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
March 31, 2026 and Audited December 31, 2025)
March
31, 2026
December
31, 2025
ASSETS
Current assets:
Cash
and cash equivalents
$ 5,816
$ 2,985
Marketable
investments
63
62
Other
receivables
—
7
Prepaid
expenses and other current assets
335
241
Total
current assets
6,214
3,295
Property and equipment, net
62
71
Right of use asset, net
320
378
Patent and trademark rights,
net
1,662
1,661
Other assets
327
377
Total
assets
$ 8,585
$ 5,782
LIABILITIES
AND STOCKHOLDERS’ EQUITY (DEFICIT)
Current liabilities:
Accounts
payable
$ 1,215
$ 1,630
Accrued
expenses
671
795
Current
portion of operating lease liability
255
250
Current
portion of note payable, net
4,004
3,549
Total
current liabilities
6,145
6,224
Long-term liabilities:
Operating
lease liability
105
170
Long-term
note payable
210
927
Warrant
liability
—
8,244
Total
liabilities
6,460
15,565
Commitments
and contingencies (Note 10)
-
-
Stockholders’
equity (deficit):
Series A Junior Participating
Preferred Stock, $ 0.001 par value, 4,000,000 and 250,000 shares authorized as of March 31, 2026, and December 31, 2025, respectively;
issued and outstanding – none
—
—
Series B Convertible Preferred
Stock, stated value $ 1,000 per share, 10,000 shares authorized; as of March 31, 2026, and December 31, 2025, respectively; issued
and outstanding – none
—
—
Series
G Convertible Preferred Stock, par value $ 0.01 per share, with a stated value $ 1,000
per share, 12,000
shares authorized: 678
and 0
issued and outstanding as of March 31, 2026, and December 31, 2025, respectively
—
—
Preferred
Stock value
—
—
Common Stock, $ 0.001 par value, authorized shares -
350,000,000 ; issued and outstanding shares 8,223,782 and 3,069,875 as of March 31, 2026 and December 31, 2025, respectively
8
3
Additional paid-in capital
445,926
431,000
Accumulated deficit
( 443,809 )
( 440,786 )
Total
stockholders’ equity (deficit)
2,125
( 9,783 )
Total
liabilities and stockholders’ equity (deficit)
$ 8,585
$ 5,782
See
accompanying notes to condensed consolidated financial statements.
2
AIM
IMMUNOTECH INC. AND SUBSIDIARIES
Condensed
Consolidated Statements of Operations
(in
thousands, except share and per share data)
(Unaudited)
2026
2025
Three
months ended March 31,
2026
2025
Revenues:
Clinical
treatment programs – US
$ 22
$ 16
Total Revenues
22
16
Costs and Expenses:
Production
costs
4
10
Research
and development
482
1,080
General
and administrative
1,762
2,545
Total Costs and Expenses
2,248
3,635
Operating loss
( 2,226 )
( 3,619 )
(Loss) gain on investments
( 1 )
27
Interest
and other income
8
11
Interest
expense and other finance costs
( 304 )
( 124 )
Loss
on change in fair value of warrant liability
( 468 )
—
Loss on issuance of warrants
( 32 )
—
Net Loss
$ ( 3,023 )
$ ( 3,705 )
Basic and diluted loss per
share
$ ( 0.69 )
$ ( 0.05 )
Weighted average shares outstanding basic and diluted
4,351,449
703,298
See
accompanying notes to condensed consolidated financial statements.
3
AIM
IMMUNOTECH INC. AND SUBSIDIARIES
Condensed
Consolidated Statements of Changes in Stockholders’ Equity (Deficit)
(in
thousands except share data)
Series
G
Preferred
Shares
Common
Stock
Shares
Common
Stock
.001
Par
Value
Additional
Paid-in
Capital
Accumulated
Deficit
Total
Stockholders’
Equity
Balance
December 31, 2025
—
3,069,875
$ 3
$ 431,000
$ ( 440,786 )
$ ( 9,783 )
Shares
issued for:
Common
Stock issuance, net of costs
—
2,032,815
2
1,999
—
2,001
Rights Offering
1,842
—
—
1,662
—
1,662
Series
G Preferred Stock conversion to Common Stock
( 1,164 )
1,164,000
1
( 1 )
—
—
Warrant
Exercise
—
1,593,008
2
2,154
—
2,156
Reclass
of Warrants E & F
—
—
—
8,712
—
8,712
Repayment
of Debt with shares
—
364,084
—
400
—
400
Net
comprehensive loss
—
—
—
—
( 3,023 )
( 3,023 )
Balance
March 31, 2026
678
8,223,782
$ 8
$ 445,926
$ ( 443,809 )
$ 2,125
Series
B
Preferred
Shares
Common
Stock
Shares
Common
Stock .001
Par Value
Additional
Paid-in
Capital
Accumulated
Deficit
Total
Stockholders’
Deficit
Balance
December 31, 2024
—
655,263
$ 1
$ 425,505
$ ( 426,828 )
$ ( 1,322 )
Balance
—
655,263
$ 1
$ 425,505
$ ( 426,828 )
$ ( 1,322 )
Shares
issued for:
Common
Stock issuance, net of costs
—
42,854
—
660
—
660
Equity
based compensation
—
4,242
—
60
—
60
Repayment
of Debt with shares
—
20,541
—
450
—
450
Net
comprehensive loss
—
—
—
—
( 3,705 )
( 3,705 )
Balance
March 31, 2025
—
722,900
$ 1
$ 426,675
$ ( 430,533 )
$ ( 3,857 )
Balance
—
722,900
$ 1
$ 426,675
$ ( 430,533 )
$ ( 3,857 )
See
accompanying notes to condensed consolidated financial statements.
