Item 9A. Controls and Procedures
ITEM 9A. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
We maintain disclosure controls and procedures
that are designed to ensure that material information required to be disclosed in our periodic reports filed under the Exchange Act is
recorded, processed, summarized, and reported within the time periods specified in the SEC rules and forms and to ensure that such information
is accumulated and communicated to our management, including our Chief Executive Officer (“CEO”) and Chief Financial Officer
(“CFO”) as appropriate, to allow timely decisions regarding required disclosure. We carried out an evaluation, under the supervision
and with the participation of our management, including the CEO and the CFO, of the effectiveness of the design and operation of our disclosure
controls and procedures, as defined in Rule 13(a)-15(e) under the Exchange Act, as of the end of the period covered by this report. Our
management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance
of achieving their objectives, and management necessarily applies its judgment in evaluating the cost-benefit relationship of possible
controls and procedures. During evaluation of disclosure controls and procedures as of December 31, 2025, conducted as part of our annual
audit and preparation of our annual financial statements, our management, including our CEO and CFO, conducted an evaluation of the effectiveness
of the design and operations of our disclosure controls and procedures and concluded that our disclosure controls and procedures were
not effective as of December 31, 2025 due to the reasons set forth below.
Management’s Report on Internal Control
over Financial Reporting
Management is responsible for the preparation
and fair presentation of the financial statements included in this report. The financial statements have been prepared in conformity with
U.S. GAAP and reflect management’s judgment and estimates concerning effects of events and transactions that are accounted for or
disclosed.
Management is also responsible for establishing
and maintaining adequate internal control over financial reporting. Our internal control over financial reporting includes those policies
and procedures that pertain to our ability to record, process, summarize and report reliable data. Management recognizes that there are
inherent limitations in the effectiveness of any internal control over financial reporting, including the possibility of human error and
the circumvention or overriding of internal control. Accordingly, even effective internal control over financial reporting can provide
only reasonable assurance with respect to financial statement presentation. Further, because of changes in conditions, the effectiveness
of internal control over financial reporting may vary over time.
Management regularly assesses our internal control
over financial reporting and did so most recently for our financial reporting as of December 31, 2025. This assessment was based on criteria
for effective internal control over financial reporting described in the Internal Control Integrated Framework issued by the Committee
of Sponsoring Organizations (COSO) of the Treadway Commission (2013). Based on this assessment, management has concluded that our internal
control over financial reporting was not effective as of December 31, 2025, due to the lack of segregation of duties resulting from our
small size and inability to perform an effective test of the operating effectiveness of the controls, including the oversight of our financial
statement close process. The Company has transitioned all email servers to the United States to enhance this aspect of internal controls.
In light of the material weaknesses described
above, we performed additional analyses and procedures in order to conclude that our consolidated financial statements for the year ended
December 31, 2025 included in this Annual Report on Form 10-K were fairly stated in accordance with U.S. GAAP. Accordingly, management
believes that despite the material weakness identified in our internal control over financial reporting, our consolidated financial statements
for the year ended December 31, 2025 are fairly stated, in all material respects, in accordance with U.S. GAAP.
25
Changes in Internal Control over Financial
Reporting
Other than those described above, there were no
changes in our internal control over financial reporting, as such term is defined in Rules 13a-15(f) under the Exchange Act, during the
quarter ended December 31, 2025 that have materially affected, or are reasonably likely to materially affect, our internal control over
financial reporting
Attestation Report of the Registered Public
Accounting Firm
This Annual Report on Form 10-K does not include
an attestation report by our independent registered public accounting firm, regarding internal control over financial reporting. As a
smaller reporting company, our internal control over financial reporting was not subject to audit by our independent registered public
accounting firm pursuant to rules of the SEC that permit us to provide only management’s report.
ITEM 9B. OTHER INFORMATION
Business Loan and Security Agreement
On March 25, 2026, the Company entered into a
Business Loan and Security Agreement (the “Business Loan Agreement”) with a commercial funding source (the “Lender”),
pursuant to which the Company obtained a loan from the Lender in the principal amount of $787,500 (the “Business Loan”), with
net proceeds to the Company of $750,000, following the payment of an administration fee of $37,500, with a total repayment amount of $1,134,000,
including interest charges of $346,500 (assuming all payments are made on time and the Business Loan is not prepaid) repayable in 30 weekly
installments of $37,800 with a maturity date of October 20, 2026. Pursuant to the Business Loan Agreement, the Company granted the Lender
a continuing security interest in certain collateral (as defined in the Business Loan Agreement). In connection with the Business Loan,
the Company issued Lender a Confessed Judgement Secured Promissory Note (the “Secured Note”) dated March 25, 2026 in the amount
787,500 with a maturity date of October 20, 2026.
The foregoing descriptions of the Business Loan
Agreement are not complete and are qualified in their entirety by reference to the full text of the Business Loan Agreement and Secured
Note, copies of which are filed as Exhibit 10.123 and 4.20, respectively to this Annual Report on Form 10-K and is incorporated by reference
herein.
During the quarter ended December 31, 2025, none
of our directors or executive officers adopted or terminated a Rule 10b5-1 trading plan or a non-Rule 10b5-1 trading arrangement (as defined
in Item 408(c) of Regulation S-K).
ITEM 9C. DISCLOSURE REGARDING FOREIGN JURISDICTIONS
THAT PREVENT INSPECTIONS.
Not applicable.
26
PART III
ITEM 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
The information required by this Item will be
set forth in our definitive proxy statement with respect to our 2026 annual meeting of stockholders to be filed not later than 120 days
after the end of the 2025 fiscal year and is incorporated herein by reference.
We have adopted a code of business conduct and
ethics that applies to all our employees, officers and directors, including those officers responsible for financial reporting. Our code
of business conduct and ethics is available on the investor relations section of our website www.avalon-globocare.com .
We have adopted an insider trading policy applicable
to our directors, officers, employees, and other covered persons, and have implemented processes for the company, that we believe are
reasonably designed to promote compliance with insider trading laws, rules and regulations, and the Nasdaq Capital Marke listing standards.
Our insider trading policy is included as Exhibit 19.1 to this Annual Report on Form 10-K and is available in the investor relations section
of our website www.avalon-globocare.com .
ITEM 11. EXECUTIVE COMPENSATION
The information required by this Item will be set forth in our definitive
proxy statement with respect to our 2026 annual meeting of stockholders to be filed not later than 120 days after the end of the 2025
fiscal year, and is incorporated herein by reference.
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
The information required by this Item will be
set forth in our definitive proxy statement with respect to our 2026 annual meeting of stockholders to be filed not later than 120 days
after the end of the 2025 fiscal year, and is incorporated herein by reference.
ITEM 13: CERTAIN RELATIONSHIPS AND RELATED
TRANSACTIONS, AND DIRECTOR INDEPENDENCE
The information required by this Item will be set forth in our definitive
proxy statement with respect to our 2026 annual meeting of stockholders to be filed not later than 120 days after the end of the 2025
fiscal year, and is incorporated herein by reference.
27
ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES
The information required by this Item will be set forth in our definitive
proxy statement with respect to our 2026 annual meeting of stockholders to be filed not later than 120 days after the end of the 2025
fiscal year, and is incorporated herein by reference.
ITEM 15. EXHIBIT AND FINANCIAL STATEMENT SCHEDULES
(a) The following documents are filed as part
of this report:
(1) Financial Statements:
Report of Independent Registered Public Accounting Firm (PCAOB ID: 2738)
F-2
Consolidated Balance Sheets as of December 2025 and 2024
F-3
Consolidated Statements of Operations and Comprehensive Loss for the years ended December 31, 2025 and 2024
F-4
Consolidated Statements of Changes in Stockholders’ Equity for the years ended December 31, 2025 and 2024
F-5
Consolidated Statements of Cash Flows for the years ended December 31, 2025 and 2024
F-6
Notes to Consolidated Financial Statements
F-7
The consolidated financial statements required
by this Item are included beginning at page F-1.
(1) Financial Statement Schedules:
All financial statement schedules have been omitted
because they are not applicable, not required or the information required is shown in the consolidated financial statements or the notes
thereto.
28
(b) Exhibits
EXHIBIT INDEX
Exhibit
Number
Description
1.1
Open Market Sale Agreement SM , dated as of December 13, 2019, by and between Avalon GloboCare Corp. and Jefferies LLC. (incorporated by reference to Exhibit 1.1 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on December 13, 2019) .
2.1
Membership Interest Purchase Agreement, dated November 7, 2022, by and among the Registrant, Laboratory Services MSO, LLC, SCBC Holdings LLC, Avalon Laboratory Services, Inc., The Zoe Family Trust, Bryan Cox and Sarah Cox (incorporated by reference to Exhibit 2.1 of the Registrant’s Current Report on Form 8-K filed on November 8, 2022).
2.2
Amended and Restated Membership Interest Purchase Agreement, dated February 9, 2023 by and among the Registrant, Laboratory Services MSO, LLC, SCBC Holdings LLC, Avalon Laboratory Services, Inc., the Zoe Family Trust, Bryan Cox and Sarah Cox (incorporated by reference to Exhibit 2.1 of the Registrant’s Current Report on Form 8-K filed on February 13, 2023).
2.3
Agreement and Plan of Merger, dated March 7, 2025, by and among Avalon GloboCare Corp., Nexus MergerSub Limited and YOOV Group Holding Limited (incorporated by reference to Exhibit 2.1 to the registrant’s Current Report on Form 8-K filed on March 10, 2025).
2.4
Agreement and Plan of Merger, dated December 12, 2025, by and among Avalon Globocare Corp., Avalon Quantum AI, LLC and RPM Interactive, Inc. (incorporated by reference to Exhibit 2.1 to the registrant’s Current Report on Form 8-K filed with the SEC on December 15, 2025)
2.5
Amended and Restated Membership Interest Purchase Agreement dated February 18, 2026, dated February 18, 2026, between Avalon Globocare Corp. and Wenzhao Lu (incorporated by reference to Exhibit 2.1 to the registrant’s Current Report on Form 8-K filed with the SEC on February 19, 2026)
3.1
Amended and Restated Certificate of Incorporation of the Registrant (incorporated by reference to Exhibit 3.1 of the Current Report on Form 8-K/A filed with the Securities and Exchange Commission on April 26, 2018) .
3.2
Certificate of Amendment to the Amended and Restated Certificate of Incorporation, as amended, of Avalon GloboCare Corp. (incorporated by reference to Exhibit 3.1 of the Registrant’s Current Report on Form 8-K filed on January 4, 2023).
3.3
Amended and Restated Bylaws of the Registrant (incorporated by reference to Exhibit 3.2 of the Current Report on Form 8-K/A filed with the Securities and Exchange Commission on April 26, 2018) .
3.4
Certificate of Designation of Preferences, Rights and Limitations of the Series A Convertible Preferred Stock (incorporated by reference to Exhibit 3.1 of the Registrant’s Current Report on Form 8-K filed on November 8, 2022) .
3.5
Certificate of Designation of Preferences, Rights and Limitations of the Series B Convertible Preferred Stock (incorporated by reference to Exhibit 3.2 of the Registrant’s Current Report on Form 8-K filed on February 13, 2023) .
29
3.6
Certificate of amendment dated October 23, 2024 (incorporated by reference to Exhibit 3.1 to the registrant’s Current Report on Form 8-K filed with the SEC on October 29, 2024).
3.7
Certificate of Designations of Preferences and Rights of Series C Convertible Preferred Stock of the Company, as filed on December 13, 2024, with the Department of State, Division of Corporations, of the State of Delaware (incorporated by reference to Exhibit 10.3 to the registrant’s Current Report on Form 8-K filed with the SEC on December 19, 2024).
3.8
Certificate of Designations of Preferences and Rights of Series D Convertible Preferred Stock of the Company, as filed on January 6, 2025, with the Department of State, Division of Corporations, of the State of Delaware (incorporated by reference to Exhibit 10.1 to the registrant’s Current Report on Form 8-K filed with the SEC on January 10, 2025).
3.9
Certificate of Elimination relating to the Series A Preferred Stock, filed with the Secretary of State of Delaware on March 7, 2025 (incorporated by reference to Exhibit 3.1 to the registrant’s Current Report on Form 8-K filed with the SEC on March 10, 2025).
3.10
Certificate of Elimination relating to the Series B Preferred Stock, filed with the Secretary of State of Delaware on March 7, 2025 (incorporated by reference to Exhibit 3.2 to the registrant’s Current Report on Form 8-K filed with the SEC on March 10, 2025).
3.11
Amendment No. 1 to the Avalon Bylaws, as adopted and approved by the Avalon Board on March 7, 2025 (incorporated by reference to Exhibit 3.3 to the registrant’s Current Report on Form 8-K filed with the SEC on March 10, 2025).
3.12
Certificate of Amendment to the Series C Certificate of Designations, as filed on May 29, 2025, with the Department of State, Division of Corporations, of the State of Delaware (incorporated by reference to Exhibit 10.3 to the registrant’s Current Report on Form 8-K filed with the SEC on June 4, 2025)
3.13
Certificate of Amendment to the Series C Certificate of Designations, as filed on May 29, 2025, with the Department of State, Division of Corporations, of the State of Delaware (incorporated by reference to Exhibit 3.1 to the registrant’s Current Report on Form 8-K filed with the SEC on August 29, 2025)
3.14
Certificate of Designation of Series E Non-Voting Convertible Preferred Stock (incorporated by reference to Exhibit 3.1 to the registrant’s Current Report on Form 8-K filed with the SEC on December 15, 2025)
4.1
Form of Subscription Agreement by and between Avalon GloboCare Corp. and the December 2016 Accredited Investors (incorporated by reference to Exhibit 4.1 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on December 21, 2016) .
4.2 †
Stock Option issued to Luisa Ingargiola dated February 21, 2017 (incorporated by reference to Exhibit 4.1 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on February 21, 2017) .
4.3
Form of Subscription Agreement by and between Avalon GloboCare Corp. and the March 2017 Accredited Investor (incorporated by reference to Exhibit 4.1 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on March 7, 2017) .
4.4
Share Subscription Agreement between Avalon GloboCare Corp., Avalon (Shanghai) Healthcare Technology Co., Ltd., Beijing DOING Biomedical Technology Co., Ltd. and Daron Liang (incorporated by reference to Exhibit 4.2 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on March 7, 2017) .
4.5
Warranty Agreement by and between Lu Wenzhao and Beijing DOING Biomedical Technology Co., Ltd., dated February 27, 2017 (incorporated by reference to Exhibit 4.3 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on March 7, 2017) .
30
4.6
Form of Subscription Agreement between Avalon GloboCare Corp. and the October 2017 Accredited Investors (incorporated by reference to Exhibit 4.1 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on October 26, 2017) .
4.7
Form of Warrant to Boustead Securities, LLC in connection with the private placements (incorporated by reference to Exhibit 4.8 of the Registration Statement on Form S-1/A filed with the Securities and Exchange Commission on July 27, 2018) .
4.8
Form of Warrant (April 2019) (incorporated by reference to Exhibit 4.1 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on April 26, 2019) .
4.9*
Description of Securities Registered under Section 12 of the Securities Exchange Act of 1934
4.10
Form of Subscription Agreement by and between Avalon GloboCare Corp. and Wenzhao “Daniel” Lu dated August 5, 2022 (incorporated by reference to Exhibit 4.1 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on August 8, 2022).
4.11
Form of Subscription Agreement by and between Avalon GloboCare Corp. and Emma Li Xu Qingbo dated August 5, 2022 (incorporated by reference to Exhibit 4.2 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on August 8, 2022).
4.12
Promissory Note between the Company and Anthony Macaluso, dated July 3, 2025 (incorporated by reference to Exhibit 10.1 to the registrant’s Current Report on Form 8-K filed with the SEC on July 9, 2025)
4.13
Promissory Note between the Company and Lawrence Bruno, dated July 3, 2025 (incorporated by reference to Exhibit 10.2 to the registrant’s Current Report on Form 8-K filed with the SEC on July 9, 2025)
4.15
Warrants issued by the Company to Investor dated as of July 14, 2025 (incorporated by reference to Exhibit 4.1 to the registrant’s Current Report on Form 8-K filed with the SEC on July 18, 2025)
4.16
Bridge Note, between the Company and Allen O Cage Jr., dated as of December 11, 2025 (incorporated by reference to Exhibit 10.1 to the registrant’s Current Report on Form 8-K filed with the SEC on December 15, 2025)
4.17
Promissory Note (incorporated by reference to Exhibit 4.1 to the registrant’s Current Report on Form 8-K filed with the SEC on February 18, 2026)
4.18
Amendment to Unsecured Bridge Note dated December 11, 2025 (incorporated by reference to Exhibit 4.1 to the registrant’s Current Report on Form 8-K filed with the SEC on February 19, 2026)
4.19
Promissory Note dated February 19, 2026 (incorporated by reference to Exhibit 10.2 to the registrant’s Current Report on Form 8-K filed with the SEC on February 25, 2026)
4.20*
Confessed Judgement Secured Promissory Note dated March 26, 2026
10.1
Share Exchange Agreement dated as of October 19, 2016 by and among Avalon Healthcare System, Inc., the shareholders of Avalon Healthcare System, Inc. and Avalon GloboCare Corp. (incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on October 19, 2016) .
10.2 †
Executive Employment Agreement, effective December 1, 2016, by and between Avalon GloboCare Corp. and David Jin (incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on December 2, 2016) .
31
10.3
Agreement of Sale by and between Freehold Craig Road Partnership and Avalon GloboCare Corp., dated December 22, 2016 (incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on December 23, 2016) .
10.4 †
Executive Employment Agreement by and between Avalon (Shanghai) Healthcare Technology Ltd. and Meng Li, dated January 11, 2017 (incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on January 11, 2017) .
10.5 †
Executive Retention Agreement by and between Avalon GloboCare Corp. and Luisa Ingargiola, dated February 21, 2017 (incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on February 21, 2017) .
10.6 †
Indemnification Agreement by and between Avalon GloboCare Corp. and Luisa Ingargiola, dated February 21, 2017 (incorporated by reference to Exhibit 10.2 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on February 21, 2017) .
10.7 †
Director Agreement by and between Avalon GloboCare Corp. and Steven P. Sukel dated April 28, 2017 (incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on April 28, 2017) .
10.8 †
Director Agreement by and between Avalon GloboCare Corp. and Yancen Lu dated April 28, 2017 (incorporated by reference to Exhibit 10.2 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on April 28, 2017) .
10.9
Consultation Service Contract between Daopei Investment Management (Shanghai) Co., Ltd. and Avalon HealthCare System Inc. dated April 1, 2016 (English translation) (incorporated by reference to Exhibit 10.8 of Amendment No. 1 to the Registration Statement on Form S-1 filed with the Securities and Exchange Commission on July 7, 2017) .
10.10
Consultation Service Contract between Hebei Yanda Ludaopei Hospital Co., Ltd and Avalon HealthCare System Inc. dated April 1, 2016 (English translation) (incorporated by reference to Exhibit 10.9 of Amendment No. 1 to the Registration Statement on Form S-1 filed with the Securities and Exchange Commission on July 7, 2017) .
10.11
Consultation Service Contract between Nanshan Memorial Stem Cell Biotechnology Co., Ltd. and Avalon HealthCare System Inc. dated April 1, 2016 (English translation) (incorporated by reference to Exhibit 10.10 of Amendment No. 1 to the Registration Statement on Form S-1 filed with the Securities and Exchange Commission on July 7, 2017) .
10.12
Loan Agreement between Lotus Capital Overseas Limited and Avalon (Shanghai) Healthcare Technology Co., Ltd. dated April 19, 2017 (English translation) (incorporated by reference to Exhibit 10.12 of the Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on August 14, 2017) .
10.13
Securities Purchase Agreement between Avalon GloboCare Corp. and Genexosome Technologies Inc. dated October 25, 2017 (incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on October 26, 2017) .
10.14
Asset Purchase Agreement between Genexosome Technologies Inc. and Yu Zhou dated October 25, 2017 (incorporated by reference to Exhibit 10.2 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on October 26, 2017) .
10.15
Stock Purchase Agreement between Genexosome Technologies Inc., Beijing Jieteng (Genexosome) Biotech Co. Ltd. and Yu Zhou dated October 25, 2017 (incorporated by reference to Exhibit 10.3 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on October 26, 2017) .
32
10.16 †
Executive Retention Agreement between Genexosome Technologies Inc. and Yu Zhou dated October 25, 2017 (incorporated by reference to Exhibit 10.4 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on October 26, 2017) .
10.17
Invention Assignment, Confidentiality, Non-Compete and Non-Solicit Agreement between Genexosome Technologies Inc. and Yu Zhou dated October 25, 2017 (incorporated by reference to Exhibit 10.5 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on October 26, 2017) .
10.18 †
Director Agreement by and between Avalon GloboCare Corp. and Wilbert J. Tauzin II dated November 1, 2017 (incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on November 7, 2017) .
10.19
Agreement between Avalon GloboCare Corp. and Tauzin Consultants, LLC dated November 1, 2017 (incorporated by reference to Exhibit 10.2 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on November 7, 2017) .
10.20 †
Letter Agreement by and between Avalon GloboCare Corp. and David Jin dated April 3, 2018 (incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on April 4, 2018) .
10.21 †
Letter Agreement by and between Avalon GloboCare Corp. and Meng Li dated April 3, 2018 (incorporated by reference to Exhibit 10.2 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on April 4, 2018) .
10.22
Advisory Service Contract between Ludaopei Hematology Research Institute Co., Ltd. and Avalon (Shanghai) Healthcare Technology Co., Ltd. dated April 1, 2018 (English translation) (incorporated by reference to that Form S-1 Registration Statement filed with the Securities and Exchange Commission on April 19, 2018) .
10.23
Form of Subscription Agreement by and between Avalon GloboCare Corp. and the April 2018 Accredited Investors (incorporated by reference to Exhibit 4.1 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on April 18, 2018).
10.24
Supplementary Agreement Related to Share Subscription by and between Avalon GloboCare Corp., Avalon (Shanghai) Healthcare Technology Co., Ltd., Beijing DOING Biomedical Technology Co., Ltd. and Daron Liang dated April 23, 2018 (English translation) (incorporated by reference to Exhibit 4.2 of the Current Report on Form 8-K/A filed with the Securities and Exchange Commission on April 26, 2018) .
10.25
Loan Extension Agreement between Lotus Capital Overseas Limited and Avalon (Shanghai) Healthcare Technology Co., Ltd. dated May 3, 2018 (English translation) (incorporated by reference to Exhibit 10.18 of the Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on May 11, 2018) .
10.26 †
Director Agreement by and between Avalon GloboCare Corp. and Tevi Troy dated June 4, 2018 (incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on June 6, 2018) .
10.27
Joint Venture Agreement by and between Avalon (Shanghai) Healthcare Technology Co., Ltd. and Jiangsu Unicorn Biological Technology Co., Ltd. dated May 29, 2018 (English translation) (incorporated by reference to Exhibit 99.1 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on June 6, 2018) .
10.28 †
Director Agreement by and between Avalon GloboCare Corp. and William Stilley, III dated July 5, 2018 (incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on July 10, 2018) .
33
10.29 †
Director Agreement by and between Avalon GloboCare Corp. and Steven A. Sanders dated July 30, 2018 (incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on July 31, 2018) .
10.30
Loan Extension Agreement between Lotus Capital Overseas Limited and Avalon (Shanghai) Healthcare Technology Co., Ltd. dated August 3, 2018 (English translation) (incorporated by reference to Exhibit 10.30 of the Registration Statement on Form S-1/A filed with the Securities and Exchange Commission on August 7, 2018) .
10.31
Strategic Partnership Agreement between Avalon GloboCare Corp. and Weill Cornell Medical College of Cornell University dated August 6, 2018 (incorporated by reference to Exhibit 10.31 of the Registration Statement on Form S-1/A filed with the Securities and Exchange Commission on August 7, 2018) .
10.32
Equity Joint Venture Agreement by and between Avactis Biosciences, Inc., a wholly-owned subsidiary of Avalon GloboCare Corp., and Arbele Limited for the establishment of AVAR (China) BioTherapeutics Ltd. dated October 23, 2018 (incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on October 29, 2018) .
10.33
Letter Agreement by and between Avalon GloboCare Corp. and David Jin dated January 3, 2019 (incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on January 4, 2019) .
10.34
Letter Agreement by and between Avalon GloboCare Corp. and Luisa Ingargiola dated January 3, 2019 (incorporated by reference to Exhibit 10.2 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on January 4, 2019) .
10.35
Letter Agreement by and between Avalon (Shanghai) Healthcare Technology Co. Ltd. and Meng Li dated January 3, 2019 (incorporated by reference to Exhibit 10.3 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on January 4, 2019) .
10.36
Promissory Note issued to Daniel Lu dated Mach 18, 2019 (incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on March 22, 2019) .
10.37†
Director Agreement by and between Avalon GloboCare Corp. and Meng Li dated April 5, 2019 (incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on April 8, 2019) .
10.38†
Director Agreement by and between Avalon GloboCare Corp. and Yue “Charles” Li dated April 5, 2019 (incorporated by reference to Exhibit 10.2 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on April 8, 2019) .
10.39
Form of Securities Purchase Agreement dated April 25, 2019 (incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on April 26, 2019) .
10.40
Revolving Line of Credit Agreement dated as of August 29, 2019 between Avalon GloboCare Corp. and Wenzhao “Daniel” Lu dated August 29, 2019 (incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on September 3, 2019) .
10.41
Form of Warrant Redemption and Cancellation Agreement (incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on October 21, 2019) .
10.42
Letter Agreement by and between Avalon GloboCare Corp. and David Jin dated February 20, 2020 (incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on February 24, 2020) .
34
10.43
Letter Agreement by and between Avalon GloboCare Corp. and Meng Li dated February 20, 2020 (incorporated by reference to Exhibit 10.2 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on February 24, 2020) .
10.44
Letter Agreement by and between Avalon GloboCare Corp. and Luisa Ingargiola dated February 20, 2020 (incorporated by reference to Exhibit 10.3 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on February 24, 2020) .
10.45
Debt Settlement Agreement and Release between Avalon GloboCare Corp. and Wenzhao “Daniel” Lu (incorporated by reference to Exhibit 10.2 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on December 22, 2021) .
10.46
Corporate Research Agreement between Avalon GloboCare Corp. and the University of Pittsburgh of the Commonwealth System of Higher Education dated July 8, 2021 (incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K filed with the Securities and Exchange Commission on July 14, 2021) .
10.47
Form of Securities Purchase Agreement dated March 28, 2022 (incorporated by reference to Exhibit 10.47 of the Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 30, 2022) .
10.48
Form of Convertible Note - March 2022 (incorporated by reference to Exhibit 10.48 of the Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 30, 2022) .
10.49
Loan Extension and Modification Agreement between Avalon GloboCare Corp. and Wenzhao Lu dated March 28, 2022 (incorporated by reference to Exhibit 10.49 of the Form 10-K filed with the Securities and Exchange Commission on March 30, 2022) .
10.50
Consulting Agreement, dated February 9, 2023, by and between Laboratory Services MSO, LLC and Sarah Cox (incorporated by reference to Exhibit 10.50 to the registrant’s Annual Report on Form 10-K filed on April 15, 2024).
10.51
Form of Warrant - March 2022 (incorporated by reference to Exhibit 10.3 of the Form 8-K filed with the Securities and Exchange Commission on April 29, 2022) .
10.52
Amendment No. 1 to the Equity Joint Venture Agreement entered between Avalon GloboCare Corp., Avactis Biosciences Inc., Arbele Limited and Arbele Biotherapeutics Limited dated April 6, 2022 (incorporated by reference to Exhibit 10.53 of the Form 10-Q filed with the Securities and Exchange Commission on May 11, 2022) .
10.53
Letter Agreement between Avalon GloboCare Corp. and Fsunshine Trading PTE. Ltd. dated June 8, 2022 (incorporated by reference to Exhibit 10.4 of the Form 8-K filed with the Securities and Exchange Commission on June 8, 2022) .
10.54
Debt Settlement Agreement and Release between Avalon GloboCare Corp. and Wenzhao “Daniel” Lu dated July 25, 2022 (incorporated by reference to Exhibit 10.2 of the Form 8-K filed with the Securities and Exchange Commission on July 27, 2022) .
10.55
Conversion Agreement between Avalon GloboCare Corp. and Fsunshine Trading PTE. Ltd. Dated July 25, 2022 (incorporated by reference to Exhibit 10.3 of the Form 8-K filed with the Securities and Exchange Commission on July 27, 2022) .
10.56
Form of Balloon Promissory Note issued to S&P Principal LLC (incorporated by reference to Exhibit 10.1 of the Form 8-K filed with the Securities and Exchange Commission on September 8, 2022) .
10.57
Form of Mortgage and Security Agreement (incorporated by reference to Exhibit 10.2 of the Form 8-K filed with the Securities and Exchange Commission on September 8, 2022) .
35
10.58
Form of Guaranty (incorporated by reference to Exhibit 10.3 of the Form 8-K filed with the Securities and Exchange Commission on September 8, 2022) .
10.59
Form of Securities Purchase Agreement for the purchase of Series A Convertible Preferred Stock (incorporated by reference to Exhibit 10.1 of the Form 8-K filed with the Securities and Exchange Commission on November 8, 2022) .
10.60
Director Agreement by and Between Avalon GloboCare Corp. and Lourdes Felix dated January 9, 2023 (incorporated by reference to Exhibit 10.1 of the Registrants Current Report on Form 8-K filed with the SEC on January 11, 2023) .
10.61
Second Amended and Restated Limited Company Agreement, dated February 9, 2023, by and among Laboratory Services MSO, LLC, SCBC Holdings LLC, the Zoe Family Trust, Bryan Cox, Sarah Cox and the members named therein (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K filed on February 13, 2023) .
