Co-Diagnostics, Inc. 10-Q

Item 1. Financial Statements CO – DIAGNOSTICS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) March 31, 2025 December 31, 2024 Assets Current assets Cash and cash equivalents $ 1,903,034 $ 2,936,544 Marketable investment securities 19,575,902 26,811,098 Accounts receivable, net 136,391 132,570 Inventory, net 1,083,309 1,072,724 Prepaid expenses and other current assets 1,132,855 1,338,762 Total current assets 23,831,491 32,291,698 Property and equipment, net 2,593,808 2,761,280 Operating lease right-of-use asset 1,893,422 2,114,876 Intangible assets, net 26,101,000 26,101,000 Investment in joint venture 729,621 731,065 Total assets $ 55,149,342 $ 63,999,919 Liabilities and stockholders’ equity Current liabilities Accounts payable $ 2,712,642 $ 3,294,254 Accrued expenses 1,610,890 2,562,169 Operating lease liability, current 902,881 915,619 Contingent consideration liabilities, current 109,275 502,819 Deferred revenue 40,857 40,857 Total current liabilities 5,376,545 7,315,718 Long-term liabilities Income taxes payable 725,127 713,643 Operating lease liability 1,028,282 1,236,560 Contingent consideration liabilities 98,557 422,080 Total long-term liabilities 1,851,966 2,372,283 Total liabilities 7,228,511 9,688,001 Commitments and contingencies (Note 10) - - Stockholders’ equity Convertible preferred stock, $ 0.001 par value; 5,000,000 shares authorized; 0 shares issued and outstanding as of March 31, 2025 and December 31, 2024, respectively - - Common stock, $ 0.001 par value; 100,000,000 shares authorized; 38,421,321 shares issued and 33,572,643 shares outstanding as of March 31, 2025 and 37,902,222 shares issued and 33,053,544 shares outstanding as of December 31, 2024 38,421 37,902 Treasury stock, at cost; 4,848,678 shares held as of March 31, 2025 and December 31, 2024, respectively ( 15,575,795 ) ( 15,575,795 ) Additional paid-in capital 103,701,665 102,472,210 Accumulated other comprehensive income 330,653 418,443 Accumulated deficit ( 40,574,113 ) ( 33,040,842 ) Total stockholders’ equity 47,920,831 54,311,918 Total liabilities and stockholders’ equity $ 55,149,342 $ 63,999,919 See accompanying notes to unaudited condensed consolidated financial statements 3 CO – DIAGNOSTICS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS (Unaudited) 2025 2024 Three Months Ended March 31, 2025 2024 Product revenue $ 50,277 $ 252,745 Grant revenue - 215,109 Total revenue 50,277 467,854 Cost of revenue 21,590 234,505 Gross profit 28,687 233,349 Operating expenses Sales and marketing 657,030 1,563,682 General and administrative 2,773,149 2,918,803 Research and development 4,870,019 5,679,678 Depreciation and amortization 280,445 330,573 Total operating expenses 8,580,643 10,492,736 Loss from operations ( 8,551,956 ) ( 10,259,387 ) Other income, net Interest income, net 13,601 362,733 Realized gain on investments 301,465 228,070 Gain on remeasurement of acquisition contingencies 717,067 450,260 Loss on equity method investment in joint venture ( 1,444 ) ( 70,955 ) Total other income, net 1,030,689 970,108 Loss before income taxes ( 7,521,267 ) ( 9,289,279 ) Income tax provision 12,004 22,764 Net loss $ ( 7,533,271 ) $ ( 9,312,043 ) Other comprehensive income (loss) Change in net unrealized gains (losses) on marketable securities, net of tax ( 87,790 ) 79,855 Total other comprehensive income (loss) $ ( 87,790 ) $ 79,855 Comprehensive loss $ ( 7,621,061 ) $ ( 9,232,188 ) Loss per common share: Basic and Diluted $ ( 0.24 ) $ ( 0.31 ) Weighted average shares outstanding: Basic and Diluted 32,048,953 29,842,874 See accompanying notes to unaudited condensed consolidated financial statements 4 CO – DIAGNOSTICS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) 2025 2024 Three Months Ended March 31, 2025 2024 Cash flows from operating activities Net loss $ ( 7,533,271 ) $ ( 9,312,043 ) Adjustments to reconcile net loss to cash used in operating activities: Depreciation and amortization 280,445 330,573 Stock-based compensation expense 875,228 1,571,234 Change in fair value of acquisition contingencies ( 717,067 ) ( 450,260 ) Non-cash lease expense 438 8,527 Realized gain on investments ( 301,465 ) ( 228,070 ) Loss from equity method investment 1,444 70,955 Provision for (recoveries of) credit losses 4,143 ( 14,658 ) Inventory obsolescence expense (recovery) ( 37,321 ) 48,702 Changes in assets and liabilities: Accounts receivable ( 7,964 ) ( 116,284 ) Prepaid expenses and other assets 205,907 ( 126,399 ) Inventory 26,736 66,211 Deferred revenue - ( 55,972 ) Income taxes payable 11,484 19,832 Accounts payable, accrued expenses and other liabilities ( 1,553,951 ) ( 302,682 ) Net cash used in operating activities ( 8,745,214 ) ( 8,490,334 ) Cash flows from investing activities Purchases of property and equipment ( 91,913 ) ( 402,293 ) Proceeds from maturities of marketable investment securities 13,893,675 17,382,925 Purchases of marketable securities ( 6,444,804 ) ( 307,925 ) Net cash provided by investing activities 7,356,958 16,672,707 Cash flows from financing activities Issuance of common stock related to at-the-market