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
OR
☐ 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: 001-41031
Bluejay Diagnostics, Inc.
(Exact Name of Registrant as Specified in Its Charter)
Delaware 47-3552922
(State or Other Jurisdiction of
Incorporation or Organization)
(I.R.S. Employer
Identification No.)
360 Massachusetts Avenue , Suite 203 , Acton , MA 01720
(Address of Principal Executive Offices) (Zip Code)
(844) 327-7078
(Registrant’s Telephone Number, Including
Area Code)
(Former Name, Former Address and Former Fiscal
Year, if Changed Since Last Report)
Indicate by check mark whether the registrant:
(1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months
(or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements
for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant
has submitted electronically if any, every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T 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 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. ☐
Securities registered pursuant to Section 12(b) of the Exchange Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Common Stock BJDX The Nasdaq Capital Market LLC
Indicate by check mark whether the registrant
is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
The registrant
had 1,814,133 shares of common stock outstanding at November 6, 2025.
TABLE OF CONTENTS
Page
PART I FINANCIAL INFORMATION
Item 1.
Condensed Consolidated Financial Statements (Unaudited)
1
Condensed Consolidated Balance Sheets as of September 30, 2025 and December 31, 2024
1
Condensed Consolidated Statements of Operations for the Three and Nine Months Ended September 30, 2025 and 2024
2
Condensed Consolidated Statements of Changes in Stockholders’ Equity for the Three and Nine Months Ended September 30, 2025 and 2024
3
Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2025 and 2024
4
Notes to Condensed Consolidated Financial Statements
5
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
21
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
28
Item 4.
Controls and Procedures
28
PART II OTHER INFORMATION
Item 1.
Legal Proceedings
29
Item 1A.
Risk Factors
29
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
31
Item 3.
Defaults Upon Senior Securities
31
Item 4.
Mine Safety Disclosures
31
Item 5.
Other Information
31
Item 6.
Exhibits
32
Signatures
33
i
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
We make forward-looking statements under the “Management’s
Discussion and Analysis of Financial Condition and Results of Operations” and in other sections of this Quarterly Report on Form
10-Q (this “Form 10-Q”). In some cases, you can identify these statements by forward-looking words such as “may,”
“might,” “should,” “would,” “could,” “expect,” “plan,” “anticipate,”
“intend,” “believe,” “estimate,” “predict,” “potential” or “continue,”
and the negative of these terms and other comparable terminology. These forward-looking statements, which are subject to known and unknown
risks, uncertainties and assumptions about us, may include projections of our future financial performance based on our growth strategies
and anticipated trends in our business. These statements are only predictions based on our current expectations and projections about
future events. There are important factors that could cause our actual results, level of activity, performance or achievements to differ
materially from the results, level of activity, performance or achievements expressed or implied by the forward-looking statements.
While we believe we have identified material risks,
these risks and uncertainties are not exhaustive. Other sections of this Form 10-Q may describe additional factors that could adversely
impact our business and financial performance. Moreover, we operate in a very competitive and rapidly changing environment. New risks
and uncertainties emerge from time to time, and it is not possible to predict all risks and uncertainties, nor can we assess the impact
of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially
from those contained in any forward-looking statements.
Although we believe the expectations reflected
in the forward-looking statements are reasonable, we cannot guarantee future results, level of activity, performance or achievements.
Moreover, neither we nor any other person assumes responsibility for the accuracy or completeness of any of these forward-looking statements.
You should not rely upon forward-looking statements as predictions of future events. We are under no duty to update any of these forward-looking
statements after the date of this Form 10-Q to conform our prior statements to actual results or revised expectations, and we do not intend
to do so.
We caution you not to place undue reliance on
the forward-looking statements, which speak only as of the date of this Form 10-Q in the case of forward-looking statements contained
in this Form 10-Q.
You should not rely upon forward-looking statements
as predictions of future events. Our actual results and financial condition may differ materially from those indicated in the forward-looking
statements. We qualify all our forward-looking statements by these cautionary statements. Although we believe that the expectations reflected
in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements.
Therefore, you should not rely on any of the forward-looking statements. In addition, with respect to all our forward-looking statements,
we claim the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of
1995.
ii
EXPLANATORY NOTE
In this Form 10-Q, and unless the context otherwise
requires, the “Company,” “we,” “us,” and “our” refer to Bluejay Diagnostics, Inc. and
its wholly owned subsidiary Bluejay SpinCo, LLC, taken as a whole.
iii
PART I - FINANCIAL INFORMATION
Item 1. Condensed Consolidated Financial Statements.
Bluejay Diagnostics, Inc.
Condensed Consolidated Balance Sheets
(Unaudited)
September 30,
2025
December 31,
2024
ASSETS
Current assets:
Cash and cash equivalents
$ 3,082,268
$ 4,301,945
Prepaid expenses and other current assets
169,421
596,938
Deferred offering costs
101,170
-
Total current assets
3,352,859
4,898,883
Property and equipment, net
1,393,989
1,513,495
Operating lease right-of-use assets
134,683
209,788
Other non-current assets
8,727
35,257
Total assets
$ 4,890,258
$ 6,657,423
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable
$ 161,162
$ 145,122
Operating lease liability, current
100,002
113,260
Accrued expenses and other current liabilities
887,749
551,986
Total current liabilities
1,148,913
810,368
Operating lease liability, non-current
42,990
108,989
Other non-current liabilities
5,573
8,567
Total liabilities
1,197,476
927,924
Commitments and Contingencies (See Note 10)
Stockholders’ equity:
Common stock, $ 0.0001 par value; 250,000,000 shares authorized; 1,639,133 and 554,012 shares issued and outstanding at September 30, 2025 and December 31, 2024, respectively
164
55
Additional paid-in capital
43,780,073
40,398,228
Accumulated deficit
( 40,087,455 )
( 34,668,784 )
Total stockholders’ equity
3,692,782
5,729,499
Total liabilities and stockholders’ equity
$ 4,890,258
$ 6,657,423
See accompanying notes to condensed consolidated
financial statements.
Reflects a 1-for-50 reverse stock split effective
November 18, 2024 and 1-for-8 reverse stock split effective June 20, 2024.
1
Bluejay Diagnostics, Inc.
Condensed Consolidated Statements of Operations
(Unaudited)
Three Months Ended
September 30,
Nine Months Ended
September 30,
2025
2024
2025
2024
Operating expenses:
Research and development
$ 785,608
$ 551,655
$ 2,460,304
$ 2,917,674
General and administrative
831,339
809,199
3,030,921
2,759,817
Sales and marketing
-
753
-
7,481
Total operating expenses
1,616,947
1,361,607
5,491,225
5,684,972
Operating loss
( 1,616,947 )
( 1,361,607 )
( 5,491,225 )
( 5,684,972 )
Other income (expense):
Interest expense
( 200 )
( 190,610 )
( 652 )
( 822,299 )
Interest income
18,961
61,692
66,016
107,191
Other income, net
554
8,566
7,190
114,276
Total other income (expense), net
19,315
( 120,352 )
72,554
( 600,832 )
Net loss
( 1,597,632 )
( 1,481,959 )
( 5,418,671 )
( 6,285,804 )
Deemed dividend on warrant modification
-
13,223,053
-
13,223,053
Net loss applicable to common stockholders
$ ( 1,597,632 )
$ ( 14,705,012 )
$ ( 5,418,671 )
$ ( 19,508,857 )
Net Loss per share to common stockholders – Basic and diluted
$ ( 1.01 )
$ ( 76.94 )
$ ( 4.62 )
$ ( 283.18 )
Weighted average common shares outstanding – Basic and diluted
1,574,535
191,117
1,171,888
68,893
See accompanying notes to condensed consolidated
financial statements.
Reflects a 1-for-50 reverse stock split effective
November 18, 2024 and 1-for-8 reverse stock split effective June 20, 2024.
2
Bluejay Diagnostics, Inc.
Condensed Consolidated Statements of Changes
in Stockholders’ Equity
(Unaudited)
Stockholders’ Equity
Common Stock
Additional
Paid-In
Accumulated
Total
Stockholders’
Shares
Amount
Capital
Deficit
Equity
Balance at December 31, 2024
554,012
$ 55
$ 40,398,228
$ ( 34,668,784 )
$ 5,729,499
Stock-based compensation expense
-
-
1,312
-
1,312
Net loss
-
-
-
( 1,864,435 )
( 1,864,435 )
Balance at March 31, 2025
554,012
55
40,399,540
( 36,533,219 )
3,866,376
Stock-based compensation expense
-
-
( 1,563 )
-
( 1,563 )
Issuance of Common Stock for vested restricted stock units
15
-
-
-
-
Issuance of Common Stock in connection with April 2025 Warrant Inducement, net of issuance costs of $ 464,670 and warrant inducement costs of $ 2,706,645
940,155
94
675,283
-
675,377
Warrant inducement cost
-
-
2,706,645
-
2,706,645
Net loss
-
-
-
( 1,956,604 )
( 1,956,604 )
Balance at June 30, 2025
1,494,182
$ 149
$ 43,779,905
$ ( 38,489,823 )
$ 5,290,231
Stock-based compensation expense
-
-
183
-
183
Exercise of April 2025 Prefunded Warrants
144,951
15
( 15 )
-
-
Net loss
-
-
-
( 1,597,632 )
( 1,597,632 )
Balance at September 30, 2025
1,639,133
$ 164
$ 43,780,073
$ ( 40,087,455 )
$ 3,692,782
Stockholders’ Equity
Common Stock
Additional Paid-In
Accumulated
Total Stockholders’
Shares
Amount
Capital
Deficit
Equity
Balance at December 31, 2023
3,098
$ -
$ 29,845,838
$ ( 26,950,990 )
$ 2,894,848
Stock-based compensation expense
-
-
11,874
-
11,874
Issuance of common stock in connection with January 2024 Offering, net of issuance costs of $ 711,031
3,623
-
2,788,969
-
2,788,969
Net loss
-
-
-
( 2,328,465 )
( 2,328,465 )
Balance at March 31, 2024
6,721
-
32,646,681
( 29,279,455 )
3,367,226
Stock-based compensation expense
-
-
6,010
-
6,010
Issuance of common stock in connection with January 2024 Offering
3,107
-
-
-
-
Issuance of Common Stock in connection with Bridge Note Financing
1,451
-
307,563
-
307,563
Issuance of common stock in connection with June 2024 Offering, net of issuance costs of $ 1,133,419
40,402
4
7,435,652
-
7,435,656
Net loss
-
-
-
( 2,475,380 )
( 2,475,380 )
Balance at June 30, 2024
51,681
4
40,395,906
( 31,754,835 )
8,641,075
Stock-based compensation expense
-
-
4,792
-
4,792
Exercise of June 2024 Prefunded Warrants
66,954
7
( 7 )
-
-
Exercise of Series D Warrants
237,910
24
502
-
526
Net loss
-
-
-
( 1,481,959 )
( 1,481,959 )
Balance at September 30, 2024
356,545
$ 35
$ 40,401,193
$ ( 33,236,794 )
$ 7,164,434
See accompanying notes to condensed consolidated
financial statements.
Reflects a 1-for-50 reverse stock split effective
November 18, 2024 and 1-for-8 reverse stock split effective June 20, 2024.
3
Bluejay Diagnostics, Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited)
Nine Months Ended
September 30,
2025
2024
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss
$ ( 5,418,671 )
$ ( 6,285,804 )
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation expense
46,767
55,843
Stock-based compensation expense
( 68 )
22,676
Amortization of right-of-use asset
75,105
105,772
Non-cash interest expense for notes payable
-
307,563
Write-off and impairment of property and equipment
37,069
925
Changes in operating assets and liabilities:
Deferred offering costs
( 101,170 )
265,081
Prepaid expenses and other current assets
463,187
( 64,682 )
Other non-current assets
26,530
5,065
Accounts payable
16,040
( 174,824 )
Accrued expenses and other current liabilities
256,506
( 607,092 )
Net cash used in operating activities
( 4,598,705 )
( 6,369,477 )
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property and equipment
-
( 305,658 )
Net cash used in investing activities
-
( 305,658 )
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from issuance of common stock and prefunded warrants
3,846,692
12,069,075
Issuance costs related to issuance of common stock
( 464,670 )
( 1,844,450 )
Proceeds from issuance of notes payable, net of discounts of $ 287,580
-
2,000,000
Repayment of notes payable
-
( 2,000,000 )
Proceeds from exercise of Class D warrants
-
526
Payment of finance lease
( 2,994 )
( 2,791 )
Net cash provided by financing activities
3,379,028
10,222,360
Increase in cash and cash equivalents
( 1,219,677 )
3,547,225
Cash and cash equivalents, beginning of period
4,301,945
2,208,516
Cash and cash equivalents, end of period
$ 3,082,268
$ 5,755,741
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION AND NON-CASH FINANCING ACTIVITIES
Fair value of common stock issued in connection with notes payable
$ -
$ 307,563
See accompanying notes to condensed consolidated
financial statements.
