resignation by Mr. Albanna for Good Reason
and a Change of Control (as defined in the Amro Employment Agreement) of the Company occurs within six (6) months after such termination,
or within twenty-four (24) months prior to such termination, the Company will pay severance to Mr. Albanna in connection to such termination.
Upon such termination, Mr. Albanna will be entitled to receive any Accrued Compensation, and subject to Mr. Albanna’s execution
of an irrevocable release, receive (i) on the sixtieth (60th) day of termination, a lump sum cash-payment equal to the product of three
times Mr. Albanna’s salary then in effect as of the date of termination, less applicable taxes and withholdings; (ii) provide reimbursement
to Mr. Albanna’s medical insurance premiums for a period of twenty-four (24) months following the date of termination; and (iii)
notwithstanding any provision of any stock incentive plan, stock option agreement, realization bonus, restricted stock agreement or other
agreement relating to capital 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).
The Amro Employment
Agreement also contains customary non-solicitation and non-competition covenants, which covenants remain in effect for twelve (12) months
following any cessation of employment with respect to Mr. Albanna. To the extent any of the payments or benefits provided for under the
Amro Employment Agreement or any other agreement or arrangement between Mr. Albanna and the Company (collectively, the “Payments”),
(a) constitute an “excess parachute payment” within the meaning of Section 280G (“Section 280G”) of the Internal
Revenue Code of 1986, as amended and restated (the “Code”), and (b) would otherwise be subject to the excise tax imposed
by Section 4999 of the Code (“Section 4999”), then the Company will pay or provide the greater (whichever gives Mr. Albanna
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 that can be paid that would not result in the imposition of the excise tax under Section 4999.
64
Corinne Pankovcin, Chief Mergers and Acquisitions
Officer
On November 14, 2021, the
Company entered into a new employment agreement (the “Pankovcin Employment Agreement”) with the Company’s President,
Corinne Pankovcin, pursuant to which Ms. Pankovcin will continue to serve as the Company’s President and Secretary until the date
upon which Ms. Pankovcin’s employment may be terminated in accordance with the terms of the Pankovcin Employment Agreement.
The term of Ms. Pankovcin’s
engagement under the Pankovcin Employment Agreement commences as of the Effective Date (as defined in the Pankovcin Employment Agreement)
and continues until November 14, 2023, unless earlier terminated in accordance with the terms of the Pankovcin Employment Agreement.
The term of Ms. Pankovcin’s Employment Agreement is automatically renewed for successive one (1) year periods until terminated
by Ms. Pankovcin or the Company.
Pursuant to the Pankovcin
Employment Agreement, Ms. Pankovcin will receive: (i) a base salary at the annual rate of $250,000 for the remainder of calendar year
2021, and effective January 1, 2022, $385,000 (prorated for any partial year) payable in bimonthly installments and (ii) eligible to
earn an annual discretionary bonus with a target amount of 45% of Base Compensation, which is based on the achievement of performance
objectives, which will be determined by the Board and Compensation Committee. In addition, for calendar year 2021, Ms. Pankovcin shall
be eligible to earn an additional discretionary bonus as determined by the Company.
Under the Pankovcin Employment
Agreement, termination of Ms. Pankovcin by the Company for “Cause,” “Death,” or “Disability,” (as
such terms are defined in the Pankovcin Employment Agreement), or resignation by Ms. Pankovcin for “Good Reason” (as defined
in the Pankovcin Employment Agreement), will not require the Company to pay severance to Ms. Pankovcin. Upon any such termination, Ms.
Pankovcin will be entitled to receive any Accrued Compensation (as defined in the Pankovcin Employment Agreement), which in the case
of termination by the Company for Cause or resignation by Ms. Pankovcin for Good Reason will not include payment of pro rata bonus; provided , however ,
if termination of Ms. Pankovcin by the Company without “Cause” or resignation by Ms. Pankovcin for “Good Reason,”
then under the Pankovcin Employment Agreement will require the Company to pay severance to Ms. Pankovcin. Upon any such termination,
Ms. Pankovcin will be entitled to receive any Accrued Compensation and, subject to Ms. Pankovcin’s execution of an irrevocable
release, receive: (i) on the sixtieth day (60th) day following termination, a lump sum amount equal to twelve (12) months base salary
then in effect as of the date of termination, less applicable taxes and withholdings; (ii) provide reimbursement to Ms. Pankovcin’s
medical insurance premiums for a period of twelve (12) months following the date of termination; and (iii) cause any equity awards granted
prior to the Effective Date (as defined in the Pankovcin Employment Agreement), that are then outstanding and unvested to immediately
vest and, with respect to all options and stock appreciation rights, to become fully exercisable.
Notwithstanding the foregoing,
under the Pankovcin Employment Agreement, termination of Ms. Pankovcin by the Company without Cause or resignation by Ms. Pankovcin for
Good Reason and a Change of Control (as defined in the Pankovcin Employment Agreement) of the Company occurs within six (6) months after
such termination, or within twenty-four (24) months prior to such termination, the Company will pay severance to Ms. Pankovcin in connection
to such termination. Upon such termination, Ms. Pankovcin will be entitled to receive any Accrued Compensation, and subject to Ms. Pankovcin’s
execution of an irrevocable release, receive (i) on the sixtieth (60th) day of termination, a lump sum cash-payment equal to the sum
of (A) the product of two times Ms. Pankovcin’s salary then in effect as of the date of termination, less applicable taxes and
withholdings, and (B) the product of two times Ms. Pankovcin’s Target Bonus; (ii) provide reimbursement to Ms. Pankovcin’s
medical insurance premiums for a period of twenty-four (24) months following the date of termination; and (iii) notwithstanding any provision
of any stock incentive plan, stock option agreement, realization bonus, restricted stock agreement or other agreement relating to capital
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).
The Pankovcin
Employment Agreement also contains customary non-solicitation and non-competition covenants, which covenants remain in effect for twelve
(12) months following any cessation of employment with respect to Ms. Pankovcin. To the extent any of the payments or benefits provided
for under the Pankovcin Employment Agreement or any other agreement or arrangement between Ms. Pankovcin and the Company (collectively,
the “Payments”), (a) constitute an “excess parachute payment” within the meaning of Section 280G (“Section
280G”) of the Internal Revenue Code of 1986, as amended and restated (the “Code”), and (b) would otherwise be subject
to the excise tax imposed by Section 4999 of the Code (“Section 4999”), then the Company will pay or provide the greater
(whichever gives Ms. Pankovcin 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 that can be paid that would not result in the imposition of the excise tax under Section 4999.
65
Thomas J. Farley, Chief Financial Officer
On November 14, 2021, the
Company entered into a new employment agreement (the “Farley Employment Agreement”) with the Company’s Chief Financial
Officer, Thomas Farley, pursuant to which Mr. Farley will continue to serve as the Company’s Chief Financial Officer until the
date upon which Mr. Farley’s employment may be terminated in accordance with the terms of the Farley Employment Agreement.
The term of Mr. Farley’s
engagement under the Farley Employment Agreement commences as of the Effective Date (as defined in the Farley Employment Agreement) and
continues until November 14, 2023, unless earlier terminated in accordance with the terms of the Farley Employment Agreement. The term
of Mr. Farley’s Employment Agreement is automatically renewed for successive one (1) year periods until terminated by Mr. Farley
or the Company.
Pursuant to the Farley Employment
Agreement, Mr. Farley will receive: (i) a base salary at the annual rate of $225,000 for the remainder of calendar year 2021, and effective
January 1, 2022, $355,000 (prorated for any partial year) payable in bimonthly installments and, (ii) eligible to earn an annual discretionary
bonus with a target amount of 40% of Base Compensation, which is based on the achievement of performance objectives, which will be determined
by the Board and Compensation Committee. In addition, for calendar year 2021, Mr. Farley will be eligible to earn an additional discretionary
bonus as determined by the Company.
Under the Farley Employment
Agreement, termination of Mr. Farley by the Company for “Cause,” “Death,” or “Disability,” (as such
terms are defined in the Farley Employment Agreement), or resignation by Mr. Farley without “Good Reason” (as defined in
the Farley Employment Agreement), will not require the Company to pay severance to Mr. Farley. Upon any such termination, Mr. Farley
will be entitled to receive any Accrued Compensation (as defined in the Farley Employment Agreement which in the case of termination
by the Company for Cause or resignation by Mr. Farley for Good Reason will not include payment of pro rata bonus; provided , however ,
if termination of Mr. Farley by the Company without “Cause” or resignation by Mr. Farley for “Good Reason,” then
under the Farley Employment Agreement will require the Company to pay severance to Mr. Farley. Upon any such termination, Mr. Farley
will be entitled to receive any Accrued Compensation and, subject to Mr. Farley’s execution of an irrevocable release, receive
(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.
Farley’s salary then in effect as of the date of termination, less applicable taxes and withholdings, and (B) the product of two
times Mr. Farley’s Target Bonus (as defined in the Farley Employment Agreement); (ii) provide reimbursement to Mr. Farley’s
medical insurance premiums for a period of twelve (12) months following the date of termination; and (iii) cause any equity awards granted
prior to the Effective Date (as defined in the Farley Employment Agreement), that are then outstanding and unvested to immediately vest
and, with respect to all options and stock appreciation rights, to become fully exercisable.
Notwithstanding the foregoing,
under the Farley Employment Agreement, termination of Mr. Farley by the Company without Cause or resignation by Mr. Farley for Good Reason
and a Change of Control (as defined in the Farley Employment Agreement) of the Company occurs within six (6) months after such termination,
or within twenty-four (24) months prior to such termination, the Company will pay severance to Mr. Farley in connection to such termination.
Upon such termination, Mr. Farley will be entitled to receive any Accrued Compensation, and subject to Mr. Farley’s execution of
an irrevocable release, receive (i) on the sixtieth (60th) day of termination, a lump sum cash-payment equal to the product of two times
Mr. Farley’s salary then in effect as of the date of termination, less applicable taxes and withholdings; (ii) provide reimbursement
to Mr. Farley’s medical insurance premiums for a period of twelve (12) months following the date of termination; and (iii) notwithstanding
any provision of any stock incentive plan, stock option agreement, realization bonus, restricted stock agreement or other agreement relating
to capital 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 (but not later than when the award would
otherwise expire).
The Farley Employment
Agreement also contains customary non-solicitation and non-competition covenants, which covenants remain in effect for twelve (12) months
following any cessation of employment with respect to Mr. Farley. To the extent any of the payments or benefits provided for under the
Farley Employment Agreement or any other agreement or arrangement between Mr. Farley and the Company (collectively, the “Payments”),
(a) constitute an “excess parachute payment” within the meaning of Section 280G (“Section 280G”) of the Internal
Revenue Code of 1986, as amended and restated (the “Code”), and (b) would otherwise be subject to the excise tax imposed
by Section 4999 of the Code (“Section 4999”), then the Company will pay or provide the greater (whichever gives Mr. Farley
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 that can be paid that would not result in the imposition of the excise tax under Section 4999.
66
Shahrokh Shabahang, Chief Innovation Officer
On November 14, 2021, the
Company entered into a new employment agreement (the “Shabahang Employment Agreement”) with the Company’s Chief Innovation
Officer, Shahrokh Shabahang, pursuant to which Mr. Shabahang will continue to serve as the Company’s Chief Innovation Officer until
the date upon which Mr. Shabahang’s employment may be terminated in accordance with the terms of the Shabahang Employment Agreement.
The term of Mr. Shabahang’s
engagement under the Shabahang Employment Agreement commences as of the Effective Date (as defined in the Shabahang Employment Agreement)
and continues until November 14, 2023, unless earlier terminated in accordance with the terms of the Shabahang Employment Agreement.
The term of Mr. Shabahang’s Employment Agreement is automatically renewed for successive one (1) year periods until terminated
by Mr. Shabahang or the Company.
Pursuant to the Shabahang
Employment Agreement, Mr. Shabahang will receive: (i) a base salary at the annual rate of $210,000 for the remainder of calendar year
2021, and effective January 1, 2022, $325,000 (prorated for any partial year) payable in bimonthly installments, and (ii) eligible to
earn an annual discretionary bonus with a target amount of 40% of Base Compensation, which is based on the achievement of performance
objectives, which will be determined by the Board and Compensation Committee. In addition, for calendar year 2021, Mr. Shabahang will
be eligible to earn an additional discretionary bonus as determined by the Company.
Under the Shabahang Employment
Agreement, termination of Mr. Shabahang by the Company for “Cause,” “Death,” or “Disability,” (as
such terms are defined in the Shabahang Employment Agreement), or resignation by Mr. Shabahang without “Good Reason” (as
defined in the Shabahang Employment Agreement), will not require the Company to pay severance to Mr. Shabahang. Upon any such termination,
Mr. Shabahang will be entitled to receive any Accrued Compensation (as defined in the Shabahang Employment Agreement), which in the case
of termination by the Company for Cause or resignation by Mr. Shabahang for Good Reason will not include payment of pro rata bonus; provided , however ,
if termination of Mr. Shabahang by the Company without “Cause” or resignation by Mr. Shabahang for “Good Reason,”
then under the Shabahang Employment Agreement will require the Company to pay severance to Mr. Shabahang. Upon any such termination,
Mr. Shabahang will be entitled to receive any Accrued Compensation and, subject to Mr. Shabahang’s execution of an irrevocable
release, receive: (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. Shabahangs’s salary then in effect as of the date of termination, less applicable taxes and withholdings, and
(B) the product of two times Mr. Shabahang’s Target Bonus (as defined in the Shabahang Employment Agreement); (ii) provide reimbursement
to Mr. Shabahang’s medical insurance premiums for a period of twelve (12) months following the date of termination; and (iii) cause
any equity awards granted prior to the Effective Date (as defined in the Shabahang Employment Agreement), that are then outstanding and
unvested to immediately vest and, with respect to all options and stock appreciation rights, to become fully exercisable.
Notwithstanding the foregoing,
under the Shabahang Employment Agreement, termination of Mr. Shabahang by the Company without Cause or resignation by Mr. Shabahang for
Good Reason and a Change of Control (as defined in the Shabahang Employment Agreement) of the Company occurs within six (6) months after
such termination, or within twenty-four (24) months prior to such termination, the Company will pay severance to Mr. Shabahang in connection
to such termination. Upon such termination, Mr. Shabahang will be entitled to receive any Accrued Compensation, and subject to Mr. Shabahang’s
execution of an irrevocable release, receive: (i) on the sixtieth (60th) day of termination, a lump sum cash-payment equal to the product
of two times Mr. Shabahang’s salary then in effect as of the date of termination, less applicable taxes and withholdings; (ii)
provide reimbursement to Mr. Shabahang’s medical insurance premiums for a period of twenty-four (24) months following the date
of termination; and (iii) notwithstanding any provision of any stock incentive plan, stock option agreement, realization bonus, restricted
stock agreement or other agreement relating to capital 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).
The Shabahang
Employment Agreement also contains customary non-solicitation and non-competition covenants, which covenants remain in effect for twelve
(12) months following any cessation of employment with respect to Mr. Shabahang. To the extent any of the payments or benefits provided
for under the Shabahang Employment Agreement or any other agreement or arrangement between Mr. Shabahang and the Company (collectively,
the “Payments”), (a) constitute an “excess parachute payment” within the meaning of Section 280G (“Section
280G”) of the Internal Revenue Code of 1986, as amended and restated (the “Code”), and (b) would otherwise be subject
to the excise tax imposed by Section 4999 of the Code (“Section 4999”), then the Company will pay or provide the greater
(whichever gives Mr. Shabahang 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 that can be paid that would not result in the imposition of the excise tax under Section 4999.
Rowena Albanna, Chief Operating Officer
On November 14, 2021, the
Company entered into a new employment agreement (the “Rowena Employment Agreement”) with the Company’s Chief Operating
Officer, Rowena Albanna, pursuant to which Ms. Albanna will continue to serve as the Company’s Chief Operating Officer until the
date upon which Ms. Albanna’s employment may be terminated in accordance with the terms of the Rowena Employment Agreement.
67
The term of Ms. Albanna’s
engagement under the Rowena Employment Agreement commences as of the Effective Date (as defined in the Rowena Employment Agreement) and
continues until November 14, 2023, unless earlier terminated in accordance with the terms of the Rowena Employment Agreement. The term
of Ms. Albanna’s Employment Agreement is automatically renewed for successive one (1) year periods until terminated by Ms. Albanna
or the Company.
Pursuant to the
Rowena Employment Agreement, Ms. Albanna will receive: (i) a base salary at the annual rate of $210,000 for the remainder of calendar
year 2021 and effective January 1, 2022, $325,000 (prorated for any partial year) payable in bimonthly installments, and (ii) eligible
to earn an annual discretionary bonus with a target amount of 40% of Base Compensation, which is based on the achievement of performance
objectives, which will be determined by the Board and Compensation Committee. In addition, for calendar year 2021, Ms. Albanna will be
eligible to earn an additional discretionary bonus as determined by the Company.
Under the Rowena Employment
Agreement, termination of Ms. Albanna by the Company for “Cause,” “Death,” or “Disability,” (as such
terms are defined in the Rowena Employment Agreement), or resignation by Ms. Albanna for “Good Reason” (as defined in the
Rowena Employment Agreement), will not require the Company to pay severance to Ms. Albanna. Upon any such termination, Ms. Albanna will
be entitled to receive any Accrued Compensation (as defined in the Rowena Employment Agreement), which in the case of termination by
the Company for Cause or resignation by Ms. Albanna for Good Reason will not include payment of pro rata bonus; provided , however ,
if termination of Ms. Albanna by the Company without “Cause” or resignation by Ms. Albanna for “Good Reason”
(as such terms are defined in the Rowena Employment Agreement), then under the Rowena Employment Agreement will require the Company to
pay severance to Ms. Albanna. Upon any such termination, Ms. Albanna will be entitled to receive any Accrued Compensation and, subject
to Ms. Albanna’s execution of an irrevocable release, receive: (i) on the sixtieth day (60th) day following termination, a lump
sum amount equal to twelve (12) months base salary then in effect as of the date of termination, less applicable taxes and withholdings;
(ii) provide reimbursement to Ms. Albanna’s medical insurance premiums for a period of twelve (12) months following the date of
termination; and (iii) cause any equity awards granted prior to the Effective Date (as defined in the Rowena Employment Agreement), that
are then outstanding and unvested to immediately vest and, with respect to all options and stock appreciation rights, to become fully
exercisable.
Notwithstanding the foregoing,
under the Rowena Employment Agreement, termination of Ms. Albanna by the Company without Cause or resignation by Ms. Albanna for Good
Reason and a Change of Control (as defined in the Rowena Employment Agreement) of the Company occurs within six (6) months after such
termination, or within twenty-four (24) months prior to such termination, the Company will pay severance to Ms. Albanna in connection
to such termination. Upon such termination, Ms. Albanna will be entitled to receive any Accrued Compensation, and subject to Ms. Albanna’s
execution of an irrevocable release, receive: (i) on the sixtieth (60th) day of termination, a lump sum cash-payment equal to the sum
of (A) the product of two times Ms. Albanna’s salary then in effect as of the date of termination, less applicable taxes and withholdings,
and (B) the product of two times Ms. Albanna’s Target Bonus; (ii) provide reimbursement to Ms. Albanna’s medical insurance
premiums for a period of twenty-four (24) months following the date of termination; and (iii) notwithstanding any provision of any stock
incentive plan, stock option agreement, realization bonus, restricted stock agreement or other agreement relating to capital stock of
the Company, cause any equity awards granted prior to the 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).
The Rowena Employment
Agreement also contains customary non-solicitation and non-competition covenants, which covenants remain in effect for twelve (12) months
following any cessation of employment with respect to Ms. Albanna. To the extent any of the payments or benefits provided for under the
Rowena Employment Agreement or any other agreement or arrangement between Ms. Albanna and the Company (collectively, the “Payments”),
(a) constitute an “excess parachute payment” within the meaning of Section 280G (“Section 280G”) of the Internal
Revenue Code of 1986, as amended and restated (the “Code”), and (b) would otherwise be subject to the excise tax imposed
by Section 4999 of the Code (“Section 4999”), then the Company will pay or provide the greater (whichever gives Ms. Albanna
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 that can be paid that would not result in the imposition of the excise tax under Section 4999.
Christopher J. Porcelli, General Counsel, Chief People Officer
and Corporate Secretary
On September 30, 2025, the Company entered into an offer letter (the
“Porcelli Letter”) with the Company’s General Counsel, Chief People Officer and Corporate Secretary, Christopher J.
Porcelli, to serve as General Counsel, Chief People Officer and Corporate Secretary of the Company, effective September 30, 2025. The
offer letter provides for, among other things, (i) an annual base salary of $350,000, (ii) at-will employment and eligibility to participate
in the Company’s employee benefit plans generally available to senior executives, and (iii) an initial equity award under the Company’s
equity incentive plan, subject to approval by the Compensation Committee, which is expected to vest over three years, subject to continued
service. The Porcelli Letter is filed herewith as Exhibit 10.212.