4
AIM
IMMUNOTECH INC. AND SUBSIDIARIES
Condensed
Consolidated Statements of Cash Flows
For
the Three Months Ended March 31, 2026 and 2025
(in
thousands)
(Unaudited)
2026
2025
Cash
flows from operating activities:
Net
loss
$ ( 3,023 )
$ ( 3,705 )
Adjustments
to reconcile net loss to net cash used in operating activities:
Depreciation
of property and equipment
9
10
Abandonment
and expiration of patents and trademark rights
—
335
Amortization
of patent, trademark rights
34
48
Amortization
of debt discount and other expenses
183
64
Non-cash
lease expense
68
64
Equity-based
compensation
—
60
Loss (gain) on sale of marketable investments
1
( 27 )
Change
in fair value of warrants
468
—
Loss of issuance of warrants
32
—
Change
in assets and liabilities:
Other
receivables
7
( 19 )
Other
assets
50
367
Prepaid
expenses and other current assets and other non-current assets
( 94 )
( 119 )
Lease
liability
( 70 )
( 62 )
Accounts
payable
( 415 )
561
Accrued
expenses
31
62
Net
cash used in operating activities
( 2,719 )
( 2,361 )
Cash
flows from investing activities:
Proceeds
from sale of marketable investments
4
1,045
Purchase
of marketable investments
( 6 )
( 91 )
(Purchase)
abandonment of patent and trademark rights
( 35 )
( 56 )
Net cash (used in) provided by investing activities
( 37 )
898
Cash
flows from financing activities:
Proceeds
from issuance of common stock, net of issuance costs
2,001
660
Proceeds
from warrant exercise
2,156
—
Repayment
of debt obligation
( 200 )
—
Proceeds
from Rights Offering
1,630
—
Net
cash provided by financing activities
5,587
660
Net
increase (decrease) in cash and cash equivalents
2,831
( 803 )
Cash
and cash equivalents at beginning of period
2,985
1,701
Cash
and cash equivalents at end of period
$ 5,816
$ 898
Supplemental
disclosures of non-cash investing and financing cash flow information:
Unrealized
gain (loss) on marketable investments
$ ( 1 )
$ 96
Repayment
of debt obligation with shares
$ 400
$ 421
See
accompanying notes to condensed 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 are an immuno-pharma company headquartered in Ocala, Florida, with 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. AIM’s products are Ampligen (rintatolimod) and Alferon N Injection (Interferon alfa). Ampligen
is a double-stranded RNA (“dsRNA”) molecule being developed for the treatment of late-stage pancreatic cancer, in addition
to other 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 it is approved for commercial sale in the Argentine Republic for the treatment of severe Chronic Fatigue
Syndrome (“CFS”).
The
Company’s research and development of Ampligen has included a variety of diseases and health matters:
● 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.
Ampligen
is a wide-spectrum therapeutic that has shown positive safety and efficacy in clinical trials of many different solid tumor types. However,
based specifically on clinical success as to safety and efficacy in our pancreatic cancer Early Access Program and an ongoing Phase 2
trial, AIM has made the business decision to focus its efforts on the development of Ampligen for the treatment of late-stage pancreatic
cancer, as we believe that this path will potentially lead to the most lucrative outcome. Pancreatic cancer will kill an estimated 100,000 people in the American and European Union markets — and more
than 450,000 people worldwide — in 2026 alone. When AIM
looks at the global health problem of pancreatic cancer, we see a large market in an unmet medical need and with relatively little clinical
competition. We believe we are well positioned to serve this market with our intellectual property program which includes broad-combination
therapy patents in the United States, Japan and Europe, as well as market exclusivity provided by orphan drug designations in the United
States and the European Union.
Oncology
is an area of biotech which includes multibillion-dollar mergers and acquisitions – large-market Phase 3 oncology clinical
trials with positive data are a focus for acquisition. AIM strongly believes that such a Phase 3 study will be possible following
the ongoing Phase 2 clinical study evaluating Ampligen in combination with AstraZeneca’s anti-PD-L1 immune checkpoint
inhibitor Imfinzi (durvalumab) in the treatment of metastatic pancreatic cancer patients with stable disease post-FOLFIRINOX
standard of care (the “DURIPANC” study). The DURIPANC study is an investigator-initiated, exploratory, open-label,
single-center study expected to enroll up to 25 subjects in the Phase 2 portion, with final enrollment expected in Summer 2026. The
primary objective of the study is the clinical benefit rate of the combination therapy. The secondary/exploratory objectives include
assessing overall survival and progression-free survival; exploring immune-monitoring using available tissue biopsies and peripheral
immune profiling; and assessing quality of life. According to the Erasmus MC Cancer Institute, the promising progression-free
survival and overall survival seen in Phase 1 of the study – which we believe supported advancement to the ongoing Phase 2
portion of the study – continue to be seen and enrollment is ongoing. As of March 31, 2026, 24 patients have been treated in
the study. Erasmus MC expects that detailed data will be published later this year. According to Erasmus MC, there has also been no
significant toxicity – an encouraging safety profile for a post-chemo setting – and Ampligen subjects are consistently
reporting “high quality of life” during treatment.
In
March 2026, the Company announced an agreement with the PPD clinical research business of Thermo Fisher Scientific to design AIM’s
anticipated Phase 3 clinical trial in the use of Ampligen in the treatment of late-stage pancreatic cancer. Thermo Fisher Scientific
Inc. is a global leader in scientific progress.
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.
The
consolidated financial statements contained herein should be read in conjunction with the Company’s audited consolidated financial
statements for the years ended December 31, 2025, and 2024, contained in the Company’s Annual Report on Form 10-K for the year
ended December 31, 2025, filed on March 27, 2026.
6
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, equity-based compensation calculations, fair value of warrants, and contingency accruals.
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 our obligations as they become due. The Company has incurred losses from
operations and net cash used for operating activities for the three months ended March 31, 2026, and has a limited current working
capital as of March 31, 2026. Additionally, the Company’s stockholders’ equity was below the minimum
requirements for continued listing on the New York Stock Exchange American (“NYSE American”). These conditions 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 consolidated financial statements. Management evaluated the conditions, and the significance of these
conditions related to the Company’s ability to meet its obligations. If the Company is unable to implement sufficient
mitigation efforts, the Company may be forced 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.
On
December 11, 2024, the Company received an official notice of noncompliance with the NYSE American’s continued listing requirements.
This includes the need for the Company to have stockholders’ equity of $ 6 million or more. The NYSE American’s review showed that
the Company was not in compliance with that requirement. As required, the Company submitted a plan (the “Plan”) to the NYSE American
illustrating how it can regain compliance by June 11, 2026. The NYSE American accepted the Plan on February 26, 2025, and the Company has
submitted quarterly updates to the NYSE American since that time. If the Company is not able to regain compliance by June 11, 2026, its common
stock may be delisted from the NYSE American. As of March 31, 2026, its stockholders’ equity was $ 2.1 million. It must increase its
stockholders’ equity to be at least $ 6 million 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 NYSE American’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 NYSE American and trading in its common stock on the NYSE American was suspended.
7
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 NYSE American that the Company had regained compliance with Section 1003(f)(v) of the NYSE American’s
Company Guide (low selling price) and that trading in the Company’s Common Stock was reinstated on the NYSE American on June 17, 2025.
