Item 1. Financial Statements
ITEM
1 : Financial Statements
AIM
IMMUNOTECH INC. AND SUBSIDIARIES
Condensed
Consolidated Balance Sheets
(in
thousands, except for share and per share amounts)
(Unaudited
September 30, 2025 and Audited December 31, 2024)
September
30, 2025
December
31, 2024
ASSETS
Current assets:
Cash and cash
equivalents
$ 2,347
$ 1,701
Marketable securities
62
2,276
Prepaid
expenses and other current assets
166
199
Total
current assets
2,575
4,176
Property and equipment, net
80
108
Right of use asset, net
436
618
Patent and trademark rights, net
2,041
2,594
Other assets
362
1,112
Total
assets
$ 5,494
$ 8,608
LIABILITIES AND STOCKHOLDERS’
EQUITY
Current liabilities:
Accounts payable
$ 1,252
$ 6,383
Accrued expenses
679
606
Current portion of operating
lease liability
232
239
Current
portion of note payable, net
1,880
2,307
Total
current liabilities
4,043
9,535
Long-term liabilities:
Operating lease liability
226
395
Warrant liability
7,302
—
Total
liabilities
11,571
9,930
Commitments and contingencies (Note 10 and 11)
-
-
Stockholders’ deficit:
Series A Junior Participating
Preferred Stock, $ 0.001 par value, 4,000,000 and 250,000 shares authorized as of September 30, 2025, and December 31, 2024, respectively;
issued and outstanding – none
—
—
Series B Convertible
Preferred Stock, stated value $ 1,000 per share, 10,000 shares authorized; as of September 30, 2025, and December 31, 2024, respectively;
issued and outstanding – none
—
—
Preferred Stock, Value
—
—
Common Stock, $ 0.001 par value, authorized
shares - 350,000,000 ; issued and outstanding shares 2,764,188 and 655,263 as of September 30, 2025 and December 31, 2024, respectively
3
1
Additional paid-in capital
430,531
425,505
Accumulated deficit
( 436,611 )
( 426,828 )
Total
stockholders’ equity
( 6,077 )
( 1,322 )
Total
liabilities and stockholders’ equity
$ 5,494
$ 8,608
See
accompanying notes to consolidated financial statements.
2
AIM
IMMUNOTECH INC. AND SUBSIDIARIES
Consolidated
Statements of Comprehensive Loss
(in
thousands, except share and per share data)
(Unaudited)
Three
months ended September 30,
Nine
months ended September 30,
2025
2024
2025
2024
Revenues:
Clinical
treatment programs - US
$ 26
$ 35
$ 67
$ 125
Total Revenues
26
35
67
125
Costs and Expenses:
Production costs
68
8
88
24
Research and development
607
1,437
2,861
4,533
General
and administrative
1,798
3,079
5,830
9,485
Total Costs and Expenses
2,473
4,524
8,779
14,042
Operating loss
( 2,447 )
( 4,489 )
( 8,712 )
( 13,917 )
Gain (loss) on investments
( 1 )
273
17
96
Interest and other income
3,052
718
3,073
3,379
Interest expense and other
finance costs
( 148 )
( 202 )
( 421 )
( 453 )
Issuance Cost
( 433 )
—
( 433 )
—
Loss on issuance of warrants
( 3,977
)
—
( 3,977
)
( 458
)
Change in fair value of warrants
670
—
670
—
Net Loss
$ ( 3,284 )
$ ( 3,700 )
$ ( 9,783 )
$ ( 11,353 )
Basic and diluted loss per share
$ ( 1.57 )
$ ( 6.00 )
$ ( 8.18 )
$ ( 21.00 )
Weighted average shares outstanding basic and diluted
2,093,446
576,770
1,195,439
533,514
See
accompanying notes to consolidated financial statements.
3
AIM
IMMUNOTECH INC. AND SUBSIDIARIES
Consolidated
Statements of Changes in Stockholders’ Equity
For
the Nine Months Ended September 30, 2025 and 2024
(in
thousands except share data)
(Unaudited)
Series
B
Preferred Shares
Common
Stock
Shares
Common
Stock .001
Par Value
Additional
Paid-in
Capital
Accumulated
other
Comprehensive
Income (Loss)
Accumulated
Deficit
Total
Stockholders’
Equity
Balance December 31, 2024
$ —
655,263
$ 1
$ 425,505
$ —
$ ( 426,828 )
$ ( 1,322 )
Common stock issuance, net of costs
—
42,854
—
660
—
—
660
Equity-based compensation
—
4,242
—
60
—
—
60
Debt repayment
—
20,541
—
450
—
—
450
Net comprehensive loss
—
—
—
—
—
( 3,705 )
( 3,705 )
Balance March 31, 2025
$ —
722,900
$ 1
$ 426,675
$ —
$ ( 430,533 )
$ ( 3,857 )
Common stock issuance, net of costs
—
41,339
—
105
—
—
105
Adjustment for fractional shares
—
( 51 )
—
—
—
—
—
Net comprehensive loss
—
—
—
—
—
( 2,794 )
( 2,794 )
Balance June 30, 2025
$ —
764,188
$ 1
$ 426,780
$ —
$ ( 433,327 )
$ ( 6,546 )
Common stock and warrant issuance, net of costs
—
2,000,000
2
3,751
—
—
3,753
Net comprehensive loss
—
—
—
—
—
( 3,284 )
( 3,284 )
Balance September 30, 2025
$ —
2,764,188
$ 3
$ 430,531
$ —
$ ( 436,611 )
$ ( 6,077 )
Series
B
Preferred Shares
Common
Stock
Shares
Common
Stock .001
Par Value
Additional
Paid-in
Capital
Accumulated
other
Comprehensive
Income (Loss)
Accumulated
Deficit
Total
Stockholders’
Equity
Balance December 31, 2023
$ 689
491,025
$ 1
$ 419,052
$ —
$ ( 409,508 )
$ 10,234
Common stock issuance, net of costs
—
8,076
—
329
—
—
329
Cashless exercise of warrants
—
32
—
—
—
—
—
Equity-based compensation
—
—
—
80
—
—
80
Committed shares
—
3,386
—
—
—
—
—
Net comprehensive loss
—
—
—
—
—
( 5,817 )
( 5,817 )
Balance March 31, 2024
$ 689
502,519
$ 1
$ 419,461
$ —
$ ( 415,325 )
$ 4,826
Common stock issuance, net of costs
—
68,847
—
532
—
—
532
Issuance of warrants
—
—
—
2,500
—
—
2,500
Equity-based compensation
—
—
—
80
—
—
80
Series B preferred shares converted to common
shares
( 689 )
—
—
689
—
—
—
Net Comprehensive loss
—
—
—
—
—
( 1,836 )
( 1,836 )
Balance June 30, 2024
$ —
571,366
$ 1
$ 423,262
$ —
$ ( 417,161 )
$ 6,102
Balance
$ —
571,366
$ 1
$ 423,262
$ —
$ ( 417,161 )
$ 6,102
Common stock issuance, net of costs
—
6,534
—
180
—
—
180
Equity-based compensation
—
8,785
—
330
—
—
330
Net Comprehensive loss
—
—
—
—
—
( 3,700 )
( 3,700 )
Balance September 30, 2024
$ —
586,685
$ 1
$ 423,772
$ —
$ ( 420,861 )
$ 2,912
Balance
$ —
586,685
$ 1
$ 423,772
$ —
$ ( 420,861 )
$ 2,912
See
accompanying notes to consolidated financial statements.
4
AIM
IMMUNOTECH INC. AND SUBSIDIARIES
Consolidated
Statements of Cash Flows
For
the Nine Months Ended September 30, 2025 and 2024
(in
thousands)
(Unaudited)
2025
2024
Cash flows from operating activities:
Net loss
$ ( 9,783 )
$ ( 11,353 )
Adjustments to reconcile net loss to net cash
used in operating activities:
Depreciation of property
and equipment
28
28
Abandonment and expiration
of patents and trademark rights
697
46
Amortization of patent,
trademark rights
139
154
Non-cash lease expense
140
226
Equity-based compensation
60
490
Gain on sale of marketable
securities
( 17 )
( 95 )
Amortization of financial
obligation
252
232
Gain on fair value of warrants
( 670
)
—
Loss on issuance of warrants
3,977
458
Non-cash gain on settlement of liability
( 3,041
)
Change in assets and liabilities:
Funds receivable from New
Jersey net operating loss
—
1,181
Prepaid expenses and other
current assets
33
( 63 )
Lease liability
( 134 )
( 231 )
Other assets
750
( 1,028 )
Accounts payable
( 1,656 )
( 179 )
Accrued
expenses
254
( 799 )
Net
cash used in operating activities
( 8,971 )
( 10,933 )
Cash flows from investing
activities:
Proceeds from sale of marketable
securities
2,322
1,597
Purchase of marketable
securities
( 91 )
( 158 )
Purchase of property and
equipment
—
( 18 )
(Purchase)
abandonment of patent and trademark rights
( 283 )
( 419 )
Net
cash provided by investing activities
1,948
1,002
Cash flows from financing activities:
Proceeds from issuance
of common stock and warrants
7,314
—
Proceeds from sale of stock,
net of issuance costs
367
860
Proceeds from note payable,
net of issuance costs
250
2,500
Repayment of debt with cash
( 660 )
—
Proceeds from equity line of credit
398
2,047
Net cash provided
by financing activities
7,669
5,407
Net increase (decrease) in cash and cash equivalents
646
( 4,524 )
Cash and cash equivalents
at beginning of period
1,701
5,439
Cash and cash equivalents
at end of period
$ 2,347
$ 915
Supplemental disclosures
of non-cash investing and financing cash flow information:
Operating
lease-Right of Use Assets
$ ( 42 )
$ ( 3 )
Unrealized
gain on marketable securities
$ 73
$ 373
Repayment of debt obligation with shares
$ 450
$ 175
See
accompanying notes to consolidated financial statements.