4
Bluejay Diagnostics, Inc.
Notes to the Condensed Consolidated Financial
Statements
(Unaudited)
1. NATURE OF OPERATIONS AND BASIS OF PRESENTATION
Business
Bluejay Diagnostics, Inc. (“Bluejay”
and/or the “Company”) is a medical diagnostics company focused on improving patient outcomes in critical care settings. The
Company is working on developing rapid, near-patient tests using whole blood on its Symphony technology platform (“Symphony”),
which consists of an analyzer and single-use protein detection cartridges. The Company does not yet have regulatory clearance for Symphony,
and it will need to receive regulatory authorization from the U.S. Food and Drug Administration (the “FDA”) before Symphony
can be marketed as a diagnostic product in the United States. The Company has completed the pre-clinical development of the Symphony analyzer.
The Company is redeveloping the manufacturing processes for cartridges through a third-party contractor who is managing such redevelopment.
Such redevelopment is intended to address manufacturing challenges to bring Symphony to a level consistent with necessary performance
and quality requirements. After redevelopment, the Company plans to have manufacturing of the Symphony cartridges occur at a Contract
Manufacturing Organization (“CMO”). To achieve its plan, the Company expects to need to raise at least $ 20 million of capital
between the date of this filing and the end of the 2027 fiscal year, which the Company hopes to do in various tranches during this time
period. The Company’s current plan, subject to achieving necessary financing, is to begin testing of samples it is collecting as
part of its ongoing SYMON-II clinical trial by the end of 2026, with a goal of being in position to submit a 510(k) regulatory application
to the FDA in 2027, with an objective of achieving FDA clearance thereafter.
The Company’s Symphony platform is a combination
of Bluejay’s intellectual property (“IP”) and exclusively licensed and patented IP on the Symphony technology that the
Company believes, if cleared, authorized, or approved by the FDA, can provide a solution to a significant market need. The Symphony device
candidate is designed to produce laboratory-quality results in 20 minutes in critical care settings, including Intensive Care Units (“ICUs”)
and Emergency Rooms (“ERs”), where rapid and reliable results are required.
The Company’s first product candidate, the
Symphony IL-6 test, is an immunoassay for the measurement of interleukin-6 (IL-6) to be used for the monitoring of disease progression
in critical care settings. The Company is currently focused on pursuing the Symphony IL-6 test in the context of sepsis. IL-6 is a clinically
established inflammatory biomarker, and is considered a ‘first-responder,’ for assessment of severity of infection and inflammation
across many disease indications, including sepsis. A current challenge of healthcare professionals is the excessive time and cost associated
with determining a patient’s level of severity at triage and the Company believes that its Symphony IL-6 test, if ultimately successful
and approved, could have the ability to consistently monitor this critical care biomarker with rapid results.
If the Company succeeds with the foregoing plan,
in the future it hopes to develop additional tests for Symphony, including tests for myocardial infarction and congestive heart failure
(cardiac biomarkers hsTNT and NT pro-BNP) as well as other tests using the Symphony platform.
The Company was incorporated under the laws of
Delaware on March 20, 2015. Its headquarters are located in Acton, Massachusetts.
On June 4, 2021, the Company formed Bluejay Spinco,
LLC, a wholly owned subsidiary of the Company, for purposes of further development of the Company’s ALLEREYE diagnostic test. ALLEREYE
is a point-of-care device offering healthcare providers a solution for diagnosing Allergic Conjunctivitis. The Company currently is not
actively pursuing development of the ALLEREYE diagnostic test.
5
FDA Regulatory Strategy
The Company’s current regulatory strategy
is designed to support commercialization of Symphony in the United States if and when the Company receives marketing authorization from
the FDA. In May 2023, the Company submitted a pre-submission application to the FDA presenting study designs to validate Symphony IL-6
for use with hospitalized sepsis patients. The Company participated in a pre-submission meeting with the FDA in August 2023, and at the
meeting the FDA provided feedback on the study design, determined that the submission of a 510(k) is the appropriate premarket submission
pathway, and requested that certain data be provided in the 510(k). Based on this feedback, the Company determined to proceed on this
basis, which considers the FDA’s feedback.
In the second quarter of 2024, the Company completed
a multicenter SYmphony IL-6 MONitoring Sepsis (“SYMON”) clinical study investigating the role of interleukin-6 (IL-6) in patients
diagnosed with sepsis and septic shock. This prospective study assessed the performance of IL-6 upon initial presentation to the intensive
care unit (ICU). A primary endpoint of the SYMON-I pilot clinical study (registered clinical trial number NCT06181604) suggested that
IL-6 levels within 24 hours of sepsis or septic shock diagnosis and admission to the ICU may predict patient mortality out to 28 days.
Furthermore, a secondary endpoint of the SYMON-I study suggested that IL-6 levels within 24 hours of sepsis or septic shock diagnosis
and admission to the ICU is a predictor of patient mortality during their hospitalization. Other secondary endpoints showed that lactate
and Sequential Organ Failure Assessment (SOFA), standard clinical tests used for sepsis and septic shock patients, were not predictors
of patient mortality out to 28 days. We believe that the findings underscore the potential importance of IL-6 as a predictor and provide
new insights into the potential pathways for improving sepsis outcomes.
Using the data analysis from the SYMON-I pilot
clinical study, the Company initiated the SYMON-II pivotal clinical study in the third quarter of 2024. The SYMON II clinical study has
three components: (1) collection, freezing, and biobanking of patient samples, (2) measuring IL-6 concentrations in the biobanked samples
near the end of patient enrollment or after the patient enrollment has completed, and (3) analysis of the IL-6 data with the patient outcomes
to see if the established IL-6 cutoff value has been validated for 28-day all-cause mortality. Patient enrollment started during the fourth
quarter of 2024, and as of the end of the third quarter of 2025 the Company has enrolled approximately half of its targeted patient population
for the study. The Company’s goal is to use the Symphony IL-6 test to complete the testing in the SYMON-II clinical trial.
If the Company is able to complete the SYMON-II
clinical study and the results are positive, the Company intends to use the data generated from SYMON-II to support a 510(k) application
to the FDA. This application is currently expected to be based on the following intended use: “Symphony IL-6 is intended for use
to determine the IL-6 concentration as an aid in assessing the cumulative 28-day risk of all-cause mortality in conjunction with other
laboratory findings and clinical assessments for patients diagnosed with sepsis or septic shock in the ICU.” The Company also plans
to present the SYMON-I and SYMON-II results at future national scientific meetings and publish them in peer-reviewed journals, subject
to future completion of the SYMON-II study and the results being positive. Subject to achieving needed funding and successfully addressing
the technical challenges that are described above, the Company’s plan is to begin testing of samples it is collecting as part
of our ongoing SYMON-II clinical trial by the end of 2026, with a goal of being in position to submit a 510(k) regulatory application
to the FDA in 2027, and an objective of achieving FDA clearance thereafter.
Our ability to engage in and complete the activities
needed for an FDA submission will be contingent upon us addressing these and other challenges, including possessing and/or raising sufficient
capital, remaining a going concern, and producing product capable of supporting our product requirements and meeting analytical validation
and clinical validation.
6
Product Manufacturing
The Company plans to manufacture its analyzers
and cartridges through Sanyoseiko Co. Ltd. (“Sanyoseiko”), as a contract manufacturing organization (“CMO”), and
the Company has entered into master supply and master service agreements with Sanyoseiko governing these matters. Pursuant to statements
of work that the Company will provide to Sanyoseiko under these agreements, Sanyoseiko will provide end-to-end support for the Symphony
platform, including supporting the manufacturing redevelopment process for analyzers and cartridges (with hardware, software, and design
updates), managing raw material sourcing and vendor compliance, and serving as the Company’s contract manufacturing organization
for analyzers, cartridges, and related components. In this capacity, Sanyoseiko will oversee fulfillment, kit assembly, labeling, packaging,
shipping, and quality control of manufactured products, while also providing regulatory and quality management support, and equipment
storage and maintenance.
Sanyoseiko had been selected as the Company’s
CMO due to their core competencies in manufacturing and quality systems recognized by the FDA. Sanyoseiko’s facilities are located
in Japan. The Company currently licenses the technology for the Symphony cartridges from Toray Industries, Inc. (“Toray”).
The Company’s license grants it exclusive global marketing rights, with the exception of Japan. The Company holds the rights to
manufacture the analyzers and the cartridges.
Risks and Uncertainties
As noted above, the Company will be reliant upon
its CMO, Sanyoseiko, to provide analyzers and, once manufacturing processes have been redeveloped, cartridges, in sufficient quantity
and quality to complete the validations for its FDA application. The Company’s FDA application submission could be delayed if the
Company encounters any material supply interruptions. In addition, there can be no assurance that the Company will be able to obtain necessary
regulatory authorization for the manufacturing or marketing of the Symphony in the United States or elsewhere. There also can be no assurance
that the Company will successfully complete any clinical evaluations necessary to receive regulatory clearances, or that the clinical
study will demonstrate sufficient safety and effectiveness of the Symphony IL-6 test. The failure to adequately demonstrate the clinical
performance of the Symphony IL-6 test could delay or prevent regulatory clearance, which could prevent or result in delays to market launch
and could materially harm the Company’s business.
In addition to the FDA regulatory strategy risks
and uncertainties, the Company is subject to a number of risks similar to other companies in its industry, including rapid technological
change, competition from larger biotechnology companies and dependence on key personnel. Additional risk and uncertainties regarding the
Company are described in “Part I – Item 1A. Risk Factors” of the Company’s Annual Report on Form 10-K for the
fiscal year ended December 31, 2024 and in “Part II – Item 1A Risk Factors” of the Company’s subsequently filed
Quarterly Reports on Form 10-Q.
7
Reverse Stock Splits and Increase to Authorized Capital
On July 21, 2023, the Company effected a reverse
stock split of its shares of common stock at a ratio of 1-for-20 (the “July 2023 Reverse Stock Split”). On June 20, 2024,
the Company effected a second reverse stock split of its shares of common stock at a ratio of 1-for-8 (the “June 2024 Reverse Stock
Split”). On November 18, 2024, the Company effected a third reverse stock split of its shares of common stock at a ratio of 1-for-50
(the “November 2024 Reverse Stock Split” and, together with the July 2023 Reverse Stock Split and June 2024 Reverse Stock
Split, the “Reverse Stock Splits”). As such, collectively, the Company’s common stock has undergone reverse stock splits
that have combined the shares on a 1-for-8,000 aggregate basis since July 2023. All of the Company’s historical share and per share
information related to issued and outstanding common stock and outstanding options and warrants exercisable for common stock in these
financial statements have been adjusted, on a retroactive basis, to reflect these reverse stock splits.
At the Company’s annual meeting of stockholders
on June 18, 2025, the Company’s stockholders provided the Company’s board of directors with authority to implement a reverse
stock split at a ratio of up to 1-for-20, as well as an additional reverse stock split at a ratio of up to 1-for-20, and the Company’s
board of directors is currently evaluating whether and when to implement any such reverse stock split.
On October 23, 2024, the stockholders of the Company
approved and adopted an amendment to the Company’s amended and restated certificate of incorporation, to increase the number of
authorized shares of the Company’s Common Stock to 250,000,000 .
Basis of Presentation
The accompanying unaudited condensed consolidated
financial statements of the Company have been prepared in conformity with generally accepted accounting principles in the United States
(“US GAAP”) for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Pursuant
to these rules and regulations, certain information and note disclosures normally included in financial statements prepared in accordance
with U.S. GAAP have been condensed or omitted. In the opinion of management, all adjustments (consisting of normal recurring items) considered
necessary for a fair statement have been included. These condensed consolidated financial statements should be read in conjunction with
the Company’s audited consolidated financial statements and related notes (the “2024 Audited Financial Statements”)
contained in the Company's Annual Report on Form 10-K for the year ended December 31, 2024. The condensed consolidated financial statements
include the accounts of the Company and its wholly owned subsidiary. All intercompany balances and transactions have been eliminated in
consolidation.
The results for the three and nine months ended
September 30, 2025 are not necessarily indicative of the results that may be expected for the fiscal year ending December 31, 2025, or
any other interim period within this fiscal year.
8
Going Concern
The accompanying unaudited condensed consolidated
financial statements for the three and nine months ended September 30, 2025 and 2024 were prepared under the assumption that the Company
will continue as a going concern, which contemplates that the Company will be able to realize assets and discharge liabilities in the
normal course of business.