During
the third quarter of 2025, an agreement was reached with a vendor surrounding legal fees. The agreement provided that $ 3 million of previously
billed fees would be forgiven in exchange for payments totaling $ 1.9 million. The reduction was included as “other income”
and accounts payable was reduced.
Class
E and Class F Warrant Reclassification
On
January 20, 2026, we distributed a stock dividend of one share of our common stock for every 1,000 shares of common stock issued and
outstanding as of January 9, 2026, as well as one share of common stock for every 1,000 outstanding options or 1,000 warrants that has
a right to receive stock dividends. The distribution was effected on January 20, 2026. This resulted in a reset of the terms of our Class
E and Class F Warrants. Per the reset, the exercise price of these warrants dropped to $ 1.439 , additional warrants were issued and a
provision in these warrants that resulted in the classification of these warrants as a liability rather than equity was nullified. This
resulted in a $ 8.7 million increase in stockholders’ equity.
The
Company’s management has disclosed its mitigating plans in its recent filing with the NYSE. These plans primarily consist of raising
capital through issuance of securities and exercises of existing warrants.
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. ASU 2024-03 “Income Statement—Reporting Comprehensive Income—Expense
Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses” is applicable to AIM beginning for the
quarter ending March 31, 2027 and will require additional disclosures for certain income statement line items. The Company is still evaluating
the impact of this update. Accounting pronouncements
issued by the FASB since filing the Annual Report on Form 10-K for the year ended December 31, 2025 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 three months ended March 31, 2026, some accounts
held at financial institutions were in excess of the federally insured limit of $ 250 thousand. The Company has not experienced any losses
on these accounts and believes credit risk to be minimal.
Note
4: Marketable Securities
Marketable
securities consist of mutual funds. At March 31, 2026 and December 31, 2025, it was determined that none of the marketable securities
had an other-than-temporary impairment. At March 31, 2026 and December 31, 2025, all securities were measured as Level 1 instruments
of the fair value measurements standard (See Note 16: Fair Value). At March 31, 2026, and December 31, 2025 the Company held $ 63 thousand
and $ 62 thousand, respectively, in mutual funds.
Mutual
Funds classified as available for sale consisted of $ 63 thousand at March 31, 2026. There was no realized gain or loss recognized for
the three-month period ended March 31, 2026 on equity securities. The unrealized loss recognized for the three-month period ended March
31, 2026 on equity securities still held was $ 1 thousand. The net loss recognized for the three-month period ended March 31, 2026 on
equity securities was $ 1 thousand.
Mutual
Funds classified as available for sale consisted of $ 62 thousand at December 31, 2025. The realized loss recognized for the three-month
period ended March 31, 2025 on equity securities was ($ 69 thousand). The unrealized gains recognized for the three-month period ended
March 31, 2025 on equity securities still held was $ 96 thousand. The net gain recognized for the three-month period ended March 31, 2025
on equity securities was $ 27 thousand.
8
Note
5: Property and Equipment, Net
Schedule
of Property and Equipment
March
31, 2026
December
31, 2025
(in thousands)
March
31, 2026
December
31, 2025
Furniture, fixtures,
and equipment
$ 1,466
$ 1,466
Less: accumulated depreciation
( 1,404 )
( 1,395 )
Property and equipment,
net
$ 62
$ 71
Property
and equipment are recorded at cost. Depreciation is computed using the straight-line method over the estimated useful lives of the
respective assets, ranging from three 3 to ten
years . Depreciation expense for the three
months ended March 31, 2026 and 2025 was $ 9 thousand
and $ 10 thousand,
respectively.
Note
6: Patents and Trademark Rights, Net
Patent
and trademark rights consist of the following (in thousands):
Schedule
of Patent and Trademark Rights
March
31, 2026
December
31, 2025
Gross
Carrying Value
Accumulated
Amortization
Net
Carrying Value
Gross
Carrying Value
Accumulated
Amortization
Net
Carrying Value
Patents
$ 2,185
$ ( 582 )
$ 1,603
$ 2,150
$ ( 551 )
$ 1,599
Trademarks
182
( 123 )
59
182
( 120 )
62
Net
amortizable patents and trademarks rights
$ 2,367
$ ( 705 )
$ 1,662
$ 2,332
$ ( 671 )
$ 1,661
Patent and trademark rights acquisitions, abandonments and amortization (in thousands):
Schedule
of Changes in Patents, Trademark Rights
December
31, 2025
$ 1,661
Acquisitions
35
Abandonments
—
Amortization
( 34 )
March
31, 2026
$ 1,662
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 12 years for patents and 3
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:
Schedule
of Amortization of Patents and Trademarks
Year
Ending December 31,
2026
$ 115
2027
146
2028
140
2029
136
2030
127
Thereafter
998
Total
$ 1,662
9
Note
7: Accrued Expenses
Accrued
expenses consist of the following:
Schedule
of Accrued Expenses
March
31, 2026
December
31, 2025
(in
thousands)
March
31, 2026
December
31, 2025
Compensation
$ 317
$ 218
Professional
fees
217
303
Clinical
trial expenses
30
20
Interest
34
64
Other
expenses
73
190
Total
$ 671
$ 795
Note
8: Unsecured Promissory Note
During
the years ended 2025 and 2024 the Company entered into three separate agreements with Streeterville Capital LLC (“Streeterville”
or the “Lender”). The terms of the agreements are described below:
Note
1 –
On
February 16, 2024, the Company (“Borrower”) entered into a Note Purchase Agreement with Streeterville Capital LLC (“Streeterville”
or the “Lender”). Under the terms of the agreement, Streeterville paid the Company $ 2.5 million in exchange for an unsecured
promissory Note with an Original Issue Discount of $ 781 thousand. The Company will pay $ 3.3 million consisting of the principal amount
of the Note, together with the original issue discount and $ 20 thousand of lender transaction fees, no later than February 16, 2026.
The stated interest rate of the note is 10 %.
The
agreement allows the Lender to redeem up to $250 thousand 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.
During
the quarter ended March 31, 2026, the Company entered into an agreement with the Lender to settle a portion of its outstanding loan obligation
in the amount of $ 400 thousand through the issuance of 364,084 shares of common stock rather than cash payment. During the year ended
December 31, 2025, the Company entered into agreements with the Lender to settle a portion of its outstanding loan obligation in the
amount of $ 700 thousand through the issuance of 170,353 shares of common stock, rather than cash payment. These exchanges were completed
pursuant to the terms of the loan agreement, which allows for the settlement of debt through stock issuance under certain conditions.
