UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-Q
☒
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the quarterly period ended June 30, 2026
Or
☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the transition period from _____________ to _____________
AIxCrypto
Holdings, Inc.
(Exact
Name of Small Business Issuer as specified in its charter)
Delaware
001-37428
26-3474527
(State
or other jurisdiction
of
incorporation)
(Commission
File
Number)
(I.R.S.
Employer
Identification
No.)
1990
E. Grand Ave. , El Segundo , CA 90245
(Address
of principal executive offices) (Zip Code)
(760)
452-8111
(Registrant’s
telephone number, including area code)
Securities
registered pursuant to Section 12(b) of the Act:
Title
of each class
Trading
Symbol
Name
of each exchange on which registered
Common
Stock, par value $.001 per share
AIXC
The
Nasdaq Capital Market of The Nasdaq Stock Market LLC
Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days. ☒ Yes ☐ No
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant
was required to submit such files). ☒ Yes ☐ No
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting
company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,”
“smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large
accelerated filer
☐
Accelerated
filer
☐
Non-accelerated
filer
☒
Smaller
reporting company
☒
Emerging
growth company
☐
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ☐ Yes ☒ No
As
of August 7, 2026, there were 20,234,993 shares of the registrant’s common stock, par value $ 0.001 per share, outstanding.
TABLE
OF CONTENTS
Page
PART
I.
Financial
Information
Item
1.
Condensed
Consolidated Financial Statements (Unaudited)
3
Condensed
Consolidated Balance Sheets (Unaudited)
3
Condensed
Consolidated Statement of Operations (Unaudited)
4
Condensed
Consolidated Statement of Changes in Stockholders’ Equity (Unaudited)
5
Condensed
Consolidated Statements of Cash Flow (Unaudited)
6
Notes
to Unaudited Condensed Consolidated Financial Statements
7
Item
2.
Management’s
Discussion and Analysis of Financial Condition and Results of Operations
30
Item
3.
Quantitative
and Qualitative Disclosures About Market Risk
39
Item
4.
Controls
and Procedures
39
PART
II.
Other
Information
40
Item
1.
Legal
Proceedings
40
Item
1A.
Risk
Factors
40
Item
2.
Unregistered
Sales of Equity Securities and Use of Proceeds
41
Item
3.
Defaults
Upon Senior Securities
41
Item
4.
Mine
Safety Disclosures
41
Item
5.
Other
Information
41
Item
6.
Exhibits
41
2
ITEM
1. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
AIXCRYPTO
HOLDINGS, INC.
CONDENSED
CONSOLIDATED BALANCE SHEETS
(Unaudited)
(Unaudited)
June 30,
December 31,
2026
2025
ASSETS
Current assets
Cash and cash
equivalents
$ 577,328
$ 19,332,707
Digital Assets
5,212,903
10,250,497
Prepaid expenses and other
current assets
546,777
1,028,506
Short-term notes receivable,
net of allowance for credit losses of nil at June 30, 2026 and $ 4.6 million at December 31, 2025
—
343,060
Total current assets
6,337,008
30,954,770
Non-current assets
Intangible assets
685,387
314,727
Other assets - related
party
380,404
10,349
Total non-current assets
1,065,791
325,076
Total Assets
$ 7,402,799
$ 31,279,846
LIABILITIES AND STOCKHOLDERS’
EQUITY
Current liabilities
Accounts payable
$ 1,286,981
$ 1,259,944
Related Party Payable
237,292
1,648,945
Accrued expenses and other
current liabilities
129,477
136,234
Warrant liabilities
67,253
141,878
Convertible debt
—
142,236
Total current liabilities
1,721,003
3,329,237
Commitments and Contingencies (Note 12)
-
-
Stockholders’ Equity
Preferred stock Series A-2, $ 0.001 par value; 7,000 shares authorized;
601 shares issued and outstanding as of June 30, 2026 and December 31, 2025
$ 659,040
$ 659,040
Preferred stock Series B, $ 0.001 par value;
500,000 shares authorized; 6,085 and 39,943 shares issued and outstanding as of June 30, 2026 and December 31, 2025, respectively
4,750,538
31,183,357
Preferred stock, value
4,750,538
31,183,357
Common stock, $ 0.001 par value; 225,000,000 shares authorized; 20,234,993
and 5,160,383 shares issued and outstanding as of June 30, 2026 and December 31, 2025, respectively
84,813
69,738
Additional paid-in capital
162,483,668
136,065,924
Parent company equity held at cost
( 12,002,192 )
—
Accumulated deficit
( 150,294,071 )
( 140,027,450 )
Total Stockholders’
Equity
5,681,796
27,950,609
Total Liabilities &
Stockholders’ Equity
$ 7,402,799
$ 31,279,846
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
3
AIXCRPYTO
HOLDINGS, INC.
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
2026
2025
2026
2025
For
the Three Months Ended
June
30,
For
the Six Months Ended
June
30,
2026
2025
2026
2025
EXPENSES
General and
administrative
$ 2,868,537
$ 1,394,932
$ 6,416,390
$ 3,889,464
Sales and Marketing
85,715
—
723,937
—
Research and development
5,073
17,815
10,145
50,982
Credit loss expense - short-term
note receivable
-
271,000
142,574
468,000
Total expenses
2,959,325
1,683,747
7,293,046
4,408,446
LOSS FROM OPERATIONS
( 2,959,325 )
( 1,683,747 )
( 7,293,046 )
( 4,408,446 )
OTHER EXPENSE (INCOME),
NET
Gain on change in fair
value of warrant liabilities
( 4,965 )
( 15,974 )
( 74,625 )
( 55,199 )
Gain on change in fair
value of convertible debt
—
( 37,874 )
( 10,236 )
( 37,874 )
Loss on settlement of short-term
note receivable
375,844
—
375,844
—
Impairment of intangible
assets
—
—
182,619
—
Interest expense
—
106,052
—
179,667
Interest income
( 126,963 )
( 142,477 )
( 429,973 )
( 255,430 )
Loss on issuance of convertible
debt
—
91,943
—
91,943
Net loss on digital assets
984,364
—
2,929,946
—
Total other expense (income),
net
1,228,280
1,670
2,973,575
( 76,893 )
LOSS BEFORE PROVISION FOR
INCOME TAXES
( 4,187,605 )
( 1,685,417 )
( 10,266,621 )
( 4,331,553 )
PROVISION FOR INCOME TAXES
—
—
—
35
NET LOSS
( 4,187,605 )
( 1,685,417 )
( 10,266,621 )
( 4,331,588 )
Deemed dividend arising
from warrant down-round provision
—
$ ( 1,586 )
—
$ ( 1,586 )
Net loss attributable to
AIxCrypto Holdings, Inc
$ ( 4,187,605 )
$ ( 1,687,003 )
$ ( 10,266,621 )
$ ( 4,333,174 )
Total net loss per common
share, basic and diluted
$ ( 0.21 )
$ ( 1.00 )
$ ( 0.73 )
$ ( 2.76 )
Weighted-average number of shares outstanding,
basic and diluted
20,286,192
1,683,881
14,030,150
1,570,925
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
4
AIXCRYPTO
HOLDINGS, INC.
CONDENSED
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
(Unaudited)
Shares
Amount
Shares
Amount
Shares
Amount
Capital
shares
Deficit
Equity
Series
A-2 Convertible Preferred
Stock
Series
B Convertible Preferred Stock
Common
Stock
Additional
Paid-In
Parent company equity held
Accumulated
Total
Stockholders’
Shares
Amount
Shares
Amount
Shares
Amount
Capital
at cost
Deficit
Equity
Balance at December 31, 2025
601
$ 659,040
39,943
$ 31,183,357
5,160,383
$ 69,738
$ 136,065,924
—
$ ( 140,027,450 )
$ 27,950,609
Issuance of common stock
for the conversion of Series B preferred shares
-
-
( 33,858 )
( 26,432,819 )
15,074,610
15,075
26,417,744
—
—
—
Net
Loss
—
—
—
—
—
—
—
—
( 6,079,016 )
( 6,079,016 )
Balance at March 31, 2026
601
659,040
6,085
4,750,538
20,234,993
84,813
162,483,668
—
( 146,106,466 )
21,871,593
Parent company equity held at cost
—
—
—
—
—
—
—
( 12,002,192 )
—
( 12,002,192 )
Net
Loss
—
—
—
—
—
—
—
—
( 4,187,605 )
( 4,187,605 )
Balance at June
30, 2026
601
$ 659,040
6,085
$ 4,750,538
20,234,993
$ 84,813
$ 162,483,668
$ ( 12,002,192 )
$ ( 150,294,071 )
$ 5,681,796
Shares
Amount
Shares
Amount
Capital
Deficit
Equity(Deficit)
Series A-2
Convertible
Additional
Total
Preferred
Stock
Common
Stock
Paid-In
Accumulated
Stockholders’
Shares
Amount
Shares
Amount
Capital
Deficit
Equity(Deficit)
Balance at December 31, 2024
6,256
$ 5,716,400
736,431
$ 65,314
$ 119,958,897
$ ( 123,061,575 )
$ 2,679,036
Issuance of common stock
for the conversion of Series A-2 preferred shares
( 3,235 )
( 2,893,306 )
888,879
889
2,892,417
—
-
Stock-based compensation
—
—
—
—
269
—
269
Net
Loss
—
—
—
—
—
( 2,646,172 )
( 2,646,172 )
Balance at March 31, 2025
3,021
2,823,094
1,625,310
66,203
122,851,583
( 125,707,745 )
33,134
Balance
3,021
2,823,094
1,625,310
66,203
122,851,583
( 125,707,745 )
33,134
Issuance of common stock
for the conversion of Series A-2 preferred shares
( 37 )
( 33,087 )
10,165
10
33,076
—
—
Net
Loss
—
—
—
—
—
( 1,685,417 )
( 1,685,417 )
Balance at June
30, 2025
2,984
2,790,007
1,635,475
$ 66,213
$ 122,884,659
$ ( 127,393,162 )
$ ( 1,652,283 )
Balance
2,984
2,790,007
1,635,475
$ 66,213
$ 122,884,659
$ ( 127,393,162 )
$ ( 1,652,283 )
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
5
AIXCRPYTO
HOLDINGS, INC.
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
2026
2025
For
the Six Months ended June 30,
2026
2025
CASH FLOWS FROM OPERATING
ACTIVITIES
Net loss
$ ( 10,266,621 )
$ ( 4,331,588 )
Adjustments to reconcile loss from operations
to net cash used in operating activities:
Stock-based compensation
—
269
Change in fair value of
warrant liabilities
( 74,625 )
( 55,199 )
Gain on change in fair
value of convertible debt
( 10,236 )
( 37,874 )
Loss on issuance of convertible
debt
—
91,943
Legal expenses deducted
from issuance of convertible debt
—
20,000
Loss on settlement of short-term
note receivable
375,844
—
Provision for credit losses
of short-term note receivable
142,574
468,000
Impairment of intangible
assets
182,619
—
Accrued interest income
( 277,550 )
( 251,304 )
Amortization of penalty
on promissory note
—
179,667
Net loss on digital assets
2,929,946
—
Other operating activities settled in digital
assets
337,839
—
Changes in operating assets
and liabilities:
Prepaid expenses and other
assets
111,674
1,182,643
Accounts payable
27,037
( 163,454 )
Accrued expenses and other
current liabilities
( 6,757 )
209,390
Related party payables
( 1,411,653 )
—
Net cash used in operating
activities
( 7,939,909 )
( 2,687,507 )
CASH FLOWS FROM INVESTING
ACTIVITIES:
Issuance of short-term
note receivable
—
( 1,518,500 )
Purchase of digital assets
( 338,102 )
—
Sales of digital assets
2,107,911
—
Purchase of intangible
assets
( 553,279 )
—
Proceeds from settlement
of short-term note receivable
100,000
Net cash provided by/ (used in) investing
activities
1,316,530
( 1,518,500 )
CASH FLOWS FROM FINANCING
ACTIVITIES:
Parent company equity held at cost
( 12,000,000
)
—
Proceeds from the issuance
of convertible debt
—
200,000
Repayment of convertible
debt
( 132,000 )
( 132,000 )
Proceeds from issuance
of promissory notes
—
3,295,000
Net cash (used in)/provided
by financing activities
( 12,132,000 )
3,363,000
Net change in cash and cash
equivalents
( 18,755,379 )
( 843,007 )
Cash and cash equivalents
- beginning of period
19,332,707
1,174,608
Cash and cash equivalents-
end of period
$ 577,328
$ 331,601
SUPPLEMENTAL DISCLOSURE
OF CASH FLOW INFORMATION
Cash paid during the period for:
Interest
$ —
$ —
Taxes
$ —
$ —
NONCASH FINANCING AND INVESTING
ACTIVITIES:
Deemed dividend arising from warrant down-round
provision
$ —
$ 1,586
Issuance of common stock for the conversion
of Series B preferred shares
$ 26,432,819
$ —
Issuance of common stock for the conversion
of Series A-2 preferred shares
$ —
$ 2,926,392
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
6
AIXCRYPTO
HOLDINGS, INC.
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE
1 — BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND ESTIMATES
Corporate
History
Ritter
Pharmaceuticals, Inc. (the Company’s predecessor) was formed as a Nevada limited liability company on March 29, 2004 under the
name Ritter Natural Sciences, LLC. In September 2008, this company converted into a Delaware corporation under the name Ritter Pharmaceuticals,
Inc. On May 22, 2020, upon completing a “reverse recapitalization” transaction with Qualigen, Inc., Ritter Pharmaceuticals,
Inc. was renamed Qualigen Therapeutics, Inc. (the “Company”). Qualisys Diagnostics, Inc. was formed as a Minnesota corporation
in 1996, reincorporated to become a Delaware corporation in 1999, and then changed its name to Qualigen, Inc. in 2000. Qualigen, Inc.
was a wholly-owned subsidiary of the Company. On July 20, 2023, the Company sold all of the issued and outstanding shares of common stock
of Qualigen, Inc. to Chembio Diagnostics, Inc. (“Chembio”), a wholly-owned subsidiary of Biosynex, S.A. (“Biosynex”).
Following the consummation of this transaction, Qualigen, Inc. became a wholly-owned subsidiary of Chembio.
In
2022, the Company acquired a 52.8 % interest in NanoSynex, Ltd. (“NanoSynex”). In 2023, the Company entered into an Amendment
and Settlement Agreement with NanoSynex (the “NanoSynex Amendment”), which resulted in the Company losing its controlling
interest in NanoSynex.
In
September 2025 the Company consummated a Subscription Agreement (the “Subscription Agreement”) with certain investors including
Faraday Future Intelligent Electric Inc. (NASDAQ: FFAI) (the “ Company’s majority stockholder” or “Faraday” or “FFAI”)
pursuant to which the investors purchased $ 40.7 million (the “Offering”) of the Company’s common stock and shares of
a newly created Series B Convertible Preferred Stock, par value $ 0.001 per share (the “Series B Preferred Stock”) (see Note
14 - Stockholders’ Equity). This offering resulted in $ 37.7 million in net proceeds after $ 3.0 million in issuance costs were deducted.
Up to $ 6.8 million of the net proceeds from the Offering were used to pay existing debt and fund the Company’s existing business
operations, and the balance of the cash proceeds and contributed currency will be used for the execution of the Company’s cryptocurrency
treasury strategy.
In
January 2026, the Company formed three new wholly owned Delaware subsidiaries: AIxCrypto Token Labs US, Inc., AIxCrypto EAI, Inc., and
AIxCrypto C10 ETF, Inc. These entities were formed to provide potential future organizational flexibility. As of June 30, 2026, these
subsidiaries have not commenced operations, hold no material assets, and have not been capitalized.
In February 2026, the Company’s board of directors
approved a strategic realignment to concentrate exclusively on its Real-World Asset (“RWA”) tokenization and Embodied Artificial
Intelligence (“EAI”) ecosystem, discontinuing development of the BesTrade DeAI Agent platform and C10 digital asset portfolio
management tools. At that time, management continued to evaluate strategic alternatives for its remaining legacy therapeutic programs,
including potential out-licensing or asset sale.
On May 21, 2026, following a comprehensive strategic
review, the Board formally approved the discontinuation and structured wind-down of the Company’s entire legacy biotechnology business
segment, marking the full termination of all historical biopharmaceutical and therapeutic operations SEC. The Company is currently evaluating
the financial impact of the wind-down, including expected asset impairment charges, closure costs and other related expenses.
RoboShare launched at Automate 2026 as an on-demand robot sharing marketplace, with Los Angeles serving as the initial
pilot market. The pilot is targeted to begin in August 2026, subject to operational readiness, execution, and applicable revenue-recognition
requirements.