10.62
Securities Purchase Agreement, dated May 23, 2023, between Avalon GloboCare Corp. and Mast Hill Fund, L.P (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K filed with the SEC on May 26, 2023) .
10.63
Security Agreement, dated May 23, 2023, by and among Avalon GloboCare Corp., Avalon Healthcare System Inc., Avalon Laboratory Services, Inc., Avalon RT 9 Properties, LLC, Avactis Biosciences, Inc., Laboratory Services MSO, LLC, Genexosome Technologies Inc., International Exosome Association LLC and Mast Hill Fund, L.P. (incorporated by reference to Exhibit 10.2 of the Registrant’s Current Report on Form 8-K filed with the SEC on May 26, 2023).
10.64
Senior Secured Promissory Note, dated May 23, 2023, between Avalon Globocare Corp. and Mast Hill Fund, L.P. (incorporated by reference to Exhibit 10.3 of the Registrant’s Current Report on Form 8-K filed with the SEC on May 26, 2023) .
10.65
First Warrant, dated May 23, 2023, by and between Avalon GloboCare Corp. and Mast Hill Fund, L.P. (incorporated by reference to Exhibit 10.4 of the Registrant’s Current Report on Form 8-K filed with the SEC on May 26, 2023) .
10.66
Second Warrant, dated May 23, 2023, by and between Avalon GloboCare Corp. and Mast Hill Fund, L.P. (incorporated by reference to Exhibit 10.5 of the Registrant’s Current Report on Form 8-K filed with the SEC on May 26, 2023) .
10.67
Form of Balloon Mortgage Note (incorporated by reference to Exhibit 10.6 of the Registrant’s Current Report on Form 8-K filed with the SEC on May 26, 2023).
10.68
Form of Second Mortgage and Security Agreement (incorporated by reference to Exhibit 10.7 of the Registrant’s Current Report on Form 8-K filed with the SEC on May 26, 2023).
10.69
Form of Guaranty (incorporated by reference to Exhibit 10.8 of the Registrant’s Current Report on Form 8-K filed with the SEC on May 26, 2023).
10.70
Form of Hazardous Material Guaranty and Indemnification Agreement (incorporated by reference to Exhibit 10.9 of the Registrant’s Current Report on Form 8-K filed with the SEC on May 26, 2023).
10.71
Sales Agreement, dated June 16, 2023, by and between Avalon GloboCare Corp. and Roth Capital Partners, LLC. (incorporated by reference to Exhibit 1.1 of the Registrant’s Current Report on Form 8-K filed with the SEC on June 16, 2023) .
36
10.72
Securities Purchase Agreement, dated July 6, 2023, by and between Avalon Globocare Corp. and Firstfire Global Opportunities, LLC. (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K filed with the SEC on July 10, 2023).
10.73
Security Agreement, dated July 6, 2023, by and among Avalon GloboCare Corp., Avalon Healthcare System Inc., Avalon Laboratory Services, Inc., Avalon RT 9 Properties, LLC, Avactis Biosciences, Inc., Laboratory Services MSO, LLC, Genexosome Technologies Inc., International Exosome Association LLC and Firstfire Global Opportunities, LLC. (incorporated by reference to Exhibit 10.2 of the Registrant’s Current Report on Form 8-K filed with the SEC on July 10, 2023).
10.74
Senior Secured Promissory Note, dated July 6, 2023, by and between Avalon GloboCare Corp. and Firstfire Global Opportunities, LLC. (incorporated by reference to Exhibit 10.3 of the Registrant’s Current Report on Form 8-K filed with the SEC on July 10, 2023).
10.75
First Warrant dated July 6, 2023, by and between Avalon GloboCare Corp. and Firstfire Global Opportunities, LLC. (incorporated by reference to Exhibit 10.4 of the Registrant’s Current Report on Form 8-K filed with the SEC on July 10, 2023).
10.76
Second Warrant, dated July 6, 2023, by and between Avalon Globocare Corp. and Firstfire Global Opportunities, LLC. (incorporated by reference to Exhibit 10.5 of the Registrant’s Current Report on Form 8-K filed with the SEC on July 10, 2023).
10.77
Securities Purchase Agreement, dated October 9, 2023, between Avalon Globocare Corp. and Mast Hill Fund, L.P. (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K filed with the SEC on October 13, 2023).
10.78
Security Agreement, dated October 9, 2023, among Avalon Globocare Corp., Avalon Healthcare System Inc., Avalon Laboratory Services, Inc., Avalon RT 9 Properties, LLC, Avactis Biosciences, Inc., Laboratory Services MSO, LLC, Genexosome Technologies Inc., International Exosome Association LLC and Mast Hill Fund, L.P. (incorporated by reference to Exhibit 10.2 of the Registrant’s Current Report on Form 8-K filed with the SEC on October 13, 2023) .
10.79
Senior Secured Promissory Note, dated October 9, 2023, between Avalon Globocare Corp. and Mast Hill Fund, L.P. (incorporated by reference to Exhibit 10.3 of the Registrant’s Current Report on Form 8-K filed with the SEC on October 13, 2023) .
10.80
First Warrant, dated October 9, 2023, between Avalon Globocare Corp. and Mast Hill Fund, L.P. (incorporated by reference to Exhibit 10.4 of the Registrant’s Current Report on Form 8-K filed with the SEC on October 13, 2023) .
10.81
Second Warrant, dated October 9, 2023, between Avalon Globocare Corp. and Mast Hill Fund, L.P. (incorporated by reference to Exhibit 10.5 of the Registrant’s Current Report on Form 8-K filed with the SEC on October 13, 2023) .
10.82
Securities Purchase Agreement, dated October 9, 2023, between Avalon Globocare Corp. and Firstfire Global Opportunities Fund, LLC (incorporated by reference to Exhibit 10.6 of the Registrant’s Current Report on Form 8-K filed with the SEC on October 13, 2023) .
10.83
Security Agreement, dated October 9, 2023, among Avalon Globocare Corp., Avalon Healthcare System Inc., Avalon Laboratory Services, Inc., Avalon RT 9 Properties, LLC, Avactis Biosciences, Inc., Laboratory Services MSO, LLC, Genexosome Technologies Inc., International Exosome Association LLC and Firstfire Global Opportunities Fund, LLC (incorporated by reference to Exhibit 10.7 of the Registrant’s Current Report on Form 8-K filed with the SEC on October 13, 2023) .
37
10.84
Senior Secured Promissory Note, dated October 9, 2023, between Avalon Globocare Corp. and Firstfire Global Opportunities Fund, LLC (incorporated by reference to Exhibit 10.8 of the Registrant’s Current Report on Form 8-K filed with the SEC on October 13, 2023) .
10.85
First Warrant, dated October 9, 2023, between Avalon Globocare Corp. and Firstfire Global Opportunities Fund, LLC (incorporated by reference to Exhibit 10.9 of the Registrant’s Current Report on Form 8-K filed with the SEC on October 13, 2023) .
10.86
Second Warrant, dated October 9, 2023, between Avalon Globocare Corp. and Firstfire Global Opportunities Fund, LLC (incorporated by reference to Exhibit 10.10 of the Registrant’s Current Report on Form 8-K filed with the SEC on October 13, 2023) .
10.87
Mortgage and Security Agreement, dated October 9, 2023, between Avalon Globocare Corp., Mast Hill Fund, L.P and Firstfire Global Opportunities Fund, LLC (incorporated by reference to Exhibit 10.11 of the Registrant’s Current Report on Form 8-K filed with the SEC on October 13, 2023) .
10.88
Membership Interest Purchase Agreement, dated November 17, 2023, between Avalon Globocare Corp. and Wenzhao Lu (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K filed with the SEC on November 22, 2023) .
10.89
Mortgage and Security Agreement, dated March 27, 2024, between Avalon Globocare Corp. and Mast Hill Fund, L.P. (incorporated by reference to Exhibit 10.1 of the Registrant’s Current Report on Form 8-K filed with the SEC on March 27, 2024) .
10.90
Mortgage and Security Agreement, dated March 27, 2024, between Avalon Globocare Corp. and Firstfire Global Opportunities Fund, LLC (incorporated by reference to Exhibit 10.2 of the Registrant’s Current Report on Form 8-K filed with the SEC on March 27, 2024) .
10.91
Senior Secured Convertible Promissory Note, dated March 7, 2024, between Avalon GloboCare Corp. and Mast Hill Fund, LP (incorporated by reference to Exhibit 10.4 of the Registrant’s Quarterly Report on Form 10-Q filed with the SEC on May 31, 2024).
10.92
Security Agreement, dated March 7, 2024, between Avalon GloboCare Corp. and Mast Hill Fund, LP.* (incorporated by reference to Exhibit 10.5 of the Registrant’s Quarterly Report on Form 10-Q filed with the SEC on May 31, 2024).
10.93
Warrant, dated March 7, 2024, between Avalon GloboCare Corp. and Mast Hill Fund, LP.* (incorporated by reference to Exhibit 10.6 of the Registrant’s Quarterly Report on Form 10-Q filed with the SEC on May 31, 2024).
10.94
Securities Purchase Agreement, dated June 5, 2024, between Avalon Globocare Corp. and Mast Hill Fund, L.P. (incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K filed with the SEC on June 5, 2024).
10.95
Security Agreement, dated June 5, 2024, among Avalon Globocare Corp., Avalon Healthcare System Inc., Avalon Laboratory Services, Inc., Avalon RT 9 Properties, LLC, Avactis Biosciences, Inc., Genexosome Technologies Inc., International Exosome Association LLC and Mast Hill Fund, L.P. (incorporated by reference to Exhibit 10.2 to the Registrant’s Current Report on Form 8-K filed with the SEC on June 5, 2024).
10.96
Senior Secured Promissory Note, dated June 5, 2024, between Avalon Globocare Corp. and Mast Hill Fund, L.P. (incorporated by reference to Exhibit 10.3 to the Registrant’s Current Report on Form 8-K filed with the SEC on June 5, 2024).
38
10.97
First Warrant, dated June 5, 2024, between Avalon Globocare Corp. and Mast Hill Fund, L.P. (incorporated by reference to Exhibit 10.4 to the Registrant’s Current Report on Form 8-K filed with the SEC on June 5, 2024).
10.98
Second Warrant, dated June 5, 2024, between Avalon Globocare Corp. and Mast Hill Fund, L.P. (incorporated by reference to Exhibit 10.5 to the Registrant’s Current Report on Form 8-K filed with the SEC on June 5, 2024).
10.99
Mortgage and Security Agreement, dated June 5, 2024, between Avalon Globocare Corp. and Mast Hill Fund, L.P. (incorporated by reference to Exhibit 10.6 to the Registrant’s Current Report on Form 8-K filed with the SEC on June 5, 2024).
10.100
Consent, Acknowledgement, and Waiver Agreement, between the Company and Holder, dated as of December 15, 2024 (incorporated by reference to Exhibit 10.1 to the registrant’s Current Report on Form 8-K filed with the SEC on December 19, 2024).
10.101
Common Stock Purchase Warrant, between the Company and Holder, dated as of December 15, 2024 (incorporated by reference to Exhibit 10.2 to the registrant’s Current Report on Form 8-K filed with the SEC on December 19, 2024).
10.102
Securities Purchase Agreement, between the Company and Holder, dated as of December 19, 2024 (incorporated by reference to Exhibit 10.1 to the registrant’s Current Report on Form 8-K filed with the SEC on December 26, 2024).
10.103
Redemption and Abandonment Agreement, dated February 26, 2025, by and among Avalon GloboCare Corp., Avalon Laboratory Services, Inc., Laboratory Services MSO, LLC, SCBC Holdings LLC, the Zoe Family Trust, Bryan Cox and Sarah Cox (incorporated by reference to Exhibit 10.1 to the registrant’s Current Report on Form 8-K filed with the SEC on February 27, 2025).
10.104
Form of Avalon Voting and Support Agreement (incorporated by reference to Exhibit 10.1 to the registrant’s Current Report on Form 8-K filed with the SEC on March 10, 2025).
10.105
Form of YOOV Voting and Support Agreement (incorporated by reference to Exhibit 10.2 to the registrant’s Current Report on Form 8-K filed with the SEC on March 10, 2025).
10.106
Form of Lock-Up Agreement (incorporated by reference to Exhibit 10.3 to the registrant’s Current Report on Form 8-K filed with the SEC on March 10, 2025).
10.107
Securities Purchase Agreement, between the Company and Investor, dated as of June 4, 2025 (incorporated by reference to Exhibit 10.1 to the registrant’s Current Report on Form 8-K filed with the SEC on June 4, 2025)
10.108
Waiver, between the Company and Holder dated as of Mary 29, 2025 (incorporated by reference to Exhibit 10.2 to the registrant’s Current Report on Form 8-K filed with the SEC on June 4, 2025)
10.109
Definitive Agreement by and between the Company, Q&A, and Qi Diagnostics dated June 23, 2025 (incorporated by reference to Exhibit 10.1 to the registrant’s Current Report on Form 8-K filed with the SEC on June 26, 2025)
10.110
Securities Purchase Agreement by and between the Company and Investor, dated as of July 14, 2025 (incorporated by reference to Exhibit 10.1 to the registrant’s Current Report on Form 8-K filed with the SEC on July 18, 2025)
39
10.111
Registration Rights Agreement by and between the Company and Investor, dated as of July 14, 2025 (incorporated by reference to Exhibit 10.2 to the registrant’s Current Report on Form 8-K filed with the SEC on July 18, 2025)
10.112
Securities Purchase Agreement by and between the Company and Investor, dated as of July 21, 2025 (incorporated by reference to Exhibit 10.1 to the registrant’s Current Report on Form 8-K filed with the SEC on July 23, 2025)
10.113
Waiver by and between the Company and Investor, dated as of July 28, 2025 (incorporated by reference to Exhibit 10.1 to the registrant’s Current Report on Form 8-K filed with the SEC on July 29, 2025)
10.114
Securities Purchase Agreement, between the Company and Allen O Cage Jr., dated as of December 11, 2025 (incorporated by reference to Exhibit 10.2 to the registrant’s Current Report on Form 8-K filed with the SEC on December 15, 2025)
10.115
Amendment to Securities Purchase Agreement and Unsecured Bridge Note dated December 14, 2025, between the Company and Allen O Cage Jr. (incorporated by reference to Exhibit 10.3 to the registrant’s Current Report on Form 8-K filed with the SEC on December 15, 2025)
10.116
Amendment No. 1 dated December 14, 2025 by and among Avalon Globocare Corp., Avalon Quantum AI, LLC and RPM Interactive, Inc (incorporated by reference to Exhibit 10.4 to the registrant’s Current Report on Form 8-K filed with the SEC on December 15, 2025)
10.117
Securities Purchase Agreement (incorporated by reference to Exhibit 10.1 to the registrant’s Current Report on Form 8-K filed with the SEC on February 18, 2026)
10.118
Securities Purchase Agreement (incorporated by reference to Exhibit 10.1 to the registrant’s Current Report on Form 8-K filed with the SEC on February 25, 2026)
10.119
Ingargiola Combined Company Executive Retention Agreement (incorporated by reference to Exhibit 10.111 to the registrant’s Registration Statement on Form S-4 filed with the SEC on June 9, 2025)
10.120
Wong Combined Company Executive Retention Agreement (incorporated by reference to Exhibit 10.112 to the registrant’s Registration Statement on Form S-4 filed with the SEC on June 9, 2025)
10.121
Mark Wong Combined Company Executive Retention Agreement (incorporated by reference to Exhibit 10.113 to the registrant’s Registration Statement on Form S-4 filed with the SEC on June 9, 2025)
10.122
Mutual Termination and Release Agreement, dated as of January 21, 2026, by and among Avalon Globocare Corp., Nexus MergerSub Limited and YOOV Group Holding Limited (incorporated by reference to Exhibit 10.1 to the registrant’s Current Report on Form 8-K filed with the SEC on January 22, 2026)
10.123#*
Business Loan and Security Agreement dated as of March 26, 2026
19.1
Insider Trading Policy. (incorporated by reference to Exhibit 19.1 to the Registrant’s Annual Report on Form 10-K filed with the SEC on March 31, 2025)
21.1*
List of Subsidiaries
40
23.1*
Consent of Independent Registered Public Accounting Firm.
31.1*
Certification of Principal Executive Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2*
Certification of Principal Financial Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1**
Certification of Principal Executive Officer and Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
97.1
Avalon GloboCare Corp. Compensation Recovery Policy (incorporated by reference to Exhibit 97.1 to the registrant’s Annual Report on Form 10-K filed with the SEC on April 15, 2024).
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.
**
Furnished herewith.
†
Management contract or compensatory plan or arrangement.
+
The schedules (and similar attachments) to this exhibit have been omitted from this filing pursuant to Item 601(b)(10) of Regulation S-K. The Company agrees to furnish a supplemental copy of any omitted schedule (or similar attachment) to the Securities and Exchange Commission upon request.
ITEM 16. FORM 10-K SUMMARY
None.
41
SIGNATURES
Pursuant to the requirements of Section 13 or
15(d) of the Securities and Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned
hereunto duly authorized.
AVALON GLOBOCARE CORP.
Dated: March 30, 2026
By:
/s/ Meng Li
Name:
Meng
Li
Title:
Interim Chief Executive Officer and President
(Principal Executive Officer)
Dated: March 30, 2026
By:
/s/ Luisa Ingargiola
Name:
Luisa Ingargiola
Title:
Chief Financial Officer
(Principal Financial and Accounting Officer)
POWER OF ATTORNEY
KNOW ALL PERSONS BY THESE PRESENTS, that each
individual whose signature appears below constitutes and appoints Meng Li and Luisa Ingargiola, and each of them individually, his or
her true and lawful attorney-in-fact, with full power of substitution and re-substitution for him or her and in his or her name, place
and stead, in any and all capacities to sign any and all amendments to the Annual Report on Form 10-K and to file the same, with all exhibits
thereto, and other documents in connection therewith, with the Securities and Exchange Commission, hereby ratifying and confirming all
that said attorney-in-fact or his substitute may lawfully do or cause to be done by virtue thereof.
Pursuant to the requirements of the Securities
Act of 1934, this Annual Report on Form 10-K has been signed below by the following persons on behalf of the registrant and in the capacities
and on the dates indicated.
Signature
Title
Date
/s/ Meng Li
Interim Chief Executive Officer
March 30, 2026
Meng Li
(Principal Executive Officer)
/s/ Luisa Ingargiola
Chief Financial Officer
March 30, 2026
Luisa Ingargiola
(Principal Financial and Accounting Officer)
/s/ Wenzhao Lu
Chairman of the Board of Directors
March 30, 2026
Wenzhao Lu
/s/ Steven A. Sanders
Director
March 30, 2026
Steven A. Sanders
/s/ Lourdes Felix
Director
March 30, 2026
Lourdes Felix
/s/ Michael Mathews
Director
March 30, 2026
Michael Mathews
42
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2025 and 2024
CONTENTS
Report of Independent Registered Public Accounting Firm (PCAOB No. 2738 ) F-2
Consolidated Financial Statements:
Consolidated Balance Sheets - As of December 31, 2025 and 2024 F-3
Consolidated Statements of Operations and Comprehensive Loss - For the Years Ended December 31, 2025 and 2024 F-4
Consolidated Statements of Changes in Equity - For the Years Ended December 31, 2025 and 2024 F-5
Consolidated Statements of Cash Flows – For the Years Ended December 31, 2025 and 2024 F-6
Notes to Consolidated Financial Statements F-7
F- 1
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING
FIRM
To the Board of Directors and
Stockholders of Avalon GloboCare Corp.
Opinion on the Financial Statements
We have audited the accompanying consolidated
balance sheets of Avalon GloboCare Corp. (the Company) as of December 31, 2025 and 2024, and the related consolidated statements of operations
and comprehensive loss, changes in equity, and cash flows for each of the years in the two-year period ended December 31, 2025, and the
related notes (collectively referred to as the financial statements). In our opinion, the financial statements present fairly, in all
material respects, the financial position of the Company as of December 31, 2025 and 2024, and the results of its operations and its cash
flows for each of the years in the two-year period ended December 31, 2025, in conformity with accounting principles generally accepted
in the United States of America.
Going Concern
The accompanying financial statements have been
prepared assuming the Company will continue as a going concern. As discussed in Note 2 to the financial statements, the Company has yet
to achieve profitable operations, has negative cash flows from operating activities, and is dependent upon future issuances of equity
or other financings to fund ongoing operations all of which raises substantial doubt about its ability to continue as a going concern.
Management’s plans regarding these matters are also described in Note 2. The financial statements do not include any adjustments
that might result from the outcome of this uncertainty.
Basis for Opinion
These financial statements are the responsibility
of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our
audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required
to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations
of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the
standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged
to perform, an audit of its internal control over financial reporting. As part of our audit, we are required to obtain an understanding
of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s
internal control over financial reporting. Accordingly, we express no such opinion.
Our audit included performing procedures to assess
the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond
to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.
Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating
the overall presentation of the financial statements. We believe that our audit provides a reasonable basis for our opinion.
Critical Audit Matters
The critical audit matter communicated below is
a matter arising from the current period audit of the financial statements that was communicated or required to be communicated to the
audit committee and that: (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially
challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the
financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing separate opinions
on the critical audit matter or on the accounts or disclosures to which it relates.
Goodwill and Intangible Assets
As discussed in the notes to the financial statements,
the Company completed a business combination during the year, which required the assets and liabilities assumed to be measured at fair
value on the date of the acquisition. The acquisition resulted in the capitalization of goodwill and intangible assets.
Auditing management’s valuation of the initial
values of goodwill and intangible assets involves significant judgements and estimates to determine the proper value.
To evaluate the appropriateness of the valuation
of the goodwill and intangible assets, we evaluated management’s significant judgments and estimates to determine that the goodwill
and intangible assets are properly valued.
/s/ M&K CPAS, PLLC
We have served as the Company’s auditor
since 2024.
The Woodlands, TX
March 30, 2026
F- 2
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
December 31,
2025
2024
ASSETS
CURRENT ASSETS:
Cash
$ 109,091
$ 2,658,182
Receivable from sale of equity method investment
748,000
-
Prepaid expense and other current assets
282,170
255,084
Current assets of discontinued operations
356,616
323,232
Total Current Assets
1,495,877
3,236,498
NON-CURRENT ASSETS:
Operating lease right-of-use assets, net
-
4,709
Property and equipment, net
727
1,298
Intangible assets, net
2,158,167
-
Goodwill
12,808,197
-
Equity method investments, net
-
10,636,544
Non-current assets of discontinued operations
6,937,769
7,106,129
Total Non-current Assets
21,904,860
17,748,680
Total Assets
$ 23,400,737
$ 20,985,178
LIABILITIES AND EQUITY
CURRENT LIABILITIES:
Accrued professional fees
$ 1,832,606
$ 611,462
Accrued research and development fees
153,772
153,772
Accrued payroll liability and compensation
1,072,553
501,258
Accrued litigation settlement
363,450
373,450
Accrued liabilities and other payables
281,063
228,800
Accrued liabilities and other payables - related parties
100,000
732,916
Operating lease obligation
6,000
10,709
Advance from pending sale of noncontrolling interest - related party
3,158,078
3,108,106
Derivative liability
34,156
127,545
Stock subscription liability
150,000
-
Bridge loan payable, net
197,341
-
Convertible note payable, net
737,018
2,113,773
Current liabilities of discontinued operations
6,061,077
5,920,764
Total Current Liabilities
14,147,114
13,882,555
NON-CURRENT LIABILITIES:
Non-current liabilities of discontinued operations
23,515
-
Total Non-current Liabilities
23,515
-
Total Liabilities
14,170,629
13,882,555
Commitments and Contingencies (Note 22)
EQUITY:
Preferred stock, $ 0.0001 par value; 10,000,000 shares authorized;
Series A Convertible Preferred Stock, 0 and 9,000 shares issued and outstanding at December 31, 2025 and 2024, respectively
-
9,000,000
Series B Convertible Preferred Stock, 0 and 11,000 shares issued and outstanding at December 31, 2025 and 2024, respectively
-
11,000,000
Series C Convertible Preferred Stock, 3,800 and 3,500 shares issued and outstanding at December 31, 2025 and 2024, respectively; Liquidation preference $ 3.8 million at December 31, 2025
3,790,000
3,500,000
Series D Convertible Preferred Stock, 5,000 and 0 shares issued and outstanding at December 31, 2025 and 2024, respectively; Liquidation preference $ 5 million at December 31, 2025
8,837,527
-
Series E Convertible Preferred Stock, 19,500 and 0 shares issued and outstanding at December 31, 2025 and 2024, respectively; Liquidation preference $ 19.5 million at December 31, 2025
14,916,753
-
Common stock, $ 0.0001 par value; 100,000,000 shares authorized; 4,857,476 shares issued and 4,854,009 shares outstanding at December 31, 2025; 1,445,979 shares issued and 1,442,512 shares outstanding at December 31, 2024
486
145
Additional paid-in capital
88,376,767
72,023,525
Less: common stock held in treasury, at cost; 3,467 shares at December 31, 2025 and 2024
( 522,500 )
( 522,500 )
Accumulated deficit
( 105,934,101 )
( 87,673,125 )
Statutory reserve
6,578
6,578
Accumulated other comprehensive loss
( 241,402 )
( 232,000 )
Total Avalon GloboCare Corp. stockholders' equity
9,230,108
7,102,623
Noncontrolling interest
-
-
Total Equity
9,230,108
7,102,623
Total Liabilities and Equity
$ 23,400,737
$ 20,985,178
See accompanying notes to the consolidated financial statements.
F- 3
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
For the Years Ended
December 31,
2025
2024
INCOME (LOSS) FROM EQUITY METHOD INVESTMENT - LAB SERVICES MSO
$ 392,677
$ ( 846,588 )
OTHER OPERATING EXPENSES:
Advertising and marketing expenses
843,497
237,671
Professional fees
5,254,207
1,590,268
Compensation and related benefits
1,101,574
1,308,854
Other general and administrative expenses
784,758
857,869
Total Other Operating Expenses
7,984,036
3,994,662
LOSS FROM OPERATIONS
( 7,591,359 )
( 4,841,250 )
OTHER (EXPENSE) INCOME
Interest expense - amortization of debt discount and debt issuance costs
( 1,136,412 )
( 1,291,814 )
Interest expense - other
( 320,282 )
( 325,486 )
Interest expense - related party
-
( 42,445 )
Debt modification charge
-
( 838,794 )
Change in fair value of derivative liability
538,213
374,365
Loss on extinguishment of debt
( 9,076,587 )
-
Other income (expense)
67,554
( 74,180 )
Total Other Expense, net
( 9,927,514 )
( 2,198,354 )
LOSS BEFORE INCOME TAXES
( 17,518,873 )
( 7,039,604 )
INCOME TAXES
-
-
NET LOSS FROM CONTINUING OPERATIONS
( 17,518,873 )
( 7,039,604 )
NET LOSS FROM DISCONTINUED OPERATIONS
( 742,103 )
( 863,790 )
NET LOSS
$ ( 18,260,976 )
$ ( 7,903,394 )
LESS: NET LOSS ATTRIBUTABLE TO NONCONTROLLING INTEREST
-
-
NET LOSS AFTER NONCONTROLLING INTEREST
( 18,260,976 )
( 7,903,394 )
DEEMED CONTRIBUTION ON EXCHANGE OF EQUITY INSTRUMENTS
162,473
-
NET LOSS ATTRIBUTABLE TO AVALON GLOBOCARE CORP. COMMON SHAREHOLDERS
$ ( 18,098,503 )
$ ( 7,903,394 )
NET LOSS PER COMMON SHARE ATTRIBUTABLE TO AVALON GLOBOCARE CORP. COMMON SHAREHOLDERS:
Basic and diluted, continuing operations
$ ( 5.41 )
$ ( 7.52 )
Basic and diluted, discontinued operations
( 0.23 )
( 0.92 )
Basic and diluted
$ ( 5.64 )
$ ( 8.44 )
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:
Basic and diluted
3,210,779
936,614
COMPREHENSIVE LOSS:
NET LOSS
$ ( 18,260,976 )
$ ( 7,903,394 )
OTHER COMPREHENSIVE LOSS FROM CONTINUED OPERATIONS
Unrealized foreign currency translation loss
( 9,402 )
( 273 )
COMPREHENSIVE LOSS
( 18,270,378 )
( 7,903,667 )
LESS: COMPREHENSIVE LOSS ATTRIBUTABLE TO NONCONTROLLING INTEREST
-
-
COMPREHENSIVE LOSS ATTRIBUTABLE TO AVALON GLOBOCARE CORP. COMMON SHAREHOLDERS
$ ( 18,270,378 )
$ ( 7,903,667 )
See accompanying notes to the consolidated financial statements.