5
AIM
IMMUNOTECH INC. AND SUBSIDIARIES
NOTES
TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Note
1: Business and Basis of Presentation
AIM
ImmunoTech Inc. and its subsidiaries (collectively, “AIM” or the “Company” is an immuno-pharma company headquartered
in Ocala, Florida, and focused on the research and development of therapeutics to treat multiple types of cancers, viral diseases and
immune-deficiency disorders and to treat cancers for which there are currently inadequate or unmet therapies. It has established a strong
foundation of laboratory, pre-clinical and clinical data with respect to the development of nucleic acids and natural interferon to enhance
the natural antiviral defense system of the human body, and to aid the development of therapeutic products for the treatment of certain
cancers and chronic diseases.
AIM’s
flagship products are Ampligen (rintatolimod) and Alferon N Injection (Interferon alfa). Ampligen is a double-stranded RNA (“dsRNA”)
molecule being developed for globally important cancers, viral diseases and disorders of the immune system. Ampligen has not been approved
by the FDA or marketed in the United States but is approved for commercial sale in the Argentine Republic for the treatment of severe
Chronic Fatigue Syndrome (“CFS”).
The
Company is currently proceeding primarily in five areas:
● Conducting
clinical trials to evaluate the efficacy and safety of Ampligen for the treatment of pancreatic
cancer.
● Evaluating
Ampligen across multiple cancers as a potential therapy that modifies the tumor microenvironment
with the goal of increasing anti-tumor responses to checkpoint inhibitors.
● Exploring
Ampligen’s antiviral activities and potential use as a prophylactic or treatment for
existing viruses, new viruses and mutated viruses thereof.
● Evaluating
Ampligen as a treatment for myalgic encephalomyelitis/chronic fatigue syndrome (“ME/CFS”)
and fatigue and/or the Post-COVID condition of fatigue.
● Evaluating
Ampligen as a vaccine adjuvant in the combination of Ampligen and AstraZeneca’s FluMist
as an intranasal vaccine for influenza, including avian influenza.
The
Company is prioritizing activities in an order related to the stage of development, with those clinical activities such as pancreatic
cancer, having priority over other experimentation. The Company intends that priority clinical work be conducted in trials authorized
by the FDA or European Medicines Agency (“EMA”), which trials support a potential future New Drug Application (“NDA”).
In
management’s opinion, all adjustments necessary for a fair presentation of its consolidated financial statements have been included.
Such adjustments consist of normal recurring items. Interim results are not necessarily indicative of results for a full year.
The
interim consolidated financial statements and notes thereto are presented as permitted by the Securities and Exchange Commission (“SEC”),
and do not contain certain information which will be included in the Company’s annual consolidated financial statements and notes
thereto.
These
consolidated financial statements should be read in conjunction with the Company’s consolidated financial statements for the years
ended December 31, 2024, and 2023, contained in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024,
filed on March 27, 2025.
Use
of Estimates
The
preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires
management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure (“GAAP”)
of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses for the
reporting period. Actual results could differ from those estimates, and those differences may be material. Accounts requiring the use
of significant estimates include determination of other-than-temporary impairment on securities, valuation of deferred taxes, patent
and trademark valuations, stock-based compensation calculations, fair value of warrants, and contingency accruals.
6
Liquidity
and Going Concern
The
accompanying unaudited condensed consolidated financial statements have been prepared assuming the Company will continue as a going concern.
The going concern basis of presentation assumes that the Company will continue in operation one year after the date these financial statements
are issued and will be able to realize its assets and discharge its liabilities and commitments in the normal course of business.
Pursuant
to the requirements of the Financial Accounting Standards Board’s (the “FASB”) Accounting Standards Codification (“ASC”)
Topic 205-40, Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern, management must evaluate whether
there are conditions or events, considered in the aggregate, that raise substantial doubt about the Company’s ability to continue
as a going concern for one year from the date these financial statements are issued. This evaluation does not take into consideration
the potential mitigating effect of management’s plans that have not been fully implemented or are not within control of the Company
as of the date the financial statements are issued. When substantial doubt about the Company’s ability to continue as a going concern
exists, management evaluates whether the mitigating effect of its plans sufficiently alleviates the substantial doubt. The mitigating
effect of management’s plans, however, is only considered if both (1) it is probable that the plans will be effectively implemented
within one year after the date that the financial statements are issued, and (2) it is probable that the plans, when implemented, will
mitigate the relevant conditions or events that raise substantial doubt about the Company’s ability to continue as a going concern
within one year after the date that the financial statements are issued.
The
Company’s principal source of liquidity is its cash and cash equivalents, marketable securities, and proceeds from financing activities
to provide the necessary funding to meet its obligations as they become due. The Company incurred losses from operations and net cash
used on operating activities for the year ended December 31, 2024 and for the nine months ended September 30, 2025, and has a working
capital deficit as of December 31, 2024 and as of September 30, 2025. Additionally, its stockholders’ equity was below the minimum
requirements for continued listing on the New York Stock Exchange American (“the Exchange”). These factors raise substantial
doubt regarding the Company’s ability to continue as a going concern for a period of at least one year from the date of issuance
of these unaudited condensed consolidated financial statements. Management evaluated the conditions and the significance in relation
to the Company’s ability to meet its obligations and noted that all outstanding debt is current as of September 30, 2025. If the
Company is unable to implement sufficient mitigation efforts, it may need to limit its business activities or be unable to continue as
a going concern, which would have a material adverse effect on its results of operations and financial condition.
During the third quarter of 2025,
an agreement was reached with a vendor surrounding legal fees. The agreement provided that $ 3,041,000 of previously billed fees would
be forgiven in exchange for payments totaling $ 1,875,000 . The reduction was included as “other income” and accounts payable
was reduced.
On
December 11, 2024, the Company received an official notice of noncompliance with the Exchange’s continued listing requirements.
This includes the need for the Company to have stockholders’ equity of $ 6,000,000
or more. The Exchange’s review showed that the Company
was not in compliance with that requirement. As required, the Company submitted a plan (the “Plan”) to the Exchange illustrating
how it can regain compliance by June 11, 2026. The Exchange accepted the Plan on February 26, 2025. If the Company is not able to regain
compliance by June 11, 2026, its common stock may be delisted from the Exchange. As of September 30, 2025, its stockholders’ deficit
was approximately ($ 6,077,000 ).
It must increase its stockholders’ equity to be at least $ 6,000,000 to regain compliance with this rule. If it is not able to raise
sufficient capital as set forth in the Plan or by other means, it may be unable to regain compliance with the Exchange’s listing
standards and its securities could be subject to delisting. In addition, in the event that the price of the common stock drops to $ 0.10
per share, trading in the common stock will automatically be
suspended and the common stock would be subject to delisting. The price dropped below $ 0.10
and on April 4, 2025, the Company received a delisting letter
from the Exchange and trading in its common stock on the Exchange was suspended.
On April 30, 2025, the Company
held a special meeting of stockholders and authorized the Company’s Board of Directors to effect a reverse split at its discretion
on a basis of up to one for 100 outstanding shares of Common Stock. On May 29, 2025, the Board authorized the Reverse Split and on June
10, 2025, the Company filed an amendment to its Articles of Incorporation effecting a reverse split of its outstanding shares of Common
Stock on a one for 100 basis (the “Reverse Split”). Stockholders were given cash in lieu of any fractional shares on a post-split
basis.