Basis
of Presentation
Certain
information or footnote disclosures normally included in financial statements prepared in accordance with Generally Accepted Accounting
Principles (“GAAP”) have been condensed or omitted, pursuant to the rules and regulations of the SEC for interim financial
reporting. Accordingly, they do not include all the information and footnotes necessary for a complete presentation of financial position,
results of operations, or cash flows. In the opinion of management, the accompanying unaudited condensed consolidated financial statements
include all adjustments, consisting of a normal recurring nature, which are necessary for a fair presentation of the financial position,
operating results, and cash flows for the periods presented. The accompanying unaudited condensed consolidated financial statements should
be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended December 31, 2025, which contains the audited
financial statements and notes thereto. The financial information as of December 31, 2025 is derived from the audited financial statements
presented in the Company’s Annual Report on Form 10-K for the year ended December 31, 2025. The interim results for the three and
six months ended June 30, 2026 are not necessarily indicative of the results to be expected for the year ending December 31, 2026 or
for any future periods.
7
Principles
of Consolidation
The
accompanying unaudited condensed consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries.
All intercompany balances and transactions have been eliminated in consolidation. In general, the functional currency of the Company
is the U.S. dollar. There were no foreign currency transactions in the three and six months ended June 30, 2026 and 2025.
Accounting
Estimates
Management
uses estimates and assumptions in preparing its consolidated financial statements in accordance with U.S. GAAP. Those estimates and assumptions
affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities, and the reported revenues
and expenses. The Company’s estimates relate to the estimated fair value of convertible debt, warrant liabilities, and determination
of the allowance for credit losses. Actual results could vary from the estimates that were used.
Related
Parties and Related Party Transactions
A
related party is a person who has the ability to exert significant influence over the Company and may include executive officers and
directors, including members of their immediate families, shareholders owning more than 10% of the Company’s voting securities,
or other entities deemed to be affiliates, as defined in ASC 850, Related Party Disclosures. The Company assesses its related parties
and applicable disclosures on a quarterly basis, considering all relevant facts and circumstances.
Cash
and Cash Equivalents
The
Company considers all highly liquid investments purchased with an initial maturity of 90 days or less and money market funds to be cash
equivalents.
The
Company maintains the majority of its cash in accounts at banking institutions in the U.S. that are of high quality. Cash held in these
accounts often exceed the Federal Deposit Insurance Corporation (“FDIC”) insurance limits. If such banking institutions were
to fail, the Company could lose all or a portion of amounts held in excess of such insurance limitations. As of June 30, 2026, the Company
had not experienced losses on these accounts, and management believes the Company is not exposed to significant risk on such accounts.
Digital
Assets
The
Company accounts for its digital assets in accordance with ASC 350, Intangibles—Goodwill and Other, as amended by ASU 2023-08,
Accounting for and Disclosure of Crypto Assets. The Company adopted ASU 2023-08 effective January 1, 2025. Digital assets held by the
Company, including Bitcoin, Cardano, Chainlink, Ethereum, Native BNB, Ripple, Solana, Tether (“USDT”), and Tron, meet the
scope criteria of ASU 2023-08 and are recognized as indefinite-lived intangible assets. These assets are initially recorded at cost,
including transaction fees, upon obtaining control of the asset, and are measured subsequently at fair value with changes in value recognized
in net income or loss. The Company uses a FIFO methodology to assign costs to digital assets for purposes of the digital assets held
and realized gains and losses disclosures. Purchases and sales of digital assets that are not revenue arrangements are classified on
the statement of cash flows as investing activities. Net loss on digital assets are adjusted in operating activities in the statement
of cash flows.
8
Software
Capitalization
The
Company accounts for the costs incurred in developing its product offerings under ASC 350-40, Internal-Use Software.
In
accordance with the guidance in ASC 350-40, the Company will capitalize costs incurred in connection with the development of the Company’s
product offerings during the application development stage. Costs incurred during the preliminary project and post-implementation stages
are expensed as incurred. Costs incurred in connection with maintenance activities, including training or bug fixes are also expensed
as incurred. The Company stops capitalizing qualifying costs once development activities are completed and the project is ready for its
intended use.
Capitalized
software costs will be amortized on a straight-line basis over a 36-month useful life beginning on the date when the product is ready
for its intended use. Management will subsequently test the capitalized software costs for impairment when events or changes in circumstances
indicate that the carrying amount may not be recoverable in accordance with ASC 360.
Derivative
Financial Instruments and Warrant Liabilities
The
Company does not use derivative instruments to hedge exposures to cash flow, market, or foreign currency risks. The Company evaluates
all of its financial instruments, including issued stock purchase warrants, to determine if such instruments are derivatives or contain
features that qualify as embedded derivatives. For derivative financial instruments that are accounted for as liabilities, the derivative
instrument is initially recorded at its fair value and is then re-valued at each reporting date, with changes in the fair value reported
in the unaudited condensed consolidated statements of operations and comprehensive loss. Depending on the features of the derivative
financial instrument, the Company uses either the Black-Scholes option-pricing model or a Monte-Carlo simulation to value the derivative
instruments at inception and subsequent valuation dates. The classification of derivative instruments, including whether such instruments
should be recorded as liabilities or as equity, is re-assessed at the end of each reporting period (See Note 8 – Warrant Liabilities).
Fair
Value Measurements
The
Company determines the fair value measurements of applicable assets and liabilities based on a three-tier fair value hierarchy established
by accounting guidance and prioritizes the inputs used in measuring fair value. The Company discloses and recognizes the fair value of
its assets and liabilities using a hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy
gives the highest priority to valuations based upon unadjusted quoted prices in active markets for identical assets or liabilities (Level
1 measurements) and the lowest priority to valuations based upon unobservable inputs that are significant to the valuation (Level 3 measurements).
The guidance establishes three levels of the fair value hierarchy as follows:
●
Level
1 - Inputs that reflect unadjusted quoted prices in active markets for identical assets or liabilities that the Company has the ability
to access at the measurement date;
●
Level
2 - Inputs other than quoted prices that are observable for the assets or liability either directly or indirectly, including inputs
in markets that are not considered to be active; and
●
Level
3 - Inputs that are unobservable.
9
Fair
Value of Financial Instruments
Cash,
prepaid expenses, and accrued liabilities are carried at cost, which management believes approximates fair value due to the short-term
nature of these instruments. Short-term notes receivable are valued subject to a current expected credit loss (“CECL”) model
(see Note 6 - Short-Term Notes Receivable).
The
value of the Company’s warrant liabilities as of June 30, 2026 and December 31, 2025 was determined using the Black-Scholes Model.
Significant assumptions used in the valuation include the expected volatility of the Company’s common stock, the contractual term
of the warrants, the risk-free interest rate, and an expected dividend yield of zero. Expected volatility is based on a blend of comparable
public company data and, as available, the Company’s own historical volatility. The risk-free rate is derived from U.S. Treasury
yields with maturities commensurate with the remaining contractual term of the warrants. Fair value measurements associated with the
liability-classified warrants represent Level 3 valuations under the fair value hierarchy.
The
Company from time to time elects the fair value option to account for certain debt liabilities. Electing the fair value option allows
the Company to initially and subsequently measure such liabilities at fair value rather than amortized cost and may be applied to debt
liabilities that contain conversion or other features that would otherwise require bifurcation and mark to market accounting. Such debt
liabilities will initially be measured using valuation techniques appropriate to the terms and expected life of the note. The Company
expects to use level 3 input to measure the fair value in subsequent periods.
Parent Company Equity Held at Cost
The Company maintains an entrusted investment
arrangement with Gold King Arthur Holding Limited (“GKA”), an independent third-party fiduciary, pursuant to which GKA acquires,
holds and manages equity securities of the Company’s majority stockholder, FFAI, for the Company’s economic benefit. Consistent
with EITF Issue No. 98-2 and based on the parent-directed nature of the arrangement, the Company has elected an accounting policy to present
its indirect investment in FFAI equity securities, including FFAI’s common stock, preferred stock and warrants, as parent company
equity held at cost, a contra-equity account classified within stockholders’ equity and accounted for analogously to treasury stock
at historical cost, with no subsequent remeasurement for fair value changes recognized in the condensed consolidated statements of operations;
warrants issued in connection with the investment are an integral component of the integrated parent-directed transaction and do not represent
a separate unit of account, so no portion of the aggregate subscription proceeds is allocated to the warrants and no separate warrant
asset or liability is recognized, and any gain or loss upon future disposition, conversion or settlement of the underlying securities
is recognized in the condensed consolidated statements of operations upon disposition.
Sales
and Marketing
Sales
and marketing expenses are expensed as incurred and primarily consist of direct costs associated with branding, promotional, co-creation,
and publicity activities. The Company’s marketing initiatives focus on increasing brand awareness for its real-world asset tokenization
and embodied AI Infrastructure activities. For the six months ending June 30 2026 and 2025, the Company’s sales and marketing expenses
were $ 723,937 and $ 0 , respectively.
Stock-Based
Compensation
Stock-based
compensation cost for equity awards granted to employees and non-employees is measured at the grant date based on the calculated fair
value of the award using the Black-Scholes option-pricing model, and is recognized as an expense, under the straight-line method, over
the requisite service period (generally the vesting period of the equity grant). If the Company determines that other methods are more
reasonable, or other methods for calculating these assumptions are prescribed by regulators, the fair value calculated for the Company’s
stock options could change significantly. Higher volatility, lower risk-free interest rates, and longer expected lives would result in
an increase to stock-based compensation expense to employees and non-employees determined at the date of grant.
Income
Taxes
Deferred
income taxes are recognized for temporary differences in the basis of assets and liabilities for financial statement and income tax reporting
that arise due to net operating loss carry forwards, research and development credit carry forwards and from using different methods
and periods to calculate depreciation and amortization, allowance for doubtful accounts, accrued vacation, research and development expenses,
and state taxes. A provision has been made for income taxes due on taxable income and for the deferred taxes on the temporary differences.
The Company recognizes interest and penalties accrued on any unrecognized tax benefits as a component of income tax expense.
Deferred
tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all
of the deferred tax assets will not be realized. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws
and rates on the date of enactment. Realization of the deferred income tax asset is dependent on generating sufficient taxable income
in future years.
10
Recently
Adopted Accounting Standards
There
have been no recently adopted accounting pronouncements by the Company.
Recently
Issued Accounting Standards Not Yet Adopted
In November 2024, the FASB issued ASU 2024-03, Income Statement—Reporting
Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses, and in January
2025, the FASB issued ASU 2025-01, Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic
220-40): Clarifying the Effective Date. The amendments require public business entities to disclose, for each relevant expense caption,
specified natural expense categories, including purchases of inventory, employee compensation, depreciation and intangible asset amortization,
as applicable, together with a qualitative description of remaining amounts. The amendments also require disclosure of the total amount
of selling expenses and, in annual periods, the entity’s definition of selling expenses. The amendments are effective for the Company’s
annual financial statements for the year ending December 31, 2027, and interim financial statements beginning with the first fiscal quarter
of 2028, with early adoption permitted. The amendments are required to be applied prospectively, with retrospective application permitted.
The Company is currently evaluating the impact of the amendments on its disclosures and related processes and controls.
In
December 2025, the FASB issued ASU 2025-11, Interim Reporting (Topic 270): Narrow-Scope Improvements , which clarifies interim
disclosure requirements resulting in a comprehensive list of interim disclosures that are required by GAAP, and includes a disclosure
principle that requires the disclosure of events since the end of the last annual reporting period that have a material impact on the
Company. ASU 2025-11 is effective for the Company’s interim financial statements beginning with the first fiscal quarter of the
year ended December 31, 2028, with early adoption permitted. ASU 2025-11 may be applied either prospectively or retrospectively. The
Company is evaluating the disclosure requirements related to the new standard.
In
December 2025, the FASB issued ASU 2025-12, Codification Improvements, which contains 33 narrow technical corrections, clarifications
and editorial updates across multiple ASC Topics, including guidance for earnings per share, parent company equity held at cost, leases and financial instruments.
The amendments are effective for annual reporting periods beginning after December 15, 2026, and interim periods within those fiscal
years, with early adoption permitted. While most revisions are expected to have an immaterial impact on our condensed consolidated financial
statements, the update includes clarifications to diluted EPS calculations for loss periods that will require retrospective application
to prior comparative periods upon adoption. The Company is currently evaluating the full effect of this ASU but does not anticipate a
material overall impact to its financial position, results of operations or disclosures.
The
Company does not believe that any other recently issued, but not yet effective accounting pronouncements, if adopted, would have a material
impact on our unaudited condensed consolidated financial statements or disclosures.
NOTE
2 — LIQUIDITY AND GOING CONCERN
The Company’s financial position remains weak.
It has incurred recurring operating losses, with an accumulated deficit of $ 150.3 million as of June 30, 2026, and expects to continue
incurring losses subsequent to the balance sheet date. Net cash used in operating activities was $ 7.9 million for the six months ended
June 30, 2026 and $ 7.0 million for the year ended December 31, 2025.
As
of June 30, 2026, the Company had approximately $ 0.6 million in cash and cash equivalents. In addition to cash and cash equivalents, the Company held exchange-traded
digital assets with an aggregate carrying value of approximately
$ 5.2 million. These exchange-traded digital assets may be monetized over
time to support operations, but are subject to significant market price volatility and are not classified as cash equivalents.
Total current
liabilities decreased to approximately
$ 1.7 million as
of June 30, 2026 from approximately $ 3.3
million as of December 31, 2025. The balance consists of approximately $ 1.3
million in accounts payable — approximately $ 700,000
purportedly claimed by the University of Louisville Research Foundation, $ 140,000
to Faraday Futures, and $ 100,000
to FF Global Partners LLC, with the remainder relating to professional services and other vendors — plus approximately $ 0.2
million of related-party payables, approximately $ 129,000
of accrued expenses and other current liabilities, and approximately $ 67,000
in warrant liabilities. Total operating expenses declined to approximately $ 3.0
million for the three months ended June 30, 2026 from approximately $ 4.3
million in the first quarter of 2026, as management continues to execute cost normalization measures to preserve liquidity. The
Company had no outstanding indebtness for borrowed money at June 30, 2026.
We expect to continue to have net losses and negative
cash flow from operations, which will challenge our near-term liquidity. Our digital-asset treasury strategy and RoboShare operations
are newly established, and there are no guarantees that either will generate revenue or provide sufficient liquidity. Notwithstanding
the June 22, 2026 public launch of RoboShare, the Company has not yet generated operating revenue from the platform. Our nearest commercial
milestone is the first RoboShare rental delivery, targeted for August 2026; the timing of delivery and associated revenue recognition
remain subject to execution risk.
During the six months ended June 30, 2026, the Company
fully repaid the remaining $ 132,000 principal balance of its convertible debt. There were no new financing activities during the three
months ended June 30, 2026, and the Company issued no new common shares during the quarter.
Management’s
plans to mitigate liquidity constraints include continued operating expense discipline, targeted monetization of digital asset
holdings as needed, the planned commercialization of the Company’s physical AI activities through RoboShare, and prudent utilization of the equity purchase facility only upon satisfaction of all applicable conditions. Accordingly,
the Company’s limited current cash balance, the absence of committed alternative financing, volatility in digital asset
valuations, and the lack of recurring operating revenue collectively raise substantial doubt regarding our ability to continue as a
going concern for the one-year period following the date that condensed consolidated financial statements were issued.
The accompanying financial statements have been prepared assuming that
we will continue as a going concern. The
financial statements do not include any adjustments that would be necessary should we be unable to continue as a going concern,
and therefore be required to liquidate our assets and discharge our liabilities in other than the normal course of business and at amounts
that may differ from those reflected in the accompanying financial statements.
11
NOTE
3 — DIGITAL ASSETS
As
part of its strategic realignment completed in the fourth quarter of 2025, the Company began acquiring digital assets for investment
purposes and for use within its programmable technology infrastructure platform.
The
Company holds digital assets consisting of cryptocurrencies, stablecoins, and other blockchain-based tokens, as detailed below.
Significant
Holdings
As
of June 30,2026, the Company’s significant digital asset holdings consisted of the following:
SCHEDULE OF CRYPTO ASSET HOLDINGS
Units
Held
Cost
Basis
Fair
Value
Cardano ADA (ADA)
214,323
$ 134,404
$ 30,905
Native BNB (BSC)
1,308
1,356,162
713,784
Bitcoin (BTC)
46
4,943,027
2,703,136
Ethereum (ETH)
616
2,307,312
966,791
ChainLink (LINK)
19,404
338,489
139,457
Solana (SOL)
6,659
1,188,004
489,427
Tron (TRX)
531,334
163,542
167,317
USD Tether (USDT)
2,087
2,085
2,085
Ripple (XRP)
1
3
1
Total
$ 10,433,028
$ 5,212,903
Digital
Asset Activity
The
following table summarizes digital asset activity for the period indicated, including cost basis, fair value at the time of sale, realized
and unrealized losses, and the fair value of outstanding digital assets as of June 30,2026,:
SCHEDULE OF DIGITAL ASSET ACTIVITY
Balance at December 31, 2025
$ 10,250,497
Additions (1)
338,102
Dispositions (1)
( 2,107,911 )
Gains (2)
364,931
Losses (2)
( 3,294,877 )
Payments made
( 337,839 )
Balance at June 30, 2026
$ 5,212,903
(1)
Additions
represent purchases of crypto assets held for investment, dispositions represent liquidation of crypto assets held for investment
(2)
The
Company measures gains and losses by each asset held. These amounts include cumulative unrealized
gains of $ 364,931 , realized losses of $ 398,720 , and unrealized losses of $ 2,896,157 during
the six months ended June 30,2026
There
were no digital assets held during the six months ended June 30, 2025.
