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
June 30, 2026 and Audited December 31, 2025)
June 30, 2026
December 31, 2025
ASSETS
Current assets:
Cash and cash equivalents
$ 9,900
$ 2,985
Marketable investments
64
62
Other receivables
—
7
Prepaid expenses and other current assets
468
241
Total current assets
10,432
3,295
Property and equipment, net
54
71
Right of use asset, net
260
378
Patent and trademark rights, net
1,714
1,661
Other assets
271
377
Total assets
$ 12,731
$ 5,782
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
Current liabilities:
Accounts payable
$ 480
$ 1,630
Accrued expenses
586
795
Current portion of operating lease liability
259
250
Current portion of note payable, net
3,621
3,549
Total current liabilities
4,946
6,224
Long-term liabilities:
Operating lease liability
41
170
Long-term note payable
—
927
Warrant liability
—
8,244
Total liabilities
4,987
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 June 30, 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 June 30, 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: 529 and 0 issued and outstanding as of June 30, 2026, and December 31, 2025, respectively
—
—
Preferred
Stock value
—
—
Common Stock, $ 0.001 par value, authorized shares - 350,000,000 ; issued and outstanding shares 28,990,073 and 3,069,875 as of June 30, 2026 and December 31, 2025, respectively
29
3
Additional paid-in capital
455,312
431,000
Accumulated deficit
( 447,597 )
( 440,786 )
Total stockholders’ equity (deficit)
7,744
( 9,783 )
Total liabilities and stockholders’ equity
$ 12,731
$ 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
2026
2025
Three months ended June 30,
Six months ended June 30,
2026
2025
2026
2025
Revenues:
Clinical treatment programs - US
$ 26
$ 25
$ 48
$ 41
Total Revenues
26
25
48
41
Costs and Expenses:
Production costs
5
10
9
20
Research and development
589
1,174
1,071
2,254
General and administrative
2,945
1,487
4,707
4,032
Total Costs and Expenses
3,539
2,671
5,787
6,306
Operating loss
( 3,513 )
( 2,646 )
( 5,739 )
( 6,265 )
Gain (Loss) on investments
( 1 )
( 9 )
( 2 )
18
Interest and other income
21
10
29
21
Interest expense and other finance costs
( 295 )
( 149 )
( 631 )
( 273 )
Loss on change in fair value of warrant liability
—
—
( 468 )
—
Net Loss
$ ( 3,788 )
$ ( 2,794 )
$ ( 6,811 )
$ ( 6,499 )
Basic and diluted loss per share
$ ( 0.43 )
$ ( 3.68 )
$ ( 0.96 )
$ ( 8.88 )
Weighted average shares outstanding basic and diluted
17,118,695
759,289
10,819,484
731,650
See
accompanying notes to condensed consolidated financial statements.
3
AIM
IMMUNOTECH INC. AND SUBSIDIARIES
Condensed
Consolidated Statements of Changes in Stockholders’ Equity (Deficit)
For
the Six Months Ended June 30, 2026 and 2025 (in thousands except share data) (Unaudited)
Series G Preferred Shares
Common Stock Shares
Common Stock
.001 Par Value
Additional
Paid-in
Capital
Accumulated Deficit
Total
Stockholders’ Equity
(Deficit)
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
Conversion of Series G Preferred Stock 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
Shares issued for:
Common stock issuance, net of costs
—
1,019,570
1
536
—
537
Conversion of Series G Preferred Stock to Common Stock
( 149 )
149,000
—
—
—
—
Warrant Exercise
—
7,451,920
8
3,569
—
3,577
Registered Direct Offering
—
12,145,801
12
5,082
—
5,094
Issuance Costs
—
—
—
199
—
199
Net comprehensive loss
—
—
—
—
( 3,788 )
( 3,788 )
Balance June 30, 2026
529
28,990,073
$ 29
$ 455,312
$ ( 447,597 )
$ 7,744
Series G 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 )
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 )
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 )
Balance
—
764,188
$ 1
$ 426,780
$ ( 433,327 )
$ ( 6,546 )
See
accompanying notes to condensed consolidated financial statements.
