BriaCell Therapeutics Corp. 10-Q

Item 1. Financial Statements BRIACELL THERAPEUTICS CORP. CONDENSED CONSOLIDATED BALANCE SHEETS October 31, 2024 July 31, 2024 (Unaudited) (Audited) ASSETS CURRENT ASSETS: Cash and cash equivalents $ 5,792,265 $ 862,089 Amounts receivable and prepaid expenses 2,426,830 2,791,765 Total current assets 8,219,095 3,653,854 NON-CURRENT ASSETS: Equity Investment in BC Therapeutics 421,975 418,490 Intangible assets, net 195,978 199,796 Property and equipment, net 365,336 388,175 Long term prepaid expenses 1,211,946 1,211,946 Total non-current assets 2,195,235 2,218,407 Total assets $ 10,414,330 $ 5,872,261 LIABILITIES AND SHAREHOLDERS’ EQUITY CURRENT LIABILITIES: Trade payables $ 4,233,968 $ 7,170,781 Accrued expenses and other payables 754,668 290,376 Total current liabilities 4,988,636 7,461,157 NON-CURRENT LIABILITIES: Warrant liability 1,712,679 1,096,036 Total non-current liabilities 1,712,679 1,096,036 SHAREHOLDERS’ EQUITY (DEFICIT): Share capital of no par value - Authorized: unlimited at October 31, 2024 and July 31, 2024, Issued and outstanding: 36,183,161 shares October 31, 2024 and 18,284,661 July 31, 2024, respectively 82,040,741 72,166,414 Share-based payment reserved 9,456,232 9,189,261 Warrant reserve 3,930,221 1,844,296 Accumulated other comprehensive loss ( 138,684 ) ( 138,684 ) Non-controlling interest ( 329,623 ) ( 302,522 ) Accumulated deficit ( 91,245,872 ) ( 85,443,697 ) Total shareholders’ equity (deficit) 3,713,015 ( 2,684,932 ) Total liabilities and shareholders’ equity $ 10,414,330 $ 5,872,261 The accompanying notes are an integral part of these unaudited condensed consolidated financial statements. 3 BRIACELL THERAPEUTICS CORP. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS (Unaudited) 2024 2023 Three months ended October 31, 2024 2023 Operating expenses: Research and development expenses $ 3,665,341 6,857,257 General and administrative expenses 1,487,491 1,645,771 Total operating expenses 5,152,832 8,503,028 Operating loss ( 5,152,832 ) ( 8,503,028 ) Financial income, net 11,714 179,822 Change in fair value of the warrant liability ( 616,643 ) 14,282,078 Share of loss on equity investment ( 71,515 ) - Net income (loss) for the period $ ( 5,829,276 ) $ 5,958,872 Net loss attributable to non-controlling interest ( 27,101 ) ( 42,671 ) Net income (loss) for the period attributable to BriaCell ( 5,802,175 ) 6,001,543 Net income (loss) per share attributable to BriaCell – basic $ ( 0.22 ) $ 0.38 Net income (loss) per share attributable to BriaCell – diluted ( 0.22 ) ( 0.50 ) Weighted average number of shares used in computing net basic earnings per share of common stock 26,641,036 15,981,726 Weighted average number of shares used in computing net diluted earnings per share of common stock 26,641,036 16,674,891 The accompanying notes are an integral part of these unaudited condensed consolidated financial statements. 4 BRIACELL THERAPEUTICS CORP. CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (Unaudited) FOR THE THREE MONTHS ENDED OCTOBER 31, 2024 Number Amount capital loss Equity interest (deficit) Share capital Additional paid in Accumulated other comprehensive Accumulated Non- controlling Total shareholders’ equity Number Amount capital loss Equity interest (deficit) Balance, July 31, 2023 15,981,726 $ 69,591,784 - $ 7,421,950 $ ( 138,684 ) $ ( 80,652,231 ) - $ ( 3,777,181 ) Balance 15,981,726 $ 69,591,784 - $ 7,421,950 $ ( 138,684 ) $ ( 80,652,231 ) - $ ( 3,777,181 ) Instruments issued to minority shareholders at the Arrangement Date - - ( 36,767 ) - - ( 162,440 ) ( 199,207 ) Issuance of options - - 533,816 - - - 533,816 Income (loss) for the period - - - - - 6,001,543 ( 42,671 ) 5,958,872 Balance, October 31, 2023 15,981,726 $ 69,591,784 - $ 7,918,999 $ ( 138,684 ) $ ( 74,650,688 ) ( 205,111 ) $ 2,516,300 Balance 15,981,726 $ 69,591,784 - $ 7,918,999 $ ( 138,684 ) $ ( 74,650,688 ) ( 205,111 ) $ 2,516,300 Number Amount CAPITAL Reserve INCOME (LOSS) DEFICIT Interest (DEFICIT) Share capital Additional paid in Warrant Accumulated other comprehensive Accumulated Non- Controlling Total shareholders’ equity Number Amount capital reserve loss deficit Interest (deficit) Balance, July 31, 2024 18,284,661 $ 72,166,414 $ 9,189,261 $ 1,844,296 $ ( 138,684 ) $ ( 85,443,697 ) $ ( 302,522 ) $ ( 2,684,932 ) Issuance of Options - - 266,971 - - - - 266,971 Exercise of prefunded warrants 100,000 - - - - - - - Exercise of broker warrants 345,000 442,677 - ( 149,426 ) - - - 293,251 Issuance of units 17,453,500 9,431,650 - 2,235,351 - - - 11,667,001 Net loss for the period - - - - - ( 5,802,175 ) ( 27,101 ) ( 5,829,276 ) Balance, October 31, 2024 36,183,161 $ 82,040,741 $ 9,456,232 $ 3,930,221 $ ( 138,684 ) $ ( 91,245,872 ) $ ( 329,623 ) $ 3,713,015 The accompanying notes are an integral part of these unaudited condensed consolidated financial statements. 