Item 1. Financial Statements
ITEM
1: FINANCIAL STATEMENTS
DERMATA
THERAPEUTICS, INC.
Balance
Sheets
June 30, 2025
December 31, 2024
(unaudited)
Assets:
Cash and cash equivalents
$ 6,480,930
$ 3,161,570
Prepaid expenses and other current assets
159,586
372,318
Total assets
$ 6,640,516
$ 3,533,888
Liabilities and Stockholders’ Equity:
Liabilities:
Accounts payable
$ 413,687
$ 808,011
Accrued and other current liabilities
612,578
1,164,783
Total liabilities
1,026,265
1,972,794
Commitments and Contingencies (see Note 6)
-
-
Stockholders’ Equity:
Common Stock, par value $ 0.0001 per share, 250,000,000 shares authorized; 637,757 shares issued and outstanding as of June 30, 2025; 251,725 shares issued and outstanding as of December 31, 2024
64
25
Additional paid-in capital
75,294,206
67,236,408
Accumulated deficit
( 69,680,019 )
( 65,675,339 )
Total stockholders’ equity
5,614,251
1,561,094
Total liabilities and stockholders’ equity
$ 6,640,516
$ 3,533,888
The
accompanying notes are an integral part of these financial statements.
3
DERMATA
THERAPEUTICS, INC.
Statements
of Operations
(unaudited)
2025
2024
2025
2024
For the three months ended
June 30,
For the six months ended
June 30,
2025
2024
2025
2024
Operating expenses:
Research and development
$ 617,835
$ 2,009,102
$ 1,898,976
$ 3,609,843
General and administrative
1,154,896
874,640
2,213,559
2,477,459
Total operating expenses
1,772,731
2,883,742
4,112,535
6,087,302
Loss from operations
( 1,772,731 )
( 2,883,742 )
( 4,112,535 )
( 6,087,302 )
Other income and expenses:
Interest income
71,638
54,636
107,855
123,934
Net loss
$ ( 1,701,093 )
$ ( 2,829,106 )
$ ( 4,004,680 )
$ ( 5,963,368 )
Net loss per share of Common Stock, basic and diluted
$ ( 1.66 )
$ ( 41.82 )
$ ( 5.18 )
$ ( 106.44 )
Weighted-average basic and diluted Common Stock
1,026,506
67,654
772,397
56,025
The
accompanying notes are an integral part of these financial statements.
4
DERMATA
THERAPEUTICS, INC.
Statements
of Stockholders’ Equity
(unaudited)
Shares
Par Value
Capital
Deficit
Equity
Common Stock
Additional
Paid-in
Accumulated
Total
Stockholders’
Shares
Par Value
Capital
Deficit
Equity
Balance at December 31, 2024
251,725
$ 25
$ 67,236,408
$ ( 65,675,339 )
$ 1,561,094
Stock-based compensation
-
-
37,189
-
37,189
Issuance of Common Stock and warrants from January 2025 PIPE, net of issuance costs
193,539
19
2,254,702
-
2,254,721
Issuance of Common Stock upon exercise of pre-funded warrants
97,746
10
967
-
977
Issuance of Common Stock and warrants from March 2025 Warrant Inducement, net of issuance costs
60,200
6
5,750,822
-
5,750,828
Net loss
-
-
-
( 2,303,587 )
( 2,303,587 )
Balance at March 31, 2025
603,210
$ 60
$ 75,280,088
$ ( 67,978,926 )
$ 7,301,222
Stock-based compensation
-
-
39,234
-
39,234
Issuance of abeyance shares
34,547
4
( 4 )
-
-
Issuance costs related to the March 2025 Warrant Inducement
-
-
( 25,112 )
-
( 25,112 )
Net loss
-
-
-
( 1,701,093 )
( 1,701,093 )
Balance at June 30, 2025
637,757
$ 64
$ 75,294,206
$ ( 69,680,019 )
$ 5,614,251
The
accompanying notes are an integral part of these financial statements.
5
DERMATA
THERAPEUTICS, INC.
Statements
of Stockholders’ Equity
(unaudited)
Common Stock
Additional
Paid-in
Accumulated
Total
Stockholders’
Shares
Par Value
Capital
Deficit
Equity
Balance at December 31, 2023
26,150
$ 3
$ 59,742,893
$ ( 53,387,878 )
$ 6,355,018
Stock-based compensation
-
-
587,234
-
587,234
Issuance of abeyance shares
18,200
2
( 2 )
-
-
Net loss
-
-
-
( 3,134,262 )
( 3,134,262 )
Balance at March 31, 2024
44,350
$ 5
$ 60,330,125
$ ( 56,522,140 )
$ 3,807,990
Balance
44,350
$ 5
$ 60,330,125
$ ( 56,522,140 )
$ 3,807,990
Stock-based compensation
-
-
19,608
-
19,608
Issuance of Common Stock upon exercise of warrants, net of issuance costs
24,933
2
2,320,461
-
2,320,463
Settlement of fractional shares paid in cash
( 15 )
-
( 828 )
-
( 828 )
Net loss
-
-
-
( 2,829,106 )
( 2,829,106 )
Balance at June 30, 2024
69,268
$ 7
$ 62,669,366
$ ( 59,351,246 )
$ 3,318,127
Balance
69,268
$ 7
$ 62,669,366
$ ( 59,351,246 )
$ 3,318,127
The
accompanying notes are an integral part of these financial statements.
6
DERMATA
THERAPEUTICS, INC.