68
Item 12. Security Ownership of Certain
Beneficial Owners and Management and Related Stockholder Matters
The following table sets
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
directors and executive officers as a group. Shares are beneficially owned when an individual has voting and/or investment power over
the shares or could obtain voting and/or investment power over the shares within 60 days of March 31, 2026. Except as otherwise indicated,
the persons named in the table have sole voting and investment power with respect to all shares beneficially owned, subject to community
property laws, where applicable. Unless otherwise indicated, the address of each beneficial owner listed below is c/o Aditxt, Inc., 2569
Wyandotte Street, Suite 101, Mountain View, CA 94043.
Number
of
shares of
Common
Stock
Beneficially
Owned
Percentage
Directors and Officers:
Amro Albanna (1)
3
*
%
Shahrokh Shabahang, D.D.S., MS, Ph.D. (2)
7
*
%
Corinne Pankovcin (3)
1
*
%
Rowena Albanna (4)
2
*
%
Brian Brady (5)
4
*
%
Thomas J. Farley (6)
2
*
%
Charles Nelson (7)
2
*
%
Sylvia Hermina
-
*
%
Christopher Porcelli
-
*
%
All directors and executive officers as a group
(9 persons)
21
*
%
*
Less than 1%
(1)
Includes (i) 1 shares issuable
pursuant to options that are fully vested; (ii) 1 share beneficially owned by the Albanna Family Trust, of which Mr. Albanna is the
Trustee and (iii) 1 share directly owned by Mr. Albanna;. Mr. Albanna may be deemed to beneficially own the securities held by his
wife Rowena Albanna, the Company’s Chief Operating Officer.
(2)
Includes (i) 1 shares issuable pursuant to options that are fully vested; (ii) 4 shares beneficially owned by the Shabahang-Hatami Family Trust of which Shahrokh Shabahang, D.D.S., MS, Ph.D. is the Trustee and (iii) 2 shares directly owned by Mr. Shabahang.
(3)
Includes 1 shares issuable
pursuant to options that are fully vested.
(4)
Includes (i) 1 shares held
directly by Ms. Albanna and (ii) 1 shares issuable pursuant to options that are fully vested. Ms. Albanna may be deemed to beneficially
own the securities held by her husband Amro Albanna, the Company’s Chief Executive Officer.
(5)
Includes(i) 3 shares held directly by Mr. Brady; and (ii) 1 share issuable pursuant to options that are fully vested.
(6)
Includes(i) 1 share held
directly by Mr. Farley and (ii) 1 shares issuable pursuant to options that are fully vested.
(7)
Includes(i) 1 share held
by Siu Kim Athle International, LLC., over which Mr. Nelson has voting and dispositive control and (ii) 1 share issuable pursuant
to options that are fully vested.
Item 13. Certain Relationships and Related
Transactions, and Director Independence
Except as described below
and except for employment arrangements which are described under “executive compensation,” during our fiscal years ended
December 31, 2025 and December 31, 2024, there has not been, nor is there currently proposed, other than described below, any transaction
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
December 31, 2025 and 2024, and any of our directors, executive officers, holders of more than 5% of our Common Stock or any immediate
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. The loan was evidenced by an unsecured promissory note (the
“May 22nd Note”). 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%) per annum and is due on the earlier of November 22, 2025 or an event of default, as defined therein. As of December 31,
2025, the May 22nd Note was fully paid off.
69
On February 15, 2024, Amro
Albanna, the Chief Executive Officer of the Company loaned $205,000 to the Company. The loan was evidenced by an unsecured promissory
note (the “February 15 th Note”). Pursuant to the terms of the February 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 of August 15, 2024 or an event of default, as defined therein.
As of December 31, 2025, the February 15 th Note was fully paid off.
Review, Approval and Ratification of Related
Party Transactions
Given our small size and
limited financial resources, we have not adopted formal policies and procedures for the review, approval or ratification of transactions,
such as those described above, with our executive officer(s), Director(s) and significant stockholders. We intend to establish formal
policies and procedures in the future, once we have sufficient resources and have appointed additional Directors, so that such transactions
will be subject to the review, approval or ratification of our Board of Directors, or an appropriate committee thereof. On a moving forward
basis, our Directors will continue to approve any related party transaction.
Item 14. Principal Accounting Fees and
Services
dbbmckennon acted as the
Company’s independent registered public accounting firm for the years ended December 31, 2025 and 2024 and for the interim periods
in such fiscal years. The following table shows the fees that were incurred by the Company for audit and other services provided by dbbmckennon
for the years ended December 31, 2025 and 2024.
Year
Ended
December 31,
2025
Year
Ended
December 31,
2024
Audit Fees (a)
$ 247,203
$ 122,753
Tax Fees (b)
-
-
Other Fees (c)
20,000
53,250
Total
$ 267,203
$ 176,003
(a)
Audit fees represent fees
for professional services provided in connection with the audit of the Company’s annual financial statements and the review
of its financial statements included in the Company’s Quarterly Reports on Form 10-Q and services that are normally
provided in connection with statutory or regulatory filings.
(b)
Tax fees represent fees
for professional services related to tax compliance, tax advice and tax planning.
(c)
Other fees represent fees
related to our filing of certain Registration Statements.
70
PART IV
Item 15. Exhibits, Financial Statement Schedules.
(a) The
following documents are filed as part of this report:
(1) Financial
Statements:
Report of Independent Registered Public Accounting Firm
F-2
Consolidated Balance Sheets
F-3
Consolidated Statements of Operations
F-4
Consolidated
Statements of Changes in Stockholders’ Equity
F-5
Consolidated Statements of Cash Flows
F-7
Notes to Consolidated Financial Statements
F-8
(2) Financial
Statement Schedules:
All financial statement schedules
have been omitted because they are not applicable, not required or the information required is shown in the financial statements or the
notes thereto.
71
(3) Exhibits.
EXHIBIT INDEX
Exhibit No.
Description
1.1
At The Market Offering Agreement dated December 20, 2022 between Aditxt, Inc. and H.C. Wainwright & Co., LLC (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on December 20, 2022)
2.1
Share Exchange Agreement, dated as of December 28, 2021 by and between AiPharma Group Ltd. and Aditxt, Inc. (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on December 28, 2021)
2.2
Amendment to Share Exchange Agreement by and between AiPharma Group Ltd. and Aditxt, Inc. (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q filed on May 16, 2022)
2.3
Second Amendment to Share Exchange Agreement by and between AiPharma Group Ltd. and Aditxt, Inc. (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on June 16, 2022)
2.4
Arrangement Agreement between Appili Therapeutics, Inc., Aditxt, Inc. and Adivir, Inc. dated as of April 1, 2024 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on April 4, 2024)
2.5
Amending Agreement between Appili Therapeutics, Inc., Aditxt, Inc. and Adivir, Inc. dated as of July 1, 2024(incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 8, 2024)
2.6
Second Amending Agreement between Appili Therapeutics, Inc., Aditxt, Inc. and Adivir, Inc. dated as of July 1, 2024(incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 22, 2024)
2.7
Third Amending Agreement between Appili Therapeutics, Inc., Aditxt, Inc. and Adivir, Inc. dated as of August 20, 2024(incorporated by reference to the Registrant’s Current Report on Form 8-K filed on August 21, 2024)
3.1
Amended and Restated Certificate of Incorporation (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No. 333-235933)
3.2
Certificate of Amendment, dated June 29, 2020 (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q, filed with the SEC on August 13, 2020)
3.3
Amended and Restated Bylaws (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No. 333-235933)
3.4
Certificate of Designation Series A Preferred Stock (incorporated by reference to the Registrant’s Registration Statement on Form S-1 (File No. 333-248491)
3.5
Certificate of Amendment, filed with the Secretary of State of the State of Delaware on May 24, 2021 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on May 25, 2021)
3.6
Certificate of Amendment, dated July 6, 2021 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 8, 2021)
3.7
Amendment No. 1 to Amended and Restated Bylaws of Aditxt, Inc. (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 8, 2022)
3.8
Certificate of Designation of Series B Preferred Stock, dated July 19, 2022 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 20, 2022)
3.9
Certificate of Amendment to Certificate of Incorporation of Aditxt, Inc. (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on September 14, 2022)
3.10
Certificate of Designation for Series A-1 Preferred Stock (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on December 26, 2023)
3.11
Certificate of Designation for Series B-1 Preferred Stock (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on January 30, 2024)
3.12
Certificate of Designation for Series B-2 Preferred Stock (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on January 2, 2024)
3.13
Certificate of Designation for Series C-1 Preferred Stock (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on May 8, 2024)
3.14
Certificate of Designation for Series D-1 Preferred Stock (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on May 8, 2024)
3.15
Certificate of Amendment to Certificate of Incorporation filed and effective with the Delaware Secretary of State on August 8, 2024 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on August 8, 2024)
3.16
Certificate of Amendment to Certificate of Incorporation of Aditxt, Inc. (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on October 3, 2024)
3.17
Certificate of Amendment to Certificate of Incorporation of Aditxt, Inc. (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on March 12, 2025)
3.18
Certificate of Amendment to Certificate of Incorporation of Aditxt, Inc. (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on October 31, 2025)
72
4.1
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)
4.2
Form the Company’s common stock certificate (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No. 333-235933)
4.3
Form of Series A-1 Warrant Agent Agreement (including the terms of the Series A-1 Warrant) (incorporated by reference to the Registrant’s Registration Statement on Form S-1 (File No. 333-248491)
4.4
Form of Series B-1 Warrant Agent Agreement (including the terms of the Series B-1 Warrant) (incorporated by reference to the Registrant’s Registration Statement on Form S-1 (File No. 333-248491)
4.5
Form of Warrant (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on August 30, 2021)
4.6
Form of Warrant (July 2024) (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 9, 2024)
4.7
Form of Amendment to Common Stock Purchase Warrants (July 2024) (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 9, 2024)
4.8
Form of Warrant (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 18, 2024)
4.9
Form of Warrant (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on August 8, 2024)
4.10
Form of Pre-Funded Warrant (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on August 9, 2024)
4.11
Form of Placement Agent Warrant (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on August 9, 2024)
4.12
Form of Warrant (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on June 25, 2025)
10.1
Form of Promissory Note issued to Sekris Biomedical, Inc. (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No. 333-235933)
10.2
Warrant, dated March 8, 2018, issued to Sekris Biomedical, Inc. (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No. 333-235933)
10.3
Form of Private Placement Subscription Agreement (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No. 333-235933)
10.4
Patent Licensing Agreement, dated February 3, 2020 (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No. 333-235933)
10.5
Patent and Technology License Agreement, dated March 15, 2018 between Loma Linda University and Aditx Therapeutics, Inc. (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No. 333-235933)
10.6
Amendment Agreement to the Patent and Technology License Agreement, dated July 1, 2020 by and between Loma Linda University and Aditx Therapeutics, Inc. (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q, filed with the SEC on August 13, 2020)
10.7
2017 Equity Incentive Plan and forms of award agreements thereunder (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No. 333-235933)
73
10.8
Consulting Agreement, dated March 1, 2018 between Aditx Therapeutics, Inc. and Canyon Ridge Development LLC d/b/a Mission Critical Solutions International (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No. 333-235933)
10.9
Form of July 2018 Securities Purchase Agreement (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No. 333-235933)
10.10
Form of July 2018 Note (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No. 333-235933)
10.11
Form of April 2018 Promissory Note (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No. 333-235933)
10.12
Form of March 2019 Promissory Note (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No. 333-235933)
10.13
Form of October 2019 Securities Purchase Agreement (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No. 333-235933)
10.14
Form of October 2019 Note (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No. 333-235933)
10.15
Form of January 2020 Note Purchase Agreement (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No. 333-235933)
10.16
Form of January 2020 Private Placement Promissory Note (incorporated by reference to the Registrant’s Registration Statement on Form S-1/A (File No. 333-235933)
10.17
Consulting Agreement by and between the Company and Salveo Diagnostics, Inc., dated November 18, 2020 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on November 23, 2020)
10.18
Form of Senior Secured Convertible Promissory Note (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on January 26, 2021)
10.19
Form of Warrant (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on January 26, 2021)
10.20
Form of Securities Purchase Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on January 26, 2021)
10.21
Form of Registration Rights Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on January 26, 2021)
10.22
Employment Agreement, dated as of February 24, 2021, by and between the Company and Amro Albanna (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on February 26, 2021)
10.23
2021 Omnibus Equity Incentive Plan (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on February 26, 2021)
10.24
Lease Agreement, dated as of May 4, 2021, by and between LS Biotech Eight, LLC as Landlord, and Aditxt Therapeutics, Inc., as Tenant (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on May 10, 2021)
10.25
Form of Securities Purchase Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on August 30, 2021)
10.26
Placement Agency Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on August 30, 2021)
10.27
Form of Placement Agent Warrant (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on August 30, 2021)
10.28
Waiver and Defeasance Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on August 30, 2021)
10.29
Secured Credit Agreement, dated as of August 27, 2021, by and among AiPharma, AiPharma Holdings Limited, AiPharma Asia Limited and the Company (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q filed on November 15, 2021)
10.30
Security Agreement, dated as of August 27, 2021 by and between AiPharma Asia Limited and the Company (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q filed on November 15, 2021)
10.31
Security Agreement, dated as of August 27, 2021 by and between AiPharma Limited and the Company (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q filed on November 15, 2021)
10.32
Security Agreement – AiPharma Limited and Aditxt (BVI Law) (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q filed on November 15, 2021)
74
10.33
Floating Charge (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q filed on November 15, 2021)
10.34
Transaction Agreement, dated as of October 4, 2021, by and between the Company and AiPharma Global Holdings LLC (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q filed on November 15, 2021)
10.35
First Amendment to Secured Credit Agreement with AiPharma Global Holdings LLC dated October 18, 2021 (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q filed on November 15, 2021)
10.36
Second Amendment to Secured Credit Agreement with AiPharma Global Holdings LLC dated October 27, 2021(incorporated by reference to the Registrant’s Annual Report on Form 10-K filed on March 31, 2022)
10.37
Employment Agreement, dated as of November 14, 2021 between Aditxt, Inc. and Amro Albanna, Chief Executive Officer (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q filed on November 15, 2021)
10.38
Employment Agreement, dated as of November 14, 2021 between Aditxt, Inc. and Corinne Pankovcin, President and Secretary (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q filed on November 15, 2021)
10.39
Employment Agreement, dated as of November 14, 2021 between Aditxt, Inc. and Thomas Farley, Chief Financial Officer (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q filed on November 15, 2021)
10.40
Employment Agreement, dated as of November 14, 2021 between Aditxt, Inc. and Shahrokh Shabahang, Chief Innovation Officer (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q filed on November 15, 2021)
10.41
Employment Agreement, dated as of November 14, 2021 between Aditxt, Inc. and Rowena Albanna, Chief Operating Officer (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q filed on November 15, 2021)
10.42
Form of Warrant Reduction and Release Agreement dated as of November 24, 2021 (incorporated by reference to the Registrant’s Annual Report on Form 10-K filed on March 31, 2022)
10.43
First Amendment to Transaction Agreement dated November 30, 2021, by and between the Company and AiPharma Global Holdings LLC (incorporated by reference to the Registrant’s Annual Report on Form 10-K filed on March 31, 2022)
10.44
Third Amendment to Secured Credit Agreement dated November 30, 2021, by and among AiPharma, AiPharma Holdings Limited, AiPharma Asia Limited and the Company (incorporated by reference to the Registrant’s Annual Report on Form 10-K filed on March 31, 2022)
10.45
Second Amendment to Transaction Agreement dated December 7, 2021, by and between the Company and AiPharma Global Holdings LLC (incorporated by reference to the Registrant’s Annual Report on Form 10-K filed on March 31, 2022)
10.46
Secured Credit Agreement, dated as of December 8, 2021, by and among the Company and the Target Company (incorporated by reference to the Registrant’s Annual Report on Form 10-K filed on March 31, 2022)
10.47
Third Amendment to Transaction Agreement dated December 17, 2021, by and between the Company and AiPharma Global Holdings LLC (incorporated by reference to the Registrant’s Annual Report on Form 10-K filed on March 31, 2022)
10.48
Fifth Amendment to Secured Credit Agreement dated December 22, 2021, by and among AiPharma, AiPharma Holdings Limited, AiPharma Asia Limited and the Company (incorporated by reference to the Registrant’s Annual Report on Form 10-K filed on March 31, 2022)
10.49
Sixth Amendment to Secured Credit Agreement dated December 28, 2021, by and among AiPharma, AiPharma Holdings Limited, AiPharma Asia Limited and the Company (incorporated by reference to the Registrant’s Annual Report on Form 10-K filed on March 31, 2022)
10.50
Employment Agreement between Aditxt, Inc. and Matthew Shatzkes, Chief Legal Officer and General Counsel (incorporated by reference to the Registrant’s Annual Report on Form 10-K filed on March 31, 2022)
10.51
Forbearance Agreement and Seventh Amendment to Secured Credit Agreement dated as of February 14, 2022 by and among the Company, Cellvera Global Holdings LLC, Cellvera Holdings Ltd., Cellvera Asia Limited (incorporated by reference to the Registrant’s Annual Report on Form 10-K filed on March 31, 2022)
75
10.52
Fourth Amendment to Transaction Agreement dated December 22,2021, by and between the Company and AiPharma Global Holdings LLC (incorporated by reference to the Registrant’s Annual Report on Form 10-K filed on March 31, 2022)
10.53
Series C Warrant Agent Agreement (incorporated by reference to the Registrant’s Annual Report on Form 10-K/A filed on April 15, 2022)
10.54
Form of Placement Agent Warrant dated January 25, 2021 (incorporated by reference to the Registrant’s Annual Report on Form 10-K/A filed on April 15, 2022)
10.55
Forbearance Agreement and Eighth Amendment to Secured Credit Agreement dated as of March 31, 2022 (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q filed on May 16, 2022)
10.56
Security Agreement between Cellvera Holdings and Aditxt, Inc. dated as of March 31, 2022 (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q filed on May 16, 2022)
10.57
Security Agreement between Cellvera Development LLC and Aditxt, Inc. dated as of March 31, 2022 (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q filed on May 16, 2022)
10.58
Security Agreement between Cellvera Global Holdings and Aditxt, Inc. dated as of March 31, 2022 (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q filed on May 16, 2022)
10.59
Amended and Restated Security Agreement between Cellvera Asia Limited and Aditxt, Inc. dated as of March 31, 2022 (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q filed on May 16, 2022)
10.60
Revenue Sharing Agreement by and among Aditxt, Inc., Cellvera Global Holdings LLC and Cellvera Asia Limited dated as of March 31, 2022 (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q filed on May 16, 2022)
10.61
Form of Agreement for the Purchase and Sale of Future Receipts (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on June 3, 2022)
10.62
Amendment No. 1 to Series C Warrant Agent Agreement dated June 15, 2022 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on June 15, 2022)
10.63
Inducement Offer to Exercise Series C Common Stock Purchase Warrants (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on June 15, 2022)
10.64
Form of New Warrant (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on June 15, 2022)
10.65
Form of Placement Agent Warrant (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on June 15, 2022)
10.66
Subscription and Investment Representation Agreement, dated July 19, 2022 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 20, 2022)
10.67
Unsecured Promissory Note dated July 21, 2022 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 26, 2022)
10.68
Form of Securities Purchase Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on August 10, 2022)
10.69
Form of August 2022 Note (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on August 10, 2022)
10.70
Form of August 2022 Warrant (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on August 10, 2022)
10.71
Form of Registration Rights Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on August 10, 2022)
10.72
Form of Security Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on August 10, 2022)
10.73
Form of First Amendment and Waiver effective as of August 31, 2022 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on September 7, 2022)
10.74
Form of Warrant (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on September 7, 2022)
10.75
Form of Securities Purchase Agreement (incorporated by reference to the Registrant’s Registration Statement on Form S-1 filed on September 15, 2022)
10.76
Form of Warrant (incorporated by reference to the Registrant’s Registration Statement on Form S-1 filed on September 15, 2022)
10.77
Form of Placement Agent’s Warrant (incorporated by reference to the Registrant’s Registration Statement on Form S-1 filed on September 15, 2022)
10.78
Form of Pre-Funded Warrant (incorporated by reference to the Registrant’s Registration Statement on Form S-1 filed on September 15, 2022)
76
10.79
Amendment No. 2 to Series C Warrant Agent Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on December 23, 2022)
10.80
Form of Amended and Restated Unit Purchase Option (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on December 23, 2022)
10.81
Form of Consulting Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on March 21, 2023)
10.82
Form of Business Loan and Security Agreement dated April 4, 2023(incorporated by reference to the Registrant’s Current Report on Form 8-K filed on April 7, 2023)
10.83
Form of Securities Purchase Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on April 24, 2023)
10.84
Form of Unsecured Promissory Note (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on April 25, 2023)
10.85
Form of Business Loan and Security Agreement, dated April 24, 2023 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on April 25, 2023)