On June 11, 2025,
the Company was notified by the Exchange that the Company had regained compliance with Section 1003(f)(v) of the Exchange’s Company
Guide (low selling price) and that trading in the Company’s Common Stock was reinstated on the Exchange on June 17, 2025
Note
2 : Recent Accounting Pronouncements
The Company has implemented
all new accounting pronouncements that are in effect. These pronouncements did not have any material impact on the financial statements
unless otherwise disclosed, and the Company does not believe that there are any other new accounting pronouncements that have been issued
that might have a material impact on its financial position or results of operations. Accounting pronouncements issued by the FASB since
filing the Annual Report on Form 10-K for the year ended December 31, 2024 did not or are not believed by management to have a material
impact on the Company’s present or future financial statements.
Note 3: Cash and Cash Equivalents
Cash
includes bank deposits maintained at several financial institutions. The Company considers highly liquid instruments with an original
maturity of three months or less to be cash equivalents. At various times throughout the nine months ended September 30, 2025, some accounts
held at financial institutions were in excess of the federally insured limit of $ 250,000 . The Company has not experienced any losses
on these accounts and believes credit risk to be minimal.
7
Note
4: Marketable Securities
Marketable
securities consist of mutual funds. At September 30, 2025 and December 31, 2024, it was determined that none of the marketable securities
had an other-than-temporary impairment. At September 30, 2025, and December 31, 2024, all securities were measured as Level 1 instruments
of the fair value measurements standard (See Note 5: Fair Value). At September 30, 2025, and December 31, 2024, the Company held $ 62,000
and $ 2,276,000 respectively, in mutual funds.
Mutual
Funds classified as available for sale consisted of $ 62,000
at September 30, 2025. The net losses recognized for the three-month
period ended September 30, 2025 on equity securities was ($ 1,000 ) . The net gains recognized for the three-month period ended September
30, 2025 on equity securities sold during the period were $ 11,000 . The unrealized losses recognized for the three-month period ended
September 30, 2025 on equity securities still held was ($ 12,000 ) . The net gain recognized for the nine-month period ended September 30,
2025, on equity securities was $ 17,000 . The net losses recognized for the nine-month period ended September 30, 2025, on equity securities
sold during the period were ($ 56,000 ) . The unrealized gains recognized for the nine-month period ended September 30, 2025, on equity
securities still held was $ 73,000 .
Mutual
Funds classified as available for sale consisted of $ 2,276,000
at December 31, 2024. The net gain recognized for the three-month
period ended September 30, 2024 on equity securities was $ 273,000 . The net losses recognized for the three-month period ended September
30, 2024 on equity securities sold during the period were ($ 59,000 ) . The unrealized gains recognized for the three-month period ended
September 30, 2024 on equity securities still held was $ 332,000 . The net gain recognized for the nine-month period ended September 30,
2024 on equity securities was $ 95,000 . The net losses recognized for the nine-month period ended September 30, 2024 on equity securities
sold during the period were ($ 277,000 ) . The unrealized gains recognized for the nine-month period ended September 30, 2024 on equity
securities still held was $ 373,000 .
Note
5: Fair Value Measurements
Fair
Value
The
Company complies with the provisions of FASB ASC 820 “Fair Value Measurements” for its financial and non-financial assets
and liabilities. ASC 820 defines fair value, establishes a framework for measuring fair value and expands disclosure for each major asset
and liability category measured at fair value on either a recurring or nonrecurring basis.
The
fair values of cash and cash equivalents, other assets, accounts payable and accrued expenses approximate their carrying values due to
the short-term maturities of these items and are considered a Level 1 instrument of the fair value measurements standard. The Company
also has certain warrants with a cash settlement feature in the occurrence of a Fundamental Transaction. The fair value of the Class
A and Class B warrants (“June 2024 Warrants”) related to the Company’s June 2024 common stock and warrant issuance,
are calculated using a Black-Scholes model. The fair value of the Class C and Class D warrants (“October 2024 Warrants”)
related to the Company’s October 2024 common stock and warrant issuance, are calculated using a Black-Scholes model. The fair value
of the Class E and Class F warrants (“August 2025 Warrants”) related to the Company’s August 2025 common stock and
warrant issuance, are calculated using a Black-Scholes model.
The
Company also had certain redeemable warrants in the Rights Offering with a cash settlement feature in the occurrence of a Fundamental
Transaction. No Fundamental Transaction occurred. In March 2024, 2,050 of these warrants converted on a cashless basis and the remaining
58,300 expired.
The
Company estimated the fair value of the June 2024 Warrants, October 2024 Warrants and August 2025 Warrants using the Black-Scholes Model,
which uses multiple inputs including the Company’s stock price, the exercise price of the warrant, volatility of the Company’s
stock price, the risk-free interest rate and the expected term of the warrants.
8
The
Company utilized the following assumptions to estimate the fair value of the Class A Warrants:
Schedule of Assumptions to Estimate Fair Value of Warrants
June 30,
2024
Underlying price per share
$ 35.00
Exercise price per share
$ 36.30
Risk-free interest rate
4.42 %
Expected holding period
5.5 years
Expected volatility
110 %
Expected dividend yield
—
Warrants measurement input
—
The
Company utilized the following assumptions to estimate the fair value of the Class B Warrants:
June 30,
2024
Underlying price per share
$ 35.00
Exercise price per share
$ 36.30
Risk-free interest rate
4.82 %
Expected holding period
2 years
Expected volatility
89 %
Expected dividend yield
—
Warrants measurement input
—
The
Company utilized the following assumptions to estimate the fair value of the Class C Warrants:
October1,
2024
Underlying price per share
$ 26.00
Exercise price per share
$ 28.00
Risk-free interest rate
3.6 %
Expected holding period
2 years
Expected volatility
82 %
Expected dividend yield
—
Warrants measurement input
—
The
Company utilized the following assumptions to estimate the fair value of the Class D Warrants:
October 1,
2024
Underlying price per share
$ 26.00
Exercise price per share
$ 28.00
Risk-free interest rate
3.5 %
Expected holding period
5.5 years
Expected volatility
91 %
Expected dividend yield
—
Warrant measurement input
—
9
The
Company utilized the following assumptions to estimate the fair value of the Class E Warrants:
July 30,
September 30,
2025
2025
Underlying price per share
$ 3.05
$ 2.74
Exercise price per share
$ 4.00
$ 4.00
Risk-free interest rate
4.0 %
3.7 %
Expected holding period
5 years
4.83 years
Expected volatility
101 %
108 %
Expected dividend yield
—
—
Warrant measurement input
—
—
The
Company utilized the following assumptions to estimate the fair value of the Class F Warrants:
July 30,
September 30,
2025
2025
Underlying price per share
$ 3.05
$ 2.74
Exercise price per share
$ 4.00
$ 4.00
Risk-free interest rate
4.0 %
3.7 %
Expected holding period
1.51 years
1.34 years
Expected volatility
142 %
162 %
Expected dividend yield
—
—
Warrant measurement input
—
—
The
significant assumptions using the Black-Scholes model approach for valuation of the Warrants are:
(i)
Risk-Free Interest Rate . The risk-free interest rates
for the Warrants are based on U.S. Treasury constant maturities for periods commensurate with the remaining expected holding periods
of the warrants.
(ii)
Expected Holding Period . The expected holding period
represents the period of time that the Warrants are expected to be outstanding until they are exercised. The Company utilizes the remaining
contractual term of the Warrants at each valuation date as the expected holding period.
(iii)
Expected Volatility . Expected stock volatility is based
on daily observations of the Company’s historical stock values for a period commensurate with the remaining expected holding period
on the last day of the period for which the computation is made.
(iv)
Expected Dividend Yield . The expected dividend yield
is based on the Company’s anticipated dividend payments over the remaining expected holding period. As the Company has never issued
dividends, the expected dividend yield is 0 % and this assumption will be continued in future calculations unless the Company changes
its dividend policy.
(v)
Expected Probability of a Fundamental Transaction. Put
rights arise if a Fundamental Transaction 1) is an all cash transaction; (2) results in the Company going private; or (3) is a transaction
involving a person or entity not traded on a national securities exchange. The Company believes such an occurrence is unlikely because:
1. The
Company only has one product that is FDA approved but is currently not available for commercial
sales.
2. The
Company will have to perform additional clinical trials for FDA approval of its flagship
product.
3. Industry
and market conditions continue to include uncertainty, adding risk to any transaction.
4. The
nature of a life sciences company is heavily dependent on future funding and high fixed costs,
including Research & Development.
5. The
Company has minimal revenues streams which are insufficient to meet the funding needs for
the cost of operations or construction at their manufacturing facility; and
6. The
Company’s Rights Agreement and Executive Agreements make it less attractive to a potential
buyer.
While
the assumptions remain consistent from period to period (e.g., utilizing historical stock prices), the actual historical prices input
for the relevant period input change.