The
Company measures digital assets at fair value in accordance with ASC 820, Fair Value Measurement .
Fair
value is determined using quoted prices in active markets for identical assets (Level 1 inputs). The Company utilizes pricing information
provided by the principal market, which is based on observable market prices from active trading exchanges.
12
NOTE
4 — FAIR VALUE MEASUREMENTS
Below
is the summary of our assets and liabilities measured at fair value on a recurring basis and categorized using the fair value hierarchy
as of June 30, 2026:
SCHEDULE OF FAIR VALUE MEASUREMENTS
(Level
1)
(Level
2)
(Level
3)
Total
Assets
Money Market
funds
$ 155,892
—
—
$ 155,892
Digital Assets
5,212,903
—
—
5,212,903
Total Assets
$ 5,368,795
—
—
$ 5,368,795
Liabilities
Convertible Debt
Warrant Liabilities
—
—
$ 67,253
$ 67,253
Total Liabilities
—
—
$ 67,253
$ 67,253
Below
is the summary of our assets and liabilities measured at fair value on a recurring basis and categorized using the fair value hierarchy
as of December 31, 2025:
(Level
1)
(Level
2)
(Level
3)
Total
Assets
Money Market
funds
$ 15,957,179
—
—
$ 15,957,179
Digital Assets
10,250,497
—
—
10,250,497
Total Assets
$ 26,207,676
—
—
$ 26,207,676
Liabilities
Convertible Debt
—
—
$ 142,236
$ 142,236
Warrant Liabilities
—
—
141,878
141,878
Total Liabilities
—
—
$ 284,114
$ 284,114
NOTE
5 — PREPAID INVESTMENT, PREPAID EXPENSES AND OTHER CURRENT ASSETS
Prepaid
expenses and other current assets consisted of the following at June 30, 2026 and December 31, 2025:
SCHEDULE OF PREPAID EXPENSES AND OTHER CURRENT ASSETS
June 30,
December 31,
2026
2025
Prepaid consulting
$ 108,591
$ 461,337
Prepaid insurance
355,840
481,338
Prepaid legal
33,137
84,193
Other current assets
49,209
1,638
Prepaid expenses and other current assets
$ 546,777
$ 1,028,506
13
NOTE
6 — SHORT-TERM NOTES RECEIVABLE
Short
term notes receivable - consisted of the following at June 30, 2026 and December 31, 2025:
SCHEDULE OF SHORT-TERM NOTE RECEIVABLE
June 30,
December 31,
2026
2025
Short-term note receivable - Marizyme
$ -
$ 4,898,060
Less allowance for credit losses
-
( 4,555,000 )
Short-term notes receivable
$ -
$ 343,060
As
of December 31, 2025, the Company had advanced an aggregate of $ 4,166,900 to Marizyme, Inc., against which Marizyme delivered demand
promissory notes to the Company of like principal amounts (the “Marizyme Notes”). The Marizyme Notes bear at interest the
rate of eighteen percent ( 18 %) per annum. Marizyme may pre-pay all or any part of the outstanding principal or interest at any time and
from time to time, in whole or in part, without premium or penalty. The total amortized cost consisting of principal and accrued interest
was $ 4,898,060 as of December 31, 2025. For the six months ended June 30, 2026, interest income of $ 275,358 was recognized within other
income in the unaudited condensed consolidated statement of operations.
Under
ASC 326-20, known as the current expected credit loss (“CECL”) model, the Company was required to estimate credit losses
expected over the life of an exposure (or pool of exposures) based on historical information, current information, and reasonable and
supportable forecasts. The Company is unable to use its historical data to estimate losses as it has no relevant loss history to date.
To determine the estimate of expected credit losses, the Company used a probability-weighted approach that incorporates multiple settlement
scenarios, including recovery of amounts due upon an acquisition of the debtor, and recovery in different liquidation scenarios, and
determines the expected recoverable amount of the loan in each scenario. This model requires management to make certain assumptions including
the likelihood of each outcome, the estimated value of the debtor’s assets, and the Company’s expected claim and recovery
rate on the debtor’s assets in the event of an insolvency or a liquidation proceeding. During the six months ended June 30, 2026,
the Company recorded an additional allowance for credit losses of $ 142,574 and the total carrying value of the notes amounted
to $ 475,844 prior to full settlement.
On May 12, 2026, the Company entered into a Note Purchase Agreement with
CABG Acquisition Corp., pursuant to which the Company sold all of its right, title, and interest in certain loans and related creditor
rights relating to Marizyme, Inc. In consideration, the Company received $ 100,000 in cash, contingent royalty rights, and a 4.99% membership
interest in CABG SPV. CABG SPV is a dedicated New York limited liability company established solely by CABG to acquire and commercialize
Marizyme’s operating assets and commercialize DuraGraft, from which AIxC receives a 4.99% minority membership interest and tiered
royalty rights tied to product sales. The
Company received a one-time cash settlement of $ 100,000 from Marizyme in full satisfaction of all outstanding principal and accrued interest
under the Marizyme Notes and recognized a loss on settlement of short-term note receivable of $ 375,844 , which was classified within loss
on settlement of short-term note receivable on the unaudited condensed consolidated statements of operations for the six months ended
June 30, 2026. The Company did not record any asset on its condensed consolidated balance sheet related to the royalty right or
CABG SPV membership interest because royalties only activate after cumulative DuraGraft net revenue surpasses $ 20 million, the CABG SPV
membership interest’s value depends on unproven commercialization, capital structure and dilution risks, and the Company no longer
funds Marizyme’s biotech pipeline, making material future inflows highly unlikely under market-participant assumptions. No recurring
impairment testing or third-party valuation assessments are required for these contingent upside interests, as their recoverable value
is deemed zero at period end. Any royalty proceeds received in future periods will be recognized as other income upon actual cash receipt.
The
Company is also party to a Co-Development Agreement with Marizyme, the divestiture of debt claims does not alter the Company’s contractual
rights under the Co-Development Agreement, including its right to future royalty-style payments once the contractual sales and launch
milestones are met. (see Note 13 - Research and License Agreements).
NOTE
7 — ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES
Accrued
expenses and other current liabilities consisted of the following at June 30, 2026 and December 31, 2025:
SCHEDULE OF ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES
June 30,
December 31,
2026
2025
License fees
$ -
$ 20,000
Credit card
39,557
800
Professional fees
88,000
115,434
Employee benefits
1,920
-
Accrued expenses and other current liabilities
$ 129,477
$ 136,234
14
NOTE
8 – WARRANT LIABILITIES
On
November 20, 2024, the Company closed its private placement transaction resulting in the issuance of newly designated Series A-2 Preferred
Stock (see Note 14 – Stockholders Equity). As a result of the issuance of a new class of voting securities, the Company evaluated
its equity classified warrants’ respective terms, and concluded that warrants for 68,712 common shares with a weighted average
exercise price of $ 2.00 were required to be reclassified to liabilities, including pre-funded warrants with an exercise price of $ 0.05
per share. The pre-funded warrants are exercisable upon issuance and will remain exercisable until all the pre-funded warrants are exercised
in full. At June 30, 2026 , pre-funded warrants for 51,199 common shares remained outstanding. During the six months ended June 30, 2026
and 2025 the Company recorded a gain on change in fair value of warrant liabilities of $ 74,625 and $ 55,199 , respectively for these warrants.
At June 30, 2026 and December 31, 2025, the fair value of these warrants was approximately $ 67,253 and $ 141,878 , respectively.
The
following table summarizes the activity in liability classified warrants for the six months ended June 30, 2026:
SCHEDULE OF WARRANTS ACTIVITY
Common
Stock Warrants
Shares
Weighted–
Average
Exercise
Price
Range
of
Exercise
Price
Weighted–
Average
Remaining
Life
(Years)
Total outstanding – December 31, 2025
67,218
$ 1.90
$ 0.05
- $ 7.80
3.68 *
Granted
—
—
—
—
Exercised
—
—
—
—
Reclassified from equity
—
—
—
—
Reclassified to equity
—
—
—
—
Expired
—
—
—
—
Total outstanding – June 30, 2026
67,218
$ 1.90
$ 0.05
- $ 7.80
3.19 *
67,218
$ 1.90
$ 0.05
- $ 7.80
3.19 *
*
excludes
51,199 pre-funded warrants which have no expiration date .
The
following table summarizes the activity in liability classified warrants for the six months ended June 30, 2025:
Common
Stock Warrants
Shares
Weighted–
Average
Exercise
Price
Range
of
Exercise Price
Weighted–
Average
Remaining
Life
(Years)
Total outstanding – December 31, 2024
68,712
$ 2.00
$ 0.05
- $ 7.80
4.68 *
Granted
—
—
—
—
Exercised
—
—
—
—
Expired
( 1,494 )
$ 6.50
$ 6.50
- $ 6.50
—
Total outstanding – June 30, 2025
67,218
$ 1.90
$ 0.05
- $ 7.80
4.19 *
Exercisable
67,218
$ 1.90
$ 0.05
- $ 7.80
3.83 *
*
excludes
51,199 pre-funded warrants which have no expiration date .
15
The
following table presents the Company’s fair value hierarchy for its warrant liabilities measured at fair value on a recurring basis
as of June 30, 2026:
SCHEDULE OF FAIR VALUE OF HIERARCHY FOR WARRANT LIABILITIES
Quoted
Market
Significant
Prices for
Other
Significant
Identical
Observable
Unobservable
Assets
Inputs
Inputs
Common
Stock Warrant liabilities
(Level
1)
(Level
2)
(Level
3)
Total
Balance as of December 31, 2025
$ —
$ —
$ 141,878
$ 141,878
Granted
—
—
—
—
Exercised
—
—
—
—
Gain on change in fair value of warrant liabilities
—
—
( 74,625 )
( 74,625 )
Balance as of June 30, 2026
$ —
$ —
$ 67,253
$ 67,253
The
following table presents the Company’s fair value hierarchy for its warrant liabilities measured at fair value on a recurring basis
as of December 31, 2025:
Quoted
Market
Significant
Prices for
Other
Significant
Identical
Observable
Unobservable
Assets
Inputs
Inputs
Common
Stock Warrant liabilities
(Level
1)
(Level
2)
(Level
3)
Total
Balance as of December 31, 2024
$ —
$ —
$ 269,175
$ 269,175
Balance
$ —
$ —
$ 269,175
$ 269,175
Granted
—
—
—
—
Exercised
—
—
—
—
Gain on change in fair value of warrant liabilities
—
—
( 127,297 )
( 127,297 )
Gain loss) on change in fair value of warrant
liabilities
—
—
( 127,297 )
( 127,297 )
Balance as of December 31, 2025
$ —
$ —
$ 141,878
$ 141,878
Balance
$ —
$ —
$ 141,878
$ 141,878
There
were no transfers of financial assets or liabilities between category levels for the six months ended June 30, 2026 or the year ended
December 31, 2025.
The
value of the warrant liabilities was based on valuations internally generated Black Scholes valuations. Due to the nominal exercise price
of the 2024 Pre-Funded Warrants and indefinite term, the Company calculated an implied value of the 2024 Pre-Funded Warrants based on
the underlying common stock price on the valuation date, less the exercise price. For volatility, the Company considers comparable public
companies as a basis for its expected volatility to calculate the fair value of common stock warrants and transitions to its own volatility
as the Company develops sufficient appropriate history as a public company. The risk-free interest rate is based on U.S. Treasury notes
with a term approximating the expected term of the common stock warrant. The Company uses an expected dividend yield of zero based on
the fact that the Company has never paid cash dividends and does not expect to pay cash dividends in the foreseeable future. Any significant
changes in the inputs may result in significantly higher or lower fair value measurements.
16
The
following are the weighted average and the range of assumptions used in estimating the fair value of warrant liabilities (weighted average
calculated based on the number of outstanding warrants on each issuance) as of June 30, 2026 and 2025:
SCHEDULE OF ASSUMPTIONS OF WARRANT LIABILITIES
June
30, 2026
June
30, 2025
Range
Range
Risk-free interest rate
4.15 %
3.79 %
Expected volatility (peer group)
130.00 %
133.50 %
Term of warrants (years)
3.19
4.19
Expected dividend yield
0.00 %
0.00 %
NOTE
9 — CONVERTIBLE DEBT
2025
Convertible Note
On
April 28, 2025, the Company entered into a Secured Convertible Note (the “2025 Convertible Note”) with Alpha Capital Anstalt
(“Alpha”, or “Holder”), pursuant to which the Company issued to Alpha a non-interest-bearing note with a principal
of $ 264,000 , and an original issue discount (“OID”) of 20 %, or $ 44,000 , in exchange for $ 220,000 cash, less $ 20,000 in expenses.
The Note is convertible at any time at Alpha’s option, into shares of the Company’s common stock at a price equal to $ 3.80
per share, subject to certain adjustments. The Convertible Note bears no interest, and the principal will be due on January 28, 2026
(the “Maturity Date”).
The
Company determined the 2025 Convertible Note does not contain a substantial premium and therefore the Company elected to account for
the Convertible Note under the fair value option in accordance with ASC 825-10-15-4. The Company determined the fair value of the Convertible
Note was $ 311,943 at issuance. The difference between the $ 220,000 proceeds received and fair value was recorded as a loss upon issuance
in the amount of $ 91,943 . Issuance costs incurred in connection with the transaction were expensed immediately.
On
June 4, 2025 the Company paid down $ 132,000 in principal at the request of Alpha, and on January 28, 2026 the remaining balance of $ 132,000
was paid. As of June 30, 2026, the remaining balance was zero, with a gain on the change in fair value of $ 10,236 recorded in the six
months ended June 30, 2026. As of December 31, 2025 the Company reassessed the fair value of the 2025 Convertible Note at $ 142,236 , with
a gain on the change in fair value of $ 37,707 recorded in the year ended December 31, 2025.
NOTE
10 — PROMISSORY NOTES
During
the year ended December 31, 2025, the Company issued short term notes payable totaling $ 4.4 million for total net proceeds of $ 3.4 million.
Over the course of the year the Company repaid all notes for a total of $ 4.4 million, with the additional $ 1.0 million paid as a premium
to some of the lenders and was recorded under interest expenses.
There
were no outstanding promissory notes outstanding as of June 30, 2026 or December 31, 2025.
17
NOTE
11 — LOSS PER SHARE
Basic
loss per share (“EPS”) is computed by dividing net loss including deemed dividends by the weighted-average number of common
shares outstanding plus unexercised pre-funded warrants. Diluted EPS is computed based on the sum of the weighted-average number of common
shares and potentially dilutive common shares outstanding during the period. Potentially dilutive common shares consist of shares issuable
from preferred stock, convertible debt, stock options and warrants.
SCHEDULE OF DILUTIVE SECURITIES EXCLUDED FROM DILUTED NET LOSS PER SHARE
2026
2025
2026
2025
For
the Three Months Ended
June
30,
For
the Six Months Ended
June
30,
2026
2025
2026
2025
Net loss used for basic earnings
per share
$ ( 4,187,605 )
$ ( 1,687,003 )
$ ( 10,266,621 )
( 4,331,174 )
Basic weighted-average common shares outstanding
20,286,192
1,683,881
14,030,150
1,570,925
Dilutive potential shares issuable from preferred
stock, convertible debt, stock options and warrants
—
—
—
—
Diluted weighted-average common shares outstanding
20,286,192
1,683,881
14,030,150
1,570,925
These
potentially dilutive securities have been excluded from diluted net loss per share as of June 30, 2026 and 2025 because their effect
would be anti-dilutive:
SCHEDULE OF POTENTIALLY DILUTIVE SECURITIES
2026
2025
As
of June 30,
2026
2025
Shares of common stock subject
to outstanding options
—
1,570
Shares of common stock subject to outstanding
warrants (excluding pre-funded warrants)
528,371
88,187
Shares of common stock subject to outstanding
preferred stock
2,976,848
819,643
Shares of common stock subject to outstanding
convertible debt
—
34,737
Total common stock equivalents
3,505,219
944,137
NOTE
12 — COMMITMENTS AND CONTINGENCIES
On July 19, 2026, a special committee
of the Board of Directors approved an initial advance of $ 250,000
to Faraday Future Intelligent Electric Inc. (“FFAI”), subject to execution of definitive documentation and satisfaction of
specified conditions, which the Company funded on July 20, 2026. A second advance of $ 250,000
was funded on July 30, 2026 under the same approval. The advances bear interest at 10 %
per annum, with a default rate of 15 %
per annum, are unsecured, and rank pari passu with FFAI’s other unsecured indebtedness. Proceeds are restricted to funding
a payment in connection with a sponsorship arrangement involving an affiliate of FFAI.