Statements
of Cash Flows
(unaudited)
2025
2024
For
the six months ended June 30,
2025
2024
Cash flows from operating activities:
Net loss
$ ( 4,004,680 )
$ ( 5,963,368 )
Adjustments to reconcile net loss to net cash used in operating activities:
Stock-based compensation
76,422
606,842
Increase (decrease) in cash resulting from changes in:
Prepaid expenses and other current assets
212,732
367,802
Accounts payable
( 356,816 )
360,253
Accrued and other current liabilities
( 552,205 )
( 201,936 )
Total adjustments to reconcile net loss to net cash used in operations
( 619,867 )
1,132,961
Net cash used in operating activities
( 4,624,547 )
( 4,830,407 )
Cash flows from financing activities:
Proceeds from issuance of Common Stock and warrants, net of issuance costs
7,993,425
2,410,200
Payment of prior period issuance costs
( 50,495 )
-
Issuance costs paid setting up ATM agreement
-
( 70,000 )
Proceeds from exercise of pre-funded warrants
977
-
Payment for fractional shares in reverse stock split
-
( 828 )
Net cash provided by financing activities
7,943,907
2,339,372
Net increase (decrease) in cash and cash equivalents
3,319,360
( 2,491,035 )
Cash and cash equivalents at beginning of period
3,161,570
7,438,135
Cash and cash equivalents at end of period
$ 6,480,930
$ 4,947,100
Non-cash financing activities:
March 2025 Warrant Inducement issuance costs in accounts payable
$ 12,987
-
Issuance of abeyance shares
( 4 )
$ ( 2 )
May 2024 Warrant Reload issuance costs in accounts payable
-
$ 89,737
Deferred financing costs included in accounts payable or accrued expenses
-
$ 46,755
Supplemental disclosure:
Cash paid for taxes
$ 950
$ 950
The
accompanying notes are an integral part of these financial statements.
7
DERMATA
THERAPEUTICS, INC.
Notes
to Financial Statements
(unaudited)
1.
Organization and Basis of Presentation
Dermata
Therapeutics, Inc., (the “Company”), was formed in December 2014 as a Delaware limited liability company (“LLC”)
under the name Dermata Therapeutics, LLC. On March 24, 2021, the Company converted from an LLC to a Delaware C-corporation and changed
its name to Dermata Therapeutics, Inc. The Company is a clinical-stage biotechnology company focused on the treatment of medical and
aesthetic skin conditions and diseases.
Reverse
Stock Splits
On
July 15, 2025, the Company held its annual meeting of stockholders at which time the stockholders approved the adoption of an amendment
to its Amended and Restated Certificate of Incorporation, as amended, to effect a reverse stock split of its issued and outstanding shares
of Common Stock, at a specific ratio, ranging from one-for-two to one-for-thirty, with the exact ratio determined by the Company’s
board of directors without further approval or authorization of its stockholders. On August 1, 2025, the Company effected the reverse
split of its shares of Common Stock at a ratio of 1-for-10, as approved by the Company’s board of directors (the “2025 Reverse
Stock Split”). The par value was not adjusted as a result of the 2025 Reverse Stock Split. All issued and outstanding shares of
Common Stock and per share amounts contained in the financial statements have been retroactively adjusted to reflect this reverse stock
split for all periods presented.
On
May 7, 2024, the Company held its annual meeting of stockholders at which time the stockholders approved the adoption of an amendment
to its Amended and Restated Certificate of Incorporation, as amended, to effect a reverse stock split of its issued and outstanding shares
of Common Stock, at a specific ratio, ranging from one-for-five to one-for-thirty, with the exact ratio determined by the Company’s
board of directors without further approval or authorization of its stockholders. On May 16, 2024, the Company effected the reverse split
of its shares of Common Stock at a ratio of 1-for-15, as approved by the Company’s board of directors. The par value was not adjusted
as a result of the May 2024 reverse stock split. All issued and outstanding shares of Common Stock and per share amounts contained in
the financial statements have been retroactively adjusted to reflect this reverse stock split for all periods presented.
Liquidity
and Going Concern Uncertainty
Since
its inception, the Company has devoted substantially all of its resources to research and development activities and has not generated
any revenue or commercialized any product candidates. As of June 30, 2025, cash and cash equivalents totaled $ 6.5 million and the Company
had an accumulated deficit of $ 69.7 million. For the six months ended June 30, 2025, and the year ended December 31, 2024, the Company
used cash of $ 4.6 million and approximately $ 11.1 million, respectively, in operations. The Company’s cash and cash equivalents
are expected to fund operations into the second quarter of 2026. The Company anticipates that it will continue to incur net losses for
the foreseeable future. These factors raise substantial doubt about the Company’s ability to continue as a going concern for the
one-year period following the date that these financial statements were issued.
Historically,
the Company’s principal sources of cash have included proceeds from the issuance of equity securities and debt. The Company’s
principal uses of cash have included cash used in operations and payments for license rights. The Company expects that the principal
uses of cash in the future will be for continuing operations, funding of research and development, conducting preclinical studies and
clinical trials, and general working capital requirements. The Company expects that as research and development expenses continue to
grow, it will need to raise additional capital to sustain operations and research and development.
8
Management’s
Plan to Continue as a Going Concern
To
continue as a going concern, the Company will need, among other things, to raise additional capital resources. Until the Company can
generate significant cash from operations, management’s plans to obtain such resources for the Company include proceeds from offerings
of the Company’s equity securities or debt, or transactions involving product development, technology licensing or collaboration.
Management can provide no assurance that any sources of a sufficient amount of financing or collaboration agreements will be available
to the Company on favorable terms, if at all. The Company’s ability to raise additional capital may be adversely impacted by potential
worsening of global economic conditions, potential future global pandemics or health crises, and the disruptions to, and volatility in,
the credit and financial markets in the United States. Because of historical and expected operating losses and net operating cash flow
deficits, there is substantial doubt about the Company’s ability to continue as a going concern for one year from the issuance
of the financial statements, which is not alleviated by management’s plans. The accompanying financial statements have been prepared
assuming that the Company will continue as a going concern. The financial statements do not include any adjustments to reflect the possible
future effects on the recoverability and classification of assets or the amounts and classification of liabilities that may result from
the possible inability of the Company to continue as a going concern.