10
The
Company accounts for certain assets and liabilities at fair value. The hierarchy below lists three levels of fair value based on the
extent to which inputs used in measuring fair value are observable in the market. AIM categorizes each of its fair value measurements
in one of these three levels based on the lowest level input that is significant to the fair value measurement in its entirety. These
levels are:
1. Level
1 – Quoted prices are available in active markets for identical assets or liabilities
at the reporting date. Generally, this includes debt and equity securities that are traded
in an active market.
2. Level
2 – Observable inputs other than Level 1 prices such as quote prices for similar assets
or liabilities; quoted prices in markets that are not active; or other inputs that are observable
or can be corroborated by observable market data for substantially the full term of the assets
or liabilities. Generally, this includes debt and equity securities that are not traded in
an active market.
3. Level
3 – Unobservable inputs that are supported by little or no market activity and that
are significant to the fair value of the assets or liabilities. Level 3 assets and liabilities
include financial instruments whose value is determined using pricing models, discounted
cash flow methodologies, or other valuation techniques, as well as instruments for which
the determination of fair value requires significant management judgment or estimation. As
of September 30, 2024, the Company has classified the warrants with cash settlement features
as Level 3. Management evaluates a variety of inputs and then estimates fair value based
on those inputs. As discussed above, the Company utilized the Black-Scholes model in valuing
the warrants.
The
table below presents the balances of assets and liabilities measured at fair value on a recurring basis by level within the hierarchy
as (in thousands):
Schedule of Assets and Liabilities Measured at Fair Value on a Recurring Basis
As of September 30, 2025
Total
Level 1
Level 2
Level 3
Assets:
Cash equivalents
$ 1,764
$ 1,764
$ —
$ —
Marketable securities
$ 62
$ 62
$ —
$ —
Liabilities:
Warrants
$ 7,302
$ —
$ —
$ 7,302
As of December 31, 2024
Total
Level 1
Level 2
Level 3
Assets:
Cash equivalents
$ 51
$ 51
$ —
$ —
Marketable securities
$ 2,276
$ 2,276
$ —
$ —
Note
6: Property and Equipment, Net
Schedule of Property and Equipment
(in
thousands)
September
30, 2025
December
31, 2024
Furniture, fixtures, and equipment
1,466
1,466
Less: accumulated depreciation
( 1,386 )
( 1,358 )
Property and equipment,
net
$ 80
$ 108
Property
and equipment are recorded at cost. Depreciation and amortization are computed using the straight-line method over the estimated useful
lives of the respective assets, ranging from 3 three to ten years . Depreciation expense for the nine months ending September 30, 2025 and
September 30, 2024 was $ 28,000 and $ 28,000 , respectively.
Note
7: Patents, and Trademark Rights, Net
Patent
and trademark rights consist of the following (in thousands):
Schedule
of Patent and Trademark Rights
September
30, 2025
December
31, 2024
Gross
Carrying Value
Accumulated
Amortization
Net
Carrying Value
Gross
Carrying Value
Accumulated
Amortization
Net
Carrying Value
Patents
$ 2,761
$ ( 806 )
$ 1,955
$ 3,434
$ ( 939 )
$ 2,495
Trademarks
232
( 146 )
86
232
( 133 )
99
Net amortizable patents
and trademarks rights
$ 2,993
$ ( 952 )
$ 2,041
$ 3,666
$ ( 1,072 )
$ 2,594
Patent
and trademark rights acquisitions, abandonments and amortization:
Schedule of Changes in Patents, Trademark Rights
December 31, 2024
$ 2,594
Acquisitions
283
Abandonments and expirations
( 697 )
Amortization
( 139 )
September 30, 2025
$ 2,041
11
Patents
and trademarks are stated at cost (primarily legal fees) and are amortized using the straight-line method over an estimated useful life
of 17 years for patents and 10 years for trademarks. The weighted remaining average amortization period is approximately 12 years for
patents and 6 years for trademarks, respectively. The company expenses annuity costs related to its trademarks and patents.
Amortization
of patents and trademarks for each of the next five years and thereafter is as follows (in thousands):
Schedule of Amortization of Patents and Trademarks
Year Ending December 31,
2025
$ 58
2026
229
2027
211
2028
204
2029
188
Thereafter
1,151
Total
$ 2,041
Note
8: Accrued Expenses
Accrued
expenses consist of the following:
Schedule of Accrued Expenses
(in
thousands)
September
30, 2025
December
31, 2024
Compensation
$ 17
$ 1
Professional fees
458
416
Clinical trial expenses
113
145
Interest
16
11
Other expenses
75
33
Accrued expenses
$ 679
$ 606
Note
9: Unsecured Promissory Notes
On
February 16, 2024, the Company (“Borrower”) entered into a Note and Note Purchase Agreement with Streeterville Capital LLC
(“Streeterville” or the “Lender”). Under the terms of the agreements, Streeterville paid the Company $ 2,500,000
in exchange for an unsecured promissory Note with an Original Issue Discount of $ 781,000 . The Company will pay approximately $ 3,300,000
consisting of the principal amount of the Note, together with the original issue discount and $ 20,000 of lender transaction fees, no
later than February 16, 2026. The stated interest rate of the note is 10 %. On May 13, 2025, the Lender and the Borrower entered into
a Forbearance Agreement pursuant to which, for a 1 % fee and expenses, the Lender released the Borrower and its affiliates from all defaults
under the Agreements through the date of the Forbearance Agreement and confirmed that, as a result, no Default Interest is due.
On
June 30, 2025, the Company (“Borrower”) entered into a Note and Note Purchase Agreement with Streeterville Capital LLC
(“Streeterville” or the “Lender”). Under the terms of the agreements, Streeterville paid the Company $ 250,000
in exchange for an unsecured promissory Note with an Original Issue Discount of $ 50,000 .
The Note required the Company to pay $ 310,000
consisting of the principal amount of the Note, together with the original issue discount and $ 10,000
of lender transaction fees, no later than October 28, 2025. On August 12, 2025, the Company repaid the note in full. The note and
all related obligations were fully satisfied during the three months ended September 30, 2025.
12
Future
maturities for the debt as of September 30, 2025 were as follows:
(in
thousands)
Schedule of Maturities of Long-Term Debt
Fiscal years ending December 31:
2025
$ 750
2026
$ 1,130
Total
$ 1,880
Interest and other charges related
to the Streeterville notes were as follows (in thousands):
Schedule of Interest and
Other Charges
2025
2024
2025
2024
Three months ended
September 30, 2025
Nine months ended
September 30, 2025
2025
2024
2025
2024
Interest Charges:
Interest on 2024 note
$ 62
$ 101
186
$ 227
Original issue discount 2024 note
61
$ 101
185
$ 226
Interest on 2025 note
—
—
25
—
Interest on note
—
—
25
—
Original issue discount 2025 note
25
—
25
—
Original issue discount note
25
—
25
—
Total interest charges
$ 148
$ 202
421
$ 453
Other Charges
Loan fee amortization 2024 note
3
3
8
6
The
agreement allows the Lender to redeem up to $250,000 per calendar month beginning in August 2024, upon providing written notice to
Borrower. The Note further contains triggering events which can be remedied by the Lender requiring the Borrower to correct the
triggering event, increasing the outstanding balance by applying the triggering effect, or making the Note immediately due and
payable. In the nine months ended September 30, 2025, the Company entered into agreements with the Lender to settle a portion
of its outstanding loan obligation in the amount of $ 450,000
through the issuance of 20,541
shares of common stock, rather than cash payment. This exchange was completed pursuant to the terms of the loan agreement, which
allows for the settlement of debt through stock issuance under certain conditions. Subsequent to September 30, 2025, the Company entered into agreements with the Lender to settle a portion of its outstanding loan obligation
in the amount of $ 150,000 through the issuance of 74,626 shares of common stock, rather than cash payment.
Note
10: Leases
The
Company leases office and lab facilities and other equipment under non-cancellable operating leases with initial terms typically ranging
from 1 to 5 years, expiring at various dates during 2024 through 2027, and requiring monthly payments ranging from less than $ 1,000 to
$ 17,000 . Certain leases include additional renewal options ranging from 1 to 5 years. AIM has classified all of its leases as operating
leases.
At
September 30, 2025 and December 31, 2024, the balance of the right of use assets was $ 436,000 and $ 618,000 , respectively, and the corresponding
operating lease liability balance was $ 458,000 and $ 634,000 , respectively. Right of use assets are recorded net of accumulated amortization
of $ 567,000 and $ 428,000 as of September 30, 2025 and December 31, 2024, respectively.