As of the date of these financial statements,
$ 500,000 was outstanding and no definitive agreement has been executed because the Company and FFAI are negotiating an uncommitted, non-revolving
delayed draw credit facility providing for advances of up to $ 2,000,000 in the aggregate, with each advance subject to separate approval
by the special committee. The amounts already advanced would be subsumed within this credit facility. There can be no assurance that a
definitive agreement will be executed or that its final terms will be consistent with those described above.
On
July 29, 2026, the Company entered into a consulting agreement with Aibot US Operation Inc. (“Aibot”), effective July 16,
2026, pursuant to which Aibot will provide finance, capital markets, and human resources/legal coordination support services. The agreement
has a one-year term ending July 15, 2027 and requires monthly consulting payments of $ 50,000 , plus reimbursement of certain approved
out-of-pocket expenses. The aggregate contractual commitment under the agreement is approximately $ 600,000 over the initial term, excluding
reimbursable expenses.
18
NOTE
13 — RESEARCH AND LICENSE AGREEMENTS
UCL
Business Limited
In
January 2022, the Company entered into a License Agreement with UCL Business Limited (“UCLB”) to obtain an exclusive worldwide
in-license of a genomic quadruplex (G4)-selective transcription inhibitor drug development program which had been developed at University
College London, including lead and back-up compounds, preclinical data and a patent estate. (UCLB is the commercialization company for
University College London.) The program’s lead compound is now being developed at the Company under the name QN-302 as a candidate
for treatment for pancreatic ductal adenocarcinoma, which represents the vast majority of pancreatic cancers. The License Agreement required
a $ 150,000 upfront payment, reimbursement of past patent prosecution expenses (approximately $ 160,000 ), and (if and when applicable)
tiered royalty payments in the low to mid-single digits, clinical/regulatory/sales milestone payments and a percentage of any non-royalty
sublicensing consideration paid to the Company.
On
May 21, 2026, the Board of Directors approved the discontinuation and structured wind-down of the Company’s legacy biotechnology
business segment following management’s evaluation of strategic alternatives for the segment, including a potential sale of the
business. In connection with the wind-down of its legacy biotechnology business, the Company entered into a Deed of Termination and concurrent
Assignment Agreement with UCLB, each effective July 9, 2026, pursuant to which: (i) the license agreement dated January 13, 2022, as
amended, relating to G-Quadruplex binding molecules and the QN-302 program, was terminated in its entirety; and (ii) the Company assigned
to UCLB all related intellectual property rights, including pre-clinical and clinical data, regulatory submissions, and the Investigational
New Drug Application filed with the FDA, for a nominal consideration of £1.
There
were no license costs recorded related to this agreement during the six months ended June 30, 2026 and 2025.
QN-302
Phase 1 Study
In
June 2023, the Company entered into a Master Clinical Research Services Agreement with Translational Drug Development, LLC (“TD2”)
whereby TD2 agreed to perform certain clinical research and development services for the Company including but not limited to trial management,
side identification and selection, site monitoring/management, medical monitoring, project management, data collection, statistical programming
or analysis, quality assurance auditing, scientific and medical communications, regulatory affairs consulting and submissions, strategic
consulting, and/or other related services. From time to time, the Company may enter into statements of work with TD2 for the performance
of specific services under this Master Clinical Research Services Agreement.
In
June 2023, the Company entered into a Master Laboratory Services Agreement with MLM Medical Labs, LLC (“MLM”) whereby MLM
agreed to perform certain clinical research and development services for the Company including but not limited to laboratory, supply,
testing, validation, data management, and storage services. From time to time, the Company may enter into work orders with MLM for the
performance of specific services under this Master Laboratory Services Agreement.
In
June 2023, the Company entered into a Master Services Agreement with Clinigen Clinical Supplies Management, Inc. (“Clinigen”)
whereby Clinigen agreed to provide certain pharmaceutical products and/or services. From time to time, the Company may enter into statements
of work with Clinigen for the performance of specific services under this Master Services Agreement.
In
July 2023, pursuant to the above agreements, the Company entered into work orders and statements of work for clinical trial services
for the conduct of the QN-302 Phase 1 study. Given our financial situation, the company slowed the development of the QN-302 Phase 1
Study beginning in the second quarter of 2024.
On
May 21, 2026, the Board of Directors approved the discontinuation and structured wind-down of the Company’s legacy biotechnology
business segment following management’s evaluation of strategic alternatives for the segment, including a potential sale of the
business. The QN-302 Phase 1 study is included within the scope of this discontinued legacy biotechnology business wind-down, and no
further developments related to this clinical program have occurred as of June 30, 2026.
19
Marizyme
On
April 11, 2024, the Company entered into a Co-Development Agreement with Marizyme, Inc. (the “Co-Development Agreement”),
which has subsequently been amended. Under the terms of the Co-Development Agreement, the Company committed to provide funding payments
to Marizyme and pay a one-time exclusivity fee of $ 200,000 . The $ 200,000 exclusivity fee and an initial $ 500,000 funding payment were
remitted to Marizyme on April 12, 2024, and both amounts were recorded within research and development expenses on the unaudited condensed
consolidated statements of operations and other comprehensive loss in the respective periods of payment. The exclusivity fee granted
the Company an exclusive negotiating window through May 31, 2024 to negotiate a comprehensive strategic partnership covering Marizyme’s
DuraGraft product line. The funding payments proceeds were intended to financially support the commercial rollout of Marizyme’s
DuraGraft™ vascular conduit system, a device indicated for adult patients receiving coronary artery bypass graft surgery, used
for flushing and preserving saphenous vein grafts for such procedures. In exchange for the funding contributions, the Company is entitled
to quarterly revenue-based payments analogous to royalties equal to 33% of DuraGraft Net Sales (Net Sales defined consistently with gross
profit derived from net product sales). The aggregate maximum amount of these royalty-like payments is capped at twice the total funding
advanced by the Company. No royalty-like obligations accrue to Marizyme, and no payments to the Company are required, until two thresholds
are satisfied: DuraGraft achieves commercial launch in the United States, and cumulative U.S. Net Sales of DuraGraft reach $500,000.
As
of the June 30, 2026 and 2025, neither of the above triggering conditions had been satisfied, and no royalty-related payments were payable
or receivable by the Company. Separately, in May 2026, the Company completed the sale and full assignment of all its outstanding loan
and creditor interests in Marizyme pursuant to a Note Purchase Agreement dated May 12, 2026; this divestiture of debt claims does not
alter the Company’s contractual rights under the Co-Development Agreement, including its right to future royalty-style payments
once the contractual sales and launch milestones are met.
NOTE
14 — STOCKHOLDERS’ EQUITY
As
of June 30, 2026 and 2025, the Company had two classes of authorized capital stock: common stock and preferred stock.
Common
Stock
Holders
of common stock generally vote as a class with the holders of the preferred stock and are entitled to one vote for each share held. Subject
to the rights of the holders of the preferred stock to receive preferential dividends, the holders of common stock are entitled to receive
dividends when and if declared by the Board of Directors. Following payment of the liquidation preference of the preferred stock, any
remaining assets will be distributed ratably among the holders of the common stock and, on an as-if-converted basis, the holders of any
preferred stock upon liquidation, dissolution or winding up of the affairs of the Company. The holders of common stock have no preemptive,
subscription or conversion rights and there are no redemption or sinking fund provisions.
At
June 30, 2026 the Company has reserved 4,203,443 shares of authorized but unissued common stock for possible future issuance as follows:
SCHEDULE OF RESERVED SHARES
Conversion of Series A-2 preferred
stock
267,587
Conversion of Series B preferred stock
2,709,261
Exercise of stock warrants
1,226,595
Total
4,203,443
20
Faraday
Subscription Agreement
As
described in Note 1 – Business and Summary of Significant Accounting Policies and Estimates, on September 29, 2025, the Company
consummated the Subscription Agreement with certain investors, including Faraday pursuant to which the Company issued and sold 337,432
shares of the Company’s common stock and issued 100,000 to the Company’s legal firm . The purchase price of the common stock
was $ 2.246 per share for an aggregate $ 0.8 million.
Additionally,
in connection with the closing of the Subscription Agreement, the Company issued 60,257 shares of common stock as compensation to its
advisor which has been accounted for under ASC 718 Compensation—Stock Compensation (See Note 1 – Organization and
Summary of Significant Accounting Policies and Estimates).
Further,
in connection with the closing of the Subscription Agreement, 1,087,266 warrants were issued to the placement agent, (the “Placement
Agent Warrants”). The Placement Agent Warrants were immediately exercisable and have an initial exercise price of $ 2.47 per share.
At June 30, 2026, 1,087,266 Placement Agent Warrants remain outstanding.
2024
Common Stock Purchase Agreement
On
November 19, 2024, the Company entered into a Common Stock Purchase Agreement (the “Common Stock Purchase Agreement”) with
Horberg Enterprises LP (the “Investor”), pursuant to which the Company in its sole discretion has the right, but not the
obligation, to issue and sell to the Investor up to $ 10.0 million of the Company’s common stock, from time to time beginning on
the Commencement Date, as discussed below, subject to certain limitations and conditions detailed in the Common Stock Purchase Agreement.
The Company is not obligated to sell any shares to the Investor under the Common Stock Purchase Agreement; sales and timing of any sales
of the Company’s common stock are solely at the Company’s election. In accordance with the terms of the Common Stock Purchase
Agreement, the Commencement Date is subject to certain conditions, including the effectiveness of a registration statement on Form S-1
or a similar prospectus permitting the Investor to offer and resell the shares of common stock acquired under the Common Stock Purchase
Agreement.
No
upfront fees were paid to the Investor at the execution of the arrangement. As of June 30, 2026, no registration statement had been filed
and thus the Commencement Date permitting the sale of shares under the Common Stock Purchase Agreement had not yet occurred.
The
Company evaluated the Common Stock Purchase Agreement under ASC 815-40 Derivatives and Hedging-Contracts on an Entity’s Own
Equity as it represents the right to require the Investor to purchase shares of Common Stock in the future, similar to a put option.
The Company concluded the Common Stock Purchase Agreement represents a freestanding derivative instrument that does not qualify for equity
classification and therefore requires fair value accounting. The Company analyzed the terms of the contract and concluded the derivative
instrument had no value at inception, as of June 30, 2026, or as of December 31, 2025.
Preferred
Stock
There
are a total of 15,000,000 shares of Preferred Stock authorized, of which 7,000 shares are designated as Series A-2 Preferred Stock, 10,000
shares are designed as Series A-3 Preferred Stock, and to 500,000 shares are designated as Series B Preferred Stock.
As
described in Note 1 – Organization and Summary of Significant Accounting Policies and Estimates, on September 29, 2025, the Company
consummated the Subscription Agreement pursuant to which the Company issued 39,943 shares of the newly designated Series B Preferred
Stock, for $ 1,000 per share, for aggregate gross proceeds of approximately $ 39.9 million, before deducting placement agent fees and other
offering expenses. This offering triggered a down-round provision of the Series A-2 Convertible Preferred Stock and Series A-3 Convertible
Preferred Stock, as described further below, which resulted in a lower conversion price. As a result, the Company recorded a $ 2.0 million
deemed dividend in the amount equal to the change in fair value of the abovementioned series of convertible preferred stock before and
after the anti-dilution adjustment.
21
On
July 28, 2025, in a private placement transaction, the Company sold and issued to certain institutional and accredited investors 4,500
shares of Series A-3 Convertible Preferred Stock, par value $ 0.001 per share, (the “Series A-3 Preferred Stock”), at a purchase
price of $ 1,000 per share, for aggregate gross proceeds of approximately $ 4.5 million before deducting placement agent fees and offering
expenses of $ 0.2 million, resulting in net proceeds of $ 4.3 million. This offering triggered a down-round provision of the Series A-2
Convertible Preferred stock, as described further below, which resulted in a lower conversion price. As a result, the Company recorded
a $ 0.6 million deemed dividend in the amount equal to the change in fair value of the aforementioned series of convertible preferred
stock before and after the anti-dilution adjustment.
On
November 20, 2024 in a private placement transaction, the Company sold and issued to certain institutional and accredited investors 5,102
shares of the newly designated Series A-2 Convertible Preferred Stock, par value $ 0.001 per share (the “Series A-2 Preferred Stock”
and together with the Series A-3 Preferred Stock, the “Series A Preferred Stock”), at a purchase price of $ 1,000 per share,
for an aggregate purchase price of $ 5.1 million. The Company also entered into an Exchange Agreement with Yi Hua Chen on November 18,
2024, pursuant to which it issued 1,154 shares of Series A-2 Preferred Stock in full settlement of the outstanding balance of the 2024
Chen Debenture of approximately $ 1.15 million. During the year ended December 31, 2025, 5,656 shares of Series A-2 Convertible Preferred
stock and 4,500 shares of Series A-3 Convertible Preferred Stock were converted into 3,926,263 shares of common stock at a Conversion
Price ranging from $ 3.64 to $ 2.246 . During the six months ended June 30, 2026, 33,858 shares of Series B Convertible Preferred Stock
were converted into 15,074,610 shares of common stock at a Conversion Price of $ 2.246 . At June 30, 2026, the Company’s outstanding
preferred stock consists of the following:
SCHEDULE OF OUTSTANDING PREFERRED STOCK
Authorized
Shares
Outstanding
Shares
Conversion
Price
Common
Stock Equivalent
Series A-2
7,000
601
$ 2.246
267,587
Series B
500,000
6,085
$ 2.246
2,709,261
The
shares of Series A-2 Preferred Stock, Series A-3 Preferred Stock, and Series B Preferred Stock have the rights, preferences, powers,
restrictions and limitations as set forth below.
Conversion
Rights – Each share of Preferred Stock is convertible at any time, at the option of the holder, into a number of shares of common
stock equal to $ 1,000 (the “Stated Value”), divided by a conversion price initially equal to $ 3.64 for each share of Series
A-2 Preferred Stock, $ 2.80 for each share of Series A-3 Preferred stock and $ 2.246 for each share of Series B Preferred Stock (the “Conversion
Shares”), subject to adjustment for any stock splits, stock dividends and similar events (the “Conversion Price”).
The
Conversion Prices of the Series A Preferred Stock are also subject to down-round adjustments if the Company at any time while the Series
A Preferred Stock is outstanding issues common stock or common stock equivalents at a lower effective price per share than the then-effective
Conversion Price, in all cases subject to a floor price of $ 1.82 and $ 1.40 for the Series A-2 Preferred Stock and the Series A-3 Preferred
Stock, respectively. Conversion of the Series A Preferred Stock will be prohibited if, as a result of such conversion, the holder, together
with its affiliates, would beneficially own more than 4.99% (or 9.99% at the option of the holder) of the total number of shares of the
Company’s common stock issued and outstanding.
Liquidation
Preference – Upon any voluntary or involuntary liquidation, dissolution or winding-up of the Corporation, the holders of Series
A Preferred Stock shall be entitled to an amount equal to the Stated Value for each share of Series A-2 Preferred Stock before any distribution
or payment shall be made to the holders of common stock. Upon any voluntary or involuntary liquidation, dissolution or winding-up of
the Corporation, the holders of Series B Preferred Stock shall be entitled to an amount equal to the Stated Value, plus any accrued and
unpaid dividends thereon before any distribution or payment shall be made to the holders of common stock.
22
Voting
Rights – The holders of Series A Preferred Stock are entitled to vote, together as a single class with the common stock, on all
matters presented to the common stockholders for a vote. Each share of Preferred Stock is entitled to a number of votes equal to the
number of shares into which such share of Preferred Stock would be convertible, as of the record date for determination of stockholders
entitled to vote as to such matter, if the conversion price was equal to the “Minimum Price” (as defined in Nasdaq Listing
Rule 5635(d)) as of the original issue date of the Series A Preferred Stock, taking into account for such purposes the beneficial ownership
limitation as then in effect. The holders of Series B Preferred stock will vote together with common stock on an as-converted basis.
Dividends
– The holders of Series A Preferred Stock and Series B Preferred Stock are entitled to receive dividends, if and when such dividends
are paid to holders of common stock, in the same form and at the same time on an as-converted to common stock basis.