10.86
Form of Agreement for the Purchase and Sale of Future Receipts (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on May 31, 2023)
10.87
Unsecured Promissory Note dated May 25, 2023 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on May 31, 2023)
10.88
Form of Unsecured Promissory Note (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on June 16, 2023)
10.89
At The Market Offering Agreement dated December 20, 2022 between Aditxt, Inc. and H.C. Wainwright & Co., LLC (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on December 20, 2022)
10.90
Form of Securities Purchase Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 7, 2023)
10.91
Form of Note (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 7, 2023)
10.92
Form of Security Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 7, 2023)
10.93
Form of Registration Rights Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 7, 2023)
10.94
Form of Business Loan and Security Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 7, 2023)
10.95
Subscription and Investment Representation Agreement, dated July 11, 2023, by and between Aditxt, Inc., and the purchaser signatory thereto (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 14, 2023)
10.96
Separation Agreement and General Release by and between Matthew Shatzkes and Aditxt, Inc. (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 27, 2023)
10.97
Form of Securities Purchase Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 28, 2023)
10.98
Form of Note (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 28, 2023)
10.99
Form of Security Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 28, 2023)
10.100
Form of Registration Rights Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 28, 2023)
10.101
Amendment to Separation Agreement and General Release dated August 15, 2023 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on August 21, 2023)
10.102
Form of Business Loan and Security Agreement dated August 23, 2023 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on August 28, 2023)
10.103
Form of Securities Purchase Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on September 6, 2023)
10.104
Form of Registration Rights Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on September 6, 2023)
77
10.105
Form of Business Loan and Security Agreement dated November 7, 2023 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on November 9, 2023)
10.106
Form of Unsecured Promissory Note (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on December 1, 2023)
10.107
Form of Unsecured Promissory Note (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on December 8, 2023)
10.108
Assignment Agreement dated as of December 11, 2023 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on December 12, 2023)
10.109
Form of December 2023 Secured Note (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on December 12, 2023)
10.110
Form of September 2024 Secured Note (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on December 12, 2023)
10.111
Form of Royalty Note (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on December 12, 2023)
10.112
IP Security Agreement dated December 11, 2023 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on December 12, 2023)
10.113
Security Agreement dated December 11, 2023 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on December 12, 2023)
10.114
Form of Consulting Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on December 22, 2023)
10.115
Form of Unsecured Promissory Note dated December 20, 2023 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on December 22, 2023)
10.116
Exchange Agreement, dated December 22, 2023 by and between the Company and the holders signatory thereto (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on December 26, 2023)
10.117
Registration Rights Agreement, dated December 22, 2023 by and between the Company and the holders signatory thereto (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on December 26, 2023)
10.118
Exchange Agreement, dated December 28, 2023 by and between the Company and the holders signatory thereto (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on January 2, 2024)
10.119
Form of Voting Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on January 2, 2024)
10.120
Form of Securities Purchase Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on January 5, 2024)
10.121
Form of Registration Rights Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on January 5, 2024)
10.122
Form of Amendment No. 1 to January 2024 Secured Notes (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on January 5, 2024)
10.123
Form of Amendment No. 2 to January 2024 Secured Notes (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on January 5, 2024)
10.124
Form of Amendment No. 1 to September 2024 Secured Notes (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on January 5, 2024)
10.125
First Amendment to Asset Purchase Agreement dated January 4, 2024 by and among Aditxt, Inc., Pearsanta, Inc. and MDNA Life Sciences, Inc. (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on January 9, 2024)
10.126
First Amendment to Agreement and Plan of Merger dated as of January 8, 2024, by and among Aditxt, Inc., Adicure, Inc. and Evofem Biosciences, Inc. (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on January 9, 2024)
10.127
Form of Business Loan and Security Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on January 30, 2024)
10.128
Assignment Agreement dated January 24, 2024 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on January 30, 2024)
10.129
Form of Securities Purchase Agreement dated January 24, 2024 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on January 30, 2024)
78
10.130
Patent Assignment dated January 24, 2024 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on January 30, 2024)
10.131
Form of Voting Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on January 30, 2024)
10.132
Second Amendment to Agreement and Plan of Merger dated as of January 8, 2024, by and among Aditxt, Inc., Adicure, Inc. and Evofem Biosciences, Inc. (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on February 2, 2024)
10.133
Form of Amendment No. 3 to January 2024 Secured Notes (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on February 6, 2024)
10.144
Form of Amendment No. 2 to September 2024 Secured Notes (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on February 6, 2024)
10.145
Form of Unsecured Promissory Note dated February 7, 2024 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on February 9, 2024)
10.146
Unsecured Promissory Note dated February 15, 2024 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on February 16, 2024)
10.147
Engagement Letter dated February 16, 2024 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on February 21, 2024)
10.148
Assignment Agreement dated as of February 26, 2024 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on February 29, 2024)
10.149
Form of Amendment No. 4 to January 2024 Secured Notes (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on February 29, 2024)
10.150
Payoff Letter dated February 26, 2024 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on February 29, 2024)
10.151
Form of Unsecured Promissory Note (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on March 1, 2024)
10.152
Third Amendment to Agreement and Plan of Merger dated as of February 29, 2024, by and among Aditxt, Inc., Adicure, Inc. and Evofem Biosciences, Inc. (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on March 4, 2024)
10.153
Unsecured Promissory Note dated March 7, 2024 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on March 11, 2024)
10.154
Unsecured Promissory Note dated April 10, 2024 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on April 12, 2024)
10.155
Reinstatement and Fourth Amendment to the Merger Agreement dated May 2, 2024 (incorporated by reference to the Registrant’s Current Report on Form 8-K/A filed on May 3, 2024)
10.156
Common Stock Purchase Agreement dated as of May 2, 2024 by and among Aditxt, Inc. and the Investor (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on May 7, 2024)
10.157
Registration Rights Agreement dated as of May 2, 2024 by and between the Investor and Aditxt, Inc. (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on May 7, 2024)
10.158
Form of Securities Purchase Agreement dated as of May 2, 2024 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on May 8, 2024)
79
10.159
Form of Registration Rights Agreement dated as of May 2, 2024 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on May 8, 2024)
10.160
Unsecured Promissory Note dated May 9, 2024 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on May 13, 2024)
10.161
Form of Senior Note (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on May 22, 2024)
10.162
Form of Securities Purchase Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on May 28, 2024)
10.163
Form of Senior Note (May 2024) (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on May 28, 2024)
10.164
Unsecured Promissory Note dated June 20, 2024 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on June 25, 2024)
10.165
Form of Securities Purchase Agreement (July 2024) (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 9, 2024)
10.166
Form of Senior Note (July 2024) (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 9, 2024)
10.167
Amended and Restated Agreement and Plan of Merger among Aditxt, Inc., Adifem, Inc. f/k/a Adicure, Inc. and Evofem Biosciences, Inc. dated as of July 12, 2024 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 18, 2024)
10.168
Waiver Agreement by and between Evofem Biosciences, Inc., Aditxt, Inc. and Adifem, Inc. dated July 12, 2024 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 18, 2024)
10.169
Form of Securities Purchase Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 18, 2024)
10.170
Form of Senior Note (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 18, 2024)
10.171
Securities Purchase Agreement by and among Evofem Biosciences, Inc. and Aditxt, Inc. dated July 12, 2024 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 18, 2024)
10.172
Registration Rights Agreement by and among Evofem Biosciences, Inc. and Aditxt, Inc. dated July 12, 2024 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 18, 2024)
10.173
Exchange Agreement dated August 7, 2024 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on August 8, 2024)
10.174
Form of Securities Purchase Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on August 9, 2024)
10.175
Form of Lock-Up Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on August 9, 2024)
10.176
Form of Securities Purchase Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on August 13, 2024)
10.177
Form of Registration Rights Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on August 13, 2024)
10.178
Amendment No. 1 to Amended and Restated Merger Agreement (incorporated by reference to the Registrant’s Quarterly Report on Form 10-Q filed on August 19, 2024)
10.179
Form of Waiver to Senior Note (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on August 28, 2024)
10.180
Form of Letter Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on August 28, 2024)
10.181
Amendment No. 2 to Amended and Restated Agreement and Plan of Merger dated as of September 6, 2024, by and among Aditxt, Inc., Adifem, Inc. and Evofem Biosciences, Inc. (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on September 6, 2024)
10.182
Form of Senior Note (September 2024) (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on September 23, 2024)
80
10.183
Form of Securities Purchase Agreement (September 2024) (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on September 23, 2024)
10.184
Form of Registration Rights Agreement (September 2024) (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on September 23, 2024)
10.185
Market Development and Collaboration Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on September 23, 2024)
10.186
Amendment No. 3 to Amended and Restated Merger Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on October 3, 2024)
10.187
Form of Securities Purchase Agreement (Oct 2024) (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on October 3, 2024)
10.188
Form of Registration Rights Agreement (Oct 2024) (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on October 3, 2024)
10.189
Form of Securities Purchase Agreement (Oct 28, 2024) (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on October 30, 2024)
10.190
Form of Registration Rights Agreement (Oct 28, 2024) (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on October 30, 2024)
10.191
Amendment No. 4 to Amended and Restated Merger Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on November 19, 2024)
10.192
Settlement Agreement dated March 5, 2025 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on March 6, 2025)
10.193
Form of Promissory Note (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on March 6, 2025)
10.194
Amendment No. 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)
10.195
Securities Purchase Agreement by and between Evofem Biosciences, Inc. and Aditxt, Inc. dated April 9, 2025 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on April 9, 2025)
10.196
Form of Senior Subordinated Convertible Note of Evofem Biosciences, Inc. (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on April 9, 2025)
10.197
Form of Warrant of Evofem Biosciences, Inc. (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on April 9, 2025)
10.198
Waiver Agreement by and between Evofem Biosciences, Inc., Aditxt, Inc. and Adifem, Inc. dated April 8, 2025 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on April 9, 2025)
10.199
Call Option Agreement by and among Aditxt, Inc., Adjuvant Global Health Technology Fund, L.P. and Adjuvant Global Health Technology fund DE, L.P., and Evofem Biosciences, Inc. dated April 10, 2025 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on April 15, 2025)
10.200
Form of Senior Note (April 2025) (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on April 25, 2025)
10.201
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)
81
10.202
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)
10.203
Form of Forbearance Agreement (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on May 15, 2025)
10.204
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)
10.205
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)
10.206
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)
10.207
Form of Senior Note (June 2025) (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 1, 2025)
10.208
Securities Purchase Agreement by and between Evofem Biosciences Inc. and Aditxt, Inc. dated June 26, 2025 (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 1, 2025)
10.209
Form of Senior Subordinated Convertible Note of Evofem Biosciences, Inc. (June 2025) (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 1, 2025)
10.210
Form of Warrant of Evofem Biosciences, Inc. (June 2025) (incorporated by reference to the Registrant’s Current Report on Form 8-K filed on July 1, 2025)
10.211
Amendment No. 6 to Amended and Restated Merger Agreement
10.212
Officer Letter with Christopher . Porcelli dated September 30, 2025
23.1
Consent of dbb mckennon , independent registered public accounting firm
31.1
Certification of Principal Executive Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2
Certification of Principal Financial and Accounting Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1
Certification of the Principal Executive, Financial, and Accounting Officers under Section 906 of the Sarbanes-Oxley Act of 2002
97.1
Clawback Policy (incorporated by reference to the Registrant’s Annual Report on Form 10-K filed on April 16, 2024)
101.INS
Inline XBRL Instance Document.
101.SCH
Inline XBRL Taxonomy Extension Schema Document.
101.CAL
Inline XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF
Inline XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB
Inline XBRL Taxonomy Extension Label Linkbase Document.
101.PRE
Inline XBRL Taxonomy Extension Presentation Linkbase Document.
104
Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).
82
SIGNATURES
Pursuant to the requirements
of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto
duly authorized on this 31 st day of March 2026.
Aditxt, Inc.
By:
/s/
Amro Albanna
Name:
Amro Albanna
Title:
Chief Executive Officer
POWER OF ATTORNEY
KNOW ALL BY THESE PRESENTS,
that each person whose signature appears below constitutes and appoints Amro Albanna and Thomas J. Farley, and each of them, as his or
her true and lawful attorneys-in-fact and agents, each with the full power of substitution, for him or her and in his or her name, place,
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
documents in connection therewith, with the Securities and Exchange Commission, granting unto said attorneys-in-fact and agents, and
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
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
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
of the Securities Act of 1934, this annual report on Form 10-K has been signed below by the following persons on behalf of the registrant
and in the capacities and on the dates indicated.
Signature
Title
Date
/s/
Amro Albanna
Chief Executive Officer
March
31, 2026
Amro Albanna
(Principal Executive Officer)
/s/
Thomas J. Farley
Chief Financial Officer
March
31, 2026
Thomas J. Farley
(Principal Financial and Accounting Officer)
/s/
Brian Brady
Director
March
31, 2026
Brian Brady
/s/
Sylvia Hermina
Director
March
31, 2026
Sylvia Hermina
/s/
Charles Nelson
Director
March
31, 2026
Charles Nelson
/s/
Shahrokh Shabahang
Chief Innovation Officer
and Director
March
31, 2026
Shahrokh Shabahang
83
ADITXT, INC.
CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED
DECEMBER 31, 2025 AND 2024
Page
Report of Independent Registered Public Accounting Firm (PCAOB ID# 3501 ) F-2
Consolidated Balance Sheets F-3
Consolidated Statements of Operations F-4
Consolidated Statements of Stockholders’ Equity F-5
Consolidated Statements of Cash Flows F-7
Consolidated Notes to Financial Statements F-8
F- 1
PART I - FINANCIAL INFORMATION
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING
FIRM
To the Board of Directors and Stockholders of
Aditxt, Inc.
Opinion on the Financial Statements
We have audited the accompanying consolidated
balance sheets of Aditxt, Inc. and its subsidiaries (the “Company”) as of December 31, 2025 and 2024, the related consolidated
statements of operations, stockholders’ equity, and cash flows, for the years ended December 31, 2025 and 2024, and the related
notes (collectively referred to as the “financial statements”). In our opinion, the financial statements present fairly,
in all material respects, the financial position of the Company as of December 31, 2025 and 2024, and the results of its operations and
its cash flows for the years then ended, in conformity with accounting principles generally accepted in the United States of America.
Going Concern
The accompanying financial statements have been
prepared assuming the Company will continue as a going concern. As discussed in Note 2 to the financial statements, the Company’s
net losses and negative cash flow from operations, raise substantial doubt about its ability to continue as a going concern. Management’s
plans in regard to these matters are also described in Note 2. The financial statements do not include any adjustments that might result
from the outcome of this uncertainty.
Basis for Opinion
These financial statements are the responsibility
of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our
audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”)
and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable
rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the
standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged
to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding
of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s
internal control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures to
assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that
respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial
statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well
as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
/s/ dbbmckennon
We have served as the Company’s auditor since 2018.
San Diego, California
March 31, 2026
F- 2
Item 1. Financial Statements
ADITXT, INC.
CONSOLIDATED BALANCE SHEETS
December 31,
December 31,
2025
2024
ASSETS
CURRENT ASSETS:
Cash
$ 3,198,599
$ 833,031
Accounts receivable, net
-
43,435
Inventory
5,774
11,245
Prepaid expenses
617,362
3,379
Subscription receivable
-
1,108,751
TOTAL CURRENT ASSETS
3,821,735
1,999,841
Fixed assets, net
880,241
1,547,774
Intangible assets, net
2,778
6,111
Deposits
61,586
87,672
Right of use asset
1,204,526
1,225,781
Convertible notes receivable, at fair value
3,899,859
-
Investment in Evofem
6,646,056
27,277,211
TOTAL ASSETS
$ 16,516,781
$ 32,144,390
LIABILITIES AND STOCKHOLDERS’ EQUITY
CURRENT LIABILITIES:
Accounts payable and accrued expenses
$ 7,693,410
$ 13,212,239
Mandatorily Redeemable A-1 Preferred Stock ( 678 and 0 shares)
779,049
-
Mandatorily Redeemable C-1 Preferred Stock ( 896 and 1,178 shares)
1,030,667
1,354,774
Stock payable
-
2,250,000
Notes payable, related party
-
115,000
Notes payable, net of discount
1,855,445
5,537,860
Financing on fixed assets
-
147,823
Deferred rent
53,443
106,075
Operating lease liability, current
808,179
683,352
TOTAL CURRENT LIABILITIES
12,220,193
23,407,123
Operating lease liability, long term
342,904
436,354
Derivative liability
2
14,517
TOTAL LIABILITIES
12,563,099
23,857,994
COMMITMENTS AND CONTINGENCIES
-
-
MEZZANINE EQUITY
Series C-1 Convertible Preferred stock, $ 0.001 par value, 10,853 shares authorized, zero and 7,195 shares issued and outstanding, respectively
-
7,195,000
TOTAL MEZZANINE EQUITY
-
7,195,000
STOCKHOLDERS’ EQUITY
Preferred stock, $ 0.001 par value, 3,000,000 shares authorized, zero shares issued and outstanding, respectively
-
-
Series A-1 Convertible Preferred stock, $ 0.001 par value, 22,280 shares authorized, 20,864 and 22,071 shares issued and outstanding, respectively
21
22
Series B Preferred stock, $ 0.001 par value, 1 share authorized, zero 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
3
3
Series B-2 Convertible Preferred stock, $ 0.001 par value, 2,625 shares authorized, 2,625 and 2,625 shares issued and outstanding, respectively
3
3
Series C Preferred stock, $ 0.001 par value, 1 share authorized, zero and zero shares issued and outstanding, respectively
-
-
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
412
1
Treasury stock, 1 and 1 shares, respectively
( 201,605 )
( 201,605 )
Additional paid-in capital
214,365,470
169,970,721
Accumulated deficit
( 209,808,770 )
( 168,094,569 )
Accumulated other comprehensive income
1,254,170
-
TOTAL ADITXT, INC. STOCKHOLDERS’ EQUITY
5,609,704
1,674,576
NON-CONTROLLING INTEREST
( 1,656,022 )
( 583,180 )
TOTAL STOCKHOLDERS’ EQUITY
3,953,682
1,091,396
TOTAL LIABILITIES, MEZZANINE EQUITY, AND STOCKHOLDERS’ EQUITY
$ 16,516,781
$ 32,144,390
See accompanying notes to the consolidated financial
statements.
F- 3
ADITXT, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
Year
Ended
Year
Ended
December 31,
2025
December 31,
2024
REVENUE
Sales
$ 3,195
$ 133,985
Cost of goods sold
2,927
627,474
Gross profit (loss)
268
( 493,489 )
OPERATING EXPENSES
General and administrative expenses $ 0 and $ 33,071 in stock-based compensation, respectively
15,974,863
16,286,216
Research and development $ 10,000 and $ 6,712,663 in stock-based compensation, respectively
3,194,133
10,886,130
Sales and marketing $ 473,311 and $ 0 in stock-based compensation, respectively
401,996
197,863
Total operating expenses
19,570,992
27,370,209
NET LOSS FROM OPERATIONS
( 19,570,724 )
( 27,863,698 )
OTHER INCOME (EXPENSE)
Interest expense
( 681,156 )
( 4,188,725 )
Interest income
200,179
1,454
Amortization of debt discount
( 1,706,697 )
( 3,174,920 )
Gain (loss) on note exchange agreement
-
( 208,670 )
Change in fair value of derivative liability
14,515
414,501
Change in fair value of Evofem warrants
2,806,983
-
Impairment of Evofem F-1 Preferred Stock
( 23,766,209 )
-
Bargain purchase gain from purchase of Evofem convertible notes
328,071
-
Impairment of fixed assets
( 412,005 )
-
Total other expense
( 23,216,319 )
( 7,156,360 )
Net loss before income taxes
( 42,787,043 )
( 35,020,058 )
Income tax provision
-
-
NET LOSS
$ ( 42,787,043 )
$ ( 35,020,058 )
Deemed Dividends
( 1,387,250 )
( 5,907,011 )
NET LOSS ATTRIBUTABLE TO NON-CONTROLLING INTEREST
( 1,072,842 )
( 573,572 )
NET LOSS ATTRIBUTABLE TO ADITXT, INC. & SUBSIDIARIES
$ ( 43,101,451 )
$ ( 40,353,497 )
Net loss per share, basic and diluted
$ ( 1,153.83 )
$ ( 22,147,415.22 )
Weighted average number of shares outstanding during the period, basic and diluted
37,355
2
COMPREHENSIVE LOSS:
Net Loss
$ ( 42,787,043 )
$ ( 35,020,058 )
Other Comprehensive Loss:
Change in valuation of Evofem note
1,254,170
-
TOTAL COMPREHENSIVE LOSS
$ ( 41,532,873 )
$ ( 35,020,058 )
See accompanying notes to the consolidated financial
statements.