AIM
recognized rent expense associated with these leases are follows:
Schedule of AIM Recognized Rent Expense Associated with Operating Lease
September 30, 2025
September 30, 2024
(in thousands)
September 30, 2025
September 30, 2024
Lease costs:
Operating lease costs
$ 223
$ 226
Short-term and variable lease costs
218
205
Total lease costs
$ 441
$ 431
Classification of lease costs
Research & development
$ 310
$ 358
General and administrative
131
73
Lease cost
131
73
Total lease costs
$ 441
$ 431
The
Company’s leases have remaining lease terms between 8 and 23 months. At September 30, 2025, the weighted-average remaining term
was 22 months. At December 31, 2024, the weighted-average remaining term was 41 months. The Company’s weighted average incremental
borrowing rate for its leases was 10 % at September 30, 2025 and 10% at December 31, 2024.
Future
minimum payments as of September 30, 2025, are as follows:
Schedule of Operating Lease Future Payments
Year Ending December 31, (in thousands)
2025
$ 71
2026
258
2027
159
Thereafter
—
Less imputed interest
( 30 )
Total
$ 458
13
Note
11: Research, Consulting and Supply Agreements
The
Company has entered into research, consulting and supply agreements with third party service providers to perform research and development
activities on therapeutics, including clinical trials. The identification of research and development costs involves reviewing open contracts
and purchase orders, communicating with applicable company and third-party personnel to identify services that have been performed, and
corroborating the level of service performed and the associated cost incurred for the service when the Company has not yet been invoiced
or otherwise notified of actual expenses. The Company expenses these research and development costs when incurred.
The
Company’s research and development expenses were comprised of the following (thousands):
Schedule
of Research and Development Expenses
2025
2024
2025
2024
Three months ended
September 30,
Nine months ended
September 30,
2025
2024
2025
2024
Clinical studies
$ 309
$ 582
$ 1,636
$ 1,880
Manufacturing & Engineering
57
306
381
882
Quality control
221
398
685
1,232
Regulatory
20
151
159
539
Totals
$ 607
$ 1,437
$ 2,861
$ 4,533
The
following summarizes the most substantial of our contracts relating to research, consulting, and supply costs for AIM as they related
to research and development costs for the nine months ended September 30, 2025.
Amarex
Clinical Research LLC
Amarex
is the principal administrator of several of AIM’s largest clinical studies. AIM has multiple contracts with Amarex Clinical Research
LLC (“Amarex”). During the nine months ended September 30, 2025 and 2024, the Company incurred approximately $ 207,000 and
$ 337,000 , respectively, related to these ongoing agreements:
●
Pancreatic Cancer - In April 2022, AIM executed a work order
with Amarex pursuant to which Amarex is managing a Phase 2 clinical trial in locally advanced pancreatic cancer patients designated AMP-270.
Per the work order, AIM anticipates that Amarex’s management of the study will cost approximately $ 8,400,000 . This estimate includes
pass-through costs of approximately $ 1,000,000 and excludes certain third-party and investigator costs and escalations necessary for
study completion. AIM anticipates that the study will take approximately 4.6 years to complete.
●
Post-COVID Conditions - In September 2022, AIM executed a work
order with Amarex, pursuant to which Amarex is managing a Phase 2 trial in patients with Post-COVID Conditions. AIM is sponsoring the
study. AIM anticipates that the study will cost approximately $ 6,400,000 , which includes passthrough costs of approximately $ 125,000 ,
investigator costs estimated at about $ 4,400,000 and excludes certain other third-party costs and escalations. During 2023, the original
work order increased to approximately $ 6,600,000 for the addition of patient reported outcome (PRO) electronic questionnaires (devices/tablets
for patients to complete); services associated with the ePRO system and additional safety monitoring services as well as changes to study
documentation (such as protocol amendments) which resulted in additional IND submissions to FDA. The final subject completed the clinical
trial in 2023.The end of study close out tasks continued into 2025.
Costs
incurred pursuant to the Amarex agreements were as follows (thousands):
2025
2024
2025
2024
Three months ended
September 30,
Nine months ended
September 30,
2025
2024
2025
2024
Pancreatic Cancer
$ 3
$ 129
$ 199
$ 141
Post Covid Conditions
—
28
8
196
Total
$ 3
$ 157
$ 207
$ 337
Jubilant HollisterStier
Jubilant HollisterStier (“Jubilant”)
is AIM’s authorized CMO for Ampligen for the approval in Argentina. In 2017, the Company entered into an agreement with Jubilant
pursuant to which Jubilant will manufacture batches of Ampligen® for the Company. Since the 2017 engagement of Jubilant, two lots
of Ampligen consisting of more than 16,000 units were manufactured and released in the year 2018. The first lot was designated for human
use in the United States in the cost recovery CFS program and for expanded oncology clinical trials. The second lot has been designated
for these programs in addition to commercial distribution in Argentina for the treatment of CFS. Jubilant manufactured additional two
lots of Ampligen in December 2019 and January 2020. In December 2023, Jubilant completed manufacturing of 9,042 vials of Ampligen for
clinical use.
14
Costs
incurred pursuant to the Jubilant agreements were as follows (thousands):
2025
2024
2025
2024
Three months ended
September 30,
Nine months ended
September 30,
2025
2024
2025
2024
Total
$ —
$ —
$ —
$ 1
Sterling
Pharma Solutions
In
2022, the Company entered into a Master Service Agreement and a Quality Agreement with Sterling Pharma Solutions (“Sterling”)
for the manufacture of the Company’s Poly I and Poly C12U polynucleotides and transfer of associated test methods at Sterling’s
Dudley, UK location to produce the polymer precursors to manufacture the drug Ampligen.
Costs
incurred pursuant to the Sterling Pharma agreements were as follows (thousands):
2025
2024
2025
2024
Three months ended
September 30,
Nine months ended
September 30,
2025
2024
2025
2024
Total
$ —
$ 133
$ —
$ 262
Erasmus
In
December 2022, the Company entered into a joint clinical study agreement with Erasmus University Medical Center Rotterdam to conduct
a Phase II study: Combining anti-PD-L1 immune checkpoint inhibitor durvalumab with TLR-3 agonist rintatolimod in patients with metastatic
pancreatic ductal adenocarcinoma for therapy efficacy. This is a study in collaboration with AstraZeneca. AIM’s limited responsibilities
are limited to providing Ampligen. Additionally, in April 2023 AIM agreed to provide to Erasmus MC an unrestricted grant of $ 200,000
for immune monitoring in pancreatic cancer patients.
Costs
incurred pursuant to the Erasmus agreements were as follows (thousands):
2025
2024
2025
2024
Three months ended
September 30,
Nine months ended
September 30,
2025
2024
2025
2024
Total
$ —
$ —
$ —
$ 79
Azenova
Sales International
In
October 2023, the Company entered into a consulting agreement with Azenova, LLC whereas Azenova will provide business development services
for AIM’s Ampligen product for solid tumors for a 12-month term that is extendable upon the agreement of the parties. In exchange
for its services, Azenova received a monthly retainer of $ 30,000 in addition to 3,600 stock options that vest monthly. The monthly retainer
was reduced to $ 10,000 in August 2024 and then changed again to payments based on hourly billing only.
Costs
incurred pursuant to the Azenova agreements were as follows (thousands):
2025
2024
2025
2024
Three months ended
September 30,
Nine months ended
September 30,
2025
2024
2025
2024
Total
$ —
$ 50
$ —
$ 230
15
Alcami
In
September 2023, the Company entered into an agreement with Alcami Corporation to perform an extractables study for a primary packaging
component. The agreement called for fixed costs of approximately $ 30,000 upon completion of the study and issue of the final report,
along with solvent costs, and pass through items to be billed on a per activity basis. The final bill for the initial study was received
in December 2023.
Costs
incurred pursuant to the Alcami agreements were as follows (thousands):
2025
2024
2025
2024
Three months ended
September 30,
Nine months ended
September 30,
2025
2024
2025
2024
research and development expenses
$ ( 5 )
$ —
$ 10
$ 14
Note
12: 401(k) Plan
We
have a defined contribution plan, entitled the AIM ImmunoTech Employees 401(k) Plan and Trust Agreement (the “401(k) Plan”).
Our full-time employees are eligible to participate in the 401(k) Plan following 61 days of employment. Subject to certain limitations
imposed by federal tax laws, participants are eligible to contribute up to 15 % of their salary (including bonuses and/or commissions)
per annum. Participants’ contributions to the 401(k) Plan may be matched by us at a rate determined annually by the Board of Directors.
Each
participant immediately vests in his or her deferred salary contributions as well as our safe harbor contributions. A 6 % safe harbor
matching contribution by us was reinstated effective January 1, 2021. For the nine months ending September 30, 2025 we made approximately
$ 87,000 in contributions, and for the year ending December 31, 2024 approximately $ 167,000 in contributions were made.