An
amendment to the Promissory Note was executed with the lender on March 10, 2026. Pursuant to the amendment the maturity date of the Note
was extended until June 30, 2026. Other than the maturity date extension, there were no other changes to the agreement.
10
Note
2 –
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 thousand in exchange for an unsecured
promissory Note with an Original Issue Discount of $ 50 thousand. The Note required the Company to pay $ 310 thousand consisting of the
principal amount of the Note, together with the original issue discount and $ 10 thousand of lender transaction fees, no later than October
28, 2025. On August 12, 2025, the Company repaid the note in full.
Note
3 –
On
November 18, 2025, the Company (“Borrower”) entered into a Note Purchase Agreement with Streeterville Capital LLC (“Streeterville”
or the “Lender”). Under the terms of the agreement, Streeterville paid the Company $ 2.5 million in exchange for an unsecured
promissory Note with an Original Issue Discount of $ 781 thousand. The Company will pay $ 3.3 million consisting of the principal amount
of the Note, together with the original issue discount and $ 20 thousand of lender transaction fees, no later than November 18, 2027.
The stated interest rate of the note is 10 %.
The
agreement allows the Lender to redeem up to $250 thousand per calendar month beginning in May 2026, 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.
Maturities
and charges associated with these notes are summarized below:
Debt
schedule at March 31, 2026 (in thousands)
Schedule of Long Term Debt
Note 1
Note 2
Note 3
Total
Long-term debt
$ 1,626
$ —
$ 3,214
$ 4,840
Unamortized Original issue discount
—
—
( 610 )
( 610 )
Unamortized Financing fees
—
—
( 16 )
( 16 )
Unamortized discount and
debt issuance costs
1,626
—
2,588
4,214
Less current portion of long-term debt, net
( 1,626 )
—
( 2,378 )
( 4,004 )
Long-term debt, net
$ —
$ —
$ 210
$ 210
Future
maturities for long-term debt as of March 31, 2026, were as follows (in thousands):
Schedule of Maturities of Long-Term Debt
Fiscal years ending December 31:
Note 1
Note 2
Note 3
Total
2026
$ 1,626
$ —
$ 2,000
$ 3,626
2027
—
—
588
588
Total
$ 1,626
$ —
$ 2,588
$ 4,214
Current portion of debt discount
$ —
$ —
$ 362
$ 362
Current portion of origination costs
$ —
$ —
$ 10
$ 10
Debt
schedule at December 31, 2025 (in thousands):
Note 1
Note 2
Note 3
Total
Long-term debt
$ 1,984
$ —
$ 3,301
$ 5,285
Unamortized Original issue discount
( 49 )
—
( 740 )
( 789 )
Unamortized Financing fees
( 1 )
—
( 19 )
( 20 )
Unamortized discount and
debt issuance costs
1,934
—
2,542
4,476
Less current portion of long-term debt, net
$ ( 1,934 )
$ —
$ ( 1,615 )
$ ( 3,549 )
Long-term debt, net
$ —
$ —
$ 927
$ 927
11
Future
maturities for long-term debt as of December 31, 2025 were as follows (in thousands):
Fiscal years ending December 31:
Note 1
Note 2
Note 3
Total
2025
$ 1,934
$ —
$ 1,615
$ 3,549
2026
—
—
927
927
Total
$ 1,934
$ —
$ 2,542
$ 4,476
Current portion of debt discount
$ 49
$ —
$ 374
$ 423
Current portion of origination costs
$ 1
$ —
$ 10
$ 11
Interest
and other charges related to the Streeterville notes were as follows (in thousands):
Schedule of Interest and
Other Charges
Three months ended March 31, 2026
Note 1
Note 2
Note 3
Total
Interest
$ 44
$ —
$ 84
$ 128
Original issue discount amortization
49
—
127
176
Total interest charges
$ 93
$ —
$ 211
$ 304
Loan fee amortization
$ 1
$ —
$ 2
$ 3
Three months ended March 31, 2025
Note 1
Note 2
Note 3
Total
Interest
$ 56
$ —
$ —
$ 56
Original issue discount amortization
68
—
—
68
Total interest charges
$ 124
$ —
$ —
$ 124
Loan fee amortization
$ 3
$ —
$ —
$ 3
Note
9: 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 2026 through 2027, and requiring monthly payments ranging from less than $ 1 thousand
to $ 22 thousand. Certain leases include additional renewal options ranging from 1 to 5 years. AIM has classified all of its leases as
operating leases.
At
March 31, 2026 and December 31, 2025, the balance of the right of use assets was $ 320 thousand and $ 378 thousand, respectively, and the
corresponding operating lease liability balance was $ 360 thousand and $ 420 thousand, respectively. Right of use assets are recorded net
of accumulated amortization of $ 618 thousand and $ 560 thousand as of March 31, 2026 and December 31, 2025, respectively.
AIM
recognized rent expense associated with these leases are follows:
Schedule of AIM
Recognized Rent Expense Associated with Operating Lease
March 31, 2026
March 31, 2025
(in thousands)
March 31, 2026
March 31, 2025
Lease costs:
Operating lease costs
$ 68
$ 78
Short-term and variable lease costs
69
80
Total lease costs
$ 137
$ 158
Classification of lease costs
Research & development
$ 101
$ 108
General and administrative
36
50
Total lease costs
$ 137
$ 158
The
Company’s leases have remaining lease terms between 6 and 17 months. As of March 31, 2026, the weighted-average remaining term
was 16 months. At December 31, 2025, the weighted-average remaining term was 20 months. The Company’s weighted average incremental
borrowing rate for its leases was 10 % at March 31, 2026 and December 31, 2025.
Future
minimum payments as of March 31, 2026, are as follows:
Schedule of Operating Lease Future Payments
Year Ending December 31, (in thousands)
2026
$ 204
2027
169
Less imputed interest
( 13 )
Total
$ 360
12
Note
10: 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.
Schedule
of Research and Development Expenses
2026
2025
For three months ended March 31,
2026
2025
(in thousands)
Clinical studies
$ 185
$ 594
Manufacturing & Engineering
70
180
Quality control
198
230
Regulatory
29
76
Totals
$ 482
$ 1,080
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 three months ended March 31, 2026.
