UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-Q
(Mark
One)
☒
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the quarterly period ended September 30, 2025
☐
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the transition period from ______ to ______.
Commission
File Number: 001-41463
bioAffinity
Technologies, Inc.
(Exact
name of registrant as specified in its charter)
Delaware
46-5211056
(State
or other jurisdiction of
incorporation or organization)
(I.R.S.
Employer
Identification No.)
3300
Nacogdoches Road , Suite 216 , San Antonio , Texas
78217
(Address
of principal executive offices)
(Zip
Code)
(210)
698-5334
(Registrant’s
telephone number, including area code)
Not
Applicable
(Former
name, former address and former fiscal year, if changed since last report)
Securities
registered pursuant to Section 12(b) of the Act:
Title
of each class
Trading
Symbol(s)
Name
of each exchange on which registered
Common
Stock, par value $0.007 per share
BIAF
The
Nasdaq Stock Market LLC
Tradeable
Warrants to purchase Common Stock
BIAFW
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 the 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 ☒
The
number of shares of the issuer’s Common Stock outstanding as of November 11, 2025, was 4,498,709 .
Throughout
this Quarterly Report on Form 10-Q (this “Quarterly Report”), the terms “bioAffinity,” “bioAffinity Technologies,”
“we,” “us,” “our,” or “the Company” refer to bioAffinity Technologies, Inc., a Delaware
corporation, and its wholly owned subsidiaries, OncoSelect ® Therapeutics, LLC, a Delaware limited liability company, and
Precision Pathology Laboratory Services, LLC, a Texas limited liability company.
CAUTIONARY
NOTE REGARDING FORWARD-LOOKING STATEMENTS
This
Quarterly Report contains forward-looking statements within the meaning of the federal securities laws. Forward-looking statements are
predictive in nature, depend on or refer to future events or conditions, and are sometimes identified by words such as “may,”
“could,” “plan,” “project,” “predict,” “pursue,” “believe,” “expect,”
“estimate,” “anticipate,” “intend,” “target,” “seek,” “potentially,”
“will likely result,” “outlook,” “budget,” “objective,” “trend,” or similar
expressions of a forward-looking nature and the negative versions of such expressions. The forward-looking information contained in this
report is generally located under the heading “Management’s Discussion and Analysis of Financial Condition and Results of
Operations” but may be found in other locations as well. The forward-looking statements in this report generally relate to the
plans and objectives for future operations of bioAffinity Technologies, Inc. and are based on our management’s reasonable estimates
of future results or trends. Although we believe these forward-looking statements are reasonable, all forward-looking statements are
subject to various risks and uncertainties, and our projections and expectations may be incorrect. The factors that may affect our expectations
regarding our operations include, among others, the following:
●
our
projected financial position and estimated cash burn rate;
●
our
estimates regarding expenses, future revenues, and capital requirements;
●
the
success, cost, and timing of our clinical trials;
●
our
ability to obtain funding for our operations necessary to complete further development and commercialization of our diagnostic tests
or therapeutic product candidates;
●
our
dependence on third parties, including the conduct of our clinical trials;
●
our
ability to obtain the necessary regulatory approvals to market and commercialize our diagnostic tests or therapeutic product candidates;
●
the
potential that the results of our pre-clinical and clinical trials indicate our current diagnostic tests or any future diagnostic
tests or therapeutic product candidates we may seek to develop are unsafe or ineffective;
●
the
results of market research conducted by us or others;
●
our
ability to obtain and maintain intellectual property (“IP”) protection for our current diagnostic test or future diagnostic
tests and therapeutic product candidates;
●
our
ability to protect our IP rights and the potential for us to incur substantial costs from lawsuits to enforce or protect our IP rights;
●
the
possibility that a third party may claim we or our third-party licensors have infringed, misappropriated, or otherwise violated their
IP rights and that we may incur substantial costs and be required to devote substantial time defending against such claims;
●
the
success of competing therapies, diagnostic tests, and therapeutic products that are or will become available;
●
our
ability to expand our organization to accommodate potential growth and to retain and attract key personnel;
●
our
potential to incur substantial costs resulting from product liability lawsuits against us and the potential for such lawsuits to
cause us to limit the commercialization of our diagnostic tests and therapeutic product candidates;
●
market
acceptance of our diagnostic test and diagnostic tests in development and therapeutic product candidates, the size and growth of
the potential markets for our current diagnostic test, diagnostic tests in development, and therapeutic product candidates, and any
future diagnostic tests and therapeutic product candidates we may seek to develop, and our ability to serve those markets;
●
the
successful development of our commercialization capabilities, including sales and marketing capabilities;
●
compliance
with government regulations, including environmental, health, and safety regulations, and liabilities thereunder;
●
the
impact of a health epidemic on our business, our clinical trials, our research programs, healthcare systems, or the global economy
as a whole;
●
general
instability of economic and political conditions in the United States, including inflationary pressures, increased interest rates,
economic slowdown or recession, and escalating geopolitical tensions;
2
●
anticipated
uses of net proceeds from our financings;
●
the
increased expenses associated with being a public company; and
●
other
factors discussed elsewhere in this Quarterly Report.
Many
of the foregoing risks and uncertainties, as well as risks and uncertainties that are currently unknown to us, are, and may be, exacerbated
by factors such as the ongoing conflict between Ukraine and Russia, the war in the Middle East, escalating tensions between China and
Taiwan, increasing economic uncertainty and inflationary pressures, and any consequent worsening of the global business and economic
environment. New factors emerge from time to time, and it is not possible for us to predict all such factors. Should one or more of the
risks or uncertainties described in this Quarterly Report or any other filing with the Securities and Exchange Commission (the “SEC”)
occur or should the assumptions underlying the forward-looking statements we make herein and therein prove incorrect, our actual results
and plans could differ materially from those expressed in any forward-looking statements. We undertake no obligation to update publicly
any forward-looking statements, whether as a result of new information, future events, or otherwise, except as required by law.
You
should read this Quarterly Report and the documents that we reference within it with the understanding that our actual future results,
performance, and events and circumstances may be materially different from what we expect.
Website
and Social Media Disclosure
We
use our websites (www.bioaffinitytech.com, ir.bioaffinitytech.com, www.cypathlung.com and www.precisionpath.us) to share Company information.
Information contained on or that can be accessed through our websites is not, however, incorporated by reference in this Quarterly Report.
Investors should not consider any such information to be part of this Quarterly Report.
3
bioAffinity
Technologies, Inc.
FORM
10-Q
TABLE
OF CONTENTS
PART I
FINANCIAL INFORMATION
ITEM
1 -
Condensed Consolidated Financial Statements (unaudited)
5
Condensed Consolidated Balance Sheets at September 30, 2025 (unaudited) and December 31, 2024
5
Unaudited Condensed Consolidated Statements of Operations for the Three and Nine Months ended September 30, 2025 and 2024
6
Unaudited Condensed Consolidated Statements of Stockholders’ Equity for the Three and Nine Months ended September 30, 2025 and 2024
7
Unaudited Condensed Consolidated Statements of Cash Flows for the Nine Months ended September 30, 2025 and 2024
8
Notes to Unaudited Condensed Consolidated Financial Statements
9
ITEM
2 -
Management’s Discussion and Analysis of Financial Condition and Results of Operations
19
ITEM
3 -
Quantitative and Qualitative Disclosures about Market Risk
27
ITEM
4 -
Controls and Procedures
27
PART II
OTHER INFORMATION
ITEM
1 -
Legal Proceedings
28
ITEM
1A -
Risk Factors
28
ITEM
2 -
Unregistered Sales of Equity Securities and Use of Proceeds
31
ITEM
3 -
Defaults Upon Senior Securities
31
ITEM
4 -
Mine Safety Disclosure
31
ITEM
5 -
Other Information
31
ITEM
6 -
Exhibits
32
Signatures
33
4
PART
I
FINANCIAL
INFORMATION
ITEM
1. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS.
bioAffinity
Technologies, Inc.
Condensed
Consolidated Balance Sheets
September 30,
2025
December 31,
2024
(unaudited)
ASSETS
Current assets:
Cash and cash equivalents
$ 7,669,195
$ 1,105,291
Accounts and other receivables, net
448,990
1,139,204
Inventory
35,234
27,608
Prepaid expenses and other current assets
460,187
422,995
Total current assets
8,613,606
2,695,098
Non-current assets:
Property and equipment, net
303,122
375,385
Operating lease right-of-use asset, net
367,398
463,011
Finance lease right-of-use asset, net
113,553
780,872
Goodwill
1,404,486
1,404,486
Intangible assets, net
731,389
775,139
Other assets
12,815
19,676
Total assets
$ 11,546,369
$ 6,513,667
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable
$ 940,761
$ 987,311
Accrued expenses
984,547
1,398,722
Unearned revenue
37,915
24,404
Operating lease liability, current portion
136,197
127,498
Finance lease liability, current portion
123,757
395,301
Notes payable, current portion
136,396
171,669
Total current liabilities
2,359,573
3,104,905
Non-current liabilities:
Operating lease liability, net of current portion
238,942
342,098
Finance lease liability, net of current portion
1,998
444,448
Notes payable, net of current portion
43,658
20,180
Total liabilities
2,644,171
3,911,631
Commitments and contingencies (Note 11)
-
-
Stockholders’ equity:
Preferred stock, par value $ 0.001 per share; 20,000,000 shares authorized; 700 and 0 shares issued and outstanding at September 30, 2025, and December 31, 2024, respectively
1
—
Common Stock, par value $ 0.007 per share; 350,000,000 shares authorized; 3,466,260 and 507,520 issued and outstanding at September 30, 2025, and December 31, 2024, respectively (1)
24,264
3,553
Additional paid-in capital (1)
74,294,531
56,242,793
Accumulated deficit
( 65,416,598 )
( 53,644,310 )
Total stockholders’ equity
8,902,198
2,602,036
Total liabilities and stockholders’
equity
$ 11,546,369
$ 6,513,667
(1) The
values of Common Stock and paid-in capital, as well as the number of shares issued and outstanding,
have been retroactively adjusted in order to give effect to the Company’s 1-for-30
reverse stock split.
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
5
bioAffinity
Technologies, Inc.
Unaudited
Condensed Consolidated Statements of Operations
2025
2024
2025
2024
Three Months Ended
September 30,
Nine Months Ended
September 30,
2025
2024
2025
2024
Net revenue
$ 1,446,066
$ 2,350,386
$ 4,569,146
$ 7,154,429
Operating expenses:
Direct costs and expenses
942,211
1,440,158
3,326,673
4,421,309
Research and development
330,589
274,497
1,009,347
1,070,569
Clinical development
143,311
93,705
410,943
194,127
Selling, general and administrative
2,209,441
2,364,592
6,876,551
7,023,311
Depreciation and amortization
113,360
151,298
381,177
452,005
Total operating expenses
3,738,912
4,324,250
12,004,691
13,161,321
Loss from operations
( 2,292,846 )
( 1,973,864 )
( 7,435,545 )
( 6,006,892 )
Other income (expense):
Interest income
1,088
2,228
3,655
13,541
Interest expense
( 5,358 )
( 21,631 )
( 31,303 )
( 67,430 )
Other income
513
9,683
38,568
9,683
Other expense
( 3,839 )
( 14,697 )
( 496,524 )
( 10,186 )
Change in fair value of warrants issued
( 2,747,460 )
—
( 3,810,278 )
—
Total other income (expense), net
( 2,755,056 )
( 24,417 )
( 4,295,882 )
( 54,392 )
Net loss before provision for income tax expense
( 5,047,902 )
( 1,998,281 )
( 11,731,427 )
( 6,061,284 )
Provision for income tax expense
3,182
2,559
40,861
11,650
Net loss
$ ( 5,051,084 )
$ ( 2,000,840 )
$ ( 11,772,288 )
$ ( 6,072,934 )
Net loss per common share, basic and diluted (2)
$ ( 4.74 )
$ ( 4.84 )
$ ( 7.55 )
$ ( 16.22 )
Weighted average common shares outstanding (2)
1,066,350
412,936
804,604
374,445
(2) The
values of Common Stock and paid-in capital, as well as the number of shares issued and outstanding,
have been retroactively adjusted in order to give effect to the Company’s 1-for-30
reverse stock split.
The
accompanying notes are an integral part of these unaudited consolidated financial statements
6
bioAffinity
Technologies, Inc.