Note
13: Equity-Based Compensation
The
2018 Equity Incentive Plan, effective September 12, 2018, as amended and restated on August 19, 2019 (the “2018 Equity Incentive
Plan”) authorizes the grant of (i) Incentive Stock Options, (ii) Nonstatutory Stock Options, (iii) Stock Appreciation Rights, (iv)
Restricted Stock Awards, (v) Restricted Stock Unit Awards, (vi) Performance Stock Awards, (vii) Performance Cash Awards, and (viii) Other
Stock Awards. After taking into account the 100:1 reverse stock split which was effective in June 12, 2025, a maximum of 4,632 shares
of common stock were reserved for potential issuance pursuant to awards under the 2018 Equity Incentive Plan. The number of shares of
the Company’s common stock available for grant and issuance under the 2018 Equity Incentive Plan is subject to an annual increase
on July 1 of each calendar year, by an amount equal to two percent (2%) of the then outstanding shares of the Company’s common
stock (the “2018 Plan Evergreen Provision”). On July 1, 2025, the number of shares of the Company’s common stock available
for grant and issuance under the 2018 Equity Incentive Plan increased by 15,283 shares, respectively. As a result of the 2018 Plan Evergreen
Provisions, a maximum of 19,915 shares of common stock is reserved for potential issuance pursuant to awards under the 2018 Equity Incentive
Plan as of September 30, 2025. Unless sooner terminated, the 2018 Equity Incentive Plan will continue in effect for a period of 10 years
from its effective date. During the fiscal year ended December 31, 2018, the Board of Directors issued 1,189,284 options to each employee,
the officers and directors at the exercise price of $ 9.68 expiring in 10 years ( 270 options post reverse split). During the fiscal year
ending December 31, 2019, 1,727,756 options were issued to each of these officers with an exercise price of $ 9.68 for a period of ten
years with a vesting period of one year ( 392 options post reverse split). During the fiscal year ending December 31, 2020, 1,025,000
options were issued to each of these officers and directors with an exercise price range of $ 2.77 to $ 3.07 for a period of ten years
with a vesting period of one year ( 10,250 options post reverse split). During the fiscal year ending December 31, 2021, 613,512 options
were issued to officers, directors and consultants with an exercise price range of $ 1.11 to $ 1.71 for a period of ten years with a vesting
period of one year ( 6,135 options post reverse split). During the fiscal year ending December 31, 2022, 850,000 options were issued to
officers, directors and consultants with an exercise price range of $ 0.31 to $ 0.71 for a period of ten years with a vesting period of
one year ( 8,500 options post reverse split). During the fiscal year ending December 31, 2023, 400,000 options were issued to officers
with an exercise price of $ 0.47 for a period of ten years with a vesting period of one year ( 4,000 options post reverse split). There
were no options issued during the fiscal year ending December 31, 2024 or during the nine months ended September 30, 2025. As part of
the Company’s cash conservation strategy, the Company issued common stock as a substitute for cash salaries to certain executives
and directors. During the fiscal year ending December 31, 2024, there were 202,669 shares issued related to the cash conservation program
( 2,026 shares post reverse split). During the nine months ended September 30, 2025, there were 424,225 shares issued related to the cash
conservation program ( 4,242 shares post reverse split).
16
The
fair value of each option and equity warrant award is estimated on the date of grant using a Black-Scholes-Merton option pricing valuation
model. Expected volatility is based on the historical volatility of the price of the Company’s stock. The risk-free interest rate
is based on U.S. Treasury issues with a term equal to the expected life of the option and equity warrant. The Company uses historical
data to estimate expected dividend yield, expected life and forfeiture rates.
Stock
options activity during the three months ended September 30, 2025, was as follows:
Stock
option activity for employees:
Schedule of Stock Option Activity
Number
of
Options
Weighted
Average
Exercise
Price
Weighted
Average
Remaining
Contractual
Term
(Years)
Aggregate
Intrinsic
Value
Outstanding June 30, 2025
24,063
$ 238.33
8.70
$ —
Granted
—
—
—
—
Forfeited
—
—
—
—
Expired
—
—
—
—
Outstanding September 30, 2025
24,063
$ 238.33
8.70
$ —
Vested and expected
to vest September 30, 2025
24,063
$ 238.33
8.70
$ —
Exercisable September 30, 2025
24,063
$ 156.62
7.26
$ —
Stock
option activity for non-employees:
Schedule of Stock Option Activity
Number
of
Options
Weighted
Average
Exercise
Price
Weighted
Average
Remaining
Contractual
Term (Years)
Aggregate
Intrinsic
Value
Outstanding June 30, 2025
8,850
$ 187.59
9.23
$ —
Granted
—
—
—
—
Forfeited
—
—
—
—
Expired
—
—
—
—
Outstanding September 30, 2025
8,850
$ 187.59
9.23
$ —
Vested and expected
to vest September 30, 2025
8,850
$ 187.59
9.23
$ —
Exercisable September 30, 2025
8,850
$ 161.71
9.51
$ —
Stock-based
compensation expense was approximately $ 0 and $ 329,000 for the three months ended September 30, 2025, and 2024, resulting in an increase
in general and administrative expenses, respectively.
17
Employee
stock option activity during the nine months ended September 30, 2025, was as follows:
Stock
option activity for employees:
Number
of
Options
Weighted
Average
Exercise
Price
Weighted
Average
Remaining
Contractual
Term
(Years)
Aggregate
Intrinsic
Value
Outstanding January 1, 2025
24,076
$ 242.17
8.70
$ —
Granted
—
—
—
—
Forfeited
( 7 )
2,771.48
—
—
Expired
( 6 )
13,200
—
—
Outstanding September 30, 2025
24,063
$ 238.33
8.70
$ —
Vested and expected
to vest September 30, 2025
24,063
$ 238.33
8.70
$ —
Exercisable September 30, 2025
24,063
$ 156.62
7.26
$ —
Stock
option activity for non-employees:
Number
of
Options
Weighted
Average
Exercise
Price
Weighted
Average
Remaining
Contractual
Term (Years)
Aggregate
Intrinsic
Value
Outstanding January 1, 2025
8.850
$ 187.59
9.23
$ —
Granted
—
—
—
—
Forfeited
—
—
—
—
Expired
—
—
—
—
Outstanding September 30, 2025
8,850
$ 187.59
9.23
$ —
Vested and expected
to vest September 30, 2025
8,850
$ 187.59
9.23
$ —
Exercisable September 30, 2025
8,850
$ 161.71
9.51
$ —
Stock-based
compensation expense was approximately $ 60,000 and $ 490,000 for the nine months ended September 30, 2025, and 2024, respectively.
As
part of the Company’s cash conservation strategy, the Company issued common stock as a substitute for cash salaries to certain
executives and directors. For the three and nine months ended September 30, 2025, stock issued as compensation totaled $ 0 and $ 60,000 ,
respectively. For the three and nine months ended September 30, 2024, stock issued as payroll totaled $ 329,000 and $ 490,000 , respectively.
This compensation is included in the overall equity-based compensation expense.
On
September 30, 2025, and 2024, respectively, there was approximately $ 0 and $ 53,400 of unrecognized equity-based compensation cost related
to options granted under the Equity Incentive Plan.
Note
14: Stock warrants
On
July 30, 2025, the Company announced closing a public offering of an aggregate of 2,000,000
shares of its common stock (or pre-funded warrants in lieu thereof), Class E warrants to purchase up to 2,000,000
shares of common stock, and Class F warrants to purchase up to 2,000,000
shares of common stock, at a combined public offering price of $ 4.00
per share (or $ 3.999
per pre-funded warrant) and accompanying warrants. The warrants will have an exercise price of $ 4.00
per share, and were exercisable immediately upon issuance. The Class E warrants will expire on the fifth anniversary of the original
issuance date, and the Class F warrants will expire on the eighteen-month anniversary of the original issuance date. Gross proceeds,
before deducting placement agent fees and offering expenses, were approximately $ 8,000,000 . Maxim Group LLC acted as sole placement agent in connection with this offering.
Based on a
review of the Class E and F warrants, it was determined that the warrants met the liability criteria as described in Accounting Standards
Codification 480. Accordingly, as the warrants might require the Company to issue additional stock under certain circumstances, a loss was recognized and the resulting computed value was classified as a liability on the
Company’s balance sheet at September 30, 2025.
For further information, please refer to Note 5.
18
Note
15: Stockholders’ Equity
(a)
Preferred Stock
The
Company is authorized to issue 5,000,000 shares of $ 0.01 par value preferred stock with such designations, rights and preferences as
may be determined by the Board. Of our authorized preferred stock, 4,000,000 shares have been designated as Series A Junior Participating
Preferred Stock and 10,000 shares have been designated as Series B Convertible Preferred Stock.