F- 4
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
For the Years Ended December 31, 2025 and 2024
Avalon GloboCare Corp. Stockholders' Equity
Series A Preferred Stock
Series B Preferred Stock
Series C Preferred Stock
Series D Preferred Stock
Series E Preferred Stock
Common Stock
Treasury Stock
Accumulated
Number
Number
Number
Number
Number
Number
Additional
Number
Other
of
of
of
of
of
of
Paid-in
of
Accumulated
Statutory
Comprehensive
Noncontrolling
Total
Shares
Amount
Shares
Amount
Shares
Amount
Shares
Amount
Shares
Amount
Shares
Amount
Capital
Shares
Amount
Deficit
Reserve
Loss
Interest
Equity
Balance, January 1, 2024
9,000
$ 9,000,000
11,000
$ 11,000,000
-
$ -
-
$ -
-
$ -
736,769
$ 74
$ 67,886,082
( 3,467 )
$ ( 522,500 )
$ ( 79,769,731 )
$ 6,578
$ ( 231,727 )
$ -
$ 7,368,776
Issuance of common stock as convertible note payable commitment fee
-
-
-
-
-
-
-
-
-
-
33,800
3
320,543
-
-
-
-
-
-
320,546
Sale of common stock, net
-
-
-
-
-
-
-
-
-
-
281,843
28
2,544,283
-
-
-
-
-
-
2,544,311
Issuance of common stock upon cashless exercise of stock warrants
-
-
-
-
-
-
-
-
-
-
42,381
4
( 4 )
-
-
-
-
-
-
-
Issuance of common stock for services
-
-
-
-
-
-
-
-
-
-
145,153
15
530,335
-
-
-
-
-
-
530,350
Reclassification of derivative liability to equity
-
-
-
-
-
-
-
-
-
-
-
-
2,354
-
-
-
-
-
-
2,354
Sale of Series C Convertible Preferred Stock
-
-
-
-
3,500
3,500,000
-
-
-
-
-
-
-
-
-
-
-
-
-
3,500,000
Issuance of pre-funded warrants
-
-
-
-
-
-
-
-
-
-
-
-
688,794
-
-
-
-
-
-
688,794
Stock-based compensation
-
-
-
-
-
-
-
-
-
-
-
-
51,159
-
-
-
-
-
-
51,159
Shares issued for adjustments for 1:15 reverse split
-
-
-
-
-
-
-
-
-
-
206,033
21
( 21 )
-
-
-
-
-
-
-
Foreign currency translation adjustment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
( 273 )
-
( 273 )
Net loss for the year
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
( 7,903,394 )
-
-
-
( 7,903,394 )
Balance, December 31, 2024
9,000
9,000,000
11,000
11,000,000
3,500
3,500,000
-
-
-
-
1,445,979
145
72,023,525
( 3,467 )
( 522,500 )
( 87,673,125 )
6,578
( 232,000 )
-
7,102,623
Issuance of common stock upon cashless exercise of stock warrants
-
-
-
-
-
-
-
-
-
-
429,181
43
( 43 )
-
-
-
-
-
-
-
Issuance of common stock for services
-
-
-
-
-
-
-
-
-
-
606,494
61
1,880,725
-
-
-
-
-
-
1,880,786
Reclassification of derivative liability to equity
-
-
-
-
-
-
-
-
-
-
-
-
176,529
-
-
-
-
-
-
176,529
Series D Convertible Preferred Stock issued in exchange of Series A Convertible Preferred Stock
( 9,000 )
( 9,000,000 )
-
-
-
-
5,000
8,837,527
-
-
-
-
162,473
-
-
-
-
-
-
-
Series B Convertible Preferred Stock extinguished related to sale of equity method investment
-
-
( 11,000 )
( 11,000,000 )
-
-
-
-
-
-
-
-
2,348,695
-
-
-
-
-
-
( 8,651,305 )
Stock-based compensation adjustment
-
-
-
-
-
-
-
-
-
-
-
-
( 13,409 )
-
-
-
-
-
-
( 13,409 )
Conversion of convertible note payable and accrued interest into common stock
-
-
-
-
-
-
-
-
-
-
2,244,622
224
2,244,398
-
-
-
-
-
-
2,244,622
Loss on extinguishment of debt recognized
-
-
-
-
-
-
-
-
-
-
-
-
9,076,587
-
-
-
-
-
-
9,076,587
Sale of Series C Convertible Preferred Stock, net
-
-
-
-
300
290,000
-
-
-
-
-
-
-
-
-
-
-
-
-
290,000
Series E Convertible Preferred Stock issued for acquisition
-
-
-
-
-
-
-
-
19,500
14,916,753
-
-
-
-
-
-
-
-
-
14,916,753
Sale of common stock and warrants, net
-
-
-
-
-
-
-
-
-
-
121,200
12
450,488
-
-
-
-
-
-
450,500
Issuance of common stock as convertible note payable commitment fee
-
-
-
-
-
-
-
-
-
-
10,000
1
26,799
-
-
-
-
-
-
26,800
Foreign currency translation adjustment
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
( 9,402 )
-
( 9,402 )
Net loss for the year
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
( 18,260,976 )
-
-
-
( 18,260,976 )
Balance, December 31, 2025
-
$ -
-
$ -
3,800
$ 3,790,000
5,000
$ 8,837,527
$ 19,500
$ 14,916,753
4,857,476
$ 486
$ 88,376,767
( 3,467 )
$ ( 522,500 )
$ ( 105,934,101 )
$ 6,578
$ ( 241,402 )
$ -
$ 9,230,108
See accompanying notes to the consolidated financial statements.
F- 5
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Years Ended
December 31,
2025
2024
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss from continuing operations
$ ( 17,518,873 )
$ ( 7,039,604 )
Adjustments to reconcile net loss to net cash used in
operating activities:
Depreciation and amortization of intangible assets
94,443
611
Amortization of operating lease right-of-use asset
64,388
122,553
Stock-based compensation and service expense
1,816,462
521,509
(Income) loss from equity method investment
( 392,677 )
846,588
Distribution of earnings from equity method investment
-
611,888
Amortization of debt issuance costs and debt discount
1,136,412
1,291,814
Change in fair market value of derivative liability
( 538,213 )
( 374,365 )
Impairment of laboratory equipment
-
111,033
Debt modification charge
-
688,794
Loss on extinguishment of debt
9,076,587
-
Changes in operating assets and liabilities:
Security deposit
17,491
-
Prepaid expense and other assets
( 22,299 )
( 106,999 )
Accrued liabilities and other payables
1,750,047
( 1,205,676 )
Accrued liabilities and other payables - related parties
-
( 14,051 )
Operating lease obligation
( 64,388 )
( 122,553 )
NET CASH USED IN OPERATING ACTIVITIES FROM CONTINUING OPERATIONS
( 4,580,620 )
( 4,668,458 )
CASH FLOWS FROM INVESTING ACTIVITIES:
Payment for equity interest purchase
-
( 100,000 )
Cash acquired on acquisition
14,026
-
Proceeds from sale of equity method investment
1,069,000
-
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES FROM CONTINUING OPERATIONS
1,083,026
( 100,000 )
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from issuance of convertible debt and warrants
-
3,367,750
Proceeds from issuance of convertible debt
200,000
-
Payments of convertible debt issuance costs
-
( 282,700 )
Repayments of convertible debt
-
( 3,388,222 )
Repayments of loan payable - related party
-
( 400,000 )
Proceeds from stock subscription liability
150,000
-
Advance from pending sale of noncontrolling interest in subsidiary
49,972
2,122,392
Proceeds from issuance of convertible preferred stock
300,000
3,500,000
Payments of convertible preferred stock issuance costs
( 10,000 )
-
Proceeds from issuance of bridge loan
300,000
-
Proceeds from issuance of common stock and warrants
475,500
-
Payments of offering costs
( 64,652 )
-
Proceeds from equity offering
-
2,857,852
Disbursements for equity offering costs
-
( 138,405 )
NET CASH PROVIDED BY FINANCING ACTIVITIES FROM CONTINUING OPERATIONS
1,400,820
7,638,667
DISCONTINUED OPERATIONS
Net cash used in operating activities from discontinued operations
( 407,434 )
( 289,965 )
Net cash used in investing activities from discontinued operations
( 35,865 )
-
NET CASH FLOWS USED IN DISCONTINUED OPERATIONS
( 443,299 )
( 289,965 )
EFFECT OF EXCHANGE RATE ON CASH - CONTINUING OPERATIONS
( 9,018 )
1,447
NET (DECREASE) INCREASE IN CASH
( 2,549,091 )
2,581,691
CASH - beginning of year
2,658,182
76,491
CASH - end of year
$ 109,091
$ 2,658,182
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid for:
Interest
$ 916,643
$ 1,088,512
NON-CASH INVESTING AND FINANCING ACTIVITIES:
Common stock issued for future services
$ 8,530
$ -
Common stock issued for accrued liabilities
$ 42,385
$ 60,000
Receivable related to sale of equity method investment
$ 1,745,000
$ -
Related party payable extinguished upon sale of equity method investment
$ 632,916
$ -
Series B Convertible Preferred Stock extinguished related to sale of equity method investment
$ 11,000,000
$ -
Series D Convertible Preferred Stock issued in exchange of Series A Convertible Preferred Stock
$ 9,000,000
$ -
Warrants issued as convertible note payable finder's fee
$ -
$ 40,900
Warrants issued with convertible note payable recorded as debt discount
$ -
$ 438,568
Common stock issued as convertible note payable commitment fee
$ 26,800
$ 320,546
Equity method investment payable paid by a related party
$ -
$ 566,667
Reclassification of deferred offering costs
$ -
$ 175,136
Settlement of derivative liability
$ 176,529
$ 2,354
Issuance of common stock upon cashless exercise of stock warrants
$ 43
$ 4
Initial ROU asset and lease liability
$ 127,486
$ -
Conversion of convertible note payable and accrued interest into common stock
$ 2,244,622
$ -
Deferred financing costs in accrued liabilities
$ 45,000
$ -
Legal fees recorded to receivable from sale of equity method investment
$ 50,000
$ -
Reclassification of related party loan payable and accrued expenses to advance from related party
$ -
$ 500,000
Shares issued for adjustments for 1:15 reverse split
$ -
$ 21
Bridge loan issuance costs in accrued liabilities
$ 18,846
$ -
Common stock issued as convertible note payable commitment fee included in accrued liabilities
$ 138,000
$ -
See accompanying notes to the consolidated financial statements.
F- 6
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 – ORGANIZATION AND NATURE
OF OPERATIONS
Avalon GloboCare Corp. (the “Company”
or “ALBT”) was incorporated under the laws of the State of Delaware on July 28, 2014.
The Company is a technology-focused company developing
and acquiring innovative artificial intelligence platforms. Through its AI-driven subsidiary, the Company is advancing next-generation
AI systems, including automated video generation, enterprise documentation, and workflow automation solutions. The Company is also expanding
its intellectual property portfolio in cellular therapy and generative AI publishing and software. In addition, the Company is marketing
the KetoAir™ breathalyzer device, which is registered with the U.S. Food and Drug Administration as a Class I medical device, and
plans to pursue additional diagnostic applications for the technology. In addition, the Company owned and operated commercial real estate
at its headquarters in Freehold, NJ through February 2026.
On May 18, 2015, Avalon Healthcare System, Inc.
(“AHS”) was incorporated under the laws of the State of Delaware. AHS owns 100 % of the capital stock of Avalon (Shanghai)
Healthcare Technology Co., Ltd. (“Avalon Shanghai”), which is a wholly foreign-owned enterprise organized under the laws of
the People’s Republic of China (“PRC”). Avalon Shanghai was incorporated on April 29, 2016, and was engaged in medical
related consulting services for customers. Due to the winding down of the medical related consulting services in 2022, the Company decided
to cease all operations of Avalon Shanghai and no longer has any material revenues or expenses in Avalon Shanghai. As a result, Avalon
Shanghai is no longer an operating entity.
On February 7, 2017, the Company formed Avalon
RT 9 Properties, LLC (“Avalon RT 9”), a New Jersey limited liability company. On May 5, 2017, Avalon RT 9 purchased a real
property located in Township of Freehold, County of Monmouth, State of New Jersey, having a street address of 4400 Route 9 South, Freehold,
NJ 07728. This property was purchased to serve as the Company’s world-wide headquarters for all corporate administration and operations.
In addition, the property generates rental income. Avalon RT 9 owns this office building. Avalon RT 9’s business consists of the
ownership and operation of the income-producing real estate property in New Jersey. As of December 31, 2025, the occupancy rate of the
building is 98.5 %. On February 18, 2026, the Company sold 100 % of Avalon RT 9 to Wenzhao Lu, the Company’s chairman of the
Board of Directors.
On October 14, 2022, the Company formed a wholly
owned subsidiary, Avalon Laboratory Services, Inc. (“Avalon Lab”), a Delaware company. On February 9, 2023, Avalon Lab purchased 40 %
of the issued and outstanding equity interests of Laboratory Services MSO, LLC, a private limited company formed under the laws of the
State of Delaware on September 6, 2019 (“Lab Services MSO”), and its subsidiaries. Lab Services MSO, through its subsidiaries,
is engaged in providing laboratory testing services. During the first quarter of 2025, to preserve cash, the Company entered into discussions
with Lab Services MSO for the potential redemption of our investment and on February 26, 2025, Lab Services MSO redeemed the 40 %
equity interest in Lab Services MSO held by Avalon Lab. Accordingly, beginning in February 2025, we no longer offer laboratory services.
On May 1, 2024, the Company formed a wholly owned
subsidiary, Q&A Distribution LLC (“Q&A Distribution”), a Texas company. Q&A Distribution is engaged in distribution
of KetoAir device.
On February 21, 2025, the Company formed a wholly
owned subsidiary, Nexus MergerSub Limited (“Nexus”), a British Virgin Islands (“BIV”) company. There was no activity
for the subsidiary since its incorporation through December 31, 2025.
On December 5, 2025, the Company formed a wholly
owned subsidiary, Avalon Quantum AI, LLC (“Avalon Quantum AI”), a Nevada company.
On December 12, 2025, the Company acquired RPM
Interactive, Inc., a Nevada corporation (“RPM”), in accordance with the terms of the Agreement and Plan of Merger, dated December
12, 2025, as amended by Amendment No. 1 dated December 14, 2025 (as amended, the “Merger Agreement”), by and among the Company,
Avalon Quantum AI, LLC, a Nevada limited liability company and a wholly owned subsidiary of the Company (the “Merger Sub”),
and RPM. Pursuant to the Merger Agreement, RPM merged with and into the Merger Sub, pursuant to which the Merger Sub was the surviving
entity and became a wholly owned subsidiary of the Company (the “Merger”).
As
a result of the above Merger transaction, effective December 12, 2025, Avalon Quantum AI is advancing next-generation AI systems, including
automated video generation, enterprise documentation, and workflow automation solutions.
F- 7
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 – ORGANIZATION AND NATURE OF
OPERATIONS (continued)
Details of the Company’s subsidiaries which
are included in these consolidated financial statements as of December 31, 2025 are as follows:
Name of Subsidiary Place and date of Incorporation Percentage of Ownership Principal Activities
Avalon Healthcare System, Inc. (“AHS”) Delaware
May 18, 2015 100 % held by ALBT Holding company for payroll and other expenses
Avalon RT 9 Properties LLC (“Avalon RT 9”) New Jersey
February 7, 2017 100 % held by ALBT Owned and operated an income-producing real property and held and managed the corporate headquarters through February 2026
Avalon (Shanghai) Healthcare Technology Co., Ltd. (“Avalon Shanghai”) PRC
April 29, 2016 100 % held by AHS Is not considered an operating entity
Genexosome Technologies Inc. (“Genexosome”) Nevada
July 31, 2017 60 % held by ALBT No current activities to report, dormant
Avalon Laboratory Services, Inc. (“Avalon Lab”) Delaware
October 14, 2022 100 % held by ALBT No current activities to report, dormant
Q&A Distribution LLC (“Q&A Distribution”) Texas
May 1, 2024 100 % held by ALBT Distributes KetoAir device
Nexus MergerSub Limited (“Nexus”) BVI
February 21, 2025 100 % held by ALBT No current activities to report
Avalon Quantum AI, LLC (“Avalon Quantum AI”) Nevada
December 5, 2025 100 % held by ALBT Advanced Agentic AI systems, including automated video generation and workflow automation solutions."
NOTE
2 – BASIS OF PRESENTATION AND GOING CONCERN CONDITION
Basis of Presentation
The accompanying consolidated financial statements
and related notes have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S.
GAAP”) and with the rules and regulations of the U.S. Securities and Exchange Commission for financial information.
The Company’s consolidated financial statements
include the accounts of the Company and its subsidiaries. All significant intercompany accounts and transactions have been eliminated
in consolidation.
As of December 31, 2025, the Company determined
that certain assets that have been disposed of in February 2026 met the criteria for discontinued operations presentation. For all periods
presented, the operating results associated with the assets disposed of have been reclassified into net loss from discontinued operations
in the Consolidated Statements of Operations and Comprehensive Loss. The associated assets and liabilities have been reflected as current
and long-term assets and liabilities of discontinued operations in the Consolidated Balance Sheets, and the cash flows from the Company’s
discontinued operations are presented in the Consolidated Statements of Cash Flows for all periods presented.
Certain prior period balances related to the Company's
reportable segments and discontinued operations have been reclassified to conform to the current presentation in the financial statements
and accompanying notes. The notes to the Consolidated Financial Statements are presented on a continuing operations basis unless otherwise
noted. Refer to Note 7 Discontinued Operations and Disposals for additional information on the Company's discontinued operations.
F- 8
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE
2 – BASIS OF PRESENTATION AND GOING CONCERN CONDITION (continued)
Going Concern
These consolidated financial statements have been
prepared assuming that the Company will continue as a going concern, which contemplates, among other things, the realization of assets
and the satisfaction of liabilities in the normal course of business.
As reflected in the accompanying consolidated
financial statements, the Company had a working capital deficit of approximately $ 12,651,000 at December 31, 2025 and had incurred
recurring net losses from continuing operations and generated negative cash flow from operating activities of continuing operations of
approximately $ 17,519,000 and $ 4,581,000 for the year ended December 31, 2025, respectively.
The Company has a limited operating history and
its continued growth is dependent upon the continuation of generating revenue for selling of Keto Air, generating revenue from advanced
Agentic AI systems, including automated video generation and workflow automation, and obtaining additional financing to fund future obligations
and pay liabilities arising from normal business operations. In addition, the current cash balance cannot be projected to cover the operating
expenses for the next twelve months from the release date of this report. These matters raise substantial doubt about the Company’s
ability to continue as a going concern. The ability of the Company to continue as a going concern is dependent on the Company’s
ability to raise additional capital, implement its business plan, and generate significant revenue. There are no assurances that the Company
will be successful in its efforts to generate significant revenue, maintain sufficient cash balance or report profitable operations or
to continue as a going concern. The Company plans on raising capital through the sale of equity to implement its business plan. However,
there is no assurance these plans will be realized and that any additional financings will be available to the Company on satisfactory
terms and conditions, if any.
The accompanying consolidated financial statements do
not include any adjustments related to the recoverability or classification of asset-carrying amounts or the amounts and classification
of liabilities that may result should the Company be unable to continue as a going concern.
NOTE 3 – SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
Use of Estimates
The preparation of consolidated financial statements
in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities
and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses
during the reporting period. Changes in these estimates and assumptions may have a material impact on the consolidated financial statements
and accompanying notes. Making estimates requires management to exercise significant judgment. It is at least reasonably possible that
the estimate of the effect of a condition, situation or set of circumstances that existed at the date of the financial statements, which
management considered in formulating its estimate, could change in the near term due to one or more future confirming events. Accordingly,
the actual results could differ significantly from those estimates.
Significant estimates during the years ended December
31, 2025 and 2024 include the useful life of intangible assets, the assumptions used in assessing impairment of long-term assets, the
allowance for credit loss, the valuation of deferred tax assets and the associated valuation allowances, the valuation of stock-based
compensation, the valuation of Series D convertible preferred stock (“Series D Preferred Stock”), the fair value of the consideration
given in the purchase of RPM, the fair value of assets acquired and liabilities assumed in acquisition, and the assumptions used to determine
fair value of warrants and embedded conversion features of convertible note payable.
Cash and Cash Equivalents
At December 31, 2025 and 2024, the Company’s
cash balances by geographic area were as follows:
Country:
December 31, 2025
December 31, 2024
United States
$ 108,599
99.5 %
$ 2,646,395
99.6 %
China
492
0.5 %
11,787
0.4 %
Total cash
$ 109,091
100.0 %
$ 2,658,182
100.0 %
For purposes of the consolidated statements of
cash flows, the Company considers all highly liquid instruments with a maturity of three months or less when purchased and money market
accounts to be cash equivalents. The Company had no cash equivalents at December 31, 2025 and 2024.
F- 9
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 – SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES (continued)
Fair Value of Financial Instruments and
Fair Value Measurements
The
Company adopted the guidance of Accounting Standards Codification (“ASC”) 820 for fair value measurements which clarifies
the definition of fair value, prescribes methods for measuring fair value, and establishes a fair value hierarchy to classify the inputs
used in measuring fair value as follows :
● Level 1-Inputs are unadjusted quoted prices in active markets for
identical assets or liabilities available at the measurement date.
● Level 2-Inputs are unadjusted quoted prices for similar assets and
liabilities in active markets, quoted prices for identical or similar assets and liabilities in markets that are not active, inputs other
than quoted prices that are observable, and inputs derived from or corroborated by observable market data.
● Level 3-Inputs are unobservable inputs which reflect the reporting
entity’s own assumptions on what assumptions the market participants would use in pricing the asset or liability based on the best
available information.
The fair value of the Company’s assets and
liabilities, which qualify as financial instruments under ASC Topic 820, “Fair Value Measurement,” approximates the carrying
amounts represented in the accompanying consolidated financial statements, primarily due to their short-term nature .
Assets
and liabilities measured at fair value on a recurring basis. Certain assets and liabilities are measured at
fair value on a recurring basis. These assets and liabilities are measured at fair value on an ongoing basis. These assets and liabilities
include derivative liability .
Derivative
liability. Derivative liability is carried at fair value and measured on an ongoing basis. The table below reflects the
activity of derivative liability measured at fair value for the years ended December 31, 2025 and 2024:
Significant
Unobservable
Inputs
(Level 3)
Balance of derivative liability as of January 1, 2024
$ 24,796
Initial fair value of derivative liability attributable to warrants issuance with March and June 2024 fund raises
479,468
Reclassification of additional paid-in capital upon conversion
( 2,354 )
Gain from change in the fair value of derivative liability
( 374,365 )
Balance of derivative liability as of December 31, 2024
127,545
Initial fair value of derivative liability attributable to Second Warrant issuance with June 2024 fund raise (See Note 11)
621,353
Gain from change in the fair value of derivative liability
( 538,213 )
Reclassification of additional paid-in capital upon conversion
( 176,529 )
Balance of derivative liability as of December 31, 2025
$ 34,156
Assets
and liabilities measured at fair value on a nonrecurring basis. Certain assets and liabilities are measured at fair value
on a nonrecurring basis. These assets and liabilities are not measured at fair value on an ongoing basis, but are subject to fair value
adjustments in certain circumstances. These assets and liabilities can include equipment held for sale and equity method investment that
are written down to fair value when they are impaired.
Laboratory
equipment. The Company conducted an impairment assessment on its laboratory equipment based on the guidelines established in Financial
Accounting Standards Board (“FASB”) ASC Topic 360 to determine the estimated fair market value of its laboratory equipment
as of December 31, 2024. Upon completion of its 2024 impairment analysis, the Company determined that the carrying value exceeded the
fair market value of laboratory equipment. The fair market value of laboratory equipment is a level 3 valuation. The Company recorded
an impairment charge of $ 111,033 for the year ended December 31, 2024, which was included in other general and administrative expenses
on the accompanying consolidated statements of operations and comprehensive loss. There is no comparative impairment for the year ended
December 31, 2025 since the laboratory equipment was fully impaired at December 31, 2024.
F- 10
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 – SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES (continued)
Fair Value of Financial
Instruments and Fair Value Measurements (continued)
Equity
method investment in Laboratory Services MSO, LLC The factors used to determine
fair value are subject to management’s judgment and expertise. These assumptions represent Level 3 inputs. Impairment of equity
method investment in Laboratory Services MSO, LLC for the year ended December 31, 2024 was $ 259,579 , which have been included in loss
from equity method investment – Lab Services MSO on the accompanying consolidated statements of operations and comprehensive loss.
ASC
825-10 “Financial Instruments”, allows entities to voluntarily choose to measure certain financial assets and liabilities
at fair value (fair value option). The fair value option may be elected on an instrument-by-instrument basis and is irrevocable, unless
a new election date occurs. If the fair value option is elected for an instrument, unrealized gains and losses for that instrument should
be reported in earnings at each subsequent reporting date. The Company did not elect to apply the fair value option to any outstanding
instruments.
Credit Risk and Uncertainties
The Company maintains a portion of its cash
on deposits with bank and financial institution within the U.S. that at times may exceed federally-insured limits of $ 250,000 . The Company
manages this credit risk by concentrating its cash balances in high quality financial institutions and by periodically evaluating the
credit quality of the primary financial institutions holding such deposits. The Company has not experienced any losses in such bank accounts
and believes it is not exposed to any risks on its cash in bank accounts. At December 31, 2025, there were no balances in excess of the
federally-insured limits.
Deferred Offering Costs
Deferred offering costs consist of legal, accounting
and other costs that are directly related to the Company’s open market sale equity financing and will be charged to stockholders’
equity upon completion of the equity offering. As of December 31, 2025 and 2024, deferred offering costs amounted to $ 84,652 and $0 , respectively,
which were included in prepaid expense and other current assets.
Property and Equipment
Property and equipment are carried at cost less
accumulated depreciation, and are depreciated on a straight-line basis over the estimated useful lives of the assets. The cost of repairs
and maintenance is expensed as incurred; major replacements and improvements are capitalized. When assets are retired or disposed of,
the cost and accumulated depreciation are removed from the accounts, and any resulting gains or losses are included in income in the period
of disposition. The Company examines the possibility of decreases in the value of fixed assets when events or changes in circumstances
reflect the fact that their recorded value may not be recoverable.
Intangible Assets
Intangible assets consist of goodwill and developed
technology and trade name. Goodwill represents the excess of the purchase price paid over the fair value of net assets acquired in the
business acquisition incurred on December 12, 2025. Goodwill is not amortized, but is tested for impairment at December 31, 2025. Developed
technology and trade name are being amortized on a straight-line method over the estimated useful life of 1 year.
Investment in Unconsolidated
Companies
The Company uses the equity method of accounting
for its investment in, and earning or loss of, investees that it does not control but over which it does exert significant influence.
The Company applies the equity method by initially recording these investments at cost, as equity method investments, subsequently adjusted
for equity in earnings and cash distributions.
The Company considers whether the fair value of
its equity method investment has declined below its carrying value whenever adverse events or changes in circumstances indicate that recorded
value may not be recoverable. If the Company considers any decline to be other than temporary (based on various factors, including historical
financial results and the overall health of the investee), then a write-down would be recorded to estimated fair value. Impairment of
equity method investment amounted to $ 259,579 for the year ended December 31, 2024. See Note 9 for discussion of equity method investments.
The Company classifies distributions received
from equity method investments using the cumulative earnings approach. Distributions received are considered returns on the investment
and classified as cash inflows from operating activities. If, however, the investor’s cumulative distributions received, less distributions
received in prior periods determined to be returns of investment, exceeds cumulative equity in earnings recognized, the excess is considered
a return of investment and is classified as cash inflows from investing activities.
F- 11
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 – SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES (continued)
Impairment of Long-lived Assets
In accordance with ASC Topic 360, the Company
reviews long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets may
not be fully recoverable, or at least annually. The Company recognizes an impairment loss when the sum of expected undiscounted future
cash flows is less than the carrying amount of the asset. The amount of impairment is measured as the difference between the asset’s
estimated fair value and its book value.
For the
year ended December 31, 2024, the Company incurred impairment charges in operations of $ 111,033 on its laboratory equipment. The
valuation of the laboratory equipment, and the amount of the impairment charge, were based on impairment assessment conducted on the equipment
at December 31, 2024.
Business Acquisition
The Company accounts for business acquisition
in accordance with ASC No. 805, Business Combinations. The assets acquired and liabilities assumed from the acquired business are
recorded at fair value, with the residual of the purchase price recorded as goodwill. The result of operations of the acquired business
is included in the Company’s operating result from the date of acquisition.
Receivable from Sale of Equity Method Investment
During the first quarter of 2025, to preserve
cash, the Company entered into discussions with Lab Services MSO for the potential redemption of our investment and on February 26, 2025,
the Company and Lab Services MSO entered into a Redemption and Abandonment Agreement (the “Redemption Agreement”), whereby
Lab Services MSO redeemed the 40 % equity interest in Lab Services MSO held by the Company for cash and the surrender of its Series
B convertible preferred stock (“Series B Preferred Stock”) having a carrying value of $ 11,000,000 . The aggregate cash amount
to the Company for the redemption was $ 1,745,000 , to be paid as follows: one payment of $ 95,000 at the closing of the redemption
and, beginning in March 2025, monthly payments of $ 75,000 until December 2026. In addition, pursuant to the terms of the Redemption
Agreement, all shares of the Company’s Series B Preferred Stock previously issued to SCBC Holdings LLC as partial consideration
for the equity interests of Lab Services MSO, were permanently surrendered and relinquished to the Company for no additional consideration.
The difference of $ 2,348,695 between the carrying value of the extinguished Series B Preferred Stock, the aggregate cash amount to
the Company for the redemption, net of the payables due to Lab Services MSO of $ 632,916 , totaling $ 13,377,916 , and the carrying value
of the equity method investment of $ 11,029,221 was accounted for as an increase to additional paid-in capital (See Note 16 - Series
B Convertible Preferred Stock Extinguished Related to Sale of Equity Method Investment). Accordingly, beginning in February 2025, the
Company no longer offers laboratory services.
Receivable from sale of equity method investment
is presented net of reserve for credit loss. The Company maintains a reserve for credit loss for estimated loss. The Company reviews
the receivable from sale of equity method investment on a periodic basis and makes general and specific reserve when there is doubt as
to the collectability of the balance. In the evaluation of Lab Services MSO’s receivable, the Company considered the age of the
balance, its historical payment history and current economic trends. After unsuccessful collection efforts during the period, management
has decided to write off the receivable. As a result, for the three months ended June 30, 2025, a receivable in the amount of $ 1,650,000 was
written off. At June 30, 2025, the Company established a reserve for credit loss in the amount of $ 1,650,000 .