The Company had cash and cash equivalents of $ 3,082,268
and current liabilities of $ 1,148,913 as of September 30, 2025. The Company has incurred net losses since its inception, has incurred
negative cash flows from operations and had an accumulated deficit of $ 40,087,455 as of September 30, 2025. The Company expects that its
net cash used in operating activities will continue to be negative over at least the next several years as it attempts to redevelop aspects
of the manufacturing process for Symphony cartridges and conducts clinical trial work and, if such redevelopment and trials are successful,
begins preparation of an FDA submission. These financial results and financial position, and the Company’s expected forward-looking
outlook of significant negative cash flow in the future, raise substantial doubt with respect to its ability to continue as a going concern.
The Company expects that it will not be in position to submit a 510(k) regulatory application to the FDA for Symphony until 2027, at the
earliest, if it is even able to generate sufficient clinical trial results to support such a submission. If the Company fails to obtain
sufficient future financing, its clinical trials and targeted FDA submission timeline could be delayed, and it could be forced to abandon
such activities entirely and cease operations, with the possible loss of such properties or assets. If the Company is unable to obtain
additional financing as it continues to generate negative cash flow, its board of directors could determine to cause the Company to undertake
a process of liquidation under Chapter 7 of applicable U.S. bankruptcy laws, or otherwise seek other protection under such laws. In such
event, holders of shares of the Company’s common stock could recoup little, if any, value in such process. The Company currently
estimates that the cash resources it possesses as of the date of this filing (which includes proceeds from a private placement transaction
completed in October 2025) will be sufficient to fund its operations up to the third quarter of 2026.
These accompanying financial statements do not
include any adjustments related to the recoverability and classification of recorded asset amounts or the amounts and classification of
liabilities that might result from the outcome of this uncertainty.
2 . SIGNIFICANT ACCOUNTING POLICIES
During the nine months ended September 30, 2025,
there were no changes to the significant accounting policies as described in the 2024 Audited Financial Statements. Certain 2024 financial
statement balances have been reclassified to correspond with current year presentation.
Use of Estimates
The preparation of financial statements in conformity
with US GAAP requires management to make estimates and assumptions that affect the amounts and disclosures reported in these condensed
consolidated financial statements and accompanying notes. Actual results could differ materially from those estimates. The Company believes
judgment is involved in accounting for the fair value-based measurement of stock-based compensation, accruals, and warrants. The Company
evaluates its estimates and assumptions as facts and circumstances dictate. As future events and their effects cannot be determined with
precision, actual results could differ from these estimates and assumptions, and those differences could be material to the condensed
consolidated financial statements.
9
Warrants
The Company accounts for warrants as either equity-classified
or liability-classified instruments based on an assessment of the warrant’s specific terms and applicable authoritative guidance
in the Financial Accounting Standards Board, or the FASB, ASC, 480, Distinguishing Liabilities from Equity, or ASC 480, and ASC 815, Derivatives
and Hedging, or ASC 815. The assessment considers whether the warrants are freestanding financial instruments pursuant to ASC 480, meet
the definition of a liability pursuant to ASC 480, and whether the warrants meet all of the requirements for equity classification under
ASC 815, including whether the warrants are indexed to the Company’s own stock and whether the warrant holders could potentially
require “net cash settlement” in a circumstance outside of the Company’s control, among other conditions for equity
classification. Finally, the Company determines if the warrants meet the definition of a derivative based on their contractual terms.
This assessment, which requires the use of professional judgment, is conducted at the time of warrant issuance and as of each subsequent
quarterly period end date while the warrants are outstanding.
For issued or modified warrants that meet all
of the criteria for equity classification, the warrants are required to be recorded as a component of additional paid-in capital at the
time of issuance. For issued or modified warrants that do not meet all the criteria for equity classification, the warrants are required
to be recorded at their initial fair value on the date of issuance, and at each balance sheet date thereafter. Changes in the estimated
fair value of liability-classified warrants are recognized as a non-cash gain or loss on the consolidated statements of operations. The
Company also evaluates if changes in contractual terms or other considerations would result in the reclassification of outstanding warrants
from liabilities to stockholders’ equity (or vice versa).
Net Loss per Share
Basic net loss per share is computed by dividing
the net loss by the weighted-average number of shares of common stock outstanding for the period, without consideration for potentially
dilutive securities. Diluted net loss per share is computed by dividing the net loss by the weighted average number of shares of common
stock and dilutive common stock equivalents outstanding for the period determined using the treasury stock and if-converted methods. Dilutive
common stock equivalents are comprised of convertible preferred stock, convertible notes, options outstanding under the Company’s
stock option plan and warrants. For all periods presented, there is no difference in the number of shares used to calculate basic and
diluted shares outstanding as inclusion of the potentially dilutive securities would be antidilutive.
Potentially dilutive securities not
included in the calculation of diluted net loss per share because to do so would be antidilutive are as follows (in common stock equivalent
shares):
September 30,
Potentially Dilutive Securities Listing:
2025
2024
Options to purchase common stock
40
74
Restricted stock units (RSUs)
-
1
Pre-2024 warrants for common stock
660
664
Class A warrants for common stock
310
310
Class B warrants for common stock
9
9
January 2024 warrants for common stock
6,730
6,730
January 2024 placement agent warrants for common stock
471
471
Class C warrants for common stock
287,491
1,372,586
Class D warrants for common stock
-
197,467
Class E warrants for common stock
1,085,106
-
10
Recently Issued Accounting Standards
The Company does not believe that any recently
issued but not yet effective accounting pronouncements will have a material effect on the accompanying unaudited condensed consolidated
financial statements.
3. LICENSE AND SUPPLY AGREEMENT WITH TORAY
INDUSTRIES
The Company depends on Toray’s intellectual
property for the Symphony cartridges upon which the Symphony platform relies. On October 6, 2020, the Company entered into a License and
Supply Agreement (the “License Agreement”) with Toray, providing the Company with an exclusive global license, excluding Japan,
to use Toray’s patents and know-how related to the Symphony detection cartridges for the manufacturing, marketing and sale of the
products (as defined in the License Agreement). In exchange for the license, the Company committed to make two payments of $ 120,000 each
to Toray, both of which were made in 2021. In addition, following the first sale of the cartridges after regulatory clearance, the Company
is obligated make royalty payments to Toray based on the net sales of the cartridges for the period that any underlying patents exist
or ten years after the first sale. Following the first sale after obtaining regulatory clearance, the Company will make minimum annual
royalty payments of $ 60,000 for the first year and $ 100,000 for each year thereafter, which shall be creditable against any royalties
owed to Toray in such calendar year.
On October 23, 2023, the Company and Toray entered
into an Amended and Restated License Agreement (the “New Toray License Agreement”) and a Master Supply Agreement (the “New
Toray Supply Agreement”). Under the New Toray License Agreement, the Company continues to license from Toray intellectual property
rights needed to manufacture single-use test cartridges, and the Company received the right to sublicense certain Toray intellectual property
to Sanyoseiko in connection with Sanyoseiko’s ongoing agreement with the Company to manufacture the Company’s Symphony analyzers
and cartridges (including in connection with the Company’s clinical trials). In addition, the New Toray License Agreement provided
for the transfer of certain technology related to the cartridges to Sanyoseiko. The royalty payment percentage payable by the Company
to Toray was reduced under the New Toray License Agreement from 15 % to 7.5 % (or less in certain circumstances) of net sales of certain
cartridges for a term of 10 years. A 50 % reduction in the royalty rate applies upon expiry of applicable Toray patents on a product-by-product
and country-by-country basis. The New Toray License Agreement contemplates that applicable royalty payment obligations from the Company
to Toray for other products will be determined separately by the parties in the future.
On July 23, 2025, the Company entered into an
amendment (the “Amendment”) to the New Toray License Agreement and the New Toray Supply Agreement with Toray. The Amendment
provided that the deadline under the New Toray License Agreement for the Company to establish an alternative manufacturing site for the
Company’s Symphony cartridges would be extended from October 23, 2025 to October 23, 2026, and the Company has agreed to use its
best efforts to establish the site by such date. The Amendment confirms that Toray has provided to the Company all applicable know-how
required under the New Toray License Agreement and is not under any further obligation to provide know-how or technical assistance to
the Company. Pursuant to the Amendment, the Company paid $ 71,212 to Toray for a final supply of certain chip components prior to the expiration
of the New Toray Supply Agreement, which occurred on October 23, 2025. There were no sales of or revenues from the cartridges during the
three and nine-month periods ended September 30, 2025 and 2024.
The Company has begun cartridge manufacturing
process redevelopment through Sanyoseiko, a third-party contractor who is managing such redevelopment. Such redevelopment is intended
to address several technical challenges to bring Symphony to a level consistent with necessary performance and quality requirements. After
the cartridge manufacturing process redevelopment is completed, the Company plans to have the manufacturing process occur at Sanyoseiko,
a FDA-registered CMO, including for verification and validation testing and commercial manufacturing. The manufacturing site will be established
by the Company without Toray’s technical assistance. If Toray were to assert that the Company has not used its best efforts to establish
the cartridge manufacturing site by October 2026, they could seek to terminate the license agreement as early as November 2026. If Toray
were to be successful in terminating the license agreement, the Company would lose access to certain technology required to produce the
cartridges that the Symphony system relies on to function, which would likely result in a material adverse effect on the Company’s
commercialization efforts. At September 30, 2025 and 2024, there were no amounts accrued related to the New Toray License Agreement or
the License Agreement.
11
4. FINANCINGS
April 2025 Private Placement
On April 7, 2025, the Company entered into inducement
letter agreements with certain existing holders of the Company’s Class C warrants (the “Class C Warrants”), pursuant
to which such holders agreed to purchase an aggregate of 1,085,106 shares of the Company’s common stock (or, to the extent the applicable
holder would have exceeded a specified beneficial ownership limitation, prefunding the future exercise of such warrants, other than a
remaining $ 0.0001 per share exercise price). The Class C Warrants were originally issued on June 28, 2024 for an exercise price of $ 98.00
per share and were subsequently reduced to $ 16.30 per share pursuant to stockholder approval on August 21, 2024. Pursuant to the inducement
letter agreements, the applicable holders agreed to exercise their Series C Warrants at a reduced exercise price of $ 3.42 per share, and
to purchase an equivalent number of new Class E warrants (the “Class E Warrants”) for an additional $ 0.125 per share. The
Class E Warrants have an exercise price of $ 3.42 per share and expire on April 8, 2030.
The transaction closed on April 8, 2025. The exercise
of the Class C Warrants resulted in the Company issuing 682,203 shares of common stock at closing pursuant to the inducement letters,
and the exercise price of 402,903 of the Class C Warrants being amended to 0.0001 per share. As of September 30, 2025, all such reduced
exercise price Class C Warrants had been exercised.
The gross proceeds to the Company from the exercise
of the Class C Warrants and the sale of the new Class E Warrants were $ 3,846,707 . The Company incurred total cash offering costs of $ 464,670 ,
including a 10 % financial advisory fee to Aegis Capital Corp. of $ 384,670 .
The modification of the terms or conditions of
the Class C Warrants in this transaction is treated as an exchange of the original instrument for a new instrument. Using the Black Scholes
option pricing model, the fair value of the Series C Warrants immediately prior to the inducement transaction was $ 479,299 and immediately
after the inducement transaction was $ 1,590,930 . In addition, Series E Warrants with a fair value of $ 1,730,652 were provided as part
of the inducement transaction for a purchase price of $ 135,638 . The Company recorded additional equity issuance costs of $ 2,706,645 related
to the modification of the Series C Warrants and issuance of Series E Warrants related to the inducement transaction. As this equity issuance
cost was a non-cash transaction, the Company recorded an increase to additional paid-in capital to offset the expense.
June 2024 Public Offering
On June 28, 2024, the Company sold in a public
offering ( the “June 2024 Offering”), (i) 11,541 common units (the “Common Units”), each consisting
of one share of common stock, two Class C Warrants and one Class D Warrant and (ii) 95,815 prefunded
units (the “Prefunded Units”), each consisting of one prefunded warrant to purchase one share of common
stock (each, a “June 2024 Prefunded Warrant”), two Class C Warrants and one Class D Warrant. The Common
Units were sold at a price of $ 81.50 per unit and the Prefunded Warrants were sold at a price of $ 81.495 per unit. Aegis Capital
Corp. (“Aegis”) partially exercised its over-allotment option in respect to 13,573 Class C Warrants and 6,787 Class D Warrants
(the “Over-Allotment Warrants). As of December 31, 2024, all June 2024 Prefunded Warrants had been exercised in full.
Pursuant to an engagement letter dated June 6,
2024, by and between the Company and Aegis, the Company paid Aegis a total cash fee of $ 743,750 , equal to 8.5 % of the gross proceeds received
in the June 2024 Offering.