5 BRIACELL THERAPEUTICS CORP. CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (Unaudited) 2024 2023 Three months ended October 31, 2024 2023 Cash flow from operating activities Net income (loss) for the period $ ( 5,829,276 ) $ 5,958,872 Adjustments to reconcile net loss to net cash used in operating activities: Amortization 3,818 3,818 Depreciation 22,839 - Share-based compensation 266,971 533,816 Equity losses 71,515 - Change in fair value of warrants 616,643 ( 14,282,078 ) Changes in assets and liabilities: Decrease (increase) in amounts receivable 736,788 ( 2,537 ) (Increase) decrease in prepaid expenses ( 371,853 ) 937,816 Decrease in accounts payable ( 2,936,813 ) ( 689,824 ) Increase (decrease) in accrued expenses and other payables 464,292 ( 65,128 ) Total cash flow from operating activities ( 6,955,076 ) ( 7,605,245 ) Cash flows from Investing activities Equity investment in BC Therapeutics ( 75,000 ) - Total cash flow from investing activities ( 75,000 ) - Cash flows from financing activities Proceeds from exercise of warrants 293,251 - Proceeds from the issuance of shares, net of issuance costs 11,667,001 - Total cash flow from financing activities 11,960,252 - Increase (decrease) in cash and cash equivalents 4,930,176 ( 7,605,245 ) Cash and cash equivalents at beginning of the period 862,089 21,251,092 Cash and cash equivalents at end of the period $ 5,792,265 $ 13,645,847 The accompanying notes are an integral part of these unaudited condensed consolidated financial statements. 6 BriaCell Therapeutics Corp Notes to the Condensed Consolidated Financial Statements (Unaudited, expressed in US Dollars, except share and per share data and unless otherwise indicated) NOTE 1: GENERAL AND GOING CONCERN a. BriaCell Therapeutics Corp. (“BriaCell” or the “Company”) was incorporated under the Business Corporations Act (British Columbia) on July 26, 2006 and is listed on the Toronto Stock Exchange (“TSX”) under the symbol “BCT”. The Company also trades on the Nasdaq Capital Market (“NASDAQ”) under the symbols “BCTX” and “BCTXW”. b. BriaCell is an immuno-oncology biotechnology company. The Company is currently advancing its Bria-IMT targeted immunotherapy program against end-stage breast cancer to Phase 3 study which has been approved by the FDA. BriaCell is also developing a personalized off-the-shelf immunotherapy, Bria-OTS™, and a soluble CD80 protein therapeutic which acts both as a stimulator of the immune system as well as an immune checkpoint inhibitor. c. Basis of presentation of the financial statements: The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) for interim financial information and in accordance with the instructions to Form 10-Q and Article 8 of Regulation S-X promulgated by the U.S Securities and Exchange Commission (the “SEC”). Certain information or footnote disclosures normally included in financial statements prepared in accordance with U.S. 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 for the year ended July 31, 2024, filed with the SEC on October 28, 2024. The interim period results do not necessarily indicate the results that may be expected for any other interim period or for the full fiscal year. d. Going concern The Company continues to devote substantially all of its efforts toward research and development activities. In the course of such activities, the Company has sustained operating losses and expects such losses to continue in the foreseeable future. The Company’s accumulated deficit as of October 31, 2024 was $ 91,245,872 and negative cash flows from operating activities during the three-month period ended October 31, 2024 was $ 6,955,076 . The Company is planning to finance its operations by exploring additional sources of capital and financing, while managing its existing working capital resources. The Company’s ability to continue as a going concern is dependent upon its ability to attain future profitable operations and to obtain the necessary financing to meet its obligations arising from normal business operations when they come due. The uncertainty of the Company’s ability to raise such financial capital casts substantial doubt on the Company’s ability to continue as a going concern. These consolidated financial statements do not include any adjustments to the amounts and classification of assets and liabilities that might be necessary should the Company not be able to continue as a going concern. See note 5(b) for details of an $ 8.5 million gross and $ 5.0 million gross offering that was completed in September 2024 and October 2024, respectively. e. The Company