On or about July 22, 2025, the Company filed a
lawsuit in the Court of Chancery of the State of Delaware against Laboratory Services MSO, LLC and certain affiliates. The Company has
asserted a variety of claims, including breach of contract, arising out of its prior transactions with the defendants, including the Redemption
and Abandonment Agreement, dated as of February 26, 2025. The Company and Laboratory Services MSO, LLC entered into a Confidential
Settlement Agreement and Mutual Release dated August 26, 2025 whereby Laboratory Services MSO, LLC agreed to pay the Company in the aggregate
of $ 1,722,000 ($ 50,000 of which is for the Company’s attorneys’ fees and $ 22,000 of which is interest attributable
to the 7 th through 12 th monthly payments), of which $ 600,000 was paid on August 29, 2025 and $ 1,122,000 to
be paid on or before the first business day of each month, beginning September 2025 and ending August 2026, in monthly installments of
$ 93,500 . The parties provided a mutual release, as well. The case was dismissed in August 2025. As a result, for the three months ended
September 30, 2025, the Company recorded a credit loss recovery of $ 1,650,000 to reinstate the receivable which was written-off in
the second quarter of 2025. As of December 31, 2025, the reserve for credit loss amounted to $ 0 .
F- 12
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 – SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES (continued)
Assets Held for Sale
Assets held for sale represent property, equipment,
and improvement less accumulated depreciation as well as any other assets that are held for sale in conjunction with the sale of a business.
The Company records assets held for sale in accordance with ASC 360 at the lower of carrying value or fair value less costs to sell. Fair
value is the amount obtainable from the sale of the asset in an arm’s length transaction. The reclassification takes place when
the assets are available for immediate sale and the sale is highly probable. These conditions are usually met from the date on which a
letter of intent or agreement to sell is ready for signing.
Discontinued Operations
A component of an entity is identified as operations
and cash flows that can be clearly distinguished, operationally and financially, from the rest of the entity. Under ASC 205-20, “Presentation
of Financial Statements - Discontinued Operations” (“ASC 205-20”), a discontinued operation is a component of an entity
that either has been disposed of, or is classified as held for sale and represents a strategic shift that has or will have a major effect
on the entity’s operations and financial results, or a newly acquired business or nonprofit activity that upon acquisition is classified
as held for sale. Discontinued operations are presented separately from continuing operations in the consolidated statements of operations
and the consolidated statements of cash flows (See Note 7). For long-lived assets or disposals groups that are classified as held for
sale but do not meet the criteria for discontinued operations, the assets and liabilities are presented separately on the balance sheet
of the initial period in which it is classified as held for sale.
Stock Subscription Liability
On June 4, 2025, the Company entered into a subscription
agreement with an investor, whereby 141,643 shares of common stock of the Company were subscribed for at $ 3.53 per share.
As of December 31, 2025, the Company received proceeds of $ 150,000 . As of December 31, 2025, these shares have not yet been issued and
the proceeds of $ 150,000 were recorded as a share subscription liability until such time as the common shares are issued.
Office Lease
When a lease contains “rent holidays”,
the Company records rental expense on a straight-line basis over the term of the lease. The Company begins recording rent expense on the
lease possession date.
Advertising and Marketing Costs
All costs related to advertising and marketing
are expensed as incurred. For the years ended December 31, 2025 and 2024, advertising and marketing costs amounted to $ 843,497 and
$ 237,671 , respectively.
Stock-based Compensation
The Company
accounts for its stock-based compensation awards in accordance with Accounting Standards Codification (“ASC”) Topic 718, Compensation—Stock
Compensation (“ASC 718”). ASC 718 requires all stock-based payments to employees and non-employees including grants of stock
options, to be recognized as expense in the statements of operations based on their grant date fair values. The Company estimates the
grant date fair value of each option award using the Black-Scholes option-pricing model.
The Company
periodically issues common stock and common stock options to consultants for various services. Costs of these transactions are measured
at the fair value of the service received or the fair value of the equity instruments issued, whichever is more reliably measurable. The
value of the common stock is measured at the earlier of (i) the date at which a firm commitment for performance by the counterparty to
earn the equity instruments is reached or (ii) the date at which the counterparty’s performance is complete.
F- 13
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 – SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES (continued)
Debt
Modifications and Extinguishments
When the
Company modifies or extinguishes debt, it first evaluates whether the modification qualifies as a troubled debt restructuring (TDR) under
ASC Topic 470-60, which requires debt modifications to be evaluated to determine if (1) the borrower is experiencing financial difficulty,
and (2) the lender grants the borrower a concession. If a TDR is determined not to have occurred, the Company evaluates the modification
in accordance with ASC Topic 470-50-40, which requires modification to debt instruments to be evaluated to assess whether debt modification
or debt extinguishment accounting is applicable. This evaluation includes analyzing whether there are significant and consequential changes
to the economic substance of the note. If the change is deemed insignificant then the change is considered a debt modification, whereas
if the change is substantial the change is reflected as a debt extinguishment.
If debt
extinguishment guidance applies, the previous debt principal amount is removed, the previously capitalized debt issuance costs are expensed,
the value of instruments exchanged are recorded, including cash, new debt, warrants and common stock, and a gain or loss on extinguishment
of debt is recorded. If debt modification guidance applies, no gain or loss is recorded and the effective interest rate of the debt is
updated based on the carrying value of the debt and the revised future cash flows. Any previously capitalized debt issuance costs in a
debt modification are amortized as interest expense over the term of the new debt instrument.
Income Taxes
The Company
is governed by the income tax laws of China and the United States. The Company accounts for income taxes using the asset/liability method
prescribed by ASC 740, “Income Taxes.” Under this method, deferred tax assets and liabilities are determined based on the
difference between the financial reporting and tax bases of assets and liabilities using enacted tax rates that will be in effect in the
period in which the differences are expected to reverse. The Company records a valuation allowance to offset deferred tax assets if, based
on the weight of available evidence, it is more-likely-than-not that some portion, or all, of the deferred tax assets will not be realized.
The effect on deferred taxes of a change in tax rates is recognized as income or loss in the period that includes the enactment date.
The Company
follows the accounting guidance for uncertainty in income taxes using the provisions of ASC 740 “Income Taxes”. Using that
guidance, the benefit for tax positions taken can only be recognized in the financial statements when it is more likely than not the position
will be sustained upon examination by the tax authorities. As of December 31, 2025 and 2024, the Company had no significant uncertain
tax positions which would require either recognition of a liability or disclosure in the financial statements. For United States entities,
tax year that remains subject to examination is the years ended December 31, 2025, 2024, 2023 and 2022. For China entities, income tax
returns for the tax years ended December 31, 2021 through December 31, 2025 remain open for statutory examination by PRC tax authorities.
The Company recognizes interest and penalties related to significant uncertain income tax positions in income tax expense. However, no
such interest and penalties were recorded as of December 31, 2025 and 2024.
Foreign Currency Translation
The reporting
currency of the Company is the U.S. dollar. The functional currency of the parent company, AHS, Avalon Lab, and Q&A Distribution is
the U.S. dollar and the functional currency of Avalon Shanghai is the Chinese Renminbi (“RMB”). For Avalon Shanghai whose
functional currency is the RMB, result of operations and cash flows are translated at average exchange rates during the period, assets
and liabilities are translated at the unified exchange rate at the end of the period, and equity is translated at historical exchange
rates. As a result, amounts relating to assets and liabilities reported on the statements of cash flows may not necessarily agree with
the changes in the corresponding balances on the balance sheets. Translation adjustments resulting from the process of translating the
local currency financial statements into U.S. dollars are included in determining comprehensive income/loss. Transactions denominated
in foreign currencies are translated into the functional currency at the exchange rates prevailing on the transaction dates. Assets and
liabilities denominated in foreign currencies are translated into the functional currency at the exchange rates prevailing at the balance
sheet date with any transaction gains and losses that arise from exchange rate fluctuations on transactions denominated in a currency
other than the functional currency are included in the results of operations as incurred. All of the Company’s revenue transactions
are transacted in the functional currency of the operating subsidiaries. The Company does not enter into any material transaction in foreign
currencies. Transaction gains or losses have not had, and are not expected to have, a material effect on the results of operations of
the Company.
Asset and
liability accounts at December 31, 2025 and 2024 were translated at 6.9964 RMB and 7.2980 RMB to $ 1.00 , respectively, which
were the exchange rates on the balance sheet dates. Equity accounts were stated at their historical rates. The average translation rates
applied to the statements of operations for the years ended December 31, 2025 and 2024 were 7.1889 RMB and 7.1889 RMB to
$ 1.00 , respectively. Cash flows from the Company’s operations are calculated based upon the local currencies using the average translation
rate.
F- 14
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 – SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES (continued)
Per Share Data
ASC Topic 260 “Earnings per Share,”
requires presentation of both basic and diluted earnings per share (“EPS”) with a reconciliation of the numerator and denominator
of the basic EPS computation to the numerator and denominator of the diluted EPS computation. Basic EPS excludes dilution. Diluted EPS reflects
the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common
stock or resulted in the issuance of common stock that then shared in the earnings of the entity.
Basic net loss per share is computed by dividing
net loss available to common stockholders by the weighted average number of shares of common stock outstanding during the period. Diluted
net loss per share is computed by dividing net loss by the weighted average number of shares of common stock, common stock equivalents
and potentially dilutive securities outstanding during each period. The Company had $ 162,473 in deemed contribution during the year
ended December 31, 2025, which increases the numerator in the net loss per share calculation. For the years ended December 31, 2025 and
2024, potentially dilutive common shares consisted of the common shares issuable upon the conversion of convertible preferred stock and
convertible notes (using the if-converted method) and exercise of common stock options and warrants (using the treasury stock method).
Common stock equivalents are not included in the calculation of diluted net loss per share if their effect would be anti-dilutive. In
a period in which the Company has a net loss, all potentially dilutive securities are excluded from the computation of diluted shares
outstanding as they would have had an anti-dilutive impact.
The calculation of basic and diluted net loss
per common share attributable to the Company common shareholders includes 504,300 of the pre-funded warrants that remained outstanding
as of December 31, 2025.
The following table summarizes the securities
that were excluded from the diluted per share calculation because the effect of including these potential shares was antidilutive:
Years Ended December 31,
2025
2024
Options to purchase common stock
41,169
52,479
Warrants to purchase common stock
95,746
182,996
Series A convertible preferred stock (*)
-
60,000
Series B convertible preferred stock (**)
-
194,004
Series C convertible preferred stock (***)
1,576,763
1,452,282
Series D convertible preferred stock (****)
2,074,689
-
Series E convertible preferred stock (*****)
13,000,000
-
Convertible notes and related accrued interest (******)
788,283
227,269
Potentially dilutive securities
17,576,650
2,169,030
(*) Assumed the Series A convertible preferred stock was converted
into shares of common stock of the Company at a conversion price of $ 150.00 per share .
(**) Assumed the Series
B convertible preferred stock was converted into shares of common stock of the Company at a conversion price of $ 56.70 per share.
(***) Assumed the Series
C convertible preferred stock was converted into shares of common stock of the Company at a conversion price of $ 2.41 per share.
(****) Assumed the Series
D convertible preferred stock was converted into shares of common stock of the Company at a conversion price of $ 2.41 per share.
(*****) Assumed the Series
E convertible preferred stock was converted into shares of common stock of the Company at a conversion price of $ 1.50 per share.
(******) Assumed the convertible
notes were converted into shares of common stock of the Company at a conversion price of $ 1.00 per share for the years ended December
31, 2025. Assumed the convertible notes were converted into shares of common stock of the Company at a conversion price of $ 11.25 per
share for the year ended December 31, 2024.
F- 15
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 – SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES (continued)
Comprehensive Loss
Comprehensive loss is comprised of net loss and
all changes to the statements of equity, except those due to investments by stockholders, changes in paid-in capital and distributions
to stockholders. For the Company, comprehensive loss for the years ended December 31, 2025 and 2024 consisted of net loss and unrealized
loss from foreign currency translation adjustment.
Commitments
and Contingencies
In the normal course of business, the Company
is subject to contingencies, such as legal proceedings and claims arising out of its business, that cover a wide range of matters. Liabilities
for such contingencies are recorded when it is probable that a liability has been incurred and the amount of the assessment can be reasonably
estimated.
Noncontrolling Interest
As of December 31, 2025, Dr. Yu Zhou, former director
and former Co-Chief Executive Officer of Genexosome, who owns 40 % of the equity interests of Genexosome, which is not under the Company’s
control. Since the fourth quarter of 2019, the non-controlling interest has remained inactive.
Segment Reporting
The segment reporting structure uses the Company’s
management reporting structure as its foundation to reflect how the Company manages the businesses internally and was mainly organized
by services. During the year ended December 31, 2025, the Company was organized into two services-oriented strategic business units: laboratory
testing services (which ended on the redemption date, February 26, 2025) — which were led by our strategic business unit managers
and AI generated publishing services (which commenced on the acquisition date, December 12, 2025). During the year ended December 31,
2024, the Company was organized into one services-oriented strategic business units: laboratory testing services — which were led
by our strategic business unit managers. Operating segments are defined as components of an enterprise for which separate financial information
is available and evaluated regularly by the chief operating decision maker (“CODM”) in deciding how to make operating decisions,
allocate resources and assess performance.
On February 9, 2023, the Company purchased 40 %
of Lab Services MSO. During the first quarter of 2025, to preserve cash, the Company entered into discussions with Lab Services MSO for
the potential redemption of Avalon Lab’s investment and on February 26, 2025, Lab Services MSO redeemed the 40 % equity interest
in Lab Services MSO held by Avalon Lab. Commencing from the purchase date, February 9, 2023, through the redemption date, February 26,
2025, the Company was active in the management of Lab Services MSO. Beginning in February 2025, we no longer offer laboratory services.
The Company’s Chief Executive Officer
is its CODM. The Company reports operational data to its CODM at the segment level, which he uses to evaluate performance and allocate
resources based on income/loss from equity method investment – Lab Services MSO and AI generated publishing operating income. The
Company only has one segment now.
On February 18, 2026,
the Company and Wenzhao Lu, the Company’s chairman of the Board of Directors, entered into an Amended and Restated Membership Interest
Purchase Agreement, pursuant to which the Company sold to Mr. Lu 100 % of the membership interests of Avalon RT 9. The Company determined
that the assets and operations that had been disposed of met the criteria for discontinued operations presentation. For all periods presented,
the operating results associated with the assets disposed of have been reclassified into net loss from discontinued operations in the
Consolidated Statements of Operations and Comprehensive Loss. The associated assets and liabilities have been reflected as current and
long-term assets and liabilities of discontinued operations in the Consolidated Balance Sheets, and the cash flows from the Company’s
discontinued operations are presented in the Consolidated Statements of Cash Flows for all periods presented.
Fiscal Year End
The
Company has adopted a fiscal year end of December 31st.
F- 16
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 – SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES (continued)
Reverse Stock Split
The Company
effectuated a 1-for-15 reverse stock split of its outstanding shares of common stock on October 28, 2024. The reverse split did not change
the par value of common stock. All references in these consolidated financial statements to shares, share prices, exercise prices, and
other per share information in all periods have been adjusted, on a retroactive basis, to reflect the reverse stock split.
Recent Accounting
Standards
In August 2020, the FASB issued Accounting Standards
Update (“ASU”) 2020-06, Debt — Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging
— Contracts in Entity’s Own Equity (Subtopic 815-40), to simplify accounting for certain financial instruments. ASU 2020-06
eliminated the then-current models that required separation of beneficial conversion and cash conversion features from convertible instruments
and simplified the derivative scope exception guidance pertaining to equity classification of contracts in an entity’s own equity.
ASU 2020-06 also introduced additional disclosures for convertible debt and freestanding instruments that are indexed to and settled in
an entity’s own equity. ASU 2020-06 amended the diluted earnings per share guidance, including the requirement to use the if-converted
method for all convertible instruments. ASU 2020-06 was effective for fiscal years beginning after December 15, 2023, including interim
periods within those fiscal years, with early adoption permitted. The adoption of ASU 2020-06 did not have a material effect on the Company’s
consolidated financial statements and related disclosures.
In November 2023, the FASB issued ASU 2023-07,
Segment Reporting (Topic 280). The amendments in this update improve reportable segment disclosure requirements, primarily through enhanced
disclosures about significant segment expenses. ASU 2023-07 became effective for the Company’s annual period beginning on January
1, 2024 and interim periods beginning after January 1, 2025. The Company adopted this guidance in the fourth quarter of 2024. The Company’s
results of operations, cash flows, and financial condition were not impacted by the adoption of this ASU.
In December 2023, the FASB issued ASU 2023-09,
Income Taxes (Topic 740): Improvements to Income Tax Disclosures. This guidance was intended to enhance the transparency and decision-usefulness
of income tax disclosures. The amendments in ASU 2023-09 addressed investor requests for enhanced income tax information primarily through
changes to disclosure regarding rate reconciliation and income taxes paid both in the U.S. and in foreign jurisdictions. ASU 2023-09 was
effective for fiscal years beginning after December 15, 2024 on a prospective basis, with the option to apply the standard retrospectively.
Early adoption was permitted. The adoption of ASU 2023-09 did not have a material effect on the Company’s consolidated financial
statements and related disclosures.
In November 2024, the FASB issued ASU 2024-03,
Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement
Expenses. In January 2025, the FASB issued ASU No. 2025-01, Income Statement - Reporting Comprehensive Income - Expense Disaggregation
Disclosures (Subtopic 220-40), Clarifying the Effective Date. ASU 2024-03 requires public companies to disclose, in interim and reporting
periods, additional information about certain expenses in the financial statements. ASU 2024-03, as clarified by ASU 2025-01, is effective
for public entities for annual periods beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027.
Early adoption is permitted and is effective on either a prospective basis or retrospective basis. The Company is currently evaluating
the impact that the updated standard will have on the Company’s disclosures within the consolidated financial statements.
Other accounting standards that have been issued
or proposed by FASB that do not require adoption until a future date are not expected to have a material impact on the consolidated financial
statements upon adoption. The Company does not discuss recent pronouncements that are not anticipated to have an impact on or are unrelated
to its consolidated financial condition, results of operations, cash flows or disclosures.
NOTE 4 – ACQUISITION
The Company accounts
for acquisition using the acquisition method of accounting, whereby the results of operations are included in the financial statements
from the date of acquisition. The purchase price is allocated to the acquired assets and assumed liabilities based on their estimated
fair values at the date of acquisition, and any excess is allocated to goodwill.
Effective
December 12, 2025, pursuant to the Agreement and Plan of Merger as discussed in Note 1, the Company acquired 100 % of RPM by issuance of
19,500 its Series E Convertible Preferred Stock which has a fair value of $ 14,916,753 based on a third party valuation report in connection
with this acquisition.
F- 17
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 4 – ACQUISITION (continued)
In
according to the acquisition, RPM’s assets and liabilities were recorded at their fair values as of the effective date, December
12, 2025, and the results of operations of RPM are consolidated with results of operations of the Company, starting on December 12, 2025.
The
purchase price exceeded the fair value of net assets acquired by $ 12,808,197 . The Company allocated the $ 12,808,197 excess to goodwill.
The results of operations of RPM are included in the consolidated results of operations of the Company from the effective date of December
12, 2025 to December 31, 2025. For the period from the effective date of December 12, 2025 to December 31, 2025, revenue and net loss
included in the consolidated statements of operations from RPM amounted to $ 0 and $ 94,453 , respectively.
In
connection with the combination, for the year ended December 31, 2025, the Company incurred acquisition related costs of $ 75,000 which,
pursuant to ASC 805, are expensed and included in professional fees on the accompanying consolidated statements of operations.
The following summarizes total consideration
transferred to the RPM stockholders under the acquisition as well as the fair value of the assets acquired and liabilities assumed under
the acquisition:
Assets acquired:
Cash
$ 14,026
Intangible assets
2,252,000
Goodwill
12,808,197
Total assets
15,074,223
Liabilities assumed:
Accounts payable and accrued liabilities
157,470
Total liabilities
157,470
Purchase price
$ 14,916,753
Net assets were valued at their respective carrying
amounts, which the Company believes approximate their current fair values at the acquisition date. Goodwill represents the excess of the
purchase price over the fair value of the net assets acquired.
On December 31, 2025, the Company assessed goodwill
for any impairment and concluded that there were not indicators of impairment as of December 31, 2025.
The
following unaudited pro forma consolidated results of operations have been prepared as if the acquisition of RPM had occurred as of the
beginning of the following periods:
Years Ended December 31,
2025
2024
Net revenues
$ -
$ -
Net loss
$ 18,919,867
$ 9,979,986
Net loss attributable to Avalon GloboCare Corp.
$ 18,919,867
$ 9,979,986
Net loss per share
$ 5.89
$ 10.66
Pro
forma data does not purport to be indicative of the results that would have been obtained had these events actually occurred at the beginning
of the periods presented and is not intended to be a projection of future results.
F- 18
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 5 – PREPAID EXPENSE
AND OTHER CURRENT ASSETS
At December 31, 2025 and 2024, prepaid expense
and other current assets consisted of the following:
December 31,
2025
December 31,
2024
Prepaid professional fees
$ 67,139
$ 33,665
Prepaid directors’ and officers’ liability insurance premium
10,932
9,741
Deferred offering costs
84,652
-
Security deposit
443
17,654
Due from broker
81
32,885
Finished goods
74,841
92,230
Recoverable value-added tax
10,863
9,245
Others
33,219
59,664
Total
$ 282,170
$ 255,084
NOTE 6 – PROPERTY AND EQUIPMENT
At December 31, 2025
and 2024, property and equipment consisted of the following:
Useful Life December 31,
2025 December 31,
2024
Office equipment and furniture 3 Years $ 10,045 $ 9,630
Less: accumulated depreciation ( 9,318 ) ( 8,332 )
$ 727 $ 1,298
For the years ended December
31, 2025 and 2024, depreciation expense of property and equipment amounted to $ 610 and $ 611 , respectively, which was included in other
operating expenses.
NOTE
7 – DISCONTINUED OPERATIONS AND DISPOSALS
In accordance with ASC
205-20 Presentation of Financial Statements: Discontinued Operations, a disposal of a component of an entity or a group of components
of an entity is required to be reported as discontinued operations if the disposal represents a strategic shift that has (or will have)
a major impact on an entity’s operations and financial results when the components of an entity meet the criteria in ASC paragraph
205-20-45-10. In the period in which the component meets the held for sale or discontinued operations criteria the major current assets,
non-current assets, current liabilities and non-current liabilities shall be reported as a component of total assets and liabilities separate
from those balances of the continuing operations. At the same time, the results of all discontinued operations, less applicable income
taxes (benefit), shall be reported as components of net income (loss) separate from the income (loss) of continuing operations.
On February 18, 2026,
the Company and Wenzhao Lu, the Company’s chairman of the Board of Directors, entered into an Amended and Restated Membership Interest
Purchase Agreement (the “Amended MIPA”), pursuant to which the Company sold to Mr. Lu 100 % of the membership interests of
Avalon RT 9 for approximately $ 9,000,000 .
The subsidiary comprises
our real property operations segment. As a result of the planned disposition of the subsidiary, the real property operations segment meets
the held for sale criteria of ASC 205-20. Accordingly, the historical results of operations of the real property operations segment have
been reflected as discontinued operations in our consolidated financial statement for all periods prior to the Amended MIPA on February
18, 2026.
F- 19
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE
7 – DISCONTINUED OPERATIONS AND DISPOSALS (continued)
Details of the net loss
from discontinued operations were as follows for the years ended December 31:
2025
2024
REAL PROPERTY RENTAL REVENUE
$ 1,410,259
$ 1,333,403
REAL PROPERTY OPERATING EXPENSES
( 1,050,599 )
( 1,065,574 )
REAL PROPERTY OPERATING INCOME
359,660
267,829
OTHER OPERATING EXPENSES:
Professional fees
184,544
231,837
Compensation and related benefits
121,395
122,474
Total Other Operating Expenses
305,939
354,311
INCOME (LOSS) FROM OPERATIONS
53,721
( 86,482 )
OTHER (EXPENSE) INCOME
Interest expense - amortization of debt discount and debt issuance costs
( 84,553 )
( 119,228 )
Interest expense - other
( 711,291 )
( 658,000 )
Other income (expense)
20
( 80 )
Total Other Expense, net
( 795,824 )
( 777,308 )
LOSS BEFORE INCOME TAXES
( 742,103 )
( 863,790 )
INCOME TAXES
-
-
NET LOSS
$ ( 742,103 )
$ ( 863,790 )
The following table summarizes
the assets and liabilities of the discontinued operations as of December 31:
2025
2024
ASSETS
CURRENT ASSETS
Cash
$ 258,999
$ 198,127
Rent receivable
84,898
80,829
Prepaid expense and other current assets
12,719
44,276
Total Current Assets
356,616
323,232
NON-CURRENT ASSETS:
Property and equipment, net
3,478
11,614
Investment in real estate, net
6,925,768
7,022,721
Deferred leasing costs and other non-current assets
8,523
71,794
Total Non-current Assets
6,937,769
7,106,129
Total Assets
$ 7,294,385
$ 7,429,361
LIABILITIES
CURRENT LIABILITIES:
Accrued liabilities and other payables
$ 261,077
$ 205,317
Note payable, net
5,800,000
5,715,447
Total Current Liabilities
6,061,077
5,920,764
NON-CURRENT LIABILITIES:
Deferred rental income
23,515
-
Total Non-current Liabilities
23,515
-
Total Liabilities
$ 6,084,592
$ 5,920,764
The above tables exclude
intercompany payables that are eliminated within our consolidated balance sheets.
F- 20
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 8 – INTANGIBLE ASSETS
Intangible assets consist of the valuation of
identifiable intangible assets acquired (See Note 4), representing developed technology and trade name. The Company uses its best estimates
and assumptions as part of the purchase price allocation process to accurately value the identifiable intangible assets at the acquisition
date. The straight-line method of amortization represents the Company’s best estimate of the distribution of the economic value
of the identifiable intangible assets.
In addition, in connection with the acquisition
of RPM (See Note 4), the purchase price exceeded the fair value of net assets acquired by $ 12,808,197 . The Company allocated the $ 12,808,197
excess to goodwill. Goodwill is not amortized, but is tested for impairment at December 31, 2025. On December 31, 2025, the Company assessed
its goodwill for any impairment and concluded that there were not indicators of impairment as of December 31, 2025.
At December 31, 2025, intangible assets consisted
of the following:
Useful Life December 31,
2025
Developed technology 1 Year $ 2,230,000
Trade name 1 Year 22,000
Goodwill 12,808,197
15,060,197
Less: accumulated amortization ( 93,833 )
$ 14,966,364
For the year ended December 31, 2025, amortization
expense amounted to $ 93,833 , which represented amortization from December 12, 2025 (the date of acquisition) to December 31, 2025. There
was no comparable amortization prior to the date of acquisition.
Amortization of intangible assets attributable to future periods is
as follows:
For the Year Ending December 31:
Amortization Amount
2026
$ 2,158,167
2027 and thereafter
-
$ 2,158,167
NOTE 9 – EQUITY
METHOD INVESTMENTS
As of December 31, 2025 and 2024, the equity method
investments, net, amounted to $0 and $ 10,636,544 , respectively.
On February 9, 2023, the Company entered into
and closed an Amended and Restated Membership Interest Purchase Agreement (the “Amended MIPA”), by and among Avalon Lab, SCBC
Holdings LLC (the “Seller”), the Zoe Family Trust, Bryan Cox and Sarah Cox as individuals (each an “Owner” and
collectively, the “Owners”), and Lab Services MSO.
Pursuant to the terms and conditions set forth
in the Amended MIPA, Avalon Lab acquired from the Seller, 40 % of the issued and outstanding equity interests of Lab Services MSO
(the “Purchased Interests”). The consideration paid by Avalon Lab to Seller for the Purchased Interests consisted of $ 20,666,667 ,
which was comprised of (i) $ 9,000,000 in cash, (ii) $ 11,000,000 pursuant to the issuance of 11,000 shares of the Company’s
Series B Preferred Stock, stated value $ 1,000 (the “Series B Stated Value”), which approximated the fair value, and (iii)
a $ 666,667 cash payment on February 9, 2024. The Series B Preferred Stock was convertible into shares of the Company’s common
stock at a conversion price per share equal to $ 56.70 , which approximated the market price at the date of closing, or an aggregate of 194,004 shares
of the Company’s common stock, which were subject to a lock-up period and restrictions on sale.
During the first quarter of 2025, to preserve
cash, the Company entered into discussions with Lab Services MSO for the potential redemption of the Company’s investment and
on February 26, 2025, the Company and Lab Services MSO entered into a Redemption and Abandonment Agreement, whereby Lab Services MSO redeemed
the 40 % equity interest in Lab Services MSO held by the Company (See Note 3 - Receivable from Sale of Equity Method Investment).
F- 21
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 9 – EQUITY
METHOD INVESTMENTS (continued)
Lab Services MSO, through its subsidiaries, was
engaged in providing laboratory testing services. During the period from February 9, 2023 (date of investment) through February 26, 2025
(date of sale), Avalon Lab and an unrelated company, had an ownership interest in Lab Services MSO of 40 % and 60 %, respectively. Beginning
in February 2025, we no longer offer laboratory services.
In accordance with ASC
810, the Company determined that Lab Services MSO did not qualify as a variable interest entity, nor did it have a controlling financial
interest over the legal entity. However, the Company determined that it does have significant influence as a result of its board representation.
Therefore, the Company treats the equity investment in the consolidated financial statements under the equity method. Under the equity
method, the investment is initially recorded at cost, adjusted for any excess of the Company’s share of the purchased-date fair
values of the investee’s identifiable net assets over the cost of the investment (if any). At February 9, 2023 (date of investment),
the excess of the Company’s share of the fair values of the investee’s identifiable net assets over the cost of the investment
was approximately $ 19,460,000 which was attributable to intangible assets and goodwill. Thereafter, the investment was adjusted for
the post purchase change in the Company’s share of the investee’s net assets and any impairment loss relating to the investment.