4
AIM
IMMUNOTECH INC. AND SUBSIDIARIES
Condensed
Consolidated Statements of Cash Flows
For
the Six Months Ended June 30, 2026 and 2025
(in
thousands)
(Unaudited)
2026
2025
Cash flows from operating activities:
Net loss
$ ( 6,811 )
$ ( 6,499 )
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and Amortization
571
377
Abandonment and expiration of patents and trademark rights
24
615
Equity-based compensation
—
60
Gain on sale of marketable investments
—
( 18 )
Change in fair value of warrants
468
—
Loss on issuance of warrants
32
—
Change in assets and liabilities:
Prepaid expenses and other assets
( 121 )
770
Lease liability
( 120 )
( 78 )
Accounts payable and Accrued Expenses
( 1,359 )
881
Other receivables
7
—
Net cash used in operating activities
( 7,309 )
( 3,892 )
Cash flows from investing activities:
Proceeds from sale of marketable investments
4
2,026
Purchase of marketable investments
( 6 )
( 91 )
Purchase of patent and trademark rights
( 147 )
( 283 )
Net cash (used in) provided by investing activities
( 149 )
1,652
Cash flows from financing activities:
Proceeds from sale of stock, net of issuance costs
2,538
765
Proceeds from note payable, net of issuance costs
—
250
Proceeds from warrant exercise
5,733
—
Repayment of debt obligation
( 821 )
—
Proceeds from Registered Direct Offerings
5,293
—
Proceeds from Rights Offering
1,630
—
Net cash provided by financing activities
14,373
1,015
Net increase (decrease) in cash and cash equivalents
6,915
( 1,225 )
Cash and cash equivalents at beginning of period
2,985
1,701
Cash and cash equivalents at end of period
$ 9,900
$ 476
Supplemental disclosures of non-cash investing and financing cash flow information:
Unrealized gain on marketable investments
$ —
$ 85
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 includes 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 several different solid tumor types. 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 is expected to kill an estimated
100,000 people in the American and European Union markets — and more than 450,000 people worldwide in 2026. When AIM looks at the
global health problem of pancreatic cancer, we see a large market for 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 can generate multibillion-dollar mergers and acquisitions – large-market Phase 3 oncology clinical
trials with positive data are a desirable 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. The primary objective of the study is to determine 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. As of June 30, 2026, all subjects have
been enrolled in the study and have received the first dose of study medication. 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 operating cash outflows exceeded cash inflows from operating activities for the six months ended June 30, 2026. 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 included 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 planned to 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 was not able to raise sufficient capital as
set forth in the Plan or by other means, it may have been unable to regain compliance with the NYSE American’s listing standards,
and its securities could have been 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 would 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.
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.
7
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.
On
January 20, 2026, the Company 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.
On
May 7, 2026, the Company entered into a warrant exercise inducement offer letter agreement with certain holders of existing warrants,
pursuant to which the holders agreed to exercise their warrants in cash at a reduced exercise price for aggregate gross proceeds of approximately
$ 3.5 million in consideration of the Company’s agreement to issue new warrants upon such exercise.
On
May 21, 2026, the Company issued and sold 7,519,351 shares of common stock, par value $ 0.001 per share, and, in a concurrent private
placement, Class I warrants to purchase up to 15,038,702 shares of common stock to certain investors for aggregate gross proceeds of
approximately $ 2.4 million.
On
June 10, 2026, the Company issued and sold 2,554,119 shares of common stock and, in a concurrent private placement, 771,503 shares of
common stock, pre-funded warrants to purchase up to 1,782,616 shares of common stock, and Class J warrants to purchase up to 10,216,476
shares of common stock to certain investors for aggregate gross proceeds of approximately $ 2.6 million. Following the closing of these
transactions, the Company satisfied the NYSE $ 6.0 stockholders equity requirement.
The
NYSE American formally notified the Company on June 12, 2026, confirming that the Company had successfully addressed and resolved all
deficiencies related to Sections 1003(a)(i), (ii), and (iii) of the NYSE American Company Guide. As a result, the “below compliance”
(“.BC”) indicator was removed from the Company’s trading symbol for its common stock, and the Company was removed from
NYSE American’s list of noncompliant issuers on its website. The Company will remain subject to NYSE American’s continued
listing monitoring procedures and remains committed to maintaining strong financial discipline and governance going forward.
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. As of June 30, 2026 and at other various times throughout the six months ended
June 30, 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 June 30, 2026 and December 31, 2025, it was determined that none of the marketable securities
had an other-than-temporary impairment. At June 30, 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 June 30, 2026, and December 31, 2025 the Company held $ 64 thousand
and $ 62 thousand, respectively, in mutual funds.
8
Mutual
Funds classified as available for sale consisted of $ 64 thousand at June 30, 2026. There was no realized gain or loss recognized for
the six-month period ended June 30, 2026 on equity securities. There was no unrealized loss recognized for the six-month period ended
June 30, 2026 on equity securities still held.
Mutual
Funds classified as available for sale consisted of $ 359 thousand at June 30, 2025. The net loss recognized for the six-month period
ended June 30, 2025 on equity securities was ($ 68 ) thousand. The unrealized gains recognized for the six-month period ended June 30,
2025 on equity securities still held was $ 85 thousand. The net gain recognized for the six-month period ended June 30, 2025 on equity
securities was $ 18 thousand.
Note
5: Property and Equipment, Net
Schedule
of Property and Equipment
June 30, 2026
December 31, 2025
(in thousands)
June 30, 2026
December 31, 2025
Furniture, fixtures, and equipment
$ 1,466
$ 1,466
Less: accumulated depreciation
( 1,412 )
( 1,395 )
Property and equipment, net
$ 54
$ 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 six months
ended June 30, 2026 and 2025 was $ 17 thousand and $ 19 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
June 30, 2026
December 31, 2025
Gross Carrying Value
Accumulated Amortization
Net Carrying Value
Gross Carrying Value
Accumulated Amortization
Net Carrying Value
Patents
$ 2,267
$ ( 610 )
$ 1,657
$ 2,150
$ ( 551 )
$ 1,599
Trademarks
182
( 125 )
57
182
( 120 )
62
Net amortizable patents and trademarks rights
$ 2,449
$ ( 735 )
$ 1,714
$ 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
147
Abandonments
( 24 )
Amortization
( 70 )
June 30, 2026
$ 1,714
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.