Series
A Junior Participating Preferred Stock
On
May 10, 2023, the Company filed a Certificate of Increase in Delaware, increasing the number of preferred stock designated as Series
A Junior Participating Preferred Stock to 4,000,000 from 250,000 shares. As of September 30, 2025, there were no Series A Junior Participating
Preferred Stock outstanding.
Series
B Convertible Preferred Stock
The
Company has designated 10,000 shares of its preferred stock as Series B Convertible Preferred Stock (the “Preferred Stock”).
Each share of Preferred Stock has a par value of $ 0.01 per share and a stated value equal to $ 1,000 (the “Stated Value”).
The shares of Preferred Stock shall initially be issued and maintained in the form of securities held in book-entry form and the Depository
Trust Company or its nominee (“DTC”) shall initially be the sole registered holder of the shares of Preferred Stock.
Each
share of Preferred Stock shall be convertible, at any time and from time to time from and after the Original Issue Date at the option
of the Holder thereof or at any time and from time to time on or after the second anniversary of the Original Issue Date at the option
of the Corporation, into that number of shares of common stock (subject in each case to the limitations determined by dividing the Stated
Value of such share of Preferred Stock by the Conversion Price). The conversion price for the Preferred Stock shall be equal to $ 0.20 ,
subject to adjustment herein (the “Conversion Price”).
Pursuant
to a registration statement relating to a rights offering (the “Rights Offering”) declared effective by the SEC on February
14, 2019, AIM distributed to its holders of common stock and to holders of certain options and redeemable warrants as of February 14,
2019, at no charge, one non-transferable subscription right for each share of common stock held or deemed held on the record date. Each
right entitled the holder to purchase one unit, at a subscription price of $ 1,000 per unit, consisting of one share of Series B Convertible
Preferred Stock with a face value of $ 1,000 (and immediately convertible into common stock at an assumed conversion price of $ 8.80 ) and
114 warrants with an assumed exercise price of $ 8.80 . The redeemable warrants are exercisable for five years after the date of issuance.
The net proceeds realized from the rights offering were approximately $ 4,700,000 . At September 30, 2024, 689 shares of Series B Convertible
Preferred Stock had expired, and none were converted prior to expiration. At September 30, 2025 the Company had no shares of Series B
Convertible Preferred Stock outstanding.
(b)
Common Stock and Equity Finances
The
Company has authorized shares of 350,000,000 with specific limitations and restrictions on the usage of 8,000,000 of the 350,000,000
authorized shares. As of September 30, 2025, and December 31, 2024, there were 2,764,188 and 655,263
shares of common stock issued and outstanding, respectively.
Employee
Stock Purchase Plan (Not equity compensation)
On
July 7, 2020, the Board approved a plan pursuant to which all directors, officers, and employees could purchase from the Company up to
an aggregate of $ 500,000 worth of shares at the market price (including subsequent plans, the “Employee Stock Purchase Plan”).
Pursuant to Exchange’s rules, this plan was effective for a sixty-day period commencing upon the date that the Exchange approved
the Company’s Supplemental Listing Application. The Company created successive new plans following the expiration of the July 7,
2020 plan. Recently, the procedure for purchases under the plan changed. Now, any time an officer or employee purchases stock from the
Company under the plan, that person must file a SLAP with the Exchange and the purchase cannot be effected until the Exchange
accepts the SLAP.
During
the three months ended September 30, 2025, the Company did not issue any shares of its common stock as part of the employee stock purchase
plan.
During
the nine months ended September 30, 2025, the Company issued a total of 42,172 shares of its common stock at a price ranging from $ 2.54
to $ 12.00 for total proceeds of approximately $ 115,000 as part of the employee stock purchase plan.
During
the three months ended September 30, 2024, the Company did not issue any shares of its common stock as part of the employee stock purchase
plan.
During
the nine months ended September 30, 2024, the Company issued a total of 3,356 shares of its common stock at a price ranging from $ 31.00
to $ 67.00 for total proceeds of approximately $ 120,000 as part of the employee stock purchase plan.
Rights
Plan
On
May 12, 2023, the Company amended and restated its November 14, 2017 Rights Plan with American Stock Transfer & Trust Company as
Rights Agent (the “Rights Plan”).
19
Warrants
(Rights offering)
On
September 27, 2019, the Company closed a public offering underwritten by A.G.P./Alliance Global Partners, LLC (the “Offering”)
of (i) 17,405 shares of common stock; (ii) pre-funded warrants exercisable for 71,483 shares of common stock (the “Pre-funded Warrants”),
and (iii) warrants to purchase up to an aggregate of 88,888 shares of common stock (the “Warrants”). In conjunction with
the Offering, we issued a Representative’s Warrant
to purchase up to an aggregate of 2,666 shares of common stock (the “Representative’s Warrant”) .
The shares of common stock and Warrants were sold at a combined Offering price of $ 0.90 , less underwriting discounts and commissions.
Each Warrant sold with the shares of common stock represents the right to purchase one share of common stock at an exercise price of
$ 0.99 per share. The Pre-Funded Warrants and Warrants were sold at a combined Offering price of $ 0.899 , less underwriting discounts and
commissions. The Pre-Funded Warrants were sold to purchasers whose purchase of shares of common stock in the Offering would otherwise
result in the purchaser, together with its affiliates and certain related parties, beneficially owning more than 4.99 % of the Company’s
outstanding common stock immediately following the consummation of the Offering, in lieu of shares of common stock. Each Pre-Funded Warrant
represents the right to purchase one share of common stock at an exercise price of $ 0.001 per share. The Pre-Funded Warrants are exercisable
immediately and may be exercised at any time until the Pre-Funded Warrants are exercised in full. A registration statement on Form S-1,
relating to the Offering was filed with the SEC and was declared effective on September 25, 2019, the net proceeds were approximately
$ 7,200,000 . During the year ended December 31 , 2020, 18,700 of the Pre-funded Warrants were
exercised and 88,739 Warrants were exercised. In addition, on March 25, 2020, the Representative’s Warrant was amended to
permit exercise of such warrant to commence on March 30, 2020. These warrants were exercised on March 31, 2020 and an aggregate of 2,666
shares were issued upon exercise of this warrant for gross proceeds of approximately $ 264,000 and a $ 46,000 expense for the warrant modification.
During
the nine months ended September 30, 2024, 2,050 warrants were exercised, and 58,300 warrants expired unexercised. As of September 30,
2024, and December 31, 2024, there were no warrants outstanding related to the Rights Offering.
Equity
Distribution Agreement
On
April 19, 2023, the Company entered into an Equity Distribution Agreement (the “EDA”), with Maxim, pursuant to which they
may sell from time to time, shares of our common stock having an aggregate offering price of up to $ 8,500,000 through Maxim, as agent.
The amount was subsequently reduced from $ 8,500,000 to $ 3,100,000 . Sales under the EDA were registered under the S-3 Shelf Registration
Statement. Under the terms of the Distribution Agreement, Maxim is entitled to a transaction fee at a fixed rate of 3.0 % of the gross
sales price of shares sold under the EDA. For the year ended December 31, 2024, the company sold 13,956 shares under the EDA for total
gross proceeds of approximately $ 649,916 , which includes a 3.0 % fee to Maxim of $ 19,497 . For the nine months ended September 30, 2025,
the Company has sold 11,191 shares under the EDA for total gross proceeds of approximately $ 259,800 , which includes a 3.0 % fee to Maxim
of approximately $ 7,800 .
On
April 1, 2025, the Company entered into a new EDA, a sales agreement, with Maxim pursuant to which it may issue and sell up to an aggregate
of $ 3,000,000
shares of the Company’s common stock from time to time
through Maxim acting as agent. Under the terms of the sales agreement in no event will the Company, inter alia, issue or sell through
the sales agreement such number or dollar amount of shares of common stock that would exceed the number or dollar amount of shares of
common stock permitted to be sold under Form S-3 (including General Instruction I.B.6 thereof, if applicable). Subsequent to September
30, 2025, the Company has sold 24,680
shares under the new EDA for a total gross proceeds of approximately
$ 38,233 ,
which includes a 3.0 %
fee to Maxim of approximately $ 1,147 .
The
Company will pay Maxim in cash, upon each sale of the common stock pursuant to the sales agreement, a commission in an amount equal to
3.0 % of the aggregate gross proceeds from each sale of common stock. Because there is no minimum offering amount required as a condition
to this offering, the actual total public offering amount, commissions and proceeds to the Company, if any, are not determinable at this
time. The Company has agreed, under certain circumstances, to reimburse a portion of Maxim’s expenses, including legal fees up
to a maximum of $ 50,000 , and $ 5,000 on a quarterly basis thereafter.
The
shares under the sales agreement will only be offered after a prospectus related to such offering is filed with the SEC. If and when
the shares are offered, they will be offered pursuant to a shelf registration statement on Form S-3 (File No. 333-286319), which was
declared effective on July 3, 2025.