Unaudited
Consolidated Statements of Changes in Stockholders’ Equity
Shares
Amount
Shares
Amount (3)
Capital (3)
Deficit
Equity
For the Nine Months Ended September 30, 2025
Preferred Stock
Common Stock (3)
Additional
Paid-in
Accumulated
Stockholders’
Shares
Amount
Shares
Amount
Capital (3)
Deficit
Equity
Balance at December 31, 2024
—
$ —
507,520
$ 3,553
$ 56,242,793
$ ( 53,644,310 )
$ 2,602,036
Stock-based compensation expense
—
—
12,416
87
605,268
—
605,355
Sale of Common Stock
—
—
2,068,993
14,483
6,315,649
—
6,330,132
Exercise of stock warrants
—
—
835,303
5,847
7,137,908
—
7,143,755
Issuance of Preferred Stock
990
1
—
—
989,999
—
990,000
Conversion of Preferred Stock
( 290 )
—
42,028
294
( 294 )
—
—
Reclass of warrant liability
—
—
—
—
4,421,667
—
4,421,667
Offering costs
—
—
—
—
( 1,418,459 )
—
( 1,418,459 )
Net loss
—
—
—
—
—
( 11,772,288 )
( 11,772,288 )
Balance at September 30, 2025 (unaudited)
700
$ 1
3,466,260
$ 24,264
$ 74,294,531
$ ( 65,416,598 )
$ 8,902,198
For the Three Months Ended September 30, 2025
Preferred Stock
Common Stock (3)
Additional
Paid-in
Accumulated
Stockholders’
Equity
Shares
Amount
Shares
Amount
Capital (3)
Deficit
(Deficit)
Balance at June 30, 2025 (unaudited)
—
$ —
939,138
$ 6,573
$ 58,222,833
$ ( 60,365,514 )
$ ( 2,136,108 )
Stock-based compensation expense
—
—
2,625
19
67,113
—
67,132
Sale of Common Stock
—
—
1,730,789
12,116
6,075,688
—
6,087,804
Exercise of stock warrants
—
—
751,680
5,262
5,579,917
—
5,585,179
Issuance of Preferred Stock
990
1
—
—
989,999
—
990,000
Conversion of Preferred Stock
( 290 )
—
42,028
294
( 294 )
—
—
Reclass of warrant liability
—
—
—
—
4,421,667
—
4,421,667
Offering costs
—
—
—
—
( 1,062,392 )
—
( 1,062,392 )
Net loss
—
—
—
—
—
( 5,051,084 )
( 5,051,084 )
Balance at September 30, 2025 (unaudited)
700
$ 1
3,466,260
$ 24,264
$ 74,294,531
$ ( 65,416,598 )
$ 8,902,198
For the Nine Months Ended September 30, 2024
Preferred Stock
Common Stock (3)
Additional
Paid-in
Accumulated
Stockholders’
Shares
Amount
Shares
Amount
Capital (3)
Deficit
Equity
Balance at December 31, 2023
—
$ —
313,114
$ 2,192
$ 49,457,542
$ ( 44,604,479 )
$ 4,855,255
Stock-based compensation expense
—
—
12,639
89
755,505
—
755,594
Exercise of stock options
—
—
6,931
15
74,884
—
74,899
Exercise of stock warrants
—
—
35,558
249
1,343,128
—
1,343,377
Sale of Common Stock
—
—
65,333
457
2,949,544
—
2,950,001
Offering costs
—
—
—
—
( 785,167 )
—
( 785,167 )
Net loss
—
—
—
—
—
( 6,072,934 )
( 6,072,934 )
Balance at September 30, 2024 (unaudited)
—
$ —
433,575
$ 3,002
$ 53,795,436
$ ( 50,677,413 )
$ 3,121,025
For the Three Months Ended September 30, 2024
Preferred Stock
Common Stock (3)
Additional
Paid-in
Accumulated
Stockholders’
Shares
Amount
Shares
Amount
Capital (3)
Deficit
Equity
Balance at June 30, 2024 (unaudited)
—
$ —
382,842
$ 2,647
$ 52,107,040
$ ( 48,676,573 )
$ 3,433,114
Balance
—
$ —
382,842
$ 2,647
$ 52,107,040
$ ( 48,676,573 )
$ 3,433,114
Stock-based compensation expense
—
—
3,176
22
185,665
—
185,687
Exercise of stock options
—
—
—
—
—
—
—
Exercise of stock warrants
—
—
35,557
249
1,342,981
—
1,343,230
Sale of Common Stock
—
—
12,000
84
449,917
—
450,001
Offering costs
—
—
—
—
( 290,167 )
—
( 290,167 )
Net loss
—
—
—
—
—
( 2,000,840 )
( 2,000,840 )
Balance at September 30, 2024 (unaudited)
—
$ —
433,575
$ 3,002
$ 53,795,436
$ ( 50,677,413 )
$ 3,121,025
Balance
—
$ —
433,575
$ 3,002
$ 53,795,436
$ ( 50,677,413 )
$ 3,121,025
(3) The
values of Common Stock and paid-in capital, as well as the number of shares issued and outstanding,
have been retroactively adjusted in order to give effect to the Company’s 1-for-30
reverse stock split.
The
accompanying notes are an integral part of these condensed consolidated financial statements.
7
bioAffinity
Technologies, Inc.
Unaudited
Condensed Consolidated Statements of Cash Flows
(unaudited)
2025
2024
Nine Months Ended September 30,
2025
2024
Cash flows from operating activities
Net loss
$ ( 11,772,288 )
$ ( 6,072,934 )
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization
381,177
452,005
Stock-based compensation expense
605,355
755,594
Fair value adjustment on warrants
3,810,278
—
Changes in operating assets and liabilities:
Accounts and other receivables
690,214
( 515,494 )
Inventory
( 7,626 )
( 6,879 )
Prepaid expenses and other assets
( 30,331 )
( 122,626 )
Accounts payable
( 46,550 )
178,148
Accrued expenses
( 414,175 )
( 245,559 )
Unearned revenue
13,511
( 8,654 )
Operating lease right-of-use asset
1,156
( 1,235 )
Net cash used in operating activities
( 6,769,279 )
( 5,587,634 )
Cash flows from investing activities
Purchase of property and equipment
( 60,567 )
( 79,082 )
Net cash used in investing activities
( 60,567 )
( 79,082 )
Cash flows from financing activities
Proceeds from issuance of Common Stock from direct offering
9,271,534
2,950,000
Proceeds from exercise of options
—
74,899
Proceeds from exercise of warrants
4,813,742
1,343,377
Proceeds from issuance of Convertible Preferred Stock
990,000
—
Payment of offering costs for financing activities
( 1,418,459 )
( 785,167 )
Payment on loans payable, net
( 11,795 )
—
Proceeds from loans payable
—
288,760
Principal repayments on finance leases
( 251,272 )
( 270,143 )
Net cash provided by financing activities
13,393,750
3,601,726
Net increase (decrease) in cash and cash equivalents
6,563,904
( 2,064,990 )
Cash and cash equivalents at beginning of period
1,105,291
2,821,570
Cash and cash equivalents at end of period
$ 7,669,195
$ 756,580
Supplemental disclosures of cash flow information:
Interest expense paid in cash
$ 3,655
$ 13,541
Income taxes paid in cash
40,861
11,650
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
8
bioAffinity
Technologies, Inc.
Notes
to Condensed Consolidated Financial Statements
(unaudited)
Note
1. NATURE OF OPERATIONS, ORGANIZATION, AND BASIS OF PRESENTATION
Description
of Business
bioAffinity
Technologies, Inc., a Delaware corporation (the “Company,” or “bioAffinity Technologies”), addresses the need
for noninvasive diagnosis of lung cancer at early stage and other diseases of the lung. bioAffinity Technologies’ proprietary platform
uses flow cytometry and automated data analysis built by machine learning, a form of artificial intelligence (“AI”), to preferentially
target cancer cell populations and other cell populations indicative of a diseased state. The Company’s first diagnostic test,
CyPath ® Lung, is a noninvasive test for early detection of lung cancer, the leading cause of cancer-related deaths. CyPath ®
Lung is offered for sale to physicians by the Company’s subsidiary, Precision Pathology Laboratory Services, LLC (“PPLS”).
The Company is developing its flow cytometry platform to address the need to identify patients who can benefit from new and emerging
therapies for asthma and chronic obstructive pulmonary disease (COPD) with noninvasive precision diagnostic tests. Research also is advancing
the Company’s therapeutic discoveries that could in the future result in broad-spectrum cancer treatments, beginning with treatment
delivered topically for squamous cell skin cancer. Commercial operations and product development are conducted in laboratories at PPLS
and laboratory space leased at The University of Texas at San Antonio.
Organization
The
Company was formed on March 26, 2014, as a Delaware corporation with its corporate offices located in San Antonio, Texas. On June 15,
2016, the Company formed a wholly owned subsidiary, OncoSelect ® Therapeutics, LLC, as a Delaware limited liability company.
On August 14, 2023, the Company formed a wholly owned subsidiary, PPLS, as a Texas limited liability company, to acquire the assets of
Village Oaks Pathology Services, P.A. (“Village Oaks”), a Texas professional association d/b/a Precision Pathology Services,
including the clinical pathology laboratory it owned.
Basis
of Presentation
The
accompanying unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting
principles in the United States (“GAAP”) and pursuant to the rules and regulations of the SEC for interim financial reporting.
The condensed consolidated financial statements are unaudited and in management’s opinion include all adjustments, including normal
recurring adjustments and accruals, necessary for a fair presentation of the results for the interim periods presented. The condensed
consolidated balance sheet as of December 31, 2024, was derived from the audited consolidated financial statements at that date but does
not include all the information and footnotes required by GAAP. Operating results for the periods presented are not necessarily indicative
of the results that may be expected for the fiscal year ending December 31, 2025, or any future period. These unaudited condensed consolidated
financial statements should be read in conjunction with the audited annual consolidated financial statements and notes included in the
Annual Report on Form 10-K for the year ended December 31, 2024, filed with the SEC on March 31, 2025 (the “2024 Form 10-K”).
Certain
prior period balances have been reclassified to conform to current period presentation. Any reclassifications had an immaterial effect
on the Company’s consolidated financial statements and had no effect on prior periods net income or stockholders’
equity.
All
share and per-share amounts in the accompanying footnotes have been retroactively adjusted to reflect the Company’s 1-for-30 reverse
stock split.
Liquidity
and Capital Resources
In
accordance with Accounting Standards Update (“ASU”) 2014-15, Presentation of Financial Statements – Going Concern
(Subtopic 205-40), the Company has evaluated whether there are conditions and events that raise substantial doubt about the Company’s
ability to continue as a going concern for at least one year after the date the condensed consolidated financial statements are issued.
The
Company has incurred significant losses and negative cash flows from operations since inception and expects to continue to incur losses
and negative cash flows for the foreseeable future. As a result, the Company had an accumulated deficit of approximately $ 65.4 million
at September 30, 2025. The Company’s cash and cash equivalents at September 30, 2025, were approximately $ 7.7 million. Based on
the Company’s current expected level of operating expenditures and the cash and cash equivalents on hand at September 30, 2025,
management concludes that there is substantial doubt about the Company’s ability to continue as a going concern for a period of
at least twelve (12) months subsequent to the issuance of the accompanying unaudited condensed consolidated financial statements. During
the third quarter of 2025, the Company completed various transactions to raise an additional $ 13.4 million in gross proceeds. Without
funding from the proceeds of a capital raise or strategic relationship or grant, management anticipates that the Company’s current
cash resources are sufficient to continue operations through May 2026. The Company will need to raise further capital through the sale
of additional equity or debt securities or other debt instruments, strategic relationships or grants, or other arrangements to support
its future operations, if revenue from operations does not significantly increase. If such funding is not available or not available
on terms acceptable to the Company, the Company’s current development plan may be curtailed. Furthermore, an alternative source
of funding to the sale of additional equity or debt securities is the exercise of outstanding warrants for which there can be no guarantee.
No adjustments have been made to the presented condensed consolidated financial statements as a result of this uncertainty.
9
Note
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Use
of Estimates
The
preparation of financial statements in conformity with GAAP in the U.S. requires management to make significant judgments and estimates
that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the reporting period. Management bases these significant judgments
and estimates on historical experience and other assumptions it believes to be reasonable based upon information presently available.
Actual results could differ from those estimates under different assumptions, judgments, or conditions.
Principles
of Consolidation
The
Company’s consolidated financial statements reflect its financial statements, those of its wholly owned subsidiaries, and certain
variable interest entities where the Company is the primary beneficiary. The accompanying consolidated financial statements include all
the accounts of the Company, its wholly owned subsidiaries, OncoSelect ® Therapeutics, LLC and PPLS, and the variable interest
entity, Village Oaks. All significant intercompany balances and transactions have been eliminated.
In
determining whether the Company is the primary beneficiary of a variable interest entity, it applies a qualitative approach that determines
whether it has both (1) the power to direct the economically significant activities of the entity and (2) the obligation to absorb losses
of, or the right to receive benefits from, the entity that could potentially be significant to that entity. The Company continuously
assesses whether it is the primary beneficiary of a variable interest entity as changes to existing relationships or future transactions
may result in the Company consolidating or deconsolidating one or more of its collaborators or partners.
Cash
and Cash Equivalents
For
the purpose of the statement of cash flows, the Company considers all highly liquid investments with original maturities of three months
or less at the time of purchase to be cash equivalents. Cash equivalents are stated at cost, which approximates market value, because
of the short maturity of these instruments.
Concentration
of Risk
The
Company has significant cash balances at financial institutions which throughout the year regularly exceed the federally insured limit
of $ 250,000 . Any loss incurred or a lack of access to such funds could have a significant adverse impact on the Company’s financial
condition, results of operations, and cash flow.
Advertising
Expense
The
Company expenses all advertising costs as incurred. Advertising expense was $ 273,087 and $ 232,396 for the nine months ended September
30, 2025 and 2024, respectively, and $ 101,265 and $ 101,271 for the three months ended September 30, 2025 and 2024, respectively.
Loss
Per Share
Basic
loss per share is computed by dividing net loss attributable to common stockholders by the weighted-average number of shares of the Company’s
Common Stock outstanding during the period. Diluted loss per share is computed by dividing net loss attributable to common stockholders
by the sum of the weighted-average number of shares of Common Stock outstanding during the period and the weighted-average number of
dilutive Common Stock equivalents outstanding during the period, using the treasury stock method. Dilutive Common Stock equivalents are
comprised of in-the-money stock options, convertible notes payable, unvested restricted stock, and warrants based on the average stock
price for each period using the treasury stock method.