The gross proceeds to the Company from the June
2024 Offering were $ 8,569,075 . The Company incurred offering costs of $ 1,133,419 .
May 2024 Bridge Note Financing
On May 31, 2024, the Company entered into a Note
Purchase Agreement with an accredited investor (the “NPA”), and a Securities Purchase Agreement with three accredited
investors (the “SPA”). This transaction closed on June 3, 2024. Debt issuance costs related to the NPA and SPA totaled $ 212,654 .
Under the terms of the NPA, the first investor provided the Company with a $ 1,000,000 cash subscription in exchange for the issuance
of a senior secured note (the “Bridge Note”). As of December 31, 2024, a total of $ 1,176,470 was repaid to the NPA investor
in full satisfaction of the Bridge Note. The difference between the Bridge Note and the subscription amount, initially recorded as a discount
on the notes, was the result of the discount factor included in the NPA of approximately 17.6 %.
12
Under the terms of the SPA, the three additional
investors agreed to collectively provide the Company with a separate $ 1,000,000 cash subscription in exchange for the issuance of
senior secured notes (the “SPA Notes”), and the collective issuance of 1,451 shares of the Company’s common
stock. The fair value of the common stock issued in connection with the SPA was $ 307,563 . As of December 31, 2024, a total of $ 1,111,110 had
been repaid to the SPA investors, in full satisfaction of the SPA Notes. The difference between the SPA Notes and the subscription amounts,
initially recorded as a discount on the SPA Notes, was the result of the discount factor included in the SPA of 11.11 %.
The interest expense recorded on the NPA and SPAs
was $ 807,797 for the year ended December 31, 2024, including debt issuance costs related to the NPA and SPA totaling $ 212,654 .
January 2024 Public Offering
On January 2, 2024, the Company sold in a public
offering (such transaction, the “January 2024 Offering”) (i) 1,344 shares of the Company’s common stock and (ii) prefunded
warrants to purchase up to an aggregate 5,386 shares of Common Stock (the “January 2024 Prefunded Warrants”). The shares and
January 2024 Prefunded Warrants were sold together with warrants to purchase up to an aggregate of 6,730 shares of common stock at an
exercise price of $ 520.00 per share (the “January 2024 Warrants”). The combined public offering price was $ 520.00 per share
of Common Stock and related January 2024 Warrant and $ 519.96 per January 2024 Prefunded Warrant and related January 2024 Warrant.
As of December 31, 2024, all January 2024 Prefunded
Warrants had been exercised in full. The January 2024 Warrants were exercisable immediately and remain exercisable for a period of five
years following the date of issuance.
Pursuant to an engagement letter, dated as of
August 7, 2023, as amended October 11, 2023, by and between the Company and H.C. Wainwright & Co., LLC (“H.C. Wainwright”),
the Company paid H.C. Wainwright a total cash fee of $ 245,000 equal to 7.0 % of the gross proceeds received in the January 2024 Offering.
The Company also paid H.C. Wainwright a management fee of $ 35,000 equal to 1.0 % of the gross proceeds raised in the January 2024 Offering
and certain expenses incurred in connection with the January Offering. In addition, the Company issued to H.C. Wainwright’s designees
warrants to purchase up to an aggregate 471 shares of common stock (the “January 2024 Placement Agent Warrants”), which represents
7.0 % of the aggregate number of shares of common stock and January 2024 Prefunded Warrants sold in the January 2024 Offering. The January
2024 Placement Agent Warrants have substantially the same terms as the January 2024 Warrants, except that the January 2024 Placement Agent
Warrants have an exercise price equal to $ 650.00 , or 125 % of the offering price per share of common stock and related January 2024 Warrant
sold in the January 2024 Offering and expire on the fifth anniversary from the date of the commencement of sales in the January 2024 Offering.
The gross proceeds to the Company from the January
2024 Offering were $ 3,500,000 . The Company incurred offering costs of $ 711,031 .
5. WARRANTS
The following table summarizes information
with regard to warrants outstanding at September 30, 2025:
Shares Exercisable for Weighted
Average
Exercise
Price Weighted
Average
Remaining
Life
(in Years)
Class E Warrants 1,085,106 Common Stock $ 3.42 4.5
Class C Warrants 287,491 Common Stock $ 16.30 3.7
January 2024 Common Stock Warrants 6,730 Common Stock $ 520.00 3.3
January 2024 Placement Agent Warrants 471 Common Stock $ 650.00 3.3
August 2023 Common Stock Warrants 540 Common Stock $ 2,896.00 2.9
August 2023 Placement Agent Warrants 36 Common Stock $ 3,684.00 2.9
Class A Warrants 310 Common Stock $ 56,000.00 1.1
Class B Warrants 9 Common Stock $ 80,000.00 1.1
Other Pre-2024 Common Stock Warrants 84 Common Stock $ 27,327.00 0.6
April 2025 Class E Warrants
Pursuant to the April 2025 private placement,
certain existing holders of the Company’s Class C Warrants agreed to purchase an aggregate of 1,085,106 shares of the Company’s
common stock. The Company issued 682,203 shares of common stock at closing, and amended the exercise price of an additional 402,903 Class
C Warrants to $ 0.0001 each. As of September 30, 2025, all of such reduced exercise price Class C Warrants had been exercised. As a part
of the April 2025 private placement, the Company sold 1,085,106 Series E Warrants to the Class C Warrant exercising holders for $ 0.125
per warrant.
13
June 2024 Class C and Class D Warrants and
June Over-Allotment Warrants
As a part of the June 2024 Offering, the Company
issued 214,724 Class C Warrants and 107,362 Class D Warrants. Aegis partially exercised its over-allotment option with respect to 13,573
Class C Warrants and 6,787 Class D Warrants.
Upon stockholder approval of the issuance of Class
C Warrants on August 21, 2024, the Class C Warrants, which had an initial exercise price of $ 98.00 per share of common stock, were adjusted
to be exercisable at an exercise price of $ 16.30 per share (the “floor” price, which represented 20 % of the “minimum
price” under Nasdaq’s listing rules on the date of pricing of the June 2024 Offering), and the number of shares of common
stock issuable upon exercise were proportionately increased to 1,372,586 shares. In connection with the reset in the exercise price and
number of shares issuable pursuant to the Class C Warrants, we recorded a deemed dividend of $ 9,282,075 based on the excess of the fair
value of the modified Class C Warrants over the fair value of the Class C Warrants before the modification, the effect of which was an
increase in the net loss attributable to common shareholders in the statement of operations for the three-months ended September 30, 2024.
The Class C Warrants may be exercised at any time for a period of five (5) years following the date of stockholder approval in August
2024. Pursuant to the April 2025 private placement discussed above, certain holders of the Company’s Class C Warrants agreed
to exercise warrants to purchase an aggregate of 1,085,106 shares of the Company’s common stock at a reduced exercise price of $ 3.42
per share. As of September 30, 2025, 287,491 Class C Warrants remain outstanding.
The Class D Warrants were immediately exercisable
at an exercise price of $ 0.0001 per share of common stock for a period of five (5) years following the date of issuance. Upon stockholder
approval of the issuance of the Class D Warrants on August 21, 2024, the number of shares of common stock issuable upon exercise increased
to four shares per warrant for the remaining unexercised Class D Warrants as the weighted average price of our common stock over a rolling
five (5)-trading day period fell below $ 16.30 per share (the “floor” price, which represented 20 % of the “minimum price”
under Nasdaq’s listing rules on the date of pricing of the June 2024 Offering) following the issuance date. In connection with the
reset in the number of shares issuable pursuant to the Class D Warrants, we recorded a deemed dividend of $ 3,940,978 based on the excess
of the fair value of the modified Class D Warrants over the fair value of the Class D Warrants before the modification, the effect of
which was an increase in the net loss attributable to common shareholders in the statement of operations for the three months ended September
30, 2024. As of December 31, 2024, all Class D Warrants had been exercised and none currently remain outstanding.
During 2024, the Company issued 435,377
shares of common stock upon exercise of the June 2024 Class D Warrants. The Class D Warrants were exercised on either a cash basis at
$ 0.0001 per share exercise price or on a proportional cashless basis.
January 2024 Common Stock Warrants and January
2024 Placement Agent Warrants
As part of the January 2024 Offering, the Company
issued January 2024 Warrants to acquire 6,730 shares of common stock at an exercise price of $ 520.00 per share and January 2024 Placement
Agent Warrants to acquire 471 shares of common stock at an exercise price of $ 650.00 per share. The January 2024 Warrants and January
2024 Placement Agent Warrants became exercisable immediately upon issuance for a period of five years following the date of issuance.
Fundamental Transaction
The warrants described above include certain rights
upon a “fundamental transaction” (as defined in such warrants), including the right of the holders thereof to receive from
the Company or a successor entity cash or the same type or form of consideration (and in the same proportion) that is being offered and
paid to the holders of common stock in such fundamental transaction in the amount of the Black Scholes value (as defined in such warrants)
of the unexercised portion of the applicable warrants on the date of the consummation of such fundamental transaction.
Warrant Accounting
Each of the Company’s warrants to acquire
shares of common stock were accounted for as equity classified financial instruments, as they meet the requirements for equity classification
under ASC 815, Derivatives and Hedging .
14
6. STOCK COMPENSATION
Stock Incentive Plans
In 2018, the Company adopted the Bluejay
Diagnostics, Inc. 2018 Stock Incentive Plan (the “2018 Plan”) for employees, consultants, and directors. The 2018 Plan, which
is administered by the Company’s board of directors, permits the Company to grant incentive and nonqualified stock options for the
purchase of common stock, and restricted stock awards. The maximum number of shares reserved for issuance under the 2018 Plan is 79 . At
September 30, 2025, there were 36 shares available for grant under the 2018 Plan.
On July 6, 2021, the Company’s board of
directors and stockholders approved and adopted the Bluejay Diagnostics, Inc. 2021 Stock Plan (the “2021 Plan”). The 2021
Plan, which is administered by the Company’s board of directors, permits the Company to grant incentive and nonqualified stock options
for the purchase of common stock, and restricted stock awards. A total of 245 shares of common stock were approved to be initially reserved
for issuance under the 2021 Stock Plan. At September 30, 2025, there were 101 shares available for grant under the 2021 Plan.
Stock Award Activity
The following table summarizes the status of the
Company’s non-vested restricted stock awards for the nine months ended September 30, 2025:
Non-vested
Restricted Stock Awards
Number of
Shares
Weighted Average
Grant Date
Fair Value
Outstanding at December 31, 2024
1
$ 10,320
Granted
-
-
Vested
1
10,320
Forfeited
-
-
Outstanding at September 30, 2025
-
$ -
15
The following is a summary of stock option activity for the nine months
ended September 30, 2025:
Number of
Stock
Options Weighted
Average
Exercise
Price Per
Share Weighted
Average
Remaining
Contractual
Life in
Years Aggregate
Intrinsic
Value
Outstanding at December 31, 2024 72 $ 14,966 5.8 $ -
Granted -
-
-
-
Exercised -
-
-
-
Cancelled and forfeited 32 19,174 -
-
Outstanding at September 30, 2025 40 $ 11,600 4.5 $ -
Exercisable at September 30, 2025 39 $ 11,733 4.4 $ -
There were no stock options or restricted stock awards granted during
the nine months ended September 30, 2025.
Stock-Based Compensation Expense
For the three and nine months ended
September 30, 2025, and 2024, the Company recorded stock-based compensation expense as follows:
Three Months Ended
September 30,
Nine Months Ended
September 30,
2025
2024
2025
2024
Research and development
$ 183
$ 3,911
$ ( 267 )
$ 13,276
General and administrative
-
881
199
9,400
Total stock-based compensation
$ 183
$ 4,792
$ ( 68 )
$ 22,676
At September 30, 2025, there was approximately
$ 73 of unrecognized compensation expense related to non-vested stock option awards that are expected to be recognized over a weighted-average
period of 0.1 years. At September 30, 2025, there was no unrecognized compensation expense related to non-vested restricted stock awards.