F- 4
ADITXT, INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’
EQUITY
YEAR ENDED DECEMBER 31, 2025 AND 2024
Preferred
A-1
Shares
Preferred
A-1
Shares
Par
Preferred
B-1
Shares
Preferred
B-1
Shares
Par
Preferred
B-2
Shares
Preferred
B-2
Shares
Par
Common
Shares
Outstanding
Common
Shares
Par
Treasury
Stock
Additional
Paid-in
Capital
Accumulated
Deficit
Accumulated
Other
Comprehensive
Income
Non-
Controlling
Interest
Total
Stockholders’
Equity
Preferred
C-1
Shares
Redeemable
Preferred
C-1
Total
Mezzanine
Equity
Balance December 31, 2024
22,071
$ 22
2,689
$ 3
2,625
$ 3
193
$ 1
$ ( 201,605 )
$ 169,970,721
$ ( 168,094,569 )
$
-
$ ( 583,180 )
$ 1,091,396
7,195
$ 7,195,000
$ 7,195,000
Issuance
of shares for registered direct offering, net of issuance costs
-
-
-
-
-
-
348,778
352
-
17,846,356
-
-
-
17,846,708
-
-
-
Issuance
of shares under ELOC, net of issuance costs
-
-
-
-
-
-
55,218
56
-
28,531,461
-
-
-
28,531,517
-
-
-
Redemption
of C-1 preferred stock
-
-
-
-
-
-
-
-
-
( 917,069 )
-
-
-
( 917,069 )
( 4,932 )
( 6,110,000 )
( 6,110,000 )
Reclass
of C-1 preferred stock to Mandatorily Redeemable Preferred Stock
-
-
-
-
-
-
-
-
-
( 163,440 )
-
-
-
( 163,440 )
( 2,263 )
( 1,085,000 )
( 1,085,000 )
Acquisition
of patent
-
-
-
-
-
-
-
-
-
10,000
-
-
-
10,000
-
-
-
Redemption
of A-1 preferred stock
( 529 )
-
-
-
-
-
-
-
-
( 308,000 )
-
-
-
( 308,000 )
-
-
-
Reclass
of A-1 preferred stock to Mandatorily Redeemable Preferred Stock
( 678 )
( 1 )
-
-
-
-
-
-
-
( 1,079,046 )
-
-
-
( 1,079,047 )
-
-
-
Warrants
issued for services
-
-
-
-
-
-
-
-
-
473,311
-
-
-
473,311
-
-
-
Rounding
from reverse stock split
-
-
-
-
-
-
7,310
3
-
1,176
-
-
-
1,179
-
-
-
Change
in valuation of Evofem note
-
-
-
-
-
-
-
-
-
-
-
1,254,170
-
1,254,170
-
-
-
Net
loss
-
-
-
-
-
-
-
-
-
-
( 41,714,201 )
-
( 1,072,842 )
( 42,787,043 )
-
-
-
Balance
December 31, 2025
20,864
$ 21
2,689
$ 3
2,625
$ 3
411,499
$ 412
$ ( 201,605 )
$ 214,365,470
$ ( 209,808,770 )
$
1,254,170
$ ( 1,656,022 )
$ 3,953,682
-
$ -
$ -
See accompanying notes to the consolidated
financial statements.
F- 5
ADITXT, INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’
EQUITY
YEAR ENDED DECEMBER 31, 2025 AND 2024
Preferred
A-1
Shares
Preferred
A-1
Shares
Par
Preferred
B-1
Shares
Preferred
B-1
Shares
Par
Preferred
B-2
Shares
Preferred
B-2
Shares
Par
Preferred
D-1
Shares
Preferred
D-1
Shares
Par
Common
Shares
Outstanding
Common
Shares
Par
Treasury
Stock
Additional
Paid-in
Capital
Accumulated
Deficit
Non-
Controlling
Interest
Total
Stockholders’
Equity
Preferred
C-1
Shares
Redeemable
Preferred
C-1
Total
Mezzanine
Equity
Balance December 31, 2023
22,280
$ 22
-
$ -
2,625
$ 3
-
$ -
41
$ -
$ ( 201,605 )
$ 143,999,018
$ ( 127,741,072 )
$ ( 9,608 )
$ 16,046,758
-
$ -
$ -
Stock
option compensation
-
-
-
-
-
-
-
-
-
-
-
32,918
-
-
32,918
-
-
-
MDNA
asset purchase
-
-
-
-
-
-
-
-
1
-
-
1,008,668
-
-
1,008,668
-
-
-
Brain
asset purchase
-
-
6,000
6
-
-
-
-
-
-
-
5,970,437
-
-
5,970,443
-
-
-
Issuance
of shares for settlement
-
-
-
-
-
-
-
-
1
-
-
1,599,999
-
-
1,599,999
-
-
-
Restricted
stock unit compensation
-
-
-
-
-
-
-
-
1
-
-
153
-
-
153
-
-
-
Issuance
of shares for offering, net of issuance costs
-
-
-
-
-
-
4,186
4
-
-
-
( 532,164 )
-
-
( 532,160 )
4,186
4,186,000
4,186,000
Issuance
of shares for debt issuance costs
-
-
-
-
-
-
-
-
1
-
-
662,717
-
-
662,717
-
-
-
Modification
of warrants
-
-
-
-
-
-
-
-
-
-
-
4,137
( 4,137 )
-
-
-
-
-
Issuance
of shares for registered direct offering, net of issuance costs
-
-
-
-
-
-
-
-
36
-
-
3,022,939
-
-
3,022,939
-
-
-
Issuance
of shares under ELOC, net of issuance costs
-
-
-
-
-
-
-
-
105
1
-
12,739,556
-
-
12,739,557
-
-
-
Exchange
of warrants for Series C-1 Convertible Preferred Stock
-
-
-
-
-
-
-
-
-
-
-
( 6,000,006 )
-
-
( 6,000,006 )
6,000
6,000,000
6,000,000
Liquidation
damages
-
-
-
-
-
-
-
-
-
-
-
( 1 )
-
-
( 1 )
667
667,000
667,000
Conversion
of Series A-1 Convertible Preferred stock
( 209 )
-
-
-
-
-
-
-
1
-
-
( 1 )
-
-
( 1 )
-
-
-
Conversion
of Series B-1 Convertible Preferred stock
-
-
( 3,311 )
( 3 )
-
-
-
-
4
-
-
1
-
-
( 2 )
-
-
-
Exercise
of warrants
-
-
-
-
-
-
-
-
1
-
-
1,246,489
-
-
1,246,489
-
-
-
Issuance
of warrants as debt issuance costs
-
-
-
-
-
-
-
-
-
-
-
913,713
-
-
913,713
-
-
-
Modifications
of warrants as debt issuance costs
-
-
-
-
-
-
-
-
-
-
-
376,901
-
-
376,901
-
-
-
Modifications
of warrants
-
-
-
-
-
-
-
-
-
-
-
5,902,874
( 5,902,874 )
-
-
-
-
-
Derivative
liability from conversion feature on preferred stock
-
-
-
-
-
-
-
-
-
-
-
( 429,018 )
-
-
( 429,018 )
-
-
-
Rounding
from reverse stock split
-
-
-
-
-
-
-
-
1
-
-
21
-
-
21
-
-
-
Redemption
of C-1 preferred stock
-
-
-
-
-
-
-
-
-
-
-
( 548,602 )
-
-
( 548,602 )
( 3,658 )
( 3,658,000 )
( 3,658,000 )
Redemption
of D-1 preferred stock
-
-
-
-
-
-
( 4,186 )
( 4 )
-
-
-
( 28 )
-
-
( 32 )
-
-
-
Net
loss
-
-
-
-
-
-
-
-
-
-
-
-
( 34,446,486 )
( 573,572 )
( 35,020,058 )
-
-
-
Balance
December 31, 2024
22,071
$ 22
2,689
$ 3
2,625
$ 3
-
$ -
193
$ 1
$ ( 201,605 )
$ 169,970,721
$ ( 168,094,569 )
$ ( 583,180 )
$ 1,091,396
7,195
$ 7,195,000
$ 7,195,000
See accompanying notes to the consolidated financial
statements.
F- 6
ADITXT, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
Year Ended
Year Ended
December 31,
2025
December 31,
2024
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss
$ ( 42,787,043 )
$ ( 35,020,058 )
Adjustments to reconcile net loss to net cash used in operating activities
Stock-based compensation
473,311
33,071
Stock-based compensation from asset purchase
10,000
6,712,663
Depreciation expense
269,271
613,918
Amortization of intangible assets
3,333
3,333
Amortization of debt discount - note payable
1,706,697
3,174,920
Amortization of debt discount - note receivable
( 220,689 )
-
Loss on note exchange agreement
-
208,670
Modification of warrants for debt issuance costs
-
376,901
New principal from extension of notes, net of debt discount
-
451,974
Change in fair value of derivative liability
( 14,515 )
( 414,501 )
Change in fair value of Evofem warrants
( 2,806,983 )
-
Impairment of Evofem F-1 preferred stock
23,766,209
-
Disposal of fixed assets
-
3,000
Bargain purchase gain from purchase of Evofem convertible notes
( 328,071 )
-
Impairment of fixed assets
412,005
-
Changes in operating assets and liabilities:
Accounts receivable
43,435
364,891
Prepaid expenses
( 613,983 )
214,011
Deposits
26,086
18,738
Inventory
5,471
734,257
Accounts payable and accrued expenses
( 5,632,893 )
5,095,091
Settlement liability
-
667,000
Net cash used in operating activities
( 25,688,359 )
( 16,762,121 )
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of fixed assets
( 13,743 )
-
Investment in convertible notes receivable and warrants
( 2,425,000 )
-
Investment in Evofem F-1 preferred stock
-
( 5,000,000 )
Net cash used in investing activities
( 2,438,743 )
( 5,000,000 )
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from notes payable, related party
678,000
467,000
Proceeds from notes and convertible notes payable, net of offering costs
1,191,018
4,149,153
Repayments of note payable, related party
( 793,000 )
( 727,000 )
Repayments of note payable
( 6,613,882 )
( 5,287,942 )
Common stock, preferred stock, and warrants issued for cash, net of issuance costs
44,128,225
21,166,343
Cash from subscription receivable
1,108,751
4,335,877
Proceeds from exercises of warrants
-
1,246,490
Redemptions of A-1 preferred stock
( 308,000 )
-
Redemptions of C-1 preferred stock
( 8,898,442 )
( 2,851,839 )
Redemptions of D-1 preferred stock
-
( 32 )
Net cash provided by financing activities
30,492,670
22,498,050
NET INCREASE IN CASH
2,365,568
735,929
CASH AT BEGINNING OF PERIOD
833,031
97,102
CASH AT END OF PERIOD
$ 3,198,599
$ 833,031
Supplemental cash flow information:
Cash paid for income taxes
$ -
$ -
Cash paid for interest
$ 2,465,546
$ 1,235,640
NONCASH INVESTING AND FINANCING ACTIVITIES:
Issuance of shares for the conversion of notes payable
$ -
$ 500,000
Debt discount from shares issued as inducement for note payable
$ -
$ 1,576,431
Warrant modification
$ -
$ 5,907,011
Issuance of shares in asset purchase
$ -
$ 266,448
Shares issued for settlement
$ -
$ 1,600,000
Return of notes payable from Evofem merger agreement
$ -
$ 11,174,246
Accrued interest rolled into notes payable
$ 33,752
$ 538,223
Settlement of liability for Series C-1 Convertible Preferred Stock
$
$ 667,000
Subscription receivable
$ -
$ -
Exchange of warrants for Series C-1 convertible preferred stock
$ -
$ 6,000,000
Derivative liability from conversion feature on preferred stock
$ -
$ 429,018
ELOC payable
$ 328,071
$ -
Series C-1 redemption payable
$ 237,498
$ 1,354,774
ELOC commitment fee stock payable
$ 2,250,000
$ 2,250,000
Loan in escrow
$ 2,000,000
$ -
Reclassification of series A-1 preferred shares to liabilities
$ 517,444
$ -
Write off of financed asset
$ 147,823
$ -
Initial recognition of lease liability and right of use asset
$ 800,359
$ -
See accompanying notes to the consolidated financial
statements.
F- 7
ADITXT, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 – ORGANIZATION AND NATURE OF BUSINESS
Company Background
Overview
Aditxt, Inc. ® is an
innovation platform dedicated to discovering, developing, and deploying promising innovations. Aditxt’s ecosystem of research institutions,
industry partners, and shareholders collaboratively drives their mission to “Make Promising Innovations Possible Together.”
The innovation platform is the cornerstone of Aditxt’s strategy, where multiple disciplines drive disruptive growth and address
significant societal challenges. Aditxt operates a unique model that democratizes innovation, ensures every stakeholder’s voice
is heard and valued, and empowers collective progress.
Reverse Stock Splits
On October 2, 2024, the Company effectuated a 1-for-40
reverse stock split (the “2024 Reverse Split”). The Company’s stock began trading on a split-adjusted basis effective
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.
On March 14, 2025, the Company effectuated a 1-for-250
reverse stock split (the “2025 Reverse Split”). The Company’s stock began trading on a split-adjusted basis effective
on the Nasdaq Stock Market on March 17, 2025. 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 2025 Reverse Split.
On March 14, 2025, Pearsanta effectuated a 1-for-60
reverse stock split (the “2025 Pearsanta Reverse Split”). There was no change to the number of authorized shares of
Pearsanta’s common stock. All Pearsanta share amounts referenced in this report are adjusted to reflect the 2025 Pearsanta Reverse
Split.
On November 3, 2025, the Company effectuated
a 1-for-113 reverse stock split (the “November 2025 Reverse Split”). The Company’s stock began trading on
a split-adjusted basis effective on the Nasdaq Stock Market on November 3, 2025. 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 November 2025 Reverse Split.
On March 9, 2026, the Company effectuated a 1-for-8
reverse stock split (the “March 2026 Reverse Split”). The Company’s stock began trading on a split-adjusted basis
effective on the Nasdaq Stock Market on March 9, 2026. 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 March 2026 Reverse Split.
Reclassification of Previously Reported Preferred Stock Information
Certain prior period amounts have been reclassified
to conform to the current presentation related to the Company’s Preferred C-1 shares. As of December 31, 2024, the Company had
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 . These shares
were initially presented within mezzanine equity.
Subsequent analysis determined that the 1,178
of the Preferred C-1 shares which were mandatorily redeemable and classified as a liability should have reduced the mezzanine equity
from $ 8,373,000 to $ 7,195,000 .
After giving effect to the proper classification,
mezzanine equity should have reflected 7,195 shares of Preferred C-1 outstanding with an aggregate stated value of $ 7,195,000 , and additional
paid-in capital (“APIC”) should have increased by $ 1,178,109 to $ 169,970,721 .
As a result of this reclassification, total stockholders’
equity as of December 31, 2024, should have been $ 1,091,396 . The reclassification did not affect the Company’s net income, cash
flows, or total assets and liabilities for the period. Management has evaluated the impact of this reclassification and concluded that
it was not material to the consolidated financial statements.
F- 8
Risks and Uncertainties
The Company has a limited operating history and
is in the very early stages of generating revenue from intended operations. The Company’s business and operations are sensitive
to general business and economic conditions in the U.S. and worldwide along with local, state, and federal governmental policy decisions.
A host of factors beyond the Company’s control could cause fluctuations in these conditions. Adverse conditions may include: changes
in the biotechnology regulatory environment, technological advances that render our technologies obsolete, availability of resources
for clinical trials, acceptance of technologies into the medical community, and competition from larger, more well-funded companies.
These adverse conditions could affect the Company’s financial condition and the results of its operations.
NOTE 2 – GOING CONCERN ANALYSIS
Management Plans
The Company was incorporated on September 28,
2017 and has not generated significant revenues to date. During the year ended December 31, 2025, the Company had a net loss of $ 42,787,043
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 .
As of December 31, 2025, the Company was not
subject to the offering limits in General Instruction I.B.6 of Form S-3 (the “Baby Shelf Limitation”). Thus, the maximum
amount of securities that the Company could offer and sell under its shelf registration statement on Form S-3 as of December 31, 2025
was $ 54,053,691 .
If we are delisted from Nasdaq, but obtain a
substitute listing for our common stock, it will likely be on a market with less liquidity, and therefore experience potentially more
price volatility than experienced on Nasdaq. Stockholders may not be able to sell their shares of common stock on any such substitute
market in the quantities, at the times, or at the prices that could potentially be available on a more liquid trading market. As a result
of these factors, if our common stock is delisted from Nasdaq, the value and liquidity of our common stock, warrants and pre-funded warrants
would likely be significantly adversely affected. A delisting of our common stock from Nasdaq could also adversely affect our ability
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
capital raising transactions with the objective of obtaining sufficient bridge funding to meet the Company’s existing capital needs
as well as more substantial capital raises to meet the Company’s longer-term needs.
In addition, factors such as stock price, volatility,
trading volume, market conditions, demand and regulatory requirements may adversely affect the Company’s ability to raise capital
in an efficient manner. Because of these factors, the Company believes that this creates substantial doubt with the Company’s ability
to continue as a going concern.
The Company has the ability to raise capital
from equity or debt through private placements or public offerings pursuant to a registration statement on Form S-1. We may also secure
loans from related parties.
The financial statements included in this report
do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or the amounts
and classification of liabilities that may result from the matters discussed herein. The Company’s ability to continue as a going
concern is dependent upon the ability to complete clinical studies and implement the business plan, generate sufficient revenues and
to control operating expenses. In addition, the Company is consistently focused on raising capital, strategic acquisitions and alliances,
and other initiatives to strengthen the Company.
F- 9
NOTE 3 – SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
Basis of Presentation
The Company’s financial statements have been prepared in accordance
with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and the rules and regulations
of the Securities and Exchange Commission (“SEC”).
Principles of Consolidation
The consolidated financial statements include the accounts of Aditxt,
Inc., its wholly owned subsidiaries and one majority owned subsidiary. All significant intercompany balances and transactions have been
eliminated in the consolidated financial statements.
Use of Estimates
The preparation of financial statements in conformity
with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure
of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expense during the
reporting period. Actual results could differ from those estimates.
Fair Value Measurements and Fair Value
of Financial Instruments
The Company adopted Financial Accounting Standards
Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 820, Fair Value Measurements. ASC Topic 820 clarifies
the definition of fair value, prescribes methods for measuring fair value, and establishes a fair value hierarchy to classify the inputs
used in measuring fair value as follows:
Level 1
-
Inputs are unadjusted quoted
prices in active markets for identical assets or liabilities available at the measurement date.
Level 2
-
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.
Level 3
-
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.
Due to the short-term nature of all financial
assets and liabilities, their carrying value approximates their fair value as of the balance sheet dates, with the exception of the derivative
liability.
The following table provides a summary of financial
instruments that are measured at fair value as of December 31, 2025.
Carrying
Fair Value Measurement Using
Value
Level 1
Level 2
Level 3
Total
Derivative liability
$ 2
$ —
$ 2
$ —
$ 2
Investment in Evofem warrants
3,135,054
—
3,135,054
—
3,135,054
Evofem Note
3,899,859
—
—
3,899,859
3,899,859
Total
$ 7,034,915
$ —
$ 3,135,056
$ 3,899,859
$ 7,034,915
The following table provides a summary of financial
instruments that are measured at fair value as of December 31, 2024.
Carrying
Fair Value Measurement Using
Value
Level 1
Level 2
Level 3
Total
Derivative liability
$ 14,517
—
$ 14,517
—
$ 14,517
F- 10
Concentrations of Credit Risk
Financial instruments that potentially subject
the Company to concentrations of credit risk consist primarily of cash and cash equivalents and accounts receivable.
The Company maintains its cash accounts at financial
institutions which are insured by the Federal Deposit Insurance Corporation. At times, the Company may have deposits in excess of federally
insured limits.
The Company has not experienced any losses in
such accounts and believes it is not exposed to significant concentrations of credit risk on its cash balances on amounts in excess of
federally insured limits due to the financial position of the depository institutions in which these deposits are held.
Cash
Cash includes short-term, liquid investments
with maturities less than 90 days.
Accounts Receivable and Current Expected
Credit Losses
Accounts receivable are stated at the amount management
expects to collect from outstanding balances. The Company generally does not require collateral to support customer receivables. The Company
determines if receivables are past due based on days outstanding, and amounts are written off when determined to be uncollectible by management.