Equity
Purchase Agreement
On
March 28, 2024, the Company entered into a purchase agreement and a registration rights agreement with Atlas Sciences, LLC (“Atlas”),
pursuant to which Atlas committed to purchase up to $ 15,000,000 of common stock of the Company for a period of 24 months from the date
of the purchase agreement. No assurance can be given as to the actual amount that will be raised pursuant to the purchase agreement.
20
Under
the terms of the purchase agreement, the Company, at its sole discretion, shall have the right to issue Put shares to the Investor at
95 % of the Market Price of the shares on the day of trade. Sales under the purchase agreement are limited to a daily maximum of the lessor
of: $ 500,000 , the Median Daily Trading volume, and a beneficial ownership limitation of 4.99 % and a maximum of 19.99 % of the outstanding
shares at the time of the purchase agreement. In April 2024, the Company filed a registration statement with the SEC on Form S-1 registering
a total of 99,750 shares for resale pursuant to the Atlas Agreements, consisting of 96,364 shares that can be sold by the Company to
Atlas and 3,386 shares that were issued to Atlas as Commitment Shares. The registration statement was declared effective on May 1, 2024.
In the fiscal year ended December 31, 2024, a total of 7,596 shares have been issued pursuant to the purchase agreement for a total of
approximately $ 128,000 after clearing costs. In the nine months ended September 30, 2025, a total of 30,829 shares have been issued pursuant
to the purchase agreement for a total of approximately $ 398,000 after clearing costs. There were no shares issued subsequent to September
30, 2025.
Securities
Purchase Agreements
May
2024 Securities Purchase Agreement
On
May 31, 2024, the Company entered into a Securities Purchase Agreement (the “Purchase Agreement”) to complete an offering
(the “Transactions”) with a single accredited investor (the “Purchaser”), pursuant to which, on June 3, 2024,
the Company issued to the Purchaser, (i) in a registered direct offering, 56,410 shares of the Company’s common stock (the “Shares”),
par value $ 0.001 per share (“common stock”) and (ii) in a concurrent private placement, the Company issued to the Purchaser
Class A common warrants to purchase an aggregate of up to 56,410 shares of its common stock (the “A Warrants”) at an exercise
price of $ 36.30 per share and Class B common warrants to purchase an aggregate of up to 56,410 shares of its common stock (the “B
“Warrants” and, along with the A Warrants, the “Common Warrants”) at an exercise price of $ 36.30 per share. The
A Warrants and B Warrants are not exercisable for six months after the issuance date and expire, respectively, five years and six months
and twenty-four months after the issuance date. The Common Warrants and the shares of common stock are issuable upon the exercise of
such warrants are offered pursuant to an exemption from the registration requirements of the Securities Act provided in Section 4(a)(2)
of the Securities Act and Rule 506(b) promulgated thereunder.
The
Shares were offered by the Company pursuant to a shelf registration statement on Form S-3 (File No. 333-262280), which was declared effective
on February 4, 2022.
Pursuant
to the terms of the Purchase Agreement, subject to certain exceptions, the Company could not issue any equity securities for 60 days
following the issuance date, provided that the Company was able to utilize its at-the-market offering program with the Placement Agent
after 30 days. Additionally, the Company cannot enter into a variable rate transaction (other than the ATM program with the Placement
Agent) for 120 days after the issuance date. In addition, the Company’s executive officers and each of the Company’s directors
have entered into lock-up agreements with the Company pursuant to which each of them has agreed not to, for a period of 90 days from
the closing of the Transactions, offer, sell, transfer or otherwise dispose of the Company’s securities, subject to certain exceptions.
The
exercise price of the Common Warrants, and the number of Common Warrant Shares, are subject to adjustment in the event of any stock dividend
or split, reverse stock split, recapitalization, reorganization or similar transaction, as described in the Common Warrants. If a Fundamental
Transaction (as defined in the Common Warrants) occurs, then the successor entity will succeed to, and be substituted for the Company,
and may exercise every right and power that the Company may exercise and will assume all of its obligations under the Common Warrants
with the same effect as if such successor entity had been named in the warrant itself. Common Warrant Holders will have additional rights
defined in the Common Warrants. The Common Warrants are exercisable on a “cashless” basis only if there is not a current
registration statement permitting public resale. In this regard, the Company filed a registration statement to register the resale of
the Common Warrant Shares providing for the resale of the Shares issued and issuable upon exercise of the Common Warrants. That registration
statement was declared effective by the SEC on July 11, 2024. The Company has agreed to use commercially reasonable efforts to cause
such registration statement to keep such registration statement effective at all times until no Purchaser owns any Warrants or Warrant
Shares issuable upon exercise thereof.
Maxim
Group LLC acted as the placement agent (the “Placement Agent”) on a “commercially reasonable best efforts” basis,
in connection with the Transactions pursuant to the Placement Agency Agreement, dated May 31, 2024 (the “Placement Agency Agreement”),
by and between the Company and the Placement Agent. Pursuant to the Placement Agency Agreement, the Placement Agent was paid a cash fee
of 8 % of the aggregate gross proceeds paid to the Company for the securities sold in the Transactions and reimbursement of certain out-of-pocket
expenses.
21
The
Company evaluated the Common Warrants under the guidance of ASC 480 – Distinguishing Liabilities from Equity and determined that
they were in scope under the guidance as freestanding financial instruments but did not meet the criteria for liability classification
and are classified as equity within the consolidated financial statements. Proceeds allocated to such warrants totaled approximately
$ 2,500,000 . For the nine months ended September 30,2025, no Common Warrants were exercised, and all remain outstanding on September
30, 2025, related to this agreement.
September
2024 Securities Purchase Agreement
On
September 30, 2024, the Company entered into a Purchase Agreement with the Selling Stockholder as Purchaser, pursuant to which we issued
to the Selling Stockholder, (i) in a registered direct offering, 46,530 shares of our common stock (“Shares”) and (ii) in
the concurrent Private Placement, Class C and Class D Warrants, each to purchase an aggregate of up to 46,530 Shares (the “Common
Warrant Shares”) each with an exercise price of $ 28.00 . The Class C and Class D Warrants together, hereinafter the “Common
Warrants”. The purchase price for Shares in the registered direct offering was $ 28.00 per Share.
The
Company received aggregate gross proceeds from the Transactions of approximately $ 1,260,000 , before deducting fees to the Placement
Agent and other estimated offering expenses payable by us. The Shares were offered by the Company pursuant to a shelf registration statement
on Form S-3 (File No. 333-262280), which was declared effective on February 4, 2022. The Common Warrants and the Common Warrant Shares
issued in the Private Placement were not registered under the Securities Act. Rather the Common Warrants and the Common Warrant Shares
were issued pursuant to the exemption from registration provided in Section 4(a)(2) under the Securities Act and Rule 506(b) promulgated
thereunder. The Class C Warrants and the Class D Warrants are not exercisable until December 3, 2024, and will expire, respectively,
twenty-four months and five years and six months after that date.
The
Company evaluated the Common Warrants under the guidance of ASC 480 – Distinguishing Liabilities from Equity and determined that
they were in scope under the guidance as freestanding financial instruments but did not meet the criteria for liability classification
and are classified as equity within the consolidated financial statements. Proceeds allocated to such warrants totaled approximately
$ 2,500,000 . For the nine months ended September 30,2025, no Common Warrants were exercised, and all remain outstanding on September
30, 2025, related to this agreement.
Note
16: Net Loss Per Share
Basic
and diluted net loss per share is computed using the weighted average number of shares of common stock outstanding during the period.
Equivalent common shares, consisting of stock options and warrants which amounted to 4,238,792
and 145,745
shares for the nine months ended September 30, 2025 and 2024,
respectively, are excluded from the calculation of diluted net loss per share since their effect is anti-dilutive.
Note
17: Subsequent Events
On November 5, 2025, the
Company entered into agreements with Streeterville Capital to settle a portion of its outstanding loan obligation in the amount of $ 150,000
through the issuance of 74,626 shares of common stock, rather than cash payment.
On July 3, 2025, the Company’s
shelf registration statement on Form S-3 (File No. 333-286319) was declared effective by the SEC. Subsequent to September 30, 2025, on
October 30, 2025, the Company filed a prospectus with the SEC to enable it to sell shares under this shelf registration statement. Please
see Note 15: Stockholders’ Equity; (2) (b) Common Stock and Equity Finances; Equity Distribution Agreement, above. Additionally,
subsequent to September 30, 2025, the Company has sold 24,680 shares under the new EDA for a total gross proceeds of approximately $ 38,233 ,
which includes a 3.0 % fee to Maxim of approximately $ 1,147 .
22
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.