Protective
Provisions – At all times while the Series A Preferred Stock and Series B Preferred Stock are outstanding, without the consent
of the holders of at least 67% of the Stated Value of each series of the then-outstanding Series A Preferred Stock and holders of at
least 75% of the Stated Value of the then-outstanding Series B Preferred Stock, (the “Required Consent”), the Company is
prohibited from amending its charter documents in any manner that adversely affects the rights of the Series A Preferred Stock and Series
B Preferred Stock, repurchase junior securities of the Company, pay cash dividends or distributions on junior securities of the Company,
or enter into a material transactions with an affiliate of the Company (unless it is at arm’s length and expressly approved by
a majority of the disinterested directors). Without the Required Consent of the Series B Preferred Stock, the Company is prohibited from
entering into, creating, assuming or guaranteeing any new indebtedness or liens of any kind.
In
addition, as long as any shares of Series B Preferred Stock are outstanding, the Company shall not, without the affirmative vote of the
holders of a majority of the then outstanding shares of the Series B Preferred Stock directly and/or indirectly (a) alter or change adversely
the powers, preferences or rights given to the Series B Preferred Stock or alter or amend this Certificate of Designation, (b) authorize
or create any class of stock ranking as to redemption or distribution of assets upon a Liquidation (as defined in Section 5) senior to,
or otherwise pari passu with, the Series B Preferred Stock or, authorize or create any class of stock ranking as to dividends senior
to, or otherwise pari passu with, the Series B Preferred Stock, (c) amend its Articles of Incorporation or other charter documents in
any manner that adversely affects any rights of the holders of the Series B Preferred Stock, (d) increase the number of authorized shares
of Series B Preferred Stock, or (e) enter into any agreement with respect to any of the foregoing.
Upon
any subsequent issuance by the Company or any of its subsidiaries of common stock or common stock equivalents for cash consideration,
indebtedness or a combination of units thereof (a “Subsequent Financing”), holders of Series B Preferred Stock may elect,
in its sole discretion, to exchange (in lieu of conversion), if applicable, all or some of the shares of Series B Preferred Stock then
held for any securities or units issued in a Subsequent Financing on a $ 1.00 for $ 1.00 basis. Additionally, if in such Subsequent Financing
there are any contractual provisions or side letters that provide terms more favorable to the investors than the terms previously provided
to holders of the Series B Preferred Stock, holders of the Series B Preferred Stock shall become a part of the transaction documents,
at their option.
Stock
Options and Warrants
Stock
Options
The
Company recognizes all compensatory share-based payments as compensation expense over the service period, which is generally the vesting
period.
In
April 2020, the Company adopted the 2020 Stock Incentive Plan (the “2020 Plan”), which provides for the granting of incentive
or non-statutory common stock options and other types of awards to qualified employees, officers, directors, consultants and other service
providers.
In
October 2025, the Company adopted the 2025 Equity Incentive Plan (the “2025 Plan”), which provides for the granting of incentive
or non-statutory common stock options and other types of awards to qualified employees, officers, directors, consultants and other service
providers. As of June 30, 2026, no awards were granted or outstanding under the 2025 Plan.
23
Equity
Classified Compensatory Warrants
As
part of the May 2020 reverse recapitalization transaction, the Company issued equity classified compensatory common stock warrants to
an advisor and its designees. In addition, various service providers hold equity classified compensatory common stock warrants issued
in 2017 and earlier (originally exercisable to purchase Series C convertible preferred stock, and now instead exercisable to purchase
common stock). These are to be differentiated from the Series C Warrants described in Note 8 - Warrant Liabilities. As of June 30, 2026,
warrants to purchase 107 shares of the Company’s common stock remain outstanding.
No
new compensatory warrants were issued during the six months ended June 30, 2026 or 2025.
The
following table summarizes the equity classified compensatory warrant activity for the six months ended June 30, 2026:
SCHEDULE OF COMPENSATORY WARRANT ACTIVITY
Common
Stock
Shares
Weighted–Average
Exercise
Price
Range
of
Exercise
Price
Weighted–
Average
Remaining
Life
(Years)
Total outstanding – December 31, 2025
160
$ 1,270.25
$ 1,270.25 -$ 1,270.25
0.81
Exercised
—
—
—
—
Expired
( 53 )
-
-
Forfeited
—
—
—
—
Total outstanding – June 30, 2026
107
$ 1,270.25
$ 1,270.25 -$ 1,270.25
0.65
Exercisable
107
$ 1,270.25
$ 1,270.25 -$ 1,270.25
0.65
Non-Exercisable
—
—
—
—
The
following table summarizes the equity classified compensatory warrant activity for the six months ended June 30, 2025:
Common
Stock
Shares
Weighted–
Average
Exercise
Price
Range
of
Exercise
Price
Weighted–
Average
Remaining
Life
(Years)
Total outstanding – December 31, 2024
509
$ 1,270.25
$ 1,270.25 -$ 1,270.25
0.69
Exercised
-
-
-
Expired
( 345 )
$ 1,270.25
$ 1,270.25 -$ 1,270.25
Forfeited
-
-
Total outstanding – June 30, 2025
164
$ 1,270.25
$ 1,270.25 -$ 1,270.25
1.28
Exercisable
164
$ 1,270.25
$ 1,270.25 -$ 1,270.25
1.28
Non-Exercisable
-
-
-
24
There
were no compensation costs related to outstanding warrants for the six months ended June 30, 2026 and 2025. As of June 30, 2026 and 2025,
there was no unrecognized compensation cost related to nonvested warrants.
Noncompensatory
Equity Classified Warrants
On
December 22, 2022, in conjunction with the issuance of a debenture to Alpha (see Note 9 – Convertible Debt), the Company issued
to Alpha a warrant to purchase 50,000 shares of the Company’s common stock. The exercise price of this warrant was initially $ 82.50 ,
and may be exercised in whole or in part, on or after June 22, 2023 and at any time before June 22, 2028. On December 5, 2023, the Company
entered into an Amendment No. 1 with regard to the related Securities Purchase Agreement, with Alpha. This Amendment reduced the Exercise
Price of the December 22, 2022 warrant from $ 82.50 per share to $ 36.50 per share. The Amendment also revised certain provisions of the
warrant which resulted in reclassification of the warrant from liabilities to equity during the year ended December 31, 2023. During
the year ended December 31, 2024 this warrant was partially exercised for 31,998 shares, and as of June 30 2026 warrants to purchase
18,002 shares of the Company’s common stock remain outstanding.
On
February 27, 2024 the Company entered into a new Securities Purchase Agreement with Alpha for the purchase of the February 2024 Debenture
(see Note 9 – Convertible Debt). This Securities Purchase Agreement resulted in the reduction of the exercise price of the December
22, 2022 warrant and the May 2020 warrant from $ 36.50 per share to $ 13.00 per share. The company recognized a deemed dividend of $ 60,017 ,
which represents the incremental fair value of the outstanding warrants as a result of the down-round provision. As the Company has an
accumulated deficit, the deemed dividend was recorded as a reduction in additional paid-in capital, resulting in a net impact of zero
to additional paid-in capital in the unaudited condensed consolidated statements of changes in stockholders’ equity. In addition,
on February 27, 2024, the Company issued to Alpha a warrant to purchase 18,001 shares of the Company’s common stock at an exercise
price of $ 13.00 per share, which may be exercised in whole or in part, at any time before February 27, 2029.
On
September 6, 2024 as a result of the down-round provision triggered by shares sold in a public offering, the above warrants were repriced
from $ 13.00 per share exercise price to $ 6.50 per share exercise price. The company recognized an additional deemed dividend of $ 27,587 ,
which represents the incremental fair value of the outstanding warrants as a result of the down-round provision. As the Company has an
accumulated deficit, the deemed dividend was recorded as a reduction in additional paid-in capital, resulting in a net impact of zero
to additional paid-in capital in the unaudited consolidated statements of changes in stockholders’ equity.
On
April 12, 2024, in connection with the issuance of a convertible debenture to Chen (see Note 9 – Convertible Debt), the Company
issued a liability classified warrant to Chen to purchase 36,001 shares of common stock, exercisable until February 27, 2029. On September
6, 2024, as a result of a down-round provision triggered by shares sold in a public offering, the warrant was repriced from an exercise
price of $ 13.00 per share to an exercise price of $ 6.50 per share. The warrant was initially liability classified due to an insufficient
number of authorized shares to settle the warrant prior to the receipt of shareholder approval, which was subsequently obtained on October
25, 2024. As of that date, the Company determined that shareholder approval resulted in equity classification for the warrant and accordingly,
the Company remeasured the warrant liability to fair value, and reclassified to noncompensatory equity classified warrants.
On
September 6, 2024 as a result of the down-round provision triggered by shares sold in a public offering, the above warrants were repriced
from $ 13.00 per share exercise price to $ 6.50 per share exercise price. The company recognized an additional deemed dividend of $ 27,587 ,
which represents the incremental fair value of the outstanding warrants as a result of the down-round provision. As the Company has an
accumulated deficit, the deemed dividend was recorded as a reduction in additional paid-in capital, resulting in a net impact of zero
to additional paid-in capital.
As
a result of a partial voluntary conversion of the 2024 Alpha Debenture on September 9, 2024, the Company no longer had sufficient shares
to settle the 2024 Alpha Warrant in full until shareholder approval was obtained, and a portion ( 2,314 warrant shares with a fair value
of $ 14,997 ) was reclassified to liabilities (see Note 8 – Warrant Liabilities). Shareholder approval was subsequently obtained
on October 25, 2024, and as of that date, the Company determined that shareholder approval resulted in equity classification for the
warrant again and, accordingly, the Company remeasured the warrant liability to fair value, and reclassified to noncompensatory equity
classified warrants.
25
On
September 6, 2024, upon the closing of a public offering, the Company issued pre-funded warrants to purchase 239,456 common shares at
a price of $ 6.45 per share with an exercise price of $ 0.05 per share (the “pre-funded warrants”). The pre-funded warrants
are exercisable upon issuance and will remain exercisable until all the pre-funded warrants are exercised in full. Pre-funded warrants
for 188,257 common shares were exercised during the year ended December 31, 2024. At June 30, 2026 pre-funded warrants for 51,199 common
shares remained outstanding.
On
September 6, 2024, upon the closing of a public offering, 16,019 warrants were issued to the placement agent. These warrants were not
exercisable until March 5, 2025 and expire on September 6, 2029.
On
November 20, 2024, the Company closed its private placement transaction resulting in the issuance of newly designated Series A-2 Preferred
Stock. As a result of the issuance of a new class of voting securities, the Company evaluated its equity classified compensatory warrants’
respective terms, and concluded that compensatory warrants to purchase 1,353 common shares with a weighted average exercise price of
$ 6.50 and a fair value of $ 904 were required to be reclassified to liabilities as of November 20, 2024.
On
April 28, 2025 as a result of the down-round provision triggered by the issuance of the 2025 Convertible Note (see Note 9 - Convertible
Debt), warrants for 54,002 common shares were repriced from $ 6.50 per share exercise price to $ 5.82 per share exercise price. The company
recognized a deemed dividend of $ 1,586 , which represents the incremental fair value of the outstanding warrants as a result of the down-round
provision. As the Company has an accumulated deficit, the deemed dividend was recorded as a reduction in additional paid-in capital,
resulting in a net impact of zero to additional paid-in capital in the unaudited condensed consolidated statements of changes in stockholders’
equity.
As
discussed above, on September 29, 2025, 1,087,266 Placement Agent Warrants were issued. The Placement Agent Warrants were immediately
exercisable and have an initial exercise price of $ 2.47 per share. At June 30, 2026, 1,087,266 Placement Agent Warrants remain outstanding.
The
following table summarizes the noncompensatory equity classified warrant activity for the six months ended June 30, 2026:
SCHEDULE OF NON COMPENSATORY WARRANT ACTIVITY
Common
Stock
Shares
Weighted–
Average
Exercise
Price
Range
of
Exercise
Price
Weighted–
Average
Remaining
Life
(Years)
Total outstanding – December
31, 2025
1,159,270
$ 2.72
$ 2.47
— $ 6.50
4.64
Granted
—
—
—
—
Exercised
—
—
—
—
Expired
—
—
—
—
Forfeited
—
—
—
—
Total outstanding –
June 30, 2026
1,159,270
$ 2.72
$ 2.47
— $ 6.50
4.14
Exercisable
1,159,270
$ 2.72
$ 2.47
— $ 6.50
4.14
Non-Exercisable
—
—
—
—
The
following table summarizes the noncompensatory equity classified warrant activity for the six months ended June 30, 2025:
Common
Stock
Shares
Weighted–
Average
Exercise
Price
Range
of
Exercise
Price
Weighted–
Average
Remaining
Life
(Years)
Total outstanding – December
31, 2024
72,004
$ 6.50
$ 6.50
— $ 6.50
3.99
Granted
—
—
—
—
Exercised
—
—
—
—
Expired
—
—
—
—
Forfeited
—
—
—
—
Total outstanding
– June 30, 2025
72,004
$ 6.50
$ 6.50
— $ 6.50
3.49
Exercisable
72,004
$ 6.50
$ 6.50
— $ 6.50
3.49
Non-Exercisable
—
—
—
—
26
NOTE
15 — PARENT COMPANY EQUITY HELD AT COST
In
January 2026, the Company established an entrusted investment arrangement with GKA, acting as fiduciary, to indirectly acquire
equity securities of FFAI, the Company’s majority stockholder. The transaction was completed through staged agreement
executions and fund contributions, with final closing occurring on April 15, 2026.
On January 30, 2026, the Company entered into the
initial entrusted investment agreement with GKA and remitted $10.0 million in initial prepaid investment funds, which were designated
for subscription to FFAI equity securities. On April 10, 2026, the parties executed an amendment to the entrusted investment agreement,
pursuant to which the Company advanced an additional $2.0 million in short-term bridge funding to FFAI through GKA, with interest accruing
from the advance date through closing. At the April 15, 2026, closing, the $ 10.0 million initial prepaid principal, the $ 2.0 million additional
bridge principal, and $ 2,192 of accrued bridge loan interest were collectively applied toward the $ 12,002,192 aggregate subscription amount
under the amended and restated securities purchase agreement, in exchange for 1,926,337 shares of FFAI Class A common stock and 11,502
shares of FFAI Series C Convertible Preferred Stock. FFAI also issued GKA a four-year stock purchase warrant (“FFAI warrant”),
which entitles the registered holder to acquire up to 1,000,000 shares of Class A common stock at an exercise price of $1.50 per share.
The FFAI warrant becomes exercisable only after FFAI completes delivery of its 500th FX Super One vehicle, and is subject to the stated
ownership and Nasdaq issuance limitations. Management evaluated the FFAI warrant and concluded that it does not represent a separately
recognizable unit of account and that no portion of the aggregate subscription price is required to be allocated to the FFAI warrant,
based on the FFAI warrant is held by GKA as fiduciary on behalf of AIxC as part of the entrusted investment and is an integral component
of the parent-directed transaction accounted for as contra-equity.
As of June 30, 2026, the total carrying value of the
Company’s indirect investment in FFAI’s common and preferred shares was $ 12,002,192 . At closing, the Company recorded the
full aggregate subscription amount into parent company equity held at cost, a contra-equity account measured at historical cost and no
separate accounting entry is recorded for the FFAI warrant. This accounting treatment applies uniformly to both the FFAI Class A common
stock and Series C Convertible Preferred Stock, with no subsequent fair value remeasurement recognized in the condensed consolidated financial
statements as of June 30, 2026.
NOTE
16 — RELATED PARTY TRANSACTIONS
Lead
Investor Agreement
In
connection with the Subscription Agreement, the Company and Faraday Future Intelligent Electric Inc. entered into a Lead Investor Agreement.
Pursuant to this agreement, Faraday committed to invest a minimum of $ 30 million in a Private Placement. The material terms of the Lead
Investor Agreement include:
●
Treasury
Reserve & Crypto Custody: The Company will adopt a Treasury Reserve Policy establishing cryptocurrencies as its primary ongoing
treasury reserve asset.
●
Executive
Appointments: Concurrent with the closing, Faraday appointed Jiawei Wang as CoChief Executive Officer and Koti Meka as Chief Financial
Officer. The Faraday-appointed Co-CEO is solely responsible for all non-legacy business operations and has been granted sole access
to all crypto-related accounts of the Company, subject to delegation. On June
20, 2026, Koti Meka resigned as Chief Financial Officer, and effective June 21, 2026, Jie (Jay) Sheng was appointed as President and Chief
Financial Officer. Jerry Wang continues to serve as Chief Executive Officer of the Company.
●
Board
Restructuring: The Board size was initially reduced to five members, with Faraday appointing two initial directors to fill vacancies.