offering, net of offering costs 354,746 - Net cash provided by financing activities 354,746 - Net increase (decrease) in cash and cash equivalents ( 1,033,510 ) 8,182,373 Cash and cash equivalents at beginning of period 2,936,544 14,916,878 Cash and cash equivalents at end of period $ 1,903,034 $ 23,099,251 Supplemental disclosure of cash flow information Income taxes paid $ - $ - See accompanying notes to unaudited condensed consolidated financial statements 5 CO – DIAGNOSTICS, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (Unaudited) Shares Amount Shares Amount Stock Capital Income (Deficit) Equity Convertible Preferred Stock Common Stock Treasury Additional Paid-in Accumulated Other Comprehensive Accumulated Earnings Total Stockholders’ Shares Amount Shares Amount Stock Capital Income (Deficit) Equity Balance as of December 31, 2024 - $ - 37,902,222 $ 37,902 $ ( 15,575,795 ) $ 102,472,210 $ 418,443 $ ( 33,040,842 ) $ 54,311,918 Issuance of common stock related to at-the-market offering, net of offering costs - - 519,099 519 - 354,227 - - 354,746 Stock-based compensation - - - - - 875,228 - - 875,228 Other comprehensive income (loss), net of tax - - - - - - ( 87,790 ) - ( 87,790 ) Net loss - - - - - - - ( 7,533,271 ) ( 7,533,271 ) Balance as of March 31, 2025 - $ - 38,421,321 $ 38,421 $ ( 15,575,795 ) $ 103,701,665 $ 330,653 $ ( 40,574,113 ) $ 47,920,831 Convertible Preferred Stock Common Stock Treasury Additional Paid-in Accumulated Other Comprehensive Accumulated Earnings Total Stockholders’ Shares Amount Shares Amount Stock Capital Income (Deficit) Equity Balance as of December 31, 2023 - $ - 36,108,346 $ 36,108 $ ( 15,575,795 ) $ 96,808,436 $ 146,700 $ 4,598,166 $ 86,013,615 Balance - $ - 36,108,346 $ 36,108 $ ( 15,575,795 ) $ 96,808,436 $ 146,700 $ 4,598,166 $ 86,013,615 Stock-based compensation - - 18,750 19 - 1,571,215 - - 1,571,234 Other comprehensive income (loss), net of tax - - - - - - 79,855 - 79,855 Net loss - - - - - - - ( 9,312,043 ) ( 9,312,043 ) Balance as of March 31, 2024 - $ - 36,127,096 $ 36,127 $ ( 15,575,795 ) $ 98,379,651 $ 226,555 $ ( 4,713,877 ) $ 78,352,661 Balance - $ - 36,127,096 $ 36,127 $ ( 15,575,795 ) $ 98,379,651 $ 226,555 $ ( 4,713,877 ) $ 78,352,661 See accompanying notes to unaudited condensed consolidated financial statements 6 CO – DIAGNOSTICS, INC. AND SUBSIDIARIES NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) Note 1 – Overview and Basis of Presentation Description of Business Co-Diagnostics, Inc., a Utah corporation (the “Company” or “CODX”), is a molecular diagnostics company that develops, manufactures and markets state-of-the-art diagnostics technologies. The Company’s technologies are utilized for tests that are designed using the detection and/or analysis of nucleic acid molecules (DNA or RNA). The Company also uses its proprietary technology to design specific tests for its Co-Dx™ PCR platform and to locate genetic markers for use in applications other than infectious disease. In connection with the sale of our tests we may sell diagnostic equipment from other manufacturers as self-contained lab systems. Unaudited Condensed Consolidated Financial Statements The accompanying unaudited condensed consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and the rules and regulations of the Securities and Exchange Commission (“SEC”) for interim financial information as they are prescribed for smaller reporting companies. As permitted under those rules and regulations, certain notes or other financial information normally included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted. Accordingly, the accompanying unaudited condensed consolidated financial statements do not include all the information and footnotes required by U.S. GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary to make the financial statements not misleading have been included. Operating results for the three months ended March 31, 2025 are not necessarily indicative of the results that may be expected for the year ending December 31, 2025. These statements should be read in conjunction with the Company’s audited financial statements and related notes for the year ended December 31, 2024, included in the Company’s Annual Report on Form 10-K filed with the SEC on March 27, 2025. A summary of the Company’s significant accounting policies is set forth in Note 2 to the consolidated financial statements in its Annual Report on Form 10-K for the year ended December 31, 2024. Use of Estimates The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported in the financial statements and the accompanying notes. Such estimates include receivables and other long-lived assets, legal contingencies, income taxes, share based arrangements, and others. These estimates and assumptions are based on management’s best estimates and judgments. Actual amounts and results could differ from those estimates. Liquidity and Going Concern In accordance with Accounting Standards Codification (“ASC”) 205-40, Going Concern, (“ASC 205-40”) the Company evaluated whether there are conditions and events, considered in the