10
The
following potentially dilutive securities have been excluded from the computations of weighted-average shares of Common Stock outstanding
as of September 30, 2025 and 2024, as they would be anti-dilutive:
SCHEDULE OF POTENTIALLY DILUTIVE SECURITIES
2025
2024
As of September 30,
2025
2024
Shares underlying options outstanding
9,055
11,243
Shares underlying convertible preferred stock
101,448
—
Shares underlying warrants outstanding
1,348,292
283,575
Shares underlying unvested restricted stock
6,805
13,843
Anti-dilutive securities
1,465,600
308,661
Revenue
Recognition
To
determine revenue recognition for the arrangements that the Company determines are within the scope of ASC 606, Revenue from Contracts
with Customers , the Company performs the following five steps: (1) identify the contract(s) with a customer, (2) identify the performance
obligations in the contract, (3) determine the transaction price, (4) allocate the transaction price to the performance obligations in
the contract, and (5) recognize revenue when (or as) the entity satisfies a performance obligation.
Post-acquisition
of PPLS, additional revenue streams have been consolidated starting September 19, 2023. PPLS generates three sources of revenue: (1)
patient service fees, (2) histology service fees, and (3) medical director fees. The Company recognizes as revenue the amount that reflects
the consideration to which it expects to be entitled in exchange for goods sold or services rendered primarily upon completion of the
testing process (when results are reported) or when services have been rendered.
The
Company follows a standard process, which considers historical denial and collection experience and other factors (including the period
of time that the receivables have been outstanding), to estimate contractual allowances and implicit price concessions, recording adjustments
in the current period as changes in estimates. The process for estimating revenues and the ultimate collection of accounts receivable
involves significant judgment and estimation.
SCHEDULE OF REVENUE RECOGNITION
2025
2024
Nine Months Ended
September 30,
Three Months Ended
September 30,
2025
2024
2025
2024
Patient service fees 1
$ 3,685,397
$ 6,259,806
$
1,172,948
$
2,049,851
Histology service fees
827,944
811,914
255,586
281,861
Medical director fees
51,171
50,136
17,274
16,943
Department of Defense observational studies
—
8,654
—
1,731
Other revenues
4,634
23,919
258
—
Total net revenue
$ 4,569,146
$ 7,154,429
$
1,446,066
$
2,350,386
1
Patient
services fees include direct billing for CyPath ® Lung diagnostic test of approximately $ 619,000 and $ 332,000 for the
nine months ended September 30, 2025 and 2024, respectively, and $ 296,000 and $ 133,000 for the three months ended September 30, 2025 and 2024, respectively.
Property
and Equipment
In
accordance with ASC 360-10, Accounting for the Impairment of Long-Lived Assets , the Company periodically reviews the carrying
value of its long-lived assets, such as property, equipment, and definite-lived intangible assets, to test whether current events or
circumstances indicate that such carrying value may not be recoverable. When evaluating assets for potential impairment, the Company
compares the carrying value of the asset to its estimated undiscounted future cash flows. If an asset’s carrying value exceeds
such estimated cash flows (undiscounted and with interest charges), the Company records an impairment charge for the difference. The
Company did not record any impairment for the three and nine months ended September 30, 2025, or for the fiscal year ended December 31,
2024.
Property
and equipment are carried at cost, net of accumulated depreciation. Depreciation is computed using the straight-line method over the
estimated useful life of the asset. Amortization of leasehold improvements is computed using the shorter of the lease term or estimated
useful life of the asset. Additions and improvements are capitalized, while repairs and maintenance are expensed as incurred. Useful
lives of each asset class are as follows:
SCHEDULE OF PROPERTY AND EQUIPMENT USEFUL LIFE
Asset Category
Useful Life
Computer equipment
3 - 5 years
Computer software
3 years
Equipment
3 - 5 years
Furniture and fixtures
5 - 7 years
Vehicles
5 years
Leasehold improvements
Lesser of lease term or useful life
11
Intangible
Assets
The
Company’s acquisition of PPLS on September 18, 2023, identified goodwill and intangible assets. Goodwill represents the purchase
price in excess of fair values assigned to the underlying identifiable net assets of the acquired business. The Company tests goodwill
for impairment annually and, therefore, does not record amortization. The intangible assets and their respective useful lives are as
follows: trade names and trademarks ( 18 years) and customer relationships ( 14 years). Intangible assets, net of accumulated amortization,
are summarized as follows as of September 30, 2025, and December 31, 2024:
SCHEDULE OF INTANGIBLE ASSETS
September 30,
December 31,
2025
2024
Cost
Goodwill
$ 1,404,486
$ 1,404,486
Trade names and trademarks
150,000
150,000
Customer relationships
700,000
700,000
Cost
2,254,486
2,254,486
Accumulated amortization
Trade names and trademarks
( 16,944 )
( 10,694 )
Customer relationships
( 101,667 )
( 64,167 )
Accumulated amortization
( 118,611 )
( 74,861 )
Intangible assets, net
$ 2,135,875
$ 2,179,625
The
Company incurred amortization of intangible assets of $ 43,750 for each of the nine months ended September 30, 2025 and 2024, and $ 14,583
for each of the three months ended September 30, 2025 and 2024.
Recent
Accounting Pronouncements
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 (“ASU 2024-03”), which requires disclosure about the types
of costs and expenses included in certain expense captions presented on the income statement. The new disclosure requirements are effective
for the Company’s annual periods beginning after December 15, 2026, and interim periods beginning after December 15, 2027, with
early adoption permitted. The Company is currently evaluating the impact of this pronouncement on its related disclosures.
Segment
Information
The
Company is organized into two operating segments, Diagnostic Research and Development (“R&D”) and Laboratory Services,
whereby its chief operating decision maker (“CODM”) assesses the performance of and allocates resources. The CODM is the
Chief Executive Officer. Diagnostic R&D includes research and development and clinical development on diagnostic tests and therapeutic
discoveries. Any revenues assigned to Diagnostic R&D are proceeds received from observational studies. Laboratory services include
all the operations from Village Oaks and PPLS in addition to sales and marketing costs of CyPath ® Lung from bioAffinity
Technologies.
SCHEDULE OF SEGMENT INFORMATION
2025
2024
2025
2024
Three months ended September 30,
Nine months ended
September 30,
2025
2024
2025
2024
Net revenue:
Diagnostic R&D
$ —
$ 1,731
$ —
$ 8,654
Laboratory
services
1,446,066
2,348,655
4,569,146
7,145,775
Total net revenue
1,446,066
2,350,386
4,569,146
7,154,429
Operating expenses:
Diagnostic R&D
( 473,900 )
( 368,202 )
( 1,420,290 )
( 1,264,696 )
Laboratory services
( 1,509,795 )
( 2,150,825 )
( 5,423,922 )
( 7,423,109 )
General corporate activities
( 1,755,217 )
( 1,805,223 )
( 5,160,479 )
( 4,473,516 )
Total operating expenses
( 3,738,912 )
( 4,324,250 )
( 12,004,691 )
( 13,161,321 )
Total operating loss
( 2,292,846 )
( 1,973,864 )
( 7,435,545 )
( 6,006,892 )
Non-operating (expense), net
( 2,755,056 )
( 24,417 )
( 4,295,882 )
( 54,392 )
Net loss before income tax expense
( 5,047,902 )
( 1,998,281 )
( 11,731,427 )
( 6,061,284 )
Income tax expense
( 3,182 )
( 2,559 )
( 40,861 )
( 11,650 )
Net loss
$ ( 5,051,084 )
$ ( 2,000,840 )
$ ( 11,772,288 )
$ ( 6,072,934 )
12
Research
and Development
Research
and development costs are charged to expense as incurred. The Company’s research and development expenses consist primarily of
expenditures for laboratory operations, preclinical studies, compensation, and consulting costs.
Accrued
Research and Development Costs
The
Company records accrued liabilities for estimated costs of research and development activities conducted by service providers, which
include preclinical studies. The Company records the estimated costs of research and development activities based upon the estimated
amount of services provided but not yet invoiced and includes these costs in accrued expenses in the accompanying condensed consolidated
balance sheets and within research and development expense in the accompanying condensed consolidated statements of operations.
The
Company accrues for these costs based on factors such as estimates of the work completed and in accordance with agreements established
with service providers. The Company makes significant judgments and estimates in determining the accrued expenses balance in each reporting
period. As actual costs become known, the Company adjusts its accrued liabilities. The Company has not experienced any material differences
between accrued costs and actual costs incurred since its inception.
Regulatory
Matters
Regulations
imposed by federal, state, and local authorities in the U.S. are a significant factor in providing medical care. In the U.S., drugs,
biological products, and medical devices are regulated by the Federal Food, Drug, and Cosmetic Act (“FDCA”), which is administered
by the Food and Drug Administration (“FDA”) and the Centers for Medicare & Medicaid Services (“CMS”). The
Company has not yet obtained marketing authorization from the FDA but is able to market its CyPath ® Lung test as a laboratory
developed test (“LDT”) sold by our wholly owned subsidiary PPLS, a clinical pathology laboratory accredited by the College
of American Pathologists (“CAP”) and certified under the Clinical Laboratory Improvement Amendments (“CLIA”).
Note
3. ACCOUNTS AND OTHER RECEIVABLES, NET
The
following is a summary of accounts receivables and other receivables:
SCHEDULE OF ACCOUNTS AND OTHER RECEIVABLES
September 30,
2025
December 31,
2024
Patient service fees
$ 235,403
$ 915,488
Histology service fees
167,000
190,648
Medical director fees
19,444
5,194
Other receivables
27,143
27,874
Total accounts and other receivables, net
$ 448,990
$ 1,139,204
Note
4. PREPAID EXPENSES AND OTHER CURRENT ASSETS
Prepaid
expenses and other current assets are summarized below:
SCHEDULE OF PREPAID EXPENSES AND OTHER CURRENT ASSETS
September 30,
2025
December 31,
2024
Prepaid insurance
$ 224,211
$ 248,364
Legal and professional
45,670
27,448
Other
190,306
147,183
Total prepaid expenses and other current assets
$ 460,187
$ 422,995
Note
5. PROPERTY AND EQUIPMENT, NET
Property
and equipment are summarized below:
SCHEDULE OF PROPERTY AND EQUIPMENT
September 30,
2025
December 31,
2024
Lab equipment
$ 679,995
$ 662,747
Computers and software
81,433
81,433
Leasehold improvements
32,781
19,353
Vehicles
175,630
148,103
Property and equipment, gross
969,839
911,636
Accumulated depreciation
( 666,717 )
( 536,251 )
Total property and equipment, net
$ 303,122
$ 375,385
Depreciation
expense was $ 132,830 and $ 119,526 for the nine months ended September 30, 2025 and 2024, respectively, and $ 44,599 and $ 40,472 for the
three months ended September 30, 2025 and 2024, respectively.
13
Note
6. ACCRUED EXPENSES
Accrued
expenses are summarized below:
SCHEDULE OF ACCRUED EXPENSES
September 30,
2025
December 31,
2024
Compensation
$ 717,762
$ 1,079,839
Legal and professional
141,714
98,477
Clinical
96,413
160,371
Other
28,658
60,035
Total accrued expenses
$ 984,547
$ 1,398,722
Note
7. UNEARNED REVENUE
The
Company engaged in an observational study of CyPath ® Lung with the U.S. Department of Defense (“DOD”). A total
of 70 CyPath ® Lung units were ordered and shipped. However, in compliance with FASB ASC 606, the performance obligation
was complete for only 40 units as of September 30, 2025. The performance obligation is deemed complete after samples have been collected,
processed, and analyzed and results communicated to patients. The unearned revenue balance amounted to $ 24,404 as of September 30, 2025,
and December 31, 2024.
During
third quarter 2025, the Company engaged with Veteran Administration (“VA”) medical centers to purchase CyPath ® Lung
tests. A total of 20 tests were ordered and shipped. However, in compliance with FASB ASC 606, the performance obligation was
complete for only 4 tests as of September 30, 2025. The performance obligation is deemed complete after samples have been collected,
processed, and analyzed and results communicated to patients. The unearned revenue balance amounted to $ 13,511 as
of September 30, 2025.
Note
8. FAIR VALUE MEASUREMENTS
The
Company analyzes all financial instruments with features of both liabilities and equity under the FASB accounting standard for such instruments.
Under this standard, financial assets and liabilities are classified in their entirety based on the lowest level of input that is significant
to the fair value measurement.
The
three levels of the hierarchy and the related inputs are as follows:
Level
Inputs
1
Unadjusted
quoted prices in active markets for identical assets and liabilities;
Unadjusted
quoted prices in active markets for similar assets and liabilities.
2
Unadjusted
quoted prices for identical or similar assets or liabilities in markets that are not active; or
inputs
other than quoted prices that are observable for the asset or liability.
3
Unobservable
inputs for the asset or liability.
The
estimated fair value of certain financial instruments, including cash and cash equivalents, accounts and other receivables, prepaid and
other current assets, accounts payable, accrued expenses, and note payable, are carried at historical cost basis, which approximates
their fair values because of the short-term nature of these instruments.
Warrants
The
Company issued liability classified warrants in connection with the issuance of the May 2025 warrants. The warrants were liability classified
as a result of certain terms in the May 2025 warrant agreement, and the terms were amended during September 2025 to trigger an equity
classification on the date of the reverse stock split. The Company uses a Black-Scholes model to estimate the fair value of the warrants.
Changes in the fair value of the warrants are recognized in “Change in fair value of warrants issued” for each reporting
period in the condensed consolidated statements of operations.
The
Company notes there were no liabilities as of September 30, 2025 and December 31, 2024. The Company remeasured the warrant liability
three times prior to converting the liability classification to equity classification. The Company initially recorded a warrant liability
of $ 2.9 million as a result of the May 2025 public offering. The Company revalued and recognized an aggregate of $ 3.8 million in change
in fair value of warrants issued before adjusting the warrant liability to equity classified warrants.