16
7. RELATED PARTY TRANSACTIONS
NanoHybrids, LLC
In December 2021, the Company entered
into an agreement with NanoHybrids, LLC (“NanoHybrids”), an entity in which the Company’s former Chief Technology Officer,
Jason Cook, served as Chief Executive Officer of prior to becoming employed by the Company, to enable NanoHybrids to utilize the Company’s
research and development staff and laboratory facility (the “Sharing and Services Agreement”). Any hours worked by Company
employees for NanoHybrids were billed to NanoHybrids at a bill rate of the respective employee’s fully burdened personnel cost plus
10 %. Additionally, the Company could purchase certain lab supplies for NanoHybrids and rebill those costs to NanoHybrids. Dr. Cook was
the majority shareholder of NanoHybrids during the time of this arrangement. The table below summarizes the amounts earned and due from
NanoHybrids as of and for the three and nine-month periods’ ended September 30, 2025 and 2024, and balances due as of September
30, 2025 and December 31, 2024:
Three Months Ended
September 30,
Nine Months Ended
September 30,
2025
2024
2025
2024
Income from NanoHybrids included in other income
$ -
$ 8,315
$ 6,873
$ 112,515
Cash receipts from NanoHybrids
$ -
$ 30,609
$ 21,437
$ 145,469
As of
September 30,
2025
December 31,
2024
Amounts receivable from NanoHybrids included in Prepaid expenses and other current assets
$ -
$ 14,564
On May 8, 2025, the Company entered
into a settlement and release agreement with Nanohybrids that terminated the respective parties’ obligations under the Sharing and
Services Agreement, and memorialized that prior discussions between the parties regarding a potential sale of Nanohybrids to the Company
(the “Strategic Transaction Discussions”) were terminated. Under the terms of such agreement, the Company agreed to make payment
of $ 50,000 to Nanohybrids and reimburse Nanohybrids for up to $ 30,000 in reasonable and documented attorneys’ fees that Nanohybrids
had previously incurred in connection with the Strategic Transaction Discussions. The Company and Nanohybrids (including Dr. Cook for
this limited purpose) each also provided the other with releases related to the Sharing and Services Agreement and the Strategic Transaction
Discussions.
Each of the foregoing agreements was
approved in advance by the audit committee of the Company’s board of directors.
8. PROPERTY AND EQUIPMENT
Property and equipment consisted of
the following at September 30, 2025 and December 31, 2024:
Depreciable
lives September 30,
2025 December 31,
2024
Construction-in-process $ 1,351,179 $ 1,351,179
Furniture, fixtures, and equipment 3 - 5 years 119,069 136,312
Software 3 - 5 years - 4,457
Lab equipment 3 - 5 years - 173,268
Leasehold improvements Shorter of useful life or life of lease 43,231 43,231
1,513,479 1,708,447
Less: accumulated depreciation ( 119,490 ) ( 194,952 )
Property and equipment, net $ 1,393,989 $ 1,513,495
During the quarter ended September 30, 2025, the
Company made the decision to close its internal lab and transferred the related fixed assets with a net book value of $ 62,376 to a third
party to be marketed and sold. During such quarter the Company wrote-off $ 9,549 of lab equipment and recognized an impairment charge of
$ 26,706 , both of which are included in research and development expenses. The expected realizable value of $ 35,670 is recorded as assets
held for sale and included in prepaid expenses and other current assets in the Company’s balance sheets.
Construction in process consists of symphony cartridge
manufacturing equipment. There are no commitments in place to complete construction in process as of September 30, 2025.
17
9. LEASES
The Company has lease arrangements for office,
laboratory space and copiers. A summary of supplemental lease information is as follows:
Nine Months Ended
September 30,
2025 September 30,
2024
Weighted average remaining lease term – operating leases (in years) 1.5 2.4
Weighted average remaining lease term – finance leases (in years) 2.3 3.3
Weighted average discount rate – operating leases 7.0 % 7.0 %
Weighted average discount rate – finance leases 7.0 % 7.0 %
Operating cash flows from operating leases $ 88,259 $ 133,642
Operating cash flows from finance leases $ 612 $ 814
A summary of the Company’s lease assets and liabilities are as
follows:
September 30,
2025
December 31,
2024
Operating lease right-of-use asset
$ 134,683
$ 209,788
Finance lease asset – property & equipment, net
6,872
10,421
Total lease assets
$ 141,555
$ 220,209
Current portion of operating lease liability
$ 100,002
$ 113,260
Current portion of finance lease liability included in accrued expenses
4,807
4,807
Non-current portion of operating lease liabilities
42,990
108,989
Non-current portion of finance lease liabilities included in other non-current liabilities
5,573
8,567
Total lease liabilities
$ 153,372
$ 235,623
A summary of the Company’s estimated operating lease payments
are as follows:
Year
2025 (1)
$ 25,000
2026
100,000
2027
25,000
Thereafter
-
Total future lease payments
150,000
Less: Imputed interest
7,008
Present value of lease liability
$ 142,992
(1) Excludes the nine months ended September 30, 2025
18
10. COMMITMENTS AND CONTINGENCIES
Separation Agreement
Under the terms of a separation agreement
with Dr. Cook, the Company’s former Chief Technology Officer, the Company agreed to compensate Dr. Cook $ 193,440 (representing six
months of base salary and the corresponding pro rata amount of Dr. Cook’s 2025 target bonus). The payment of such amount is subject
to the compliance by Mr. Cook of certain ongoing covenants with respect to confidentiality, cooperation and other matters. Dr. Cook departed
from the Company on May 30, 2025, and the Company has recorded a severance liability of $ 193,440 .
The Company has paid Dr. Cook $ 119,040
as of September 30, 2025, resulting in a remaining accrual of $ 74,400 which has been included accrued expenses and other current liabilities
on the Company’s consolidated balance sheets as of September 30, 2025.
Minimum Royalties
As required under the License Agreement
(see Note 3), following the first sale of cartridges, the Company is obligated to make royalty payments to Toray equal to 7.5 % of the
net sales of the cartridges for a term of 10 years. A 50 % reduction in the royalty rate applies upon expiry of applicable Toray patents
on a product-by-product and country-by-country basis. There have been no sales of or revenues from cartridges through September 30, 2025.
Indemnification
The Company has certain agreements
with service providers with which it does business that contain indemnification provisions pursuant to which the Company typically agrees
to indemnify the party against certain types of third-party claims. The Company accrues for known indemnification issues when a loss is
probable and can be reasonably estimated. The Company would also accrue for estimated incurred but unidentified indemnification issues
based on historical activity. As the Company has not incurred any indemnification losses to date, there were no accruals for or expenses
related to indemnification issues for any period presented.
11. SUPPLEMENTAL BALANCE SHEET INFORMATION
Prepaid expenses and other current
assets consist of the following:
September 30,
2025
December 31,
2024
Prepaid insurance
$ 63,601
$ 489,174
Vendor prepayments
600
21,946
Prepaid and other
69,550
85,818
Assets held for sale
35,670
-
Total prepaid expenses and other current assets
$ 169,421
$ 596,938
Accrued expenses and other current
liabilities consist of the following:
September 30,
2025
December 31,
2024
Accrued personnel costs
$ 105,648
$ 100,974
Accrued legal fees
107,074
48,860
Accrued clinical trial expenses
264,513
191,673
Accrued board of director fees
78,952
95,000
Accrued expenses for CTO separation agreement
74,400
-
Accrued other
189,088
115,479
Accrued Delaware franchise tax
68,074
-
Total accrued expenses and other current liabilities
$ 887,749
$ 551,986
19
12. SUBSEQUENT EVENTS
October 2025 Private Placement
On October 9, 2025, the Company entered
into a securities purchase agreement with two institutional investors pursuant to which the Company sold in a private placement (i) an
aggregate of 175,000 shares of common stock and prefunded warrants to purchase up to 2,075,000 shares of common stock (the “October
2025 Prefunded Warrants”), and (ii) Series F warrants (the “Series F Warrants”) to purchase up to 4,500,000 shares of
common stock. The combined price of the securities sold in the private placement was $ 2.00 per share of common stock (or prefunded warrant
in lieu thereof, in which case such price was reduced by $ 0.0001 ) and accompanying Series F Warrants to acquire two shares of common stock.
The October 2025 Prefunded Warrants are exercisable for shares of common stock at an exercise price of $ 0.0001 per share, are immediately
exercisable and expire once exercised in full. The Series F Warrants are exercisable for shares of common stock at an exercise price of
$ 1.75 per share, are immediately exercisable and expire five and one-half years from the date of issuance.
The transaction closed on October 10, 2025. The
gross proceeds to the Company from the sale of the securities sold in the private placement were approximately $ 4.5 million. The Company
incurred total offering costs of $ 542,650 , including a 8 % financial advisory fee to Rodman and Renshaw LLC (“Rodman”), the
placement agent, of approximately $ 360,000 . Under the terms of the Company’s engagement letter with Rodman, the Company issue Rodman’s
designees warrants to purchase up to 180,000 of common stock at an exercise price of $ 2.50 per share, which expire 5.5 years from the
date of issuance (the “October 2025 Placement Agent Warrants”).
In connection with the private placement, the
Company entered into a registration rights agreement with the two institutional investors. Pursuant to which the Company agreed to register
for resale, at the Company’s expense, the 175,000 shares of common stock sold in the private placement and the 6,755,000 shares
of common stock collectively exercisable pursuant to the October 2025 Prefunded Warrants, the Series F Warrants and the October 2025 Placement
Agent Warrants. The Company agreed to (i) file such a resale registration statement by October 24, 2025, (ii) use its best efforts to
cause such registration statement to be declared effective by the Securities and Exchange Commission (the “SEC”) under the
Securities Act of 1933, as amended (the “Securities Act”), as promptly as possible after filing (and in no event later than
certain dates specified in the registration rights agreement, depending on the circumstances), and (iii) use its best efforts to keep
such resale registration statement continuously effective under the Securities Act until the date that all shares of common stock registered
thereunder have been sold or may be sold without registration under Rule 144. Failure by the Company to meet the filing deadlines and
other requirements set forth in the registration rights agreement (including successfully registering the applicable shares) would subject
the Company to liquidated damages amounts payable to the purchasers in the private placement. Such liquidated damages would generally
be calculated as a monthly payment in the amount of 2 % of the portion of the subscribed amount that has not been registered as of the
applicable monthly calculation date, capped at an overall amount equal to 20 % of the total $ 4,500,000 subscribed amount.
Pursuant to the terms of the purchase agreement,
the Company generally may not, until the date that is 90 calendar days after the date that the resale registration statement has been
declared effective by the SEC, issue or enter into agreements to issue shares of common stock or securities convertible into or exercisable
for common stock. In addition, the purchase agreement provides that until the date that is one year following the date that the resale
registration statement is declared effective by the SEC, the Company may not, without the prior written consent of investors who purchased
a majority of the securities sold in the private placement, (i) engage in certain “variable rate transactions” (as defined
in the purchase agreement) related to its securities, or (ii) undertake a reverse or forward stock split or recapitalization, other than
in the good faith determination of the Company’s board of directors to maintain its listing on the Nasdaq Capital Market.
Holders of the warrants will not have the right
to exercise any portion of such warrants if such holder, together with its affiliates, would beneficially own in excess of 4.99 % or 9.99 %
(at the initial election of the holder) of the number of shares of the Company’s common stock outstanding immediately after giving
effect to such exercise, provided that a holder may increase or decrease such beneficial ownership limitation up to, and no higher than,
9.99 %, by giving 61 calendar days’ notice to the Company.
The Series F Warrants and October 2025 Placement
Agent Warrants include certain rights upon a “fundamental transaction” (as defined in such warrants), including the right
of the holders thereof to receive from the Company or a successor entity cash or the same type or form of consideration (and in the same
proportion) that is being offered and paid to the holders of common stock in such fundamental transaction in the amount of the Black Scholes
value (as defined in such warrants) of the unexercised portion of the applicable warrants on the date of the consummation of such fundamental
transaction.
20
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 in conjunction with the unaudited condensed consolidated financial statements
and the related notes appearing elsewhere in this Form 10-Q. This discussion contains forward-looking statements reflecting our current
expectations that involve risks and uncertainties. Actual results and the timing of events could differ materially from those discussed
in our forward-looking statements as a result of many factors, including those set forth under “Risk Factors” and elsewhere
in this Form 10-Q.
Overview
Bluejay Diagnostics, Inc. (“Bluejay,”
the “Company,” “we” and/or “us”)) is a medical diagnostics company focused on improving patient outcomes
in critical care settings. The Company is working on developing rapid, near-patient tests using whole blood on its Symphony technology
platform (“Symphony”), which consists of an analyzer and single-use protein detection cartridges. The Company does not yet
have regulatory clearance for Symphony, and it will need to receive regulatory authorization from the U.S. Food and Drug Administration
(the “FDA”) before Symphony can be marketed as a diagnostic product in the United States. The Company has completed the pre-clinical
development of the Symphony analyzer. The Company is redeveloping the manufacturing processes for cartridges through a third-party contractor
who is managing such redevelopment. Such redevelopment is intended to address manufacturing challenges to bring Symphony to a level consistent
with necessary performance and quality requirements. After redevelopment, the Company plans to have manufacturing of the Symphony cartridges
occur at a Contract Manufacturing Organization (“CMO”). To achieve its plan, the Company expects to need to raise at least
$20 million of capital between the date of this filing and the end of the 2027 fiscal year, which the Company hopes to do in various tranches
during this time period. The Company’s current plan, subject to achieving necessary financing, is to begin testing of samples it
is collecting as part of its ongoing SYMON-II clinical trial by the end of 2026, with a goal of being in position to submit a 510(k) regulatory
application to the FDA in 2027, with an objective of achieving FDA clearance thereafter.