Basis
of Presentation
The
accompanying unaudited financial statements have been prepared in accordance with accounting principles generally accepted in the United
States (“GAAP”) for interim financial information and in accordance with the instructions to Form 10-Q and Article 10 of
Regulation S-X. Accordingly, since they are interim statements, the accompanying financial statements do not include all of the information
and notes required by GAAP for complete financial statements. In the opinion of management, the accompanying financial statements reflect
all adjustments (consisting of normal recurring adjustments) that are necessary for a fair statement of the financial position, results
of operations, cash flows, and stockholders’ equity for the interim periods presented. Interim results are not necessarily indicative
of results for a full year. The preparation of financial statements in conformity with GAAP requires management to make estimates and
assumptions that affect the amounts reported in the financial statements and the accompanying notes. Actual results could differ materially
from those estimates. The unaudited financial statements included in this Form 10-Q should be read in conjunction with the audited financial
statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024, filed with
Securities and Exchange Commission (the “SEC”) on March 17, 2025, which includes a broader discussion of the Company’s
business and the risks inherent therein.
2.
Summary of Significant Accounting Policies
Use
of Estimates
The
Company’s financial statements are prepared in accordance with GAAP. The preparation of the Company’s financial statements
requires management to make estimates and assumptions that impact the reported amounts of assets, liabilities, and expenses and disclosure
of contingent assets and liabilities in the financial statements and accompanying notes. On an ongoing basis, management evaluates these
estimates and judgments, including those related to accrued research and development expenses, stock-based compensation, and equity instruments. The Company bases its estimates on various
assumptions that it believes are reasonable under the circumstances. Actual results may differ from these estimates under different assumptions
or conditions.
Segment
Information
Operating
segments are defined as components of an enterprise about which separate discrete information is available for evaluation by the chief
operating decision maker, or decision-making group, in deciding how to allocate resources and in assessing performance. The Company and
the Company’s chief operating decision maker view the Company’s operations and manage its business in one operating segment,
which is the business of developing and commercializing pharmaceutical candidates.
Cash
and Cash Equivalents
The
Company deposits its cash and cash equivalents with accredited financial institutions that are insured by the Federal Deposit Insurance
Corporation (“FDIC”), which are held in checking and cash sweep accounts. At times, deposits held may exceed the amount of
insurance provided by the FDIC. The Company maintains an insured cash sweep account in which cash from its main operating checking account
is invested overnight in highly liquid, short-term investments. The Company considers all highly liquid investments with a maturity date
of 90 days or less at the date of purchase to be cash equivalents.
9
Concentrations
of Credit Risk
Financial
instruments that potentially subject the Company to a concentration of credit risk consist primarily of cash and cash equivalents. The
Company is exposed to credit risk in the event of a default by the financial institutions holding the Company’s cash and cash equivalents
to the extent of the amounts held in excess of FDIC limits. The Company limits its credit risk by placing its cash and cash equivalents
with financial institutions it believes are of high quality. To date, the Company has not experienced any losses on its deposits of cash
and cash equivalents.
Fair
Value Measurement
The
Company uses a three-tier fair value hierarchy to prioritize the inputs used in the Company’s fair value measurements. These
tiers include: Level 1, defined as observable inputs such as quoted prices in active markets for identical assets; Level 2, defined
as inputs other than quoted prices in active markets that are either directly or indirectly observable; and Level 3, defined as
unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions. The
Company does not have any Level 2 or Level 3 instruments. The Company believes the carrying amount of cash and cash equivalents,
accounts payable and accrued expenses approximate their estimated fair values due to the short-term nature of these assets and
liabilities.
Interest
Income
Interest
income consists of interest income earned on cash and cash equivalents from interest bearing demand accounts.
Patent
Costs
Patent
costs related to obtaining and maintaining patent protection in both the United States and other countries are expensed as incurred.
Patents costs are classified as general and administrative expenses.
Research
and Development
Research
and development costs consist of expenses incurred in connection with the development of the Company’s product candidates. Such
expenses include expenses incurred under agreements with contract research organizations, manufacturing and supply scale-up expenses
and the cost of acquiring and manufacturing preclinical and clinical trial supply, outsourced laboratory services, including materials
and supplies used to support the Company’s research and development activities, and payments made for license fees and milestones
that have not been demonstrated to have commercial value. Such costs are expensed in the periods in which they are incurred. Upfront
payments and milestone payments for licensed technology are expensed as research and development as incurred or when the milestone is
achieved or is determined to be probable of being achieved. Advanced payments for goods or services to be received in the future for
research and development activities are recorded as prepaid expenses and expensed as the related goods are received or services are performed.
Income
Taxes
The
Company is a C-Corporation and accounts for income taxes under the asset and liability method, which requires the recognition of deferred
tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements. Under
this method, deferred tax assets and liabilities are determined on the basis of the differences between the financial statements and
tax basis of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse.
The effect of a change in tax rates on deferred tax assets and liabilities is recognized in income in the period that includes the enactment
date.
The
Company recognizes net deferred tax assets to the extent that the Company believes these assets are more likely than not to be realized.
In making such a determination, management considers all available positive and negative evidence, including future reversals of existing
taxable temporary differences, projected future taxable income, tax-planning strategies, and results of recent operations. If management
determines that the Company would be able to realize its deferred tax assets in the future in excess of their net recorded amount, management
would make an adjustment to the deferred tax asset valuation allowance, which would reduce the provision for income taxes.
10
The
Company records uncertain tax positions on the basis of a two-step process whereby (1) management determines whether it is more likely
than not that the tax positions will be sustained on the basis of the technical merits of the position and (2) for those tax positions
that meet the more-likely-than-not recognition threshold, management recognizes the largest amount of tax benefit that is more than 50
percent likely to be realized upon ultimate settlement with the related tax authority. The Company recognizes interest and penalties
related to unrecognized tax benefits within income tax expense. Any accrued interest and penalties are included within the related tax
liability.