aggregate, that raise substantial doubt about the Company’s ability to continue as a going concern within one year after the date on which this Quarterly Report on Form 10-Q is filed. Based on the Company’s cash, cash equivalents, and short-term investments as of March 31, 2025, the Company’s current and forecasted level of operations, and its forecasted cash flows, the Company’s ability to continue as a going concern is dependent upon its ability to obtain the necessary financing to meet its obligations and repay its liabilities arising from normal business operations when they come due, and to generate profitable operations in the future. Management plans to provide for the Company’s capital requirements through equity financing, including through selling shares under the Company’s ATM Agreement, seeking additional grant funding, and through operational efficiencies. Our ability to obtain additional financing in equity capital markets is subject to several factors, including market and economic conditions, our performance and investor sentiment with respect to us and our industry. Accordingly, there can be no assurance that the Company will be able to raise a sufficient amount of additional capital to fund operations with terms acceptable to the Company, or at all. Because certain elements of management’s plans to mitigate the conditions that raised substantial doubt about the Company’s ability to continue as a going concern are outside of the Company’s control, including the ability to raise capital through equity or other financings, those elements cannot be considered probable according to ASC 205-40, and therefore cannot be considered in the evaluation of mitigating factors. As a result, management has concluded that substantial doubt exists about the Company’s ability to continue as a going concern for 12 months from the date these condensed consolidated financial statements are issued. 7 The condensed consolidated financial statements as of March 31, 2025 have been prepared under the assumption that the Company will continue as a going concern for the next 12 months after these financial statements are issued, and that contemplates the realization of assets and satisfaction of liabilities and commitments in the normal course of business. The Company’s ability to continue as a going concern is dependent upon its uncertain ability to obtain additional capital, reduce expenditures, and execute on its business plans. These consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty. Note 2 – Summary of Significant Accounting Policies Reclassifications Certain prior year amounts have been reclassified to conform with the current year’s presentation. These reclassifications have no impact on the previously reported results. Operating Segments The Company operates as one operating segment. Operating segments are defined as components of an entity for which separate financial information is regularly evaluated by the chief operating decision maker (“CODM”), which is the Company’s Chief Executive Officer, in deciding how to allocate resources and assess performance. The Company’s CODM evaluates financial information and resources and assesses the performance of these resources on a consolidated basis. There is no expense or asset information that is supplemental to information disclosed within the condensed consolidated financial statements, that is regularly provided to the CODM. The allocation of resources and assessment of performance of the operating segment is based on consolidated net loss and functional expenses as reported on our condensed consolidated statements of operations and comprehensive loss. Because the Company operates as one operating segment, financial segment information, including expense and asset information, can be found in the condensed consolidated financial statements. All material long-lived assets are based in the United States. Accounts Receivable Trade accounts receivable are recorded at the invoiced amount (net of allowance) and do not bear interest. The Company maintains an allowance for doubtful accounts for amounts the Company does not expect to collect. In establishing the required allowance, management considers historical losses, current market condition, customers’ financial condition, the age of receivables, and current payment patterns. Account balances are written off against the allowance once the receivable is deemed uncollectible. Recoveries of trade receivables previously written off are recorded when collected. At March 31, 2025 total accounts receivable was $ 240,805 with an allowance for uncollectable accounts of $ 104,414 resulting in a net amount of $ 136,391 . At December 31, 2024 total accounts receivable was $ 242,625 with an allowance for uncollectable accounts of $ 110,055 resulting in a net amount of $ 132,570 . At December 31, 2023 total accounts receivable was $ 504,264 with an allowance for uncollectable accounts of $ 200,338 resulting in a net amount of $ 303,926 . Inventory Inventory is stated at the lower of cost or net-realizable value. Inventory cost is determined on a first-in first-out basis that approximates average cost in accordance with ASC 330-10-30-12. At March 31, 2025, the Company had $ 1,083,309 in inventory, of which $ 588,494 was finished goods and $ 494,815 was raw materials. At December 31, 2024, the Company had $ 1,072,724 in inventory, of which $ 567,281 was finished goods and $ 505,443 was raw materials. The Company establishes reserves to reduce low-moving, obsolete, or unusable inventories to their estimated useful or scrap values. The Company recognized $ 41,474 and $ 311,339 related to the change in inventory reserves during the three months ended March 31, 2025 and 2024, respectively. 