As of December 31, 2025 and 2024, gross accounts receivable was $ 0 and $ 121,582 , respectively. As of December 31, 2025 and 2024, there
was a current expected credit loss of $0 and $ 78,147 , respectively. Accounts receivable is made up of billed and unbilled of $ 0 and $ 0
as of December 31, 2025, respectively, and $ 120,296 and $ 1,286 as of December 31, 2024, respectively.
Inventory
Inventory consists of laboratory materials and
supplies used in laboratory analysis. We capitalize inventory when purchased. Inventory is valued at the lower of cost or net realizable
value on a first-in, first-out basis. We periodically perform obsolescence assessments and write off any inventory that is no longer
usable.
Fixed Assets
Fixed assets are stated at cost less accumulated
depreciation. Cost includes expenditures for furniture, office equipment, laboratory equipment, and other assets. Maintenance and repairs
are charged to expense as incurred. When assets are sold, retired, or otherwise disposed of, the cost and accumulated depreciation are
removed from the accounts and any resulting gain or loss is reflected in operations. The costs of fixed assets are depreciated using
the straight-line method over the estimated useful lives or lease life of the related assets.
Useful lives assigned to fixed assets are as
follows:
Computers Three years to five years
Lab Equipment Seven to ten years
Office Furniture Five to ten years
Other Fixed Assets
Five to ten years
Leasehold Improvements Shorter of estimated useful life or remaining lease term
F- 11
Intangible Assets
Intangible assets are stated at cost less accumulated
amortization. For intangible assets that have finite lives, the assets are amortized using the straight-line method over the estimated
useful lives of the related assets. For intangible assets with indefinite lives, the assets are tested periodically for impairment.
Convertible Notes Receivable
The Company accounts for its convertible notes
receivable in accordance with the FASB Accounting Standards Codification 320, Investments – Debt and Equity Securities (“ASC
320”). The convertible notes receivable are classified as available for sale.
Amortization of discount or premium as well as
loan origination, commitment, and other fees and costs recognized as an adjustment of the effective interest rate are to be included in
interest income. The convertible notes receivable are presented as the carrying value net of any impairment. (See Note 7)
Allowance for Credit Losses
The Company maintains an allowance for credit
losses on convertible notes receivable measured at amortized cost within the scope of ASC 326, Financial Instruments—Credit Losses .
The allowance for credit losses represents management’s estimate of expected lifetime credit losses and is measured using the current
expected credit loss (“CECL”) model.
In developing the allowance, the Company considers
a combination of quantitative and qualitative factors, including (i) historical loss experience for assets with similar risk characteristics,
(ii) current economic conditions, and (iii) reasonable and supportable forecasts of future economic conditions that may affect the collectability
of the related financial assets. Financial assets that do not share similar risk characteristics are evaluated on an individual basis.
The Company updates its estimates of expected
credit losses at each reporting date. For convertible notes receivable, expected credit losses are based on specific analyses of the borrower’s
financial condition, the value of underlying collateral when applicable, collectability, and other relevant factors.
Management believes the allowance for credit
losses as of the reporting date is adequate to absorb the Company’s expected losses over the contractual lives of the related financial
assets.
Investments
The Evofem investment is included in its own
line item on the Company’s consolidated balance sheets.
Under ASC 321, the Company accounts for equity
investments at fair value. If fair value is not readily determinable or marketable, the Company values at cost less impairment.
Non-marketable equity investments (for which
we do not have significant influence or control) are investments without readily determinable fair values that are recorded based on
initial cost minus impairment, if any, plus or minus adjustments resulting from observable price changes in orderly transactions for
identical or similar securities, if any. All gains and losses on investments in non-marketable equity securities, realized and unrealized,
are recognized in investment and other income (expense), net.
We monitor equity method and non-marketable equity
investments for events or circumstances that could indicate the investments are impaired, such as a deterioration in the investee’s
financial condition and business forecasts and lower valuations in recently completed or anticipated financings, and recognize a charge
to investment and other income (expense), net for the difference between the estimated fair value and the carrying value. For equity
method investments, we record impairment losses in earnings only when impairments are considered other-than-temporary.
The Evofem F-1 Preferred Stock is recorded at
cost less impairment and the Evofem warrants are recorded at fair value. The Evofem F-1 Preferred Stock is recorded as cost due to it
being a non-marketable equity investment. The Evofem warrants are valued at fair market value due to having a readily determinable fair
value.
F- 12
The following table sets forth a summary of the
components in equity investments.
December 31,
2025
Evofem warrants, at fair value
$ 3,135,054
Evofem F-1 Preferred Stock, net
3,511,002
As of December 31, 2025
$ 6,646,056
The following table sets forth a summary of the
changes in equity investments. This investment has been recorded at cost in accordance with ASC 321 for the shares of Evofem F-1 Preferred
Stock and fair value for the Evofem warrants.
For the year ended
December
31,
2025
As of December 31, 2024
$ 27,277,211
Evofem warrants
328,071
Impairment of F-1 Preferred Stock
( 23,766,209 )
Change in fair value of Evofem Warrants
2,806,983
As of December 31, 2025
$ 6,646,056
The investment in Evofem F-1 Preferred Stock has been impaired $ 23,766,209
to date. During the year ended December 31, 2025, the Company recorded a change in the fair value of the Evofem warrants of $ 2,806,983 .
In August of 2025, Evofem issued a like kind
security of the Evofem F-1 Preferred Stock. The issuance of the like kind security was a triggering event to the Evofem F-1 Preferred
Stock resulting in a revaluation of the fair market value of the Evofem F-1 Preferred Stock. The Evofem Preferred F-1 Preferred Stock
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
The Company reviews and evaluates the net carrying value of its long-lived
assets at least annually, or upon the occurrence of other events or changes in circumstances that indicate that the related carrying amounts
may not be recoverable. Per ASC 360-10-35-21, a long-lived asset (asset group) shall be tested for recoverability whenever events or changes
in circumstances indicate that its carrying amount may not be recoverable. Per ASC 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 its fair value. The carrying amount of a long-lived
asset is not recoverable if it exceeds the sum of the undiscounted cash flows expected to result from the use and eventual disposition
of the asset. During the year ended December 31, 2025, the Company recorded an impairment on its fixed assets of $ 412,005 . (See Note 4)
Accounts Payable and Accrued Expenses
As of December 31, 2025 and 2024, accounts payable and accrued expenses
was comprised of:
December 31,
2025
December 31,
2024
Accounts payable
$ 7,340,490
$ 10,192,373
Accrued wages
52,689
1,130,181
Accrued interest
300,041
1,889,527
Other
190
158
Total accounts payable and accrued expenses
$ 7,693,410
$ 13,212,239
F- 13
Derivative Liability
The Company evaluates its options, warrants,
other equity instruments, and other contracts, if any, to determine if those contracts or embedded components of those contracts qualify
as derivatives to be separately accounted for in accordance with ASC 815-10-05-4 and 815-40-25. The result of this accounting treatment
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
as other income or expense. Upon conversion, exercise or cancellation of a derivative instrument, the instrument is marked to fair value
at the date of conversion, exercise or cancellation and then the related fair value is reclassified to equity.
The classification of derivative instruments,
including whether such instruments should be recorded as liabilities or as equity, is re-assessed at the end of each reporting period.
Equity instruments that are initially classified as equity that become subject to reclassification are reclassified to liability at the
fair value of the instrument on the reclassification date. Derivative instrument liabilities will be classified in the balance sheet
as current or non-current based on whether or not net-cash settlement of the derivative instrument is expected within 12 months of the
balance sheet date.
The Company has determined that a derivative
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
Stock, and 2,625 shares of Series B-2 Convertible Preferred Stock. This derivative arose from a conversion feature of these classes of
preferred stock that allows for 50 % additional shares to be issued under certain circumstances, in this case a default on one of the
Company’s leases. (See Note 11)
The Company valued the derivative based on the
conversion formula outlined in the certificate of designation for the preferred stock. Per the formula, the stated value was $ 1,000 ,
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
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
Preferred Stock.
The following table sets forth a summary of the
fair value of the derivative liability.
December 31,
2025
Fair value of derivative liability of Series A-1 Convertible Preferred Stock
-
Fair value of derivative liability of Series B-1 Convertible Preferred Stock
1
Fair value of derivative liability of Series B-2 Convertible Preferred Stock
1
Total derivative liability
$ 2
Income Taxes
Deferred tax assets and liabilities are recognized
for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities
and their respective tax bases and operating loss and tax credit carry forwards. Deferred tax assets and liabilities are measured using
enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered
or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes
the enactment date. At December 31, 2025 and December 31, 2024, the Company had a full valuation allowance against its deferred tax assets.
Offering Costs
Offering costs incurred in connection with equity
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
discount.
F- 14
Revenue Recognition
In accordance with ASC 606 (Revenue From Contracts
with Customers), revenue is recognized when a customer obtains control of promised services. The amount of revenue recognized reflects
the consideration to which the Company expects to be entitled to receive in exchange for these services. To achieve this core principle,
the Company applies the following five steps:
1)
Identify the contract
with a customer
2)
Identify the performance
obligations in the contract
3)
Determine the transaction
price
4)
Allocate the transaction
price to performance obligations in the contract
5)
Recognize revenue when
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. The services performed
include the analysis of specimens received in the Company’s CLIA laboratory and the generation of results which are then delivered
upon completion.
The Company recognizes revenue in the following
manner for the following types of customers:
Client Payers:
Client payers include physicians or other entities
for which services are billed based on negotiated fee schedules. The Company principally estimates the allowance for credit losses for
client payers based on historical collection experience and the period of time the receivable has been outstanding.
Cash Pay:
Customers are billed based on established patient
fee schedules or fees negotiated with physicians on behalf of their patients. Collection of billings is subject to credit risk and the
ability of the patients to pay.
Insurance:
Reimbursements from healthcare insurers are based
on fee for service schedules. Net revenues recognized consist of amounts billed net of contractual allowances for differences between
amounts billed and the estimated consideration the Company expects to receive from such payers, collection experience, and the terms
of the Company’s contractual arrangements.
Leases
The Company determines if an arrangement is a
lease or implicitly contains a lease as well as if the lease is classified as an operating or finance lease in accordance with ASC 842,
Leases (ASC 842), at inception based on the lease definition. Operating leases are included in operating lease ROU assets and operating
lease liabilities in the Company’s consolidated balance sheets. ROU assets represent the Company’s right to use an underlying
asset for the lease term. Lease liabilities represent the Company’s obligation to make lease payments arising from the lease. ROU
assets and lease liabilities are recognized at commencement date or the adoption date for existing leases based on the present value
of lease payments over the lease term using an estimated discount rate.
Under Topic 842 (Leases), operating lease expense
is generally recognized evenly over the term of the lease. The Company has operating leases consisting of office space, laboratory space,
and lab equipment.
We have made a policy election regarding our
real estate leases not to separate nonlease components from lease components, to the extent they are fixed. Nonlease components that
are not fixed are expensed as incurred as variable lease expense. Our leases for laboratory and office facilities typically include variable
nonlease components, such as common-area maintenance costs. We have also elected not to record on the consolidated balance sheets a lease
that has a lease term of twelve months or less and does not contain a purchase option that we are reasonably certain to exercise.
Leases with an initial term of twelve months
or less are not recorded on the balance sheet. We combine the lease and non-lease components in determining the lease liabilities and
right of use (“ROU”) assets.
F- 15
Stock-Based Compensation
The Company accounts for stock-based compensation
costs under the provisions of ASC 718, Compensation—Stock Compensation, which requires the measurement and recognition of compensation
expense related to the fair value of stock-based compensation awards that are ultimately expected to vest. Stock-based compensation expense
recognized includes the compensation cost for all stock-based payments granted to employees, officers, and directors based on the grant
date fair value estimated in accordance with the provisions of ASC 718. ASC 718 is also applied to awards modified, repurchased, or cancelled
during the periods reported. Stock-based compensation is recognized as expense over the employee’s requisite vesting period and
over the nonemployee’s period of providing goods or services.
Patents
The Company incurs fees from patent licenses,
which are reflected in research and development expenses, and are expensed as incurred. During the year ended December 31, 2025 and 2024,
the Company incurred patent licensing fees of $ 119,808 and $ 61,913 , respectively.
Research and Development
We incur research and development costs during
the process of researching and developing our technologies and future offerings. We expense these costs as incurred unless such costs
qualify for capitalization under applicable guidance. 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
We incur sales and marketing costs marketing
our technologies. We expense these costs as incurred unless such costs qualify for capitalization under applicable guidance. During the
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
Non-controlling interests represent the Company’s
subsidiary’s cumulative results of operations and changes in deficit attributable to non-controlling shareholders. 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
interest in Pearsanta. The Company owns approximately 97.0 % of Pearsanta, Inc., as of December 31, 2025. Pearsanta is consolidated
in the Company’s financial statements.
Basic and Diluted Net Loss per Common Share
Basic loss per common share is computed by dividing
the net loss, less any deemed dividends, by the weighted average number of shares of common stock outstanding for each period. Diluted
loss per share is computed by dividing the net loss attributable to common stockholders by the weighted average number of shares of common
stock outstanding plus the dilutive effect of shares issuable through the common stock equivalents. The weighted-average number
of common shares outstanding excludes common stock equivalents because their inclusion would be anti-dilutive.
Instrument
Quantity
Issued and
Outstanding
as of
December 31,
2025
Standard
Conversion
Common
Stock
Equivalent
Liquidation
Amount
Series A Preferred Stock
-
-
$ -
Series A-1 Convertible Preferred Stock 1
21,542
3
26,927,363
Series B Preferred Stock
-
-
-
Series B-1 Convertible Preferred Stock
2,689
1
3,361,250
Series B-2 Convertible Preferred Stock
2,625
1
3,281,250
Series C Preferred Stock
-
-
-
Series C-1 Convertible Preferred Stock 1
896
1
1,120,290
Series D-1 Preferred Stock
-
-
-
Warrants
716
716
-
Options
55
55
-
Total Common Stock Equivalent
28,523
777
$ 34,690,153
1 Quantity issued and outstanding as of December 31, 2025, includes the additional shares classified as mandatorily redeemable in the consolidated balance sheets.
F- 16
Recent Accounting Pronouncements
The FASB issues ASUs to amend the authoritative
literature in ASC. There have been several ASUs to date, including those above, that amend the original text of ASC. Management believes
that those issued to date either (i) provide supplemental guidance, (ii) are technical corrections, (iii) are not applicable to us or
(iv) are not expected to have a significant impact on our financial statements.
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic
740): Improvements to Income Tax Disclosures, or ASU 2023-09. ASU 2023-09 requires a company's annual financial statements to include
consistent categories and greater disaggregation of information in the rate reconciliation, and income taxes paid disaggregated by jurisdiction.
ASU 2023-09 is effective for fiscal years beginning after December 15, 2024, with early adoption permitted. Adoption is either with a
prospective method or a fully retrospective method of transition.
The Company has adopted Accounting Standards Update 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures (“ASU
2023-09”) for the year ended December 31, 2025, and applied the new disclosure requirements prospectively to the current annual
period. Prior period disclosures have not been adjusted to reflect the new disclosure requirements. Please see additional disclosures
related to income taxes in Note 11, Income Taxes, in the Notes to Consolidated Financial Statements.
In November 2024, the FASB issued ASU No. 2024-03,
Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures. ASU 2024-03 is intended to improve disclosures
about a public business entity’s expense and provide more detailed information to investors about the types of expenses in commonly
presented expense captions. The amendments in this ASU are effective for annual reporting periods beginning after December 15, 2026,
and interim reporting periods beginning after December 15, 2027, with early adoption permitted. The Company is currently evaluating the
potential impact of this guidance on its disclosures.
NOTE 4 – FIXED ASSETS
The Company’s fixed assets include the
following on December 31, 2025:
Cost Basis
Accumulated
Depreciation
Net
Computers
$ 381,157
$ ( 378,646 )
$ 2,511
Lab Equipment
2,297,049
( 1,468,647 )
828,402
Office Furniture
56,656
( 26,910 )
29,746
Other Fixed Assets
136,939
( 132,138 )
4,801
Leasehold Improvements
120,440
( 105,659 )
14,781
Total Fixed Assets
$ 2,992,241
$ ( 2,112,000 )
$ 880,241
The Company’s fixed assets include the
following on December 31, 2024
Cost Basis
Accumulated
Depreciation
Net
Computers
$ 378,480
$ ( 374,360 )
$ 4,120
Lab Equipment
2,697,987
( 1,235,236 )
1,462,751
Office Furniture
56,656
( 21,535 )
35,121
Other Fixed Assets
136,939
( 131,278 )
5,661
Leasehold Improvements
120,440
( 80,319 )
40,121
Total Fixed Assets
$ 3,390,502
$ ( 1,842,728 )
$ 1,547,774
Depreciation expense was $ 269,271 and $ 613,918 for
the years ended December 31, 2025 and 2024, respectively. As of December 31, 2025 and 2024, the fixed assets that serve as collateral
subject to the financed asset liability have a carrying value of $ 0 and $ 1,063,269 , respectively. During the year ended December 31,
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:
For the year ended
December 31,
2025
As of December 31, 2024
$ 3,390,502
Purchases
13,744
Impairment
( 412,005 )
As of December 31, 2025
$ 2,992,241
F- 17
Financed Assets:
In October 2020, the Company purchased two pieces
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 %.
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 %.
In March of 2021, the Company purchased five
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
of 8 %.
As of December 31, 2025, the Company has settled
all obligations relating to the financed assets.
NOTE 5 – INTANGIBLE ASSETS
The Company’s intangible assets include
the following on December 31, 2025:
Cost Basis
Accumulated
Amortization
Net
Proprietary Technology
$ 321,000
$ ( 321,000 )
$ -
Intellectual property
10,000
( 7,222 )
2,778
Total Intangible Assets
$ 331,000
$ ( 328,222 )
$ 2,778
The Company’s intangible assets include
the following on December 31, 2024:
Cost Basis
Accumulated
Amortization
Net
Proprietary Technology
$ 321,000
$ ( 321,000 )
$ -
Intellectual property
10,000
( 3,889 )
6,111
Total Intangible Assets
$ 331,000
$ ( 324,889 )
$ 6,111
Amortization expense was $ 3,333 and $ 3,333 for
the years ended December 31, 2025 and 2024, respectively. The Company’s proprietary technology is being amortized over its estimated
useful life of three years .
Intangible asset activity for the year ended
December 31, 2025 consisted of the following:
For the year ended
December 31,
2025
As of December 31, 2024
331,000
Additions
-
As of December 31, 2025
$ 331,000
NOTE 6 – RELATED PARTY TRANSACTIONS
On May 22, 2025, Amro Albanna, the Chief Executive
Officer of the Company loaned $ 233,000 to the Company. The loan was evidenced by an unsecured promissory note (the “May 22nd
Note”). 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 %)
per annum and is due on the earlier of November 22, 2025 or an event of default, as defined therein. As of December 31, 2025, the May
22nd Note was fully paid off.
F- 18
On June 6, 2025, Shahrokh Shabahang, the Chief
Innovation Officer of the Company loaned $ 70,000 to the Company. The loan was evidenced by an unsecured promissory note (the “June
5th Note”). Pursuant to the terms of the June 5th Note, it will accrue interest at the Prime rate of seven and one-half percent
( 7.5 %) per annum and is due on the earlier of December 5, 2025 or an event of default, as defined therein. As of December 31, 2025, the
June 5th Note was fully paid off.
On June 20, 2025, Amro Albanna, the Chief Executive
Officer of the Company, and Shahrokh Shabahang, the Chief Innovation Officer of the Company, loaned $ 90,000 and $ 100,000 , respectively,
to the Company. The loans were evidenced by an unsecured promissory note (the “June 20th Notes”). Pursuant to the terms of
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
of July 20, 2025 or an event of default, as defined therein. As of December 31, 2025, the June 20th Notes were fully paid off.
On August 13, 2025, Amro Albanna, the Chief Executive
Officer of the Company, and Shahrokh Shabahang, the Chief Innovation Officer of the Company, loaned $ 95,000 and $ 90,000 , respectively,
to the Company. The loans were evidenced by an unsecured promissory note (the “August 13 th Notes”). Pursuant to
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
and is due on the earlier of February 13, 2025 or an event of default, as defined therein. As of December 31, 2025, the August 13 th
Notes were fully paid off.