Stock-Based
Compensation
The
Company measures and recognizes compensation expense for all stock-based awards made to employees, directors, and non-employees, based
on estimated fair values recognized using the straight-line method over the requisite service period. The fair value of options to purchase
Common Stock granted to employees is estimated on the grant date using the Black-Scholes valuation model. The calculation of stock-based
compensation expense requires that the Company make certain assumptions and judgments about variables used in the Black-Scholes model,
including the expected term of the stock-based award, expected volatility of the underlying Common Stock, dividend yield, and the risk-free
interest rate. Forfeitures are accounted for in the period they occur.
Warrants
The
Company performs an assessment of warrants upon issuance to determine their proper classification in the financial statements based upon
the warrant’s specific terms, in accordance with the authoritative guidance provided in Financial Accounting Standards Board (“FASB”)
Accounting Standards Codification (“ASC”) 480, Distinguishing Liabilities from Equity (“ASC 480”) , and
ASC 815-40, Derivatives and Hedging – Contracts in Entity’s Own Equity (“ASC 815-40”) . The assessment
considers whether the warrants are freestanding financial instruments pursuant to ASC 480 and whether the warrants meet all of the requirements
for equity classification under ASC 815, including whether the warrants are indexed in the Company’s own Common Stock and whether
the warrant holders could potentially require cash settlement of the warrants.
For
issued or modified warrants that meet all the criteria for equity classification, the warrants are required to be recorded as a component
of additional paid-in capital. For issued or modified warrants that do not meet all the criteria for equity classification, the warrants
are required to be liability-classified and recorded at their initial fair value on the date of issuance and remeasured at fair value
at each balance sheet date thereafter. The Company has performed an assessment of all warrants issued and modified and determined that
the Company’s warrants are equity-classified.
Comprehensive
Loss
Comprehensive
loss includes net loss and other comprehensive income (loss) for the periods presented. The Company did not have other comprehensive
income (loss) items such as unrealized gains and losses and so for the periods presented, comprehensive loss was equal to the net loss.
Net
Loss Per Share of Common Stock
Basic
net loss per share is calculated by dividing net loss attributable to common shareholders by the weighted-average number of shares outstanding
during the period. The weighted-average number of shares of Common Stock outstanding includes (i) pre-funded warrants because their exercise
requires only nominal consideration for the delivery of shares, and (ii) shares held in abeyance because there is no consideration required
for delivery of the shares, (collectively, “basic shares”), without consideration of common stock equivalents. Diluted net
loss per share is calculated by adjusting basic shares outstanding for the dilutive effect of common stock equivalents outstanding for
the period. For purposes of the diluted net loss per share calculation, stock options and warrants are considered to be common stock
equivalents but are excluded from the calculation of diluted net loss per common stock if their effect would be anti-dilutive.
11
The
common share equivalents that are not included in the calculation of diluted net loss per share of Common Stock but could potentially
dilute basic earnings per share in the future are as follows:
Schedule
of Potentially Diluted Basic Earnings Per Share
2025
2024
As of
June 30,
2025
2024
Common Stock options
20,477
2,727
Common Stock warrants
1,238,949
110,924
Total potentially dilutive securities
1,259,426
113,651
Recent
Accounting Pronouncements
For
the six months ended June 30, 2025, the Company has reviewed recent accounting standards and identified the following as relevant to
the Company.
In
December 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures (“ASU
2023-09”) . ASU 2023-09 requires disaggregated information about a reporting entity’s effective tax rate
reconciliation as well as information on income taxes paid. ASU 2023-09 is effective for public entities with annual periods
beginning after December 15, 2024, with early adoption permitted. The Company adopted ASU 2023-09 as of January 1, 2025; however,
there was no impact on its financial statements and income tax footnote.
In
November 2024, the FASB issued ASU No. 2024-03, Disaggregation of Income Statement Expenses (“ASU 2024-03”) . ASU 2024-03
requires additional disclosures and disaggregation of certain costs and expenses presented on the face of the income statement. ASU 2024-03
is effective for annual reporting periods beginning after December 15, 2026, and interim reporting periods beginning after December 15,
2027, with early adoption permitted. The Company is currently evaluating the impact of this guidance on its financial statements.
3.
Balance Sheet Details
The
following provides certain balance sheet details:
Schedule of Balance Sheet Details
June 30,
December 31,
2025
2024
Prepaid expenses and other current assets:
Prepaid insurance
$ 68,061
$ 349,824
Prepaid research and development costs
7,993
12,600
Prepaid other and other current assets
83,532
9,894
Total prepaid expenses and other current assets
$ 159,586
$ 372,318
Accrued and other current liabilities:
Accrued research and development costs
$ 28,197
$ 295,392
Accrued compensation and benefits
490,703
731,632
Accrued other
93,678
137,759
Total accrued and other current liabilities
$ 612,578
$ 1,164,783
4.