8 Revenue Recognition The Company generates revenue from customers from product and license sales. The Company recognizes revenue from customers when all of the following criteria are satisfied: (i) identification of the promised goods or services in the contract; (ii) determination of whether the promised goods or services are performance obligations, including whether they are distinct in the context of the contract; (iii) measurement of the transaction price, including the constraint on variable consideration; (iv) allocation of the transaction price to the performance obligations; and (v) recognition of revenue when, or as the Company satisfies each performance obligation. The Company constrains revenue by giving consideration to factors that could otherwise lead to a probable reversal of revenue. The Company records any payments received from customers prior to the Company fulfilling its performance obligation(s) as deferred revenue. Grant Revenue The Company may submit applications to receive grant funding from governmental and non-governmental entities. The Company accounts for grants by analogizing to the contribution accounting model under ASC 958-605, Not-for-Profit Entities (“ASC 958”). Revenues from grants, contracts, and awards provided by governmental and non-governmental agencies are recorded based upon the terms of the specific agreements. The Company recognizes grant funding without conditions or continuing performance obligations as revenue in the consolidated statements of operations and comprehensive income (loss). The Company recognizes grant funding with conditions or continuing performance obligations as deferred revenue in the consolidated balance sheets if the conditions or performance obligations have not yet been met. The Company recognized grant funding revenue of $ 0 and $ 0.2 million during the three months ended March 31, 2025 and 2024, respectively. At March 31, 2025, and December 31, 2024, the Company has also recorded $ 0.1 million of deferred revenue related to grant funding for which the cash was received, but the underlying conditions or performance obligations have not yet been met. Cash received from federal grants, contracts, and awards can be subject to audit by the grantor and, if the examination results in a disallowance of any expenditure, repayment could be required. Income Taxes The Company accounts for income taxes in accordance with the liability method of accounting for income taxes. Under this method, d eferred income tax assets and deferred income tax liabilities represent the tax effect of temporary differences between financial reporting and tax reporting measured at enacted tax rates in effect for the year in which the differences are expected to reverse. The Company recognizes only the impact of tax positions that, based on their technical merits, are more likely than not to be sustained upon an audit by the taxing authority. Valuation allowances are provided when it is more-likely-than-not that some or all of the deferred income tax assets may not be realized. In assessing the need for a valuation allowance, the Company has considered its historical levels of income, expectations of future taxable income and ongoing tax planning strategies. Developing the provision for income taxes, including the effective tax rate and analysis of potential tax exposure items, if any, requires significant judgment and expertise in federal and state income tax laws, regulations and strategies, including the determination of deferred income tax assets and liabilities and any estimated valuation allowances deemed necessary to value deferred income tax assets. Judgments and tax strategies are subject to audit by various taxing authorities. The Company has uncertain income tax positions in the condensed consolidated financial statements, and adverse determinations by these taxing authorities could have a material adverse effect on the condensed consolidated financial positions, result of operations, or cash flows. Concentrations Risk and Significant Customers The Company had certain customers which were each responsible for generating 10 % or more of the total revenue for the three months ended March 31, 2025. Three customers accounted for approximately 59 % of product revenue recognized during the three months ended March 31, 2025. Three customers accounted for approximately 69 % of product revenue, and one granting agency accounted for 100 % of grant revenue recognized during the three months ended March 31, 2024. 