Intangible assets consisted
of the valuation of identifiable intangible assets acquired, representing trade names and customers relationships, which were being amortized
on a straight-line method over the estimated useful life of 15 years. The straight-line method of amortization represents the
Company’s best estimate of the distribution of the economic value of the identifiable intangible assets. For the period from January
1, 2025 through February 26, 2025 (date of sale) and for the year ended December 31, 2024, amortization expense of these intangible assets
amounted to $ 111,156 and $ 666,932 , respectively, which was included in income (loss) from equity method investment — Lab Services
MSO in the accompanying consolidated statements of operations and comprehensive loss.
Goodwill represents the
excess of the purchase price paid over the fair value of net assets acquired in the business acquisition of Lab Services MSO incurred
on February 9, 2023. Goodwill is not amortized but is tested for impairment at least once annually, or more frequently if events or changes
in circumstances indicate that the asset might be impaired.
In September 2024, the
Company assessed its equity method investment in Laboratory Services MSO, LLC for any impairment and concluded that there were indicators
of impairment as of September 30, 2024. The Company calculated that the estimated undiscounted cash flows of goodwill were less than the
carrying amount of goodwill related to the equity method investment. The Company has recognized impairment loss of $ 259,579 related to
the equity method investment for the year ended December 31, 2024, which was included in loss from equity method investment — Lab
Services MSO in the accompanying consolidated statements of operations and comprehensive loss.
For the period from January 1, 2025 through February
26, 2025 (date of sale) and for the year ended December 31, 2024, the Company’s share of Lab Services MSO’s net income was
$ 503,833 and $ 79,923 , respectively, which was included in income (loss) from equity method investment — Lab Services MSO in
the accompanying consolidated statements of operations and comprehensive loss.
The Company classifies
distributions received from its investment on Lab Services MSO using the cumulative earnings approach. Distributions received are considered
returns on the investment and classified as cash inflows from operating activities. For the period from January 1, 2025 through February
26, 2025 (date of sale) and for the year ended December 31, 2024, distribution of earnings from the Company’s investment on Lab
Services MSO amounted to $ 0 and $ 611,888 , respectively.
In the years ended December
31, 2025 and 2024, activity recorded for the Company’s equity method investment in Lab Services MSO is summarized in the following
table:
Equity investment carrying amount at January 1, 2024
$ 12,095,020
Lab Services MSO’s net income attributable to the Company
79,923
Intangible assets amortization amount
( 666,932 )
Distribution of earnings from equity investment
( 611,888 )
Impairment of goodwill
( 259,579 )
Equity investment carrying amount at December 31, 2024
10,636,544
Lab Services MSO’s net income attributable to the Company
503,833
Intangible assets amortization amount
( 111,156 )
Sale of equity investment
( 11,029,221 )
Equity investment carrying amount at December 31, 2025
$ -
F- 22
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 9 – EQUITY
METHOD INVESTMENTS (continued)
As of December 31, 2024, the Company’s carrying
value of the identified intangible assets and goodwill which are included in the equity investment carrying amount was $ 8,725,712 and
$0 , respectively. The tables below present the summarized financial information, as provided to the Company by the investee, for the unconsolidated
company:
For the
Period from
January 1,
2025
through
February 26,
2025
(Date of Sale)
For the year
Ended
December 31,
2024
Net revenue
$ 4,241,732
$ 13,558,711
Gross profit
2,155,760
3,534,503
Income (loss) from operation
1,513,000
( 265,754 )
Net income
1,259,582
199,808
NOTE 10 – ACCRUED LIABILITIES
AND OTHER PAYABLES
At December 31, 2025
and 2024, accrued liabilities and other payables consisted of the following:
December 31,
2025
December 31,
2024
Accrued loan commitment fee
$ 138,000
$ -
Accrued business expense reimbursement
12,423
34,781
Interest payable
42,333
-
Taxes payable
53,456
176,316
Others
34,851
17,703
Total
$ 281,063
$ 228,800
NOTE 11 – CONVERTIBLE NOTE PAYABLE
May 2023 Convertible
Note
On May 23, 2023, the
Company entered into securities purchase agreements with Mast Hill Fund, L.P. (“Mast Hill”) for the issuance of 13.0 %
senior secured promissory notes in the aggregate principal amount of $ 1,500,000 (collectively, the “May 2023 Convertible Note”)
convertible into shares of the Company’s common stock, as well as the issuance of 5,000 shares of common stock as a commitment
fee and warrants for the purchase of 15,366 shares of common stock of the Company. The Company and its subsidiaries also entered
into a security agreement, creating a security interest in certain property of the Company and its subsidiaries to secure the prompt payment,
performance and discharge in full of all of the Company’s obligations under the May 2023 Convertible Note. Principal amount and
interest under the May 2023 Convertible Note were convertible into shares of common stock of the Company at a conversion price of $ 67.50 per
share unless the Company failed to make an amortization payment when due, in which case the conversion price would be the lower of $ 67.50 or
the trading price of the shares, subject to a floor of $ 22.50 .
Mast Hill acquired the
May 2023 Convertible Note with principal amount of $ 1,500,000 and paid the purchase price of $ 1,425,000 after an original issue
discount of $ 75,000 . On May 23, 2023, the Company issued (i) a warrant to purchase 8,333 shares of common stock with an exercise
price of $ 67.50 exercisable until the five-year anniversary of May 23, 2023 (“First Warrant”), (ii) a warrant to purchase 7,033 shares
of common stock with an exercise price of $ 48.00 exercisable until the five-year anniversary of May 23, 2023 (“Second Warrant”).The
Second Warrant was never fair valued and was cancelled and extinguished against payment of the May 2023 Convertible Note, and (iii) 5,000 shares
of common stock as a commitment fee for the purchase of the May 2023 Convertible Note, which were earned in full as of May 23, 2023. On
May 23, 2023, the Company delivered such duly executed May 2023 Convertible Note, warrants and common stock to Mast Hill against delivery
of such purchase price.
The Company was obligated
to make amortization payments in cash to Mast Hill toward the repayment of the May 2023 Convertible Note, as described in the May 2023
Convertible Note. As of December 31, 2024, the May 2023 Convertible Note was repaid in full.
In connection with the
issuance of the May 2023 Convertible Note, the Company incurred debt issuance costs of $ 175,162 (including the issuance of 667 warrants
as a finder’s fee) which was capitalized and was amortized into interest expense over the term of the May 2023 Convertible Note.
F- 23
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 11 – CONVERTIBLE NOTE PAYABLE
(continued)
May 2023 Convertible
Note (continued)
Based upon the Company’s
analysis of the criteria contained in ASC 815, the Company determined that all the warrants issued to Mast Hill and a third party as a
finder’s fee met the definition of a derivative liability, as the Company cannot avoid a net cash settlement under certain circumstances.
Accordingly, the fair value of the 9,000 warrants with an exercise price of $ 67.50 exercisable until the five-year anniversary
of May 23, 2023 was classified as derivative liability on May 23, 2023. The fair values of the 9,000 warrants with an exercise
price of $ 67.50 exercisable until the five-year anniversary of May 23, 2023 issued on May 23, 2023 were computed using the Black-Scholes
option-pricing model with the following assumptions: stock price of $ 29.40 , volatility of 88.80 %, risk-free rate of 3.76 %, annual
dividend yield of 0 % and expected life of 5 years.
In accordance with ASC 470-20-25-2, proceeds from
the sale of a debt instrument with stock purchase warrants are allocated to the two elements based on the relative fair values of
the debt instrument without the warrants and of the warrants themselves at time of issuance. The portion of the proceeds allocated to
the warrants are accounted for as derivative liability. The remainder of the proceeds are allocated to the debt instrument portion of
the transaction.
The Company recorded
a total debt discount of $ 349,654 related to the original issue discount, common shares issued and warrants issued to Mast Hill,
which was amortized over the term of the May 2023 Convertible Note.
July 2023 Convertible
Note
On July 6, 2023, the
Company entered into securities purchase agreements with FirstFire Global Opportunities Fund, LLC (“FirstFire”) for the issuance
of 13.0 % senior secured promissory notes in the aggregate principal amount of $ 500,000 (collectively, the “July 2023 Convertible
Note”) convertible into shares of the Company’s common stock, as well as the issuance of 1,667 shares of common
stock as a commitment fee and warrants for the purchase of 5,122 shares of common stock of the Company. The Company and its
subsidiaries also entered into a security agreement, creating a security interest in certain property of the Company and its subsidiaries
to secure the prompt payment, performance and discharge in full of all of the Company’s obligations under the July 2023 Convertible
Note. Principal amount and interest under the July 2023 Convertible Note were convertible into shares of common stock of the Company at
a conversion price of $ 67.50 per share unless the Company failed to make an amortization payment when due, in which case the conversion
price would be the lower of $ 67.50 or the trading price of the shares, subject to a floor of $ 22.50 .
FirstFire acquired the
July 2023 Convertible Note with principal amount of $ 500,000 and paid the purchase price of $ 475,000 after an original issue
discount of $ 25,000 . On July 6, 2023, the Company issued (i) a warrant to purchase 2,778 shares of common stock with an exercise
price of $ 67.50 exercisable until the five-year anniversary of July 6, 2023 (“First Warrant”), (ii) a warrant to purchase 2,344 shares
of common stock with an exercise price of $ 48.00 exercisable until the five-year anniversary of July 6, 2023 (“Second Warrant”).
The Second Warrant was never fair valued and was cancelled and extinguished against payment of the July 2023 Convertible Note, and (iii) 1,667 shares
of common stock as a commitment fee for the purchase of the July 2023 Convertible Note, which were earned in full as of July 6, 2023.
On July 6, 2023, the Company delivered such duly executed July 2023 Convertible Note, warrants and common stock to FirstFire against delivery
of such purchase price.
The Company was obligated
to make amortization payments in cash to FirstFire toward the repayment of the July 2023 Convertible Note, as described in the July 2023
Convertible Note. As of December 31, 2024, the July 2023 Convertible Note was repaid in full.
In connection with the
issuance of the July 2023 Convertible Note, the Company incurred debt issuance costs of $ 74,204 (including the issuance of 222 warrants
as a finder’s fee), which was capitalized and was amortized into interest expense over the term of the July 2023 Convertible Note.
Based upon the Company’s
analysis of the criteria contained in ASC 815, the Company determined that all the warrants issued to Firstfire and a third party as a
finder’s fee meet the definition of a derivative liability, as the Company cannot avoid a net cash settlement under certain circumstances.
Accordingly, the fair value of the 3,000 warrants with an exercise price of $ 67.50 exercisable until the five-year anniversary
of July 6, 2023 was classified as a derivative liability on July 6, 2023. The fair values of the 3,000 warrants with an exercise
price of $ 67.50 exercisable until the five-year anniversary of July 6, 2023 issued on July 6, 2023 were computed using the Black-Scholes
option-pricing model with the following assumptions: stock price of $ 21.30 , volatility of 88.52 %, risk-free rate of 4.37 %, annual
dividend yield of 0 % and expected life of 5 years.
In accordance with ASC
470-20-25-2, proceeds from the sale of a debt instrument with stock purchase warrants are allocated to the two elements based on the relative
fair values of the debt instrument without the warrants and of the warrants themselves at time of issuance.
F- 24
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 11 – CONVERTIBLE NOTE PAYABLE
(continued)
July 2023 Convertible
Note (continued)
The portion of the proceeds
allocated to the warrants are accounted for as derivative liability. The remainder of the proceeds are allocated to the debt instrument
portion of the transaction.
The Company recorded a total debt discount of
$ 89,191 related to the original issue discount, common shares issued and warrants issued to Firstfire, which was amortized over the
term of the July 2023 Convertible Note.
October 2023
Convertible Note
On October 9, 2023, the
Company entered into securities purchase agreements with Mast Hill and FirstFire for the issuance of 13.0 % senior secured promissory
notes in the aggregate principal amount of $ 700,000 (collectively, the “October 2023 Convertible Note”) convertible into
shares of the Company’s common stock, as well as the issuance of 4,666 shares of common stock as a commitment fee and
warrants for the purchase of 12,834 shares of common stock of the Company. The Company and its subsidiaries also entered into
that certain security agreements, creating a security interest in certain property of the Company and its subsidiaries to secure the prompt
payment, performance and discharge in full of all of the Company’s obligations under the October 2023 Convertible Note. Principal
amount and interest under the October 2023 Convertible Note were convertible into shares of common stock of the Company at a conversion
price of $ 22.50 per share unless the Company failed to make an amortization payment when due, in which case the conversion price
would be the lower of $ 22.50 or the market price (as defined in the October 2023 Convertible Note) of the shares.
Mast Hill acquired the
October 2023 Convertible Note with principal amount of $ 350,000 and paid the purchase price of $ 332,500 after an original issue
discount of $ 17,500 . On October 9, 2023, the Company issued (i) a warrant to purchase 3,500 shares of common stock with an exercise
price of $ 37.50 exercisable until the five-year anniversary of October 9, 2023 (“First Warrant”), (ii) a warrant to purchase 2,917 shares
of common stock with an exercise price of $ 27.00 exercisable until the five-year anniversary of October 9, 2023 (“Second Warrant”).
The Second Warrant was never fair valued and was cancelled and extinguished against payment of the October 2023 Convertible Note, and
(iii) 2,333 shares of common stock as a commitment fee for the purchase of the October 2023 Convertible Note, which were earned
in full as of October 9, 2023. On October 9, 2023, the Company delivered such duly executed October 2023 Convertible Note, warrants and
common stock to Mast Hill against delivery of such purchase price.
The Company was obligated to make amortization
payments in cash to Mast Hill toward the repayment of the October 2023 Convertible Note, as described in the October 2023 Convertible
Note. As of December 31, 2024, the October 2023 Convertible Note was repaid in full.
FirstFire acquired
the October 2023 Convertible Note with principal amount of $ 350,000 and paid the purchase price of $ 332,500 after an original
issue discount of $ 17,500 . On October 9, 2023, the Company issued (i) a warrant to purchase 3,500 shares of common stock with
an exercise price of $ 37.50 exercisable until the five-year anniversary of October 9, 2023 (“First Warrant”), (ii) a
warrant to purchase 2,917 shares of common stock with an exercise price of $ 27.00 exercisable until the five-year anniversary
of October 9, 2023 (“Second Warrant”). The Second Warrant was never fair valued and was cancelled and extinguished against
payment of the October 2023 Convertible Note, and (iii) 2,333 shares of common stock as a commitment fee for the purchase of
the October 2023 Convertible Note, which were earned in full as of October 9, 2023. On October 9, 2023, the Company delivered such duly
executed October 2023 Convertible Note, warrants and common stock to FirstFire against delivery of such purchase price.
The Company was obligated to make amortization
payments in cash to FirstFire toward the repayment of the October 2023 Convertible Note, as described in the October 2023 Convertible
Note. As of December 31, 2024, the October 2023 Convertible Note was repaid in full.
In connection with the issuance of the October
2023 Convertible Note, the Company incurred debt issuance costs of $ 95,349 (including the issuance of 560 warrants as a
finder’s fee), which was capitalized and was amortized into interest expense over the term of the October 2023 Convertible Note.
Based upon the Company’s analysis of the
criteria contained in ASC 815, the Company determined that all the warrants issued to Mast Hill and Firstfire and a third party as a finder’s
fee meet the definition of a derivative liability, as the Company cannot avoid a net cash settlement under certain circumstances. Accordingly,
the fair value of the 7,560 warrants with an exercise price of $ 37.50 exercisable until the five-year anniversary of October
9, 2023 was classified as a derivative liability on October 9, 2023. The fair values of the 7,560 warrants with an exercise
price of $ 37.50 exercisable until the five-year anniversary of October 9, 2023 issued on October 9, 2023 were computed using the
Black-Scholes option-pricing model with the following assumptions: stock price of $ 11.55 , volatility of 89.70 %, risk-free rate of 4.75 %,
annual dividend yield of 0 % and expected life of 5 years.
F- 25
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 11 – CONVERTIBLE NOTE PAYABLE
(continued)
October 2023
Convertible Note (continued)
In accordance with ASC 470-20-25-2, proceeds from
the sale of a debt instrument with stock purchase warrants are allocated to the two elements based on the relative fair values of
the debt instrument without the warrants and of the warrants themselves at time of issuance. The portion of the proceeds allocated to
the warrants are accounted for as derivative liability. The remainder of the proceeds are allocated to the debt instrument portion of
the transaction.
The Company recorded a total debt discount of
$ 128,748 related to the original issue discount, common shares issued and warrants issued to Mast Hill and Firstfire, which was amortized
over the term of the October 2023 Convertible Note.
March 2024 Convertible
Note
On March 7, 2024, the
Company entered into securities purchase agreements with Mast Hill for the issuance of 13.0 % senior secured promissory notes in the
aggregate principal amount of $ 700,000 (collectively, the “March 2024 Convertible Note”) convertible into shares of the
Company’s common stock, as well as the issuance of 7,000 shares of common stock as a commitment fee and warrants for the
purchase of 16,827 shares of common stock of the Company. The Company and its subsidiaries also entered into a security agreement,
creating a security interest in certain property of the Company and its subsidiaries to secure the prompt payment, performance and discharge
in full of all of the Company’s obligations under the March 2024 Convertible Note. Principal amount and interest under the March
2024 Convertible Note were convertible into shares of common stock of the Company at a conversion price of $ 15.00 per share unless
the Company failed to make an amortization payment when due, in which case the conversion price would be the lower of $ 15.00 or the
market price (as defined in the March 2024 Convertible Note) of the shares.
Mast Hill acquired the
March 2024 Convertible Note with principal amount of $ 700,000 and paid the purchase price of $ 665,000 after an original issue
discount of $ 35,000 . On March 7, 2024, the Company issued (i) a warrant to purchase 8,750 shares of common stock with an exercise
price of $ 30.00 exercisable until the five-year anniversary of March 7, 2024 (“First Warrant”), (ii) a warrant to purchase 8,077 shares
of common stock with an exercise price of $ 19.50 exercisable until the five-year anniversary of March 7, 2024 (“Second Warrant”).
The Second Warrant was never fair valued and was cancelled and extinguished against payment of the March 2024 Convertible Note, and (iii) 7,000 shares
of common stock as a commitment fee for the purchase of the March 2024 Convertible Note, which were earned in full as of March 7, 2024.
On March 7, 2024, the Company delivered such duly executed March 2024 Convertible Note, warrants and common stock to Mast Hill against
delivery of such purchase price.
The Company was obligated to make amortization
payments in cash to Mast Hill toward the repayment of the March 2024 Convertible Note, as described in the March 2024 Convertible Note.
As of December 31, 2024, the March 2024 Convertible Note was repaid in full.
In connection with the issuance of the March 2024
Convertible Note, the Company incurred debt issuance costs of $ 74,379 (including the issuance of 700 warrants as a finder’s
fee) which was capitalized and was amortized into interest expense over the term of the March 2024 Convertible Note.
Based upon the Company’s analysis of the
criteria contained in ASC 815, the Company determined that all the warrants issued to Mast Hill and a third party as a finder’s
fee met the definition of a derivative liability, as the Company cannot avoid a net cash settlement under certain circumstances. Accordingly,
the fair value of the 9,450 warrants with an exercise price of $ 30.00 exercisable until the five-year anniversary of March
7, 2024 was classified as derivative liability on March 7, 2024. The fair values of the 9,450 warrants with an exercise price
of $ 30.00 exercisable until the five-year anniversary of March 7, 2024 issued on March 7, 2024 were computed using the Black-Scholes
option-pricing model with the following assumptions: stock price of $ 6.00 , volatility of 85.24 %, risk-free rate of 4.07 %, annual
dividend yield of 0 % and expected life of 5 years.
In accordance with ASC 470-20-25-2, proceeds from
the sale of a debt instrument with stock purchase warrants are allocated to the two elements based on the relative fair values of the
debt instrument without the warrants and of the warrants themselves at time of issuance. The portion of the proceeds allocated to the
warrants are accounted for as derivative liability. The remainder of the proceeds are allocated to the debt instrument portion of the
transaction.
The Company recorded a total debt discount of
$ 97,374 related to the original issue discount, common shares issued and warrants issued to Mast Hill, which was amortized over the
term of the March 2024 Convertible Note.
F- 26
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 11 – CONVERTIBLE NOTE PAYABLE
(continued)
June 2024 Convertible
Note
On
June 5, 2024, the Company entered into securities purchase agreements with Mast Hill for the issuance of 13.0 %
senior secured promissory notes in the aggregate principal amount of $ 2,845,000 (collectively,
the “June 2024 Convertible Note”) convertible into shares of the Company’s common stock, as well as the issuance of 26,800 shares
of common stock as a commitment fee and warrants for the purchase of 146,667 shares
of common stock of the Company. The Company and its subsidiaries have also entered into a security agreement, creating a security interest
in certain property of the Company and its subsidiaries to secure the prompt payment, performance and discharge in full of all of the
Company’s obligations under the June 2024 Convertible Note. Principal amount and interest under the June 2024 Convertible Note are
convertible into shares of common stock of the Company at a conversion price of $ 11.25 per
share unless the Company fails to make an amortization payment when due, in which case the conversion price shall be the lesser of $ 11.25 or
the market price (as defined in the June 2024 Convertible Note).
Mast Hill acquired the
June 2024 Convertible Note with principal amount of $ 2,845,000 and paid the purchase price of $ 2,702,750 after an original issue
discount of $ 142,250 . On June 5, 2024, the Company issued (i) a warrant to purchase 66,667 shares of common stock with an exercise
price of $ 9.75 exercisable until June 5, 2029 (“First Warrant”), (ii) a warrant to purchase 80,000 shares of
common stock with an exercise price of $ 7.50 exercisable until June 5, 2029 (“Second Warrant”), and (iii) 26,800 shares
of common stock as a commitment fee for the purchase of the June 2024 Convertible Note, which were earned in full as of June 5, 2024.
As of March 31, 2025, the Second Warrant was not fair valued since the Company believed the Second Warrant would be cancelled and extinguished
against payment of the June 2024 Convertible Note on June 5, 2025. On June 5, 2024, the Company delivered such duly executed June 2024
Convertible Note, warrants and common stock to Mast Hill against delivery of the purchase price.
The Company received
net cash amount of $ 881,210 from the June 2024 Convertible Note financing after using the proceeds to pay off all previously issued
convertible notes of $ 1,661,540 , and to pay finder’s fee of $ 120,000 and lender’s costs of $ 40,000 related to this
financing.
The Company was obligated
to make amortization payments in cash to Mast Hill toward the repayment of the June 2024 Convertible Note, as provided in the following
table:
Payment Date: Payment Amount:
December 5, 2024 $284,500 plus accrued interest through December 5, 2024
January 5, 2025 $284,500 plus accrued interest through January 5, 2025
February 5, 2025 $379,336 plus accrued interest through February 5, 2025
March 5, 2025 $474,167 plus accrued interest through March 5, 2025
April 5, 2025 $474,167 plus accrued interest through April 5, 2025
May 5, 2025 $569,000 plus accrued interest through May 5, 2025
June 5, 2025 The entire remaining outstanding balance of the June 2024 Convertible Note
In connection with the issuance of the June 2024
Convertible Note, the Company incurred debt issuance costs of $ 224,221 (including the issuance of 5,333 warrants as a finder’s
fee) which was capitalized and had been amortized into interest expense over the term of the June 2024 Convertible Note.
Based upon the Company’s
analysis of the criteria contained in ASC 815, the Company determined that all the warrants issued to Mast Hill and a third party as a
finder’s fee meet the definition of a derivative liability, as the Company cannot avoid a net cash settlement under certain circumstances.
On March 31, 2025 and June 5, 2024, management determined the probability of failing to make an amortization payment when due to be remote
and as such the fair value of the 80,000 warrants with an exercise price of $ 7.50 exercisable until June 5, 2029 ,
which warrant shall be cancelled and extinguished against payment of the June 2024 Convertible Note, had been estimated to be zero. Accordingly,
the fair value of the 72,000 warrants with an exercise price of $ 9.75 exercisable until June 5, 2029 was classified as
derivative liability on June 5, 2024. The fair values of the 72,000 warrants with an exercise price of $ 9.75 exercisable
until June 5, 2029 issued on June 5, 2024 were computed using the Black-Scholes option-pricing model with the following assumptions: stock
price of $ 10.39 , volatility of 85.72 %, risk-free rate of 4.31 %, annual dividend yield of 0 % and expected life of 5 years.
F- 27
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 11 – CONVERTIBLE NOTE PAYABLE
(continued)
June 2024 Convertible
Note (continued)
In accordance with ASC
470-20-25-2, proceeds from the sale of a debt instrument with stock purchase warrants are allocated to the two elements based on the relative
fair values of the debt instrument without the warrants and of the warrants themselves at time of issuance. The portion of the proceeds
allocated to the warrants are accounted for as derivative liability. The remainder of the proceeds are allocated to the debt instrument
portion of the transaction.
In accordance with ASC
480-10-25-14, the Company determined that the conversion provisions contain an embedded derivative feature and the Company valued the
derivative feature separately, recording debt discount and derivative liability in accordance with the provisions of the convertible debt
(See Note 12). However, on June 5, 2024 and December 14, 2024, management determined the probability of failing to make an amortization
payment when due to be remote and as such the fair value of the embedded conversion feature had been estimated to be zero. On December
15, 2024, Mast Hill waived all amortization payments required to be made under the June 2024 Convertible Note. On June 5, 2025, the Second
Warrant was not cancelled and was retained by Mast Hill. Accordingly, the initial fair value of the Second Warrant of $ 621,353 was
classified as derivative liability on June 5, 2025 and recorded as interest expense – amortization of debt discount.
The Company recorded a total debt discount of
$ 1,460,343 related to the original issue discount, common shares issued and warrants issued to Mast Hill, which had been amortized
over the term of the June 2024 Convertible Note.
On December 15, 2024,
the Company and Mast Hill entered into that certain consent, acknowledgement, and waiver agreement, pursuant to which Mast Hill waived
all amortization payments required to be made under the June 2024 Convertible Note, the Company paid a waiver fee of $ 150,000 to
Mast Hill, and the Company issued to Mast Hill a common stock purchase warrant for the purchase of up to 150,000 shares of the
Company’s common stock (“Pre-Funded Warrants”). The Pre-Funded Warrants are immediately exercisable at issuance and
until the Pre-Funded Warrants are exercised in full and have an exercise price of $ 0.01 per share. The Pre-Funded Warrants were classified
as a component of permanent equity on the accompanying consolidated balance sheets as they are freestanding financial instruments that
are immediately exercisable, do not embody an obligation for the Company to repurchase its own shares and permit the holder to receive
a fixed number of shares of common stock upon exercise. All of the shares underlying the Pre-Funded Warrants have been included in the
weighted-average number of shares of common stock used to calculate net loss per share, basic and diluted, attributable to the Company’s
common stockholders because the shares may be issued for little or no consideration, are fully vested and are exercisable after the original
issuance date of the Pre-Funded Warrants. Based on the Company’s assess, this arrangement was accounted for as a modification of
debt and, as such, $ 838,794 related to the waiver fee and Pre-Fund Warrants issued to Mast Hill were expensed.
On May 29, 2025, the Company and Mast Hill
entered into that certain waiver (the “Waiver”), pursuant to which Mast Hill will retain all related dilutive issuance rights
under Section 1.6(e) of the June 2024 Convertible Note, provided that any adjustment under Section 1.6(e) of the June 2024 Convertible
Note shall be subject to a per share floor price equal to $ 1.00 . The Company recorded a loss on extinguishment of debt of $ 9,076,587 as
a result of the Waiver, representing the value of common stock will be issued upon conversion in excess of the common stock issuable under
the original terms of the June 2024 Convertible Note.
During the period from June 1, 2025 through December
31, 2025, Mast Hill converted its June 2024 Convertible Note in the principal amount of $ 2,010,827 into 2,010,827 shares of
common stock of the Company at a per share price of $ 1.00 .
July 2025 Convertible Note
On July 3, 2025, the Company issued two convertible
promissory notes (“July 2025 Convertible Note”) to two accredited investors on identical terms. The July 2025 Convertible
Note has a principal amount of $ 200,000 , bears a one-time interest charge of $ 60,000 , and matures nine months from the date of issuance.
Pursuant to the terms of the July 2025 Convertible
Note, beginning six months after the issue date, the two investors may convert the outstanding principal and accrued interest into shares
of the Company’s common stock at a fixed conversion price of $ 1.00 per share, subject to certain adjustments as provided for
in the July 2025 Convertible Note for stock splits, dividends, combinations, or reclassifications. The Company may prepay the July
2025 Convertible Note at any time without penalty.
As consideration for the two investors’
purchase of the July 2025 Convertible Note, the Company issued 5,000 shares of restricted common stock to each investor as a
commitment fee. The Company recorded a total debt discount of $ 26,800 related to the common stock issued to the two investors, which
will be amortized over the term of the July 2025 Convertible Note (See Note 16 - Common Shares Issued as Convertible Note Payable Commitment
Fee).
F- 28
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 11 – CONVERTIBLE NOTE PAYABLE
(continued)
July 2025 Convertible Note (continued)
The convertible notes payable as of December 31,
2025 and 2024 was as follows:
December 31,
2025
December 31,
2024
Principal amount
$ 745,950
$ 2,556,777
Less: unamortized debt issuance costs
-
( 93,425 )
Less: unamortized debt discount
( 8,932 )
( 349,579 )
Convertible note payable, net
$ 737,018
$ 2,113,773
In subsequent period,
Mast Hill converted its June 2024 Convertible Note in the principal amount of $ 545,949 into 545,949 shares of common
stock of the Company at a per share price of $ 1.00 (See Note 23 - Common Shares Issued for Debt Conversion).
For the years ended December
31, 2025 and 2024, amortization of debt discount and debt issuance costs related to convertible note payable amounted to $ 1,082,226 (including
the initial fair value of the Second Warrant of $ 621,353 ) and $ 1,291,814 , respectively, which have been included in interest expense —
amortization of debt discount and debt issuance costs on the accompanying consolidated statements of operations and comprehensive loss.