Note
9. LEASES
The
Company has one operating lease for its real estate and office space for the CAP/CLIA laboratory, as well as multiple finance leases
for lab equipment in Texas that were acquired through the September 18, 2023, acquisition. On April 1, 2025, the Company terminated one
of the finance leases related to lab equipment due to the Company’s targeted strategic actions announced in March 2025. Additionally,
the Company entered into another operating lease on September 1, 2024, with regard to office space. The Company has operating leases
consisting of office space with remaining lease terms ranging from 1.8 to 4.9 years as of September 30, 2025. The Company has finance
leases consisting of lab equipment with remaining lease terms ranging from approximately 0.6 to 1.3 years as of September 30, 2024, for
which the Company has determined that it will use the equipment for a major part of its remaining economic life.
The
lease agreements generally do not provide an implicit borrowing rate. Therefore, the Company used a benchmark approach as of the date
of inception of the leases to derive an appropriate incremental borrowing rate to discount remaining lease payments. The Company benchmarked
itself against other companies of similar credit ratings and comparable quality and derived imputed interest rates ranging from 6.41 %
to 8.07 % for the lease term lengths.
Leases
with an initial term of 12 months or less are not recorded on the balance sheet. There are no material residual guarantees associated
with any of the Company’s leases, and there are no significant restrictions or covenants included in the Company’s lease
agreements. Certain leases include variable payments related to common area maintenance and property taxes, which are billed by the landlord,
as is customary with these types of charges for office space. The Company has not entered into any lease arrangements with related parties,
and the Company is not the sublessor in any arrangement.
The
Company’s existing leases contain escalation clauses and renewal options. The Company has evaluated several factors in assessing
whether there is reasonable certainty that the Company will exercise a contractual renewal option. For leases with renewal options that
are reasonably certain to be exercised, the Company included the renewal term in the total lease term used in calculating the right-of-use
asset and lease liability.
14
The
components of lease expense, which are included in selling, general and administrative expense and depreciation and amortization for
the three and nine months ended September 30, 2025 and 2024, are as follows:
SCHEDULE OF COMPONENTS OF LEASE EXPENSE
2025
2024
2025
2024
Three months ended
September 30,
Nine months ended
September 30,
2025
2024
2025
2024
Amortization of right-of-use asset - finance lease
$ 54,177
$ 96,243
$ 204,597
$ 288,729
Interest on lease liabilities - finance lease
3,227
21,533
23,718
67,318
Operating lease cost
39,764
33,198
119,293
93,029
Total lease cost
$ 97,168
$ 150,974
$ 347,608
$ 449,076
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from finance leases
$ ( 58,031 )
$ ( 91,038 )
$ ( 251,272 )
$ ( 270,143 )
Operating cash flows from operating leases
( 38,220 )
( 203 )
( 94,458 )
( 1,235 )
SCHEDULE OF BALANCE SHEET INFORMATION RELATING TO LEASES
Operating leases:
September 30, 2025
December 31, 2024
Operating lease right-of-use, assets
$ 367,398
$ 463,011
Operating lease liability, current
$ 136,197
$ 127,498
Operating lease liability, non-current
238,942
342,098
Total operating lease liabilities
$ 375,139
$ 469,596
Finance leases:
September 30, 2025
December 31, 2024
Finance lease right-of-use asset, gross
$ 565,030
$ 1,294,168
Accumulated amortization
( 451,477 )
( 513,296 )
Finance lease right-of-use asset, net
$ 113,553
$ 780,872
Finance lease liability, current portion
$ 123,757
$ 395,301
Finance lease liability, long-term
1,998
444,448
Total finance lease liabilities
$ 125,755
$ 839,749
Weighted-average remaining lease term:
September 30, 2025
December 31, 2024
Operating leases (in years)
3.22
4.21
Finance leases (in years)
0.64
2.39
Weighted-average discount rate:
September 30, 2025
December 31, 2024
Operating leases
7.32 %
7.41 %
Finance leases
7.85 %
8.03 %
Future
minimum lease payments under non-cancellable leases as of September 30, 2025, are as follows:
SCHEDULE OF FUTURE MINIMUM LEASE PAYMENT UNDER NON-CANCELLABLE
Operating Leases
Finance
Leases
Remaining for 2025
$ 39,696
$ 61,384
2026
159,282
67,425
2027
110,063
—
2028
40,616
—
2029
42,252
—
2030 and thereafter
28,919
—
Total undiscounted cash flows
420,828
128,809
Less discounting
( 45,689 )
( 3,054 )
Present value of lease liabilities
$ 375,139
$ 125,755
15
Note
10. NOTES PAYABLE
Vehicles
Notes Payable
On
January 10, 2025, the Company entered into a finance agreement to purchase a 2024 Toyota Corolla for $ 33,517 with a maturity date of
January 18, 2031 . The loan bears fixed interest at a rate of 11.65 % per annum, with monthly payments of $ 651 , which is comprised of principal
and interest. This loan is collateralized by the underlying vehicle. The balance of this loan as of September 30, 2025, was $ 30,840 .
The current portion of the balance of this loan as of September 30, 2025 was $ 4,457 .
On
March 18, 2024, the Company entered into a finance agreement to purchase a 2024 Toyota Corolla for $ 33,620 with a maturity date of February
18, 2030 . The loan bears fixed interest at a rate of 5.99 % per annum, with monthly payments of $ 467 , which is comprised of principal
and interest. This loan is collateralized by the underlying vehicle. The balance of this loan as of September 30, 2025, and December
31, 2024, was $ 21,700 and $ 24,849 , respectively. The current portion of the balance of this loan as of September 30, 2025, and December
31, 2024, was $ 4,425 and $ 5,603 , respectively.
Directors
and Officers Insurance Policy – 2025
In
September 2025, the Company obtained short-term financing of approximately $ 127,500 with 10 monthly payments of approximately $ 13,000
and interest at a 11.64 % fixed annual rate for director and officer insurance policies. The current portion of the balance of the Company’s
Directors and Insurance short-term financing as of September 30, 2025, was $ 128,000 and $ 167,000 as of December 31, 2024, for the 2024
Directors and Officers Insurance Policy.
Note
11. COMMITMENTS AND CONTINGENCIES
Legal
Matters
From
time to time, the Company is involved in various disputes and litigation matters that arise in the ordinary course of business. To date,
the Company has no material pending legal proceedings.
Note
12. COMMON STOCK
Common
Stock
The
Company has authorized a total of 350,000,000 shares of Common Stock, $ 0.007 par value per share. On July 22, 2025, the Company received
stockholder approval to increase the number of authorized shares of Common Stock from 100,000,000 shares to 350,000,000 shares, and on
August 13, 2025, the Company filed an amendment to its Certificate of Incorporation with the Secretary of State of the State of Delaware
to effect the increase. The Company has issued 3,473,065 shares of Common Stock, of which 6,805 are unvested restricted stock awards
as of September 30, 2025, and 519,155 shares of Common Stock, of which 11,635 are unvested restricted stock awards as of December 31,
2024 adjusted for the 30-1 reverse stock split.
On
August 13, 2025, the Company entered into a securities purchase agreement with certain institutional and accredited investors, pursuant
to which the Company agreed to issue and sell, in a private placement, (i) 990 shares of the Company’s newly designated Series
B Convertible Preferred Stock, with a par value $ 0.001 per share and stated value of $ 1,000 per share initially convertible into 143,476
shares of the Company’s Common Stock, par value $ 0.007 per share at an initial conversion price of $ 6.90 per share and (ii) warrants
to purchase up to 223,824 shares of the Company’s Common Stock at an exercise price of $ 10.56 per share of Common Stock. The investors
have converted 290 of the 990 Series B Convertible Preferred Stock in exchange for 42,028 shares of Common Stock as of September 30,
2025.
On
September 29, 2025, the Company consummated a best efforts public offering of an aggregate of (i) 1,047,694 shares of Common Stock and
(ii) pre-funded warrants to purchase up to 874,067 shares of Common Stock in lieu of shares of Common Stock. Each share was sold at a
public offering price of $ 2.50 . Each pre-funded warrant was sold at a public offering price of $ 2.493 . The total gross proceeds for the
transaction were approximately $ 4.8 million.
On
May 22, 2025, the Company entered into an at-the-market issuance sales agreement (the “ATM Agreement”) with WallachBeth Capital
LLC (“WallachBeth”), as sales agent providing for the sale of our common stock from time to time in an “at the market
offering” program. The aggregate market value of the shares of Common Stock eligible for sale is currently $ 5,801,000 . The ATM
Agreement provides that WallachBeth will receive 3.0 % of the gross sales price sold under the ATM Agreement. From May 22, 2025, through
September 30, 2025, the Company sold 114,672 shares of Common Stock through the ATM Agreement which accumulated approximately $ 1.2 million
in gross proceeds.
16
Note
13. STOCK-BASED COMPENSATION
Under
the Company’s 2104 Equity Incentive Plan (the “2014 Plan”), the Company is authorized to grant options or restricted
stock for up to 66,667 shares of Common Stock. On June 6, 2023, the Company received stockholder approval to increase the number of authorized
shares from 38,095 to 66,667 , adjusted for the 30-1 reverse split. Options or restricted stock awards may be granted to employees, the
Company’s board of directors, and external consultants who provide services to the Company. Options and restricted stock awards
granted under the 2014 Plan have vesting schedules with terms of one to three years and become fully exercisable based on specific terms
imposed at the date of grant. The 2014 Plan expired at the end of its 10 -year term in March 2024. A new 2024 Incentive Compensation Plan
(the “2024 Plan”) was approved at the Annual Meeting of Shareholders on June 4, 2024.
The
Company has recorded stock-based compensation expense related to the issuance of restricted stock awards in the following line items
in the accompanying condensed consolidated statements of operations:
SUMMARY OF STOCK-BASED COMPENSATION EXPENSE RECOGNIZED FOR STOCK OPTION AWARDS
2025
2024
2025
2024
Three Months Ended
September 30,
Nine Months Ended
September 30,
2025
2024
2025
2024
Research and development
$ —
$ 30,605
$ 12,916
$ 87,832
Selling, General and administrative
67,132
155,082
592,439
667,762
Total stock-based compensation
expense
$ 67,132
$ 185,687
$ 605,355
$ 755,594
The
following table summarizes stock option activity under the 2014 Plan and 2024 Plan:
SUMMARY OF OPTION ACTIVITY
Number of
options
Weighted-average
exercise price
Weighted-average
remaining contractual
term (in years)
Aggregate
intrinsic value
Outstanding at December 31, 2024
9,649
$ 207.84
4.45
—
Granted
—
—
—
—
Exercised
—
—
—
—
Forfeited
( 594 )
147.28
—
—
Outstanding at September 30, 2025
9,055
$ 211.82
3.90
—
Vested and exercisable at September 30, 2025
9,055
$ 211.82
3.90
—
As
of September 30, 2025, there was no unrecognized compensation cost related to non-vested stock options.
The
following table summarizes restricted stock award activity under the 2014 Plan and 2024 Plan:
SUMMARY OF RESTRICTED STOCK AWARD
Number of
As of September 30, 2025
restricted
stock awards
(RSA)
Weighted-
average
grant price
FMV on
grant date
Vested
number
of RSA
Unvested
number
of RSA
Balance at December 31, 2024
44,107
$ 57.08
$ 2,517,843
39,415
4,692
Granted
8,598
24.89
214,003
5,628
2,113
Forfeited
( 856 )
24.30
( 20,800 )
—
—
Balance at September 30, 2025
51,849
$ 52.28
$ 2,711,046
45,043
6,805
During
the nine months ended September 30, 2025, the Company issued restricted stock awards (“RSAs”) for 8,598 shares of Common
Stock to employees, non-employees, and the board of directors. The shares vest in equal monthly installments over terms of immediately
and up to three years , subject to the employees and non-employees providing continuous service through the vesting date. During the nine
months ended September 30, 2025, 5,628 shares vested from RSAs granted in 2025, and 6,788 shares vested from RSA’s granted prior to 2025.
17
Note
14. WARRANTS
The
Company’s outstanding Common Stock warrants are equity classified. As of September 30, 2025, and December 31, 2024, the
Company had 1,348,292
and 409,937
warrants outstanding to purchase one share of the Company’s Common Stock for each warrant at a weighted average price of
$ 28.44 .
These warrants expire at various dates through August 2030. During the nine months ended September 30, 2025, a total number of 835,303
warrants were exercised into an equivalent number of shares of Common Stock as compared to 35,558
being exercised during the nine months ended September 30, 2024. During the third quarter of 2025, a total of 63,907 warrants were
forfeited through a cashless exercise. The proceeds of the exercised warrants for the nine months ended September 30, 2025, were
approximately $ 4.8
million, compared to proceeds of $ 1.3
million during the nine months ended September 30, 2024.
On
February 25, 2025, the Company entered into a warrant inducement agreement (the “February Inducement Agreement”) with certain
holders (the “Holders”) of the Company’s warrants to purchase shares of the Company’s Common Stock, issued in
a private placement offering that closed on October 21, 2024 (the “October Warrants”), and a private placement offering that
closed on August 5, 2024 (the “August Warrants” and, together with the October Warrants, collectively, the “Existing
Warrants”). In consideration of the Holders’ immediate exercise of the Existing Warrants in accordance with the February
Inducement Agreement, the Company issued unregistered Common Stock purchase warrants (the “New Warrants”) to purchase an
aggregate of up to 97,538 shares of Common Stock (the “New Warrant Shares”) to the Holders of the Existing Warrants, with
an exercise price of $ 25.50 .