9 Two customers individually accounted for more than 10 % of accounts receivable at March 31, 2025 and two customers individually accounted for more than 10 % of accounts receivable at December 31, 2024. These customers together accounted for approximately 89 % and 94 % of accounts receivable at March 31, 2025 and December 31, 2024, respectively. Recently Issued Accounting Standards From time to time, new accounting pronouncements are issued by the Financial Accounting Standards Board (“FASB”) that are adopted by the Company as of the specified effective date. If not discussed, management believes that the impact of recently issued standards, which are not yet effective, will not have a material impact on the Company’s financial statements upon adoption. In November 2023, the FASB issued Accounting Standards Update (“ASU”) 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, which improves reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses. The standard is effective for full year 2024 reporting, and for interim reporting beginning in 2025. The adoption of this ASU did not change the way the Company evaluates its reportable segments and, as a result, did not have a material impact on the Company’s segment-related disclosures. In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, which requires an entity to disclose annually additional information related to the company’s income tax rate reconciliation and income taxes paid during the period. The guidance should be applied prospectively with the option to apply the standard retrospectively. The standard becomes effective for the Company for full year 2025 reporting. The Company is currently evaluating the impact of this new standard on its consolidated financial statements. In November 2024, the FASB issued ASU 2024-03, Income Statement (Subtopic 220-40): Reporting Comprehensive Income - Expense Disaggregation Disclosures, which requires an entity to disclose on an annual and interim basis, disaggregated information about specific income statement expense categories. The guidance should be applied prospectively with the option to apply the standard retrospectively. The standard becomes effective for the Company for full year 2027 reporting. The Company is currently evaluating the impact of this new standard on its consolidated financial statements. Note 3 – Cash, Cash Equivalents, and Financial Instruments The following table shows the Company’s cash, cash equivalents, and marketable investment securities by significant investment category: Schedule of Cash, Cash Equivalents and Marketable Investment Securities March 31, 2025 Adjusted Cost Total Unrealized Gains / (Losses) Fair Value Cash and Cash Equivalents Marketable Investment Securities Cash $ 1,903,034 $ - $ 1,903,034 $ 1,903,034 $ - Level 2: U.S. treasury securities 19,245,249 330,653 19,575,902 - 19,575,902 Subtotal 19,245,249 330,653 19,575,902 - 19,575,902 Total $ 21,148,283 $ 330,653 $ 21,478,936 $ 1,903,034 $ 19,575,902 10 December 31, 2024 Adjusted Cost Total Unrealized Gains / (Losses) Fair Value Cash and Cash Equivalents Marketable Investment Securities Cash $ 2,936,544 $ - $ 2,936,544 $ 2,936,544 $ - Level 2: U.S. treasury securities 26,392,655 418,443 26,811,098 - 26,811,098 Subtotal 26,392,655 418,443 26,811,098 - 26,811,098 Total $ 29,329,199 $ 418,443 $ 29,747,642 $ 2,936,544 $ 26,811,098 Marketable investment securities held as of March 31, 2025 mature over the next 12 months. Note 4 – Fair Value Measurements The Company measures and records certain financial assets and liabilities at fair value on a recurring basis. Fair value is based on the price that would be received from selling an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The following three levels of inputs are used to measure the fair value of financial assets and liabilities: Level 1: Quoted market prices in active markets for identical assets or liabilities. Level 2: Observable market-based inputs or unobservable inputs that are corroborated by market data. Level 3: Unobservable inputs that are not corroborated by market data. The following table summarizes the assets and liabilities measured at fair value on a recurring basis as of March 31, 2025 and December 31, 2024, by level within the fair value hierarchy: Schedule of Fair Value Assets and Liabilities (Level 1) (Level 2) (Level 3) Total March 31, 2025 (Level 1) (Level 2) (Level 3) Total Assets: Cash equivalents $ 225,132 $ - $ - $ 225,132 Marketable securities (U.S. treasury bills and notes) - 19,575,902 - 19,575,902 Total assets measured at fair value $ 225,132 $ 19,575,902 $ - $ 19,801,034 Liabilities: Contingent consideration - common stock $ - $ - $ 207,832 $ 207,832 Contingent consideration - warrants - - - - Total liabilities measured at fair value $ - $ - $ 207,832 $ 207,832 11 (Level 1) (Level 2) (Level 3) Total December 31, 2024 (Level 1) (Level 2) (Level 3) Total Assets: Cash equivalents $ 441,000 $ - $ - $ 441,000 Marketable securities (U.S. treasury bills and notes) - 26,811,098 - 26,811,098 Total assets