has two wholly-owned U.S. subsidiaries: (i) BriaCell Therapeutics Corp. (“BTC”), which was incorporated in April 3, 2014, under the laws of the state of Delaware, and (ii) BTC has a wholly-owned subsidiary, Sapientia Pharmaceuticals, Inc. (“Sapientia”), which was incorporated in September 20, 2012, under the laws of the state of Delaware. The Company also has one Canadian subsidiary: BriaPro Therapeutics Corp, (“BriaPro”) which was incorporated on May 15, 2023, under the Business Corporations Act (British Columbia). See also note 1f. (Sapientia and BTC and BriaPro together, the “Subsidiaries”). f. On August 31, 2023, the Company closed a plan of arrangement spinout transaction (the “Arrangement”) pursuant to which certain pipeline assets of the Company, including Bria-TILsRx™ and protein kinase C delta (PKCδ) inhibitors for multiple indications including cancer (the “BriaPro Assets”), were spun-out to BriaPro Therapeutics Corp. (“BriaPro”), resulting in a 2/3rd owned subsidiary of the Company with the remaining 1/3rd held by BriaCell shareholders (“BriaCell Shareholders”). Pursuant to the terms of the Arrangement, BriaPro has acquired the entire right and interest in and to the BriaPro Assets in consideration for the issuance by BriaPro to the Company of BriaPro common shares. Under the terms of the Arrangement, for each BriaCell share held immediately prior to closing, BriaCell Shareholders receive one (1) common share of BriaPro, and one (1) new common share of BriaCell (retiring their old share) having the same terms and characteristics as the existing BriaCell common shares. The Company will remain listed on the NASDAQ Stock Market and Toronto Stock Exchange, and BriaPro is an unlisted reporting issuer in Canada. Immediately following the closing of the Arrangement, the Company controls 2/3rd of the BriaPro common shares representing approximately 66.6 % of the issued and outstanding common shares of BriaPro. As a result of the Arrangement, there are 47,945,178 BriaPro common shares issued and outstanding. The Company now beneficially owns or controls approximately 31,963,452 BriaPro common shares, representing 2/3rd of the issued and outstanding BriaPro common shares. Pursuant to the Arrangement, each BriaCell warrant in issuance at the time of the Arrangement shall, in accordance with its terms, entitle the holder thereof to receive, upon the exercise thereof, one BriaCell Share and one BriaPro Share for the original exercise price. Warrants issued by the Company, subsequent to the Arrangement are not subject to the terms above. Upon the exercise of BriaCell Warrants, BriaCell shall, as agent for BriaPro, collect and pay to BriaPro an amount for each one (1) BriaPro Share so issued that is equal to the exercise price under the BriaCell Warrant multiplied by the fair market value of one (1) BriaPro Share at the Effective Date divided by the total fair market value of one (1) BriaCell Share and one (1) BriaPro Share at the Effective Date (“BriaPro Warrant Shares”). Pursuant to the Arrangement, all Briacell option holders received the same amount of BriaPro options (“BriaPro Option”) and under the BriaPro incentive plan. The exercise price of the BriaCell options was apportioned between the BriaCell options and the BriaPro options, as follows: Each one (1) BriaPro Option to acquire one (1) Share shall have an exercise price equal to the product obtained by multiplying the original exercise price of the BriaCell Option by the quotient obtained by dividing (A) the fair market value of a BriaPro Share at the Effective Date by (B) the aggregate fair market value of a BriaCell Share and a BriaPro Share at the Effective Date. Pursuant to the Arrangement, all BriaCell Restricted Shares Units (“RSU”) holders received the same amount of BriaPro RSU’s under the BriaPro incentive plan. Transition Services Agreement On August 31, 2023, the Company and BriaPro executed a transition services agreement (the “Agreement”), pursuant to which BriaCell will provide certain research and development and head office services (the “Services”) to BriaPro for a fixed monthly fee of $ 20,000 . Briacell and BriaPro acknowledged the transitional nature of the Services and accordingly, as promptly as practicable, BriaPro agreed to use commercially reasonable efforts to transition each Service to its own internal organization or to obtain alternate third party providers to provide the Services. In accordance with US GAAP’s Accounting Standards Codification 505 “Equity”, the Arrangement was determined to be a spinoff of nonmonetary assets which did not constitute a business. However, since the assets were transferred to an entity under the Company’s control, the assets is being recorded on the Company’s basis (carry value) and not at fair market value. 