9
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
$ 88
2027
156
2028
150
2029
144
2030
135
Thereafter
1,041
Total
$ 1,714
Note
7: Accrued Expenses
Accrued
expenses consist of the following: (in thousands)
Schedule
of Accrued Expenses
June 30, 2026
December 31, 2025
Compensation
$ —
$ 218
Professional fees
478
303
Clinical trial expenses
11
20
Interest
24
64
Other expenses
73
190
Total
$ 586
$ 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. Under the original terms of the agreement, the Company agreed to 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.
On
May 18, 2026, the Company and the Lender entered into Amendment #2, which amended the Note and further extended the maturity date of
the Note until June 30, 2027. Pursuant to the Amendment, the Company agreed to pay the Lender an extension fee in the amount of
$ 10 thousand. The Extension Fee was added to the outstanding balance of the Note. The Amendment also contains customary
representations and warranties of the Company, as well as a representation and warranty of the Company that, as of the date of the
Amendment, the outstanding balance of the Note, following the application of the Extension Fee, was approximately $ 1.7 million.
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 agreed to 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 June 30, 2026 (in thousands):
Schedule of Long Term Debt
Note 1
Note 2
Note 3
Total
Long-term debt
$ 1,440
$ —
$ 2,634
$ 4,074
Unamortized Original issue discount
—
—
( 431 )
( 431 )
Unamortized Financing fees
( 8 )
—
( 14 )
( 22 )
Unamortized discount and
debt issuance costs
1,432
—
2,189
3,621
Less current portion of long-term debt, net
( 1,432 )
—
( 2,189 )
( 3,621 )
Long-term debt, net
$ —
$ —
$ —
$ —
Future
maturities for long-term debt as of June 30, 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
$ 1,432
$ —
$ 1,500
$ 2,932
2027
—
—
689
689
Total
$ 1,432
$ —
$ 2,189
$ 3,621
Current portion of debt discount
$ —
$ —
$ 431
$ 431
Current portion of origination costs
$ 8
$ —
$ 14
$ 22
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 June 30, 2026
Note 1
Note 2
Note 3
Total
Interest
$ 40
$ —
$ 76
$ 116
Original issue discount amortization
—
—
179
179
Total interest charges
$ 40
$ —
$ 255
$ 295
Loan fee amortization
$ 2
$ —
$ 3
$ 5
Six months ended June 30, 2026
Note 1
Note 2
Note 3
Total
Interest
$ 84
$ —
$ 160
$ 244
Original issue discount amortization
49
—
306
355
Total interest charges
$ 133
$ —
$ 466
$ 599
Loan fee amortization
$ 3
$ —
$ 5
$ 8
Three months ended June 30, 2025
Note 1
Note 2
Note 3
Total
Interest
$ 87
$ —
$ —
$ 87
Original issue discount amortization
62
—
—
62
Total interest charges
$ 149
$ —
$ —
$ 149
Loan fee amortization
$ 3
$ —
$ —
$ 3
Six months ended June 30, 2025
Note 1
Note 2
Note 3
Total
Interest
$ 139
$ —
$ —
$ 139
Original issue discount amortization
134
—
—
134
Total interest charges
$ 273
$ —
$ —
$ 273
Loan fee amortization
$ 5
$ —
$ —
$ 5
12
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
June 30, 2026 and December 31, 2025, the balance of the right of use assets was $ 260 thousand and $ 378 thousand, respectively, and the
corresponding operating lease liability balance was $ 300 thousand and $ 420 thousand, respectively. Right of use assets are recorded net
of accumulated amortization of $ 678 thousand and $ 560 thousand as of June 30, 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
(in thousands)
2026
2025
Six months ended June 30,
(in thousands)
2026
2025
Lease costs:
Operating lease costs
$ 137
$ 151
Short-term and variable lease costs
100
168
Total lease costs
$ 237
$ 319
Classification of lease costs
Research & development
$ 174
$ 215
General and administrative
63
104
Total lease costs
$ 237
$ 319
The
Company’s leases have remaining lease terms between 6 and 17 months. As of June 30, 2026, the weighted-average remaining term was
14 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 June 30, 2026 and December 31, 2025.
Future
minimum payments as of June 30, 2026, are as follows:
Schedule of Operating Lease Future Payments
Year Ending December 31, (in thousands)
2026
$ 136
2027
169
Less imputed interest
( 5 )
Total
$ 300
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.
13
The
Company’s research and development expenses were comprised of the following:
Schedule
of Research and Development Expenses
(in thousands)
June 30, 2026
June 30, 2025
June 30, 2026
June 30, 2025
Three months ended
Six months ended
(in thousands)
June 30, 2026
June 30, 2025
June 30, 2026
June 30, 2025
Clinical studies
$ 476
$ 734
$ 661
$ 1,328
Manufacturing & Engineering
( 93 )
144
( 23 )
324
Quality control
197
232
395
462
Regulatory
9
64
38
140
Totals
$ 589
$ 1,174
$ 1,071
$ 2,254
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 and six months ended June 30, 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 six months ended June 30, 2026 and 2025, the Company incurred $ 118 thousand and $ 200 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.