Equity Securities
A
summary of the Company’s equity securities as of June 30, 2025, is as follows:
Schedule
of Equity Securities
Description
Authorized
Issued
Abeyance
Reserved
Outstanding
Common Stock, par value $0.0001
250,000,000
637,757
388,700
-
637,757
Preferred Stock
10,000,000
-
-
-
-
Warrants
-
1,238,949
-
-
1,238,949
2021 Omnibus Equity Incentive Plan
-
20,568
-
13
20,477
Total equity securities
260,000,000
1,897,274
388,700
13
1,897,183
12
Common
Stock
On
March 27, 2025, the Company entered into an inducement offer letter agreement (the “March 2025 Inducement Letter”) with a
holder (the “Holder”) of certain of its existing warrants to purchase an aggregate of 483,447 shares of the Company’s
common stock. Such existing warrants were made up of (i) certain of the May 17, 2024 (the “May 2024 Warrants”), which were
issued in two separate series, having an exercise price of $ 49.10 per share, and (ii) the September 16, 2024, which were issued in two
separate series, having an exercise price of $ 15.80 per share (the “September 2024 Warrants” and together with the May 2024
Warrants, the “Existing Warrants”). Pursuant to the March 2025 Inducement Letter, the Holder agreed to exercise for cash
its Existing Warrants at a reduced exercise price of $ 12.84 per share in consideration for the Company’s agreement to issue in
a private placement (i) new Series A common stock purchase warrants (the “New Series A Warrants”) to purchase up to 498,080
shares of Common Stock (the “New Series A Warrant Shares”) and (ii) new Series B common stock purchase warrants (the “New
Series B Warrants” and together with the New Series A Warrants, the “New Warrants”) to purchase up to 468,813 shares
of Common Stock (the “New Series B Warrant Shares” and together with the New Series A Warrant Shares, the “New Warrant
Shares”). The New Warrants were exercisable subject to stockholder approval, which the Company received at a stockholder meeting
on July 15, 2025. The Company received net proceeds of approximately $ 5.7 million from the exercise of the Existing Warrants by the Holder,
after deducting financial advisor fees and other offering expenses payable by the Company. As of June 30, 2025, the Holder has received
94,747 Common Shares, with the balance of 388,700 shares held in abeyance, to be released to the Holder at the Holder’s request.
On
January 21, 2025, the Company closed a private placement (the “January 2025 PIPE”) priced at the market under Nasdaq rules,
in which it sold 193,539 shares of Common Stock, pre-funded warrants to purchase an aggregate of 7,246 shares of Common Stock with an
exercise price of $ 0.01 per share (“January 2025 Pre-Funded Warrants”), and 200,785 warrants (the “January 2025 PIPE
Warrants”) to purchase up to an aggregate of 200,785 shares of Common Stock. The January 2025 PIPE Warrants have an exercise price
of $ 12.70 . Certain Company insiders, including the Company’s Chief Executive Officer, Chief Financial Officer and certain members
of the Company’s board of directors, participated in the January 2025 PIPE. These Company insiders purchased an aggregate of 122,047
shares of Common Stock and January 2025 PIPE Warrants to purchase up to an aggregate of 122,047 shares of Common Stock, for an aggregate
purchase price of approximately $ 1,550,000 . The purchase price per share of Common Stock and accompanying January 2025 PIPE Warrant for
these Company insiders was the same as paid by other investors in the January 2025 PIPE. The January 2025 Warrants were exercisable subject
to stockholder approval, which the Company received at a stockholder meeting on July 15, 2025. In connection with the January 2025 PIPE,
the Company entered into a registration rights agreement with the investor, pursuant to which the Company agreed to prepare and file
a registration statement with the SEC registering the resale of the shares of Common Stock underlying the securities sold in the January
2025 PIPE financing. The Company filed a Form S-3 on January 30, 2025, which was declared effective by the SEC on February 5, 2025. The
Company received net cash proceeds of approximately $ 2.2 million from the January 2025 PIPE after deducting underwriters’ discounts
and offering expenses of approximately $ 0.4 million. During the first quarter of 2025, all of the January 2025 Pre-Funded Warrants were
exercised. As of June 30, 2025, no January 2025 Pre-Funded Warrants remained outstanding.
On
September 17, 2024, the Company closed a private placement (the “September 2024 PIPE”) priced at the market under Nasdaq
rules, in which it sold 191,256 pre-funded warrants to purchase up to an aggregate of 191,256 shares of Common Stock with an exercise
price of $ 0.01 per share (the “September 2024 Pre-Funded Warrants”), and 191,256 series A warrants (the “September
2024 PIPE Series A Common Warrants”) to purchase up to an aggregate of 191,256 shares of Common Stock and 191,256 series B warrants
(the “September 2024 PIPE Series B Common Warrants” and together with the September 2024 PIPE Series A Warrants, the “September
2024 PIPE Warrants”) to purchase up to an aggregate of 191,256 shares of Common Stock. The September 2024 PIPE Warrants have an
exercise price of $ 15.80 . In connection with the September 2024 PIPE, the Company entered into a registration rights agreement with the
investor, pursuant to which the Company agreed to prepare and file a registration statement with the SEC registering the resale of the
shares of Common Stock underlying the securities sold in the September 2024 PIPE financing. The Company filed a Form S-3 on September
19, 2024, which was declared effective by the SEC on September 24, 2024. The Company received net cash proceeds of approximately $ 3.1
million from the September 2024 PIPE after deducting underwriters’ discounts and offering expenses of approximately $ 0.4 million.
As of December 31, 2024, 90,500 September 2024 Pre-Funded Warrants remained outstanding, which were exercised during the first quarter
of 2025. As of June 30, 2025, no September 2024 Pre-Funded Warrants remained outstanding.
13
In
June 2024, the Company entered into an At The Market Offering Agreement (the “ATM Agreement”) with a sales agent (the “Sales
Agent”), providing for the sale of up to $ 1,157,761 of its shares of Common Stock as set forth in the ATM Agreement. The Sales
Agent will be entitled to compensation at a fixed commission rate of 3.0 % of the gross sales price of the shares of Common Stock sold
pursuant to the ATM Agreement, as well as other transactional fees. During July 2024, the Company issued 35,580 shares of Common Stock
under the ATM Agreement resulting in gross proceeds of $ 1,157,248 before deducting issuance costs. After issuance of the 35,580 shares
during July 2024, $ 513 remained registered under the ATM Agreement. On August 2, 2024, the Company increased the maximum aggregate offering
amount of Common Stock issuable under the ATM Agreement by $ 505,000 , from $ 1,157,761 to $ 1,662,761 . During September 2024, the Company
issued 19,421 shares of Common Stock under the ATM Agreement resulting in additional gross proceeds of $ 504,894 before deducting issuance
costs. During 2024, the Company issued a total of 55,001 shares from its ATM resulting in net proceeds of $ 1.5 million after deducting
issuer costs and other expenses related to setting up and issuing shares from the Company’s ATM. As of June 30, 2025, the Company
does not have any remaining capacity under its ATM Agreement.