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 three months ended March 31, 2026 and 2025, the Company incurred $ 13 thousand and $ 105 thousand,
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 $ 8.4 million. This estimate includes pass-through costs of approximately
$ 1 million 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 $ 6.4 million, which includes
passthrough costs of approximately $ 125 thousand, investigator costs estimated at about $ 4.4
million and excludes certain other third-party costs and escalations. During 2023, the original
work order increased to $ 6.6 million 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 finished in 2025.
13
Costs
incurred pursuant to the Amarex agreements were as follows (thousands):
2026
2025
For the three months ended March 31,
2026
2025
Pancreatic Cancer
$ 13
$ 3
Post Covid Conditions
—
102
Total
$ 13
$ 105
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):
2026
2025
For the three months ended March 31,
2026
2025
Total
$ 23
$ —
Azenova
Sales International
In October 2023, the Company entered into a consulting agreement with Azenova,
LLC where 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 subsequently amended to payments based on hourly billing only. The agreement will end on April 30, 2028, but may be extended
upon written agreement of the parties.
Costs
incurred pursuant to the Azenova agreements were as follows (thousands):
2026
2025
For the three months ended March 31,
2026
2025
Total
$ —
$ 15
14
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 $ 30 thousand 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 study is now finalized.
Costs
incurred pursuant to the Alcami agreements were as follows (thousands):
2026
2025
For the three months ended March 31,
2026
2025
Research and development expenses
$ —
$ 7
Note
11: 401(k) Plan
AIM
has a defined contribution plan, entitled the AIM ImmunoTech Employees 401(k) Plan and Trust Agreement (the “401(k) Plan”).
AIM’s 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)
Each
participant immediately vests in his or her deferred salary contributions as well as the Company’s safe harbor contributions. A
6 % safe harbor matching contribution by us was reinstated effective January 1, 2021. For the three months ending March 31, 2026 we made
$ 22 thousand in contributions, and for the year ending December 31, 2025 $ 111 thousand in contributions were made.
Note
12: 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 the 100:1 reverse stock split which was effective on June 12, 2025, a maximum of 8,980 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”). The number of shares issuable under the 2018 Equity Incentive Plan increased annually pursuant to 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 an additional 15,283 shares. As a result of the 2018 Plan Evergreen Provisions, a maximum
of 24,263 shares of common stock is reserved for potential issuance pursuant to awards under the 2018 Equity Incentive Plan as of March
31, 2026. Unless sooner terminated, the 2018 Equity Incentive Plan will continue in effect for a period of 10 years from its effective
date. During the three months ended March 31, 2026, and 2025, there were no options granted.
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 year ended December 31, 2024, there were 14,660 shares issued as compensation totaling $ 393.4 thousand.
For the year ended December 31, 2025, there were 4,242 shares issued as compensation totaling $ 59.9 thousand. During the three months
ended March 31, 2026, there were no shares issued related to the cash conservation program. This compensation is included in the overall
equity-based compensation expense.
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.
15
Stock
options activity during the three months ended March 31, 2026, 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 January 1, 2026
21,911
$ 244.40
9.56
$ —
Granted
—
—
—
—
Forfeited
—
—
—
—
Expired
—
—
—
—
Outstanding March 31, 2026
21,911
$ 244.40
9.56
$ —
Vested and expected to vest March 31, 2026
21,911
$ 244.40
9.56
$ —
Exercisable March 31, 2026
21,911
$ 154.66
5.53
$ —
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 January 1, 2026
6,721
$ 185.06
12.15
$ —
Granted
—
—
—
—
Forfeited
—
—
—
—
Expired
—
—
—
—
Outstanding March 31, 2026
6,721
$ 185.06
12.15
$ —
Vested and expected to vest March 31, 2026
6,721
$ 185.06
12.15
$ —
Exercisable March 31, 2026
6,721
$ 150.99
12.52
$ —
There
was no unvested stock option activity for employees and non-employees.
Stock-based
compensation expense was $ 0 and $ 60 thousand for the three months ended March 31, 2026 and 2025, respectively, resulting in a decrease
in general and administrative expenses.
Note
13: Stock Warrants
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”)
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.
On
September 30, 2024, the Company entered into a Purchase Agreement with the Purchaser in the May 2024 Securities Purchase Agreement as
Purchaser, pursuant to which the Company issued to the Purchaser, (i) in a registered direct offering, 46,530 shares of its 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.
16
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 had 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 $ 8 million. 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 which resulted in Class E &
F warrants to be treated as liability under ASC 815 – Derivatives and Hedging. 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 December 31, 2025.
On
December 30, 2025, we declared a stock dividend
of one share of common stock for every 1,000 shares of outstanding common stock as well as one share of common stock for every outstanding
option or warrant that has a right to receive stock dividends (“Alternate Securities”). On
January 13, 2026, the Company distributed a dividend of one share of its common stock for every 1,000 shares of common stock issued and
outstanding as of January 9, 2026 as well as one share of common stock for every outstanding option or warrant that has a right to receive
stock dividends (the “Dividend”). The issuance of the Dividend was a Share Combination Event under Section 3(g) of the Class
E & F Common Stock Purchase Warrants. As a result, the number of outstanding warrants of Class E & F Common Stock Purchase Warrants
both have increased to 5,561,125
and the exercise price reduced to $ 1.439
per share of common stock. Due to the Share Combination Event
trigger of the Class E & F Common Stock Purchase Warrants, reevaluation of the classification resulted in the reclassification of
the warrants from liability to equity. The Company recognized a loss on change of warrant liabilities of $ 468
thousand in the statements of operations for the three months
ended March 31, 2026, and reclassified the Class E & F Common Stock Purchase Warrants from liability to equity in the amount of $ 8.7
million reflected in the Balance Sheet at March 31, 2026.
On
March 6, 2026, we completed a rights offering (the “2026 Rights Offering”) to our stockholders and to holders of certain
of our outstanding options and warrants that had the right to participate in the 2026 Rights Offering as of February 10, 2026, the record
date. In the Rights Offering we issued non-transferable subscription rights to purchase 1,842 Units. Each Unit consists of one share
of Series G Convertible Preferred Stock (the “G Preferred”) and 2,000 warrants to purchase common stock (the “G Warrants”).
Each share of G Preferred is convertible, at the option of the holder at any time, into a number of shares of our common stock equal
to the quotient of the stated value of the Preferred Stock ($ 1 thousand) divided by $ 1.00 , the conversion price. Each G Warrant is exercisable
for one share of our common stock at an exercise price of $ 1.00 per share from March 6, 2026, the date of issuance, through its expiration
five years from the date of issuance. The 2026 Rights Offering raised $ 1.8 million in gross proceeds.