Costs
incurred pursuant to the Amarex agreements were as follows (thousands):
June 30, 2026
June 30, 2025
June 30, 2026
June 30, 2025
Three months ended
Six months ended
June 30, 2026
June 30, 2025
June 30, 2026
June 30, 2025
Pancreatic Cancer
$ 105
$ 94
$ 118
$ 192
Post Covid Conditions
—
—
—
8
Totals
$ 105
$ 94
$ 118
$ 200
14
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.
Subsequently,
on July 31, 2026, the Company entered into a proposal (the “Sterling Proposal Agreement”) with Sterling Pharma Solutions
(“Sterling”) that is related to the Master Service Agreement and a Quality Agreement entered into between the Company and
Sterling in 2022. Pursuant to the Sterling Proposal Agreement, Sterling agreed to manufacture further batches of the polynucleotide drug
substances PolyI and Poly C12U and transfer of associated test methods at Sterling’s Dudley, UK location to produce the polymer
precursors to manufacture the drug Ampligen. The estimated cost to the Company under the Sterling Proposal Agreement is approximately
$ 1.5 million to be paid over a period of 12 months, as set forth in more detail in the Sterling Proposal Agreement. The Company anticipates
using the manufactured product for ongoing and future clinical trials, including potentially a Phase 3 clinical trial for metastatic
pancreatic cancer.
Costs
incurred pursuant to the Sterling Pharma agreements were as follows (thousands):
-
June 30, 2026
June 30, 2025
June 30, 2026
June 30, 2025
Three months ended
Six months ended
June 30, 2026
June 30, 2025
June 30, 2026
June 30, 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):
June 30, 2026
June 30, 2025
June 30, 2026
June 30, 2025
Three months ended
Six months ended
June 30, 2026
June 30, 2025
June 30, 2026
June 30, 2025
Total
$ 2
$ —
$ 2
$ 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 $ 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):
June 30, 2026
June 30, 2025
June 30, 2026
June 30, 2025
Three months ended
Six months ended
June 30, 2026
June 30, 2025
June 30, 2026
June 30, 2025
Research
and development expenses
$ 8
$ 3
$ 8
$ 10
Note
11: 401(k) Plan
AIM
has a defined contribution plan-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) 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 the Company’s safe harbor contributions.
A 6 %
safe harbor matching contribution by us was reinstated effective January 1, 2021. For the three months ended June 30, 2026 and June
30, 2025 the Company made $ 25 thousand and $ 19 thousand in contributions, respectively. For the six months ended June 30, 2026 and
June 30, 2025, the Company made $ 47
thousand and $ 57 thousand in contributions, respectively.
15
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”). 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 June
30, 2026. Subsequently, on July 1, 2026, the number of shares of the Company’s common stock available for grant and issuance under
the 2018 Plan increased by 580,661 shares. Unless sooner terminated, the 2018 Equity Incentive Plan will continue in effect for a period
of 10 years from its effective date. During the six months ended June 30, 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, 2025, there were 4,242 shares issued as compensation totaling $ 60 thousand.
During the six months ended June 30, 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.
Stock
options activity during the three months ended June 30, 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 March 31, 2026
21,911
$ 244.40
9.56
$ —
Granted
—
—
—
—
Forfeited
—
—
—
—
Expired
( 10 )
7,128
—
—
Outstanding June 30, 2026
21,901
$ 241.26
9.57
$ —
Vested and expected to vest June 30, 2026
21,901
$ 241.26
9.57
$ —
Exercisable June 30, 2026
21,901
$ 151.48
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 March 31, 2026
6,721
$ 185.06
12.15
$ —
Granted
—
—
—
—
Forfeited
—
—
—
—
Expired
( 4 )
6,864
—
—
Outstanding June 30, 2026
6,717
$ 181.09
12.16
$ —
Vested and expected to vest June 30, 2026
6,717
$ 181.09
12.16
$ —
Exercisable June 30, 2026
6,717
$ 146.99
12.53
$ —
16
Stock
options activity during the six months ended June 30, 2026, 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, 2026
21,911
$ 244.40
9.56
$ —
Granted
—
—
—
—
Forfeited
—
—
—
—
Expired
( 10 )
7,128
—
—
Outstanding June 30, 2026
21,901
$ 241.26
9.57
$ —
Vested and expected to vest June 30, 2026
21,901
$ 241.26
9.57
$ —
Exercisable June 30, 2026
21,901
$ 151.48
5.53
$ —
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, 2026
6,721
$ 185.06
12.15
$ —
Granted
—
—
—
—
Forfeited
—
—
—
—
Expired
( 4 )
6,864
—
—
Outstanding June 30, 2026
6,717
$ 181.09
12.16
$ —
Vested and expected to vest June 30, 2026
6,717
$ 181.09
12.16
$ —
Exercisable June 30, 2026
6,717
$ 146.99
12.53
$ —
There
was no unvested stock option activity for employees and non-employees.
Stock-based
compensation expense was $ 0 and $ 60 thousand for the six months ended June 30, 2026 and 2025, respectively, and is recognized 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.
17
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.