On
May 21, 2024, the Company closed on inducement agreements (the “May 2024 Inducement”) with certain holders (the “Holders”)
of certain of the Company’s existing warrants to purchase up to an aggregate of 51,632 shares of the Company’s Common Stock,
issued to the Holders on (i) May 26, 2023 (the “May 2023 Warrants”), having an exercise price of $ 324.00 per share, and (ii)
November 2023 New Warrants (as defined below), which were issued in two separate series, each having an exercise price of $ 97.67 per
share (together with the May 2023 Warrants, the “May 2024 Existing Warrants”). Pursuant to the May 2024 Inducement, the Holders
agreed to exercise for cash their May 2024 Existing Warrants at a reduced exercise price of $ 51.60 per share in consideration for the
Company’s agreement to issue in a private placement (i) new Series A Common Stock purchase warrants (the “New May 2024 Series
A Warrants”) to purchase up to 60,117 shares of Common Stock, and (ii) new Series B Common Stock purchase warrants (the “New
May 2024 Series B Warrants” and together with the New May 2024 Series A Warrants, the “New May 2024 Warrants”) to purchase
up to 43,149 shares of Common Stock. The Company received net proceeds of approximately $ 2.3 million from the exercise of the May 2024
Existing Warrants by the Holders, after deducting placement agent fees and other offering expenses payable by the Company.
Related
to the May 2024 Inducement, during July 2024, the balance of 26,700 abeyance shares related to the May 2024 Warrant Inducement were released
to the investor, leaving no further abeyance shares outstanding as of December 31, 2024.
Preferred
Stock
While
the Company has 10,000,000
shares of preferred stock authorized with a par value of $ 0.0001 , no
shares of preferred stock are issued or outstanding as of June 30, 2025, or December 31, 2024, respectively.
Warrants
Summary
of Warrants Outstanding
The
warrants outstanding as of June 30, 2025, are exercisable into 1,238,949 shares of Common Stock which had a fair value of $ 5.85 per share,
based on the closing trading price on June 30, 2025. The aggregate intrinsic value of warrants outstanding as of June 30, 2025, is calculated
as the difference between the exercise price of the warrants and the closing market price of the Company’s Common Stock on that
date. The intrinsic value of warrants outstanding as of June 30, 2025, was zero .
Schedule
of Information of Outstanding Warrants
Quantity of Warrants
Outstanding as of
Description
June 30, 2025
December 31, 2024
Exercise Price
Expiration Date
Pre-IPO Series 1a Warrants
19
19
$ 49,200.00
11/15/2026
IPO Warrants
1,230
1,230
16,800.00
8/17/2026
IPO Underwriter Warrants
53
53
19,320.00
8/17/2026
March 2023 Offering Placement Agent Warrants
753
753
579.38
3/16/2028
May 2023 PIPE Placement Agent Warrants
371
371
428.45
5/23/2028
November 2023 Placement Agent Warrants
1,619
1,619
122.09
11/21/2028
May 2024 Series A Common Warrants
2,334
60,117
49.10
11/21/2029
May 2024 Series B Common Warrants
-
43,149
49.10
5/21/2026
May 2024 Placement Agent Warrants
3,613
3,613
64.50
11/21/2029
September 2024 PIPE Series A Common Warrants
-
191,256
15.80
3/18/2030
September 2024 PIPE Series B Common Warrants
-
191,256
15.80
3/17/2026
September 2024 PIPE Placement Agent Warrants
13,386
13,386
22.88
3/18/2030
January 2025 PIPE Warrants
200,785
-
12.70
7/15/2030
January 2025 PIPE Placement Agent Warrants
14,053
-
15.88
7/15/2030
March 2025 Warrant Inducement Series A Warrants
498,080
-
12.84
7/15/2030
March 2025 Warrant Inducement Series B Warrants
468,813
-
12.84
1/15/2027
March 2025 Warrant Inducement Placement Agent Warrants
33,840
-
16.05
7/15/2030
Total warrants outstanding
1,238,949
506,822
14
Warrant
Inducements
In
March 2025, the Company entered into the March 2025 Inducement Letter with a Holder who agreed to exercise 483,447 warrants to purchase
Common Stock at a reduced exercise price of $ 12.84 per share in exchange for 498,080 New Series A Warrants and 468,813 New Series B Warrants
with an exercise price of $ 12.84 per share. The March 2025 Inducement Letter, which resulted in the lowering of the exercise price of
the Existing Warrants and the issuance of the New Warrants, is considered a modification of the Existing Warrants under the guidance
ASC 815-40. The modification is consistent with the equity issuance classification under that guidance as the reason for the modification
was to induce the holders of the Existing Warrants to cash exercise their warrants, which raised equity capital and generated net proceeds
of approximately $ 5.7 million. As the Existing Warrants and the New Warrants were classified as equity instruments before and after the
exchange, and as the exchange is directly attributable to an equity offering, the Company recognized the effect of the modification of
approximately $ 4.9 million as an equity issuance cost.