On
May 7, 2025 the Company completed a public offering with warrants (“May 2025 Warrants”) to purchase of 507,812 . The May 2025
Warrants have an initial exercise price of $ 10.56 per share. and are exercisable for a term of five years on a date that is five years
after the later of receiving the shareholder The number of shares of our Common Stock issuable
upon exercise of the May 2025 Warrant Shares is subject to the following adjustments: (i) a 30% increase in the number of shares of Common
Stock that would be issuable upon exercise of the May 2025 Warrants if a reverse stock split is effected prior to the expiration of the
May 2025 Warrants (the “Reverse Stock Split Adjustment”), and (ii) subject to Warrant Stockholder Approval (as defined below),
a decrease of the exercise price of the May 2025 Warrants, if in a subsequent offering of the Company’s securities the price paid
for Common Stock, the exercise price of any options or warrants or the conversion price of any convertible securities issued in such
subsequent offering is less than the exercise price immediately prior to such subsequent offering, to an exercise price that is equal
to the lowest of the price paid for Common Stock, the exercise price of any options or warrants or the conversion price of any convertible
securities issued in such subsequent offering (subject to a floor of $ 4.50 per share) and an increase in the number of shares of Common
Stock underlying the May 2025 Warrants upon such exercise price reset so that the reset exercise price multiplied by the increased number
of shares equals the aggregate proceeds that would have resulted from the full exercise of the May 2025 Warrants immediately prior to
the reset (the “Anti-Dilution Adjustment”). After the adjustments the Company issued a total of 2,408,908 warrants related
to the May 2025 Warrants at an exercise price of $ 4.50 .
On
August 13, 2025, the Company entered into a warrant inducement agreement with the holder of a warrant to purchase 15,000 shares of Common
Stock originally issued on August 5, 2024 , with a current exercise price of $ 37.50 per share (the “August 2024 Warrant”)
and a warrant to purchase 21,667 shares of Common Stock originally issued on October 21, 2024 with a current exercise price of $ 45.00
per share, pursuant to which the Holder agreed to exercise in cash the Existing Warrants at a reduced exercise price of $ 6.90 per share,
for gross proceeds to the Company of $ 253,000 . As an inducement to such exercise, the Company agreed to issue to the holder unregistered
warrants to purchase up to 47,666 shares of the Company’s Common Stock. The new warrants, which have an exercise price of $ 10.56
per share and will not become exercisable until the Company’s stockholders approve the issuance of shares of Common Stock. Following
stockholder approval, the warrants have a term of five years.
On
August 13, 2025, the Company entered into a securities purchase agreement with certain institutional and accredited investors, pursuant
to which the Company agreed to issue and sell, in a private placement, (i) 990 shares of the Company’s newly designated Series
B Convertible Preferred Stock, with a par value $ 0.001 per share and stated value of $ 1,000 per share initially convertible into 143,476
shares of the Company’s Common Stock, par value $ 0.007 per share at an initial conversion price of $ 6.90 per share and (ii) warrants
to purchase up to 223,824 shares of the Company’s Common Stock at an exercise price of $ 10.56 per share of Common Stock.
The
following table summarizes the calculated aggregate fair values for the warrants issued in the two August offerings to be equity classified
using the Black-Scholes method based on the following assumptions for the Offering:
SUMMARY
OF AGGREGATE FAIR VALUES FOR THE WARRANT ISSUED
Exercise price per share of warrant
$ 10.56
Fair market closing price per share of Common Stock
$ 7.66
Volatility
153 %
Expected term (years)
5
Risk-free interest rate
3.82 %
Dividend yield
0 %
The
fair value of the warrants using the assumptions above was $143,315 for the inducement warrants and $604,483 for the warrants related
to the Series B Convertible Preferred Stock, $113,976 for the change in fair value related to the change in exercise price in the inducement
warrants. The fair value of the above warrants was recorded in Additional paid-in capital.
As
of September 30, 2025, there were tradeable warrants to purchase up to an aggregate of 53,374 shares of Common Stock outstanding and
non-tradeable warrants to purchase an aggregate of up to 90,148 shares of Common Stock outstanding.
SCHEDULE OF CLASS OF WARRANT
Number of
warrants
issued
Weighted-
average
exercise
price
Number of
warrants exercised
Number of
warrants outstanding
Pre-IPO convertible
notes
96,616
$ 159.35
—
96,616
IPO tradeable
77,560
91.95
( 24,186 )
53,374
IPO non-tradeable
100,105
91.95
( 10,366 )
90,148
Direct offering March 8,
2024
53,530
37.50
( 35,553 )
17,777
Placement agent direct
offering March 8, 2024
1,066
49.20
—
1,066
Inducement/direct offering
August 5, 2024
58,402
—
( 58,402 )
—
Placement agent direct
offering August 5, 2024
1,659
45.00
—
1,659
Direct offering October
21, 2024
88,757
17.40
( 59,544 )
29,213
Warrant inducement February
25, 2025
97,538
25.50
—
97,538
Public offering May 7,
2025
2,408,908
4.50
( 1,719,497 )
689,411
August PIPE/Inducement
offering August 13, 2025
271,490
10.56
—
271,490
Balance
at September 30, 2025
3,255,840
$ 28.44
( 1,907,548 )
1,348,292
Note
15. SUBSEQUENT EVENTS
In
October 2025, the Company entered into definitive agreements for the purchase and sale of 720,000 shares of common stock, par value $ 0.007
per share, at a purchase price of $ 2.50 per share in a registered direct offering priced at-the-market under Nasdaq rules. The gross
proceeds to the Company from the offering were approximately $ 1.8 million before deducting placement agent fees and other offering expenses
payable by the Company.
18
ITEM
2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
You
should read the following discussion and analysis of our financial condition and results of operations together with our financial statements
and the related notes appearing elsewhere in this Quarterly Report on Form 10-Q. In addition to historical information, this discussion
and analysis contains forward-looking statements that involve risks, uncertainties and assumptions. Our actual results may differ materially
from those discussed below. Factors that could cause or contribute to such differences include, but are not limited to, those identified
below, and those discussed in the section titled “Risk Factors” included in our Annual Report on Form 10-K for the fiscal
year ended December 31, 2024, as may be amended, supplemented or superseded from time to time by other reports we file with the SEC.
All amounts in this report are in U.S. dollars, unless otherwise noted.
Company
Overview
Business
We
develop noninvasive diagnostics to detect early-stage lung cancer and other diseases of the lung using flow cytometry and automated analysis
developed by machine learning, a form of AI. One of our diagnostic tests analyzes cell populations, including cancer and cancer-related
cells, that are indicative of a specific diseased state.
Our
diagnostic test, CyPath ® Lung, addresses the need for noninvasive detection of early-stage lung cancer. Lung cancer is
the leading cause of cancer-related deaths worldwide. Physicians order CyPath ® Lung to assist in their assessment of patients
who are at high risk for lung cancer. The CyPath ® Lung test enables physicians to more confidently identify patients who
will likely benefit from timely intervention and more invasive follow-up procedures and those who are likely without lung cancer and
should continue screening in accordance with guidelines. CyPath ® Lung has the potential to increase overall diagnostic
accuracy of lung cancer, which could lead to increased survival, fewer unnecessary invasive procedures, reduced patient anxiety, and
lower medical costs.
Commercial
laboratory services, including CyPath ® Lung, are performed at our wholly owned subsidiary PPLS which we acquired by purchasing
the assets of Village Oaks Pathology Services, P.A., a Texas professional association d/b/a Precision Pathology Services, that included
the CAP-accredited and CLIA-certified commercial laboratory it owned. We own and operate the clinical anatomic and clinical pathology
laboratory. CyPath ® Lung is offered for sale to physicians by PPLS.
We
continue to advance development of our flow cytometry+AI platform for diagnostic tests targeted at COPD and asthma. Diagnostics under
development are designed to detect specific receptors in sputum that determine the effectiveness of new and emerging therapies for asthma
and COPD that have proved to effectively treat some but not all patients.
Through
our wholly owned subsidiary, OncoSelect ® Therapeutics, LLC, we have conducted research that has led to discoveries and
advancement of novel cancer therapeutic approaches that specifically and selectively target cancer cells. We continue to advance research
and development for use of this technology for topical treatment of squamous cell skin cancer. We expect to present our findings at conferences
and publish our research in peer-reviewed journals in the near future. We intend to seek strategic partners to develop our therapeutic
discoveries which could result in broad-spectrum cancer treatments in the future.
Research
and optimization of our platform technologies are conducted in laboratories at our wholly owned subsidiary PPLS and leased laboratory
space at The University of Texas at San Antonio.
Current
Year Financial Highlights
Key
financial results for the nine months ended September 30, 2025, include:
●
CyPath ®
Lung testing revenue increased approximately 86% to $619,000 as compared to $332,000 for the nine months ended September 30, 2024,
due to an increase in total test results delivered to 775 for the nine months ended September 30, 2025.
●
Sales
of CyPath ® Lung reached a record high in the third quarter of 2025, representing a 95% increase over the previous
quarter. The increase reflects growing adoption by Veterans’ hospitals and market expansion in the mid-Atlantic region. In
the first nine months of 2025, sales of CyPath ® Lung rose 97% over the same period in 2024.
●
The
Company raised approximately $10.4 million in gross proceeds from equity transactions in the current quarter to fund operating activities.
●
Primarily
as a result of the Company’s targeted strategic actions to discontinue certain unprofitable pathology services, reduce costs
through operational efficiency, and drive sales growth for CyPath ® Lung, consolidated revenue decreased approximately
36% to $4.6 million as compared to $7.2 million for the nine months ended September 30, 2024.
19
Recent
Developments
Financial
Results
On
November 5, 2025, the Company announced sales of CyPath ® Lung saw consistent month-over-month and quarter-over-quarter
growth. Tests processed in October 2025 continue the upward trend with completed tests representing a 111% increase over the monthly
average for the first nine months of 2025. Third-quarter sales volume increased 95% over the prior quarter. Medical centers ordering
multiple CyPath ® Lung tests increased 106% in the third-quarter compared to the prior quarter and increased by 67% in
October compared to the 2025 year-to-date monthly average.
Patient
Case Studies
Detection
at Stage 1A followed by treatment offers a 95% 10-year survival rate as compared to the current overall 5-year survival rate of 26%,
according to a NEJM study. In addition to the three case studies reported in July, 2025, in which CyPath ® Lung detected
lung cancer at Stage 1A when existing treatments can be curative, the Company released details in September, 2025 of four patient case
studies in which CyPath ® Lung was the critical factor in clinical decision making, including instances in which cancer
was detected at Stage 1A.
On
September 26, 2025, the Company released details of three separate case studies – one in which use of CyPath ® Lung
led to detecting lung cancer at Stage 1A, its earliest and possibly curative stage, and two where risky invasive procedures were avoided
for patients facing difficult healthcare choices.
On
September 9, 2025, the Company released details of a case in which CyPath ® Lung identified lung cancer in a patient with
difficult-to-diagnose ground-glass pulmonary nodules which shifted the course of care from watchful waiting for up to 5 years to confirmed
malignancy and immediate treatment.
Appointment
of New Board Members
On
August 18, 2025, the Company announced the appointment of Roberto Rios, CPA, and John J. Oppenheimer, M.D., to its Board of Directors.
Mr. Rios has more than four decades of executive leadership in corporate finance and governance across industries including biotechnology
and medical devices, including financial leadership roles at ILEX Oncology, BioMedical Enterprises. Dr. Oppenheimer is the Director of
Clinical Research at Pulmonary and Allergy Associates and Clinical Professor of Medicine at Rutgers and a leader in the diagnosis and
treatment of asthma and COPD and an advisor to pharmaceutical companies focused on lung health.
Patent
Awards
On
October 16, 2025, the Company announced it received a notice of allowance from the U.S. Patent Office for its patent application that
protects its diagnostic algorithm and test method to detect lung cancer.
On
October 28, 2025, the Company announced that the Australian Patent Office accepted a patent application for the Company’s proprietary
platform technology for assessing lung health and predicting the likelihood of multiple lung diseases.
Recent
Financings
All
share and per-share amounts in the accompanying footnotes have been retroactively adjusted to reflect the Company’s 1-for-30 reverse
stock split.
In
October 2025, the Company entered into definitive agreements for the purchase and sale of 720,000 shares of common stock, par value $0.007
per share, at a purchase price of $2.50 per share in a registered direct offering priced at-the-market under Nasdaq rules. The gross
proceeds to the Company from the offering were approximately $1.8 million before deducting placement agent fees and other offering expenses
payable by the Company.
On
September 29, 2025, the Company consummated a best efforts public offering of an aggregate of (i) 1,047,694 shares of Common Stock and
(ii) pre-funded warrants to purchase up to 874,067 shares of Common Stock in lieu of shares of Common Stock. Each share was sold at a
public offering price of $2.50. Each pre-funded warrant was sold at a public offering price of $2.493. The total gross proceeds for the
transaction were approximately $4.8 million.
On
August 13, 2025, the Company entered into a securities purchase agreement with certain institutional and accredited investors, pursuant
to which the Company agreed to issue and sell in a private placement (i) 990 shares of the Company’s newly designated Series B
Convertible Preferred Stock, with a par value $0.001 per share and stated value of $1,000 per share, for gross proceeds to the Company
of $990,000, which were initially convertible into 143,476 shares of the Company’s Common Stock at an initial conversion price
of $6.90 per share and (ii) warrants to purchase up to 223,824 shares of the Company’s Common Stock at an exercise price of $10.56
per share of Common Stock.
20
On
August 13, 2025, the Company entered into a warrant inducement agreement with the holder of a warrant to purchase 15,000 shares of Common
Stock originally issued on August 5, 2024, with a current exercise price of $37.50 per share and a warrant to purchase 21,666 shares
of Common Stock originally issued on October 21, 2024, with a current exercise price of $45.00 per share, pursuant to which the Holder
agreed to exercise in cash the Existing Warrants at a reduced exercise price of $6.90 per share, for gross proceeds to the Company of
$253,000. As an inducement to such exercise, the Company agreed to issue to the holder unregistered warrants (the “New Warrants”)
to purchase up to 47,666 shares of the Company’s Common Stock. The New Warrants, which have an exercise price of $10.56 per share
and will not become exercisable until the Company’s stockholders approve the issuance of shares of Common Stock.