7 BriaCell Therapeutics Corp Notes to the Condensed Consolidated Financial Statements (Unaudited, expressed in US Dollars, except share and per share data and unless otherwise indicated) NOTE 2: SIGNIFICANT ACCOUNTING POLICIES a. Use of estimates : The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates, judgments and assumptions that affect the amounts reported in the condensed consolidated financial statements and accompanying notes. The Company’s management believes that the estimates, judgment and assumptions used are reasonable based upon information available at the time they are made. These estimates, judgments and assumptions can affect the reported amounts of assets and liabilities at the dates of the condensed consolidated financial statements, and the reported amount of expenses during the reporting periods. Actual results could differ from those estimates. b. Prepaid expenses The Company has prepaid certain expenses in respect of its pivotal phase III trial and estimates the period over which such expenses will be incurred. As of July 31, 2024, the Company revised its estimate of the time to completion in respect of this trial. Amounts estimated to be expenses in more than 12 months have been classified to long-term prepaid expenses. c. The useful life of property and equipment Property and equipment are depreciated over their useful lives. Useful lives are based on management’s estimates of the period that the assets will be used which are periodically reviewed for continued appropriateness. Changes to estimates can result in significant variations in the amounts charged to the consolidated statement of operations and comprehensive loss in specific periods. d. Investment equity method : Investments in entities over which the Company does not have a controlling financial interest but has significant influence are accounted for using the equity method, with the Company’s share of losses reported in the loss from equity method investments on the statements of operation and comprehensive loss. The Company has a 54.6 % interest in BC Therapeutics. Management evaluates whether it has control over the investee in accordance with the guidance of ASC 810, which requires judgment to assess factors such as power over significant activities of the investee, exposure to variable returns, and the ability to affect those returns. Based on this evaluation, management determines whether control or significant influence is present for accounting purposes. e. Recently issued and adopted accounting standards : As an “emerging growth company,” the Jumpstart Our Business Startups Act (“JOBS Act”) allows the Company to delay adoption of new or revised accounting pronouncements applicable to public companies until such pronouncements are made applicable to private companies. The Company has elected to use this extended transition period under the JOBS Act. The adoption dates discussed below reflect this election. The pronouncements below relate to standards that impact the Company. 1. In December 2023, the FASB issued ASU 2023-09 - Income Taxes (Topic 740): Improvements to Income Tax Disclosures. This standard modifies the rules on income tax disclosures to require entities to disclose specific categories in the rate reconciliation, the income or loss from continuing operations before income tax expense or benefit, and income tax expense or benefit from continuing operations. ASU 2023-09 also requires entities to disclose their income tax payments to international, federal, state, and local jurisdictions. The ASU is effective for years beginning after December 15, 2024, but early adoption is permitted. This ASU should be applied on a prospective basis, although retrospective application is permitted. The Company is currently evaluating the impact of this standard on its financial statements and disclosures. 2. In March 2024, the FASB issued ASU 2024-01 - Compensation—Stock Compensation (Topic 718): Scope Application of Profits Interest and Similar Awards. This standard clarifies whether profits interest and similar awards fall within the scope of stock-based compensation guidance as defined in ASC Topic 718, introducing examples to demonstrate this. The ASU includes scenarios where profits interest awards are classified as equity instruments or liability awards and situations where they fall outside ASC Topic 718, being accounted for under ASC Topic 710. The ASU is effective for years beginning after December 15, 2024, but early adoption is permitted. This ASU should be applied on a prospective basis, although retrospective application is permitted. The Company is currently evaluating the impact of this standard on its financial statements and disclosures. 