For the years ended December
31, 2025 and 2024, interest expense related to convertible note payable amounted to $ 320,282 and $ 325,486 , respectively, which have
been included in interest expense — other on the accompanying consolidated statements of operations and comprehensive loss.
NOTE 12 – DERIVATIVE LIABILITY
As stated in Note 11, June 2024 Convertible Note,
the Company determined that the convertible note payable contains an embedded derivative feature in the form of a conversion provision
which is adjustable based on future prices of the Company’s common stock. In accordance with ASC 815-10-25, each derivative feature
is initially recorded at its fair value using the Black-Scholes option valuation method and then re-value at each reporting date, with
changes in the fair value reported in the statements of operations. However, on June 5, 2024 and December 14, 2024, management determined
the probability of failing to make an amortization payment when due was remote and as such the fair value of the embedded conversion feature
had been estimated to be zero. On December 15, 2024, Mast Hill waived all amortization payments required to be made under the June 2024
Convertible Note.
On May 23, 2023, the Company issued 9,000 warrants
with an exercise price of $ 67.50 exercisable until May 23, 2028 to Mast Hill and a third party as a finder’s fee. Upon evaluation,
the warrants meet the definition of a derivative liability under ASC 815, as the Company cannot avoid a net cash settlement under certain
circumstances. Accordingly, the fair value of the 9,000 warrants was classified as a derivative liability on May 23, 2023. On
December 31, 2024, the estimated fair value of the 9,000 warrants was $ 3,714 . The estimated fair value of the warrants was computed as
of December 31, 2024 using Black-Scholes option-pricing model, with the following assumptions: stock price of $ 3.26 , volatility of 97.00 %,
risk-free rate of 4.27 %, annual dividend yield of 0 % and expected life of 3.4 years. In March 2025, 8,333 warrants held by Mast
Hill were cashless exercised. On December 31, 2025, the estimated fair value of the rest of 667 warrants was $ 11 . The estimated
fair value of the warrants was computed as of December 31, 2025 using Black-Scholes option-pricing model, with the following assumptions:
stock price of $ 1.20 , volatility of 99.55 %, risk-free rate of 3.47 %, annual dividend yield of 0 % and expected life of 2.4 years.
On July 6, 2023, the Company issued 3,000 warrants
with an exercise price of $ 67.50 exercisable until July 6, 2028 to FirstFire and a third party as a finder’s fee. Upon evaluation,
the warrants meet the definition of a derivative liability under ASC 815, as the Company cannot avoid a net cash settlement under certain
circumstances. Accordingly, the fair value of the 3,000 warrants was classified as a derivative liability on July 6, 2023. On
November 18, 2024, 2,778 warrants held by FirstFire were cashless exercised. On December 31, 2024, the estimated fair value
of the rest of 222 warrants was $ 94 . The estimated fair value of the warrants was computed as of December 31, 2024 using
Black-Scholes option-pricing model, with the following assumptions: stock price of $ 3.26 , volatility of 95.85 %, risk-free rate of 4.27 %,
annual dividend yield of 0 % and expected life of 3.5 years. On December 31, 2025, the estimated fair value of the 222 warrants
was $ 4 . The estimated fair value of the warrants was computed as of December 31, 2025 using Black-Scholes option-pricing model, with the
following assumptions: stock price of $ 1.20 , volatility of 98.29 %, risk-free rate of 3.55 %, annual dividend yield of 0 % and expected life
of 2.5 years.
F- 29
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 12 – DERIVATIVE LIABILITY
(continued)
On October 9, 2023, the Company issued 7,560 warrants
with an exercise price of $ 37.50 exercisable until October 9, 2028 to Mast Hill and FirstFire and a third party as a finder’s
fee. Upon evaluation, the warrants meet the definition of a derivative liability under ASC 815, as the Company cannot avoid a net cash
settlement under certain circumstances. Accordingly, the fair value of the 7,560 warrants was classified as a derivative liability
on October 9, 2023. On November 18, 2024, 3,500 warrants held by FirstFire were cashless exercised. On December 31, 2024, the
estimated fair value of the rest of 4,060 warrants was $ 2,880 . The estimated fair value of the warrants was computed as
of December 31, 2024 using Black-Scholes option-pricing model, with the following assumptions: stock price of $ 3.26 , volatility of 93.90 %,
risk-free rate of 4.27 %, annual dividend yield of 0 % and expected life of 3.8 years. On March 26, 2025, 3,500 warrants
held by Mast Hill were cashless exercised. On December 31, 2025, the estimated fair value of the rest of 560 warrants was $ 30 .
The estimated fair value of the warrants was computed as of December 31, 2025 using Black-Scholes option-pricing model, with the following
assumptions: stock price of $ 1.20 , volatility of 96.27 %, risk-free rate of 3.55 %, annual dividend yield of 0 % and expected
life of 2.8 years.
On March 7, 2024, the Company issued 9,450 warrants
with an exercise price of $ 30.00 exercisable until March 7, 2029 to Mast Hill and a third party as a finder’s fee. Upon evaluation,
the warrants meet the definition of a derivative liability under ASC 815, as the Company cannot avoid a net cash settlement under certain
circumstances. Accordingly, the fair value of the 9,450 warrants was classified as a derivative liability on March 7, 2024.
On December 31, 2024, the estimated fair value of the 9,450 warrants was $ 8,191 . The estimated fair value of the warrants was
computed as of December 31, 2024 using Black-Scholes option-pricing model, with the following assumptions: stock price of $ 3.26 , volatility
of 90.43 %, risk-free rate of 4.38 %, annual dividend yield of 0 % and expected life of 4.2 years. On April 3, 2025, 8,750 warrants
held by Mast Hill were cashless exercised. On December 31, 2025, the estimated fair value of the 700 warrants was $ 82 . The estimated
fair value of the warrants was computed as of December 31, 2025 using Black-Scholes option-pricing model, with the following assumptions:
stock price of $ 1.20 , volatility of 98.70 %, risk-free rate of 3.55 %, annual dividend yield of 0 % and expected life of 3.2 years.
On June
5, 2024, the Company issued 152,000 warrants to Mast Hill and a third party as
a finder’s fee (See Note 11). Upon evaluation, the warrants meet the definition of a derivative liability under ASC 815, as the
Company cannot avoid a net cash settlement under certain circumstances. On December 31, 2024 and June 5, 2024, Management
determined the probability of failing to make an amortization payment when due to be remote and as such the fair value of the 80,000 warrants
with an exercise price of $ 7.50 exercisable until June 5, 2029 , has been estimated to
be zero. Accordingly, the fair value of the 72,000 warrants with an exercise price
of $ 9.75 exercisable until June 5, 2029 was classified as a derivative liability on
June 5, 2024. On December 31, 2024, the estimated fair value of the 72,000 warrants
with an exercise price of $ 9.75 exercisable until June 5, 2029 as derivative liability
was $ 112,666 . The estimated fair value of the warrants was computed as of December 31, 2024
using Black-Scholes option-pricing model, with the following assumptions: stock price of $ 3.26 ,
volatility of 88.64 %, risk-free rate of 4.38 %,
annual dividend yield of 0 % and expected life of 4.4 years.
In April 2025, 66,667 warrants held by Mast Hill were cashless exercised. On December 31, 2025, the estimated fair value
of the 5,333 warrants with an exercise price of $ 9.75 exercisable until June 5, 2029 was $ 1,854 . The estimated fair value
of the warrants was computed as of December 31, 2025 using Black-Scholes option-pricing model, with the following assumptions: stock price
of $ 1.20 , volatility of 101.69 %, risk-free rate of 3.55 %, annual dividend yield of 0 % and expected life of 3.4 years.
On June 5, 2025, the Second Warrant was not cancelled and was retained by Mast Hill. Accordingly, the initial fair value of the Second
Warrant of $ 621,353 was classified as derivative liability on June 5, 2025 and recorded as interest expense – amortization
of debt discount. On December 31, 2025, the estimated fair value of the 80,000 warrants with an exercise price of $ 7.50 exercisable
until June 5, 2029 was $ 32,175 . The estimated fair value of the warrants was computed as of December 31, 2025 using Black-Scholes option-pricing
model, with the following assumptions: stock price of $ 1.20 , volatility of 101.69 %, risk-free rate of 3.55 %, annual dividend
yield of 0 % and expected life of 3.4 years.
Increases
or decreases in fair value of the derivative liability are included as a component of total other (expenses) income in the accompanying
consolidated statements of operations and comprehensive loss. The changes to the derivative liability resulted in a decrease of $ 538,213 and
$ 374,365 in the derivative liability and the corresponding increase in other income as a
gain for the years ended December 31, 2025 and 2024, respectively.
F- 30
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 13 – BRIDGE LOAN PAYABLE,
NET
On
December 11, 2025, the Company entered into a securities purchase agreement (the “Purchase Agreement”) with Allen O Cage Jr.,
an individual, pursuant to which the Company issued an unsecured bridge note with a maturity date of April 15, 2026 , in the principal
sum of $ 375,000 . The bridge note carries an original issue discount of $ 75,000 . Accordingly, on December 11, 2025, Allen paid the purchase
price of $ 300,000 to the Company for the bridge note. This bridge note shall not bear interest. The Company is required to make the following
payments in cash to Allen under the bridge note: (i) $ 125,000 on February 15, 2026, (ii) $ 125,000 on March 15, 2026, and (iii) $ 125,000
on April 15, 2026. Upon the occurrence of an event of default under the bridge note, Allen may convert the bridge note into the Company’s
common stock at a conversion price equal to 50 % of the volume weighted average price of the Company’s common stock during the five
(5) trading day period prior to the respective conversion date (the “Conversion Price”), subject to adjustment as provided
in the bridge note as well as beneficial ownership limitations. The Conversion Price may not be lower than the floor price, which is equal
to 80 % of the Minimum Price (as such term is defined by the rules and regulations of the Nasdaq Stock Market LLC, Rule 5635(d)(1)(A))
measured from the effective date of the Purchase Agreement, or such lower amount as permitted, from time to time, by the Nasdaq Stock
Market, subject to downward adjustments for share splits, share dividends, share combinations, recapitalizations or other similar events
(for the avoidance of doubt, share splits, share dividends, share combinations, recapitalizations or other similar events shall not cause
an adjustment to increase the floor price). The Company agreed to issue 100,000 shares of its common stock as a commitment fee to Allen
pursuant to the Purchase Agreement. The Purchase Agreement contains customary representations, warranties, and covenants of the Company.
The issuance of such 100,000 shares as well as any conversion of the bridge note into shares of the Company’s common stock is subject
to the prior shareholder approval of the Company as is required by the applicable rules and regulations of the Nasdaq Stock Market (or
any successor entity).
On February 15, 2026,
the Company entered into Amendment (the “Note Amendment”) to unsecured bridge note. The Note Amendment extended the time periods
under the bridge note for the first payment deadline, the second payment deadline and third payment deadline as follows: (i) the first
payment deadline under this Note Amendment is extended to March 16, 2026 from February 15, 2026; the second payment deadline under the
Note Amendment is extended to April 15, 2026 from March 15, 2026 and (iii) the third payment deadline under the Note Amendment is extended
to May 15, 2026 from April 15, 2026.
In connection with the issuance of the bridge
note, the Company incurred debt issuance costs of $ 18,846 which is capitalized and will be amortized into interest expense over the
term of the bridge note.
In accordance with ASC 480-10-25-14, the Company
determined that the conversion provisions contain an embedded derivative feature and the Company valued the derivative feature separately,
recording debt discount and derivative liability in accordance with the provisions of the bridge note. However, management determined
the probability of occurrence of an event of default under the bridge note to be remote and as such the fair value of the embedded conversion
feature has been estimated to be zero.
The Company recorded
a total debt discount of $ 213,000 related to the original issue discount and common shares which the Company agreed to issue as a commitment
fee to Allen, which will be amortized over the term of the bridge note.
The
bridge loan payable as of December 31, 2025 was as follows:
December 31,
2025
Principal amount
$ 375,000
Less: unamortized debt issuance costs
( 14,441 )
Less: unamortized debt discount
( 163,218 )
Convertible note payable, net
$ 197,341
For the year ended December
31, 2025, amortization of debt discount and debt issuance costs related to the bridge note amounted to $ 54,186 , which have been included
in interest expense — amortization of debt discount and debt issuance cost on the accompanying condensed consolidated statements
of operations and comprehensive loss.
F- 31
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 14 – RELATED PARTY TRANSACTIONS
Services
Provided by Related Party
From time to time, Wilbert Tauzin, a former
director of the Company, and his son provide consulting services to the Company. As compensation for professional services provided, the
Company recognized consulting expenses of $ 60,794 and $ 63,644 for the years ended December 31, 2025 and 2024, respectively,
which have been included in professional fees on the accompanying consolidated statements of operations and comprehensive loss. As of
December 31, 2025 and 2024, the accrued and unpaid services charge related to this director’s son amounted to $ 6,835 and $ 15,000 ,
respectively, which have been included in accrued professional fees on the accompanying consolidated balance sheets.
Accrued Liabilities and Other Payables –
Related Parties
In 2017, the Company acquired Genexosome’s
subsidiary, which was dissolved in 2022, for a cash payment of $ 450,000 . As of both December 31, 2025 and 2024, the unpaid acquisition
consideration of $ 100,000 , was payable to Dr. Yu Zhou, former director and former co-chief executive officer and 40 % owner of Genexosome,
and has been included in accrued liabilities and other payables — related parties on the accompanying consolidated balance sheets.
From time to time, Lab Services MSO paid shared
expense on behalf of the Company. In addition, Lab Services MSO made a payment of $ 566,667 for equity method investment payable on
behalf of the Company in 2024. During the first quarter of 2025, to preserve cash, the Company entered into discussions with Lab
Services MSO for the potential redemption of our investment and on February 26, 2025, the Company and Lab Services MSO entered into a
Redemption and Abandonment Agreement, whereby Lab Services MSO redeemed the 40 % equity interest in Lab Services MSO held by the Company
for cash and the surrender of its Series B Preferred Stock having a carrying value of $ 11,000,000 . The aggregate cash amount to the Company
for the redemption was $ 1,745,000 . In addition, pursuant to the terms of the Redemption Agreement, all shares of the Company’s Series
B Preferred Stock previously issued to SCBC Holdings LLC as partial consideration for the equity interests of Laboratory Services MSO,
were permanently surrendered and relinquished to the Company for no additional consideration. The difference of $ 2,348,695 between
the carrying value of the extinguished Series B Preferred Stock, the aggregate cash amount to the Company for the redemption, net of payables
due to Lab Services MSO of $ 632,916 , totaling $ 13,377,916 , and the carrying value of the equity method investment of $ 11,029,221 was
accounted for as an increase to additional paid-in capital (See Note 16 - Series B Convertible Preferred Stock Extinguished Related to
Sale of Equity Method Investment). As of December 31, 2025 and 2024, the balance due to Lab Services MSO amounted to $0 and
$ 632,916 , respectively, which has been included in accrued liabilities and other payables — related parties on the accompanying
consolidated balance sheets.
Borrowings from Related Party
Line of Credit
On August 29, 2019, the Company entered into a
Line of Credit Agreement (the “Line of Credit Agreement”) providing the Company with a $ 20 million line of credit (the
“Line of Credit”) from Mr. Lu, the Company’s chairman of the Board of Directors. The Line of Credit allowed the Company
to request loans thereunder and to use the proceeds of such loans for working capital and operating expense purposes until the facility
matured on December 31, 2024. The loans are unsecured and are not convertible into equity of the Company. Loans drawn under the Line
of Credit bear interest at an annual rate of 5 % and each individual loan is payable three years from the date of issuance. The Company
has a right to draw down on the line of credit and not at the discretion of Mr. Lu, the related party lender. The Company may, at its
option, prepay any borrowings under the Line of Credit, in whole or in part at any time prior to maturity, without premium or penalty.
The Line of Credit Agreement includes customary events of default. If any such event of default occurs, Mr. Lu may declare all outstanding
loans under the Line of Credit to be due and payable immediately.
In the year ended December 31, 2024, activity
recorded for the Line of Credit is summarized in the following table:
Outstanding principal under the Line of Credit at January 1, 2024
$ 850,000
Repayment of Line of Credit
( 400,000 )
Reclassification of Line of Credit to advance from related party
( 450,000 )
Outstanding principal under the Line of Credit at December 31, 2024
$ -
For the year ended December 31, 2024, the interest
expense related to related party borrowing amounted to $ 42,445 and has been reflected as interest expense — related party on the
accompanying consolidated statements of operations and comprehensive loss.
Membership Interest
Purchase Agreement
On November 17, 2023, the Company entered into
a Membership Interest Purchase Agreement with Mr. Lu, the Company’s chairman of the Board of Directors, pursuant to which (i) Mr.
Lu will acquire from the Company 30 % of the total outstanding membership interests of Avalon RT 9, a wholly owned subsidiary of the
Company, for a cash purchase price of $ 3,000,000 (the “Acquisition”), and (ii) for a period of twelve months following
the closing of the Acquisition, Mr. Lu shall have the option to purchase from the Company up to an additional 70 % of the outstanding
membership interests of Avalon RT 9 for a purchase price of up to $ 7,000,000 (the “Option”), subject to the terms and
conditions of a membership interest purchase agreement to be negotiated and entered into between Mr. Lu and the Company at such time that
Mr. Lu desires to exercise the Option.
F- 32
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 14 – RELATED PARTY TRANSACTIONS
(continued)
Membership Interest Purchase Agreement (continued)
On February 18, 2026, the Company and Mr. Lu entered
into an Amended and Restated Membership Interest Purchase Agreement (the “Amended MIPA”), pursuant to which the Company sold
to Mr. Lu 100 % of the membership interests of Avalon RT9 for (i) $ 3,158,078 and (ii) the satisfaction, in full, of an approximately $ 5,900,000
balance due on an existing mortgage financing. This represents a total amended aggregated purchase price of approximately $ 9,000,000 (See
Note 23 - Amended and Restated Membership Interest Purchase Agreement).
The Company received $ 3,158,078 and $ 3,108,106 from
Mr. Lu as of December 31, 2025 and 2024, respectively, which was recorded as advance from pending sale of noncontrolling interest –
related party on the accompanying consolidated balance sheets.
Series D Convertible Preferred Stock Issued
in Exchange of Series A Convertible Preferred Stock
On January 9, 2025, the Company entered into an
exchange agreement with Wenzhao Lu, the Company’s chairman of the Board of Directors, pursuant to which Mr. Lu exchanged 9,000 shares
of Series A Preferred Stock of the Company, having a carrying value of $ 9,000,000 , for 5,000 shares of Series D Preferred Stock
of the Company. The Company determined that the exchange of the Series A Preferred Stock for the Series D Preferred Stock resulted in
the extinguishment of the Series A Preferred Stock. As a result, the difference between the carrying amount of the Series A Preferred
Stock and the fair value of the Series D Preferred Stock of $ 162,473 was recognized as a deemed contribution in the year ended December
31, 2025 that increased additional paid-in capital and income available to common shareholders in calculating earnings per share (See
Note 16 - Series D Convertible Preferred Stock Issued in Exchange of Series A Convertible Preferred Stock).
NOTE 15 – INCOME
TAXES
The Company
is governed by the Income Tax Law of the PRC and the U.S. Internal Revenue Code of 1986, as amended. Under the Income Tax Laws of PRC,
Chinese companies are generally subject to an income tax at an effective rate of 25 % on income reported in the statutory financial
statements after appropriate tax adjustments. The Company has a cumulative deficit from its foreign subsidiary of $ 3,485,177 as of
December 31, 2025, which is included in the consolidated accumulated deficit.
The Company’s
loss before income taxes includes the following components:
Years Ended December 31,
2025
2024
United States loss before income taxes
$ 18,175,072
$ 7,639,148
China loss before income taxes
85,904
264,246
Total loss before income taxes
$ 18,260,976
$ 7,903,394
Components of income taxes expense (benefit) consisted
of the following:
Years Ended December 31,
2025
2024
Current:
U.S. federal
$ -
$ -
U.S. state and local
-
-
China
-
-
Total current income taxes expense
$ -
$ -
Deferred:
U.S. federal
$ ( 3,585,262 )
$ ( 4,874 )
U.S. state and local
( 1,213,867 )
( 1,650 )
China
77,641
93,437
Total deferred income taxes (benefit)
$ ( 4,721,488 )
$ 86,913
Change in valuation allowance
4,721,488
( 86,913 )
Total income taxes expense
$ -
$ -
F- 33
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 15 – INCOME TAXES (continued)
The table below summarizes the differences between
the U.S. statutory rate and the Company’s effective tax rate for the years ended December 31, 2025 and 2024:
Years Ended December 31,
2025
2024
U.S. federal rate
21.0 %
21.0 %
U.S. state rate
7.1 %
6.4 %
Permanent difference
( 4.2 )%
( 1.3 )%
Non-US rate differential
0.0 %
0.1 %
True ups
1.9 %
( 27.3 )%
U.S. valuation allowance
( 25.9 )%
1.1 %
Total provision for income taxes
0.0 %
0.0 %
For the years ended December 31, 2025 and 2024,
the Company did not incur any income taxes expense since it did not generate any taxable income in those periods. The Company’s
foreign entity did not pay any income taxes during the years ended December 31, 2025 and 2024.
The Company’s components of deferred
taxes as of December 31, 2025 and 2024 were as follows:
December 31,
2025
December 31,
2024
Deferred tax assets
Stock-based compensation
$ 1,410,079
$ 1,598,257
Disallowed business interest deduction
-
-
Research and development expense
81,638
106,783
Accrued directors’ compensation
102,166
104,977
Accrued settlement
301,047
140,904
Partnership investment
-
2,167,965
Lease liability
1,687
1,687
Capital loss limitation
1,846,243
149,394
Net operating loss carryforward
22,942,772
17,648,077
Total deferred tax assets, gross
26,685,632
21,918,044
Valuation allowance
( 26,506,126 )
( 21,784,638 )
Total deferred tax assets, net
$ 179,506
$ 133,406
Deferred tax liabilities
Fixed assets and intangible assets book/tax basis difference
$ ( 179,506 )
$ ( 133,406 )
Right-of-use assets
-
-
Total deferred tax liabilities
$ ( 179,506 )
$ ( 133,406 )
Net deferred tax assets
$ -
$ -
As of December
31, 2025 and 2024, the Company’s both federal and state net operating loss carryforwards amounted to $ 80,038,036 and $ 60,926,204 ,
respectively. As of December 31, 2025, the Company has $ 77,550,482 of U.S. federal net operating loss carryovers that have no expiration
date, and $ 2,487,555 of the federal net operating loss and state net operating loss carry-forwards begin to expire in 2035.
As of December 31, 2025, the Company had net operating
loss carryforwards in China of $ 1,776,321 that begin to expire in 2026.
Additionally,
as of December 31, 2025, $ 61,847 of the future utilization of the net operating loss carryforward to offset future taxable income
is subject to special tax rules which may limit their usage under IRS Section 382 (Change of Ownership) and possibly the Separate Return
Limitation Year (“SRLY”) rules.
A full valuation allowance has been provided against
the Company’s deferred tax assets at December 31, 2025 as the Company believes it is more likely than not that sufficient taxable
income will not be generated to realize these temporary differences.
The Company
has been notified and assessed an IRS Section 6038 penalty of $10,000 for failure to file a foreign entity tax disclosure. The
Company has appealed the penalty and awaits the Internal Revenue Service’s review of the appeal. There is no assurance such appeal
will be successful.
The Company
has not been audited by any jurisdiction since its inception. The Company is open for audit by the U.S. Internal Revenue Service and U.S.
state tax jurisdictions from 2022 to 2025, and open for audit by the Chinese Ministry of Finance from 2021 to 2025.
There were
no material uncertain tax positions as of December 31, 2025 and 2024. The Company recognizes interest and penalties related to unrecognized
tax benefits as income tax expense, if any. The Company does not have any significant uncertain tax positions or events leading to uncertainty
in a tax position.
F- 34
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 16 – EQUITY
The Company is authorized
to issue an aggregate of 100,000,000 shares of common stock and 10,000,000 shares of “blank check” preferred
stock.
Series A Convertible
Preferred Stock
The Company designated up to 15,000 shares
of its previously undesignated preferred stock as Series A Preferred Stock. Each share of Series A Preferred Stock has a par value of
$ 0.0001 per share and a stated value equal to $ 1,000 .
The shares of Series A Preferred Stock have identical
terms and include the terms as set forth below.
Dividends. Holders of Series A Preferred
Stock (each, a “Series A Holder” and collectively, the “Series A Holders”) are entitled to receive, and the Company
shall pay, dividends on shares of Series A Preferred Stock equal (on an as-if-converted-to-common-stock basis, disregarding for such purpose
any conversion limitations set forth in the Series A Certificate of Designations) to and in the same form as dividends actually paid on
shares of the Company’s common stock when, as and if such dividends are paid on shares of the common stock. No other dividends shall
be paid on shares of Series A Preferred Stock. The Company will not pay any dividends on its common stock unless the Company simultaneously
complies with the terms set forth in the Series A Certificate of Designations.
Liquidation. Upon any dissolution,
liquidation or winding-up of the Company, whether voluntary or involuntary (a “Liquidation”), the Series A Holders will be
entitled to receive out of the assets available for distribution to the stockholders, (i) after and subject to the payment in full of
all amounts required to be distributed to the holders of another class or series of stock of the Company ranking on liquidation prior
and in preference to the Series A Preferred Stock, (ii) ratably with any class or series of stock ranking on liquidation on parity with
the Series A Preferred Stock and (iii) in preference and priority to the holders of the shares of the Company’s common stock, an
amount equal to 100 % of the Series A Stated Value, and no more, in proportion to the full and preferential amount that all shares
of the Series A Preferred Stock are entitled to receive. The Company shall mail written notice of any Liquidation not less than twenty
(20) days prior to the payment date stated therein, to each Series A Holder.
Conversion. Each share of Series A
Preferred Stock shall be convertible, at any time and from time to time from and after the later of (i) the date of the stockholder approval
as described above, in accordance with the Nasdaq Stock Market Listing Rules, and (ii) the nine (9) month anniversary of the Closing (the
“Initial Conversion Date”), at the option of the Series A Holder, into that number of shares of common stock (subject to the
limitations set forth in Series A Certificate of Designations, determined by dividing the Stated Value of such share of Series A Preferred
Stock by the conversion price (as defined below)). The Series A Holders may effect conversions by providing the Company with the form
of conversion notice attached as Annex A to the Series A Certificate of Designations. The Series A Holders may convert such shares into
shares of the Company’s common stock at a conversion price per share equal to the greater of (i) one hundred fifty dollars ($ 150.0 )
and (ii) ninety percent ( 90 %) of the closing price of the Company’s common stock on Nasdaq on the day prior to receipt of a conversion
notice, subject to adjustment for stock splits and similar matters. In addition, following the Initial Conversion Date, each Series A
Holder agrees that it shall not be entitled to in any calendar month, sell a number of Series A conversion shares into the open market
in an amount exceeding more than ten percent ( 10 %) of the number of Series A conversion shares issuable upon conversion of the Series
A Preferred Stock then held by such Series A Holder.
Conversion Price Adjustment:
Stock Dividends and Stock Splits. If
the Company, at any time while the Series A Preferred Stock is outstanding: (i) pays a stock dividend or otherwise makes a distribution
or distributions payable in shares of common stock on shares of common stock or any other common stock equivalents (which, for avoidance
of doubt, shall not include any shares of common stock issued by the Company upon conversion of, or payment of a dividend on, the Series
A Preferred Stock), (ii) subdivides outstanding shares of common stock into a larger number of shares, (iii) combines (including by way
of a reverse stock split) outstanding shares of common stock into a smaller number of shares, or (iv) issues, in the event of a reclassification
of shares of the common stock, any shares of capital stock of the Company, then the conversion price of the Series A Preferred Stock shall
be multiplied by a fraction of which the numerator shall be the number of shares of common stock (excluding any treasury shares of the
Company) outstanding immediately before such event, and of which the denominator shall be the number of shares of common stock outstanding
immediately after such event. Any of the foregoing adjustments shall become effective immediately after the record date for the determination
of stockholders entitled to receive such dividend or distribution and shall become effective immediately after the effective date in the
case of a subdivision, combination or re-classification.
F- 35
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 16 – EQUITY
(continued)
Series A Convertible
Preferred Stock (continued)
Fundamental Transaction. If, at any
time while the Series A Preferred Stock is outstanding, (i) the Company, directly or indirectly, in one or more related transactions effects
any merger or consolidation of the Company with or into another individual or corporation, partnership, trust, incorporated or unincorporated
association, joint venture, limited liability company, joint stock company, government (or an agency or subdivision thereof) or other
entity of any kind (a “Person”), (ii) the Company (and all of its subsidiaries, taken as a whole), directly or indirectly,
effects any sale, lease, license, assignment, transfer, conveyance or other disposition of all or substantially all of its assets in one
or a series of related transactions, (iii) any, direct or indirect, purchase offer, tender offer or exchange offer (whether by the Company
or another Person) is completed pursuant to which holders of the Company’s common stock are permitted to sell, tender or exchange
their shares for other securities, cash or property and has been accepted by the holders of fifty percent ( 50 %) or more of the outstanding
common stock, (iv) the Company, directly or indirectly, in one or more related transactions effects any reclassification, reorganization
or recapitalization of the common stock or any compulsory share exchange pursuant to which the common stock is effectively converted into
or exchanged for other securities, cash or property, or (v) the Company, directly or indirectly, in one or more related transactions consummates
a stock or share purchase agreement or other business combination (including, without limitation, a reorganization, recapitalization,
spin-off or scheme of arrangement) with another Person whereby such other Person acquires more than fifty percent ( 50 %) of the outstanding
shares of common stock (not including any shares of common stock held by the other Person or other Persons making or party to, or associated
or affiliated with the other Persons making or party to, such stock or share purchase agreement or other business combination) (each a
“Fundamental Transaction”), then, the Series A Holder shall have the right to receive, for each conversion share that would
have been issuable upon such conversion immediately prior to the occurrence of such Fundamental Transaction (without regard to any limitation
set forth in the Series A Certificate of Designations on the conversion of the Series A Preferred Stock), the number of shares of common
stock of the successor or acquiring corporation or of the Company, if it is the surviving corporation, and/or any additional consideration
(the “Alternate Consideration”) receivable as a result of such Fundamental Transaction by a holder of the number of shares
of common stock for which the Series A Preferred Stock is convertible immediately prior to such Fundamental Transaction (without regard
to the limitations set forth in the Series A Certificate of Designations on the conversion of the Series A Preferred Stock). For purposes
of any such conversion, the determination of the conversion price shall be appropriately adjusted to apply to such Alternate Consideration
based on the amount of Alternate Consideration issuable in respect of one share of common stock in such Fundamental Transaction,
and the Company shall apportion the conversion price among the Alternate Consideration in a reasonable manner reflecting the relative
value of any different components of the Alternate Consideration. If holders of common stock are given any choice as to the securities,
cash or property to be received in a Fundamental Transaction, then the Series A Holder shall be given the same choice as to the Alternate
Consideration it receives upon such Fundamental Transaction.