The Company’s Symphony platform is a combination
of Bluejay’s intellectual property (“IP”) and exclusively licensed and patented IP on the Symphony technology that the
Company believes, if cleared, authorized, or approved by the FDA, can provide a solution to a significant market need. The Symphony device
candidate is designed to produce laboratory-quality results in 20 minutes in critical care settings, including Intensive Care Units (“ICUs”)
and Emergency Rooms (“ERs”), where rapid and reliable results are required.
The Company’s first product candidate, the
Symphony IL-6 test, is an immunoassay for the measurement of interleukin-6 (IL-6) to be used for the monitoring of disease progression
in critical care settings. The Company is currently focused on pursuing the Symphony IL-6 test in the context of sepsis. IL-6 is a clinically
established inflammatory biomarker, and is considered a ‘first-responder,’ for assessment of severity of infection and inflammation
across many disease indications, including sepsis. A current challenge of healthcare professionals is the excessive time and cost associated
with determining a patient’s level of severity at triage and the Company believes that its Symphony IL-6 test, if ultimately successful
and approved, could have the ability to consistently monitor this critical care biomarker with rapid results.
If the Company succeeds with the foregoing plan,
in the future it hopes to develop additional tests for Symphony, including tests for myocardial infarction and congestive heart failure
(cardiac biomarkers hsTNT and NT pro-BNP) as well as other tests using the Symphony platform.
Since inception, we have incurred net losses from
operations each year and we expect to continue to incur losses for the foreseeable future. We incurred net losses of approximately $1.6
million and $5.4 million for the three and nine months ended September 30, 2025, respectively. We had negative cash flow from operating
activities of approximately $4.6 million and $6.4 million for the nine months ended September 30, 2025 and 2024, respectively, and had
an accumulated deficit of approximately $40.1 million as of September 30, 2025.
21
As further described below under “Liquidity
and Going Concern Uncertainty” as of September 30, 2025, the Company possessed cash and cash equivalents of approximately $3.1 million,
while having current liabilities of approximately $1.1 million. The Company will need to raise a material amount of additional capital
in the future to continue as a going concern.
Results of Operations
Comparison of the Three and Nine Months
Ended September 30, 2025 and 2024
The following table sets forth our results of
operations for the three and nine months ended September 30, 2025 and 2024:
Three Months Ended
September 30
Nine Months Ended
September 30
2025
2024
2025
2024
Operating expenses
Research and development
$ 785,608
$ 551,655
$ 2,460,304
$ 2,917,674
General and administrative
831,339
809,199
3,030,921
2,759,817
Sales and marketing
-
753
-
7,481
Total operating expenses
1,616,947
1,361,607
5,491,225
5,684,972
Operating loss
(1,616,947 )
(1,361,607 )
(5,491,225 )
(5,684,972 )
Other income (expense):
Interest expense
(200 )
(190,610 )
(652 )
(822,299 )
Interest income
18,961
61,692
66,016
107,191
Other income, net
554
8,566
7,190
114,276
Total other income (expense), net
19,315
(120,352 )
72,554
(600,832 )
Net loss
(1,597,632 )
(1,481,959 )
(5,418,671 )
(6,285,804 )
Deemed dividend on warrant modification
-
13,223,053
-
13,223,053
Net loss applicable to common stockholders
$ (1,597,632 )
$ (14,705,012 )
$ (5,418,671 )
$ (19,508,857 )
Research and Development
Research and development expenses for the three
months ended September 30, 2025 were approximately $0.8 million as compared to approximately $0.6 million for the same period in 2024.
The increase in research and development expenses was primarily due to increased clinical trial expenses, partially offset by a reduction
in technology transfer efforts. We expect future research and development expenses to be focused on costs specifically associated with
our clinical trial program supporting our regulatory strategy, technology transfer efforts and any necessary manufacturing improvements.
22
General and Administrative
General and administrative expenses for the three
months ended September 30, 2025, were approximately $0.8 million as compared to approximately $0.8 million for the comparable period in
2024. We expect to monitor and continue to pare our general and administrative spend, as necessary, to optimize operational alignment.
Sales and Marketing
Sales and marketing expenses for the three months
ended September 30, 2025 were zero, compared to approximately $753 for the comparable period in 2024. The decrease in sales and marketing
expenses was due to a cessation in spending for all sales and marketing efforts.
Other Income (Expense), net
Total other income (expense), net for the three
months ended September 30, 2025, was $19,315 of income as compared to $120,352 of expense for the same periods in 2024. The increase in
other income (expense), net was primarily due to lower interest expense ($190,610) associated with our notes payable under the 2024 Bridge
Note Financing.
Deemed dividend on warrant modification
Upon stockholder approval of the issuance of Class
C Warrants and Class D Warrants on August 21, 2024, the Class C Warrants, which had an initial exercise price of $98.00 per share of common
stock, were adjusted to be exercisable at an exercise price of $16.30 per share and the number of shares of common stock issuable upon
exercise was proportionately increased to 1,372,586 shares. Concurrently, the number of shares of common stock issuable upon exercise
of the Class D Warrants increased to four shares per warrant for the remaining unexercised warrants. In connection with the reset in the
exercise price and number of shares issuable pursuant to exercise of the Class C Warrants and Class D Warrants, we recorded a deemed dividend
of $13,223,053 based on the excess of the fair value of the modified Class C Warrants and Class D Warrants over the fair value of the
Class C Warrants and Class D Warrants before the modification, the effect of which was an increase in the net loss attributable to common
shareholders in the statement of operations for the three and nine-months ended September 30, 2024.
Summary Statement of Cash Flows
The following table sets forth the primary sources
and uses of cash and cash equivalents for each of the periods presented.
Nine Months Ended
September 30,
2025
2024
Cash proceeds (used in) provided by:
Operating activities
$ (4,598,705 )
$ (6,369,477 )
Investing activities
-
(305,658 )
Financing activities
3,379,028
10,222,360
Net increase in cash and cash equivalents
$ (1,219,677 )
$ 3,547,225
Net cash used in operating activities
During the nine months ended September 30, 2025,
we used approximately $4.6 million in cash for operating activities, a decrease of approximately $1.8 million as compared to the same
period in 2024. The decrease is driven by a lower net loss, an increase in accrued expenses and other current liabilities and a decrease
prepaid expenses when comparing the two periods.
23
Net cash used in investing activities
During the nine months ended September 30, 2025,
we used no cash for investing activities, a decrease of $305,658 as compared to the same period in 2024. The decrease in net cash used
in investing activities was due to no purchasing of manufacturing equipment.
Net cash provided by financing activities
During the nine months ended September 30, 2025,
we raised approximately $3.4 million in cash through financing activities, a decrease of approximately $6.8 million as compared to the
same period in 2024. The decrease in net cash generated by financing activities was due our private placement on April 8, 2025 as compared
to our public offering on January 2, 2024, a Bridge Note Financing in June 2024 and our public offering on June 28, 2024.
Liquidity and Going Concern Uncertainty
The Company had cash and cash equivalents of $3,082,268
and current liabilities of $1,148,913 as of September 30, 2025. The Company has incurred net losses since its inception, has incurred
negative cash flows from operations and had an accumulated deficit of $40,087,455 as of September 30, 2025. The Company expects that its
net cash used in operating activities will continue to be negative over at least the next several years as it attempts to redevelop aspects
of the manufacturing process for Symphony cartridges and conducts clinical trial work and, if such redevelopment and trials are successful,
begins preparation of an FDA submission. These financial results and financial position, and the Company’s expected forward-looking
outlook of significant negative cash flow in the future, raise substantial doubt with respect to its ability to continue as a going concern.
The Company expects that it will not be in position to submit a 510(k) regulatory application to the FDA for Symphony until 2027, at the
earliest, if it is even able to generate sufficient clinical trial results to support such a submission. If the Company fails to obtain
sufficient future financing, its clinical trials and targeted FDA submission timeline could be delayed, and it could be forced to abandon
such activities entirely and cease operations, with the possible loss of such properties or assets. If the Company is unable to obtain
additional financing as it continues to generate negative cash flow, its board of directors could determine to cause the Company to undertake
a process of liquidation under Chapter 7 of applicable U.S. bankruptcy laws, or otherwise seek other protection under such laws. In such
event, holders of shares of the Company’s common stock could recoup little, if any, value in such process. The Company currently
estimates that the cash resources it possesses as of the date of this filing (which includes proceeds from a private placement transaction
completed in October 2025) will be sufficient to fund its operations up to the third quarter of 2026.
The condensed consolidated financial statements
for the three and nine months ended September 30, 2025 and 2024 were prepared under the assumption that the Company will continue as a
going concern, which contemplates that the Company will be able to realize assets and discharge liabilities in the normal course of business.
24
Recent Offerings
January 2024 Public Offering
On January 2, 2024, the Company sold in a public
offering (such transaction, the “January 2024 Offering”) (i) 1,344 shares of the Company’s common stock and (ii) prefunded
warrants to purchase up to an aggregate 5,386 shares of common stock (the “January 2024 Prefunded Warrants”). The shares of
common stock and January 2024 Prefunded Warrants were sold together with warrants to purchase up to an aggregate of 6,730 shares of Common
Stock at an exercise price of $520.00 per share (the “January 2024 Warrants”). The combined public offering price was $520.00
per share of Common Stock and related January 2024 Warrant and $519.96 per January 2024 Prefunded Warrant and related January 2024 Warrant.
As of December 31, 2024, all January 2024 Prefunded
Warrants had been exercised in full. The January 2024 Warrants are exercisable for a period of five years following the date of issuance.
Pursuant to an engagement letter, dated as of
August 7, 2023, as amended October 11, 2023, by and between the Company and H.C. Wainwright & Co., LLC (“H.C. Wainwright”),
the Company paid H.C. Wainwright a total cash fee of $245,000 equal to 7.0% of the gross proceeds received in the January 2024 Offering.
The Company also paid H.C. Wainwright a management fee of $35,000 equal to 1.0% of the gross proceeds raised in the January 2024 Offering
and certain expenses incurred in connection with the January Offering. In addition, the Company issued to H.C. Wainwright’s designees
warrants to purchase up to an aggregate 471 shares of common stock (the “January 2024 Placement Agent Warrants”), which represents
7.0% of the aggregate number of shares of common stock and January 2024 Prefunded Warrants sold in the January 2024 Offering. The January
2024 Placement Agent Warrants have substantially the same terms as the January 2024 Warrants, except that the January 2024 Placement Agent
Warrants have an exercise price equal to $650.00, or 125% of the offering price per share of common stock and related January 2024 Warrant
sold in the January 2024 Offering and expire on the fifth anniversary from the date of the commencement of sales in the January 2024 Offering.
The gross proceeds to the Company from the January
2024 Offering were $3,500,000. The Company incurred offering costs of $711,031.
May 2024 Bridge Note Financing
On May 31, 2024, the Company entered into a Note
Purchase Agreement with an accredited investor (the “NPA”), and a Securities Purchase Agreement with three accredited investors
(the “SPA”). This transaction closed on June 3, 2024. Debt issuance costs related to the NPA and SPA totaled $212,654. Under
the terms of the NPA, the first investor provided the Company with a $1,000,000 cash subscription in exchange for the issuance of a senior
secured note. As of December 31, 2024, a total of $1,176,470 was repaid to the NPA investors. The difference between such note and the
subscription amount, initially recorded as a discount on the notes, was the result of the discount factor included in the NPA of approximately
17.6%.
Under the terms of the SPA, the three additional
investors agreed to collectively provide the Company with a separate $1,000,000 cash subscription in exchange for the issuance of senior
secured notes ($333,333 each), and the collective issuance of 1,451 shares of the Company’s common stock. The fair value of the
common stock issued in connection with the SPA was $307,563. As of December 31, 2024, a total of $1,111,110 was repaid to the SPA investors.
The difference between such notes and the subscription amounts, initially recorded as a discount on the notes, was the result of the discount
factor included in the SPA of 11.11%.
Interest expense recorded on the NPA and SPAs
was $807,797 for the year ended December 31, 2024, including debt issuance costs related to the NPA and SPA totaling $212,654.
25
June 2024 Public Offering
On June 28, 2024, the Company sold in a public
offering ( the “June 2024 Offering”), (i) 11,541 common units (the “Common Units”), each consisting of one share
of common stock, two Class C Warrants and one Class D Warrant and (ii) 95,815 prefunded warrants (the “Prefunded Units”),
each consisting of one prefunded warrant to purchase one share of common stock (each, a “June 2024 Prefunded Warrant”), two
Class C Warrants and one Class D Warrant to purchase Common Shares. Aegis Capital Corp. (“Aegis”) partially exercised its
over-allotment option in respect to 13,573 Class C Warrants and 6,787 Class D Warrants (the Over-Allotment Warrants). The Common Units
were sold at a price of $81.50 per unit and the Prefunded Warrants were sold at a price of $81.495 per unit. As of December 31, 2024,
all June 2024 Prefunded Warrants had been exercised in full.