8 BriaCell Therapeutics Corp Notes to the Condensed Consolidated Financial Statements (Unaudited, expressed in US Dollars, except share and per share data and unless otherwise indicated) NOTE 3: INVESTMENT IN BC THERAPEUTICS INC. On December 21, 2021, the Company and BC Therapeutics, Inc. (“BC Therapeutics” or “the Investee”) entered a share purchase agreement (“SPA”), pursuant to which the Company initially provided a loan of $ 300,000 to BC Therapeutics, with no interest to be paid. Subsequently, in accordance with the SPA, this loan was converted into an equity investment in BC Therapeutics at a rate of $ 1.25 per share, resulting in a 37.5 % ownership interest (“Initial Investment”). Pursuant to the SPA (“Initial Investment”), Briacell also received two options to invest an additional $ 225,000 per option at $ 1.25 per BC Therapeutics share. The first option expired on February 15, 2024 (“First BC Therapeutics Option”) and the second option expired on June 30, 2024 (“Second BC Therapeutics Options”, together, the “BC Therapeutic Options”). In accordance with ASC 321 and ASC 815, the BC Therapeutics Options were valued at $ 76,350 in accordance with the Black Scholes Option Price Model, using the following assumptions: Share price: $ 1.25 , Exercise price: $ 1.25 , Dividend yield: 0 %, Risk free interest rate: 4.902 %, Volatility: 100 %. BC Therapeutics has a board of four representatives, with two representatives appointed by BriaCell and two representatives appointed by the existing shareholders. All significant decisions related to BC Therapeutics require the approval of at least a majority of the board members. The Company initially acquired a significant interest in BC Therapeutics on February 1, 2024, by exercising the First BC Therapeutics Option, increasing its ownership to 51.2 %. On August 7, 2024, following the expiration of the original Second BC Therapeutics Option, the Company and BC Therapeutics amended the SPA to introduce new options, allowing the exercise in tranches of at least 20,000 shares at $ 1.25 per share. During the quarter ended October 31, 2024, the Company exercised this option in three tranches, totaling $ 75,000 for 60,000 shares. As of October 31, 2024, the Company holds 480,000 shares in BC Therapeutics, representing 54.6 % of the total issued and outstanding shares. In accordance with ASC 810, the Company continues to account for the investment under the equity method of accounting as the Company does not exercise control over BC Therapeutics. Changes in the Company’s equity investment in BC Therapeutics is summarized as follows: SCHEDULE OF CHANGES IN INVESTMENT Balance – August 1, 2023 $ - Funding (including the value of the BC Therapeutics Options) 525,000 Share of losses ( 106,510 ) Balance – July 31, 2024 418,490 Funding 75,000 Share of losses ( 71,515 ) Balance – October 31, 2024 $ 421,975 The following amounts represent the Company’s 54.6 % share of the assets of BC Therapeutics: SCHEDULE OF ASSETS AND LIABILITIES OF BC THERAPEUTICS As of October 31, 2024 Current assets: Cash $ 2,805 Net assets $ 2,805 9 BriaCell Therapeutics Corp Notes to the Condensed Consolidated Financial Statements (Unaudited, expressed in US Dollars, except share and per share data and unless otherwise indicated) NOTE 4: CONTINGENT LIABILITIES AND COMMITMENTS a. BriaPro Warrants Upon the exercise of BriaCell Warrants, BriaCell shall, as agent for BriaPro, collect and pay to BriaPro an amount based on an agreed formula (detailed in note 1(f)). As of October 31, 2024, this amount totaled up to $ 241,164 and is eliminated on consolidation. b. Lease The Company was previously in a 12 -month commitment for office and lab space in Philadelphia, PA, costing approximately $ 38,110 per month. The lease expired on August 31, 2024 , and as of October 2024, the Company continues to occupy the space on a month-to-month basis under the same terms. NOTE 5: FAIR VALUE MEASUREMENTS The following table presents information about our financial instruments that are measured at fair value on a recurring basis as of October 31, 2024 and July 31, 2024: SCHEDULE OF FINANCIAL INSTRUMENTS MEASURED AT FAIR VALUE ON A RECURRING BASIS Fair Value Measurements at October 31, 2024 July 31, 2024 Level 1 Level 2 Total Level 1 Level 2 Total Financial Assets: Cash and cash equivalents 5,792,265 - 5,792,265 862,089 - 862,089 Total assets measured at fair value $ 5,792,265 $ - $ 5,792,265 $ 862,809 $ - $ 862,089 Financial liabilities: Warrants liability 1,207,621 505,058 1,712,679 760,657 335,379 1,096,036 Total liabilities measured at fair value $ 1,207,621 $ 505,058 $ 1,712,679 $ 760,657 $ 335,379 $ 1,096,036 We classify our cash and cash equivalents and the liability in respect of publicly traded warrants within Level 1 because we use quoted market prices in active markets. The fair value of the warrant liability for non-public warrants is measured using inputs other than quoted prices included in Level 1 that are observable for the liability either directly or indirectly, and thus are classified as Level 2 financial instruments. 