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, 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, the Company 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 increased to 5,561,125 and the exercise price was 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, the warrants were reevaluated, resulting
in the reclassification of the warrants from liability to equity. The Company recognized a loss on the fair market valuation of the warrants
of $ 468 thousand in the statements of operations for the six months ended June 30, 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 June 30, 2026.
On
March 6, 2026, the Company 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 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 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.
On
May 7, 2026, the Company entered into a warrant exercise inducement offer letter agreement with holders of (i) Class A and Class B common
stock purchase warrants issued on May 31, 2024 (the “Existing May 2024 Warrants”), exercisable for up to an aggregate of
112,820 shares of the Company’s common stock, par value $ 0.001 per share (the “Common Stock”), (ii) Class C and Class
D Common Stock purchase warrants issued on September 30, 2024 (the “Existing September 2024 Warrants”) exercisable for up
to an aggregate of 93,060 shares of Common Stock, and (iii) Class E and Class F Common Stock purchase warrants issued on July 31, 2025
(the “Existing July 2025 Warrants” and together with the Existing May 2024 Warrants and the Existing September 2024 Warrants,
the “Existing Warrants”) exercisable for up to an aggregate of 8,514,048 shares of Common Stock. The Existing May 2024 Warrants
had an exercise price of $ 36.30 per share, the Existing September 2024 Warrants had an exercise price of $ 28.00 , and the Existing July
2025 Warrants had an exercise price of $ 1.439 .
Pursuant
to the Inducement Letter, the Holders agreed to exercise the Existing Warrants for cash at a reduced exercise price of $ 0.48 per share
in consideration of the Company’s agreement to issue the Holders new warrants to purchase up to a number of shares of Common Stock
equal to 200 % of the number of shares of Common Stock issued pursuant to such Holder’s exercise of Existing Warrants, comprised
of new Class H warrants to purchase up to 17,439,856 shares of Common Stock (the “Inducement Warrants” and the shares of
Common Stock underlying the Inducement Warrants, the “Inducement Warrant Shares”) with an exercise term of 5 years from the
initial exercise date. The initial exercise date of the Inducement Warrants is the Stockholder Approval Date, and
the exercise price thereof is $ 0.60 per share.
18
On
May 8, 2026, the Company completed the Inducement Transaction and received aggregate gross proceeds of approximately $ 3.6 million and
issued the Inducement Warrants.
Ladenburg
Thalmann & Co. Inc. acted as placement agent in connection with the Inducement Transaction and received a cash fee of
approximately $ 286
thousand, equal to 8.0 %
of the aggregate gross proceeds, $ 50
thousand for expenses incurred in connection with the offering, and approximately $ 27
thousand, representing a management fee equal to 0.75 %
of the aggregate gross proceeds. The Company also issued to the Placement Agent warrants to purchase up to 6.0 %
of the aggregate number of shares of Common Stock issued upon exercise of the Existing Warrants pursuant to the Inducement Letter.
The Placement Agent Warrants have substantially the same terms as the Inducement Warrants, except that the Placement Agent Warrants
will be exercisable until the five-year anniversary of the date of issuance, will have an exercise price equal to 125 %
of the Reduced Exercise Price, and will include piggyback registration rights that are triggered if there is not an effective
registration statement covering all of the Placement Agent Warrant Shares while the Placement Agent Warrants are
outstanding.
On
May 21, 2026, the Company issued and sold 7,519,351 shares of common stock, par value $ 0.001 per share, and, in a concurrent private
placement, Class I warrants to purchase up to 15,038,702 shares of common stock to certain investors for aggregate gross proceeds of
approximately $ 2.4 million.
On
June 10, 2026, the Company issued and sold 2,554,119 shares of common stock and, in a concurrent private placement, 771,503 shares of
common stock, pre-funded warrants to purchase up to 1,782,616 shares of common stock, and Class J warrants to purchase up to 10,216,476
shares of common stock to certain investors for aggregate gross proceeds of approximately $ 2.6 million.
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.
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 June 30, 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 June
30, 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.
19
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
June 30, 2026 and December 31, 2025, the Company had 529 and 0 shares of Series G Convertible Preferred Stock outstanding, respectively.
Subsequently, on July 1, 2026, 8 shares of the Company’s Series G Preferred stock were converted to 8,000 shares of the Company’s
common stock. As a result of this conversion, the Company’s outstanding shares of common stock increased by 8,000 shares and 521
Series G Preferred stock remains issued and outstanding. The conversions did not result in any cash proceeds to the Company.
(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 June 30, 2026, and December 31, 2025, there were 28,990,073 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. Under the amended rules officers and employees must file a SLAP and the NYSE American must accept the SLAP prior
to the purchase of Company stock.
20
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.
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 new EDA for total gross proceeds of $ 225
thousand, which includes a 3.0 %
fee to Maxim of $ 7
thousand.
On
April 10, 2026, the Company entered into Amendment No. 1 to that certain Equity Distribution Agreement dated April 1, 2025 with Maxim
Group LLC to act as the Company’s exclusive sales agent with respect to the issuance and sale of up to $ 3,000,000
of the Company’s shares of common stock, par value $ 0.001
per share, from time to time, in an at-the-market public offering.