Pursuant to an engagement letter dated June 6,
2024, by and between the Company and Aegis, the Company paid Aegis a total cash fee of $743,750 equal to 8.5% of the gross proceeds received
in the June 2024 Offering.
The gross proceeds to the Company from the June
2024 Offering were $8,569,075. The Company incurred offering costs of $1,133,419.
April 2025 Private Placement
On April 7, 2025, the Company entered into inducement
letter agreements with certain existing holders of the Company’s Class C Warrants, pursuant to which such holders agreed to purchase
an aggregate of 1,085,106 shares of the Company’s common stock (or, to the extent the applicable holder would have exceeded a specified
beneficial ownership limitation, prefunding the future exercise of such warrants, other than a remaining $0.0001 per share exercise price).
The Class C Warrants were originally issued on June 28, 2024 for an exercise price of $98.00 per share and were subsequently reduced to
$16.30 per share pursuant to stockholder approval on August 21, 2024. Pursuant to the inducement letter agreements, the applicable holders
agreed to exercise their Series C Warrants at a reduced exercise price of $3.42 per share, and to purchase an equivalent number of new
Class E Warrants for an additional $0.125 per share. The Class E Warrants have an exercise price of $3.42 per share and expire on April
8, 2030.
The transaction closed on April 8, 2025. The exercise
of the Class C Warrants resulted in the Company issuing 682,203 shares of common stock at closing pursuant to the inducement letters,
and the exercise price of 402,903 of the Class C Warrants being amended to 0.0001 per share. As of September 30, 2025, all such reduced
exercise price Class C Warrants had been exercised.
The gross proceeds to the Company from the exercise
of the Class C Warrants and the sale of the new Class E Warrants were $3,846,692 million. The Company incurred total offering costs of
$464,670, including a 10% financial advisory fee to Aegis Capital Corp. of $384,670.
The modification of the terms or conditions of
the Class C Warrants in this transaction is treated as an exchange of the original instrument for a new instrument. Using the Black Scholes
option pricing model, the fair value of the Series C Warrants immediately prior to the inducement transaction was $479,299 and immediately
after the inducement transaction was $1,590,930. In addition, Series E Warrants with a fair value of $1,730,652 were provided as part
of the inducement transaction for a purchase price of $135,638. The Company recorded additional equity issuance costs of $2,706,645 related
to the modification of the Series C Warrants and issuance of Series E Warrants related to the inducement transaction. As this equity issuance
cost was a non-cash transaction, the Company recorded an increase to additional paid-in capital to offset the expense.
October 2025 Private Placement
On October 9, 2025, the Company entered
into a securities purchase agreement with two institutional investors pursuant to which the Company sold in a private placement (i) an
aggregate of 175,000 shares of common stock and prefunded warrants to purchase up to 2,075,000 shares of common stock (the “October
2025 Prefunded Warrants”), and (ii) Series F warrants (the “Series F Warrants”) to purchase up to 4,500,000 shares of
common stock. The combined price of the securities sold in the private placement was $2.00 per share of common stock (or prefunded warrant
in lieu thereof, in which case such price was reduced by $0.0001) and accompanying Series F Warrants to acquire two shares of common stock.
The October 2025 Prefunded Warrants are exercisable for shares of common stock at an exercise price of $0.0001 per share, are immediately
exercisable and expire once exercised in full. The Series F Warrants are exercisable for shares of common stock at an exercise price of
$1.75 per share, are immediately exercisable and expire five and one-half years from the date of issuance.
26
The transaction closed on October 10, 2025. The
gross proceeds to the Company from the sale of the securities sold in the private placement were approximately $4.5 million. The Company
incurred total offering costs of $542,650, including a 8% financial advisory fee to Rodman and Renshaw LLC (“Rodman”), the
placement agent, of approximately $360,000. Under the terms of the Company’s engagement letter with Rodman, the Company issue Rodman’s
designees warrants to purchase up to 180,000 of common stock at an exercise price of $2.50 per share, which expire 5.5 years from the
date of issuance (the “October 2025 Placement Agent Warrants”).
In connection with the private placement, the
Company entered into a registration rights agreement with the two institutional investors. Pursuant to which the Company agreed to register
for resale, at the Company’s expense, the 175,000 shares of common stock sold in the private placement and the 6,755,000 shares
of common stock collectively exercisable pursuant to the October 2025 Prefunded Warrants, the Series F Warrants and the October 2025 Placement
Agent Warrants. The Company agreed to (i) file such a resale registration statement by October 24, 2025, (ii) use its best efforts to
cause such registration statement to be declared effective by the Securities and Exchange Commission (the “SEC”) under the
Securities Act of 1933, as amended (the “Securities Act”), as promptly as possible after filing (and in no event later than
certain dates specified in the registration rights agreement, depending on the circumstances), and (iii) use its best efforts to keep
such resale registration statement continuously effective under the Securities Act until the date that all shares of common stock registered
thereunder have been sold or may be sold without registration under Rule 144. Failure by the Company to meet the filing deadlines and
other requirements set forth in the registration rights agreement (including successfully registering the applicable shares) would subject
the Company to liquidated damages amounts payable to the purchasers in the private placement. Such liquidated damages would generally
be calculated as a monthly payment in the amount of 2% of the portion of the subscribed amount that has not been registered as of the
applicable monthly calculation date, capped at an overall amount equal to 20% of the total $4,500,000 subscribed amount.
Pursuant to the terms of the purchase agreement,
the Company generally may not, until the date that is 90 calendar days after the date that the resale registration statement has been
declared effective by the SEC, issue or enter into agreements to issue shares of common stock or securities convertible into or exercisable
for common stock. In addition, the purchase agreement provides that until the date that is one year following the date that the resale
registration statement is declared effective by the SEC, the Company may not, without the prior written consent of investors who purchased
a majority of the securities sold in the private placement, (i) engage in certain “variable rate transactions” (as defined
in the purchase agreement) related to its securities, or (ii) undertake a reverse or forward stock split or recapitalization, other than
in the good faith determination of the Company’s board of directors to maintain its listing on the Nasdaq Capital Market.
Recently Adopted Accounting Standards
See Note 2 to our condensed consolidated financial
statements (under the caption “Recently Adopted Accounting Standards”).
Emerging Growth Company and Smaller Reporting Company Status
We are an emerging growth company, as defined
in the Jumpstart Our Business Startups Act (the “JOBS Act”). Under the JOBS Act, emerging growth companies can delay adopting
new or revised accounting standards issued subsequent to the enactment of the JOBS Act until such time as those standards apply to private
companies. We elected to use this extended transition period for complying with new or revised accounting standards that have different
effective dates for public and private companies until the earlier of the date that we (i) are no longer an emerging growth company or
(ii) affirmatively and irrevocably opt out of the extended transition period provided in the JOBS Act. As a result, these condensed consolidated
financial statements may not be comparable to companies that comply with the new or revised accounting pronouncements as of public company
effective dates. We are using the extended transition period for any other new or revised accounting standards during the period in which
we remain an emerging growth company.
We will remain an emerging growth company until
the earliest of (i) the last day of our first fiscal year (a) following the fifth anniversary of the completion of IPO (November
2021), (b) in which we have total annual gross revenues of at least $1.07 billion or (c) in which we are deemed to be a large accelerated
filer, which means the market value of our common stock that is held by non-affiliates exceeds $700 million as of the prior
June 30 th and (ii) the date on which we have issued more than $1 billion in non-convertible debt securities
during the prior three-year period.
27
We are also a “smaller reporting company,”
meaning that the market value of our stock held by non-affiliates is less than $700 million and our annual revenue is less than $100 million
during the most recently completed fiscal year. We may continue to be a smaller reporting company if either (i) the market value of our
stock held by non-affiliates is less than $250 million or (ii) our annual revenue is less than $100 million during the
most recently completed fiscal year and the market value of our stock held by non-affiliates is less than $700 million. If we
are a smaller reporting company at the time we cease to be an emerging growth company, we may continue to rely on exemptions from certain
disclosure requirements that are available to smaller reporting companies. Specifically, as a smaller reporting company we may choose
to present only the two most recent fiscal years of audited financial statements in our Annual Reports on Form 10-K and, similar
to emerging growth companies, smaller reporting companies have reduced disclosure obligations regarding executive compensation.
JOBS Act Accounting Election
The JOBS Act provides that an “emerging
growth company” can take advantage of the extended transition period provided in Section 7(a)(2)(B) of the Securities Act of 1933,
as amended, for complying with new or revised accounting standards. In other words, an “emerging growth company” can delay
the adoption of certain accounting standards until those standards would otherwise apply to private companies. We have irrevocably elected
not to avail ourselves of this extended transition period and, as a result, we will adopt new or revised accounting standards on the relevant
dates on which adoption of such standards is required for other public companies.
We have implemented all new accounting pronouncements
that are in effect and may impact our financial statements and we do not believe that there are any other new accounting pronouncements
that have been issued that might have a material impact on our financial position or results of operations.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
We are a smaller reporting company as defined
by Rule 12b-2 of the Securities Exchange Act of 1934, as Amended (the “Exchange Act”) and are not required to provide the
information required under this item.
Item 4. Controls and Procedures
(a) Evaluation of Disclosure Controls and
Procedures
We conducted an evaluation under the supervision
and with the participation of our President and Chief Executive Officer (who serves as our principal executive officer and principal financial
and accounting officer), regarding the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e)
under the Exchange Act) as of the end of the period covered by this report. Based on this evaluation, our President and Chief Executive
Officer concluded that our disclosure controls and procedures were effective as of September 30, 2025. We continue to review our disclosure
controls and procedures and may from time to time make changes aimed at enhancing their effectiveness and ensuring that our systems evolve
with our Company’s business. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute,
assurance that the objectives of the control system are met.
(b) Changes in Internal Control Over Financial
Reporting
There was no change in our internal control over
financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that occurred during the quarter ended September
30, 2025 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
28
PART II - OTHER INFORMATION
Item 1. Legal Proceedings
From time to time in the ordinary course of our
business, we may be involved in legal proceedings, the outcomes of which may not be determinable. The results of litigation are inherently
unpredictable. Any claims against us, whether meritorious or not, could be time consuming, result in costly litigation, require significant
amounts of management time and result in diversion of significant resources. We are not able to estimate an aggregate amount or range
of reasonably possible losses for those legal matters for which losses are not probable and estimable. We have insurance policies covering
potential losses where such coverage is cost effective.
We are not at this time involved in any material
legal proceedings.
Item 1A. Risk Factors
For a discussion of potential risks or uncertainties,
see “Risk Factors” in Part I, Item 1A of our Annual Report on Form 10-K for the fiscal year ended December 31, 2024, and in
Part II, Item 1A of our Quarterly Reports on Form 10-Q for the fiscal quarters ended March 31, 2025 and June 30, 2025. The following disclosures
supplement such Risk Factors, and should be read in conjunction therewith:
Additional Risks Related to Our Financial Condition
and Capital Requirements
We expect to need to raise at least $20
million between the date of this filing and the end of the 2027 fiscal year, and failure to do so could require us to undertake a process
of liquidation under U.S. bankruptcy laws, which could cause holders of our common stock to recoup little, if any, value for their shares.
As of September 30, 2025, we possessed cash and
cash equivalents of approximately $3.1 million, while having current liabilities of approximately $1.1 million. We incurred net losses
of approximately $7.7 million and $10.0 million for fiscal years 2024 and 2023, respectively, and $5.4 million for the nine months ended
September 30, 2025. From our inception through September 30, 2025, we have an accumulated deficit of approximately $40.1 million, and
we do not currently generate any operating income. To achieve our current strategic plan, which strives to be in position to submit a
510(k) regulatory application to the FDA in the fourth quarter of 2027 and achieve FDA clearance as early as the third quarter of 2028,
we expect to need to raise at least $20 million of capital between the date of this filing and the end of the 2027 fiscal year, which
we hope to do in various tranches during this time period.
Our financial results and financial position,
and our expected forward-looking outlook of significant negative cash flow in the future, raise substantial doubt with respect to our
ability to continue as a going concern. We expect that we will not be in position to submit a 510(k) regulatory application to the FDA
for Symphony until 2027, at the earliest, if we are even able to generate sufficient clinical trial results to support such a submission.