10 BriaCell Therapeutics Corp Notes to the Condensed Consolidated Financial Statements (Unaudited, expressed in US Dollars, except share and per share data and unless otherwise indicated) NOTE 6: SHAREHOLDERS’ EQUITY a. Authorized share capital The authorized share capital consists of an unlimited number of common shares with no par value. b. Issued share capital (i) The Company issued the following shares during the three-month period ended October 31, 2024: 1. On September 12, 2024, the Company completed a registered direct offering for the purchase and sale of 12,325,000 common shares of the Company at an offering price of $ 0.69 per share, for aggregate gross proceeds of approximately $ 8.5 million before deducting placement agent fees and other offering expenses (the “September 2024 Offering”). In connection with the September 2024 Offering, the Company issued 616,250 placement agent warrants with an exercise price of $ 0.8625 per share. These placement agent warrants are exercisable beginning on March 11, 2025, and expire five years from the date of issuance. The fair value of the broker warrants was determined to be $247,800 using the Black-Scholes option pricing model, with the following assumptions: share price - $ 0.63 ; exercise price - $ 0.8625 ; expected life – 5 years; annualized volatility - 109 %; dividend yield - 0 %; risk-free rate – 3.469 %, non-marketability discount – 16.38 %. The amount was credited to the warrant reserve at the date of the September 2024 Offering. 2. On October 2, 2024, the Company closed a registered direct offering for the purchase and sale of 5,128,500 common shares of the Company and warrants to purchase up to an aggregate of 5,128,500 common shares of the Company for aggregate gross proceeds of $ 5 million before deducting placement agent fees and other offering expenses (the “October 2024 Offering”). Each common share was sold together with one warrant to purchase one common share at a combined purchase price of $ 0.975 . The warrants have an exercise price of $ 0.85 per share, are immediately exercisable, and expire five years from the date of issuance (“October 2024 Warrants”). In connection with the October 2024 Offering, the Company issued 256,425 placement agent warrants. The placement agent warrants are immediately exercisable at an exercise price of $ 1.21875 per share and expire five years from the date of issuance. The fair value of the 5,128,500 October 2024 Warrants was determined to be $ 2,211,266 using the Black-Scholes option pricing model, with the following assumptions: share price - $ 0.54 ; exercise price - $ 0.85 ; expected life – 5 years; annualized volatility - 121 %; dividend yield - 0 %; risk-free rate – 3.553 %. The fair value of the 256,425 placement agent warrants was determined to be $ 204,128 using the Black-Scholes option pricing model, with the following assumptions: share price - $ 1.01 ; exercise price - $ 1.22 ; expected life – 5 years; annualized volatility - 112 %; dividend yield - 0 %; risk-free rate – 3.561 %. The amounts were credited to the warrant reserve at the date of the October 2024 Offering. During October 2024, 345,000 October 2024 Warrants with an exercise price of $ 0.85 were exercised for gross proceeds of $ 293,250 . The Company issued 345,000 common shares in respect of the exercise of these warrants. 11 c. Share Purchase Warrants A summary of changes in share purchase warrants for the three-month period ending October 31, 2024 is presented below: SUMMARY OF CHANGES IN WARRANTS Number of options outstanding Weighted average exercise price (*) Balance, July 31, 2024 10,524,585 $ 4.92 Exercised ( 345,000 ) ( 0.85 ) Granted in the October 2024 Offering 5,128,500 0.85 Balance, October 31, 2024 15,308,085 $ 3.65 (ii) As of October 31, 2024, warrants outstanding were as follows: SCHEDULE OF WARRANTS OUTSTANDING Number of Warrants Exercise Price(*) Exercisable At October 31, 2024 Expiry Date 51,698 $ 3.89 51,698 November 16, 2025 3,896,809 $ 5.31 3,896,809 February 26, 2026 – April 26, 2026 4,173,143 $ 6.19 4,173,143 December 7, 2026 2,402,935 $ 2.11 (*) - November 17, 2029 4,783,500 $ 0.85 4,783,500 October 2, 2029 15,308,085 12,898,150 (*) Exercisable from November 17, 2024. d. Compensation Warrants (i) A summary of changes in compensation warrants for the three-month period