Following stockholder approval, the Board will expand to seven members, granting Faraday the right to appoint up to two additional
directors. Faraday retains the right to proportional board representation so long as it maintains at least 5% beneficial ownership
of the Company’s Common Stock.
●
Transitional
Governance Controls: Prior to receiving stockholder approval, the Faraday-appointed Co-CEO will manage all new business affairs and
holds the exclusive authority to approve and execute new agreements on behalf of the Company. Legacy business affairs continue to
be managed by the current CEO.
Actual
proceeds from the Lead Investor Agreement from Faraday as well as several members of Faraday’s executive management team amounted
to $ 34.2 million.
As
part of the Lead Investor Agreement, YT Jia, the Global Chief Executive Officer of Faraday, contributed $ 4,000,000 .
As
part of the Lead Investor Agreement, Jerry Wang, the Global Executive Chairman of Faraday and Chief Executive Officer of AIXC, contributed $ 200,000 .
There were no material changes
to the Lead Investor Agreement during the three months ended June 30, 2026.
Transition
Services Agreement
On
September 30, 2025 the Company entered into a Transition Services Agreement with Faraday to provide support and management services.
During the six months ended June 30, 2026, the Company was charged approximately $ 0.6
million in service fees under the Transition Services Agreement.
The Company had a prepaid expense balance of $ 370,055 as of June 30, 2026.
The balance of charges dues under this agreement was
$ 1.0 million as of December 31, 2025 and was classified under Related Party Payable on the consolidated balance sheet
Master
Services Agreement
On
June 3, 2026, the Company entered into a Master Services Agreement (“MSA”) with FFAI, a related party, pursuant to which the Company may provide consulting, advisory, operational, capital markets,
technical, legal, and other support services to FFAI under separately executed statements of work. The MSA has an initial term of one
year and automatically renews for successive one-year periods unless terminated in accordance with its terms. Compensation for services
provided under the MSA is to be determined pursuant to individual statements of work and generally consists of reimbursement of direct
personnel costs, allocated overhead, an 18% service fee, and certain direct expenses. No revenue was recognized under the MSA during
the three and six months ended June 30, 2026.
27
Related
Party Accrued Expenses
On
October 2, 2025, the Company entered into an advisory agreement with Yueting (YT) Jia, a related party and significant stockholder, pursuant
to which Mr. Jia serves as Chief Advisor. The agreement provides an annual advisory fee of $ 500,000 , a target annual performance fee
of $ 500,000 , a one-time engagement fee of $ 300,000 , and potential annual equity awards, subject to board approval and vesting conditions.
The agreement has an initial term of three years. During the three and six months ended June 30, 2026, the Company recognized advisory
service expenses under this agreement of $ 200,001 and $ 400,002 , respectively, and had related-party payables of $ 116,667 as of June 30,
2026.
On
January 28, 2026, the Company entered into a consulting services agreement with FF Global Partners LLC effective as of November 1, 2025,
a related party, under which FF Global provides strategic planning, capital markets advisory, blockchain and technology consulting, and
operational support services. The agreement expires on December 31, 2026 and provides for a monthly consulting fee of $ 100,000 , performance-based
bonuses at the discretion of the Company’s management and Board of Directors, and reimbursement of certain approved business expenses.
During the three and six months ended June 30, 2026, the Company recorded related-party consulting expenses of $ 300,000 and $ 600,000 ,
respectively. As of June 30, 2026, $ 100,000 was outstanding and was classified under related party payable.
Parent Equity Held at Cost
During the six months ended June 30, 2026, the Company
invested an aggregate of approximately $ 12.0 million in FFAI through GKA. Upon closing on April 15, 2026, the aggregate subscription amount,
including accrued interest, was converted into FFAI Class A common stock and Series C Convertible Preferred Stock. The Company recorded
the full aggregate subscription amount of $ 12.0 million as parent company equity held at cost, which remained the carrying value of the
investment as of June 30, 2026. See Note 15 for further details regarding the investment transaction and related accounting treatment.
Warrants
On
May 22, 2020, as a commitment fee, the Company issued warrants to Alpha for the purchase of common stock. As of December 31, 2024, 141
of these warrants remained outstanding and exercisable, and were able to be exercised in whole or in part, at any time before May 22,
2025. These warrants expired, and as of December 31, 2025, none of these warrants remain outstanding and exercisable. During years ended
December 31, 2025 and 2024 there were no exercises of this warrant. This warrant was equity classified as of December 31, 2023 and was
reclassified to warrant liabilities during the year ended December 31, 2024 (see Note 8 - Warrant Liabilities).
On
December 22, 2022, in conjunction with the issuance of a debenture to Alpha, the Company issued to Alpha a warrant to purchase 50,000
shares of the Company’s common stock. This warrant may be exercised by Alpha, in whole or in part, on or after June 22, 2023 and
at any time before June 22, 2028, subject to certain terms and conditions described in the warrant. During the year ended December 31,
2024, Alpha partially exercised this warrant to purchase 31,998 shares respectively, of the Company’s common stock at a weighted
average exercise price of $ 13.00 , for total cumulative proceeds to the Company of $ 416,000 . During the year ended December 31, 2025,
there were no exercises of this warrant. This warrant is included in equity on the Company’s unaudited condensed consolidated balance
sheets (see Note 14 – Stockholders’ Equity ).
On
February 27, 2024, in conjunction with the issuance of a debenture to Alpha, the Company issued to Alpha, a warrant to purchase 18,001
shares of the Company’s common stock, exercisable in whole or in part, until February 27, 2029, subject to certain terms and conditions
described in the warrant. This warrant is presented on the balance sheet as an equity classified warrant.
On
September 6, 2024 as a result of the down-round provision triggered by shares sold in a public offering, the above warrants were repriced
from $ 13.00 per share exercise price to $ 6.50 per share exercise price. The company recognized an additional deemed dividend of $ 27,587 ,
which represents the incremental fair value of the outstanding warrants as a result of the down-round provision. As the Company has an
accumulated deficit, the deemed dividend was recorded as a reduction in additional paid-in capital, resulting in a net impact of zero
to additional paid-in capital in the unaudited condensed consolidated statements of changes in stockholders’ equity. On April 28,
2025, as a result of the down-round provision triggered by the issuance of the 2025 Convertible Note, the warrant was repriced from an
exercise price of $ 6.50 per share to an exercise price of $ 5.82 per share. No further down-round provisions were triggered by the July
28, 2025 private placement transaction or the Subscription Agreement as these warrants were at their contractual floor.
As
a result of a partial voluntary conversion of the 2024 Alpha Debenture on September 9, 2024, the Company no longer had sufficient shares
to settle the 2024 Alpha Warrant in full until shareholder approval was obtained, and a portion ( 2,314 warrant shares with a fair value
of $ 14,997 ) was reclassified to liabilities (see Note 8 – Warrant Liabilities). Shareholder approval was subsequently obtained
on October 25, 2024, and as of that date, the Company determined that shareholder approval resulted in equity classification for the
warrant again and, accordingly, the Company remeasured the warrant liability to fair value, and reclassified to noncompensatory equity
classified warrants.
During
the three months ended June 30, 2026, there were no exercises of this warrant. This warrant is included in equity on the Company’s
unaudited consolidated balance sheets (see Note 14 – Stockholders’ Equity).
As
of June 30, 2026, the exercise price of the 2022 Alpha Warrant was $ 6.50 per share, while the exercise price of the 2024 Alpha
Warrant was $ 5.82
per share.
On
April 12, 2024, in connection with the issuance of a debenture to Chen (see Note 9 – Convertible Debt), the Company issued a
liability classified warrant to Chen to purchase 36,001
shares of common stock, exercisable until February 27, 2029. On September 6, 2024, as a result of a down-round provision triggered
by shares sold in a public offering, the warrant was repriced from an exercise price of $ 13.00
per share to an exercise price of $ 6.50
per share. The warrant was initially liability classified due to an insufficient number of authorized shares to settle the warrant
prior to the receipt of shareholder approval, which was subsequently obtained on October 25, 2024. As of that date, the Company
determined that shareholder approval resulted in equity classification for the warrant and accordingly, the Company remeasured the
warrant liability to fair value, and reclassified to noncompensatory equity classified warrants (see Note 14 –
Stockholders’ Equity). The fair value of this warrant was $ 565,582
on the issuance date and $ 185,531
on the date of reclassification to equity. On April 28, 2025, as a result of the down-round provision triggered by the issuance of
the 2025 Convertible Note, the warrant was repriced from an exercise
price of $ 6.50
per share to an exercise price of $ 5.82 per share. No further down-round provisions were triggered by the July 28, 2025 private
placement transaction or the Subscription Agreement as these warrants were at their contractual floor.
28
NOTE
17 — SEGMENT INFORMATION
The
Company operates as a single operating and reportable segment. This determination is consistent with the manner in which the Company’s
Chief Operating Decision Maker (“CODM”) evaluates performance, allocates resources, and reviews financial results.
The
CODM consists of the Company’s Chief Executive Officer and its Chief Financial Officer. The CODM reviews consolidated financial
information and does not receive discrete financial information for separate business components. Prior to the Offering (see Note 1 –
Organization and Summary of Significant Accounting Policies and Estimates), the CODM consisted of the sole Chief Executive Officer.
In
accordance with ASC 280, Segment Reporting , the Company has concluded that it has one operating and reportable segment because
its financial results are reviewed on a consolidated basis and no component meets the definition of a separate operating segment.
The
Company’s operations primarily consist of the development and commercialization of AI-enabled technology products and services,
including AI-based trading tools, digital-asset tokenization and embedded AI services, and AI-powered cryptocurrency portfolio management
solutions. Prior to the Offering, the Company was an early-stage clinical therapeutics company focused on developing treatments for adult
and pediatric cancer.
On
May 21, 2026, the Board of Directors approved the permanent discontinuation of the Company’s legacy biotechnology business.
Prior to finalizing the wind-down plan, management comprehensively evaluated all reasonable strategic alternatives for the
biotechnology operations, including a potential outright sale of the related business and intellectual property assets, and
determined a staged internal wind-down is in the best long-term interests of the Company and its stockholders. Under ASC 205-20, the
legacy biotechnology component fails to satisfy all six mandatory held-for-sale classification criteria as of June 30, 2026, and
therefore does not qualify for separate discontinued operations presentation on the consolidated statements of operations. All
costs, operating results, assets and liabilities associated with the ongoing wind-down of legacy biotechnology activities remain
classified within continuing operations of the Company’s single reportable segment.
The
CODM evaluates performance and allocates resources based on consolidated net income (loss). The CODM reviews the Company’s significant
segment expenses, which are its consolidated operating expenses, including research and development, general and administrative, and
interest and other expenses, broken out as follows:
SCHEDULE OF SEGMENT INFORMATION
2026
2025
For
the Six Months Ended
June
30,
2026
2025
EXPENSES
General
and administrative
$ 6,416,390
$ 3,889,464
Sales and Marketing
723,937
—
Research and development
10,145
50,982
Credit
loss expense - short-term note receivable
142,574
468,000
Total expenses
7,293,046
4,408,446
Total
other expense (income), net (1)
2,973,575
( 76,858 )
NET
LOSS
$ 10,266,621
$ 4,331,588
(1)
Includes
total non-operating expenses and provision for income taxes.
The
CODM evaluates the Company’s financial position based on the consolidated balance sheet and does not review segment-level asset
information. Accordingly, no separate segment asset disclosures are presented.
NOTE
18 — SUBSEQUENT EVENTS
The Company has evaluated subsequent events through the date these financial
statements were available to be issued. The Company is not aware of any other events requiring recognition or disclosure in these financial
statements.
In
connection with the wind-down of its legacy biotechnology business, the Company entered into a Deed of Termination and concurrent Assignment
Agreement with UCL Business Limited (“UCLB”), each effective July 9, 2026, pursuant to which: (i) the license agreement dated
January 13, 2022, as amended, relating to G-Quadruplex binding molecules and the QN-302 program, was terminated in its entirety; and
(ii) the Company assigned to UCLB all related intellectual property rights, including pre-clinical and clinical data, regulatory submissions,
and the Investigational New Drug Application filed with the FDA, for a nominal consideration of £1.
On
July 19, 2026, a special committee of the Board of Directors approved an initial advance of $ 250,000 to Faraday Future Intelligent Electric
Inc. (“FFAI”), subject to execution of definitive documentation and satisfaction of specified conditions, which the Company
funded on July 20, 2026. A second advance of $ 250,000 was funded on July 30, 2026 under the same approval. The advances bear interest
at 10 % per annum, with a default rate of 15 % per annum, are unsecured, and rank pari passu with FFAI’s other unsecured indebtedness.
Proceeds are restricted to funding a payment in connection with a sponsorship arrangement involving an affiliate of FFAI.
As
of the date of these financial statements, $ 500,000 was outstanding and no definitive agreement has been executed because the Company
and FFAI are negotiating an uncommitted, non-revolving delayed draw credit facility providing for advances of up to $ 2,000,000 in the
aggregate, with each advance subject to separate approval by the special committee. The amounts already advanced would be subsumed within
this credit facility. There can be no assurance that a definitive agreement will be executed or that its final terms will be consistent
with those described above.
On
July 29, 2026, the Company entered into a consulting agreement with Aibot US Operation Inc. (“Aibot”), effective July 16,
2026, pursuant to which Aibot will provide business operations support services, including finance, capital markets, and human resources/legal
coordination functions. The agreement has an initial one-year term ending July 15, 2027. In consideration of the services provided, the
Company will pay Aibot a monthly consulting fee of $ 50,000 .
29
ITEM
2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The
following discussion and analysis should be read in conjunction with our interim unaudited condensed consolidated financial statements
and related notes included in this Quarterly Report on Form 10-Q (this “Quarterly Report”) and the audited financial statements
and notes thereto as of and for the twelve months ended December 31, 2025, which are contained in our Annual Report on Form 10-K filed
with the Securities and Exchange Commission (“SEC”) on March 30, 2026. As used in this Quarterly Report, unless the context
suggests otherwise, “we,” “us,” “our,” or “AIxC” refer to AIxCrypto Holdings, Inc. In
addition to historical information, this discussion and analysis contains forward-looking statements that involve risks, uncertainties
and assumptions.
Cautionary
Note Regarding Forward Looking Statements
This
Quarterly Report contains forward-looking statements by the Company that involve risks and uncertainties and reflect the Company’s
judgment as of the date of this Report. These statements generally relate to future events or the Company’s future financial or
operating performance. In some cases, you can identify forward-looking statements because they contain words such as “may,”
“will,” “should,” “expects,” “plans,” “anticipates,” “could,”
“intends,” “target,” or “continue” or the negative of these words or other similar terms or expressions
that concern the Company’s expectations, strategy, plans or intentions. Such forward-looking statements may relate to, among other
things, potential future development, testing and launch of products and product candidates. Actual events or results may differ from
our expectations due to a number of factors.
Some
of the factors that we believe could cause actual results to differ from those anticipated or predicted include:
●
our
digital-asset treasury strategy, including exposure to cryptocurrency price volatility and related market risks
●
the
regulatory landscape applicable to digital assets, blockchain technologies, payments, and settlement arrangements
●
our
ability to operate and scale
●
RoboShare
and related platform-based products and services
●
the
development, commercialization, and market acceptance of our current and future products and services
●
our
reliance on third-party merchants, service providers, and strategic relationships, including key commercial counterparties
●
expansion
into new markets, jurisdictions, and operating modalities, including autonomous or unmanned systems, and receipt of necessary regulatory
approvals
●
competitive
conditions, customer demand, and pricing trends affecting our products and services
●
our
ability to design, launch, and enhance products and services that meet customer needs on a timely basis
●
the
performance of counterparties and our exposure to contractual and commercial risks
●
the
stability, security, and performance of our technology systems, infrastructure, and networks, including cybersecurity risks
●
our
ability to attract, retain, and incentivize qualified personnel and manage growth effectively
●
our
ability to obtain additional financing or capital when needed and on acceptable terms
●
litigation
exposure and the potential impact of legal or regulatory proceedings
●
protection
and enforcement of our intellectual property and defense against third-party claims
●
the
ability to maintain the listing of our Common Stock on Nasdaq
●
our
dependence on our relationship with Faraday Future Intelligent Electric Inc., our controlling stockholder, including transactions
with it and its affiliates and the related concentration and conflict-of-interest risks
●
our
dependence on Gold King Arthur Holding Limited’s performance of its obligations under the Entrusted Investment Agreement, under
which our investment in Faraday Future securities is held indirectly on our behalf
●
material
weaknesses in our internal control over financial reporting and our ability to remediate them recent transitions in our executive
officers and the composition of our board of directors and audit committee, and our ability to effect an orderly transition
30
By
their nature, forward-looking statements involve risks and uncertainties because they relate to events, competitive dynamics and depend
on the economic circumstances that may or may not occur in the future or may occur on longer or shorter timelines than anticipated. In
light of the significant uncertainties in these forward-looking statements, you should not rely upon forward-looking statements as predictions
of future events. Although we believe that we have a reasonable basis for each forward-looking statement contained in this Quarterly
Report, we caution you that forward-looking statements are not guarantees of future performance and that our actual results of operations,
financial condition and liquidity, and the development of the industry in which we operate may differ materially from the forward-looking
statements contained in this Quarterly Report. In addition, even if our results of operations, financial condition and liquidity, and
the development of the industry in which we operate, are consistent in some future periods with the forward-looking statements contained
in this Quarterly Report, they may not be predictive of results or developments in other future periods. Any forward-looking statement
that we make in this Quarterly Report speaks only as of the date of this Quarterly Report, and we disclaim any intent or obligation to
update these forward-looking statements beyond the date of this Quarterly Report, except as required by law. This caution is made under
the safe harbor provisions of the Private Securities Litigation Reform Act of 1995.