The Amendment removes the limitation of the amount of Shares to be sold under the Sales Agreement. For the three months ended
June 30, 2026, the Company sold 1,019,570 shares under the EDA for total gross proceeds of approximately $558 thousand, which includes
a 3.0% fee to Maxim of approximately $17 thousand related to this agreement. For the six months ended June 30, 2026, the Company sold
3,044,862 shares under the EDA for total gross proceeds of approximately $ 2.6 million, which includes a 3.0 % fee to Maxim of approximately
$ 78 thousand related to this agreement.
Subsequently,
on July 31, 2026, the Company provided notice to the Sales Agent for the mutual termination of the Agreement, effective August 15, 2026.
The Company will not incur any termination penalties as a result of the termination of the Agreement.
Following
such termination, the Company may not offer or sell any additional shares of its common stock under the Agreement or the related prospectus
and prospectus supplement. From April 1, 2025 to July 31, 2026, the Company sold 3,200,736 shares of common stock for aggregate gross
proceeds of approximately $ 2.8 million pursuant to the Agreement. The Company does not intend to issue or sell any additional shares
of common stock under the Agreement prior to its termination.
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 2026, the purchase agreement is no longer
active.
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.
21
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.
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 and six months ended June 30, 2026, 56,410 Class A Warrants and 56,410 Class B Warrants were exercised at
$ 0.48 per share (See May 2026 Class H Inducement Transaction). There were no Class A or Class B Warrants outstanding at June 30,
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 and six months ended June 30, 2026, 46,530 Class C Warrants and 46,530 Class D Warrants were exercised at
$ 0.48 per share (See May 2026 Class H Inducement Transaction). There were no Class C or Class D Warrants outstanding at June 30,
2026, related to this agreement.
22
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, the Company 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 six months ended June 30, 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 June
30, 2026.
For the three months ended June 30, 2026, 3,563,055
Class E Warrants and 3,682,985 Class F Warrants were exercised at $ 0.48 per share (See May 2026 Class H Inducement Transaction). For the
six months ended June 30, 2026, 4,045,555 Class E Warrants and 4,483,493 Class F Warrants exercised. At June 30, 2026 there were 1,515,564
Class E Warrants and 1,077,625 Class F Warrants outstanding at an exercise price of $ 1.439 related to this agreement.
March
2026 Rights Offering
On
March 6, 2026, the Company completed a 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 June 30, 2026,
149 shares of the Series G Preferred had been converted for 149,000 shares of common stock and no Class G Warrants were exercised. For
the six months ended June 30, 2026, 1,313
shares of the Series G Preferred had been converted for 1,313,000
shares of common stock, and 310,000
Class G Warrants had been exercised. Subsequent to June 30,
2026, 8
shares of the G Preferred had been converted to 8,000
shares of common stock. At June 30, 2026, 3,374,000
Class G Warrants and 529
Series G Preferred were outstanding.
May
2026 Class H Inducement Transaction
On
May 7-8, 2026, the Company entered into inducement letter agreements with eight existing warrant holders pursuant to which such holders
agreed to immediately exercise an aggregate of 7,451,920 previously outstanding Class A through Class F Warrants at an exercise price
of $ 0.48 per share, generating gross proceeds to the Company of approximately $ 3.6 million. In connection with the inducement, the Company
reduced the exercise price of the outstanding Class A through Class F Warrants to $ 0.48 per share. In consideration for the immediate
exercises, the Company issued to such holders an aggregate of 14,903,840 new Class H Common Stock Purchase Warrants with an exercise
price of $ 0.60 per share and a five-year term commencing on the Stockholder Approval Date. In connection with the inducement
transaction, the Company also issued 447,116 Placement Agent Warrants to Ladenburg Thalmann & Co., Inc. with an exercise price of
$ 0.60 per share and a five-year term commencing on the issue date, issued pursuant to the Investment Banking Agreement dated April 9,
2026. The Class H Warrants and Class H Placement Agent Warrants are equity-classified. The Class H Warrants are not exercisable
until the Company obtains stockholder approval ( See Note 17: Subsequent Events) and include
a beneficial ownership limitation of 4.99 %, or 9.99 % upon election, customary anti-dilution adjustments, cashless exercise rights if
there is no effective registration statement or available prospectus for resale of the underlying shares, and fundamental transaction
provisions.
The
Company evaluated the temporary reduction in the exercise price of the Class A through Class F Warrants as a modification of freestanding
equity-classified written call options. The incremental fair value effect of the modification was approximately $ 8,235 based on a class-by-class
analysis and was attributable to the Class A and Class C Warrants. The aggregate fair value of the new Class H Warrants issued to the
exercising holders was approximately $ 6.6 million. Accordingly, the aggregate value transferred to the exercising warrant holders was
approximately $ 6.6 million.
The
Company also incurred approximately $ 561 thousand of placement-agent costs in connection with the transaction, consisting of approximately
$ 363 thousand of cash placement-agent fees and approximately $ 198 thousand representing the fair value of the Class H Placement Agent
Warrants. Total holder-side consideration and placement-agent costs associated with the transaction were therefore approximately $ 7.2
million.