If we fail to obtain sufficient future financing, our clinical trials and targeted FDA submission timeline could be delayed, and we could
be forced to abandon such activities entirely and cease operations, with the possible loss of such properties or assets. If we are unable
to obtain additional financing as we continue to generate negative cash flow, our board of directors could determine to cause us to undertake
a process of liquidation under Chapter 7 of applicable U.S. bankruptcy laws, or otherwise seek other protection under such laws. In such
event, holders of shares of our common stock could recoup little, if any, value in such process.
The number of shares of common stock underlying
our outstanding warrants is several times greater than our currently outstanding common stock, which could have a negative effect on the
market price of our common stock and make it more difficult for us to raise funds through future equity offerings. In addition, in connection
with any merger, consolidation or sale of all or substantially all of our assets, holders of our outstanding warrants would be entitled
to receive the Black Scholes value of such warrants, which may reduce the consideration otherwise available for payment to holders of
our common stock.
As part of our public offerings and/or private
placements of securities in October 2025, April 2025, June 2024, January 2024 and August 2023, we issued warrants to purchase shares of
our common stock. As of the date of this filing, remaining warrants exercisable from these transactions included (i) October 2025 Prefunded
Warrants to purchase up to 2,075,000 shares of common stock at an exercise price of $0.0001 per share, (ii) Series F Warrants issued in
October 2025 to purchase up to 4,500,000 shares of common stock at an exercise price of $1.75 per share, (iii) October 2025 Placement
Agent Warrants to purchase up to 180,000 shares of common stock at an exercise price of $2.50 per share, (iv) Class E Warrants issued
in April 2025 to purchase up to 1,085,106 shares of common stock at an exercise price of $3.42 per share, (v) Class C Warrants issued
in June 2024 to purchase up to 287,491 shares of common stock at an exercise price of $16.30 per share, (vi) January 2024 Warrants to
purchase up to 6,730 shares of common stock at an exercise price of $520.00 per share, (vii) January 2024 Placement Agent Warrants to
purchase up to 471 shares of common stock at an exercise price of $650.00 per share, and (viii) warrants issued in August 2023 to purchase
up to an aggregate of 576 shares of common stock at exercise prices ranging from $2,896.00 to $3,684.00 per share. All of such warrants
expire either five or five and one-half years from the date of issuance (except for the October 2025 Prefunded Warrants, which do not
expire).
29
In general, holders of these warrants may not
exercise any portion of such warrants if such holder, together with its affiliates, would beneficially own in excess of 4.99% or 9.99%
(at the initial election of the holder) of the number of shares of the Company’s common stock outstanding immediately after giving
effect to such exercise. The warrants include certain rights upon a “fundamental transaction” (as defined in such warrants),
including the right of the holders thereof to receive from the Company or a successor entity cash or the same type or form of consideration
(and in the same proportion) that is being offered and paid to the holders of common stock in such fundamental transaction in the amount
of the Black Scholes value (as defined in such warrants) of the unexercised portion of the applicable warrants on the date of the consummation
of such fundamental transaction.
Although these warrants are subject to beneficial
ownership limitations, upon exercise in full of the warrants, the shares issuable upon exercise would represent a significant portion
of our outstanding common stock. As a result, the holders of these warrants may be able to exert substantial influence over our business.
The concentration of voting power resulting from the exercise of the warrants could delay, defer or prevent a change of control, or delay
or prevent a merger, consolidation, takeover or other business combination involving us on terms that other stockholders may desire. In
addition, conflicts of interest could arise in the future between us, on the one hand, and the holders of these warrants, concerning the
issuance of additional securities and other matters. In addition, sales of these shares could cause the market price of our common stock
to decline significantly.
We have registered the issuance of shares upon
exercise of these warrants under registration statements (or are in the process of doing so). Sales of these shares into the public market
in the future could cause the market price of our common stock to decline. Furthermore, if our stock price rises, the holders of these
warrants may be more likely to exercise their warrants and sell a large number of shares, particularly if the price of our common stock
substantially exceeds the exercise price of such warrants. Such exercises, particularly if followed up with subsequent sales by the holders
receiving shares of common stock, could negatively affect the market price of our common stock and reduce or eliminate any appreciation
in our stock price that might otherwise occur.
Given the amount and terms of these warrants,
we may find it more difficult to raise additional equity capital on favorable terms or at all while these warrants are outstanding.
Our registration rights obligations in connection
with the October 2025 private placement transaction could subject to us to liquidated damages provisions if we are unable to successfully
register the applicable securities in accordance with the requirements of the registration rights agreement we entered into with the purchasers
of the securities in such transaction.
In connection with the private placement we consummated
in October 2025, we entered into a registration rights agreement with the two institutional investors who purchased the securities sold
by us in such transaction. Under that registration right agreement, we agreed to register for resale, at our expense, the 175,000 shares
of common stock sold in the private placement and the 6,755,000 shares of common stock collectively exercisable pursuant to the October
2025 Prefunded Warrants, the Series F Warrants and the October 2025 Placement Agent Warrants. Among other things, we agreed to (i) file
such a resale registration statement by October 24, 2025, (ii) use our best efforts to cause such registration statement to be declared
effective by the SEC under the Securities Act as promptly as possible after filing (and in no event later than certain dates specified
in the registration rights agreement, depending on the circumstances), and (iii) use our best efforts to keep such resale registration
statement continuously effective under the Securities Act until the date that all shares of common stock registered thereunder have been
sold or may be sold without registration under Rule 144. Failure by us to meet the filing deadlines and other requirements set forth in
the registration rights agreement (including successfully registering the applicable shares) would subject us to liquidated damages amounts
payable to the purchasers in the private placement. Such liquidated damages would generally be calculated as a monthly payment in the
amount of 2% of the portion of the subscribed amount that has not been registered as of the applicable monthly calculation date, capped
at an overall amount equal to 20% of the total $4,500,000 subscribed amount. If the event that we are unable to successfully register
the applicable securities in accordance with the requirements of the registration rights agreement, we could be required to pay these
amounts, which could negatively affect our liquidity and results of operations.
Our obligations under the purchase agreement
we entered into in connection with the October 2025 private placement transaction includes restrictions on our ability to engage in certain
financing transactions in the near-term, which could make it more difficult for us to achieve the financing objectives that we expect
to be necessary for us to successfully complete our commercialization and FDA clearance efforts.
Pursuant to the terms of the purchase agreement
we entered into with the two institutional investor purchasers in the October 2025 private placement transaction, we may not, until the
date that is 90 calendar days after the date that the resale registration statement has been declared effective by the SEC, issue or enter
into agreements to issue shares of common stock or securities convertible into or exercisable for common stock. In addition, the purchase
agreement provides that until the date that is one year following the date that the resale registration statement is declared effective
by the SEC, we may not, without the prior written consent of investors who purchased a majority of the securities sold in the private
placement, (i) engage in certain “variable rate transactions” (as defined in the purchase agreement) related to our securities,
or (ii) undertake a reverse or forward stock split or recapitalization, other than in the good faith determination of our board of directors
to maintain its listing on the Nasdaq Capital Market. These limitations, particular with respect to our ability to engage in financing
transactions, could restrict our ability to raise capital in the near-term, making it more difficult for us to achieve the financing objectives
that we expect to be necessary for us to successfully complete our commercialization and FDA clearance efforts.
30
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
Insider Trading Arrangements and Policies
During the fiscal quarter ended September 30,
2025, none of our directors or officers (as defined in Rule 16a-1(f) of the Exchange Act) adopted , modified or terminated any contract,
instruction, or written plan for the purchase or sale of our securities that was intended to satisfy the affirmative defense conditions
of Rule 10b5-1(c) of the Securities Exchange Act of 1934 or any “non-Rule 10b5-1 trading arrangement.”
Compensation Changes
On November 4, 2025, the Company’s board
of directors approved, following the recommendation of the compensation committee of the Board (the “Compensation Committee”),
an increase in the base salary for Neil Dey, the Company’s President and Chief Executive Officer, to $400,000 per year. This increase
in base salary is to be retroactively effective starting October 1, 2025. Except as described in the foregoing, Mr. Dey’s existing
employment agreement remains in effect pursuant to its existing terms and conditions.
On November 4, 2025, the Board also approved,
following the recommendation of the Compensation Committee, an updated compensation schedule for the Company’s non-management directors,
as outlined below:
Position
Board
Compensation Committee
Audit Committee
Governance and Nominating Committee
Chair Retainer
$ 125,000
$ 25,000
$ 25,000
$ 25,000
Member Retainer
$ 100,000
$ 15,000
$ 15,000
$ 15,000
The updated compensation schedule for non-management
directors is to be retroactively effective starting October 1, 2025.
The Compensation Committee has also recommended,
subject to the review, consideration and approval by the Board and subsequent approval by the Company’s stockholders, that the Company's
2021 Stock Plan (the “2021 Plan”) be amended to increase the number of shares of common stock available for grant
under the 2021 Plan by 30,000,000 shares. The Compensation Committee’s recommendation contemplates such increased pool being used
for grants to employees and non-employee directors over an estimated 6-year period, taking into account the Company’s expectation
of issuing additional shares of its common stock in connection with future financing transactions, as well as potential continued volatility
in the trading price of the Company’s common stock. At its meeting on November 4, 2025, the Board determined that it would defer
making a final decision with respect to such proposed increase until 2026, in connection with its consideration of matters to be considered
at the Company’s 2026 annual meeting of stockholders.
In addition, the Compensation Committee has recommended,
subject to review, consideration and approval by the Board and the approval by the stockholders of such amendment to the 2021 Plan, that
in addition to the cash retainers outlined above, non-management directors of the Company be awarded restricted stock units with respect
to 200,000 shares of common stock on an annual basis. Pursuant to the existing terms of the 2021 Plan, any such awards are subject to
limitations providing that the combined grant date fair market value of awards to directors, together with cash fees paid to such directors,
may not exceed $300,000 per year.
31
Item 6. Exhibits
INDEX TO EXHIBITS
Exhibit
Number
Description
4.1
Form of Pre-Funded Common Stock Purchase Warrant (incorporated by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K (File No. 001-41031) filed on October 14, 2025).
4.2
Form of Series F Warrant (incorporated by reference to Exhibit 4.2 to the Company’s Current Report on Form 8-K (File No. 001-41031) filed on October 14, 2025).
4.3
Form of Placement Agent Warrant (incorporated by reference to Exhibit 4.3 to the Company’s Current Report on Form 8-K (File No. 001-41031) filed on October 14, 2025).
10.1
Amendment to License Agreement and Master Supply Agreement, entered into on July 23, 2025, by and between Bluejay Diagnostics, Inc. and Toray Industries, Inc. (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K (File No. 001-41031) filed on July 28, 2025).
10.2*
Master Supply Agreement dated July 30, 2021, between Bluejay Diagnostics, Inc. and Sanyoseiko Co., Ltd.
10.3
Master Service Agreement dated July 30, 2021, between Bluejay Diagnostics, Inc. and Sanyoseiko Co., Ltd. (incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K (File No. 001-41031) filed on October 9, 2025).
10.4*
Agreement to Amend Master Supply Agreement and Master Service Agreement, dated October 3, 2025, between Bluejay Diagnostics, Inc. and Sanyoseiko Co., Ltd.
10.5*
Securities Purchase Agreement, dated October 9, 2025, between Bluejay Diagnostics, Inc. and the purchaser parties thereto.
10.6*
Registration Rights Agreement, dated October 9, 2025, between Bluejay Diagnostics, Inc. and the purchaser parties thereto.
10.7
Engagement Letter, entered into on August 29, 2025, between Bluejay Diagnostics, Inc. and Rodman & Renshaw LLC (incorporated by reference to Exhibit 10.3 to the Company’s Registration Statement on Form S-3 (File No. 291402) filed on October 23, 2025).
31.1*
Certification of the Principal Executive Officer pursuant to Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1934.
31.2*
Certification of the Principal Financial Officer pursuant to Rule 13a-14(a) or 15d-14(a) of the Securities Exchange Act of 1934.
32.1*(1)
Certification of the Principal Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2*(1)
Certification of the Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.INS*
Inline XBRL Instance Document.
101.SCH*
Inline XBRL Taxonomy Extension Schema Document.
101.CAL*
Inline XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF*
Inline XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB*
Inline XBRL Taxonomy Extension Label Linkbase Document.
101.PRE*
Inline XBRL Taxonomy Extension Presentation Linkbase Document.
104*
Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).
*
Filed herewith.
(1)
The certifications on Exhibit 32 hereto are deemed not “filed” for purposes of Section 18 of the Exchange Act or otherwise subject to the liability of that Section. Such certifications will not be deemed incorporated by reference into any filing under the Securities Act or the Exchange Act.
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.
Bluejay Diagnostics, Inc.
SIGNATURE
TITLE
DATE
/s/ Neil Dey
President, Chief Executive Officer and Director
November 7, 2025
Neil Dey
(Principal Executive Officer, Principal Financial Officer and Principal 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.