ended October 31, 2024 is presented below: SUMMARY OF CHANGES IN WARRANTS Number of warrants outstanding Weighted average exercise price (*) Balance, July 31, 2024 96,652 3.92 Granted in the September 2024 Offering 616,250 0.86 Granted in the October 2024 Offering 256,425 1.22 Balance, October 31, 2024 969,327 $ 1.26 (ii) As of October 31, 2024, compensation warrants outstanding were as follows: SCHEDULE OF WARRANTS OUTSTANDING Number of Warrants Exercise Price Exercisable At October 31, 2024 Expiry Date 4,890 $ 3.89 4,890 November 16, 2025 17,074 $ 5.31 17,074 February 26, 2026 24,688 $ 6.19 24,688 June 7, 2026 50,000 $ 2.32 (*) - May 17, 2029 616,250 $ 0.86 (**) - March 13, 2030 256,425 $ 1.22 256,425 October 2, 2029 969,327 303,077 (*) Exercisable from November 17, 2024. (**) Exercisable from March 11, 2025. 12 BriaCell Therapeutics Corp Notes to the Condensed Consolidated Financial Statements (Unaudited, expressed in US Dollars, except share and per share data and unless otherwise indicated) NOTE 6: SHAREHOLDERS’ EQUITY (Cont.) e. Warrant liability continuity The following table presents the summary of the changes in the fair value of the warrants: SCHEDULE OF CHANGE IN FAIR VALUE OF WARRANTS Warrants liability Balance as of August 1, 2024 $ 1,096,036 Change in fair value during the period $ 616,643 Balance as of October 31, 2024 $ 1,712,679 The key inputs used in the valuation of the non-public warrants as of October 31, 2024 and at July 31, 2024 were as follows: SCHEDULE OF VALUATION OF NON-PUBLIC WARRANTS October 31, 2024 July 31, 2024 Share price $ 0.81 $ 0.75 Exercise price $ 5.31 - 6.19 $ 5.31 - 6.19 Expected life (years) 1.32 - 2.10 1.57 - 2.35 Volatility 93 - 106 % 77 - 79 % Dividend yield 0 % 0 % Risk free rate 4.19 - 4.29 % 4.27 % The key inputs used in the valuation of the of the BriaPro Warrant Shares as of October 31, 2024 were as follows: SCHEDULE OF BRIA PRO WARRANTS August 31, 2023 (Effective Date) October 31, 2024 Share price $ 0.0365 $ 0.0365 Exercise price $ 0.0206 - 0.0308 $ 0.0206 - 0.0308 Expected life (years) 2.21 - 3.27 1.05 - 2.10 Volatility 100 % 93 - 106 % Dividend yield 0 % 0 % Risk free rate 4.40 % 3.07 % 13 NOTE 7: SHARE-BASED COMPENSATION a. On August 2, 2022, the Company approved an omnibus equity incentive plan (“Omnibus Plan), which will permit the Company to grant incentive stock options, preferred share units, restricted share units (“RSU’s”), and deferred share units (collectively, the “Awards”) for the benefit of any employee, officer, director, or consultant of the Company or any subsidiary of the Company. The maximum number of shares available for issuance under the Omnibus Plan shall not exceed 15 % of the issued and outstanding Shares, from time to time, less the number of Shares reserved for issuance under all other security-based compensation arrangements of the Company, including the existing Stock Option Plan. On February 9, 2023, the Omnibus Plan was approved by the shareholders. b. The following table summarizes the number of options granted to directors, officers, employees and consultants under the option plan for three-month period ended October 31, 2024 and related information: SUMMARY OF NUMBER OF OPTIONS GRANTED Number of options Weighted average exercise price Weighted average remaining contractual term (in years) Aggregate intrinsic value Balance as of July 31, 2024 2,131,400 $ 6.16 2.52 $ - Balance as of October 31, 2024 2,131,400 6.15 2.27 - Exercisable as of October 31, 2024 2,018,775 $ 6.16 2.20 $ - As of October 31, 2024, there are $ 519,598 of total unrecognized costs related to share-based compensation that is expected to be recognized over a period of up to 6 months. 14 BriaCell Therapeutics Corp Notes to the Condensed Consolidated Financial Statements (Unaudited, expressed in US Dollars, except share and per share data and unless otherwise indicated) NOTE 7: SHARE-BASED COMPENSATION (Cont.) c. The following table summarizes information about the Company’s outstanding and exercisable options granted to employees as of October 31, 2024. SCHEDULE OF OUTSTANDING AND EXERCISABLE OPTIONS Exercise price Options outstanding as of October 31, 2024 Weighted average remaining contractual term (years) Options exercisable as of October 31, 2024 Weighted average remaining contractual term (years) Expiry Date $ 6.03 440,000 3.64 330,000 3.64 June 20, 2028 $ 7.16 21,000 3.33 18,375 3.33 February 27, 2028 $ 6.04 180,100 2.76 180,100 2.76 August 02, 2027 $ 4.71 31,000 2.56 31,000 2.56 May 20, 2027 $ 7.51 150,000 2.29 150,000 2.29 February 16, 2027 $ 8.47 524,700 2.20 524,700 2.20 January 13, 2027 $ 7.15 12,600 2.00 12,600 2.00 November 01, 2026 $ 5.74 100,000 1.84 100,000 1.84 September 01, 2026 $ 4.24 60,000 