Future
filings with the Securities and Exchange Commission (the “SEC”), future press releases and future oral or written statements
made by us or with our approval, which are not statements of historical fact, may also contain forward-looking statements. Because such
statements include risks and uncertainties, many of which are beyond our control, actual results may differ materially from those expressed
or implied by such forward-looking statements. The forward-looking statements speak only as of the date on which they are made, and we
undertake no obligation to update such statements to reflect events that occur or circumstances that exist after the date on which they
are made.
Overview
We are a technology company focused on the commercialization of
embodied artificial intelligence (“EAI”), also referred to as physical AI - robots and AI-enabled systems that perceive and
act in the physical world, together with software infrastructure for the tokenization of real-world assets (“RWA”). Our objective
is to provide compliance-oriented software across the infrastructure, protocol and application layers of our platform.
In September 2025, the Company completed an approximately $41 million
PIPE financing and subsequently rebranded from Qualigen Therapeutics to AIxCrypto Holdings, Inc. (Nasdaq: AIXC). Following a strategic
review, in February 2026 the Company realigned its operations to focus on RWA tokenization, EAI infrastructure and AI Agent products.
Subsequent to quarter end, in July 2026, the Company designated RoboShare, an on-demand robot sharing and matchmaking platform, as its
top operating priority for the second half of 2026 and began executing a Los Angeles go-to-market plan. RoboShare is expected to be the
principal near-term commercialization channel for the Company’s physical AI capabilities. The Company’s RWA tokenization initiative
and its other physical AI programs continue in development, with resources sequenced behind RoboShare.
On May 21, 2026, our Board of Directors approved the structured
wind-down of our legacy biotechnology business. The wind-down continued during the quarter and subsequent period, and limited residual
costs may continue to be incurred. As of June 30, 2026, the biotech component does not satisfy all held-for-sale criteria under ASC 205-20,
and all associated operating costs remain classified within continuing operations of our single reportable segment.
Core Operating Focus
EAI and RoboShare
The Company’s robotics activities are
focused on RoboShare, its commercialization platform through which EAI capabilities are deployed. RoboShare is being developed as an on-demand
robot sharing and matchmaking platform intended to connect robot owners with enterprises, educational institutions and other users seeking
access to robotic equipment and related services. On June 22, 2026, at Automate 2026, the Company launched RoboShare alongside its Robot
Second Life Cycle framework. RoboShare is designed to support on-site robotic service packages, providing customers access to robotic
capability without upfront equipment purchases. The broader market for offerings of this type is commonly described as robots-as-a-service;
the Company’s initial arrangements are expected to be short-term and individual service engagements rather than recurring subscription
contracts. Subsequent to quarter end, the Company elevated RoboShare to its top operating priority for the second half of 2026. The Company’s
physical AI technology stack is being designed to allow robotic assets to be discovered, coordinated, monitored and transacted for across
their operating life. Faraday Future Intelligent Electric Inc. (“FFAI”), the Company’s majority stockholder, is expected
to serve as an initial ecosystem partner; however, no definitive agreement had been executed as of June 30, 2026.
The revenue opportunity the Company has identified
from commercialize its physical AI activities is expected to be realized principally through RoboShare. These arrangements are transactional
in nature, and the Company has not established recurring or contracted revenue from them. The Company’s prioritization of RoboShare
reflects a change in the commercialization channel and sequencing of its physical AI initiatives, and was not a determination to reduce
the scope of those initiatives. The periods in which revenue from these activities may be realized, and the amount of any such revenue,
remain subject to significant uncertainty.
Real-World Asset Tokenization
The Company is evaluating and developing software
infrastructure to support the digitization and on-chain administration of traditional financial and real-world assets A portion of the
Company’s equity investment in FFAI is intended to serve as an asset for the Company’s tokenization initiatives. This initiative
remains under technical and regulatory evaluation and has not been executed. The Company expects that any near-term revenue from structuring
fees, platform licensing or asset administration services would not be material, and has sequenced resources for this initiative behind
RoboShare.
31
Recent
Developments
Marizyme
On
May 12, 2026, the Company entered into a Note Purchase Agreement to assign all outstanding Marizyme loan and creditor claims. On May
14, 2026, the Marizyme notes, with a gross balance of approximately $5.2 million including accrued interest and a net carrying value
of $475,844 after credit-loss allowances, were extinguished for $100,000 in cash. The Company recorded a $375,844 loss on settlement
for the three and six months ended June 30, 2026. The note receivable and related allowance were removed from the balance sheet, eliminating
the Company’s remaining Marizyme note exposure. The assignment did not modify the Company’s contingent royalty rights under
the 2024 Co-Development Agreement, and no royalty receivable was recorded as of June 30, 2026.
Faraday
Investment
Pursuant
to amended investment documents executed on April 10 and April 14, 2026, the aggregate investment consideration for the Company’s
Faraday Future securities position was increased to $12,002,192, and the transaction closed on April 15, 2026. At closing, GKA received
1,926,337 shares of FFAI Class A common stock, 11,502 shares of FFAI Series C Convertible Preferred Stock and a four-year warrant to
purchase up to 1,000,000 shares of FFAI Class A common stock on the Company’s behalf. The securities held indirectly through GKA
were classified as parent company equity held at cost at cost within stockholders’ equity as of June 30, 2026. The position is intended to serve as
a proof-of-concept asset for the Company’s RWA tokenization strategy; partial tokenization remains subject to technical and regulatory
evaluation and had not been executed as of June 30, 2026.
Critical
Accounting Policies and Estimates
This
discussion and analysis is based on our unaudited condensed consolidated financial statements, which have been prepared in accordance
with U.S. GAAP. The preparation of these unaudited condensed consolidated financial statements requires us to make estimates and judgments
that affect the reported amounts of assets, liabilities, revenues and expenses and the disclosure of contingent assets and liabilities
in our unaudited condensed consolidated financial statements. An accounting policy is deemed to be critical if it requires an accounting
estimate to be made based on assumptions about matters that are highly uncertain at the time the estimate is made, and if different estimates
that reasonably could have been used, or changes in the accounting estimates that are reasonably likely to occur periodically, could
materially impact the unaudited condensed consolidated financial statements. While the Company’s significant accounting policies
and estimates are further outlined in Note 1 - Business and Summary of Significant Accounting Policies and Estimates of the unaudited
condensed consolidated financial statements, management considers the accounting for digital assets at fair value, the valuation of warrant
liabilities, and the going concern assessment to be critical accounting estimates. These areas involve significant judgments and assumptions
about inherently uncertain matters, and changes in these estimates could materially impact the Company’s condensed consolidated
financial position and results of operations.
32
Results
of Operations
Comparison
of the three months ended June 30, 2026 and 2025:
For
the Three Months Ended
June
30,
2026
2025
EXPENSES
General
and administrative
$ 2,868,537
$ 1,394,932
Sales and Marketing
85,715
—
Research and development
5,073
17,815
Credit
loss expense - short-term note receivable
-
271,000
Total
expenses
2,959,325
1,683,747
LOSS
FROM OPERATIONS
(2,959,325 )
(1,683,747 )
OTHER
EXPENSE (INCOME), NET
Gain on change in fair
value of warrant liabilities
(4,965 )
(15,974 )
Gain on change in fair
value of convertible debt
—
(37,874 )
Loss on settlement of
short-term note receivable
375,844
—
Interest expense
—
106,052
Interest income
(126,963 )
(142,477 )
Loss on issuance of
convertible debt
—
91,943
Net
loss on digital assets
984,364
—
Total
other expense (income), net
1,228,280
1,670
LOSS
BEFORE PROVISION FOR INCOME TAXES
(4,187,605 )
(1,685,417 )
PROVISION
FOR INCOME TAXES
—
—
NET
LOSS
(4,187,605 )
(1,685,417 )
Total
net loss per common share, basic and diluted
$ (0.21 )
$ (1.00 )
Weighted-average
number of shares outstanding, basic and diluted
20,286,192
1,683,881
Expenses
General
and Administrative Expenses
General and administrative expenses increased from $1.4 million for the
three months ended June 30, 2025 to $2.9 million for the three months ended June 30, 2026. This was primarily due to a $529,000 increase
in gross wages resulting from increased headcount, a $395,000 increase in director resignation fees, a $393,000 increase in consulting
fees, and a $134,000 increase in legal fees. The increase in general and administrative expenses was primarily a result of the deployment
of the Company’s change in strategy following the Faraday investment.
Sales
and Marketing Costs
Sales
and Marketing expenses increased from zero for the three months ended June 30, 2025, to approximately $86,000 for the three months ended
June 30, 2026. This increase was primarily driven by brand-building and commercialization expenditures in support of the Company’s
RWA and EAI initiatives, including resource reallocation toward RoboShare operations, as no sales or marketing activities were conducted
during the three months ended June 30, 2025.
33
Research
and Development Costs
Research
and development expenses decreased from approximately $18,000 for the three months ended June 30, 2025, to approximately $5,000 for the
three months ended June 30, 2026. This decrease was primarily driven by the Board-approved wind-down of legacy biotechnology research
and development activities during fiscal 2026, which left only minimal residual expenses recorded for the three months ended June 30,
2026.
Credit
Loss Expense – Short-Term Note Receivable
Credit
loss expense – short-term note receivable decreased from $271,000 for the three months ended June 30, 2025, to zero for the three
months ended June 30, 2026. This decrease was attributable to the settlement of all outstanding Marizyme notes effective May 14, 2026.
The Company measures its allowance for credit losses related to Marizyme’s promissory notes under the CECL model based on the expected
collectability of outstanding debt balances. Following the full settlement of the Marizyme notes in May 2026, the Company held no remaining
exposure to this debt asset during the current quarter, resulting in no credit loss expense recognized for the three months ended June
30, 2026.
Other
Expense (Income), Net
Gain
on Change in Fair Value of Warrant Liabilities
During
the three months ended June 30, 2026 the Company experienced a $5.0 thousand gain in other income due to the change in fair value of
the warrant liabilities described above. The estimated fair value of warrant liabilities decreased to approximately $67,000 as of June
30, 2026 from approximately $72,000 as of March 31, 2026 primarily due to changes in our stock price and expiration of warrants during
the prior period.
Gain
on Change in Fair Value of Convertible Debt
The
Company recorded no gain or loss on change in fair value of convertible debt for the three months ended June 30, 2026. All outstanding
convertible debt instruments were fully settled and extinguished in the prior fiscal quarter.
Loss
on settlement of short-term note receivable
The
Company recorded a $375,844 loss on settlement of short-term note receivable in the three months ended June 30, 2026. In May 2026, all
Marizyme promissory notes were fully settled for $100,000 cash. After CECL credit allowances, the net carrying amount of the notes totaled
$475,844. The loss represents the gap between the asset’s net carrying value and settlement proceeds. This was a one-time loss
arising from the complete divestment of the Marizyme debt position.
Interest
Expense
Interest
expense decreased from $0.1 million for the three months ended June 30, 2025 to zero for the three months ended June 30, 2026. This change
was driven by the full settlement of all convertible debt obligations in the prior quarter.
Interest
Income
Interest
income decreased from $142.5 thousand for the three months ended June 30, 2025 to $127.0 thousand for the three months ended June 30,
2026. The decrease was primarily attributable to the full settlement of the Marizyme Notes in May 2026.
Loss
on issuance of convertible debt
Loss
on issuance of convertible debt decreased from $0.1 million for the three months ended June 30, 2025 to zero for the three months ended
June 30, 2026. The loss was attributable to the issuance of the 2025 Convertible Note during the three months ended June 30, 2025. No
new convertible debt instruments were issued during the three months ended June 30, 2026, resulting in no loss on issuance of convertible
debt for the current period.
Net
Loss on Digital Assets
During
the three months ended June 30, 2026 the Company experienced an approximately $1.0 million loss on digital assets, compared to no change
for the three months ended June 30, 2025. The Company did not purchase or sell digital assets during the three months ended June 30,
2026; the change in the digital asset treasury during the quarter was attributable to fair value movements. The Company did not hold
any digital assets in the three months ended June 30,2025.
34
Comparison
of the six months ended June 30, 2026 and 2025:
For
the Six Months Ended June 30,
2026
2025
EXPENSES
General
and administrative
$ 6,416,390
$ 3,889,464
Sales and Marketing
723,937
—
Research and development
10,145
50,982
Credit
loss expense - short-term note receivable
142,574
468,000
Total
expenses
7,293,046
4,408,446
LOSS FROM OPERATIONS
(7,293,046 )
(4,408,446 )
OTHER EXPENSE (INCOME),
NET
Gain on change in fair
value of warrant liabilities
(74,625 )
(55,199 )
Gain on change in fair
value of convertible debt
(10,236 )
(37,874 )
Loss on settlement of
short-term note receivable
375,844
—
Impairment of intangible
assets
182,619
—
Interest expense
—
179,667
Interest income
(429,973 )
(255,430 )
Loss on issuance of
convertible debt
—
91,943
Net
loss on digital assets
2,929,946
—
Total
other expense (income), net
2,973,575
(76,893 )
LOSS BEFORE PROVISION
FOR INCOME TAXES
(10,266,621 )
(4,331,553 )
PROVISION
FOR INCOME TAXES
—
35
NET LOSS
(10,266,621 )
(4,331,588 )
Total
net loss per common share, basic and diluted
$ (0.73 )
$ (2.76 )
Weighted-average
number of shares outstanding, basic and diluted
14,030,150
1,570,925
Expenses
General
and Administrative Expenses
General and administrative expenses increased from $3.9 million for the
six months ended June 30, 2025 to $6.4 million for the six months ended June 30, 2026. This was primarily due to a $1.2 million increase
in gross wages, a $712,000 increase in seminar and marketing fees, and a $553,000 increase in master service fees. The increase in general
and administrative expenses was primarily a result of the deployment of the Company’s change in strategy following the Faraday investment.
Sales
and Marketing Costs
Sales
and Marketing expenses increased from zero for the six months ended June 30, 2025, to approximately $724,000 for the six months ended
June 30, 2026. In 2026 the Company began marketing campaigns related to increasing brand awareness for its real-world asset tokenization
and embodied AI Infrastructure activities, including commercialization support for RoboShare, whereas no sales or marketing activities
were conducted during the six months ended June 30, 2025.
35
Research
and Development Costs
Research
and development expenses decreased from approximately $51,000 for the six months ended June 30, 2025, to approximately $10,000 for the
six months ended June 30, 2026. Legacy biotechnology research and development activities were already scaled back in 2025 due to insufficient
funding. The Board-approved wind-down of such development work in fiscal 2026 contributed to minimal residual R&D expenses for the
six months ended June 30, 2026.
Credit
Loss Expense – Short-Term Note Receivable
Credit
loss expense – short-term note receivable decreased from $468,000 for the six months ended June 30, 2025, to approximately $143,000
for the six months ended June 30, 2026. This decrease is attributable to the settlement of all outstanding Marizyme notes effective May
14, 2026. The Company measures its allowance for credit losses related to Marizyme’s promissory notes under the CECL model based
on the expected collectability of outstanding debt balances. The Company recorded incremental credit loss expense in the early portion
of the current six-month period prior to the May 14, 2026 settlement. Once the Marizyme notes were fully settled mid-period, no additional
credit loss accruals were required for the remainder of the six months ended June 30, 2026, lowering total credit loss expense for the
six months ended June 30, 2026.
Other
Expense (Income), Net
Gain
on Change in Fair Value of Warrant Liabilities
During
the six months ended June 30, 2026 the Company experienced a $0.1 million gain in other income due to the change in fair value of the
warrant liabilities described above. The estimated fair value of warrant liabilities decreased to approximately $67,000 as of June 30,
2026 from $142,000 as of December 31, 2025 primarily due to changes in our stock price and expiration of warrants during the prior period.