measured at fair value $ 441,000 $ 26,811,098 $ - $ 27,252,098 Liabilities: Contingent consideration - common stock $ - $ - $ 743,794 $ 743,794 Contingent consideration - warrants - - 181,105 181,105 Total liabilities measured at fair value $ - $ - $ 924,899 $ 924,899 The Company’s financial instruments that are measured at fair value on a recurring basis consist of U.S. treasury bills and notes as of March 31, 2025 and December 31, 2024. The fair value of contingent consideration is calculated using a discounted probability weighted valuation model. Discount rates used in such calculations are a significant assumption that are not observed in the market, and therefore, the resulting fair value represents a Level 3 measurement. The changes for Level 3 items measured at fair value on a recurring basis are as follows: Schedule of Changes in the Fair Value Measurement Fair value as of December 31, 2024 $ 924,899 Change in fair value of contingent consideration issued for business acquisitions ( 717,067 ) Fair value as of March 31, 2025 $ 207,832 The fair value of the contingent consideration is based on the fair value of the contingent consideration-common stock and contingent consideration-warrants. The fair value of the contingent consideration-common stock is equal to the probability-adjusted value of the Company’s common stock as of the valuation date. The fair value of the contingent consideration-warrants is equal to the probability adjusted value of a call option with terms consistent with the terms of the warrants as of the valuation date. Prior to the probability adjustments, the warrants were valued based on the following inputs: Schedule of Contingent Consideration Common Stock and Warrants March 31, 2025 December 31, 2024 Stock price $ 0.31 $ 0.75 Strike price $ 9.13 $ 9.13 Volatility 419.1 % 246.4 % Risk-free rate 4.0 % 4.3 % Expected term (years) 1.8 2.0 12 Fair Value of Other Financial Instruments The carrying amounts of certain financial instruments, including cash held in banks, accounts receivable, notes receivable, accounts payable, accrued liabilities, and other liabilities approximate fair value due to their short-term maturities and are excluded from the fair value tables above. Note 5 – Intangible Assets, Net Intangible assets, net consisted of the following: Schedule of Intangible Assets, Net March 31, 2025 Weighted-Average Gross Net Useful Life (1) Carrying Accumulated Carrying (in Years) Amount Amortization Amount In-process research and development Indefinite $ 26,101,000 $ - $ 26,101,000 Non-competition agreements 1,094,000 ( 1,094,000 ) - Total intangible assets $ 27,195,000 $ ( 1,094,000 ) $ 26,101,000 December 31, 2024 Weighted-Average Gross Net Useful Life (1) Carrying Accumulated Carrying (in Years) Amount Amortization Amount In-process research and development Indefinite $ 26,101,000 $ - $ 26,101,000 Non-competition agreements 1,094,000 ( 1,094,000 ) - Total intangible assets $ 27,195,000 $ ( 1,094,000 ) $ 26,101,000 (1) Based on weighted-average useful life established as of the acquisition date. 13 Note 6 – Revenue The following table sets forth revenue by geographic area: Summary of Revenue by Geographic Area 2025 2024 Three Months Ended March 31, 2025 2024 United States Product revenue $ 40,177 $ 86,295 Grant revenue - 215,109 Total United States 40,177 301,404 Rest of World Product revenue 10,100 166,450 Grant revenue - - Total Rest of World 10,100 166,450 Total $ 50,277 $ 467,854 Revenue geographic area $ 50,277 $ 467,854 Percentage of revenue by area: United States 80 % 64 % Rest of World 20 % 36 % Changes in the Company’s deferred revenue balance for the three months ended March 31, 2025 were as follows: Schedule of Deferred Revenue Balance as of December 31, 2024 $ 40,857 Revenue recognized included in deferred revenue balance at the beginning of the period - Increase due to prepayments from customers - Balance as of March 31, 2025 $ 40,857 Note 7 – Loss Per Share The following table reconciles the numerator and the denominator used to calculate basic and diluted loss per share for three months ended March 31, 2025 and 2024, respectively: Schedule of Basis and Diluted Earnings Per Share 2025 2024 Three Months Ended March 31, 2025 2024 Numerator Net loss, as reported $ ( 7,533,271 ) $ ( 9,312,043 ) Denominator Weighted average shares, basic 32,048,953 29,842,874 Dilutive effect of stock options, warrants and RSUs - - Shares used to compute diluted loss per share 32,048,953 29,842,874 Basic loss per share $ ( 0.24 ) $ ( 0.31 ) Diluted loss per share $ ( 0.24 ) $ ( 0.31 ) 14 The computation of diluted loss per share for the three months ended March 31, 2025 and 2024, respectively, also excludes approximately 1.4 million shares of common stock and approximately 465,000 warrants to purchase shares of common stock that are contingent upon the achievement of certain milestones. As a result of incurring a net loss for the three months ended March 31, 2025 and 2024, respectively, no potentially dilutive securities are included in the calculation of diluted loss per share because such effect would be