1.47 60,000 1.47 April 19, 2026 $ 4.24 612,000 1.41 612,000 1.41 March 29, 2026 2,131,400 2,018,775 15 d. As result of the Arrangement, 2,131,400 BriaPro Options were issued and are outstanding as of October 31, 2024: SUMMARY OF OUTSTANDING AND EXERCISABLE OPTIONS Exercise Price Options outstanding as of October 31, 2024 Options exercisable as of October 31, 2024 Expiry Date $ 0.0933 440,000 330,000 June 20, 2028 $ 0.1108 21,000 18,375 February 27, 2028 $ 0.0984 180,100 180,100 August 02, 2027 $ 0.0729 31,000 31,000 May 20, 2027 $ 0.1162 150,000 150,000 February 16, 2027 $ 0.1310 524,700 524,700 January 13, 2027 $ 0.1165 12,600 12,600 November 01, 2026 $ 0.0888 100,000 100,000 September 01, 2026 $ 0.0656 60,000 60,000 April 19, 2026 $ 0.0656 612,000 612,000 March 29, 2026 2,131,400 2,018,775 e. Restricted Share Unit Plan The following table summarizes the number of RSU’s granted to directors under the Omnibus plan as of October 31, 2024: SCHEDULE OF RESTRICTED STOCK UNITS GRANTED Number of RSU’s outstanding Aggregate intrinsic value Balance, July 31, 2024 19,200 $ 14,400 Balance, October 31, 2024 19,200 $ 15,552 f. The total share-based compensation expense related to all of the Company’s equity-based awards, recognized for the three-month period ended October 31, 2024 and 2023 is comprised as follows: SCHEDULE OF SHARE-BASED COMPENSATION EXPENSES 2024 2023 Three months ended October 31, 2024 2023 Research and development expenses $ 32,718 257,809 General and administrative expenses 234,253 276,007 Total share-based compensation $ 266,971 533,816 16 BriaCell Therapeutics Corp Notes to the Condensed Consolidated Financial Statements (Unaudited, expressed in US Dollars, except share and per share data and unless otherwise indicated) NOTE 8: BASIC AND DILUTED NET LOSS PER SHARE Basic net income (loss) per ordinary share is computed by dividing net income (loss) for each reporting period by the weighted-average number of ordinary shares outstanding during each year. Diluted net income (loss) per ordinary share is computed by dividing net income (loss) for each reporting period by the weighted average number of ordinary shares outstanding during the period, plus dilutive potential ordinary shares considered outstanding during the period, in accordance with ASC No. 260-10 “Earnings Per Share”. The company reported a loss for the three-month period ending October 31, 2023, leading to the exclusion of potentially dilutive ordinary shares. Conversely, a gain was recorded for the three-month period ending October 31, 2024, resulting in the inclusion of all potentially dilutive ordinary shares. SCHEDULE OF BASIC AND DILUTED NET LOSS PER SHARE 2024 2023 Three months ended October 31, 2024 2023 (Unaudited) (Unaudited) Basic EPS Numerator: Net income (loss) $ ( 5,802,175 ) $ 6,001,543 Denominator: Shares used in computation of basic earnings per share 26,641,036 15,981,726 Basic EPS $ ( 0.22 ) $ 0.38 Diluted EPS Numerator: Net income (loss) attributable to common stock, basic $ ( 5,802,175 ) $ 6,001,543 Adjustment: Change in fair value of warrant liability - ( 14,282,078 ) Net (loss) attributable to common stock, diluted $ ( 5,802,175 ) $ ( 8,280,535 ) Denominator: Shares used in computing net EPS of common stock, basic 26,641,036 15,981,726 Stock Options - 211,434 Warrants - 481,731 Shares used in computation of diluted earnings per share 26,641,036 16,674,891 Diluted EPS $ ( 0.22 ) $ ( 0.50 ) NOTE 9: FINANCIAL INCOME (EXPENSES), NET SCHEDULE OF FINANCIAL INCOME (EXPENSES), NET 2024 2023 Three months ended October 31, 2024 2023 Interest income $ 13,050 $ 190,815 Foreign exchange loss ( 1,336 ) ( 10,993 ) Financial income, net $ 11,714 $ 179,822 NOTE 10: SUBSEQUENT EVENTS a. Between December 3, 2024 and December 10, 2024, a 620,900 October 2024 Warrants were exercised into 620,900 common shares of the Company, generating gross proceeds of $ 527,765 . b. On December 13, 2024, the Company closed a public offering for the purchase and sale of 7,400,000 common shares of the Company and warrants to purchase up to an aggregate of 7,400,000 common shares of the Company for aggregate gross proceeds of approximately $ 5.55 million before deducting underwriting discounts, commissions, and other offering expenses (the “December 2024 Offering”). Each common share was sold together with one warrant to purchase one common share at a combined purchase price of $ 0.75 . The warrants have an exercise price of $ 0.9375 per share, and are immediately exercisable for a period of five years from the closing date. In addition, the Company issued 370,000 agent warrants. The agent warrants are immediately exercisable for a period of five years from the closing date at an exercise price of $ 0.9375 . 17