The
transaction generated gross exercise proceeds of approximately $ 3.6 million. The Company recognized equity issuance costs equal to the
gross proceeds of the transaction, consisting of approximately $ 561 thouand of placement-agent costs and approximately $ 3.0 million of
holder-side inducement consideration. The remaining approximately $ 3.6 million of value transferred to the exercising warrant holders
exceeded the proceeds available to absorb the transaction costs and was recognized as a deemed dividend. Because the Company had an accumulated
deficit, the deemed dividend was recorded as a reduction of additional paid-in capital.
The
deemed dividend did not affect the Company’s net loss or total stockholders’ equity but was deducted in determining net loss
available to common stockholders for purposes of calculating basic earnings per share. The noncash entries associated with the Class
H Warrants, the Existing Warrant modification, and the Class H Placement Agent Warrants also had no net effect on total stockholders’
equity. After payment of the cash placement-agent costs, the transaction increased total stockholders’ equity by approximately
$ 3.2 million, representing the net cash proceeds received.
23
At
June 30, 2026 447,116 Placement Agent Warrants and 14,903,840 Class H warrants were outstanding.
May
2026 Class I Offering
On
May 21, 2026, the Company closed a registered direct offering (the ‘May 2026 Class I Offering’) of
7,519,351 registered shares of common stock and Class I Common Stock Purchase Warrants to purchase up to 15,038,702 shares of common stock at an exercise price of $ 0.325 per share, exercisable for a five-year period commencing on the Stockholder Approval Date.
The
combined offering price was $ 0.325 per share of common stock and accompanying Class I Warrants. Although the Class I Securities Purchase
Agreement permitted each Purchaser to elect Pre-Funded Warrants in lieu of common stock, no Purchaser elected to receive Pre-Funded Warrants
at closing, and consequently no May 2026 Pre-Funded Warrants were issued. Gross proceeds to the Company totaled approximately $ 2.4 million.
Ladenburg
Thalmann & Co., Inc. acted as the placement agent for the May 2026 Class I Offering and received an 8.0 %
cash commission of approximately $ 196 thousand, a 0.75 %
management fee of approximately $ 18
thousand, reimbursement of expenses of $ 100 thousand, and 451,161
Placement Agent Warrants exercisable at approximately $ 0.41
per share ( 125 %
of the offering price) for a five-year period from the effective date of the Registration Statement. The Class I Warrants and Class
I Placement Agent Warrants are all classified within stockholders’ equity. The Company applied the relative fair value method
per ASC 470-20-25-2 to allocate the gross proceeds between the common stock and the Class I Warrants, resulting in allocations of
approximately $ 939
thousand to common stock and $ 1.5 million
to Class I Warrants. The Class I Warrants will become exercisable only upon receipt of stockholder approval, which the Company is
required to seek at a stockholder meeting to be held no later than July 21, 2026. (See Note 17: Subsequent Events)
At June 30, 2026 there were 451,161 Placement Agent
Warrants and 15,038,702 Class I Warrants outstanding.
June
2026 Class J Offering
On
June 10, 2026, the Company closed a registered direct offering and concurrent private placement (the “June 2026 Class J Offering”)
of 2,554,119
registered shares of common stock, 771,503
unregistered shares of common stock, Pre-Funded Warrants to
purchase up to 1,782,616
shares of common stock at a nominal exercise price of $ 0.001
per share (fully pre-funded at closing), and Class J Common
Stock Purchase Warrants to purchase up to 10,216,476
shares of common stock at an exercise price of approximately
$ 0.52
per share, exercisable for a five-year period commencing on
the Stockholder Approval Date.
The
combined offering price was approximately $ 0.52 per share and accompanying warrant. Gross proceeds to the Company totaled approximately
$ 2.6 million.
Ladenburg
Thalmann & Co., Inc. acted as the placement agent for the June 2026 Class J Offering and received an 8.0 %
cash commission of approximately $ 212
thousand, a 0.75 %
management fee of approximately $ 20
thousand, reimbursement of expenses of $ 100
thousand, and 306,494
Placement Agent Warrants exercisable at approximately $ 0.65
per share with a five-year term. The Class J Warrants, June 2026 Pre-Funded Warrants, and Class J Placement Agent Warrants are all
classified within stockholders’ equity. The Company applied the relative fair value method per ASC 470-20-25-2 to allocate the
gross proceeds among the common stock, Pre-Funded Warrants, and Class J Warrants. The Class J Warrants will become exercisable only
upon receipt of stockholder approval, which the Company is required to seek at a stockholder meeting to be held no later than July
21, 2026 (concurrent with the Class I and Class H Warrants). (See Note 17: Subsequent Events)
For the three months ended June 30, 2026, prefunded warrants were exercised for 1,300,828 shares of common stock. At June 30, 2026, 481,788
Pre-Funded Warrants, 306,494 Placement Agent Warrants and 10,216,476 Class J Warrants were outstanding.
Subsequently, on August 4, 2026, a holder exercised pre-funded warrants to purchase 481,788 shares of common stock upon exercise of the
pre-funded warrants and received nominal cash proceeds from the exercise.
24
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 48,470,384 and 4,334,512 of stock options and warrants, are excluded from the calculation of
diluted net loss per share for the periods ended June 30, 2026 and December 31, 2025, respectively, since their effect is antidilutive
due to the net loss of the Company.