Stock
warrants are issued as needed by the Board of Directors and have no formal plan.
The
fair value of each warrant award is estimated on the date of grant using a Black-Scholes-Merton pricing option 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 warrant. The Company uses historical data to estimate expected dividend
yield, life and forfeiture rates. The expected life of the warrants was estimated based on historical option holder’s behavior
and represents the period of time that options are expected to be outstanding.
For
further information, please refer to Note 14.
Note
14: 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.
17
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. At March 31, 2026, 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 thousand (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. At March
31, 2026, there were no Series B Convertible Preferred Stock outstanding.
Series
G Convertible Preferred Stock
March
4, 2026, the Company filed a Certificate of Designation of Preference, Rights and Limitations of Series G Convertible Preferred Stock
(the “Certificate of Designation”) with the Delaware Secretary of State creating a new series of its authorized preferred
stock, par value $ 0.01 per share, designated as the “Series G Convertible Preferred Stock” (the “Series G Preferred
Stock”). The number of shares initially constituting the Series G Preferred Stock was set at 12,000 shares.
Each
share of Series G Preferred Stock will be convertible, at the option of the holder at any time, into the number of shares of the Company’s
common stock, par value $ 0.001 per share (the “Common Stock”) determined by dividing the $ 1 thousand stated value per share
of the Series G Preferred Stock by a conversion price initially equal to $ 1.00 . In addition, the conversion price per share is subject
to adjustment for stock dividends, distributions, subdivisions, combinations or reclassifications. Subject to limited exceptions, a holder
of the Series G Preferred Stock will not have the right to convert any portion of the Series G Preferred Stock to the extent that, after
giving effect to the conversion, the holder, together with its affiliates, would beneficially own in excess of 4.99 % of the number of
shares of Common Stock outstanding immediately after giving effect to its conversion. A holder of the Series G Preferred Stock, upon
notice to the Company, may increase or decrease the beneficial ownership limitation provisions of such holder’s Series G Preferred
Stock, provided that in no event shall the limitation exceed 9.99 % of the number of shares of Common Stock outstanding immediately after
giving effect to its conversion.
In
the event the Company effects certain mergers, consolidations, sales of substantially all of its assets, tender or exchange offers, reclassifications
or share exchanges in which the Common Stock is effectively converted into or exchanged for other securities, cash or property, the Company
consummates a business combination in which another person acquires 50% of the outstanding shares of Common Stock, then, upon any subsequent
conversion of the Series G Preferred Stock, the holders of the Series G Preferred Stock will have the right to receive any shares of
the acquiring corporation or other consideration it would have been entitled to receive if it had been a holder of the number of shares
of Common Stock then issuable upon conversion in full of the Series G Preferred Stock.
Holders
of Series G Preferred Stock shall be entitled to receive dividends (on an as-if-converted-to-common stock basis) in the same form as
dividends actually paid on shares of the common stock when, as and if such dividends are paid on shares of Common Stock. Except as otherwise
provided in the Certificate of Designation or as otherwise required by law, the Series G Preferred Stock has no voting rights. Upon the
Company’s liquidation, dissolution or winding-up, whether voluntary or involuntary, holders of Series G Preferred Stock will be
entitled to receive out of the assets, whether capital or surplus, of the Company the same amount that a holder of Common Stock would
receive if the Series G Preferred Stock were fully converted (disregarding for such purpose any conversion limitations under the Certificate
of Designation) to Common Stock, which amounts shall be paid pari passu with all holders of Common Stock. The Company is not obligated
to redeem or repurchase any shares of Series G Preferred Stock. Shares of Series G Preferred Stock are not otherwise entitled to any
redemption rights, or mandatory sinking fund or analogous provisions.
On
March 6, 2026, the Company completed its previously announced rights offering (the “Rights Offering”) pursuant to its effective
registration statement on Form S-1, as amended (Registration No. 333-292085), previously filed with and declared effective by the Securities
and Exchange Commission (the “SEC”), a prospectus and a prospectus supplement filed with the SEC. Pursuant to the Rights
Offering, the Company sold an aggregate of 1,842 units consisting of an aggregate of 1,842 shares of Series G Preferred Stock, with each
share of Series G Preferred Stock initially convertible into shares of Common Stock at a conversion price of $ 1.00 per share, 3,684,000
Class G Warrants, with each warrant exercisable for one share of Common Stock at an exercise price of $ 1.00 per share and expiring five
years from the date of issuance, resulting in gross proceeds to the Company of $ 1.8 million.
At
March 31, 2026 and December 31, 2025, the Company had 678 and 0 shares of Series G Convertible Preferred Stock outstanding, respectively.
Subsequent to March 31, 2026, 100 shares of Series G Convertible Preferred Stock were converted to common shares.
18
(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 March 31, 2026, and December 31, 2025, there were 8,223,782 and 3,069,875 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
thousand worth of shares at the market price (including subsequent plans, the “Employee Stock Purchase Plan”). Pursuant
to NYSE American’s rules, this plan was effective for a sixty-day period commencing upon the date that the NYSE American
approved the Company’s Supplemental Listing Application (“SLAP”). 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 NYSE American and the purchase cannot be effected until the
NYSE American accepts the SLAP.
During
the three months ended March 31, 2026, the Company did not issue any shares of its common stock as part of the employee stock purchase
plan.
During
the three months ended March 31, 2025, the Company issued a total of 833 shares of its common stock at a price of $ 12.00 for total proceeds
of $ 10 thousand as part of the employee stock purchase plan.
2026
Rights Plan
On
March 6, 2026, the Company completed a rights offering (the “2026 Rights Offering”) to its stockholders and to holders of
certain of its outstanding options and warrants that had the right to participate in the 2026 Rights Offering, as of February 10, 2026,
the record date. In the Rights Offering the Company issued non-transferable subscription rights to purchase 1,842 Units. Each Unit consists
of one share of Series G Convertible Preferred Stock (the “G Preferred”) and 2,000 warrants to purchase common stock (the
“G Warrants”). Each share of G Preferred is convertible, at the option of the holder at any time, into a number of shares
of common stock equal to the quotient of the stated value of the Preferred Stock ($ 1 thousand) divided by $ 1.00 , the conversion price.
Each G Warrant is exercisable for one share of common stock at an exercise price of $ 1.00 per share from March 6, 2026, the date of issuance,
through its expiration five years from the date of issuance. Maxim Group LLC acted as the Company’s dealer-manager. The 2026 Rights
Offering raised $ 1.8 million in gross proceeds.