Voting Rights. The Series A Holders
will have no voting rights, except as otherwise required by the Delaware General Corporation Law. Notwithstanding the foregoing, as long
as any shares of Series A Preferred Stock are outstanding, the Company shall not, without the affirmative vote of the holders of a majority
of the then outstanding shares of Series A Preferred Stock, voting as a separate class, (a) alter or change adversely the powers, preferences
or rights given to the Series A Preferred Stock in the Series A Certificate of Designations, (b) increase the number of authorized shares
of Series A Preferred Stock, (c) authorize or issue an additional class or series of capital stock that ranks senior to the Series A Preferred
Stock with respect to the distribution of assets on liquidation or (d) enter into any agreement with respect to any of the foregoing.
Fractional Shares. No fractional shares
or scrip representing fractional shares shall be issued upon the conversion of the Series A Preferred Stock. As to any fraction of a share
of Company common stock which a Series A Holder would otherwise be entitled to upon such conversion, the Company will, at its election,
either pay a cash adjustment in respect of such final fraction in an amount equal to such fraction multiplied by the conversion price
or round up to the next whole share. Notwithstanding the foregoing, nothing shall prevent any Series A Holder from converting fractional
shares of Series A Preferred Stock.
As of December 31, 2024, 9,000 shares
of Series A Preferred Stock were issued and outstanding. On January 9, 2025, the Company entered into an exchange agreement with
Wenzhao Lu, the Company’s chairman of the Board of Directors, pursuant to which Mr. Lu exchanged 9,000 shares of Series
A Preferred Stock of the Company for 5,000 shares of Series D Preferred Stock of the Company (See Note 16 - Series D Convertible
Preferred Stock Issued in Exchange of Series A Convertible Preferred Stock). As of December 31, 2025, there were no shares of
Series A Preferred Stock remain outstanding.
Series B Convertible
Preferred Stock
The Company designated
up to 15,000 shares of its previously undesignated preferred stock as Series B Preferred Stock. Each share of Series B Preferred
Stock has a par value of $ 0.0001 per share and a stated value equal to $ 1,000 .
F- 36
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 16 – EQUITY
(continued)
Series B Convertible
Preferred Stock (continued)
The shares of Series B Preferred Stock have identical
terms and include the terms as set forth below.
Dividends. The holders of Series B
Preferred Stock (each, a “Series B Holder” and collectively, the “Series B Holders”) shall be entitled to receive,
and the Company shall pay, dividends on shares of Series B Preferred Stock equal (on an as-if-converted-to-common-stock basis, disregarding
for such purpose any conversion limitations set forth in the Series B Certificate of Designations) to and in the same form as dividends
actually paid on shares of the Company’s common stock when, as and if such dividends are paid on shares of the common stock. No
other dividends shall be paid on shares of Series B Preferred Stock. The Company will not pay any dividends on its common stock unless
the Company simultaneously complies with the terms set forth in the Series B Certificate of Designations.
Rank. The Series B Preferred Stock
will rank subordinate to the shares of the Company’s Series A Preferred Stock.
Liquidation. Upon any Liquidation,
the Series B Holders will be entitled to receive out of the assets available for distribution to stockholders, (i) after and subject to
the payment in full of all amounts required to be distributed to the holders of another class or series of stock of the Company ranking
on liquidation prior and in preference to the Series B Preferred Stock, including the Series A Preferred Stock, (ii) ratably with any
class or series of stock ranking on liquidation on parity with the Series B Preferred Stock and (iii) in preference and priority to the
holders of the shares of common stock, an amount equal to one hundred percent ( 100 %) of the Series B Stated Value and no more, in proportion
to the full and preferential amount that all shares of the Series B Preferred Stock are entitled to receive. The Company shall mail written
notice of any such Liquidation not less than twenty (20) days prior to the payment date stated therein, to each Series B Holder.
Conversion. Each share of Series B
Preferred Stock shall be convertible, at any time and from time to time from and after the later of (i) the date of the stockholder approval
and (ii) February 9, 2024 (the “Lock Up Period”), at the option of the Series B Holder thereof, into that number of shares
of common stock (subject to the limitations set forth in Series B Certificate of Designations determined by dividing the Series B Stated
Value of such share of Series B Preferred Stock by the conversion price of the Series B Preferred Stock). Series B Holders may effectuate
conversions by providing the Company with the form of conversion notice attached as Annex A to the Series B Certificate of Designations.
The Series B Preferred Stock will be convertible into shares of the Company’s common stock at a conversion price per share equal
to $ 56.70 , subject to the adjustments set forth in the Series B Certificate of Designations. Notwithstanding the foregoing or the transactions
contemplated by the Amended MIPA, until the consummation of the Lock Up Period, the Series B Holders shall not, directly or indirectly,
sell, transfer or otherwise dispose of any Series B Preferred Stock issued upon conversion of the Series B conversion shares or pursuant
to the Equity Earnout Payment (the “Restricted Securities”) without Company’s prior written consent; provided, however,
the Series B Holders may sell, transfer or otherwise dispose of Restricted Securities to an Affiliate, as defined in the Amended MIPA,
of a Series B Holder without Company’s prior written consent; provided, further, that such Series B Holder provide prompt written
notice to Company of such transfer, including the name and contact information of the Affiliate transferee, and such Affiliate transferee
agrees in writing to be bound by the terms of the transaction documents contemplated by the Amended MIPA to which the Series B Holder
is a party (which agreement shall also be provided to Company with such notice). After the expiration of the Lock Up Period, the Series
B Holder agrees that it and any of its Affiliate transferees shall not be entitled to in any calendar month, sell a number of shares of
Company common stock into the open market in an amount exceeding more than ten percent ( 10 %) of the total number of shares of Company
common stock issuable upon conversion of the Company common stock then held by the Seller and its Affiliates.
Conversion Price Adjustment:
Stock Dividends and Stock Splits. If
the Company, at any time while the Series B Preferred Stock is outstanding: (i) pays a stock dividend or otherwise makes a distribution
or distributions payable in shares of common stock on shares of common stock or any other common stock equivalents (which, for avoidance
of doubt, shall not include any shares of common stock issued by the Company upon conversion of, or payment of a dividend on, the Series
B Preferred Stock), (ii) subdivides outstanding shares of common stock into a larger number of shares, (iii) combines (including by way
of a reverse stock split) outstanding shares of common stock into a smaller number of shares, or (iv) issues, in the event of a reclassification
of shares of the common stock, any shares of capital stock of the Company, then the conversion price of the Series B Preferred Stock shall
be multiplied by a fraction of which the numerator shall be the number of shares of common stock (excluding any treasury shares of the
Company) outstanding immediately before such event, and of which the denominator shall be the number of shares of common stock outstanding
immediately after such event. Any of the foregoing adjustments shall become effective immediately after the record date for the determination
of stockholders entitled to receive such dividend or distribution and shall become effective immediately after the effective date in the
case of a subdivision, combination or re-classification.
F- 37
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 16 – EQUITY
(continued)
Series B Convertible
Preferred Stock (continued)
Fundamental Transaction. If, at any
time while the Series B Preferred Stock is outstanding, (i) the Company, directly or indirectly, in one or more related transactions effects
any merger or consolidation of the Company with or into another Person, (ii) the Company (and all of its subsidiaries, taken as a whole),
directly or indirectly, effects any sale, lease, license, assignment, transfer, conveyance or other disposition of all or substantially
all of its assets in one or a series of related transactions, (iii) any, direct or indirect, purchase offer, tender offer or exchange
offer (whether by the Company or another Person) is completed pursuant to which holders of the Company’s common stock are permitted
to sell, tender or exchange their shares for other securities, cash or property and has been accepted by the holders of fifty percent
( 50 %) or more of the outstanding common stock, (iv) the Company, directly or indirectly, in one or more related transactions effects any
reclassification, reorganization or recapitalization of the common stock or any compulsory share exchange pursuant to which the common
stock is effectively converted into or exchanged for other securities, cash or property, or (v) the Company, directly or indirectly, in
one or more related transactions consummates a Fundamental Transaction, then, at the closing of such Fundamental Transaction, without
any action on the part of the Series B Holder, the Series B Holder shall have the right to receive, for each conversion share that would
have been issuable upon such conversion immediately prior to the occurrence of such Fundamental Transaction (without regard to any limitation
in the Series B Certificate of Designations on the conversion of the Series B Preferred Stock), the number of shares of common stock of
the successor or acquiring corporation or of the Company, if it is the surviving corporation, and/or any Alternate Consideration receivable
as a result of such Fundamental Transaction by a holder of the number of shares of common stock for which the Series B Preferred Stock
is convertible immediately prior to such Fundamental Transaction (without regard to the limitations set forth in the Series B Certificate
of Designations on the conversion of the Series B Preferred Stock). For purposes of any such conversion, the determination of the conversion
price of the Series B Preferred Stock shall be appropriately adjusted to apply to such Alternate Consideration based on the amount of
Alternate Consideration issuable in respect of one share of common stock in such Fundamental Transaction, and the Company shall apportion
the conversion price among the Alternate Consideration in a reasonable manner reflecting the relative value of any different components
of the Alternate Consideration. If holders of common stock are given any choice as to the securities, cash or property to be received
in a Fundamental Transaction, then the Series B Holder shall be given the same choice as to the Alternate Consideration it receives upon
such Fundamental Transaction.
Voting Rights . The Series B Holders will
have no voting rights, except as otherwise required by the Delaware General Corporation Law. Notwithstanding the foregoing, in addition,
as long as any shares of Series B Preferred Stock are outstanding, the Company shall not, without the affirmative vote of the holders
of a majority of the then outstanding shares of the Series B Preferred Stock, voting as a separate class, (a) alter or change adversely
the powers, preferences or rights given to the Series B Preferred Stock in the Series B Certificate of Designations, (b) increase the
number of authorized shares of Series B Preferred Stock, (c) except with respect to the Series A Preferred Stock, authorize or issue an
additional class or series of capital stock that ranks senior to the Series B Preferred Stock with respect to the distribution of assets
on liquidation or (d) enter into any agreement with respect to any of the foregoing.
Fractional Shares. No fractional shares
or scrip representing fractional shares shall be issued upon the conversion of the Series B Preferred Stock. As to any fraction of a share
which a Series B Holder would otherwise be entitled to upon such conversion, the Company shall at its election, either pay a cash adjustment
in respect of such final fraction in an amount equal to such fraction multiplied by the conversion price or round up to the next whole
share. Notwithstanding the foregoing, nothing shall prevent any Series B Holder from converting fractional shares of Series B Preferred
Stock.
As of December 31, 2024, 11,000 shares
of Series B Preferred Stock were issued and outstanding. During the first quarter of 2025, to preserve cash, the Company entered into
discussions with Lab Services MSO for the potential redemption of our investment and on February 26, 2025, the Company and Lab Services
MSO entered into a Redemption and Abandonment Agreement, whereby Lab Services MSO redeemed the 40 % equity interest in Lab Services
MSO held by the Company for cash and the surrender of its Series B Preferred Stock having a carrying value of $ 11,000,000 . Pursuant to
the terms of the Redemption Agreement, all shares of the Company’s Series B Preferred Stock previously issued to SCBC Holdings
LLC as partial consideration for the equity interests of Lab Services MSO, were permanently surrendered and relinquished to the Company
for no additional consideration (See Note 16 - Series B Convertible Preferred Stock Extinguished Related to Sale of Equity Method Investment).
As of December 31, 2025, there were no shares of Series B Preferred Stock remain outstanding.
Series C Convertible
Preferred Stock
On December 13, 2024,
the Company filed a certificate of designations of preferences, rights, and limitations of Series C Preferred Stock (the “Series
C Certificate of Designations”) with the Department of State, Division of Corporations, of the State of Delaware, which provides
for the designation of 10,000 shares of Series C Preferred Stock of the Company, par value $ 0.0001 per share. Each share
of Series C Preferred Stock has a stated value of $ 1,000 .
F- 38
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 16 – EQUITY
(continued)
Series C Convertible
Preferred Stock (continued)
The Series C Preferred Stock shall rank (i) senior
to the Company’s common stock and any other class or series of capital stock of the Company created hereafter, the terms of which
specifically provide that such class or series shall rank junior to the Series C Preferred Stock, (ii) pari passu with any class or series
of capital stock of the Company created hereafter specifically ranking, by its terms, on par with the Series C Preferred Stock, (iii)
pari passu with Series B Preferred Stock of the Company with respect to its rights, preferences and restrictions, and (iv) subordinate
to the Series A Preferred Stock of the Company.
Holders of the Series C Preferred Stock shall
be entitled to receive, and the Company shall pay, dividends on shares of Series C Preferred Stock equal (on an as-if-converted-to-common-stock
basis, disregarding for such purpose any conversion limitations hereunder) to and in the same form as dividends actually paid on shares
of the common stock when, as and if such dividends are paid on shares of the common stock.
Holders of the Series C Preferred Stock have no
voting power except as otherwise required by the Delaware General Corporation Law.
Upon any liquidation, dissolution or winding-up
of the Company, whether voluntary or involuntary (a “Liquidation”), the holders of the Series C Preferred Stock shall be entitled
to receive out of the assets available for distribution to stockholders, (i) after and subject to the payment in full of all amounts required
to be distributed to the holders of another class or series of stock of the Company ranking on liquidation prior and in preference to
the Series C Preferred Stock, including the Series A Preferred Stock, (ii) ratably with any class or series of stock ranking on liquidation
on parity with the Series C Preferred Stock and (iii) in preference and priority to the holders of the shares of common stock, an amount
equal to 100 % of the Stated Value of the Series C Preferred Stock, in proportion to the full and preferential amount that all shares
of the Series C Preferred Stock are entitled to receive.
Each share of Series C Preferred Stock shall be
convertible into common stock (the “Series C Conversion Shares”) at a conversion per share equal to $ 2.41 , at the option of
the holder, at any time after the later of (i) the date of the shareholder approval of the issuance of the Series C Conversion Shares
pursuant to the rules of the Nasdaq Stock Market and (ii) the one year anniversary of the date of the first issuance of any shares of
the Series C Preferred Stock. In addition, the holder shall not have the right to convert any portion of the Series C Preferred Stock
if, after giving effect to the conversion, such holder (together with its affiliates) would beneficially own in excess of 19.99 %
of the number of shares of the common stock outstanding immediately after giving effect to the issuance of the respective Series C Conversion
Shares. On May 29, 2025, the Company filed a certificate of amendment to the Series C Certificate of Designations, pursuant to which the
beneficial ownership limitation of 19.99 % was amended to 4.99 %.
As of December 31, 2025 and 2024, 3,800 and 3,500 shares
of Series C Preferred Stock were issued and outstanding, respectively.
Series D Convertible Preferred Stock
On January 6, 2025, the Company filed a certificate of
designations of preferences, rights, and limitations of Series D Preferred Stock (the “Series D Certificate of Designations”)
with the Department of State, Division of Corporations, of the State of Delaware, which provides for the designation of 5,000 shares
of Series D Preferred Stock of the Company, par value $ 0.0001 per share, upon the terms and conditions as set forth in the Series
D Certificate of Designations. Each share of Series D Preferred Stock has a stated value of $ 1,000 .
The Series D Preferred Stock shall rank (i) senior
to the Company’s common stock and any other class or series of capital stock of the Company created hereafter, the terms of which
specifically provide that such class or series shall rank junior to the Series D Preferred Stock, (ii) pari passu with any class or series
of capital stock of the Company created hereafter specifically ranking, by its terms, on par with the Series D Preferred Stock, (iii)
pari passu with the Series B Preferred Stock of the Company with respect to its rights, preferences and restrictions, and (iv) pari passu
with the Series C Preferred Stock of the Company.
Holders of the Series D Preferred Stock have no
voting power except as otherwise required by the Delaware General Corporation Law.
Upon any liquidation, dissolution or winding-up
of the Company, whether voluntary or involuntary (a “Liquidation”), the holders of the Series D Preferred Stock shall be entitled
to receive out of the assets available for distribution to stockholders, (i) after and subject to the payment in full of all amounts required
to be distributed to the holders of another class or series of stock of the Company ranking on liquidation prior and in preference to
the Series D Preferred Stock, including the Series A Preferred Stock, (ii) ratably with any class or series of stock ranking on liquidation
on parity with the Series D Preferred Stock and (iii) in preference and priority to the holders of the shares of common stock, an amount
equal to 100 % of the Stated Value of the Series D Preferred Stock, in proportion to the full and preferential amount that all shares
of the Series D Preferred Stock are entitled to receive.
F- 39
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 16 – EQUITY
(continued)
Series D Convertible Preferred Stock (continued)
Each share of Series D Preferred Stock shall be
convertible into common stock (the “Series D Conversion Shares”) at a conversion per share equal to $ 2.41 , at the option of
the holder, at any time after the Company has obtained shareholder approval for the issuance of the Series D Conversion Shares pursuant
to the rules of the Nasdaq Stock Market. In addition, the holder shall not have the right to convert any portion of the Series D Preferred
Stock if, after giving effect to the conversion, such holder (together with its affiliates) would beneficially own in excess of 4.99 %
of the number of shares of the common stock outstanding immediately after giving effect to the issuance of the respective Series D Conversion
Shares.
As of December 31, 2025, 5,000 shares
of Series D Preferred Stock were issued and outstanding.
Series E Convertible Preferred Stock
On December
12, 2025, the Company filed a certificate of designations of preferences, rights, and limitations of Series E Non-Voting Convertible Preferred
Stock (the “Series E Certificate of Designations”) with the Department of State, Division of Corporations, of the State of
Delaware, which provides for the designation of 19,500 shares of Series E Preferred Stock of the Company, par value $ 0.0001 per share,
upon the terms and conditions as set forth in the Series E Certificate of Designations. Each share of Series E Preferred Stock has a Stated
Value of $ 1,000 .
The Series
E Preferred Stock shall rank (i) senior to the Company’s Common Stock and any other class or series of capital stock of the Company
created hereafter, the terms of which specifically provide that such class or series shall rank junior to the Series E Preferred Stock,
(ii) pari passu with any class or series of capital stock of the Company
created hereafter specifically ranking, by its terms, on par with the Series E Preferred Stock, (iii) pari passu with
Series C Convertible Preferred Stock of the Company with respect to its rights, preferences and restrictions, and (iv) pari
passu the Series D Convertible Preferred Stock of the Company.
Holders of the Series E Preferred Stock shall
be entitled to receive, and the Company shall pay, dividends on shares of Series E Preferred Stock equal (on an as-if-converted-to-Common-Stock
basis, disregarding for such purpose any conversion limitations hereunder) to and in the same form as dividends actually paid on shares
of the Common Stock when, as and if such dividends are paid on shares of the Common Stock.
Holders
of the Series E Preferred Stock have no voting power except as otherwise required by the Delaware General Corporation Law. Notwithstanding
the foregoing, in addition, as long as any shares of Series E Preferred Stock are outstanding, the Corporation shall not, without the
affirmative vote of the Holders of a majority of the then outstanding shares of the Series E Preferred Stock, voting as a separate class,
(a) alter or change adversely the powers, preferences or rights given to the Series E Preferred Stock in this Certificate of Designation,
(b) increase the number of authorized shares of Series E Preferred Stock, (c) authorize or issue an additional class or series of capital
stock that ranks senior to the Series E Preferred Stock with respect to the distribution of assets on liquidation, or (d) enter into any
agreement with respect to any of the foregoing.
Upon any liquidation, dissolution or winding-up
of the Company, whether voluntary or involuntary (a “Liquidation”), the holders of the Series E Preferred Stock shall be entitled
to receive out of the assets available for distribution to stockholders, (i) after and subject to the payment in full of all amounts required
to be distributed to the holders of another class or series of stock of the Company ranking on liquidation prior and in preference to
the Series E Preferred Stock, including the Series A Preferred Stock, (ii) ratably with any class or series of stock ranking on liquidation
on parity with the Series E Preferred Stock and (iii) in preference and priority to the holders of the shares of Common Stock, an amount
equal to the greater of (i) 100 % of the Stated Value of the Series E Preferred Stock, in proportion to the full and preferential amount
that all shares of the Series E Preferred Stock are entitled to receive or (ii) such amount per share as would have been payable had all
shares of Series E Preferred Stock been converted into Common Stock (without regard to any limitations on conversion set forth herein
or otherwise) pursuant to Section 6 immediately prior to such Liquidation.
Each share of Series E Preferred Stock shall be
convertible into Common Stock (the “Conversion Shares”), at any time from and after May 12, 2026, or such earlier time as
consented to by the Company in writing at the option of the Holder thereof, into that number of shares of Common Stock (subject to certain
limitations, determined by dividing the Stated Value of such share of Series E Preferred Stock by the Conversion Price of $ 1.50 . In addition,
the holder shall not have the right to convert any portion of the Series E Preferred Stock if, after giving effect to the conversion,
such holder (together with its affiliates) would beneficially own in excess 4.99 % of the number of shares of the Common Stock outstanding
immediately after giving effect to the issuance of shares of Common Stock issuable upon conversion of Series E Preferred Stock held by
the applicable holder.
F- 40
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 16 – EQUITY
(continued)
Series E Convertible Preferred Stock (continued)
In addition, the Company shall not issue any shares
of Common Stock upon conversion of the Series E Preferred Stock or otherwise pursuant to the terms of the Series E Certificate of Designation
if the issuance of such shares of Common Stock would exceed the aggregate number of shares of Common Stock which the Company may issue
upon exercise or conversion (as the case may be) of the Series E Preferred Stock without breaching the Company’s obligations under
the rules and regulations the listing rules of the Company’s Principal Market (the maximum number of shares of Common Stock which
may be issued without violating such rules and regulations, the “Exchange Cap”), except that such limitation shall not apply
in the event that the Company (A) obtains the approval of its stockholders as required by the applicable rules and regulations of the
Principal Market for issuances of shares of Common Stock in excess of such amount (the “Stockholder Approval Date”) or (B)
obtains a written opinion from outside counsel to the Company that such approval is not required, which opinion shall be reasonably satisfactory
to the Required Holders (as defined in the Series E Certificate of Designation).
On December 12, 2025, the Company issued 19,500 shares
of its Series E Convertible Preferred Stock as consideration for the purchase of 100 % of equity interest of RPM. The Series E Preferred
Stock is convertible into shares of the Company’s common stock at a conversion price per share equal to $ 1.50 , subject to certain
conditions which include, among others, limiting the number of shares of Series E Preferred Stock that can convert if such conversion
would exceed the aggregate number of shares of Common Stock which the Company may issue upon such conversion without breaching the Company’s
obligations under the NASDAQ listing rules and regulations (See Note 4).
The Company evaluated the features of the Series
E Convertible Preferred Stock under ASC 480, and classified them as permanent equity because the Series E Convertible Preferred Stock
is not mandatorily or contingently redeemable at the stockholder’s option and the liquidation preference that exists does not fall
within the guidance of SEC Accounting Series Release No. 268 – Presentation in Financial Statements of “Redeemable
Preferred Stocks” (“ASR 268”).
As of December 31, 2025, 19,500 shares
of Series D Preferred Stock were issued and outstanding.
Series D Convertible Preferred Stock Issued
in Exchange of Series A Convertible Preferred Stock
On January 9, 2025, the Company entered into an
exchange agreement with Wenzhao Lu, the Company’s chairman of the Board of Directors, pursuant to which Mr. Lu exchanged 9,000 shares
of Series A Preferred Stock of the Company, having a carrying value of $ 9,000,000 , for 5,000 shares of Series D Preferred Stock
of the Company. The Company determined that the exchange of the Series A Preferred Stock for the Series D Preferred Stock resulted in
the extinguishment of the Series A Preferred Stock. As a result, the difference between the carrying amount of the Series A Preferred
Stock and the fair value of the Series D Preferred Stock of $ 162,473 was recognized as a deemed contribution in the year ended December
31, 2025 that increased additional paid-in capital and income available to common shareholders in calculating earnings per share.
Each share of Series D Preferred Stock is convertible
into common stock of the Company (the “Series D Conversion Shares”) at a conversion per share equal to $ 2.41 , which approximated
the market price at the date of transaction, at the option of the holder, at any time after the Company has obtained shareholder approval
for the issuance of the Series D Conversion Shares pursuant to the rules of the Nasdaq Stock Market.
The Company evaluated the features of the Series
D Preferred Stock under ASC 480, and classified them as permanent equity because the Series D Preferred Stock is not mandatorily or contingently
redeemable at the stockholder’s option and the liquidation preference that exists does not fall within the guidance of SEC Accounting
Series Release No. 268 – Presentation in Financial Statements of “Redeemable Preferred Stocks” (“ASR
268”).
F- 41
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 16 – EQUITY
(continued)
Series B Convertible Preferred Stock Extinguished
Related to Sale of Equity Method Investment
During the first quarter of 2025, to preserve
cash, the Company entered into discussions with Lab Services MSO for the potential redemption of our investment and on February 26, 2025,
the Company and Lab Services MSO entered into a Redemption and Abandonment Agreement, whereby Lab Services MSO redeemed the 40 % equity
interest in Lab Services MSO held by the Company for cash and the surrender of its Series B Preferred Stock having a carrying value of
$ 11,000,000 . The aggregate cash amount to the Company for the redemption was $ 1,745,000 . In addition, pursuant to the terms of the Redemption
Agreement, all shares of the Company’s Series B Preferred Stock previously issued to SCBC Holdings LLC as partial consideration
for the equity interests of Laboratory Services MSO, were permanently surrendered and relinquished to the Company for no additional consideration.
The difference of $ 2,348,695 between the carrying value of the extinguished Series B preferred stock, the aggregate cash amount to
the Company for the redemption, net of payables due to Lab Services MSO of $ 632,916 , totaling $ 13,377,916 , and the carrying value of the
equity method investment of $ 11,029,221 was accounted for as an increase to additional paid-in capital.
Series C Convertible Preferred Stock Sold for
Cash
During the year ended
December 31, 2024, the Company sold an aggregate of 3,500 shares of Series C Convertible Preferred stock and received proceeds
of $ 3,500,000 . Each share of Series C Convertible Preferred Stock is convertible into common stock of the Company (the “Conversion
Shares”) at a conversion per share equal to $ 2.41 , which approximated the market price at the date of transaction, at the option
of the holder, at any time after the later of (i) the date of the shareholder approval of the issuance of the Conversion Shares pursuant
to the rules of the Nasdaq Stock Market (the “Shareholder Approval”) and (ii) the one year anniversary of the date of the
first issuance of any shares of the Series C Convertible Preferred Stock.
In July 2025, the Company sold 300 shares
of Series C Convertible Preferred Stock and received net proceeds of $ 290,000 after deducting offering expenses of $ 10,000 . Each
share of Series C Convertible Preferred Stock is convertible into common stock of the Company (the “Conversion Shares”) at
a conversion per share equal to $ 2.41 , which approximated the market price at the date of transaction. The Company is not required to
issue any of the Company’s common stock upon conversion of the Series C Convertible Preferred Stock until the shareholder approval
for such issuance is obtained by the Company.
The Company evaluated the features of the Series
C Convertible Preferred Stock under ASC 480, and classified them as permanent equity because the Series C Convertible Preferred Stock
is not mandatorily or contingently redeemable at the stockholder’s option and the liquidation preference that exists does not fall
within the guidance of SEC Accounting Series Release No. 268 – Presentation in Financial Statements of “Redeemable
Preferred Stocks” (“ASR 268”).
Common Shares Issued as Convertible Note Payable
Commitment Fee
During the year ended
December 31, 2024, the Company issued a total of 33,800 shares of its common stock as commitment fee for the purchase of March
2024 Convertible Note and June 2024 Convertible Note. These shares were valued at $ 320,546 , the fair market value on the grant dates using
the reported closing share prices on the dates of grant, and the Company recorded it as debt discount.
In July 2025, the Company
issued a total of 10,000 shares of its common stock as commitment fee for the purchase of July 2025 Convertible Note. These
shares were valued at $ 26,800 , the fair market value on the grant date using the reported closing share price on the date of grant, and
the Company recorded it as debt discount (See Note 11 - July 2025 Convertible Note ).
Common Shares Sold
for Cash
In June 2023, the Company entered into a sales
agreement (the “Sales Agreement”) with Roth Capital Partners, LLC (“Roth”) under which the Company may offer and
sell from time to time shares of its common stock having an aggregate offering price of up to $ 3.5 million. During the year ended
December 31, 2024, Roth sold an aggregate of 281,843 shares of common stock at an average price of $ 10.14 per share to
investors and the Company recorded net proceeds of $ 2,544,311 , net of commission and other offering costs of $ 313,541 .