The deemed dividend did not affect the Company’s net loss or total stockholders’ equity but was deducted in determining net
loss available to common stockholders for purposes of calculating basic earnings per share. The noncash entries associated with the Class
H Warrants, the Existing Warrant modification, and the Class H Placement Agent Warrants also had no net effect on total stockholders’
equity. After payment of the cash placement-agent costs, the transaction increased total stockholders’ equity by approximately $ 3.2 million,
representing the net cash proceeds received.
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 Class A Warrants, Class B Warrants, Class C Warrants, Class D Warrants, Class E Warrants, Class
F Warrants, Class G Warrants, Class H Warrants, Class I Warrants, Class J 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
—
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
—
25
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
—
—
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
—
—
26
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
Company utilized the following assumptions to estimate the fair value of the Class H Warrants:
May 7,
2026
Underlying price per share
$ 0.56
Exercise price per share
$ 0.60
Risk-free interest rate
4.04 %
Expected holding period
5 years
Expected volatility
109 %
Expected dividend yield
—
Expected dividend yield
—
The
Company utilized the following assumptions to estimate the fair value of the Class I Warrants:
May 20,
2026
Underlying price per share
$ 0.2531
Exercise price per share
$ 0.4063
Risk-free interest rate
4.22 %
Expected holding period
5 years
Expected volatility
115 %
Expected dividend yield
—
Warrant measurement input
—
The
Company utilized the following assumptions to estimate the fair value of the Class J Warrants:
June 10,
2026
Underlying price per share
$ 0.4376
Exercise price per share
$ 0.6486
Risk-free interest rate
4.27 %
Expected holding period
5 years
Expected volatility
125 %
Expected dividend yield
—
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.
27
(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.
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.
28
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. The Company 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.
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 June 30, 2026
Total
Level 1
Level 2
Level 3
Assets:
Cash equivalents
$ 8,989
$ 8,989
$ —
$ —
Marketable securities
$ 64
$ 64
$ —
$ —
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
Company’s
Amended and Restated 2018 Equity Incentive Plan
On
July 1, 2026, 8
shares of the Company’s Preferred Series G stock were
converted to 8,000
shares of the Company’s common stock. As a result of
this conversion, the Company’s outstanding shares of common stock increased by 8,000
shares and 521
Preferred Series G remains issued and outstanding. The conversions
did not result in any cash proceeds to the Company.
On
July 9, 2026, the Company filed a Registration Statement registering additional shares of common stock under the Company’s Amended
and Restated 2018 Equity Incentive Plan. The number of shares of the Company’s common stock available for grant and issuance under
the 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. On July 1, 2026, the number of shares of the Company’s common stock available for grant
and issuance under the 2018 Plan increased by 580,661 shares pursuant to the 2018 Plan Evergreen Provision.
Special
Meeting of Stockholders
On
July 15, 2026, the Company held a Special Meeting of Stockholders. As of the record date for the Special Meeting, there were 27,724,245
outstanding shares of the Company’s common stock outstanding and entitled to vote at the Special Meeting. Of the record date outstanding
shares, 10,671,690 shares, or approximately 38.5%, were represented at the Special Meeting either in person or by proxy, meaning the
requisite quorum for the meeting of 33 and 1/3% was present.
Based on the final voting results reported by the Inspector of Election, all Proposals were approved.
Equity
Distribution Agreement
On
July 31, 2026, the Company and Maxim mutually agreed to terminate the Equity Distribution Agreement, effective August 15, 2026.
Sterling
Proposal Agreement
On
July 31, 2026, the Company entered into a proposal (the “Sterling Proposal Agreement”) with Sterling Pharma Solutions (“Sterling”)
that is related to the Master Service Agreement and a Quality Agreement entered into between the Company and Sterling in 2022. Pursuant
to the Sterling Proposal Agreement, Sterling agreed to manufacture further batches of the polynucleotide drug substances PolyI and Poly
C12U and transfer of associated test methods at Sterling’s Dudley, UK location to produce the polymer precursors to manufacture
the drug Ampligen. The estimated cost to the Company under the Sterling Proposal Agreement is approximately $ 1.5 million to be paid over
a period of 12 months, as set forth in more detail in the Sterling Proposal Agreement. The Company anticipates using the manufactured
product for ongoing and future clinical trials, including potentially a Phase 3 clinical trial for metastatic pancreatic cancer.
The
foregoing summary of the Sterling Proposal Agreement does not purport to be complete and is qualified in its entirety by reference to
the full text of the Sterling Proposal Agreement, which was filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K filed
on August 6, 2026 and incorporated herein by reference.
Unsecured
Promissory Note
On
August 6, 2026, the Company redeemed 384,911 shares of its common stock issued pursuant to the terms of the promissory note for an aggregate
redemption price of $ 100,000 and redeemed 577,367 shares of its common stock issued pursuant to the terms of the promissory note for
an aggregate redemption price of $ 150,000 .
June
2026 Class J Offering
On
August 4, 2026, a holder exercised pre-funded warrants to purchase 481,788 shares of common stock upon exercise of the pre-funded warrants
and received nominal cash proceeds from the exercise.
29
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.