For
the three months ended March 31, 2026, 1,164 shares of the G Preferred had been converted for 1,164,000 shares of common stock, and 310,000
G Warrants had been exercised for 310,000 shares of common stock. Subsequent to March 31, 2026, 100 shares of the G Preferred had been
converted to 100,000 shares of common stock. At March 31, 2026, 3,374,000 Class G Warrants and 678 G Preferred were outstanding.
Equity
Distribution Agreement
On
April 19, 2023, the Company entered into an Equity Distribution Agreement (the “EDA”), with Maxim, pursuant to which it may
sell from time to time, shares of its common stock having an aggregate offering price of up to $ 8.5 million through Maxim, as agent.
The amount was subsequently reduced from $ 8.5 million to $ 3.1 million. Sales under the EDA were registered under the S-3 Shelf Registration
Statement. Under the terms of the EDA, 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 three months ended March 31, 2026, the Company sold 11,191 shares under
the EDA for total gross proceeds of $ 260 thousand, which includes a 3.0 % fee to Maxim of $ 8 thousand.
On
April 1, 2025, the Company entered into a new EDA, with Maxim (the “Sales Agreement”) pursuant to which it may issue and
sell up to an aggregate of $ 3 million 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). For the year ended December 31, 2025, the Company sold 155,874 shares
under the EDA for total gross proceeds of $ 225 thousand, which includes a 3.0 % fee to Maxim of $ 7 thousand. For the three months
ended March 31, 2026, the Company sold 2,025,292 shares under the EDA for total gross proceeds of $ 2.1 million, which includes a 3.0 %
fee to Maxim of $ 62 thousand related to this agreement. See Note 17 - Subsequent Events for additional information on an amendment
to this agreement.
19
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 thousand, and $ 5 thousand on a quarterly basis thereafter.
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 million 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.
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 thousand, 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.
At December 31, 2024, a total of 7,596 shares were issued pursuant to the purchase agreement for a total of $ 128 thousand after clearing
costs. At December 31, 2025, a total of 30,829 shares were issued pursuant to the purchase agreement for a total of $ 398 thousand after
clearing costs. There were no shares issued subsequent to December 31, 2025. As of February 2025, the purchase agreement is no longer
active.
Securities
Purchase Agreement
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”)
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 Maxim Group LLC (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.
20
Maxim
Group LLC acted as 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.
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 $ 2.5
million. For the three months ended March 31, 2026, no Common Warrants were exercised, and all remain outstanding on March 31, 2026,
related to this agreement.
September
2024 Securities Purchase Agreement
On
September 30, 2024, the Company entered into a Purchase Agreement with the Purchaser in the May 2024 Securities Purchase Agreement as
Purchaser, pursuant to which the Company issued to the Purchaser, (i) in a registered direct offering, 46,530 shares of its 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 $ 1.3 million, before deducting fees to the Placement Agent and other
estimated offering expenses payable by it. 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 were 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 $ 2.5 million.
For the three months ended March 31,2026, no Common Warrants were exercised, and all remain outstanding on March 31, 2026, related to
this agreement.
July
2025 Public Offering
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 had 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 $ 8 million. 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 which resulted in Class E &
F warrants to be treated as liability under ASC 815 – Derivatives and Hedging. 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 December 31, 2025.
On
December 30, 2025, we declared a stock dividend
of one share of common stock for every 1,000 shares of outstanding common stock as well as one share of common stock for every outstanding
option or warrant that has a right to receive stock dividends (“Alternate Securities”). On
January 13, 2026, the Company distributed a dividend of one share of its common stock for every 1,000 shares of common stock issued and
outstanding as of January 9, 2026 as well as one share of common stock for every outstanding option or warrant that has a right to receive
stock dividends (the “Dividend”). The issuance of the Dividend was a Share Combination Event under Section 3(g) of the Class
E & F Common Stock Purchase Warrants. As a result, the number of outstanding warrants of Class E & F Common Stock Purchase Warrants
both have increased to 5,561,125
and the exercise price reduced to $ 1.439
per share of common stock. Due to the Share Combination Event
trigger of the Class E & F Common Stock Purchase Warrants, reevaluation of the classification resulted in the reclassification of
the warrants from liability to equity. The Company recognized a loss on change of warrant liabilities of $ 468
thousand in the statements of operations for the three months
ended March 31, 2026, and reclassified the Class E & F Common Stock Purchase Warrants from liability to equity. This reclassification
totaling $ 8.7 million
is reflected in the Balance Sheet at March 31, 2026.
For
the three months ended March 31, 2026, there were 482,500 Class E Warrants and 800,508 Class F Warrants exercised. For the three months
ended March 31, 2026, there were 5,078,619 Class E Warrants and 4,760,610 Class F Warrants outstanding related to this agreement.
Subsequent to March 31, 2026, the Company entered into a warrant inducement
program for Warrants A, B, C, D, E & F. For further details, see Note 17: Subsequent Events.
21
Note
15: 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 13,547,741
and 4,334,512
of stock options and warrants, are excluded from the calculation of diluted net loss per share for the periods ended March 31, 2026
and December 31, 2025, respectively, since their effect is antidilutive due to the net loss of the Company.
Note
16: Fair Value
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 (“July 2025 Warrants”) related to the Company’s July 2025 common stock and
warrant issuance, are calculated using a Black-Scholes Model. The fair value of the Class G warrants (“March 2026 Warrants”)
related to the Company’s March 2026 common stock and warrant issuance, are calculated using a Black-Scholes Model.
The
Company estimated the fair value of the June 2024 Warrants, October 2024 Warrants, July 2025 Warrants and the March 2026 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.
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
—
22
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:
October 1,
2025
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,
2025
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
—
The
Company utilized the following assumptions to estimate the fair value of the Class E Warrants:
December 31,
January 20,
2025
2026
Underlying price per share
$ 1.13
$ 1.18
Exercise price per share
$ 1.44
$ 1.439
Risk-free interest rate
3.7 %
3.8 %
Expected holding period
4.58 years
4.52 years
Expected volatility
106 %
107 %
Expected dividend yield
—
—
Warrant measurement input
—
—
23
The
Company utilized the following assumptions to estimate the fair value of the Class F Warrants:
December 31,
January 20,
2025
2026
Underlying price per share
$ 1.13
$ 1.18
Exercise price per share
$ 1.44
$ 1.439
Risk-free interest rate
3.5 %
3.5 %
Expected holding period
1.09 years
1.03 years
Expected volatility
168 %
172 %
Expected dividend yield
—
—
Warrant measurement input
—
—
The
Company utilized the following assumptions to estimate the fair value of the Class G Warrants:
March 6,
2026
Underlying price per share
$ 0.694
Exercise price per share
$ 1.00
Risk-free interest rate
3.5 %
Expected holding period
5 years
Expected volatility
104 %
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.