NOTE 7 – NOTES RECEIVABLE
Convertible Notes Receivable
On April 8, 2025, the Company entered into a
Securities Purchase Agreement (the “Evofem April Purchase Agreement”) with Evofem, pursuant to which the Company purchased
(i) a senior subordinated convertible note (the “Evofem April Note”) of Evofem in the principal amount of $ 2,307,692 , and
(ii) a warrant (the “Evofem April Warrant”) to purchase 149,850,150 shares of Evofem common stock for a purchase price of
$ 1,500,000 . The Evofem April Warrant is exercisable into shares of common stock of Evofem at an exercise price of $ 0.0154 , subject to
adjustment and may be exercised on a cashless basis. The Evofem April Warrant 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 % of Evofem stock. The fair value of the Evofem April Warrant
was $ 235,389 . The Evofem April Warrant is exercisable for a term of five years . The Company had fully funded the $ 1,500,000 on April
22, 2025.
The Evofem April Note is a senior subordinate
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
in the Evofem April Note). The Evofem April Note is initially convertible into shares of common stock of Evofem at a conversion price
of $ 0.0154 per share, subject to adjustment as described therein. The Evofem April Note may not be converted by the Company if, after
giving effect to such conversion, the Company would beneficially own in excess of 9.99 % of Evofem common stock. Unless earlier converted,
or redeemed, the Evofem April Notes will mature on April 8, 2028. This note is accounted for as available for sale under ASC 320 –
Investment in Debt Securities.
The Company recorded the notes at fair value of $ 4,367,212 which was
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
$ 2,307,692 from principal and $ 136,923 from accrued interest. During the year ended December 31, 2025, the Company recognized a day one
gain of $ 204,278 .
As of December 31, 2025, the Evofem April Note
has an outstanding principal balance of $ 2,307,692 , a fair value of $ 2,428,307 , and accrued interest of $ 136,923 . During the year ended
December 31, 2025, the Company recognized $ 123,952 in interest income and a change in fair value on the notes of $ 780,928 .
On June 26, 2025, the Company entered into a
Securities Purchase Agreement (the “Evofem June Purchase Agreement”) with Evofem, pursuant to which the Company purchased
(i) a senior subordinated convertible note (the “Evofem June Note”) (collectively with the Evofem April Note, the “Evofem
Notes”) of Evofem in the principal amount of $ 1,423,077 , and (ii) a warrant (the “Evofem June Warrant”) to purchase
92,407,592 shares of Evofem common stock for a purchase price of $ 925,000 . The Evofem June Warrant is exercisable into shares of common
stock of Evofem at an exercise price of $ 0.0154 , subject to adjustment and may be exercised on a cashless basis. The Evofem June Warrant
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 %
of Evofem stock. The fair value of the Evofem June Warrant was $ 92,682 . The Evofem June Warrant is exercisable for a term of five years .
The Company had fully funded the $ 925,000 on June 26, 2025.
F- 19
The Evofem June Note is a senior subordinate
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
in the Evofem June Note). The Evofem June Note is initially convertible into shares of common stock of Evofem at a conversion price of
$ 0.0154 per share, subject to adjustment as described therein. The Evofem June Note may not be converted by the Company if, after giving
effect to such conversion, the Company would beneficially own in excess of 9.99 % of Evofem common stock. Unless earlier converted, or
redeemed, the Evofem June Notes will mature on June 26, 2028. This note is accounted for as available for sale under ASC 320 –
Investment in Debt Securities.
The Company recorded the notes at fair value of
$ 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
the note, which included $ 1,423,077 from principal and $ 59,453 from accrued interest. During the year ended December 31, 2025, the Company
recognized a day one gain of $ 123,793 .
As of December 31, 2025, the Evofem June Note
has an outstanding principal balance of $ 1,423,077 , a fair value of $ 1,471,552 , and accrued interest of $ 59,453 . During the year
ended December 31, 2025, the Company recognized $ 75,115 in interest income and a change in fair value on the notes of $ 473,242 .
During the year ended December 31, 2025, the Company
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
31, 2025. The fair value of the convertible notes receivable was estimated using a Monte Carlo Model with the following assumptions:
Evofem stock price
$ 0.0095
Risk free interest rate
3.59 %
Expected life in years
0.50
Expected volatility
88.9 %
The following table sets forth a summary of the
changes in the Evofem Notes:
For the
year ended
December 31,
2025
As of December 31, 2024
$ -
Evofem notes
2,317,618
Bargain purchase gain from purchase of Evofem convertible notes
328,071
Impairment
-
Change in fair value of Evofem notes
1,254,170
As of December 31, 2025
$ 3,899,859
For the period ended December 31, 2025, the fair
value of each warrant granted with the convertible notes receivable was estimated using the assumption and/or factors in the Black-Scholes
Model as follows:
Exercise price
$
0.1232
Expected dividend yield
0
%
Risk free interest rate
7.79 - 3.88
%
Expected life in years
0.50 - 4.74
Expected volatility
170 - 180
%
The risk-free interest rate assumption for warrants
granted is based upon observed interest rates on the United States Government Bond Equivalent Yield appropriate for the expected term
of warrants.
The Company determined the expected volatility
assumption for warrants granted using the historical volatility of Evofem’s common stock.
The dividend yield assumption for warrants granted
is based on Evofem’s history and expectation of dividend payouts. Evofem has never declared nor paid any cash dividends on its common
stock.
NOTE 8 – NOTES PAYABLE
November Loan Agreement
On November 7, 2023, the Company entered into a Business Loan and Security
Agreement (the “November Loan Agreement”) with the lender (the “Lender”), pursuant 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 the outstanding balance on
the August Loan of $ 1,089,000 and includes origination fees of $ 140,000 (the “November Loan”). Pursuant to the November
Loan Agreement, the Company granted the Lender a continuing secondary security interest in certain collateral (as defined in the November
Loan Agreement). The total amount of interest and fees payable by us to the Lender under the November Loan will be $ 3,129,000 , which will
be repaid in 34 weekly installments ranging from $ 69,000 - $ 99,000 . The November Loan Agreement had an original maturity date of
July 2, 2024. As of December 31, 2025, the November Loan has an outstanding principal balance of $ 289,238 , an unamortized debt discount
of $ 0 , and accrued interest of $ 0 . As of December 31, 2025, the November Loan Agreement is in technical default, however, default provisions
were not enforced by the Lender.
January Loan Agreement
On January 24, 2024, the Company entered into a Business Loan and Security
Agreement (the “January Loan Agreement”) with a commercial funding source (the “January Lender”), 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 includes origination
fees of $ 252,000 (the “January Loan”). Pursuant to the January Loan Agreement, the Company granted the Lender a continuing
secondary security interest in certain collateral (as defined in the January Loan Agreement). The total amount of interest and fees payable
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
of $ 178,800 . The January Loan Agreement had an original maturity date of August 12, 2024. The Company received net proceeds from the January
Loan of $ 814,900 following repayment of the outstanding balance on the October Purchased Amount of $ 2,533,100 . As of December 31,
2025, there was a remaining principal balance of $ 751,921 , an unamortized debt discount of $ 0 , and accrued interest of $ 152,965 . As of
December 31, 2025, the January Loan Agreement is in technical default, however, default provisions were not enforced by the January Lender.
(Note 14)
F- 20
September Note
On September 17, 2024, the Company issued and
sold a senior note (the “2024 September Note”) to an accredited investor (the “2024 September Note Holder”) in
the original principal amount of $ 923,077 for a purchase price of $ 600,000 , reflecting an original issue discount of $ 323,077 . The 2024
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
by the Company after the date hereof of any public or private offering(s), individually or in the aggregate, of securities with gross
proceeds of at least $ 1 million. The Company may prepay any portion of the outstanding principal of the 2024 September Note at any time
without penalty. So long as any amounts remain outstanding under the 2024 September Note, 30 % 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 at-the-market offering, equity-line or other similar
transaction shall be used to repay the 2024 September Note. The 2024 September Note was repaid in February 2025.
Senior Notes
On April 24, 2025, the Company issued and sold
senior notes (each, a “April Note”) to accredited investors in the aggregate original principal amount of $ 256,250 for a
purchase price of $ 205,000 , reflecting an aggregate original issue discount of $ 51,250 . The April Notes bear interest at a rate of 10 %per
annum and have a maturity date of May 15, 2025 (the “April Notes Maturity Date”). So long as any amounts remain outstanding
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
Company pursuant to any at-the-market offering, equity-line or other similar transaction shall be used to repay the April Notes. The
April Notes contain certain standard events of default, as defined in the Note. Following the April Maturity Date and until all of the
April Notes have been satisfied, the Company shall be prohibited from taking certain actions, including but not limited to, incurring
any additional indebtedness, redeeming any capital stock or declaring or paying any dividends. As of December 31, 2025, April Notes have
been repaid.
May Note
On May 9, 2025, the Company entered into a securities
purchase agreement (the “May Purchase Agreement”) with an accredited investor, pursuant to which the Company issued and sold
a 30 % Original Issue Discount Senior Secured Note (the “May 2025 Note”) to an accredited investor in the original principal
amount of $ 3,114,286 for a purchase price of $ 2,000,000 . The May 2025 Note bears interest at a rate of 10 % per annum (the “May
Note Interest Rate”) and has a maturity date of May 12, 2025 (the “May Note Maturity Date”). The May 2025 Note contains
certain standard events of default, as defined in the May 2025 Note (each, an “May 2025 Event of Default”). Following any
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
permitted by law. The May 2025 Note is secured by the assets of the Company.
In connection with the May Purchase Agreement,
the Company entered into forbearance agreements (each, a “Forbearance Agreement”) with the holders (each, a “Holder”)
of certain outstanding shares of the Company’s Series A-1 Convertible Preferred Stock and the Company’s Series C-1 Convertible
Preferred Stock. Pursuant to the Forbearance Agreement, the Company agreed, in consideration of the settlement of the Holder’s
claims and obligations with respect to one or more Triggering Events (as defined in the applicable Certificate of Designation) that:
(i) provided that the Company receives gross proceeds of an aggregate of $ 10 million or more in the Proposed Offerings (as defined in
the Forbearance Agreement), the Company shall concurrently redeem 5,124 of the Series A-1 Preferred Shares allocated pro rata among the
holders of Series A-1 Preferred Shares in a Company Optional Redemption (as defined in the Certificate of Designation of the Series A-1
Preferred Shares), (ii) provided that the Company receives gross proceeds of $ 20 million or more in the Proposed Offerings, the Company
shall concurrently redeem 8,200 of the Series A-1 Preferred Shares (or, if less, the remaining Series A-1 Preferred Shares then outstanding
assuming the completion of any exercised Reinvestment Right (as defined in the Forbearance Agreement with respect thereto) allocated
pro rata among the holders of Series A-1 Preferred Shares in a Company Optional Redemption, (iii) by no later than the first business
day following the closing of any Additional Offering (as defined in the Forbearance Agreement), the Company shall redeem any remaining
Series C-1 Preferred Shares (after giving effect to any Reinvestment Right with respect thereto) in a Company Optional Redemption, (iv)
if the Company sells any securities pursuant to any VRT Potential Offering (as defined in the Forbearance Agreement), the Company shall
apply 30 % of the gross proceeds thereof to redeem any remaining Series C-1 Preferred Shares and/or any remaining Series A-1 Preferred
Shares pro rata among the holders of Series C-1 Preferred Shares and/or Series A-1 Preferred Shares in a Company Optional Redemption,
and (v) if the Company consummates any EVFM Sale (as defined in the Forbearance Agreement), the Company shall apply 30 % of the gross
proceeds thereof to redeem any remaining Series C-1 Preferred Shares and/or any remaining Series A-1 Preferred Shares pro rata among
the holders of Series C-1 Preferred Shares and/or Series A-1 Preferred Shares in a Company Optional Redemption. The Forbearance Agreement
has an expiration date of August 7, 2025. The Company applied $ 1,079,047 of the gross proceeds of the ATM as a payable to redeem approximately
939 of the Series A-1 Preferred Shares in a mandatory redemption. As of December 31, 2025, approximately 261 shares were redeemed, as
a result approximately 678 Series A-1 Preferred Shares remain mandatorily redeemable. The remaining Series A-1 Preferred Shares are not
contingently redeemable.
As of December 31, 2025, there was a remaining
principal balance of $ 814,286 , an unamortized debt discount of $0 , and accrued interest of $ 147,076 . During the year ended December 31,
2025, the Company recognized $ 60,000 in amortization of debt discount. The May 2025 Note is in default status as of December 31, 2025.
F- 21
Promissory Note
On June 7, 2025, an investor entered into a $ 44,396 promissory
note to the Company (the “June 2025 Promissory Note”). Pursuant to the terms of the note, it will accrue interest at a rate
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.
As of December 31, 2025, this note has been repaid.
June Senior Notes
On June 26, 2025, the Company issued and sold
senior notes (each, a “June Note”) to accredited investors in the aggregate original principal amount of $ 1,000,000 for a
purchase price of $ 800,000 , reflecting an aggregate original issue discount of $ 200,000 . The original issuance discount is being straight
line amortized over the life of the notes. The June Notes bear interest at a rate of 10 % per annum and have a maturity date of December
31, 2025 (the “June Notes Maturity Date”). So long as any amount remains outstanding under the June Notes, 100 % 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 at-the-market
offering, equity-line or other similar transaction shall be used to repay the June Notes. The June Notes contains certain standard events
of default, as defined in the Note. Following the June Maturity Date and until all of the June Notes have been satisfied, the Company
shall be prohibited from taking certain actions, including but not limited to, incurring any additional indebtedness, redeeming any capital
stock or declaring or paying any dividends.
As of December 31, 2025, this note has been repaid,
inclusive of a 125 % redemption premium. During the year ended December 31, 2025, the Company recognized $ 200,000 in amortization of debt
discount. The proceeds of the June Notes were used in connection with the Evofem June Purchase Agreement. (Note 7).
September Notes
On September 12, 2025, the Company issued and
sold $ 212,500 promissory notes to the accredited investors (the “September 2025 Promissory Notes”). These notes had
an original issuance discount of $ 42,500 . Pursuant to the terms of the note, it will accrue interest at a rate of ten percent ( 10.00 %)
per annum, and is due on the earlier of December 31, 2025, or an event of default, as defined therein. Pursuant to the terms of the September
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
ELOC and ATM. As of December 31, 2025, this note has been repaid. During the year ended December 31, 2025, the Company recognized $ 42,500
in amortization of debt discount.
Interest
During the year ended December 31, 2025 and 2024, the Company recognized
an interest expense of $ 876,060 and $ 3,242,935 , respectively, related to the notes payable.
NOTE 9 – LEASES
Our lease agreements generally do not provide
an implicit borrowing rate; therefore, an internal incremental borrowing rate is determined based on information available at lease commencement
date for purposes of determining the present value of lease payments. We used the incremental borrowing rate on December 31, 2025 and
December 31, 2024 for all leases that commenced prior to that date. In determining this rate, which is used to determine the present
value of future lease payments, we estimate the rate of interest we would pay on a collateralized basis, with similar payment terms as
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. On March 20, 2025, the Company
entered an amendment to the Mountain View lease, extending the term through March 31, 2028. As of December 31, 2025, the Company is current
on this lease.
We also lease approximately 25,000 square
feet in Richmond, Virginia. The lease expires on August 31, 2026 , subject to extension. As of December 31, 2025 the Company is in
default on the Richmond lease in the amount of $ 159,375 due to an outstanding security deposit.
LS Biotech Eight Default
On May 10, 2024, the Company received written
notice (the “2024 Default Notice”) from LS Biotech Eight, LLC (the “Landlord”), the Landlord of the Company’s
CLIA-certified, CAP accredited, high complexity immune monitoring center in Richmond, Virginia, that the Company was in violation of
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)
in the amount of $ 159,375 , all as required under that certain Lease Agreement dated as of May 4, 2021 by and between the Landlord and
the Company (the “Lease”). Pursuant to the Notice, the Landlord has demanded that a payment of $ 590,557 plus administrative
charges and interest, which shall accrue at the Default Rate (as defined in the Lease) be made no later than May 17, 2024. As of December
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
security deposit.
F- 22
The Company is working with the Landlord to come
to an amicable resolution. However, no assurance can be given that the parties will reach an amicable resolution on a timely basis, on
favorable terms, or at all.
Lease Costs
Year
Ended
December 31,
2025
Year
Ended
December 31,
2024
Components of total lease costs:
Operating lease expense
$ 1,158,494
$ 1,233,777
Total lease costs
$ 1,158,494
$ 1,233,777
Lease Positions as of December 31, 2025 and
December 31, 2024
ROU lease assets and lease liabilities for our
operating leases are recorded on the balance sheet as follows:
December 31,
2025
December 31,
2024
Assets
Right of use asset – long term
$ 1,204,526
$ 1,225,781
Total right of use asset
$ 1,204,526
$ 1,225,781
Liabilities
Operating lease liabilities – short term
$ 808,179
$ 683,352
Operating lease liabilities – long term
342,904
436,354
Total lease liability
$ 1,151,083
$ 1,119,706
Lease Terms and Discount Rate as of December
31, 2025
Weighted average remaining lease term (in years) – operating leases 1.91
Weighted average discount rate – operating leases 8.00 %
Maturities of leases are as follows:
2026
$ 801,760
2027
389,165
2028
98,005
Total lease payments
$ 1,288,930
Less imputed interest
( 137,847 )
Less current portion
( 808,179 )
Total maturities, due beyond one year
$ 342,904
NOTE 10 – COMMITMENTS & CONTINGENCIES
License Agreement with Loma Linda University
On March 15, 2018, as amended on July 1, 2020,
we entered into a LLU License Agreement directly with Loma Linda University.
Pursuant to the LLU License Agreement, we obtained
the exclusive royalty-bearing worldwide license in and to all intellectual property, including patents, technical information, trade
secrets, proprietary rights, technology, know-how, data, formulas, drawings, and specifications, owned or controlled by LLU and/or any
of its affiliates (the “LLU Patent and Technology Rights”) and related to therapy for immune-mediated inflammatory diseases
(the ADI™ technology). In consideration for the LLU License Agreement, we issued 1 share of common stock to LLU.
F- 23
Pursuant to the LLU License Agreement, we are
required to pay an annual license fee to LLU. Also, we paid LLU $ 455,000 in July 2020 for outstanding milestone payments and license
fees. We are also required to pay to LLU milestone payments in connection with certain development milestones. Specifically, we are required
to make the following milestone payments to LLU: $ 175,000 on June 30, 2022; $ 100,000 on September 30, 2024; $ 500,000 on
September 30, 2026; and $ 500,000 on September 30, 2027. In lieu of the $ 175,000 milestone payment due on September 30, 2023,
the Company paid LLU an extension fee of $ 100,000 . The Company did not make the September 30, 2024 payment; the Company intends to obtain
an extension for this payment. Upon payment of this extension fee, an additional year will be added for the September 30, 2023 milestone.
Additionally, as consideration for prior expenses incurred by LLU to prosecute, maintain and defend the LLU Patent and Technology Rights,
we made the following payments to LLU: $ 70,000 at the end of December 2018, and a final payment of $ 60,000 at the end of March
2019. We are required to defend the LLU Patent and Technology Rights during the term of the LLU License Agreement. Additionally, we will
owe royalty payments of (i) 1.5 % of Net Product Sales (as such terms are defined under the LLU License Agreement) and Net Service
Sales on any Licensed Products (defined as any finished pharmaceutical products which utilizes the LLU Patent and Technology Rights in
its development, manufacture or supply), and (ii) 0.75 % of Net Product Sales and Net Service Sales for Licensed Products and Licensed
Services (as such terms are defined under the LLU License Agreement) not covered by a valid patent claim for technology rights and know-how
for a three (3) year period beyond the expiration of all valid patent claims. We also are required to produce a written
progress report to LLU, discussing our development and commercialization efforts, within 45 days following the end of each year . All
intellectual property rights in and to LLU Patent and Technology Rights shall remain with LLU (other than improvements developed by or
on our behalf).
The LLU License Agreement shall terminate on
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
abandoned. The LLU License Agreement may be terminated by mutual agreement or by us upon 90 days written notice to LLU. LLU may terminate
the LLU License Agreement in the event of (i) non-payments or late payments of royalty, milestone and license maintenance fees not cured
within 90 days after delivery of written notice by LLU, (ii) a breach of any non-payment provision (including the provision that requires
us to meet certain deadlines for milestone events (each, a “Milestone Deadline”)) not cured within 90 days after delivery
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
12-month period. Additional Milestone Deadlines include: (i) the requirement to have regulatory approval of an IND application to initiate
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
an extension, (iii) the completion of Phase III clinical trials by September 30, 2026 and (iv) biologic licensing approval by the FDA
by September 30, 2027. The Company has not initiated clinical trials to date and the Company intends to obtain an extension to commence
human trials.