anti-dilutive. The Company had potentially dilutive securities as of March 31, 2025, consisting of: (i) 2,702,413 restricted stock units and (ii) 938,446 options and warrants. The Company had potentially dilutive securities as of March 31, 2024, consisting of: (i) 2,564,310 restricted stock units and (ii) 532,112 options and warrants. Note 8 – Stock-Based Compensation Stock Incentive Plans The Company’s board of directors adopted, and shareholders approved, the Co-Diagnostics, Inc. Amended and Restated 2015 Long Term Incentive Plan (the “Incentive Plan”) providing for the issuance of stock-based incentive awards to employees, officers, consultants, directors and independent contractors. On August 31, 2022, the shareholders approved an increase in the number of awards available for issuance under the Incentive Plan to an aggregate of 12,000,000 shares of common stock. The number of awards available for issuance under the Incentive Plan was 3,182,340 at March 31, 2025. Stock Options The following table summarizes option activity during the three months ended March 31, 2025: Schedule of Option Activity Number of Options Weighted Average Exercise Price Weighted Average Fair Value Weighted Average Remaining Contractual Life (Years) Outstanding at December 31, 2024 1,040,572 $ 2.19 $ 1.37 3.88 Granted - - - Expired ( 70,002 ) $ 1.29 $ 0.76 Forfeited/Cancelled - - - Exercised - - - Outstanding at March 31, 2025 970,570 $ 2.26 $ 1.41 3.82 Exercisable at March 31, 2025 970,570 $ 2.26 $ 1.41 3.82 The aggregate intrinsic value of outstanding options at March 31, 2025 and 2024 was approximately $ 0 and $ 0.1 million, respectively. 15 Stock-based compensation cost is measured at the grant date based on the fair value of the award granted and recognized as expense over the vesting period using the straight-line method. The Company uses the Black-Scholes model to value options granted. As of March 31, 2025, there were no unvested options and no unrecognized stock-based compensation expense related to options. Restricted Stock Units The grant date fair value of RSUs granted is determined using the closing market price of the Company’s common stock on the grant date with the associated compensation expense amortized over the vesting period of the awards. The following table sets forth the outstanding RSUs and related activity for the three months ended March 31, 2025: Schedule of Outstanding Restricted Stock Units and Related Party Number of RSUs Weighted Average Grant Date Fair Value Unvested at December 31, 2024 2,742,316 $ 2.50 Granted - - Vested - - Forfeited/Cancelled ( 50,389 ) 4.51 Unvested at March 31, 2025 2,691,927 $ 2.46 As of March 31, 2025, there was approximately $ 3.8 million of unrecognized stock-based compensation expense related to outstanding RSUs which is expected to be recognized over a weighted-average period of 1.5 years. Warrants The Company has issued warrants related to financings, acquisitions and as compensation to third parties for services provided. The Company estimates the fair value of issued warrants on the date of issuance as determined using a Black-Scholes pricing model. The Company amortizes the fair value of issued warrants using a vesting schedule based on the terms and conditions of each warrant if granted for services. The following table summarizes warrant activity during the three months ended March 31, 2025: Schedule of Warrant Activity Number of Warrants Weighted Average Exercise Price Weighted Average Fair Value Weighted Average Remaining Contractual Life (Years) Outstanding at December 31, 2024 485,000 $ 8.81 $ 1.00 2.0 Granted - - - Expired - - - Forfeited/Cancelled - - - Exercised - - - Outstanding at March 31, 2025 485,000 $ 8.81 $ 0.63 1.7 The aggregate intrinsic value of outstanding warrants at March 31, 2025 was $ 0 . 16 The total number of warrants exercisable at March 31, 2025 is 20,000 . The ability to exercise the remaining 465,000 warrants issued in connection with acquisitions in prior years is contingent upon the achievement of certain development and revenue milestones on or before January 1, 2027. There was no unrecognized stock-based compensation expense related to warrants. Stock-Based Compensation Expense The Company recognized stock-based compensation expense as follows: Schedule of Recognized Stock-Based Compensation Expense 2025 2024 Three Months Ended March 31, 2025 2024 Cost of revenue $ - $ 8,141 Sales and marketing 136,197 370,381 General and administrative 735,915 1,086,495 Research and development 3,116 106,217 Total stock-based compensation expense $ 875,228 $ 1,571,234 Note 9 – Income Taxes For the three months ended March 31, 2025, the Company recognized expense from income taxes of $ 12,004 , representing an effective tax rate of ( 0.2 %). The Company’s effective tax rate will generally differ from the U.S. Federal statutory rate of 21.0 %, primarily due to the full valuation allowance as well as state taxes, permanent items, and discrete items. For the three months ended March 31, 2024, the Company recognized expense from income taxes of $ 22,764 . Note 10 – Commitments and