24
With
the above factors utilized in analysis of the likelihood of the Put’s potential Liability, the Company estimated the range of probabilities
related to a Put right being triggered as:
Schedule of Range of Probabilities
Range of Probability
Probability
Low
0.5 %
Medium
1.0 %
High
5.0 %
The
Black-Scholes Model has incorporated a 5.0 % probability of a Fundamental Transaction to date for the life of the securities.
(vi) Expected
Timing of Announcement of a Fundamental Transaction. As the Company has no specific expectation
of a Fundamental Transaction, for reasons elucidated above, the Company utilized a discrete
uniform probability distribution over the Expected Holding Period to model in the potential
announcement of a Fundamental Transaction occurring during the Expected Holding Period.
(vii) Expected
100 Day Volatility at Announcement of a Fundamental Transaction . An estimate of future
volatility is necessary as there is no mechanism for directly measuring future stock price
movements. Daily observations of the Company’s historical stock values for the 100
days immediately prior to the Warrants’ grant dates, with a floor of 100%, were utilized
as a proxy for future volatility estimates.
(viii) Expected
Risk-Free Interest Rate at Announcement of a Fundamental Transaction . The Company utilized
a risk-free interest rate corresponding to the forward U.S. Treasury rate for the period
equal to the time between the date forecast for the public announcement of a Fundamental
Transaction and the Warrant expiration date for each simulation.
(ix) Expected
Time Between Announcement and Consummation of a Fundamental Transaction. The expected
time between the announcement and the consummation of a Fundamental Transaction is based
on the Company’s experience with the due diligence process performed by acquirers and
is estimated to be six months. The Black-Scholes Model approach incorporates this additional
period to reflect the delay Warrant Holders would experience in receiving the proceeds of
the Put.
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.
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 December 31, 2025, 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
Company’s marketable securities consist solely of mutual funds. We determine realized gains and losses for marketable securities
using the specific identification method and measure the fair value of our marketable securities using a market approach where identical
or comparable prices are available. If quoted market prices are not available, fair values of investments are determined using prices
from a pricing service, pricing models, quoted prices of investments with similar characteristics or discounted cash flow models.
25
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 March 31, 2026
Total
Level 1
Level 2
Level 3
Assets:
Cash equivalents
$ 1,937
$ 1,937
$ —
$ —
Marketable securities
$ 63
$ 63
$ —
$ —
As of December 31, 2025
Total
Level 1
Level 2
Level 3
Assets:
Cash equivalents
$ 931
$ 931
$ —
$ —
Marketable securities
$ 62
$ 62
$ —
$ —
Liabilities:
Warrant liability
$ 8,244
$ —
$ —
$ 8,244
Note
17: Subsequent Events
On
April 10, 2026, the Company entered into Amendment No. 1 (the “Amendment”) to that certain Equity Distribution Agreement
dated April 1, 2025 (the “Sales Agreement”) with Maxim Group to act as the Company’s exclusive sales agent with
respect to the issuance and sale of up to $ 3
million of the Company’s common stock, par value $ 0.001
per share. from time to time, in an at-the-market public offering (the “Offering”). The Amendment removes the limitation
of the number of Shares to be sold under the Sales Agreement. As of April 10, 2026, the aggregate market value of our outstanding
common stock held by non-affiliates, or the public float, was $ 10.2
million, which was calculated based on 8,182,017
shares of the Company’s outstanding common stock held by non-affiliates at a price of $ 1.25
per share, the closing price of the Company’s common stock on February 13, 2026. Pursuant to General Instruction I.B.6 of Form
S-3, in no event will the Company sell shares pursuant to the prospectus supplement with a value of more than one-third of the
aggregate market value of the Company’s common stock held by non-affiliates in any 12-month period, or $ 3.4
million. As of the date of the prospectus supplement, the Company had sold $ 2.3
million of securities pursuant to General Instruction I.B.6 of Form S-3 during the 12 calendar months prior to, and including, the
date of the prospectus supplement, and are therefore eligible to sell up to an additional $ 1.1
million of securities pursuant to General Instruction I.B.6 of Form S-3. Pursuant to General Instruction I.B.6 of Form S-3, in no
event will the Company sell securities registered on the registration statement in a public primary offering with a value exceeding
more than one-third of the aggregate market value of voting and non-voting common equity held by non-affiliates in any 12-month
period so long as the Company’s public float remains below $ 75
million.
The
shares will be sold and issued pursuant the Company’s shelf registration statement on Form S-3 (File No. 333-286319), which was
previously declared effective by the Securities and Exchange Commission, and a related prospectus, as supplemented. The Company is simultaneously
herewith filing a supplement to the prospectus supplement with the Securities and Exchange Commission to increase the number of Shares
that may be offered and sold in the Offering. Subsequent to March 31, 2026, the Company sold an additional 1,019,570 shares under the EDA
for total gross proceeds of $ 558 thousand, which includes a 3.0 % fee to Maxim of $ 17 thousand related to this Amendment.
The
Company entered into a warrant exercise inducement offer letter agreement, dated May 7, 2026 with holders of (i) Class A and Class B
warrants to purchase common stock, par value $ 0.001 per share, issued on May 31, 2024; (ii) Class C and Class D Common Stock purchase
warrants issued on September 30, 2024; and (iii) Class E and Class F Common Stock purchase warrants issued on July 31, 2025. Pursuant
to the Inducement Letter, the Holders agreed to exercise the Existing Warrants for cash certain of their Existing Warrants to purchase
an aggregate of 7,451,920 shares of Common Stock at a reduced exercise price of $ 0.48 per share in exchange for the Company’s agreement
to issue new Class H warrants to purchase an aggregate of up to 14,903,840 shares of Common Stock at an exercise price of $ 0.60 per share,
exercisable on or after the Stockholder Approval Date (as defined in the Inducement Letter) for a period of five years.
On
May 8, 2026, the Company closed the Inducement Transaction and received aggregate gross proceeds of approximately $ 3.6 million and issued
the Inducement Warrants.
26
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.