License Agreement with Leland Stanford Junior University
On February 3, 2020, we entered into an exclusive
license agreement (the “February 2020 License Agreement”) with Stanford regarding a patent concerning a method for detection
and measurement of specific cellular responses. Pursuant to the February 2020 License Agreement, we received an exclusive worldwide license
to Stanford’s patent regarding use, import, offer, and sale of Licensed Products (as defined in the agreement). The license to
the patented technology is exclusive, including the right to sublicense, beginning on the effective date of the agreement, and ending
when the patent expires. Under the exclusivity agreement, we acknowledged that Stanford had already granted a non-exclusive license in
the Nonexclusive Field of Use, under the Licensed Patents in the Licensed Field of Use in the Licensed Territory (as those terms are
defined in the February 2020 License Agreement). However, Stanford agreed to not grant further licenses under the Licensed Patents in
the Licensed Field of Use in the Licensed Territory. On December 29, 2021, we entered into an amendment to the February 2020 License
Agreement which extended our exclusive right to license the technology deployed in AditxtScore TM and securing worldwide
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. We also issued 1 share of the Company’s common stock to Stanford. An
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
2021 through 2024 and $ 60,000 starting in 2025 until the license expires upon the expiration of the patent. The Company is required
to pay and has paid $ 25,000 for the issuances of certain patents. The Company will pay milestone fees of $ 50,000 on the first
commercial sales of a licensed product and $ 25,000 at the beginning of any clinical study for regulatory clearance of an in vitro
diagnostic product developed and a potential licensed product. The Company paid a milestone fee for a clinical study for regulatory clearance
of an in vitro diagnostic product developed and a potential licensed product of $ 25,000 in March of 2022. We are also required to:
(i) provide a listing of the management team or a schedule for the recruitment of key management positions by June 30, 2020 (which has
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
validation studies by September 30, 2020 (which has been completed), (iv) hold a pre-submission meeting with the FDA by September 30,
2020 (which has been completed), (iv) submit a 510(k) application to the FDA, Emergency Use Authorization (“EUA”), or a Laboratory
Developed Test (“LDT”) by March 31, 2021 (which has been completed), (vi) develop a prototype assay for human profiling by
December 31, 2021 (which has been completed), (vii) execute at least one partnership for use of the technology for transplant, autoimmunity,
or infectious disease purposes by March 31, 2022 (which has been completed) and (viii) provided further development and commercialization
milestones for specific fields of use in writing prior to December 31, 2022.
F- 24
In addition to the annual license maintenance
fees outlined above, we will pay Stanford royalties on Net Sales (as such term is defined in the February 2020 License Agreement) during
the term of the agreement as follows: 4 % when Net Sales are below or equal to $ 5 million annually or 6 % when Net Sales are above $ 5 million
annually. The February 2020 License Agreement may be terminated upon our election on at least 30 days advance notice to Stanford,
or by Stanford if we: (i) are delinquent on any report or payment; (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; or (v) provide
any false report to Stanford. Should any events in the preceding sentence occur, we have a thirty (30) day cure period to remedy such
violation.
Call Option Agreement
On April 10, 2025, the Company entered into a
Call Option Agreement (the “Option Agreement”) with Adjuvant Global Health Technology Fund, L.P. and Adjuvant Global Health
Technology fund DE, L.P. (collectively, the “Security Holder”) and Evofem, pursuant to which the Security Holder granted
the Company a call option (the “Option”) to purchase, at the sole discretion of the Company, the Evofem Securities (defined
below) for an aggregate purchase price of $ 13 million. The “Evofem Securities” consist of convertible promissory notes of
Evofem in the aggregate principal amount of $ 25 million and certain right to receive common stock agreements issued by Evofem. The Option
has a term commencing on or after the satisfaction in full of the repayment obligations under that certain Securities Purchase and Security
Agreement by and between Evofem, Future Pak, LLC and the designated agent dated April 23, 2020, as amended to date (the “Future
Pak Note”), until 5:00 Pacific time on June 30, 2025 (the “Call Period”). Pursuant to the Option Agreement, the Security
Holder may not transfer the Evofem Securities without the prior written consent of the Company; provided, however, that (i) if the Company
has not provided $ 1.5 million of capital to Evofem by April 30, 2025 (the “Funding Milestone”), the Security Holder may transfer
the Evofem Securities after April 30, 2025 without the prior written consent of the Company; (ii) if the Funding Milestone has not been
satisfied and the Future Pak Note is still held by Future Pak on May 31, 2025, the Security Holder may transfer the Evofem Securities
after May 31, 2025, without the prior written consent of the Company; and (iii) if at any time the repayment obligations of the Future
Pak Note have been satisfied through or by a transaction not associated with either the Company or the transactions contemplated under
the Amended and Restated Agreement and Plan of Merger, as amended to date, by and between the Company, Adifem, Inc. and Evofem, the Security
Holder may transfer the Evofem Securities, without the prior written consent of the Company. As of December 31, 2025, the Option had
expired.
Appili Mutual Waiver
On January 30, 2025, the Company, Adivir,
and Appili (the “Parties”) entered into a mutual waiver, pursuant to which, among other things, the Parties waived certain
provisions of the Arrangement Agreement relating to the Outside Date not occurring on or before January 31, 2025, such waiver effective
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
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,
which was paid, to the extent the Arrangement Agreement has not been completed prior to that time.
On February 28, 2025, the Parties entered into
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
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
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
the “February Appili Waiver Payments”), which was paid, to the extent the Arrangement Agreement has not been completed prior
to that time.
On April 2, 2025, the Company, Adivir, and Appili
(the “Parties”) entered into a Mutual Waiver (the “March Waiver”), pursuant to which the Parties waived any termination
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
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
that in the event a Termination Fee becomes payable by the Company or Aditxt pursuant to the Arrangement Agreement, the amount payable
by the Company or Aditxt to Appili shall be reduced by the amount of the Waiver Fee paid by Adivir to Appili. As of the date of this
filing, the $ 250,000 has not been paid.
On May 2, 2025, the Parties entered into a waiver
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
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
the Arrangement Agreement has not been completed prior to that time. The $ 250,000 was applied to the Appili Termination Fee.
F- 25
Appili Termination
The Parties terminated the Arrangement Agreement
effective May 31, 2025. In connection with the termination of the Arrangement Agreement, the Company is required to pay a $ 1,250,000
termination fee (the “Appili Termination Fee”). The February Appili Waiver Payments of $ 250,000 has been applied to the Appili
Termination fee. As of December 31, 2025, there is $ 750,000 remaining of the Appili Termination Fee. The Appili Termination Fee is recorded
in general and administrative expenses.
Fifth Amendment to Amended and Restated
Merger Agreement
On March 23, 2025, the Company, Adicure, Inc.,
and Evofem entered into Amendment No. 5 to the Amended and Restated Merger Agreement (“Amendment No. 5”), pursuant to which,
the parties agreed that (i) Evofem shall use commercially reasonable efforts to hold the Company Shareholders Meeting (as defined under
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
than April 7, 2025 in exchange for additional shares of F-1 Preferred Stock and/or, at the Company’s option, senior subordinated
notes of Evofem, and (iii) the End Date shall be extended to September 30, 2025.
Sixth Amendment to Amended and Restated
Merger Agreement
On August 26, 2025, the Company, Adicure, Inc.,
and Evofem entered into Amendment No. 6 to the Amended and Restated Merger Agreement(“Amendment No. 6”), in order to (i)
amend Sections 1.5 and 3.1(b)(ii) to update the definition of “Unconverted Company Preferred Stock “to include Series G-1
Preferred Stock of Evofem; (ii) amend Section 1.6 to update the definition of “Company Shareholder Approval “to include (a)
the outstanding shares of Evofem common stock (including all Evofem preferred stock on the basis and to the extent it is permitted to
so vote) entitled to vote thereon, and (b) each series of the unconverted Evofem preferred stock; (iii) amend Section 6.23 to clarify
that Evofem will assist in obtaining Exchange Agreements (as defined in the Amended and Restated Merger Agreement) to exchange Evofem
convertible notes and purchase rights for an aggregate of not more than 89,021 shares of the Company’s preferred stock from the
applicable Evofem shareholders; (iv) amend Section 7.2(j) to change the number of dissenting shares to no more than 741,603 shares of
common stock or 202 shares of preferred stock; (v) add a new Section 7.2(k) to require waivers from each holder of Evofem’s Series
E-1 Convertible Preferred Stock, with respect to the last sentence of Section 2, the entirety of Section 6, any price adjustment provisions
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; and
(vi)to replace in its entirety, the Certificate of Designation included as Exhibit C to the Amended and Restated Merger Agreement.
Evofem Termination
On October 20, 2025, Aditxt received from Evofem
a notice of termination of the parties’ Merger Agreement. In the notice, Evofem cites Section 8.1(b)(ii) (the end date having passed)
and Section 8.1(b)(iv) (failure to obtain shareholder approval at the October 20, 2025 special meeting) as the basis for termination,
effective October 20, 2025. No termination fee or other early-termination penalty is payable by Aditxt in connection with Evofem’s
termination pursuant to Sections 8.1(b)(ii) and 8.1(b)(iv). The Company retains its holdings of Evofem F-1 Preferred Stock, convertible
notes, and Evofem Warrants.
Legal Proceedings
The Company is party to various actions and claims
arising in the normal course of business. The Company does not believe that the final outcome of these matters will have a material adverse
effect on the Company’s financial position or results of operations. In addition, the Company maintains what it believes is adequate
insurance coverage to further mitigate risk. However, no assurance can be given that the final outcome of such proceedings will not materially
impact the Company’s financial condition or results of operations. Further, no assurance can be given that the amount or scope
of existing insurance coverage will be sufficient to cover losses arising from such matters.
F- 26
NOTE 11 – STOCKHOLDERS’ EQUITY
Common Stock
On March 14, 2025, the Company effectuated a
1-for-250 reverse stock split (the “2025 Reverse Split”). The Company’s stock began trading at the 2025 Reverse
Split price effective on the Nasdaq Stock Market on March 17, 2025.
On March 14, 2025, Pearsanta effectuated a 1-for-60 reverse
stock split (the “2025 Pearsanta Reverse Split”). There was no change to the number of authorized shares of Pearsanta’s
common stock. All share amounts referenced in this report are adjusted to reflect the 2025 Pearsanta Reverse Split.
On November 3, 2025, the Company effectuated
a 1-for-113 reverse stock split (the “November 2025 Reverse Split”). The Company’s stock began trading on
a split-adjusted basis effective on the Nasdaq Stock Market on November 3, 2025. 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 November 2025 Reverse Split.
On March 9, 2026, the Company effectuated a 1-for-8
reverse stock split (the “March 2026 Reverse Split”). The Company’s stock began trading on a split-adjusted basis
effective on the Nasdaq Stock Market on March 9, 2026. 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 March 2026 Reverse Split.
During the year ended December 30, 2024, the
Company issued 1 share of common stock as part of the MDNA asset purchase agreement. During the year ended December 30, 2024,
the Company issued 1 share of common stock as part of a settlement agreement.
At the Market Offering Agreement Amendment
& Activity
On October 25, 2024 the Company entered into
an amendment to the existing At The Market Offering Agreement (the “ATM”) with H.C. Wainwright & Co., LLC as agent (the
“Agent”), pursuant to which the Company may offer and sell, from time to time through the Agent, shares of the Company’s
common stock having an aggregate offering price of up to $ 35,000,000 (the “ATM Shares”).
During the year ended December 31, 2025, the
Company sold 348,777 ATM Shares at an average price of $51.20 per share under the ATM. The sale of the ATM Shares generated net proceeds
of approximately $ 17,846,708 after paying fees and expenses. (Note 14)
ELOC Activity
On May 2, 2024, the Company entered into a Common
Stock Purchase Agreement (the “ELOC Purchase Agreement”) with an equity line investor (the “ELOC Investor”),
pursuant 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, from and after the date effective date of the Registration Statement (as defined below) and until the termination of
the ELOC Purchase Agreement in accordance with the terms thereof, shares of the Company’s common stock having a total maximum aggregate
purchase price of $ 150,000,000 (the “ELOC Purchase Shares”), upon the terms and subject to the conditions and limitations
set forth in the ELOC Purchase Agreement.
In January 2025, the Company issued a total of
410 shares to the ELOC Investor in connection with $ 2,250,000 in commitment fees as defined in the ELOC Purchase Agreement.
During the year ended December 31, 2025, the
Company sold 55,165 shares at an average price of $ 475.60 per share under the ELOC Purchase Agreement. The sale of shares generated net
proceeds of approximately $ 26,281,517 after paying fees and expenses.
F- 27
Preferred Stock
The Company is authorized to issue 3,000,000 shares
of preferred stock, par value $ 0.001 per share. There were 27,752 and 35,758 shares of preferred stock outstanding
as of December 31, 2025 and December 31, 2024, respectively.
All series of the Company’s convertible
preferred stock include alternate conversion provisions. The Company’s convertible preferred stock also contains floor pricing
provisions; the Company has the discretion to issue shares below the floor price.
Aditxt Preferred Share Class
Quantity
Issued and
Outstanding
as of
December 31,
2025
Standard
Conversion
Common
Stock
Equivalent
Liquidation
Amount
Series A Preferred Stock
-
-
$ -
Series A-1 Convertible Preferred Stock 1
21,542
3
26,927,363
Series B Preferred Stock
-
-
-
Series B-1 Convertible Preferred Stock
2,689
1
3,361,250
Series B-2 Convertible Preferred Stock
2,625
1
3,281,250
Series C Preferred Stock
-
-
-
Series C-1 Convertible Preferred Stock 1
896
1
1,120,290
Series D-1 Preferred Stock
-
-
-
Total Aditxt Preferred Shares Outstanding
27,752
6
$ 34,690,153
1 Quantity issued and outstanding as of December 31, 2025, includes the additional shares classified as mandatorily redeemable in the consolidated balance sheets.
Series A-1 Convertible Preferred Stock
Redemptions
During the year ended December 31, 2025, the Company redeemed approximately
529 shares of Series A-1 Convertible Preferred Stock for $ 608,000 .
In connection with the May Purchase Agreement,
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
Shares in a mandatory redemption. (Note 8)
Series C-1 Convertible Preferred Stock
Redemptions
For the year ended December 31, 2025, the Company
redeemed approximately 7,476 shares of Series C-1 Convertible Preferred Stock for $ 8,598,442 . As of the date of this report, the Company
has an outstanding redemption payable of 896 shares Series C-1 Convertible Preferred Stock of $ 1,030,667 .
Pearsanta Acquisition of Assets
On March 24, 2025, Pearsanta, a majority-owned
subsidiary of the Company entered into an Agreement for the Acquisition of Patents (the “Pearsanta Acquisition Agreement”)
with the holders (the “Asset Holders”) of certain patents and intellectual property assets (the “Pearsanta Acquired
Assets”), which are related to the detection of DNA adducts for detection of changes to the DNA that may lead to potentially disease-causing
mutations, pursuant to which Pearsanta acquired the Pearsanta Acquired Assets in consideration of the issuance by Pearsanta to the Asset
Holders of an aggregate of 200 shares of Series B Convertible Preferred Stock, par value $ 0.001 per share (the “Pearsanta Series
B Preferred Stock”). The Pearsanta Series B Preferred Stock valued at $ 50.00 per share resulting in $ 10,000 of patent expenses
being recognized on the statement of operations.
Pursuant to the Certificate of Designation of
Preferences, Rights and Limitations of the Pearsanta Series B Preferred Stock, the Pearsanta Series B Preferred Stock will be mandatorily
and automatically converted, with no further action on the part of the holders thereof, into 1,000 fully paid and nonassessable shares
of common stock (1:1,000) (the “Series B Conversion Ratio”) of Pearsanta upon the consummation of a firm underwritten initial
public offering of the common stock for cash effected pursuant to a registration statement or similar document filed by or on behalf
of Pearsanta under the Securities Act of 1933, as amended (a “Pearsanta Qualifying IPO”), provided, however, that if the
value of such Pearsanta Series B Preferred Stock, on an as-converted basis, at the time of the pricing of the Pearsanta common stock
in connection with the Pearsanta Qualifying IPO does not equal $ 1,000,000 , then the conversion ratio of the Pearsanta Series B Preferred
Stock will be adjusted such that the value of the securities received in the Pearsanta Qualifying IPO by the Asset Holders shall equal
$ 1,000,000 in the aggregate.
F- 28
Stock-Based Compensation
In October 2017, our Board of Directors adopted
the Aditx Therapeutics, Inc. 2017 Equity Incentive Plan (the “2017 Plan”). The 2017 Plan provides for the grant of equity
awards to directors, employees, and consultants. The Company is authorized to issue up to 1 share of our common stock pursuant
to awards granted under the 2017 Plan. The 2017 Plan is administered by our Board of Directors, and expires ten years after adoption,
unless terminated earlier by the Board of Directors. All shares of our common stock pursuant to awards under the 2017 Plan have
been awarded.
On February 24, 2021, our Board of Directors
adopted the Aditx Therapeutics, Inc. 2021 Omnibus Equity Incentive Plan (the “2021 Plan”). The 2021 Plan provides for grants
of nonqualified stock options, incentive stock options, stock appreciation rights, restricted stock and restricted stock units, and other
stock-based awards (collectively, the “Awards”). Eligible recipients of Awards include employees, directors or independent
contractors of the Company or any affiliate of the Company. The Compensation Committee of the Board of Directors (the “Committee”)
administers the 2021 Plan. An amendment to the 2021 Plan was submitted and approved by the Company’s stockholders at the 2024 annual
meeting of stockholders, increasing the shares of common stock issuable under the plan by 1 share. A total of 1 share of common
stock, par value $ 0.001 per share, of the Company may be issued pursuant to Awards granted under the 2021 Plan. The exercise price
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
Fair Market Value (as defined in the 2021 Plan) of a share of common stock on the date of grant. The 2021 Plan was submitted and approved
by the Company’s stockholders at the 2021 annual meeting of stockholders, held on May 19, 2021. Securities issued under the 2017
and 2021 plans are on a per participant basis, upon adjustment for reverse stock splits each lot of securities are rounded to the nearest
whole share.
During the year ended December 31, 2025 and 2024,
the Company granted no new options.
The Company recognizes option forfeitures as
they occur, as there is insufficient historical data to accurately determine future forfeitures rates.
The following is an analysis of the stock option
grant activity under the Plan:
Vested and Nonvested Stock Options Number Weighted
Average
Exercise
Price Weighted
Average
Remaining
Life
Outstanding December 31, 2024 61 $ 40,133,192,629.36 6.10
Granted -
-
-
Exercised -
-
-
Expired or forfeited ( 6 ) 180,860,266,666.67 -
Outstanding December 31, 2025 55 $ 24,781,148,189.09 5.72
Nonvested
Stock Options
Number
Weighted-
Average
Exercise
Price
Nonvested on December 31, 2024
-
$
-
Granted
-
-
Vested
-
-
Forfeited
-
-
Nonvested on December 31, 2025
-
$
-
As of December 31, 2025, there were 55 exercisable
options; these options had a weighted average exercise price $ 24,781,148,189.09 .
F- 29
On December 18, 2023, our Board of Directors
adopted the Pearsanta, Inc. 2023 Omnibus Equity Incentive Plan (the “Pearsanta 2023 Plan”) and the 2023 Parent Service Provider
Equity Incentive Plan (the “Pearsanta Parent 2023 Plan”), collectively (the “Pearsanta Plans”). The Pearsanta
Plans provides for grants of nonqualified stock options, incentive stock options, stock appreciation rights, restricted stock and restricted
stock units, and other stock-based awards (collectively, the “Pearsanta Awards”). Eligible recipients of Pearsanta Awards
include employees, directors or independent contractors of the Company or any affiliate of the Company. The Board of Directors administers
the Pearsanta Plans. The Pearsanta 2023 Plan consists of a total of 250,000 shares of Pearsanta common stock, par value $ 0.001 per
share, which may be issued pursuant to Pearsanta Awards granted under the Pearsanta 2023 Plan. The Pearsanta Parent 2023 Plan consists
of a total of 155,334 shares of Pearsanta common stock, par value $ 0.001 per share, which may be issued pursuant to Pearsanta
Awards granted under the Pearsanta Parent 2023 Plan. The exercise price 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 Fair Market Value (as defined in the Pearsanta Plans) of a share
of Common Stock on the date of grant.
During the year ended December 31, 2025 and 2024,
Pearsanta granted no new options under the Pearsanta 2023 Plan.
The following is an analysis of the stock option
grant activity under the Pearsanta Plans:
Vested and Nonvested Stock Options Number Weighted
Average
Exercise
Price Weighted
Average
Remaining
Life
Outstanding December 31, 2024 181,227 $ 1.19 8.84
Granted -
-
-
Exercised -
-
-
Expired or forfeited -
-
-
Rounding in connection with Reverse Split -
-
-
Outstanding December 31, 2025 181,227 $ 1.19 7.84
Nonvested
Stock Options
Number
Weighted-
Average
Exercise
Price
Nonvested on December 31, 2024
-
$
-
Granted
-
-
Vested
-
-
Forfeited
-
-
Nonvested on December 31, 2025
-
$
-
As of December 31, 2025, there were 181,227 exercisable
options; these options had a weighted average exercise price $ 1.19 .