Nasdaq
Compliance
On
August 7, 2025, the Company received notice from Nasdaq that it had not regained compliance with Listing Rule 5550(a)(2) (the “Minimum
Bid Price Rule”) and was not eligible for a second 180-day compliance period as it did not comply with the minimum stockholders’
equity requirement for initial listing on the Nasdaq Capital Market. As a result, unless the Company requested an appeal by August 14,
2025, its securities would be scheduled for delisting from The Nasdaq Capital Market and would be suspended at the opening of business
on August 18, 2025. On August 14, 2025, the Company submitted an appeal to Nasdaq which stayed the delisting and suspension of the Company’s
securities pending the decision of the panel. On August
14, 2025, the Company received written notice from Nasdaq that its hearing has been scheduled for September 11, 2025. At the hearing,
the Company presented its views and its plans to regain compliance with the Minimum Bid Price Rule and Listing Rule 5550(b)(1)
(the “Minimum Stockholders’ Equity Rule”) to the panel. On September 18, 2025, Nasdaq granted us an extension
until October 2, 2025 to demonstrate compliance with the Minimum Bid Price Rule and the Minimum Stockholders’ Equity Rule. On
October 14, 2025, the Company received written notice from The Nasdaq Stock Market LLC stating that the panel has found the Company
to be in compliance with the Minimum Bid Price Rule and the Minimum Stockholders’ Equity Rule. The
letter also indicated that the Company will be subject to a mandatory panel monitor for a period of one year. If, within that one-year
monitoring period, the Company fails to comply with the Minimum Stockholders’ Equity Rule, the Company will not be permitted additional
time to regain compliance. However, the Company will have an opportunity to request a new hearing with the Nasdaq Hearings Panel prior
to the Company’s securities being delisted from Nasdaq.
Financial
To
date, we have devoted a substantial portion of our efforts and financial resources to the development of our diagnostic test, CyPath ®
Lung. As a result, since our inception in 2014, we have funded our operations principally through private and public sales of our
equity. As of September 30, 2025, we had cash and cash equivalents of $7.7 million. As of October 29, 2025, we had cash and cash equivalents
of $8.4 million, which we expect will support our operations through May 2026. We have incurred significant losses and negative cash
flows from operations since inception and expect to continue to incur losses and negative cash flows for the foreseeable future. Based
on the Company’s current expected level of operating expenditures and the cash and cash equivalents on hand at September 30, 2025,
management concludes that there is substantial doubt about the Company’s ability to continue as a going concern for a period of
at least twelve (12) months subsequent to the issuance of the accompanying condensed consolidated financial statements.
Prior
to acquisition of the clinical pathology laboratory by PPLS, Village Oaks, under the trade name Precision Pathology Services, had licensed
and developed CyPath ® Lung as a laboratory developed test (“LDT”) for sale to physicians. The license agreement
provided that revenues from the sale would be split evenly between the Company and Village Oaks. In the second quarter of 2022, prior
to the acquisition, we started to recognize revenue as part of a limited beta market testing program of the CyPath ® Lung
test. We have never been profitable, and as of September 30, 2025, we had a working capital of approximately $6.3 million and an accumulated
deficit of approximately $65.4 million. We expect to continue to incur significant operating losses for the foreseeable future as we
continue the development of our diagnostic tests and advance our diagnostic tests through clinical trials.
We
anticipate raising additional cash needed through the private or public sales of equity or debt securities, collaborative arrangements,
or a combination thereof to continue to fund our operations and develop our products. There is no assurance that any such collaborative
arrangement will be entered into or that financing will be available to us when needed in order to allow us to continue our operations
or, if available, on terms acceptable to us. If we do not raise sufficient funds in a timely manner, we may be forced to curtail operations,
delay our clinical trials, cease operations altogether, or file for bankruptcy.
21
Results
of Operations
Three
Months Ended September 30, 2025, Compared to Three Months Ended September 30, 2024
Net
loss for the three months ended September 30, 2025, was approximately $5.1 million, compared to a net loss of approximately $2.0 million
for the three months ended September 30, 2024.
Revenue
Since
acquisition of the clinical pathology laboratory on September 19, 2023, additional revenue streams have been consolidated. PPLS generates
three sources of revenue: (1) patient service fees, (2) histology service fees, and (3) medical director fees. The Company recognizes
as revenue the amount that reflects the consideration to which it expects to be entitled in exchange for goods sold or services rendered
primarily upon completion of the testing process (when results are reported) or when services have been rendered.
For
the Three Months Ended
September
30,
2025
2024
Patient service
fees 1
$ 1,172,948
$ 2,049,851
Histology service fees
255,586
281,861
Medical director fees
17,274
16,943
Department of Defense observational
studies
—
1,731
Other
revenues
258
—
Total
net revenue
$ 1,446,066
$ 2,350,386
1
Patient services fees include direct billing for CyPath ® Lung diagnostic tests as well as anatomical tests and pathology
services unrelated to CyPath ® Lung including services discontinued due to unprofitability.
Consolidated
revenue decreased approximately $0.9 million, or 38%, to $1.5 million for the three months ended September 30, 2025, as compared to $2.4
million for the three months ended September 30, 2024, primarily as a result of the Company’s targeted strategic actions to discontinue
certain unprofitable pathology services and drive sales growth for CyPath ® Lung. CyPath ® Lung testing revenue
increased approximately $63,000, or 47%, to $296,000 for the three months ended September 30, 2025, compared to $133,000 for the three
months ended September 30, 2024, as a result of a total of 385 test results delivered for the three months ended September 30, 2025,
compared to 172 tests for the three months ended September 30, 2024.
Operating
Expenses
Three
Months Ended
Change
in 2025
September
30,
Versus
2024
2025
2024
$
%
Operating expenses:
Direct
costs and expenses
$ 942,211
$ 1,440,158
$ (497,947 )
(35 )%
Research
and development
330,589
274,497
56,092
20 %
Clinical
development
143,311
93,705
49,606
53 %
Selling,
general and administrative
2,209,441
2,364,592
(155,151 )
(7 )%
Depreciation
and amortization
113,360
151,298
(37,938 )
(25 )%
Total
operating expenses
$ 3,738,912
$ 4,324,250
$ (585,338 )
(14 )%
Operating
expenses totaled approximately $3.7 million and $4.3 million during the three months ended September 30, 2025 and 2024, respectively.
The decrease in operating expenses is the result of the following factors:
Direct
costs and expenses
Our
direct costs and expenses are primarily direct labor for pathology services, laboratory supplies and reagents, laboratory equipment,
and allocated shared facilities. Direct costs and expenses totaled $0.9 million and $1.4 million during the three months ended September
30, 2025 and 2024, respectively. The decrease of approximately $0.5 million for 2025 compared to 2024 was primarily attributable to the
targeted strategic actions which occurred in March 2025, aimed at streamlining operations and reducing costs related to our lab operations.
22
Research
and Development Expenses
Our
research and development expenses consist primarily of expenditures for lab operations, preclinical studies, compensation, and consulting
costs.
Research
and development expenses totaled approximately $331,000 and $275,000 for the three months ended September 30, 2025 and 2024, respectively.
The increase of approximately $56,000, or 20%, for the three months ended September 30, 2025, compared to the same period in 2024 was
primarily attributable to an increase project costs as we continue to advance development for diagnostic tests targeted at COPD and asthma.
Clinical
Development
Clinical
development expenses totaled approximately $143,000 and $94,000 for the three months ended September 30, 2025 and 2024, respectively.
The increase of approximately $49,000, or 53%, for the three months ended September 30, 2025, compared to the same period in 2024 was
primarily attributable to an increase in professional fees in 2025 related to managing our clinical strategy for our pivotal clinical
trial.
Selling,
General and Administrative
Our
selling, general and administrative expenses consist primarily of expenditures related to employee compensation, selling and marketing
costs, legal, accounting, tax and other professional services, and general operating expenses.
Selling,
general and administrative expenses totaled approximately $2.2 million and $2.4 million for the three months ended September 30, 2025
and 2024, respectively. The decrease of approximately $0.2 million, or 7%, for the three months ended September 30, 2025, compared to
the same period in 2024 was primarily attributable to a decrease in general and administrative costs related to lab operations as a result
of our targeted strategic actions which occurred in March 2025, aimed at streamlining operations and reducing costs. These decreases
were partially offset by an increase in employee compensation related to the addition of additional personnel and support services to
support sales of our diagnostic test, CyPath ® Lung.
Depreciation
and Amortization
Depreciation
and amortization expenses totaled approximately $113,000 and $151,000 for the three months ended September 30, 2025 and 2024, respectively.
The decrease of approximately $38,000, or 25%, for the three months ended September 30, 2025, compared to the same period in 2024 was
primarily attributable to the termination of a financing lease in April 2025 due to the Company’s targeted strategic actions announced
in March, 2025.
Other
Income (Expense)
Three
Months Ended
Change
in 2025
September
30,
Versus
2024
2025
2024
$
%
Interest (expense)
income, net
$ (4,270 )
$ (19,403 )
$ 15,133
78 %
Other income (expense),
net
(3,326 )
(5,014 )
1,688
34 %
Gain
(loss) on remeasurement of warrant liabilities
(2,747,460 )
—
(2,747,460 )
— %
Total
other (expense) income
$ (2,755,056 )
$ (24,417 )
$ (2,730,639 )
11,183 %
Total
other income (expense), net totaled ($2.8 million) and approximately ($24,000) for the three months ended September 30, 2025 and 2024,
respectively. The increase in the total other expenses of approximately $2.7 million is mostly attributable to the remeasurement of warrant
liability, which was reclassified as equity after completion of certain events which prevented for equity classification.
Nine
Months Ended September 30, 2025, Compared to Nine Months Ended September 30, 2024
Net
loss for the nine months ended September 30, 2025, was approximately $11.8 million, compared to a net loss of approximately $6.0 million
for the nine months ended September 30, 2024.
23
Revenue
Since
acquisition of the clinical pathology laboratory on September 19, 2023, additional revenue streams have been consolidated. PPLS generates
three sources of revenue: (1) patient service fees, (2) histology service fees, and (3) medical director fees. The Company recognizes
as revenue the amount that reflects the consideration to which it expects to be entitled in exchange for goods sold or services rendered
primarily upon completion of the testing process (when results are reported) or when services have been rendered.
For
the Nine Months Ended
September
30,
2025
2024
Patient service
fees 1
$ 3,685,397
$ 6,259,806
Histology service fees
827,944
811,914
Medical director fees
51,171
50,136
Department of Defense observational
studies
—
8,654
Other
revenues
4,634
23,919
Total
net revenue
$ 4,569,146
$ 7,154,429
1
Patient services fees include direct billing for CyPath ® Lung diagnostic tests and anatomical testing and pathology
services wholly unrelated to CyPath ® Lung including those services discontinued due to unprofitability.
Consolidated
revenue decreased approximately $2.6 million, or 36%, to $4.6 million for the nine months ended September 30, 2025, as compared to $7.2
million for the nine months ended September 30, 2024, primarily as a result of the Company’s targeted strategic actions to discontinue
certain unprofitable pathology services and drive sales growth for CyPath ® Lung. CyPath ® Lung testing revenue
increased approximately $287,000, or 86%, to $619,000 for the nine months ended September 30, 2025, compared to $332,000 for the nine
months ended September 30, 2024, as a result of a total of 775 test results delivered for the nine months ended September 30, 2025, compared
to 393 tests for the nine months ended September 30, 2024.
Operating
Expenses
Nine
Months Ended
Change
in 2025
September
30,
Versus
2024
2025
2024
$
%
Operating expenses:
Direct
costs and expenses
$ 3,326,673
$ 4,421,309
$ (1,094,636 )
(25 )%
Research
and development
1,009,347
1,070,569
(61,222 )
(6 )%
Clinical
development
410,943
194,127
216,816
112 %
Selling,
general and administrative
6,876,551
7,023,311
(146,760 )
(2 )%
Depreciation
and amortization
381,177
452,005
(70,828 )
(16 )%
Total
operating expenses
$ 12,004,691
$ 13,161,321
$ (1,156,620 )
(9 )%
Operating
expenses totaled approximately $12.0 million and $13.2 million during the nine months ended September 30, 2025 and 2024, respectively.
The decrease in operating expenses is the result of the following factors:
Direct
costs and expenses
Our
direct costs and expenses are primarily direct labor for pathology services, laboratory supplies and reagents, laboratory equipment,
and allocated shared facilities. Direct costs and expenses totaled approximately $3.3 million and $4.4 million during the nine months
ended September 30, 2025 and 2024, respectively. The decrease of approximately $1.1 million for 2025 compared to 2024 was primarily attributable
to the targeted strategic actions which occurred in March 2025, aimed at streamlining operations and reducing costs related to our lab
operations.
Research
and Development Expenses
Our
research and development expenses consist primarily of expenditures for laboratory operations, preclinical and clinical studies, compensation,
and consulting costs.
Research
and development expenses totaled $1.0 million and $1.1 million for the nine months ended September 30, 2025 and 2024, respectively. The
decrease of approximately $0.1 million, or 6%, for the nine months ended September 30, 2025, compared to the same period in 2024 was
primarily attributable to a decrease in compensation costs and benefits and lab supplies.
Clinical
Development
Clinical
development expenses totaled approximately $0.4 million and $0.2 million for the nine months ended September 30, 2025 and 2024, respectively.