In
May 2024, the Company completed the May 2024 Inducement with the Holders who agreed to exercise 51,632 warrants to purchase Common Stock
at a reduced exercise price of $ 51.60 per share in exchange for 60,117 New May 2024 Series A Warrants and 43,149 New May 2024 Series
B Warrants with an exercise price of $ 49.10 per share. The May 2024 Inducement, which resulted in the lowering of the exercise price
of the May 2024 Existing Warrants and the issuance of the May 2024 New Warrants, is considered a modification of the May 2024 Existing
Warrants under the guidance ASC 815-40. The modification is consistent with the equity issuance classification under that guidance as
the reason for the modification was to induce the holders of the May 2024 Existing Warrants to cash exercise their warrants, which raised
equity capital and generated net proceeds of approximately $ 2.3 million. As the May 2024 Existing Warrants and the May 2024 New Warrants
were classified as equity instruments before and after the exchange, and as the exchange is directly attributable to an equity offering,
the Company recognized the effect of the modification of approximately $ 1.5 million as an equity issuance cost.
5.
Equity Incentive Plan
Under
the Company’s Omnibus Equity Incentive Plan (the “2021 Plan”) as amended, the Company may grant options to purchase
shares of Common Stock, restricted stock awards, performance stock awards, incentive bonus awards, other cash-based awards or directly
issue shares of Common Stock to employees, directors, and consultants of the Company. At the Company’s 2024 Annual Meeting of Stockholders
held on May 7, 2024, the Company’s stockholders approved an amendment to the Company’s 2021 Plan to increase the number of
shares of Common Stock authorized for issuance thereunder from 4,193 shares to 7,993 shares. Further at the Company’s 2024 Annual
Meeting of Stockholders, the Company’s stockholders approved an amendment to the Company’s 2021 Plan, to increase the evergreen
provision from one percent to five percent of the total number of the Company’s Common Stock outstanding starting on January 1,
2025. The five percent evergreen provision resulted in an additional 12,588 shares of Common Stock issuable pursuant to the 2021 Plan
as of January 1, 2025.
15
Stock
awards may be granted at an exercise price per share of not less than 100% of the fair market value at the date of grant. Stock awards
granted are exercisable over a maximum term of 10 years from the date of grant and generally vest over a period of four years for employees
and one year for directors of the Company’s Board and consultants.
As
of June 30, 2025, there remain 13 shares reserved for issuance under the 2021 Plan, as amended.
Fair
Value Measurement
The
Company uses the Black-Scholes option valuation model, which requires the use of highly subjective assumptions, to determine the fair
value of stock-based awards. The fair value of each employee stock option is estimated on the grant date under the fair value method
using the Black-Scholes model. The estimated fair value of each stock option is then expensed over the requisite service period, which
is generally the vesting period. The assumptions and estimates that the Company uses in the Black-Scholes model are as follows:
●
Fair
Value of Common Stock. The fair value of Common Stock is measured as the Company’s closing price of Common Stock on the
date of grant.
●
Risk-Free
Interest Rate. The Company bases the risk-free interest rate used in the Black-Scholes valuation model on the implied yield available
on U.S. Treasury zero-coupon issues with a term equivalent to that of the expected term of the options.
●
Expected
Term. The expected term represents the period that the Company’s stock-based awards are expected to be outstanding, which
is calculated using the simplified method for stock-based awards granted to employees, as the Company has insufficient historical
information to provide a basis for an estimate. The simplified method calculates the expected term as the average of the vesting
term plus the contractual life of the options. As permitted under ASC 718, the Company has elected to use the contractual term as
the expected term for certain non-employee awards, on an award-by-award basis.
●
Volatility.
The Company determines the price volatility based on the historical volatilities of industry peers as it has limited trading
history for its Common Stock price. Industry peers consist of several public companies in the biotechnology industry with comparable
characteristics, including clinical trials progress and therapeutic indications.
●
Dividend
Yield. The expected dividend assumption is based on the Company’s current expectations about its anticipated dividend policy.
To date, the Company has not declared any dividends to common shareholders and, therefore, the Company has used an expected dividend
yield of zero.
The Company granted stock options in January 2025 and 2024. There were
no stock option grants during the second quarter of 2025 or 2024. The following table presents the weighted-average assumptions used for
stock options granted during the following periods:
Schedule
of Weighted Average Assumptions used for Stock Options
2025
2024
Six Months Ended June 30,
2025
2024
Grant date fair value
$ 11.59
$ 91.50
Risk-free interest rate
4.65 %
4.0 %
Dividend yield
0.00 %
0.00 %
Expected life in years
5.9
5.9
Expected volatility
110 %
110 %
16
Stock-based
Compensation Expense
In
general, stock-based compensation is allocated to research and development expense or general and administrative expense according to
the classification of cash compensation paid to the employee, director, or consultant to whom the stock award was granted.
The
following table summarizes the total stock-based compensation expense related to stock options included in the Company’s statements
of operations:
Schedule
of Stock Based Compensation Expense
2025
2024
2025
2024
Three Months Ended June 30,
Six Months Ended June 30,
2025
2024
2025
2024
Research and development
$ 8,100
$ 4,623
$ 15,720
$ 241,960
General and administrative
31,134
14,985
60,702
364,882
Total
$ 39,234
$ 19,608
$ 76,422
$ 606,842
Stock-based compensation expense
$ 39,234
$ 19,608
$ 76,422
$ 606,842
Stock
Option Award Activity
A
summary of the Company’s 2021 Plan stock option activity is as follows:
Schedule
of Stock Option Activity
Number of
Options
Outstanding
Weighted-
Average
Exercise
Price
Weighted-
Average
Remaining
Contractual
Term (in
Years)
Balance at December 31, 2024
5,227
$ 58.72
9.3
Options granted
15,250
13.80
-
Options exercised
-
-
-
Options cancelled
-
-
-
Balance at June 30, 2025
20,477
$ 25.27
9.4
Options exercisable at June 30, 2025
4,592
$ 39.64
9.1
In
January 2024, the Board unanimously approved to provide employees and directors of the Company the opportunity to cancel outstanding,
out-of-the-money, stock options without consideration, in accordance with an option cancellation agreement. Accordingly, 674 of the 675
stock options outstanding as of December 31, 2023, were cancelled in February 2024.