F- 42
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 16 – EQUITY
(continued)
Common Shares and Warrants Sold for Cash
On July 14, 2025, the Company entered into that
certain securities purchase agreement (the “Securities Purchase Agreement”), with an accredited investor, Brown Stone Capital
Ltd. (the “Brown Stone”), pursuant to which the Company agreed to issue and sell to Brown Stone, upon the terms and conditions
set forth in the Securities Purchase Agreement, 121,200 shares of the Company’s common stock and pre-funded warrants to
purchase 354,300 shares of the Company’s common stock, in exchange for $ 475,500 . The total number of shares of the Company’s
common stock issuable pursuant to the pre-funded warrants is 354,300 shares. The closing of the transaction occurred on July
17, 2025, which is when the Company received net proceeds of $ 450,500 after deducting offering expenses of $ 25,000 .
The fair value of the pre-funded warrants
was $ 832,576 and was based on the Black-Scholes pricing model. Input assumptions used were as follows: stock price per share of $ 2.35 ,
a risk-free interest rate of 4.01 %; expected volatility of 91.10 %; expected life of 5 years ; and expected dividend
yield of 0 %. $ 354,297 of the total gross proceeds was allocated to the warrants based on the relative fair value allocation
method, which has been reflected in shareholders’ equity. The warrants were classified in shareholders’ equity as the number
of shares were fixed and determinable, and no other provisions precluded equity treatment. $ 121,203 of the total gross proceeds was
allocated as the value of common shares.
The direct costs related to the issuance of the
common shares and pre-funded warrants were $ 25,000 . These direct costs were recorded as an offset against gross proceeds with $ 18,628 being
recorded in additional paid-in capital and $ 6,372 being recorded in common shares on a relative fair value basis.
Common Shares Issued for Services
During the year ended December 31, 2024, the Company
issued a total of 145,153 shares of its common stock for services rendered. These shares were valued at $530,350, the fair market
values on the grant dates using the reported closing share prices on the dates of grant, and the Company recorded stock-based compensation
expense of $ 470,350 for the year ended December 31, 2024 and reduced accrued liabilities of $ 60,000 .
During the year ended December 31, 2025, the Company
issued a total of 606,494 shares of its common stock for services rendered and to be rendered. These shares were valued at $ 1,880,786 ,
the fair market values on the grant dates using the reported closing share prices on the dates of grant, and the Company recorded stock-based
compensation expense of $ 1,829,871 for the year ended December 31, 2025 and reduced accrued liabilities of $ 42,385 and recorded
prepaid expense of $8,530 as of December 31, 2025 which will be amortized over the rest of corresponding service periods.
Common Shares Issued
for Warrant Exercise
On November 18, 2024,
pursuant to the terms of related warrant agreements, the Company issued 42,381 shares of its common stock upon cashless exercise of warrants.
In March and April 2025, pursuant to the terms
of related warrant agreements, the Company issued an aggregate of 429,181 shares of its common stock upon cashless exercise
of warrants.
Common Shares Issued
for Adjustment for 1:15 Reverse Split
The Company issued 206,033 shares
of its common stock, resulting from the rounding up of the fractional shares at the one-for-fifteen reverse stock split effected on October
28, 2024.
Pre-Funded Warrants
Issued for Debt Modification
On December 15, 2024,
the Company issued to Mast Hill a common stock purchase warrant for the purchase of up to 150,000 shares of the Company’s
common stock. The Pre-Funded Warrants are immediately exercisable at issuance and until the Pre-Funded Warrants are exercised in full
and have an exercise price of $ 0.01 per share. The Pre-Funded Warrants were classified as a component of permanent equity as they
are freestanding financial instrument that is immediately exercisable, does not embody an obligation for the Company to repurchase its
own shares and permit the holder to receive a fixed number of shares of common stock upon exercise.
F- 43
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 16 – EQUITY
(continued)
Common Shares Issued for Debt Conversion
On May 29, 2025, the Company and the June 2024
Convertible Note holder entered into that certain waiver, pursuant to which, during the period from June 1, 2025 through December 31,
2025, the investor converted its June 2024 Convertible Note in the principal amount of $ 2,010,827 and unpaid interest of $ 233,795 into 2,244,622 shares
of common stock of the Company at a per share price of $ 1.00 (See Note 11).
Options
The following table summarizes
the shares of the Company’s common stock issuable upon exercise of options outstanding at December 31, 2025:
Options Outstanding Options Exercisable
Range of Exercise Price Number
Outstanding at
December 31,
2025 Weighted
Average
Remaining
Contractual
Life (Years) Weighted
Average
Exercise
Price Number
Exercisable at
December 31,
2025 Weighted
Average
Exercise
Price
$ 2.93 – 31.20 15,419 2.82 $ 6.49 15,419 $ 6.49
$ 48.75 – 123.00 18,117 1.23 $ 79.87 18,117 $ 79.87
$ 154.50 – 228.00 7,633 4.00 $ 225.72 7,633 $ 225.72
$ 2.93 – 228.00 41,169 2.34 $ 79.43 41,169 $ 79.43
Stock option activity
for the years ended December 31, 2025 and 2024 was as follows:
Number of Options
Weighted Average Exercise Price
Outstanding at January 1, 2024
56,880
$ 149.03
Granted
10,265
$ 4.13
Expired
( 14,666 )
$ ( 275.14 )
Outstanding at December 31, 2024
52,479
$ 85.45
Granted
2,665
$ 3.26
Expired / cancelled / forfeited
( 13,975 )
$ ( 87.50 )
Outstanding at December 31, 2025
41,169
$ 79.43
Options exercisable at December 31, 2025
41,169
$ 79.43
The aggregate intrinsic value of both stock options
outstanding and stock options exercisable at December 31, 2025 was $ 0 .
The fair values of options granted during the
year ended December 31, 2025 were estimated at the date of grant using the Black-Scholes option-pricing model with the following assumptions:
volatility of 105.10 %, risk-free rate of 4.29 %, annual dividend yield of 0 %, and expected life of 3.00 years.
The aggregate fair value of the options granted during the year ended December 31, 2025 was $ 6,115 .
The fair values of options granted during the
year ended December 31, 2024 were estimated at the date of grant using the Black-Scholes option-pricing model with the following assumptions:
volatility of 83.10 % - 96.36%, risk-free rate of 3.47 % - 4.79 %, annual dividend yield of 0 %, and expected life
of 3.00 - 5.00 years. The aggregate fair value of the options granted during the year ended December 31, 2024 was
$28,694.
For the years ended December 31, 2025 and 2024,
stock-based compensation expense (adjustment) associated with stock options granted amounted to $(13,409) and $ 51,159 , of which, $ 14,829 and
$ 19,878 , respectively, was recorded as compensation and related benefits, and $( 28,238 ) and $ 31,281 was recorded as professional fees,
respectively.
F- 44
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 16 – EQUITY
(continued)
Options (continued)
A summary of the status of the Company’s
nonvested stock options granted as of December 31, 2025 and changes during the years ended December 31, 2025 and 2024 is presented below:
Number of Options
Weighted Average Exercise Price
Nonvested at January 1, 2024
5,311
$ 23.55
Granted
10,265
$ 4.13
Vested
( 9,633 )
$ ( 10.31 )
Nonvested at December 31, 2024
5,943
$ 11.54
Granted
2,665
$ 3.26
Cancelled
( 1,853 )
$ ( 27.40 )
Vested
( 6,755 )
$ ( 3.92 )
Nonvested at December 31, 2025
-
$ -
Warrants (Except Pre-Funded Warrants)
The following table summarizes the shares of the
Company’s common stock issuable upon exercise of warrants outstanding at December 31, 2025:
Warrants Outstanding Warrants Exercisable
Range of Exercise Price Number
Outstanding at
December 31,
2025 Weighted Average Remaining Contractual Life (Years) Weighted Average Exercise Price Number
Exercisable
at December 31,
2025 Weighted
Average
Exercise
Price
$ 7.50 – 37.50 86,593 3.42 $ 8.01 86,593 $ 8.01
$ 67.50 889 2.42 $ 67.50 889 $ 67.50
$ 187.50 8,264 1.30 $ 187.50 8,264 $ 187.50
$ 7.50 – 187.50 95,746 3.23 $ 24.06 95,746 $ 24.06
Stock warrant activity
for the years ended December 31, 2025 and 2024 was as follows:
Number of
Warrants
Weighted Average Exercise Price
Outstanding at January 1, 2024
43,035
$ 75.53
Issued
169,527
$ 10.28
Cancelled (*)
( 23,288 )
$ ( 32.85 )
Exercised
( 6,278 )
$ ( 50.77 )
Outstanding at December 31, 2024
182,996
$ 21.37
Exercised
( 87,250 )
$ ( 18.41 )
Outstanding and exercisable at December 31, 2025
95,746
$ 24.06
* Second Warrant, which was issued on May 23, 2023, July 6,
2023, October 9, 2023, and March 7, 2024, was cancelled in June 2024. Second Warrant, which was issued on June 5, 2024, is still outstanding
as of December 31, 2025 and 2024.
The aggregate intrinsic value of both stock warrants
outstanding and stock warrants exercisable at December 31, 2025 was $ 0 .
F- 45
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 16 – EQUITY
(continued)
Warrants (Except Pre-Funded Warrants) (continued)
Warrants Issued in
March 2024
In connection with the
issuance of March 2024 Convertible Note (See Note 11), the Company issued (i) a warrant to purchase 8,750 shares of common stock
with an exercise price of $ 30.00 exercisable until the five-year anniversary of March 7, 2024 (“First Warrant”), (ii) a warrant
to purchase 8,077 shares of common stock with an exercise price of $ 19.50 (“Second Warrant”), which warrant was never fair
valued and was cancelled and extinguished against payment of the March 2024 Convertible Note, to Mast Hill; and issued a warrant to purchase
700 shares of common stock with an exercise price of $ 30.00 exercisable until the five-year anniversary of March 7, 2024 to a third party
as a finder’s fee.
Based upon the Company’s
analysis of the criteria contained in ASC 815, the Company determined that all the warrants issued to Mast Hill and a third party as a
finder’s fee meet the definition of a derivative liability, as the Company cannot avoid a net cash settlement under certain circumstances.
The fair value of the 9,450 warrants with an exercise price of $ 30.00 exercisable until the five-year anniversary of March
7, 2024 was classified as a derivative liability on March 7, 2024. The fair values of the 9,450 warrants with an exercise price
of $ 30.00 exercisable until the five-year anniversary of March 7, 2024 issued on March 7, 2024 were computed using the Black-Scholes
option-pricing model with the following assumptions: stock price of $ 6.00 , volatility of 85.24 %, risk-free rate of 4.07 %, annual
dividend yield of 0 % and expected life of 5 years .
The warrants with an
exercise price of $ 30.00 exercisable until the five-year anniversary of March 7, 2024 issued to Mast Hill to purchase 8,750 shares
of the Company’s common stock were treated as a discount on the convertible note payable and were valued at $ 20,374 and were
amortized over the term of the March 2024 Convertible Note.
The warrants with an
exercise price of $ 30.00 exercisable until the five-year anniversary of March 7, 2024 issued to a third party as a finder’s
fee to purchase 700 shares of the Company’s common stock were treated as convertible debt issuance costs and were valued
at $ 1,679 and were amortized over the term of the March 2024 Convertible Note.
Warrants Issued in
June 2024
In connection with the issuance of June 2024 Convertible
Note (See Note 11), the Company issued (i) a warrant to purchase 66,667 shares of common stock with an exercise price of $ 9.75 exercisable
until the five-year anniversary of June 5, 2024 (“First Warrant”), (ii) a warrant to purchase 80,000 shares of common stock
with an exercise price of $ 7.50 exercisable until the five-year anniversary of June 5, 2024 (“Second Warrant”), which warrant
shall be cancelled and extinguished against payment of the June 2024 Convertible Note, to Mast Hill; and issued a warrant to purchase
5,333 shares of common stock with an exercise price of $ 9.75 exercisable until the five-year anniversary of June 5, 2024 to a third party
as a finder’s fee.
Based upon the Company’s analysis of the
criteria contained in ASC 815, the Company determined that all the warrants issued to Mast Hill and a third party as a finder’s
fee meet the definition of a derivative liability, as the Company cannot avoid a net cash settlement under certain circumstances. On March
31, 2025 and June 5, 2024, management determined the probability of failing to make an amortization payment when due to be remote and
as such the fair value of the 80,000 warrants with an exercise price of $ 7.50 exercisable until the five-year anniversary
of June 5, 2024, which warrant shall be cancelled and extinguished against payment of the June 2024 Convertible Note, has been estimated
to be zero. Accordingly, the fair value of the 72,000 warrants with an exercise price of $ 9.75 exercisable until the five-year
anniversary of June 5, 2024 was classified as a derivative liability on June 5, 2024. The fair values of the 72,000 warrants
with an exercise price of $ 9.75 exercisable until the five-year anniversary of June 5, 2024 issued on June 5, 2024 were computed
using the Black-Scholes option-pricing model with the following assumptions: stock price of $ 10.39 , volatility of 85.72 %, risk-free
rate of 4.31 %, annual dividend yield of 0 % and expected life of 5 years .
The warrants with an exercise price of $ 9.75 exercisable
until the five-year anniversary of June 5, 2024 issued to Mast Hill to purchase 66,667 shares of the Company’s common
stock were treated as a discount on the convertible note payable and were valued at $ 418,194 and were amortized over the term of
the June 2024 Convertible Note.
The warrants with an exercise price of $ 9.75 exercisable
until the five-year anniversary of June 5, 2024 issued to a third party as a finder’s fee to purchase 5,333 shares of
the Company’s common stock were treated as convertible debt issuance costs and were valued at $ 39,221 and were amortized over
the term of the June 2024 Convertible Note.
F- 46
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 16 – EQUITY
(continued)
Warrants (Except Pre-Funded Warrants) (continued)
Warrants Cancelled
in June 2024
As of June 5, 2024, the
Company paid in full of its outstanding May 2023 Convertible Note, July 2023 Convertible Note, October 2023 Convertible Note, and March
2024 Convertible Note and cancelled 23,288 warrants since these convertible notes were fully extinguished.
Warrants Exercised
On November 18, 2024, 6,278 warrants
were cashless exercised.
In March and April 2025, 87,250 warrants were
cashless exercised.
A
summary of the status of the Company’s nonvested stock warrants issued as of December 31, 2025 and changes during the years ended
December 31, 2025 and 2024 was presented below:
Number of Warrants
Weighted Average Exercise Price
Nonvested at January 1, 2024
15,211
$ 39.90
Issued
169,527
$ 10.28
Cancelled
( 23,288 )
$ ( 32.85 )
Vested
( 81,450 )
$ ( 12.10 )
Nonvested at December 31, 2024
80,000
$ 7.50
Vested
( 80,000 )
$ ( 7.50 )
Nonvested at December 31, 2025
-
$ -
Pre-Funded Warrants
The
number of pre-funded warrants outstanding as of December 31, 2025 is as follows:
Description
Number Outstanding
Weighted Average Exercise Price
Pre-funded warrants issued in December 2024
150,000
$ 0.01
Pre-funded warrants issued in July 2025
354,300
$ 0.0001
Outstanding at December 31, 2025
504,300
$ 0.0030
A
summary of pre-funded warrant activity during the years ended December 31, 2025 and 2024 is as follows:
Number of Pre-Funded Warrants
Weighted Average Exercise Price
Outstanding at January 1, 2024
-
$ -
Pre-funded warrants issued
150,000
$ 0.01
Outstanding at December 31, 2024
150,000
$ 0.01
Pre-funded warrants issued
354,300
$ 0.0001
Outstanding at December 31, 2025
504,300
$ 0.0030
F- 47
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 17 - STATUTORY
RESERVE AND RESTRICTED NET ASSETS
The Company’s PRC subsidiary, Avalon Shanghai,
is restricted in its ability to transfer a portion of its net asset to the Company. The payment of dividends by entities organized in
China is subject to limitations, procedures and formalities. Regulations in the PRC currently permit payment of dividends only out of
accumulated profits as determined in accordance with accounting standards and regulations in China.
The Company is required to make appropriations
to certain reserve funds, comprising the statutory surplus reserve and the discretionary surplus reserve, based on after-tax net income
determined in accordance with generally accepted accounting principles of the PRC (“PRC GAAP”). Appropriations to the statutory
surplus reserve are required to be at least 10 % of the after-tax net income determined in accordance with PRC GAAP until the reserve
is equal to 50 % of the entity’s registered capital. Appropriations to the discretionary surplus reserve are made at the discretion
of the Board of Directors. The statutory reserve may be applied against prior year losses, if any, and may be used for general business
expansion and production or increase in registered capital, but are not distributable as cash dividends. The Company did not make
any appropriation to statutory reserve for Avalon Shanghai during the years ended December 31, 2025 and 2024 as it incurred net loss in
the periods. As of both December 31, 2025 and 2024, the restricted amount as determined pursuant to PRC statutory laws totaled $ 6,578 .
Relevant PRC laws and regulations restrict the
Company’s PRC subsidiary, Avalon Shanghai, from transferring a portion of its net assets, equivalent to its statutory reserve and
its share capital, to the Company’s shareholders in the form of loans, advances or cash dividends. Only PRC entity’s accumulated
profit may be distributed as dividend to the Company’s shareholders without the consent of a third party. As of both December 31,
2025 and 2024, total restricted net assets amounted to $ 1,206,578 .
NOTE 18 – NONCONTROLLING
INTEREST
As of December
31, 2025, Dr. Yu Zhou, former director and former co-chief executive officer of Genexosome, who owns 40 % of the equity interests
of Genexosome, which is not under the Company’s control. During the years ended December 31, 2025 and 2024, the Company did not
allocate any net loss to the noncontrolling interest holder due to its inability to satisfy these deficits.
NOTE 19 – CONDENSED
FINANCIAL INFORMATION OF THE PARENT COMPANY
Pursuant to the requirements of Rule 12-04(a),
5-04(c) and 4-08(e)(3) of Regulation S-X, the condensed financial information of the parent company shall be filed when the restricted
net assets of consolidated subsidiary exceed 25 % of consolidated net assets as of the end of the most recently completed fiscal year.
For purposes of this test, restricted net assets of consolidated subsidiary shall mean that amount of the Company’s proportionate
share of net assets of consolidated subsidiary (after intercompany eliminations) which as of the end of the most recent fiscal year may
not be transferred to the parent company by subsidiary in the form of loans, advances or cash dividends without the consent of a third
party.
The Company performed a test on the restricted
net assets of consolidated subsidiary in accordance with such requirement and concluded that it was not applicable to the Company as the
restricted net assets of the Company’s PRC subsidiary did not exceed 25 % of the consolidated net assets of the Company, therefore,
the condensed financial statements for the parent company have not been required.
NOTE 20 - CONCENTRATIONS
Suppliers
No supplier
accounted for 10 % or more of the Company’s purchase during the years ended December
31, 2025 and 2024.
NOTE
21 – SEGMENT INFORMATION
The segment reporting structure uses the Company’s
management reporting structure as its foundation to reflect how the Company manages the businesses internally.
On December 12, 2025, the Company purchased 100 %
of RPM. During the year ended December 31, 2025, the management reporting structure was composed of two strategic business units, mainly
organized by services, led by the Company’s Chief Executive Officer , who is its CODM. Using the accounting guidance on segment reporting,
the Company determined that its two operating segments were aligned with its two reportable segments corresponding to its strategic business
units.
During the year ended December 31, 2024, the management
reporting structure was composed of one strategic business unit, mainly organized by services, led by the Company’s Chief Executive
Officer, who is its CODM. Using the accounting guidance on segment reporting, the Company determined that its one operating
segment was aligned with its one reportable segment corresponding to its strategic business unit.
F- 48
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE
21 – SEGMENT INFORMATION (continued)
On February 9, 2023, the Company purchased 40 %
of Lab Services MSO. During the first quarter of 2025, to preserve cash, the Company entered into discussions with Lab Services MSO for
the potential redemption of our investment and on February 26, 2025, the Company and Lab Services MSO entered into a Redemption and Abandonment
Agreement, whereby Lab Services MSO redeemed the 40 % equity interest in Lab Services MSO held by the Company. Beginning in February
2025, the Company no longer offers laboratory services. During the year ended December 31, 2025, the Company operated in two reportable
business segments: (1) the AI generated polishing segment (which commenced on December 12, 2025), and (2) laboratory testing services
segment (which ended on February 26, 2025) since Lab Services MSO’s operating results were regularly reviewed by the Company’s
chief operating decision maker to make decisions about resources to be allocated to the segment and assess its performance. During the
year ended December 31, 2024, the Company operated in one reportable business segment: laboratory testing services segment since
Lab Services MSO’s operating results were regularly reviewed by the Company’s chief operating decision maker to make decisions
about resources to be allocated to the segment and assess its performance. The Company regularly reviewed the operating results and performance
of Lab Services MSO, which was the Company’s equity method investee.
The accounting policies for the segments
are the same as those described in Note 3. Our reportable segments are aligned principally around the differences in services. Income
from equity method investment – Lab Services MSO is calculated by subtracting amortization of intangible assets acquired from acquisition
from the Company’s share of Lab Services MSO’s net income; and AI generated publishing income is calculated by subtracting
AI generated publishing cost of revenue and AI generated publishing operating expenses from AI generated publishing revenue. The assets
and certain expenses related to corporate activities are not allocated to the segments.
Discontinued operations are not included in the
applicable reportable segments.
Information with respect to these reportable business
segments for the years ended December 31, 2025 and 2024 was as follows:
Year Ended December 31, 2025
Lab
AI
Services
Generated
Corporate /
MSO
Polishing
Other
Total
Income from equity method investment - Lab Services MSO
$ 392,677
$ -
$ -
$ 392,677
Other operating expenses
-
( 94,553 )
( 7,889,483 )
( 7,984,036 )
Other (expense) income:
Interest expense
-
-
( 1,456,694 )
( 1,456,694 )
Loss on extinguishment of debt
-
-
( 9,076,587 )
( 9,076,587 )
Other income
-
100
605,667
605,767
Net income (loss)
$ 392,677
$ ( 94,453 )
$ ( 17,817,097 )
$ ( 17,518,873 )
Year Ended December 31, 2024
Lab
Services
Corporate /
MSO
Other
Total
Loss from equity method investment - Lab Services MSO
$ ( 846,588 )
$ -
$ ( 846,588 )
Other operating expenses
-
( 3,994,662 )
( 3,994,662 )
Other expense:
Interest expense
-
( 1,659,745 )
( 1,659,745 )
Other expense
-
( 538,609 )
( 538,609 )
Net loss
$ ( 846,588 )
$ ( 6,193,016 )
$ ( 7,039,604 )
Identifiable long-lived tangible assets at December 31, 2025 and 2024
December 31,
2025
December 31,
2024
Corporate/Other
$ 727
$ 1,298
Identifiable long-lived tangible assets at December 31, 2025 and 2024
December 31,
2025
December 31,
2024
China
$ 727
$ 1,298
F- 49
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 22 – COMMITMENTS
AND CONTINGENCIES
Litigation
From time to time, the Company is subject to ordinary
routine litigation incidental to its normal business operations. The Company is not currently a party to, and its property is not subject
to, any material legal proceedings, except as set forth below.
On October 28, 2019, Research Institute at Nationwide
Children’s Hospital (“Research Institute”) filed a Complaint in the United States District Court for the Southern District
of Ohio Eastern Division against Dr. Zhou, Li Chen, the Company and Genexosome with various claims against the Company and Genexosome
including misappropriation of trade secrets in violation of the Defend Trade Secrets Act of 2016 and violation of Ohio Uniform Trade Secrets
Act. The Company, Genexosome and the Research Institute entered into a Settlement Agreement dated June 7, 2022 (the “Settlement
Date”) whereby the Company agreed to pay the Research Institute $ 450,000 on each of the sixty-day, one year and two-year
anniversaries of the Settlement Date. In addition, the Company agreed to pay the Research Institute 30 % of the Company’s initial
pre-tax profit of $ 3,333,333 , 20 % of the Company’s second pre-tax profit of $ 3,333,333 and 10 % of the Company’s
third pre-tax profit of $ 3,333,333 . The parties provided a mutual release as well. As of December 31, 2025 and 2024, the accrued litigation
settlement amounted to $ 363,450 and $ 373,450 , respectively.
Operating
Leases Commitment
The Company is a party to leases for office space.
These lease agreements expire through December 2026. Rent expense under all operating leases amounted to approximately $ 97,000 and
$ 127,000 for the years ended December 31, 2025 and 2024, respectively. Supplemental cash flow information related to leases
for the years ended December 31, 2025 and 2024 is as follows:
Years Ended December 31,
2025
2024
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows paid for operating lease
$ 81,650
$ 125,076
Right-of-use assets obtained in exchange for lease obligation:
Operating lease
$ 127,486
$ -
The following table summarizes the maturity of lease liabilities under
operating lease as of December 31, 2025:
For the Year Ending December 31:
Operating Lease
2026
$ 6,000
2027 and thereafter
-
Total lease payments
6,000
Amount of lease payments representing interest
-
Total present value of operating lease liabilities
$ 6,000
NOTE 23 – SUBSEQUENT
EVENTS
The Company evaluated
subsequent events and transactions that occurred after the balance sheet date up to the date that the financial statements were issued.
Based upon this review, other than as described below, the Company did not identify any subsequent events that would have required adjustment
or disclosure in the financial statements.
Common Shares Issued for Debt Conversion
During the period from January 1, 2026 through
March 17, 2026, an investor converted its convertible note in the principal amount of $ 545,949 and unpaid interest of $ 5,525 into 551,474
shares of common stock of the Company at a per share price of $ 1.00 .
Common Shares Issued for Pre-Funded Warrants
Exercise
In January 2026, the Company issued an aggregate
of 354,257 shares of its common stock upon cashless exercise of pre-funded warrants.
Common Shares Issued for Services
During the period from January 1, 2026 through
March 17, 2026, the Company issued a total of 505,000 shares of its common stock for services rendered and to be rendered. These
shares were valued at $ 522,800 , the fair market values on the grant dates using the reported closing share prices on the dates of grant.
Common Shares Issued for Warrant Exercise
In February 2026, pursuant to the terms of related
warrant agreements, the Company issued an aggregate of 1,268,672 shares of its common stock upon cashless exercise of warrants.
F- 50
AVALON GLOBOCARE CORP. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 23 – SUBSEQUENT EVENTS (continued)
Securities Purchase
Agreements
On February 11, 2026,
the Company entered into a securities purchase agreement with an accredited investor pursuant to which the Company issued to the investor
a promissory note in the principal amount of $ 233,910 , (inclusive of a $ 26,910 original issuance discount) for gross proceeds of $ 207,000 .
On February 19, 2026, the Company entered
into a securities purchase agreement with an accredited investor pursuant to which the Company issued to the investor a promissory note
in the principal amount of $ 233,910 (inclusive of a $ 26,910 original issuance discount) for gross proceeds of $ 207,000 .
On February 26, 2026, the Company entered into
securities purchase agreements with certain institutional investors for the issuance and sale in a private placement of (i) 490,197 shares
of the Company’s common stock at a purchase price of $ 0.51 per share; (ii) pre-funded warrants at a purchase price of 0.5099 per
pre-funded warrant to purchase up to an aggregate of 5,882,353 shares of the Company’s common stock; (iii) Series A-1 warrants to
purchase up to 6,372,550 shares of the Company’s common stock; and (iv) Series A-2 warrants to purchase up to 6,372,550 shares of
the Company’s common stock.
Amendment to Unsecured Bridge Note
On February 15, 2026, the Company entered into
Amendment #2 (the “Note Amendment”) to unsecured bridge note dated December 11, 2025 in the original principal amount of $ 375,000 .
The Note Amendment extended the time periods under the bridge note for the first payment deadline, the second payment deadline and third
payment deadline as follows: (i) the first payment deadline under this Note Amendment is extended to March 16, 2026 from February 15,
2026; the second payment deadline under the Note Amendment is extended to April 15, 2026 from March 15, 2026 and (iii) the third payment
deadline under the Note Amendment is extended to May 15, 2026 from April 15, 2026.
Amended and Restated Membership Interest Purchase
Agreement
As previously reported, on November 17, 2023,
the Company entered into a Membership Interest Purchase Agreement (the “MIPA”) with Wenzhao Lu, the Chairman of the Company’s
Board of Directors, pursuant to which (i) Mr. Lu acquired from the Company 30 % of the total outstanding membership interests of Avalon
RT 9 for a cash purchase price of $ 3 million (the “Acquisition”), and (ii) for a period of twelve months following the closing
of the Acquisition, Mr. Lu shall have the option to purchase from the Company up to an additional 70 % of the outstanding membership interests
of Avalon RT 9 for a purchase price of up to $ 7 million.
On February 18, 2026, the Company and Mr. Lu entered
into an Amended and Restated Membership Interest Purchase Agreement (the “Amended MIPA”), pursuant to which the Company sold
to Mr. Lu 100 % of the membership interests of Avalon RT 9 for (i) approximately $ 3.1 million, and (ii) the satisfaction, in full, of an
approximately $ 5.9 million balance due on an existing mortgage financing. This represents a total amended aggregated purchase price of
approximately $ 9 million.
Directors Resignation and Appointment
On February 24, 2026,
each of William B. Stilley, III, Wilbert J. Tauzin II and Tevi Troy informed the Company that they will be resigning from the Company’s
Board of Directors (the “Board”) as well as the Company’s Board committees on which they respectively served effective
as of February 24, 2026. Messrs. Stilley’s, Tauzin’s and Troy’s resignations were not the result of any disagreement
with the Company, any matter related to the Company’s operations, policies or practices, the Company’s management or the Board.
On February 24, 2026,
the Board appointed (i) Lourdes Felix as a member and Chair of the audit committee and member of the compensation committee; (ii) Michael
Mathews as a member of the audit committee, the compensation committee and the nominating and corporate governance committee and Chair
of the nominating and corporate governance committee; and (ii) Steven Sanders as lead independent director and Chair of the compensation
committee. All of the foregoing appointments are effective as of February 24, 2026.
F- 51