The increase of approximately $0.2 million, or 112%, for the nine months ended September 30, 2025, compared to the same period in 2024
was primarily attributable to an increase in professional fees in 2025 related to managing our clinical strategy for our pivotal clinical
trial.
Selling,
General and Administrative
Our
selling, general and administrative expenses consist primarily of expenditures related to employee compensation, selling and marketing
costs, legal, accounting and tax, and other professional services, and general operating expenses.
Selling,
general and administrative expenses totaled approximately $6.9 million and $7.0 million for each of the nine months ended September 30,
2025 and 2024, respectively. Our selling, general and administrative costs stayed level as a result of decreases from targeted strategic
actions aimed at streamlining operations and reducing costs in our lab operations, offset by increases in employee compensation related
to the addition of personnel and support services to support sales of our diagnostic test, CyPath ® Lung.
24
Depreciation
and Amortization
Depreciation
and amortization expenses totaled approximately $381,000 and $452,000 for the nine months ended September 30, 2025 and 2024, respectively.
The decrease of approximately $71,000, or 16%, for the nine months ended September 30, 2025, compared to the same period in 2024 was
primarily attributable to the termination of a financing lease in April 2025 due to the Company’s targeted strategic actions announced
in March 2025.
Nine
Months Ended
Change
in 2025
September
30,
Versus
2024
2025
2024
$
%
Interest (expense)
income, net
$ (27,648 )
$ (58,889 )
$ 26,241
49 %
Other income (expense),
net
(457,956 )
(503 )
(457,453 )
(90,945 )%
Gain
(loss) on remeasurement of warrant liabilities
(3,810,278 )
—
(3,810,278 )
— %
Total
other (expense) income
$ (4,295,882 )
$ (54,392 )
$ (4,241,490 )
7,998 %
Other
Income (Expense)
Total
other income (expense), net totaled ($4.3 million) and approximately $(54,000) for the nine months ended September 30, 2025 and
2024, respectively. The increase in total other expenses of approximately $4.2 million is mostly attributable to the remeasurement
of warrant liability and offering costs related to the May public offering, which was further reclassified as equity after the completion of certain events which prevented equity classification.
Liquidity,
Capital Resources, and Going Concern
To
date, we have funded our operations primarily through our IPO, exercise of stock options and warrants, and the sale of our securities,
resulting in gross proceeds of approximately $58.2 million. We have evaluated whether there are conditions and events that raise substantial
doubt about our ability to continue as a going concern for at least one year after the date the condensed consolidated financial statements
are issued.
We
have incurred losses since our inception in 2014 as a result of significant expenditures for operations and research and development
and, prior to April 2022, the lack of any approved diagnostic test or therapeutic products to generate revenue. For the nine months ended
September 30, 2025 and 2024, we had net losses of $11.8 million and $6.1 million, respectively, and we expect to incur substantial additional
losses in future periods. We have an accumulated deficit of approximately $65.4 million as of September 30, 2025. Despite our recent
financing in the third quarter of 2025 in which we raised gross proceeds of $10.4 million, we believe our current cash and anticipated
revenue from operations will be sufficient to support our operations through May 2026. Based on our current expected level of operating
expenditures, current expected levels of revenue, and the cash and cash equivalents on hand at September 30, 2025, of $7.7 million, management
concludes that there is substantial doubt about our ability to continue as a going concern for a period of at least twelve (12) months
subsequent to the issuance of the accompanying unaudited condensed consolidated financial statements contained in this Quarterly Report.
We need to raise further capital through the sale of additional equity or debt securities or other debt instruments, strategic relationships
or grants, or through exercised outstanding warrants to support our future operations unless our revenue increases significantly. Our
business plan includes expansion for our commercialization efforts which will require additional funding. If we are unable to improve
our liquidity position, we may not be able to continue as a going concern. Our ability to continue as a going concern is dependent upon
our ability to generate revenue and raise capital from financing transactions. There can be no assurance that we will be successful in
accomplishing these objectives.
We
continue to seek sources of financing to fund our continued operations and research and development programs. To raise additional capital,
we may sell additional equity or debt securities, or enter into collaborative, strategic, and/or licensing transactions. There can be
no assurance that we will be able to complete any financing transaction in a timely manner or on acceptable terms or otherwise enter
into a collaborative or strategic transaction. If we are not able to raise additional cash, we may be forced to delay, curtail, or cease
development of our diagnostic tests or therapeutic products, or cease operations altogether.
Summary
Statements of Cash Flows
The
following information reflects cash flows for the periods presented:
Nine
Months Ended
September
30,
2025
2024
Cash and cash
equivalents at beginning of period
$ 1,105,291
$ 2,821,570
Net
cash used in operating activities
(6,769,279 )
(5,587,634 )
Net
cash used in investing activities
(60,567 )
(79,082 )
Net
cash provided by financing activities
13,393,750
3,601,726
Cash
and cash equivalents at end of period
$ 7,669,195
$ 756,580
Net
Cash Used in Operating Activities
Net
cash used in operating activities was approximately $6.8 million and $5.6 million for the nine months ended September 30, 2025 and 2024,
respectively. The increase of approximately $1.2 million in cash used by operations during the nine months ended September 30, 2025,
compared to the same period in 2024 was primarily attributable to an increase of $5.7 million in our loss from operations, a decrease
in accounts payable and accrued expenses by $0.4 million offset by a decrease in accounts receivable by $1.2 million compared to the
prior year, and a fair value adjustment to the warrant liability by $3.8 million related to the May 2025 warrant agreement.
25
Net
Cash Used in Investing Activities
We
used approximately $60,000 for the nine months ended September 30, 2025, in investing activities related primarily to purchase of computer
and lab equipment, compared to approximately $80,000 used in investing activities for the nine months ended September 30, 2024.
Net
Cash Provided by Financing Activities
Cash
provided in financing activities was approximately $13.4 million compared to cash provided by financing activities of approximately $3.6
million for the nine months ended September 30, 2025 and 2024, respectively. The change in proceeds from prior year was primarily related
to net proceeds from the equity transactions of $13.7 million offset by payments for loans and finance leases of $0.3 million, compared
to the prior year of equity transactions of $3.6 million offset by payments for loans and finance leases of approximately $18,000.
Contractual
Obligations and Commitments
We
enter into contracts in the normal course of business with third-party contract organizations for clinical trials and other services
and products used for research and development and operating purposes. These contracts generally provide for termination following a
certain period after notice, and therefore we believe that any non-cancellable obligations under these agreements are not material.
Critical
Accounting Estimates
The
preparation of financial statements in conformity with U.S. GAAP requires management to make significant judgments and estimates that
affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the reporting period. Management bases these significant judgments
and estimates on historical experience and other assumptions it believes to be reasonable based upon information presently available.
Actual results could differ from those estimates under different assumptions, judgments, or conditions.
Patient
Fee Revenues
We
follow ASC 606, Revenue from Contracts with Customers , which requires revenue recognition in the period in which the service was
performed. To be able to report timely net revenues for the period, estimates are used for a portion of uncollected balances. The Company
follows a standard process, which considers historical denial and collection experience and other factors (including the period of time
that the receivables have been outstanding), to estimate contractual allowances and implicit price concessions, recording adjustments
in the current period as changes in estimates. The process for estimating revenues and the ultimate collection of accounts receivable
involves significant judgment and estimation.
Patient
Fee Receivables and Considerations for Credit Losses
We
follow accounting considerations of Current Expected Credit Loss (“CECL”) - Financial Instruments – Credit Losses
(Topic 326): Measurement of Credit Losses on Financial Instruments. With the acquisition of PPLS and control of Village Oaks, the
Company’s board-certified pathologists provide anatomic and clinical pathology services for patients and other customers. The Company’s
other customer types include contract research organizations (“CROs”), hospitals, and independent laboratories. The majority
of the Company’s revenues stem from fees for services provided to patients, and thus in those arrangements, the patient is the
customer, although the services may be requested by a physician on the patient’s behalf. Furthermore, in addition to its contracts
with patients, the Company separately contracts with third-party payors (insurance companies and governmental payors), who are typically
responsible for all or the majority of the fees agreed upon for such services provided to patients. Historically, material amounts of
gross charges are not collected due to various agreements with insurance companies, capped pricing levels for government payors, and
uncollectible balances from individual payors. To estimate these allowances of credit losses, the Company assesses the portfolio risk
segments and historical data on collection rates. These estimated allowances offset patient revenues and accounts receivables.
Discount
Rate for Finance Leased Equipment
We
follow ASC 842, Leases . In February 2016, the FASB issued Topic ASC 842, under which a lessee is required to recognize most leases
on its balance sheet. We have elected to apply a third-party valuation incremental borrowing rate (“IBR”) as the discount
rate by class of underlying assets when the rate is not implicit in the lease.
Stock-Based
Compensation
We
follow ASC 718, Compensation – Stock Compensation , which requires the measurement and recognition of compensation expense
for all share-based payment awards made to employees, directors, and non-employees based on estimated fair values. We have used the Black-Scholes
option pricing model to estimate grant date fair value for all option grants. The assumptions we use in calculating the fair value of
share-based payment awards represent management’s best estimates, but these estimates involve inherent uncertainties and the application
of management judgment. Since we use different assumptions based on a change in factors, our stock-based compensation expense could be
materially different in the future.
Accounting
for Income Taxes
We
are governed by U.S. income tax laws, which are administered by the Internal Revenue Service. We follow ASC 740, Accounting for Income
Taxes , which requires an asset and liability approach to financial accounting and reporting for income taxes. Deferred tax assets
and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts
of existing assets and liabilities and their respective tax bases and operating loss and tax credit carryforwards. Deferred tax assets
and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences
are expected to be recovered or settled. A valuation allowance is provided when it is more likely than not that some portion or all of
a deferred tax asset will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future
taxable income and the reversal of deferred tax liabilities during the period in which the related temporary difference becomes deductible.
26
Going
Concern
Our
evaluation of our ability to continue as a going concern requires us to evaluate our future sources and uses of cash sufficient to fund
our currently expected operations and research and development activities one year from the date our consolidated financial statements
are issued. We evaluate the probability associated with each source and use of cash resources in making our going concern determination.
The research and development of our diagnostic tests and therapeutic products are inherently subject to uncertainty.
Off-Balance
Sheet Arrangements
We
do not engage in transactions that generate relationships with unconsolidated entities or financial partnerships, such as entities often
referred to as structured finance or special purpose entities, as a part of our ongoing business. Accordingly, we did not have any off-balance
sheet arrangements during any of the periods presented.
Emerging
Growth Company Status
We
are both an “emerging growth company” and a “smaller reporting company” as defined by Rule 12b-2 of the Securities
Exchange Act of 1934, as amended (the “Exchange Act”) and are therefore subject to reduced public company reporting requirements.
ITEM
3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
As
a smaller reporting company, pursuant to Item 305(e) of Regulation S-K promulgated under the Securities Act, we are not required to provide
the information required by this Item 3.
ITEM
4. CONTROLS AND PROCEDURES.
Evaluation
of Disclosure Controls and Procedures
The
Company has adopted and maintains disclosure controls and procedures that are designed to provide reasonable assurance that information
required to be disclosed in the reports filed under the Exchange Act, such as this Quarterly Report, is collected, recorded, processed,
summarized, and reported within the time periods specified under the rules of the SEC. The term “disclosure controls and procedures,”
as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act, means controls and other procedures of a company that are designed
to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is recorded,
processed, summarized, and reported within the time periods specified in the rules and forms of the SEC. Disclosure controls and procedures
include, without limitation, controls and procedures designed to ensure that information required to be disclosed by a company in the
reports that it files or submits under the Exchange Act is accumulated and communicated to the Company’s management, including
its principal executive and principal financial officers, or persons performing similar functions, as appropriate, to allow timely decisions
regarding required disclosure. We have adopted and maintain disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e)
under the Exchange Act) that are designed to provide reasonable assurance that information required to be disclosed in the reports filed
under the Exchange Act, such as this Quarterly Report on Form 10-Q, is collected, recorded, processed, summarized, and reported within
the time periods specified in the rules of the SEC. The Company’s disclosure controls and procedures are also designed to ensure
that such information is accumulated and communicated to management to allow timely decisions regarding required disclosure. As of September
30, 2025, the end of the period covered by this Quarterly Report, our Chief Executive Officer and Chief Financial Officer evaluated the
effectiveness of our “disclosure controls and procedures,” as defined in Rule 13a-15(e) under the Exchange Act. The Chief
Executive Officer and Chief Financial Officer assessed the effectiveness of our disclosure controls and procedures as of September 30,
2025. Based on their assessment, they have concluded that as of September 30, 2025, our disclosure controls and procedures are effective.
Changes
in Internal Control over Financial Reporting
There
were no changes in our internal controls (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) over financial reporting
during the three months ended September 30, 2025, the period covered by this Quarterly Report, that could materially affect, or are reasonably
likely to materially affect, our internal control over financial reporting.
27
PART
II OTHER INFORMATION
ITEM
1. LEGAL PROCEEDINGS.
From
time to time, we are involved in various disputes and litigation matters that arise in the ordinary course of business. To date, we have
had no material pending legal proceedings, and we are not engaged in any legal proceedings that are expected, individually or in the
aggregate, to have a material adverse impact on our financial position or results of operations.
ITEM
1A. RISK FACTORS.
In
addition to other information set forth in this Quarterly Report, you should carefully consider the “Risk Factors” discussed
in the 2024 Form 10-K for a discussion of important factors that could cause actual results to differ materially from the results described
in or implied by the forward-looking statements contained in this Quarterly Report. Additional risks and uncertainties not currently
known to us or that we currently deem to be immaterial might materially adversely affect our actual business, financial condition, and
operating results. The following information updates and should be read in conjunction with the information disclosed in Part I, Item
1A, “Risk Factors,” contained in our 2024 Form 10-K. Except as disclosed below, there have been no material changes from
the risk factors disclosed in our 2024 Form 10-K.