Contingencies Lease Obligations The Company leases administrative, R&D, sales and marketing and manufacturing facilities under non-cancellable operating leases and leases cancellable with one month notice. The Company expenses the cancelable leases in the period incurred in accordance with the practical expedient elected. The components of lease expense are summarized as follows: Schedule of Lease Expense 2025 2024 Three Months Ended March 31, 2025 2024 Operating lease costs $ 258,065 $ 267,984 Short-term lease costs - 8,750 Total lease costs $ 258,065 $ 276,734 17 As of March 31, 2025, the maturities of the Company’s lease liabilities are as follows: Schedule of Maturities on Company Lease Liabilities Years Ending December 31, 2025 (remainder) $ 766,275 2026 714,630 2027 300,591 2028 308,462 Total lease payments 2,089,958 Less: imputed interest 158,795 Present value of operating lease liabilities 1,931,163 Less: current portion 902,881 Long-term portion $ 1,028,282 Other information related to operating leases was as follows: Schedule of Other Information Related to Operating Leases Three Months Ended March 31, 2025 Cash paid for operating leases included in operating cash flows $ 257,627 Remaining lease term of operating leases 2.7 Discount rate of operating leases 6.2 % Litigation Liabilities for loss contingencies arising from claims, assessments, litigation, fines, and penalties and other sources are recorded when it is probable that a liability has been incurred and the amount can be reasonably estimated. Legal costs incurred in connection with loss contingencies are expensed as incurred. The Company is a defendant in one class action claim and four derivative actions claiming that the Company promulgated false and misleading press releases to increase the price of our stock to improperly benefit the officers and directors of the Company. The plaintiffs demand compensatory damages sustained as a result of the Company’s alleged wrongdoing in an amount to be proven at trial. The Company is also a party to three civil actions, two in the US and the other in the United Kingdom. Each of the civil actions is based on breach of contract claims against the Company. The Company believes these lawsuits are without merit and intends to defend the cases vigorously. The Company is unable to estimate a range of loss, if any, that could result were there to be an adverse final decision in these cases. As of the date of this report, the Company does not believe it is probable that these cases will result in an unfavorable outcome; however, if an unfavorable outcome were to occur in these cases, it is possible that the impact could be material to the Company’s results of operations in the period(s) in which any such outcome becomes probable and estimable. 18 Note 11 – Share Repurchase Program In March 2022, the Company’s Board of Directors authorized a share repurchase program that would allow the Company to repurchase up to $ 30.0 million of CODX common stock. The repurchase program does not obligate the Company to acquire any particular number of common shares, and the repurchase program may be suspended or discontinued at any time at the Company’s discretion. The timing and amount of any share repurchases under the share repurchase program will be determined by Co-Diagnostics’ management at its discretion based on ongoing assessments of the capital needs of the business, the market price of the Company’s common stock, corporate and regulatory requirements, and general market conditions. For accounting purposes, common stock repurchased under the stock repurchase program is recorded based upon the transaction date of the applicable trade. Such repurchased shares are held in treasury and are presented using the cost method. These shares are not retired and are considered issued but not outstanding. No shares were repurchased during the three months ended March 31, 2025. Note 12 – At-the-Market Agreement The Company has entered into an Amended and Restated Equity Distribution Agreement (the “ATM Agreement”) with Piper Sandler & Co. (“Piper Sandler”) and Clear Street, LLC (“Clear Street”), pursuant to which it may offer and sell shares of its common stock having an aggregate offering price of up to $ 17,111,650 from time to time through Piper Sandler and Clear Street acting as agents, under the prospectus supplement dated October 18, 2024. As of March 31, 2025, the Company has sold 833,806 shares of common stock under the ATM Agreement resulting in net proceeds to the Company of $ 0.6 million. As of March 31, 2025, the Company has up to $ 16.5 million remaining in aggregate gross proceeds that can be issued through the ATM Agreement. Note 13 – Related Party Transactions The Company has a services agreement with CoSara Diagnostics Pvt Ltd (“CoSara”), our joint venture for manufacturing in India, under which CoSara provides certain research and development consulting and support services. The Company recognized $ 0.2 million and $ 0.1 million of expense related to this agreement during the three months ended March 31, 2025 and 2024, respectively. 19