Gain
on Change in Fair Value of Convertible Debt
During
the six months ended June 30, 2026 the Company experienced an approximately $10,000 gain on change in fair value of convertible debt
as a result of repayment of the outstanding debt, compared an approximately $38,000 gain for the six months ended June 30, 2025.
Loss
on settlement of short-term note receivable
The
Company recorded a $375,844 loss on settlement of short-term note receivable in the six months ended June 30, 2026. In May 2026, all
Marizyme promissory notes were fully settled for $100,000 cash. After CECL credit allowances, the net carrying amount of the notes totaled
$475,844. The loss represents the gap between the asset’s net carrying value and settlement proceeds. This is a one-time loss arising
from the complete divestment of the Marizyme debt position.
Impairment
of intangible assets
There
was approximately $183,000 in impairment of intangible assets during the six months ended June 30, 2026 compared to no impairment recorded
during the six months ended June 30, 2025. During 2026 the Company wrote off some software development costs that had been capitalized,
which did not occur in 2025.
Interest
Expense
Interest
expense decreased from $0.2 million for the six months ended June 30, 2025 to zero for the six months ended June 30, 2026. This change
was driven by the full settlement of all convertible debt obligations in the prior quarter.
Interest
Income
There
was $0.4 million in interest income during the six months ended June 30, 2026 compared to $0.3 million in interest income during the
six months ended June 30, 2025. The increase was due to interest accrued on the Marizyme Notes, which increased significantly in the
year ended December 31, 2025, as well as interest recorded on our money market accounts.
36
Loss
on issuance of convertible debt
Loss
on issuance of convertible debt decreased from $0.1 million for the six months ended June 30, 2025 to zero for the six months ended June
30, 2026. The loss was attributable to the issuance of the 2025 Convertible Note during the six months ended June 30, 2025. No new convertible
debt instruments were issued during the six months ended June 30, 2026, resulting in no loss on issuance of convertible debt for the
current period.
Net
Loss on Digital Assets
During
the six months ended June 30, 2026 the Company experienced an approximately $2.9 million loss on digital assets, compared to no change
for the six months ended June 30, 2025. The Company did not hold any digital assets in the six months ended June 30, 2025.
Liquidity
and Going Concern
The Company’s financial position remains weak.
It has incurred recurring operating losses, with an accumulated deficit of $150.3 million as of June 30, 2026, and expects to continue
incurring losses subsequent to the balance sheet date. Net cash used in operating activities was $7.9 million for the six months ended
June 30, 2026 and $7.0 million for the year ended December 31, 2025.
As of June 30, 2026, the Company had approximately
$0.6 million in cash and cash equivalents. In addition to cash and cash equivalents, the Company held exchange-traded digital assets with
an aggregate carrying value of approximately $5.2 million. These exchange-traded digital assets may be monetized over time to support
operations, but are subject to significant market price volatility and are not classified as cash equivalents.
Total current liabilities decreased to approximately
$1.7 million as of June 30, 2026 from approximately $3.3 million as of December 31, 2025. The balance consists of approximately $1.3 million
in accounts payable — primarily $700,000 owed to the University of Louisville Research Foundation, $140,000 to Faraday Futures,
and $100,000 to FF Global Partners LLC, with the remainder relating to professional services and other vendors — plus approximately
$0.2 million of related-party payables, approximately $129,000 of accrued expenses and other current liabilities, and approximately $67,000
in warrant liabilities. Total operating expenses declined to approximately $3.0 million for the three months ended June 30, 2026 from
approximately $4.3 million in the first quarter of 2026, as management continues to execute cost normalization measures to preserve liquidity.
The Company had no outstanding indebtness for borrowed money at June 30, 2026.
We expect to continue to have net losses and negative
cash flow from operations, which will challenge our near-term liquidity. Our digital-asset treasury strategy and RoboShare operations
are newly established, and there are no guarantees that either will generate revenue or provide sufficient liquidity. Notwithstanding
the June 22, 2026 public launch of RoboShare, the Company has not yet generated operating revenue from the platform. Our nearest commercial
milestone is the first RoboShare rental delivery, targeted for August 2026; the timing of delivery and associated revenue recognition
remain subject to execution risk.
During the six months ended June 30, 2026, the Company
fully repaid the remaining $132,000 principal balance of its convertible debt. There were no new financing activities during the three
months ended June 30, 2026, and the Company issued no new common shares during the quarter.
Management’s plans to manage
liquidity constraints include continued operating expense discipline, targeted monetization of digital asset holdings as needed, the
planned commercialization of the Company’s physical AI activities through RoboShare, and prudent utilization of the equity
purchase facility only upon satisfaction of all applicable conditions. However, the Company’s limited current cash balance,
the absence of committed alternative financing, volatility in digital asset valuations, and the lack of recurring operating revenue
collectively raise substantial doubt regarding our ability to continue as a going concern for the one-year period following the date
that condensed consolidated financial statements were issued.
The accompanying financial statements have been prepared
assuming that we will continue as a going concern. The financial statements do not include any adjustments that would be necessary should
we be unable to continue as a going concern, and therefore be required to liquidate our assets and discharge our liabilities in other
than the normal course of business and at amounts that may differ from those reflected in the accompanying financial statements.
37
Contractual
Obligations and Commitments
We
have no material contractual obligations that are not fully recorded on our unaudited condensed consolidated balance sheets or fully
disclosed in the notes to the financial statements.
Cash
Flows
The
following table sets forth the significant sources and uses of cash for the periods set forth below:
For the Six
Months Ended
June
30,
2026
2025
Net cash (used in) provided by:
Operating
activities
$ (7,939,909 )
$ (2,687,507 )
Investing activities
1,316,530
(1,518,500 )
Financing
activities
(12,132,000 )
3,363,000
Net decrease in cash
$ (18,755,379 )
$ (843,007 )
Net
Cash Used in Operating Activities
During
the six months ended June 30, 2026, operating activities used approximately $7.9 million of cash, primarily resulting from a net loss
of $10.3 million. Cash flows from operating activities were positively impacted by adjustments including $2.9 million net loss on digital
assets, an approximately $112,000 decrease in prepaid expenses and other assets, $0.4 million loss on settlement of short-term note receivable,
$0.3 million payments made using digital assets, $0.2 million impairment of intangible assets, a $0.1 million provision for credit losses
on short-term notes receivable, and an approximately $27,000 increase in accounts payable. Cash flows from operating activities were
negatively impacted by adjustments including a $1.4 million decrease in related party payables, accrued interest on short-term notes
receivable of $0.3 million, an approximately $75,000 favorable change in the fair value of warrant liabilities, a gain on the change
in fair value of convertible debt of approximately $10,000, and a negligible $7,000 decrease in accrued expenses and other liabilities.
During
the six months ended June 30, 2025, operating activities used approximately $2.7 million of cash, primarily resulting from a net loss
of $4.3 million. Cash flows from operating activities were positively impacted by adjustments including a $1.2 million decrease in prepaid
expenses and other assets, a $0.5 million provision for credit losses of short-term notes receivable, a $0.2 million increase in accrued
expenses and other current liabilities, $0.2 million amortization of penalty on promissory note, $0.1 million loss on issuance of convertible
debt, $20,000 legal expenses related to convertible debt issuance, and immaterial stock-based compensation. Cash flows from operating
activities were negatively impacted by adjustments including accrued interest on short-term notes receivable of $0.3 million, a $0.2
million decrease in accounts payable, and a $55,000 gain on change in fair value of warrant liabilities.
Net
Cash Provided by/(Used in) Investing Activities
During the six months ended June 30, 2026, net
cash provided by investing activities was approximately $1.3 million. The inflows were primarily driven by $2.1 million proceeds from
sales of digital assets and $0.1 million cash received from settlement of short-term note receivable. These cash inflows were partially
offset by $0.6 million spent on the purchase of intangible assets and $0.3 million used to purchase digital assets.
During
the six months ended June 30, 2025, net cash used in investing activities totaled $1.5 million, arising entirely from the issuance of
short-term note receivable.
Net
Cash (Used in)/Provided by Financing Activities
Net
cash used in financing activities for the six months ended June 30, 2026 was approximately $12.1 million, which was primarily driven by $12.0 million
parent company equity held at cost and $132,000 the repayment of convertible
debt.
Net
cash provided by financing activities for the six months ended June 30, 2025 was $3.4 million. The majority of inflows came from $3.3
million proceeds generated by issuance of promissory notes, supplemented by $0.2 million proceeds from convertible debt issuance. These
cash inflows were partially offset by $0.1 million cash outflows for convertible debt repayment.
38
ITEM
3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
We
are a smaller reporting company as defined by Rule 12b-2 of the Exchange Act and are not required to provide the information otherwise
required under this Item.
ITEM
4. CONTROLS AND PROCEDURES
Evaluation
of Disclosure Controls and Procedures
We
maintain disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act. Disclosure controls
and procedures are controls and other procedures designed to ensure that the information required to be disclosed by us in the reports
that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the
SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure
that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is accumulated and communicated
to our management, including our principal executive officer and our principal financial officer, as appropriate, to allow timely decisions
regarding required disclosure. In designing and evaluating the disclosure controls and procedures, management recognizes that any controls
and procedures, no matter how well designed and operated, can provide only reasonable and not absolute assurance of achieving the desired
control objectives, and management necessarily applies its judgment in evaluating the cost-benefit relationship of possible controls
and procedures.
With
the participation of our principal executive officer and principal financial officer, management evaluated the effectiveness of our disclosure
controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act, as of June 30, 2026. Based on this evaluation,
management concluded that our disclosure controls and procedures were not effective at the reasonable assurance level as of that date.
Management
identified the following material weaknesses:
●
An
insufficient number of accounting personnel to adequately segregate duties.
●
Lack
of designed and implemented effective Information Technology General Controls (“ITGC”) related to access controls for
our financial accounting system.
●
Absence
of formalized documentation of processes and controls that could be evaluated for proper design and implementation.
Due
to resource constraints, we are currently unable to employ additional personnel to remediate these material weaknesses. We do not expect
remediation until we obtain additional funding to strengthen our accounting department.
Changes
in Internal Control Over Financial Reporting
Effective
June 20, 2026, Koti Meka resigned as Chief Financial Officer, and effective June 21, 2026, Jie (Jay) Sheng was appointed as Chief Financial
Officer. The composition of the audit committee also changed during the quarter, including the appointment of a new chair. Because the
Chief Financial Officer and the audit committee have significant roles in the Company’s internal control over financial reporting,
these changes are reasonably likely to affect its internal control over financial reporting. These changes did not remediate the material
weaknesses described above, which continued to exist as of June 30, 2026.
Other
than as described above, there were no changes in the Company’s internal control over financial reporting during the quarter ended
June 30, 2026 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over
financial reporting.
39
PART
II - OTHER INFORMATION
ITEM
1. LEGAL PROCEEDINGS
On
June 27, 2025, our Chief Executive Officer, Jiawei (Jerry) Wang, received a “Wells Notice” from the staff of the Securities
and Exchange Commission (the “SEC” ). Subsequently, on June 30, 2025, Mr. YT Jia, who has been appointed as our Chief Advisor,
also received a Wells Notice from the SEC.
The
notices state that the SEC staff has made a preliminary determination to recommend filing an enforcement action against Mr. Wang and
Mr. Jia in their individual capacities. The alleged violations involve various anti-fraud provisions of the federal securities laws pertaining
to purported false or misleading statements in connection with Faraday Future Intelligent Electric Inc.’s 2021 PIPE and SPAC listing,
relating to (i) related party transactions, and (ii) Mr. Jia’s role.
The
staff’s recommendation for an enforcement action may seek an injunction or cease-and-desist order, civil monetary penalties, disgorgement,
or other equitable relief. The SEC may also seek a formal bar preventing Mr. Wang and Mr. Jia from serving as an officer or director
of a public company.
A
Wells Notice is neither a formal charge of wrongdoing nor a final determination that the recipient has violated any law. It is a preliminary
determination by the SEC staff to recommend to the Commissioners of the SEC that a civil enforcement action or administrative proceeding
be brought. If the SEC determines to seek an enforcement action, it must proceed through a formal legal process, during which the individuals
could defend themselves.
In
September 2025, both Mr. Wang and Mr. Jia submitted formal responses to the SEC outlining why they believed an enforcement action is
unwarranted. On March 18, 2026, the SEC’s Division of Enforcement issued letters directly to Faraday Future Intelligent Electric,
Inc., Mr. Wang and Mr. Jia stating that it does not intend to recommend an enforcement action. The Division of Enforcement noted that
the letters must in no way be construed as indicating that the party has been exonerated or that no action may ultimately result from
the staff’s investigation.
ITEM
1A. RISK FACTORS
The
Company’s business, reputation, results of operations and financial condition, as well as the price of its stock, can be affected
by a number of factors, whether currently known or unknown, including those described in Part I, Item 1A of the Company’s Annual
Report on Form 10-K for the fiscal year ended December 31, 2025 under the heading “Risk Factors.” When any one or more of
these risks materialize, the Company’s business, reputation, results of operations and financial condition, as well as the price
of its stock, can be materially and adversely affected.
Except
as set forth below, there have been no material changes to the risk factors previously disclosed in Part I, Item 1A of the Company’s
Annual Report on Form 10-K for the fiscal year ended December 31, 2025 under the heading “Risk Factors.” The following risk
factors should be read together with those previously disclosed risk factors. Additional risks and uncertainties not currently known
to the Company, or that the Company currently deems immaterial, may also materially and adversely affect its business, financial condition,
and results of operations.
A
substantial portion of our capital is committed to an investment in Faraday Future Intelligent Electric Inc., which is also our majority
stockholder and which we hold indirectly, exposing us to concentration and counterparty risk.
We
have committed a substantial portion of our capital to an investment in the securities of Faraday Future Intelligent Electric Inc. (“FFAI”),
which is also our Lead Investor and controls significant board and operational appointments. We hold this investment indirectly through
a third party, Gold King Arthur Holding Limited (“GKA”), which we have entrusted to purchase, hold, and dispose of FFAI securities
on our behalf under an Entrusted Investment Agreement. As a result, our financial condition and results of operations are materially
dependent on a single investee that is also our controlling Lead Investor, and we do not hold the invested securities directly.
Because
we hold this investment through GKA rather than directly, we depend on GKA’s performance under the Entrusted Investment Agreement
and do not hold a direct security interest in the underlying FFAI securities. If GKA or FFAI fails to perform, or if the value of the
FFAI securities declines, we may be unable to recover our investment, which could have a material adverse effect on our business, financial
condition, and results of operations.
Our
recently launched RoboShare platform is new and unproven, and may not achieve market adoption or generate revenue.
In
June 2026, we launched RoboShare, a platform for on-demand robot rentals, as part of our embodied AI and robot ecosystem strategy. This
offering is newly introduced and has not yet generated material revenue or established a user base. Its success depends on market adoption,
technological performance, and evolving regulatory conditions, none of which can be assured. If RoboShare does not achieve sufficient
adoption, or if its development or operation encounters technical, commercial, or regulatory obstacles, our ability to generate revenue
from it may be materially impaired, which could adversely affect our business, financial condition, and results of operations.
40
ITEM
2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
Purchases
of Equity Securities by the Issuer and Affiliated Purchasers
None
ITEM
3. DEFAULTS UPON SENIOR SECURITIES
None
ITEM
4. MINE SAFETY DISCLOSURES
Not
Applicable
ITEM
5. OTHER INFORMATION
Rule
10b5-1 Trading Arrangement
During
the three months ended June 30, 2026, no director or officer of the Company adopted or terminated a “Rule 10b5-1 trading arrangement”
or “non-Rule 10b5-1 trading arrangement,” as each term is defined in Item 408(a) of Regulation S-K.
ITEM
6. EXHIBITS
Exhibit
No.
Description
31.1
Certification
of Principal Executive Officer pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as amended.
31.2
Certification
of Principal Financial Officer pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as amended.
32.1
Certification
of Principal Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
32.2
Certification
of Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
101.INS
Inline
XBRL Instance Document – the instance document does not appear in the Interactive Data File because its XBRL tags are embedded
within the Inline XBRL document.
101.SCH
Inline
XBRL Taxonomy Extension Schema Document.
101.CAL
Inline
XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF
Inline
XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB
Inline
XBRL Taxonomy Extension Label Linkbase Document.
101.PRE
Inline
XBRL Taxonomy Extension Presentation Linkbase Document.
104
Cover
Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).
41
SIGNATURES
Pursuant
to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its
behalf by the undersigned thereunto duly authorized.
August 7, 2026
AIXCRYPTO
HOLDINGS, INC.
By:
/s/
Jie Sheng
Name
Jie
Sheng
Title:
President
and Chief Financial Officer and (Principal Financial and Accounting Officer)
By:
/s/
Jerry Wang
Name
Jerry
Wang
Title:
Chief
Executive Officer (Principal Executive Officer)
42
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.