Risks
Related to Our Financial Position
Our
business plan relies upon our ability to obtain additional sources of capital and financing. If the amount of capital we are able to
raise from financing activities, together with our revenues from operations, is not sufficient to satisfy our capital needs, we may be
required to cease operations.
Prior
to 2022, we had not generated any revenue. During the nine months ended September 30, 2025, we generated revenue of approximately $4.6
million, and $9.4 million during the year ended December 31, 2024.
To
become and remain profitable, we must succeed in generating additional laboratory revenue and developing and commercializing our diagnostic
tests and therapeutic products that we expect will generate significant income in the planned timeframe. This will require us to be successful
in a range of challenging activities, including completing preclinical testing and clinical trials of our diagnostic and therapeutic
technologies, obtaining regulatory approval for our diagnostic and therapeutic technologies, manufacturing, marketing, and selling any
diagnostic tests and therapeutic products for which we may obtain regulatory approval, and establishing and managing our collaborations
at various phases of each diagnostic test and therapeutic product candidate’s development. We are in the preliminary phases of
these activities. We may never succeed in these activities and, even if we do, may never generate sufficient income to achieve profitability.
To
become profitable, we must develop our diagnostic tests and therapeutic products, which will depend in large part on our ability to:
●
Develop,
enhance, and protect our diagnostic tests and therapeutic products;
●
Raise
sufficient funding to support our diagnostic tests and therapeutic product development program(s);
●
Complete
pre-clinical testing of new diagnostic and therapeutic products;
28
●
Expand
commercialization of CyPath ® Lung as an LDT under the CAP/CLIA guidelines and regulations administered by CMS and
CAP and/or, if and when we obtain clearance from FDA for our CyPath ® Lung test, to expand sales in accordance with
FDA rules and regulations.
●
Develop
and commercialize CyPath ® Lung as a CE-marked test in accordance with the In Vitro Diagnostic Regulation (“IVDR”)
of the European Union (“EU”);
●
Conduct
research studies resulting in scientific results required to successfully develop therapeutic products based on our discoveries that
the knockdown of certain cell receptors results in cancer death without harm to healthy tissue;
●
Develop
and conduct human clinical studies to support the regulatory approval and marketing of our diagnostic test(s) and therapeutic product(s);
●
Develop
and manufacture the test(s) and product(s) to FDA standards, appropriate EU standards, and appropriate standards required for the
commercialization of our tests and products in countries in which we seek to sell our diagnostic test(s) and therapeutic product(s);
●
Obtain
the necessary regulatory approvals to market our diagnostic test(s) and therapeutic product(s);
●
Secure
the necessary personnel and infrastructure to support the development, commercialization, and marketing of our diagnostic test(s)
and therapeutic product(s); and
●
Develop
strategic relationships to support development, manufacturing, and marketing of our diagnostic test(s) and therapeutic product(s).
Even
if we do achieve profitability, we may not be able to sustain or increase profitability on a quarterly or annual basis. Our failure to
become and remain profitable would depress our value and could impair our ability to raise capital, expand our business, maintain the
research and development efforts, diversify our diagnostic tests and therapeutic product offerings, or even continue operations. A decline
in our value could also cause you to lose all or part of your investment.
We
must raise additional capital to fund our operations in order to continue as a going concern.
As
of September 30, 2025, we had an accumulated deficit of $65.4 million and $7.7 million cash on hand. As of October 29, 2025, our cash
and cash equivalents were $8.4 million. Despite our recent financings, we will need to raise further capital through the sale of additional
equity or debt securities or other debt instruments, strategic relationships or grants, or other arrangements to support our future operations.
Our business plan includes expansion for our commercialization efforts which will require additional funding. If we are unable to improve
our liquidity position, we may not be able to continue as a going concern. Our ability to continue as a going concern is dependent upon
our ability to generate revenue and raise capital from financing transactions. Without funding from the proceeds of a capital raise or
strategic relationship or grant, management anticipates that our cash resources are sufficient to continue operations through May 2026.
Based on our current expected level of operating expenditures, current expected levels of revenue, and the cash and cash equivalents
on hand at September 30, 2025, of $7.7 million, management concludes that there is substantial doubt about our ability to continue as
a going concern for a period of at least twelve (12) months subsequent to the issuance of the accompanying unaudited condensed consolidated
financial statements contained in this Quarterly Report. Our future is dependent upon our ability to obtain financing and upon future
profitable operations from the development of new business opportunities. There can be no assurance that we will be successful in accomplishing
these objectives. Without such additional capital, we may be required to curtail or cease operations and be required to realize our assets
and discharge our liabilities other than in the normal course of business which could cause investors to suffer the loss of all or a
substantial portion of their investment. WithumSmith+Brown, PC, our independent registered public accounting firm for the fiscal year
ended December 31, 2024, has included an explanatory paragraph in its opinion that accompanies our audited consolidated financial statements
as of and for the year ended December 31, 2024, indicating that our current liquidity position raises substantial doubt about our ability
to continue as a going concern.
We
are unable to precisely estimate when we will begin to generate significant profit from revenue, if ever, from PPLS’ services,
the amount of profit or revenue that will be generated, or the expenses that will be incurred.
Since
its acquisition in September 2023, we have generated $16.4 million in revenue from PPLS. Once we begin to generate profit from revenue,
there is no guarantee that it will be sufficient to realize the expected financial benefits of the acquisition. In addition, since we
have limited experience operating a clinical laboratory, we may not accurately estimate the expenses we will incur.
29
Risks
Related to Ownership of Our Common Stock and Warrants
Our
failure to maintain compliance with the continued listing requirements of The Nasdaq Capital Market could result in a de-listing of our
Common Stock.
The
shares of our Common Stock are currently listed for trading on The Nasdaq Capital Market under the symbol “BIAF” and our
tradeable warrants are listed for trading on The Nasdaq Capital Market under the symbol “BIAFW.” We must satisfy Nasdaq’s
continued listing requirements, including, among other things, a minimum stockholders’ equity of $2.5 million and a minimum
closing bid price of $1.00 per share or risk delisting, which would have a material adverse effect on our business. A delisting of our
common stock from Nasdaq could materially reduce the liquidity of our common stock and result in a corresponding material reduction in
the price of our common stock. In addition, delisting could harm our ability to raise capital through alternative financing sources on
terms acceptable to us, or at all, and may result in the potential loss of confidence by investors, suppliers, customers and employees
and fewer business development opportunities.
We
have in the past, and may in the future, be unable to comply with certain of the listing standards that we are required to meet to
maintain the listing of our securities on The Nasdaq Capital market. For example, on February 7, 2025, we received written
notice from the Listing Qualifications Department of The Nasdaq Stock Market LLC (“Nasdaq”) notifying us that for the
preceding 30 consecutive business days (December 23, 2024, through February 6, 2025), our Common Stock did not maintain a minimum
closing bid price of $1.00 (“Minimum Bid Price Requirement”) per share as required by Nasdaq Listing Rule 5550(a)(2).
Therefore, in accordance with Nasdaq Listing Rule 5810(c)(3)(A), we were provided 180 calendar days, or util August 6, 2025, to
regain compliance with the rule.
In
addition, on May 27, 2025 we received written notice from the Staff stating that we were not in compliance with Nasdaq Listing Rule 5550(b)(1)
(the “Continued Listing Equity Requirement”) because our stockholders’ equity of $1,439,404 as of March 31, 2025, as
reported in the Company’s Quarterly Report on Form 10-Q filed with the SEC on May 15, 2025, was below the minimum requirement of
$2,500,000. Pursuant to Nasdaq’s Listing Rules, we had 45 calendar days to submit a plan to regain compliance (a “Compliance
Plan”) with the Continued Listing Equity Requirement. On July 14, 2025, the Company submitted its plan to regain compliance with
the Continued Listing Equity Requirement.
On
August 7, 2025, we received written notice from the Listing Qualifications Staff of Nasdaq that we had not regained compliance with the
Minimum Bid Price Requirement by August 6, 2025 and were not eligible for a second 180-day compliance period as we did not comply with
the minimum stockholders’ equity requirement for initial listing on the Nasdaq Capital Market. As a result, unless we requested
an appeal to a hearings panel (the “Panel”) by August 14, 2025, our securities would be scheduled for delisting from The
Nasdaq Capital Market and would be suspended at the opening of business on August 18, 2025.
We
submitted an appeal to Nasdaq on August 14, 2025, which stayed the delisting and suspension of the Company’s securities pending
the decision of the Panel. On August 14, 2025, we received written notice from Nasdaq that our hearing has been scheduled for September
11, 2025. At the hearing, the Company presented its views and its plans to regain compliance with the Minimum Bid Price Requirement and
the Continued Listing Equity Requirement to the Panel. On September 18, 2025, Nasdaq granted us an extension until October 2, 2025 to
demonstrate compliance with the Minimum Bid Price Requirement and Continued Listing Equity Requirement. On October 14, 2025, the Company
received a letter from Nasdaq stating that the Panel had found the Company to be in compliance with Listing Rule 5550(a)(2) (the “Minimum
Bid Price Rule”) and 5550(b)(1) (the “Minimum Stockholders’ Equity Rule”). The letter also indicated that the
Company will be subject to a mandatory panel monitor for a period of one year. If, within that one-year monitoring period, the Company
fails to comply with the Minimum Stockholders’ Equity Rule, the Company will not be permitted additional time to regain compliance.
However, the Company will have an opportunity to request a new hearing with the Nasdaq Hearings Panel prior to the Company’s securities
being delisted from Nasdaq.
30
There
is no assurance that we will maintain compliance with the minimum listing requirements with all applicable requirements for continued
listing on Nasdaq. If our securities were delisted from Nasdaq, trading of our securities would most likely take place on an over-the-counter
market established for unlisted securities, such as the OTCQB or the Pink Market maintained by OTC Markets Group Inc. An investor would
likely find it less convenient to sell, or to obtain accurate quotations in seeking to buy, our securities on an over-the-counter market,
and many investors would likely not buy or sell our securities due to difficulty in accessing over-the-counter markets, policies preventing
them from trading in securities not listed on a national exchange or other reasons. In addition, as a delisted security, our securities
would be subject to SEC rules as a “penny stock,” which impose additional disclosure requirements on broker-dealers. The
regulations relating to penny stocks, coupled with the typically higher cost per trade to the investor of penny stocks due to factors
such as broker commissions generally representing a higher percentage of the price of a penny stock than of a higher-priced stock, would
further limit the ability of investors to trade in our common stock. In addition, delisting could harm our ability to raise capital through
alternative financing sources on terms acceptable to us, or at all, and may result in the potential loss of confidence by investors,
suppliers, customers and employees and fewer business development opportunities.
The
National Securities Markets Improvement Act of 1996, which is a federal statute, prevents or preempts the states from regulating the
sale of certain securities, which are referred to as “covered securities.” Because our Common Stock is listed on The Nasdaq
Capital Market, it is a covered security. Although the states are preempted from regulating the sale of covered securities, the federal
statute does allow the states to investigate companies if there is a suspicion of fraud, and, if there is a finding of fraudulent activity,
then the states can regulate or bar the sale of covered securities in a particular case. Further, if we were to be delisted from The
Nasdaq Capital Market, our Common Stock would cease to be recognized as a covered security, and we would be subject to regulation in
each state in which we offer our securities.
For
these reasons and others, delisting would adversely affect the liquidity, trading volume and price of our securities, causing the value
of an investment in us to decrease and having an adverse effect on our business, financial condition and results of operations, including
our ability to attract and retain qualified employees and to raise capital.
ITEM
2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.
None.
ITEM
3. DEFAULTS UPON SENIOR SECURITIES.
None.
ITEM
4. MINE SAFETY DISCLOSURES.
Not
applicable.
ITEM
5. OTHER INFORMATION.
Rule
10b5-1 Trading Plans
During
the fiscal quarter ended September 30, 2025, none of the Company’s directors or executive officers adopted or terminated any contract,
instruction or written plan for the purchase or sale of Company securities that was intended to satisfy the affirmative defense conditions
of Rule 10b5-1(c) or any “non-Rule 10b5-1 trading arrangement.”
31
ITEM
6. EXHIBITS.
Exhibit
No.
Title
of Document
31.1*
Certification of Chief Executive Officer pursuant to Section 302 of Sarbanes-Oxley Act of 2002
31.2*
Certification of Chief Financial Officer pursuant to Section 302 of Sarbanes-Oxley Act of 2002
32.1**
Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of Sarbanes-Oxley Act of 2002
101.INS*
Inline
XBRL Instance Document
101.SCH*
Inline
XBRL Taxonomy Extension Schema Document
101.CAL*
Inline
XBRL Taxonomy Extension Calculation Linkbase
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 – the cover page from the Registrant’s Quarterly Report on Form 10-Q for the quarter ended
September 30, 2025 is formatted in Inline XBRL
*
Filed herewith.
**
Furnished herewith.
32
SIGNATURES
Pursuant
to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by
the undersigned thereunto duly authorized.
BIOAFFINITY
TECHNOLOGIES, INC.
Date:
November 14, 2025
By:
/s/
Maria Zannes
Maria
Zannes
Chief
Executive Officer, President, Founder, and Director
(Principal
Executive Officer)
Date:
November 14, 2025
By:
/s/
J. Michael Edwards
J.
Michael Edwards
Vice
President and Chief Financial Officer
(Principal
Financial and Accounting Officer)
33
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.