The Company recognized stock-based compensation
expense related to all options granted and vesting expense of $ 0 during the year ended December 31, 2025. The remaining value to
be expensed is $ 0 as of December 31, 2025. The weighted average vesting term is 0 years as of December 31, 2025.
The Company recognized stock-based compensation
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
in general and administrative expenses in the accompanying statements of operations.
F- 30
Warrants
For the year ended December 31, 2025, the fair
value of each warrant granted was estimated using the assumption and/or factors in the Black-Scholes Model as follows:
Exercise price $ 1,808.00
Expected dividend yield 0 %
Risk free interest rate 3.75 %
Expected life in years 1.0
Expected volatility 190 %
The risk-free interest rate assumption for warrants
granted is based upon observed interest rates on the United States Government Bond Equivalent Yield appropriate for the expected term
of warrants.
The Company determined the expected volatility
assumption for warrants granted using the historical volatility of comparable public companies’ common stock. The Company will
continue to monitor peer companies and other relevant factors used to measure expected volatility for future warrant grants, until such
time that the Company’s common stock has enough market history to use historical volatility.
The dividend yield assumption for warrants granted
is based on the Company’s history and expectation of dividend payouts. The Company has never declared nor paid any cash dividends
on its common stock, and the Company does not anticipate paying any cash dividends in the foreseeable future.
The Company recognizes warrant forfeitures as
they occur, as there is insufficient historical data to accurately determine future forfeitures rates.
A summary of warrant issuances are as follows:
Vested and Nonvested Warrants Number Weighted
Average
Exercise
Price Weighted
Average
Remaining
Life
Outstanding December 31, 2024 64 $ 19,576,789,106.88 4.51
Granted 664 1,808.00 1.98
Exercised -
-
-
Expired or forfeited ( 12 ) 86,422,400,000.00 -
Outstanding December 31, 2025 716 $ 732,031,904.50 1.49
Nonvested Warrants
Number
Weighted-
Average
Exercise
Price
Nonvested on December 31, 2024
-
$ -
Granted
664
1,808.00
Vested
( 664 )
1,808.00
Forfeited
-
-
Nonvested on December 31, 2025
-
$ -
The Company recognized stock-based compensation
expense related to all options granted and vesting expense of $ 473,311 during the year ended December 31, 2025. The remaining value
to be expensed is $ 0 as of December 31, 2025. The weighted average vesting term is 0 years as of December 31, 2025.
F- 31
NOTE 12 – INCOME TAXES
For the years ended December 31, 2025 and
2024, the Company did not record a current or deferred income tax expense or benefit due to current and historical losses incurred by
the Company. The Company’s losses before income taxes consist solely of losses from domestic operations.
Income (loss) before income taxes:
Year Ended
December 31,
Year Ended
December 31,
(In thousands)
2025
2024
Income (loss) before income taxes:
Domestic
$ ( 42,787 )
$ ( 35,021 )
Foreign
-
-
Total
$ ( 42,787 )
$ ( 35,021 )
A reconciliation of income tax expense to the amount computed by applying
the 21 % statutory federal income tax rate to the loss from operations is summarized for the year ended December 31, 2025 after the adoption
of ASU 2023-09 is as follows:
Year Ended
December 31,
2025
(In thousands)
Amount
Percent
U.S. Federal Statutory Tax Rate
$ ( 8,992 )
21.0 %
State and Local Income Tax, Net of Federal (National) Income Tax Effect
-
- %
Foreign Tax Effects
-
- %
Effect of Changes in Tax Laws or Rates Enacted in the Current Period
-
- %
Effect of Cross-Border Tax Laws
-
- %
Tax Credits
-
- %
Changes in valuation allowances
9,203
- 21.5 %
Nontaxable or Nondeductible Items
3
- %
Changes in Unrecognized Tax Benefits
-
- %
Other Adjustments
( 214 )
0.5 %
Total Provision for Income Taxes
$ -
- %
A reconciliation of the provision for income taxes to the amount computed
by applying the 21 % statutory federal income tax rate to the loss from operations is summarized for the tax year ended December 31, 2024
prior to the adoption of ASU 2023-09 is as follows:
Year Ended
December 31,
2024
(In thousands)
Amount
Percent
U.S. Federal Statutory Tax Rate
$ ( 7,354 )
21.0 %
State and local income tax — net of federal benefit
( 385 )
1.1 %
Tax Credits
( 106 )
0.3 %
Change in valuation allowance
8,300
( 23.7 )%
Permanent Differences/Others
( 455 )
1.3 %
Total Provision for Income Taxes
$ -
- %
F- 32
Significant components of the Company’s
deferred tax assets and liabilities as of December 31, 2025 and December 31, 2024 are as follows:
Year Ended
December 31,
Year Ended
December 31,
2025
2024
(In thousands)
Deferred tax assets:
Net operating loss carryforwards
$ 34,068
$ 24,722
Capitalized Research and Experimental Expenditures
3,226
4,158
R&D and investment tax credits
637
752
Investment in Evofem
4,750
-
Stock-based compensation
1,627
1,584
Operating lease liability
273
271
Loss on Impairment of Debt
-
3,320
Other
204
151
Total deferred tax assets
$ 44,785
$ 34,958
Deferred tax liabilities:
Right of use asset
( 273 )
( 251 )
Fixed assets
( 56 )
( 147 )
Total deferred tax liabilities
( 329 )
( 398 )
Valuation allowance
( 44,456 )
( 34,560 )
Net deferred tax assets/(liabilities)
$ -
$ -
The Company has evaluated the positive and negative
evidence bearing upon its ability to realize its deferred tax assets, which are comprised primarily of net operating loss carryforwards
and tax credits. Management has considered the Company’s history of cumulative net losses in the United States, estimated future
taxable income and prudent and feasible tax planning strategies and has concluded that it is more likely than not that the Company will
not realize the benefits of its U.S. federal and state deferred tax assets. Accordingly, a full valuation allowance has been established
against these net deferred tax assets as of December 31, 2025 and 2024, respectively. The Company reevaluates the positive and negative
evidence at each reporting period. The Company’s valuation allowance increased during 2025 by approximately $ 9.9 million primarily
due to the generation of net operating loss and tax credit carryforwards and the capitalization of research and experimental expenditures.
The Company’s valuation allowance increased during 2024 by approximately $ 9.9 million primarily due to the generation of net
operating loss and tax credit carryforwards and the capitalization of research and experimental expenditures.
As of December 31, 2025 and 2024, the Company had U.S. federal
net operating loss carryforwards of $ 34.1 million and $ 24.7 million, respectively, which may be available to offset future income
tax liabilities. The 2017 Tax Cuts and Jobs Act (“ TCJA”) will generally allow losses incurred after 2017 to be carried over
indefinitely, but will generally limit the net operating loss deduction to the lesser of the net operating loss carryover or 80 %
of a corporation’s taxable income (subject to Section 382 of the Internal Revenue Code of 1986, as amended). Also, there will
be no carryback for losses incurred after 2017. Losses incurred prior to 2018 will generally be deductible to the extent of the lesser
of a corporation’s net operating loss carryover or 100 % of a corporation’s taxable income and be available for twenty
years from the period the loss was generated. The Company has federal net operating losses generated following 2017 of $ 99.8 million,
which do not expire. The federal net operating losses generated prior to 2018 of $ 0.1 million will expire at various dates through
2037. The CARES Act temporarily allows the Company to carryback net operating losses arising in 2018, 2019 and 2020 to the five prior
tax years. In addition, net operating losses generated in these years could fully offset prior year taxable income without the 80 %
of the taxable income limitation under the TCJA which was enacted on December 22, 2017. The Company has been generating losses since its
inception, as such the net operating loss carryback provision under the CARES Act is not applicable to the Company.
F- 33
As of December 31, 2025 and 2024, the Company
also had U.S. state net operating loss carryforwards (post-apportioned) of $ 2.8 million and $ 2.8 million, respectively, which
may be available to offset future income tax liabilities and expire at various dates through 2042.
As of December 31, 2025, the Company had $ 0.0 million federal
tax credit carryforwards available to reduce future tax liabilities which expire at various dates through 2042. As of December 31,
2024, the Company had $ 0.1 million federal tax credit carryforwards. As of December 31, 2025 and 2024, the Company had state
research and development tax credit carryforwards of approximately $ 0.6 million and $ 0.8 million, respectively, which may be
available to reduce future tax liabilities and can be carried over indefinitely.
Utilization of the U.S. federal and state net
operating loss and research and development credit carryforwards may be subject to a substantial annual limitation under Section 382
and Section 383 of the Internal Revenue Code of 1986, as amended, and corresponding provisions of state law, due to ownership changes
that have occurred previously or that could occur in the future. These ownership changes may limit the amount of net operating loss and
research and development credit carryforwards that can be utilized annually to offset future taxable income and tax liabilities, respectively.
The Company has not completed a study to assess whether a change of ownership has occurred, or whether there have been multiple ownership
changes since its formation. Any limitation may result in expiration of a portion of the net operating loss carryforwards or research
and development tax credit carryforwards before utilization.
The Company has not, as of yet, conducted a study
of research and development tax credit carryforwards. Such a study, once undertaken by the Company, may result in an adjustment to the
research and development tax credit carryforwards; however, a full valuation allowance has been provided against the Company’s
research and development tax credits and, if an adjustment is required, this adjustment would be offset by an adjustment to the valuation
allowance. Thus, there would be no impact to the balance sheet or statement of operations if an adjustment is required.
The Company files tax returns in the United States,
California, Virginia, and New York. The Company is subject to U.S. federal and state tax examinations by tax authorities for the tax
years ended December 31, 2019 through present. As of December 31, 2025 and 2024, the Company has recorded no liability for unrecognized
tax benefits, interest, or penalties related to federal and state income tax matters and there currently no pending tax examinations.
The Company will recognize interest and penalties related to uncertain tax positions in income tax expense.
NOTE 13 – SEGMENT REPORTING
The Company operates in one operating
segment, and therefore one reportable segment, and is focused on the discovery and development of biopharmaceutical products. The Company’s
business activities are managed on a consolidated basis through the development and potential commercialization of biopharmaceutical
products, which are aimed at the global market in the event that products are successful in receiving regulatory approvals. Our determination
that we operate as a single operating segment is consistent with the financial information regularly reviewed by the chief operating
decision makers for purposes of evaluating performance, allocating resources, setting incentive compensation targets, and planning and
forecasting for future periods. Our chief operating decision makers are the Chief Executive Officer and Chief Financial Officer.
The accounting policies for our single operating
segment are the same as those described in the summary of significant accounting policies. Our single operating segment incurs expenses
from the development of biopharmaceutical products.
For the segment, the chief operating decision
makers use net loss, that also is reported on the consolidated statements of operations as consolidated net loss, to allocate resources.
The chief operating decision maker also uses consolidated net loss, along with non-financial inputs and qualitative information, to evaluate
our performance, establish compensation, monitor budget versus actual results, and decide the allocation of funds in our various research
activities.
F- 34
NOTE 14 – SUBSEQUENT EVENTS
The Company has evaluated all significant events
or transactions that occurred through March 31, 2026, the date these consolidated financial statements were available to be issued.
Nasdaq Notification Letter
On January 27, 2026, the Company received a letter
from Nasdaq indicating that, based on Nasdaq’s review of the Company’s plan submitted on January 15, 2026, Nasdaq has granted
the Company an extension to regain compliance with Nasdaq Listing Rule 5550(b) (the “Rule”). The Rule requires a company
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
income from continuing operations of $ 500,000 in the most recently completed fiscal year or in two of the three most recently completed
fiscal years.
Nasdaq’s extension is conditioned on the
Company completing financing transactions and, on or before May 15, 2026, furnishing to the Securities and Exchange Commission and Nasdaq
a publicly available report that includes certain disclosures regarding the deficiency and the transaction or event the Company believes
enabled it to satisfy the stockholders’ equity requirement for continued listing. Nasdaq’s letter also provides that the
Company may be required to include, as applicable, a balance sheet no older than 60 days with pro forma adjustments evidencing compliance.
Nasdaq further stated that if the Company fails
to evidence compliance with the Rule upon filing its periodic report for the period ending June 30, 2026, the Company may be subject
to delisting. In such event, Nasdaq rules permit the Company to appeal any delisting determination to a Nasdaq Hearings Panel.
There can be no assurance that the Company will
be able to regain compliance with the Rule, or maintain compliance thereafter, or that Nasdaq will continue to grant the Company additional
time to regain compliance.
Vertalo Action
On February 3, 2026, Vertalo, Inc. (“Vertalo”) filed an
Original Petition against the Company in the District Court of Travis County, Texas (98th Judicial District), Cause No. D-1-GN-26-000795.
The complaint follows Aditxt terminating their agreement with Vertalo for material breach. Vertalo’s complaint asserts claims for
breach of contract and seeks, among other relief, alleged unpaid fees of $ 300,000 , warrants to acquire 6,250 shares of Aditxt common stock,
$ 26,000 of alleged travel-related costs, additional alleged damages of at least $ 500,000 , attorneys’ fees, and interest. Aditxt
disputes the allegations and intends to defend the matter vigorously, pursue counterclaims and pursue available claims and defenses. Based
on information available to the Company at present, the Company cannot reasonably estimate a range of loss for this potential action We
cannot predict the outcome of this dispute with certainty. Regardless of the outcome, this action could have an adverse impact on the
Company due to legal costs, diversion of management resources, and other factors.
2026 Special Meeting
On February 13, 2026, the Company reconvened
its special meeting of stockholders (the “Reconvened Special Meeting”), which was initially held on January 30, 2026 in virtual
format and adjourned until February 13, 2026 in order to allow for additional time for the Company’s stockholders to vote. An aggregate
of 64,571 shares of the Company’s common stock or 33.39 % of the voting authority, constituting a quorum, were represented virtually,
in person, or by valid proxies at the Reconvened Special Meeting.
F- 35
The stockholders of the Company approved the
following matters (i) for the purpose of Nasdaq Marketplace Rule 5635(d), the issuance of shares of common stock underlying shares of
Series A-1 Convertible Preferred Stock originally issued by the Company in December 2023 (ii) for the purpose of Nasdaq Marketplace Rule
5635(d), the issuance of shares of common stock underlying shares of Series C-1 Convertible Preferred Stock and common stock purchase
warrants originally issued by the Company in May 2024 and August 2024 (iii) for the purpose of Nasdaq Marketplace Rule 5635(d), the issuance
of shares of common stock underlying common stock purchase warrants originally issued by the Company in July 2024 (iv) the Company’s
2025 Employee Stock Purchase Plan (v) to approve an amendment to our 2021 Plan to increase the number of shares of common stock issuable
thereunder to 350,000 shares from 3 shares (vi) the Company’s proposed amendment to its Amended and Restated Certificate of Incorporation,
as amended (the “Certificate of Incorporation”), to change the Company’s name from “Aditxt, Inc.” to “bitXbio,
Inc.” (vii) discretionary authority to our board of directors to (i) amend our certificate of incorporation to combine outstanding
shares of our common stock into a lesser number of outstanding shares, or a “reverse stock split,” at a specific ratio within
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
board of directors in its sole discretion; and (ii) effect the reverse stock split, if at all, within one year of the date the proposal
is approved by stockholders
Aditxt Reverse Split
At the Reconvened Special Meeting, the stockholders
approved a proposal to amend the Company’s certificate of incorporation to effect a reverse split of the Company’s outstanding
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
fifty (1:for:250), with the exact ratio to be determined by the Company’s board of directors in its sole discretion.
Following the Special Meeting, the board of directors
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
common stock. On March 9, 2026, the Company filed with the Secretary of State of the State of Delaware a certificate of amendment to
its certificate of incorporation (the “Certificate of Amendment”) to effect the March 2026 Reverse Split. The March 2026
Reverse Split became effective as of 4:01 p.m. Eastern Time on March 6, 2026, and the Company’s common stock began trading on a
split-adjusted basis when the Nasdaq Stock Market opened on March 9, 2026. The March 2026 Reverse Stock Split is primarily intended to
bring the Company into compliance with Nasdaq’s minimum bid price requirement.
When the March 2026 Reverse Split became effective,
every 8 shares of the Company’s issued and outstanding common stock were automatically combined, converted and changed into 1 share
of the Company’s common stock, without any change in the number of authorized shares or the par value per share. In addition, a
proportionate adjustment was made to the per share exercise price and the number of shares issuable upon the exercise of all outstanding
stock options, restricted stock units and warrants to purchase shares of common stock and the number of shares reserved for issuance
pursuant to the Company’s equity incentive compensation plans. Any fraction of a share of common stock created as a result of the
March 2026 Reverse Split was rounded up to the next whole share. Holders of the Company’s common stock held in book-entry form
or through a bank, broker or other nominee did not need to take any action in connection with the March 2026 Reverse Split. Stockholders
of record received information from the Company’s transfer agent regarding their common stock ownership post- the March Reverse
Stock Split.
The Company’s common stock continues to
trade on the Nasdaq Stock Market LLC under the existing symbol “ADTX”, but the security has been assigned a new CUSIP number
(007025877).
Acquisition of Ignite Proteomics, LLC
On March 11, 2026, the Company entered into a
Securities Purchase Agreement (the “Ignite Agreement”) with IMAC Holdings, Inc. (“IMAC”) and the several investors
listed on the Schedule of Buyers attached to the Agreement (collectively, the “Ignite Buyers”) whereby the Ignite Buyers
sold 100 % of their equity interests in Ignite Proteomics, LLC, a Delaware limited liability company (“Ignite”) and formerly
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
Series A-2 Convertible Preferred Stock (the “Preferred A-2 Shares”). The stated value of the Preferred A-2 Shares is $ 1,000
per share for a total of $ 36,000,000 in preferred stock. The equity interests of Ignite purchased by the Company under the Ignite Agreement
represent 100 % of the issued and outstanding equity of Ignite. As of the date of this filing, the Company is still determining the financial
statement impact of the transaction.
F- 36
The Preferred A-2 Shares are convertible into
shares of Common Stock. If, as of the first anniversary of the Closing Date (as defined in the Ignite Agreement), the Conversion Price
(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),
the Company shall provide each stockholder entitled to vote at the next annual meeting of stockholders of the Company a proxy statement
soliciting each such stockholder’s affirmative vote at the stockholder meeting for approval to change the amount of the Conversion
Price to such lower number. If the stockholders do not approve changing the Conversion Price, the Company will again recommend approval
of the new Conversion Price at each succeeding annual meeting of stockholders until such approval is obtained.
Issuance of Note
On March 11, 2026, the Company entered into a
Note Purchase Agreement (the “March Note Purchase Agreement”) with the several buyers (the “March Note Buyers”),
pursuant to which the Company will issue its 10 % original issue discount promissory notes (the “March 2026 Notes”) for the
aggregate principal amount of $ 3,194,444 . The aggregate funding amount from all March Note Buyers was $ 2,875,000 at closing.
The March 2026 Notes bear interest on the outstanding
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
long as such Event of Default remains uncured. The March 2026Notes may be prepaid at anytime with no penalty. The March 2026Notes mature
nine months from the issuance date, and all outstanding principal and accrued interest shall be due on the maturity date.
A March Note Buyer also has the right to roll
all or any portion of the March 2026 Notes into securities issued by the Company in future capital-raising transactions.
January Loan Agreement Payoff
On March 12, 2026, the Company entered into a
payoff agreement (the “January Loan Payoff Agreement”) with the January Lender. Pursuant to the January Loan Payoff Agreement,
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
to enter into the March Note Purchase Agreement and Ignite Agreement.
At the Market Activity
For the period beginning January 1, 2026, through the date of this
report, the Company sold 50,139 shares at an average price of $ 13.06 per share under the ATM. The sale of Shares generated net proceeds
of approximately $ 633,631 after paying fees and expenses.
On March 27, 2026, the Company increased the maximum
aggregate offering price of the shares of the Company’s Common Stock issuable under the ATM with H.C. Wainwright &Co., dated
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
sold to date under the ATM, and filed a prospectus supplement.
Series A-1 Convertible Preferred Stock
Redemptionss
For the period beginning January 1, 2026 through
the date of this report, the Company redeemed approximately 322 shares of Series A-1 Convertible Preferred Stock for $ 369,996 . As of
the date of this report, the Company has an outstanding redemption payable of 356 shares Series A-1 Convertible Preferred Stock of $ 409,052 .
Series A-1 Convertible Preferred Stock
Conversions
For the period beginning January 1, 2026 through
the date of this report, the holders of the Series A-1 Convertible Preferred Stock converted approximately 604 shares of Series A-1 Convertible
Preferred Stock for 408,239 shares of common stock.
F- 37