In
accordance with accounting guidance provided in ASC 718, since the stock option cancellations were not accompanied by a concurrent grant,
or offer to grant, a replacement award, any unrecognized compensation cost was recognized at the cancellation date. Accordingly, the
Company recognized stock-based compensation expense of $ 568,372 resulting from the stock option cancellation during the first quarter
of 2024.
The
aggregate intrinsic value of options outstanding and exercisable as of June 30, 2025, is calculated as the difference between the exercise
price of the underlying options and the closing market price of the Company’s Common Stock on June 30, 2025, which was $ 5.85 per
share. The intrinsic value of options outstanding and exercisable as of June 30, 2025, was zero .
As
of June 30, 2025, total unrecognized compensation cost related to stock options was approximately $ 0.3 million and the weighted average
period over which this cost is expected to be recognized is 2.7 years.
17
6.
Commitments and Contingencies
Clinical
Trials
In
March 2025, the Company announced positive topline results for its XYNGARI™ Phase 3 STAR-1 clinical trial. The total contract amount
with the clinical research organization was approximately $ 7.2 million, which extended from the fourth quarter of 2023 into the second
quarter of 2025. During the six months ended June 30, 2025, the Company recognized $ 0.7 million in research and development expense for
the STAR-1 clinical trial. During the three and six months ended June 30, 2024, the Company recognized $ 1.6 million and $ 2.4 million,
respectively, in research and development expense for the STAR-1 clinical trial. The STAR-1 clinical trial is completed, and no further
expenses are expected to be incurred.
Supplier
Agreement
As
a result of Russia’s invasion of Ukraine, the United States, the United Kingdom, and the European Union governments, among others,
have developed coordinated sanctions and export-control measure packages against Russian individuals and entities. The Company is currently
a party to an exclusive supply agreement for the supply of the Spongilla raw material used in XYNGARI™ and DMT410 product
candidates. The counterparty to this supply agreement is a Russian entity. The imposition of enhanced export controls and economic sanctions
on transactions with Russia and Russian entities by the United States, the United Kingdom, and/or the European Union could prevent the
Company from performing under this existing contract or any future contract it may enter or may prevent the Company from remitting payment
for raw material purchased from the Company’s supplier. The Company has received multiple shipments of raw material from its supplier
subsequent to the implementation of export controls and sanctions, containing additional quantities of Spongilla raw material,
which will provide the Company with sufficient quantities of Spongilla to initiate and complete two Phase 3 studies in moderate-to-severe
acne and support filing a new drug application for XYNGARI™ in acne upon the successful completion of two Phase 3 studies. Depending
on the extent and breadth of new sanctions or export controls that may be imposed against Russia, otherwise or as a result of the impact
of the war in Ukraine, it is possible that the Company’s ability to obtain additional supply of the Spongilla raw material
used in XYNGARI™ and DMT410 product candidates could be negatively impacted, which could adversely affect its business, results
of operations, and financial condition.
License
Agreements
On
March 31, 2017, the Company entered into a license agreement, as amended (the “License Agreement”) with Villani, Inc. whereby
Villani has granted the Company an exclusive, sub-licensable, royalty-bearing license (the “License”) under the Licensed
Patents (as defined in the License Agreement), to formulate, develop, seek regulatory approval for, make or sell products that contain
Spongilla lacustris (alone or in combination with other active or inactive ingredients) for the treatment of diseases, disorders
and conditions of the skin, including but not limited to acne, rosacea, psoriasis, atopic dermatitis, seborrheic dermatitis, actinic
keratosis and eczema that were developed using certain licensed know-how (“Licensed Products”). The Company is responsible
for the development (including manufacturing, packaging, non-clinical studies, clinical trials and obtaining regulatory approval and
commercialization (including marketing, promotion, distribution, etc.)) for all Licensed Products. The original License Agreement was
amended in 2019, and pursuant to the amended License Agreement, the Company was required to make future milestone payments to Villani
in an aggregate amount of up to $ 20.25 million upon the achievement of specified development and sales milestones, payable in cash or
in equity, at the option of Villani, as well as single-digit royalty payments on net sales. On July 30, 2021, the Company further amended
the License Agreement in the Second Amendment to the License and Settlement Agreement (the “Second Amendment”). Pursuant
to the Second Amendment, the Company is required to make future milestone payments to Villani in an aggregate amount of up to $ 40.5 million
upon the achievement of specified development and sales milestones, payable in cash or in equity, at the option of Villani, as well as
single-digit royalty payments on net sales. The Second Amendment includes customary terms relating to, among others, indemnification,
intellectual property protection, confidentiality, remedies, and warranties. As of June 30, 2025, the Company evaluated the likelihood
of the Company achieving the specified milestones and determined that the likelihood is not yet probable and as such no accrual of these
payments is required as of June 30, 2025.
18
Collaboration
Agreement
On
January 17, 2025, the Company entered into a Clinical Trial Collaboration Agreement (the “Clinical Trial Agreement”) with
Revance Therapeutics, Inc. (“Revance”), pursuant to which the Company and Revance intend to conduct a multi-center clinical
trial (the “Trial”) to evaluate the topical application of XYNGARI TM , the Company’s topical Spongilla powder
(formerly referred to as DMT310), with Daxxify (daxibotulinumtoxinA-lanm), Revance’s botulinum toxin type A. Pursuant to the terms
of the Clinical Trial Agreement, Revance has granted the Company a non-exclusive, worldwide, non-transferable, royalty-free license,
with a right to sublicense (subject to limitations), to use certain Revance intellectual property, solely as necessary or useful for
the Company to conduct the trial under the Clinical Trial Agreement. The Company has granted Revance a similar license to use XYNGARI TM
and other compound(s) under the Clinical Trial Agreement. The Clinical Trial Agreement will terminate upon completion of the Trial,
the delivery of the data resulting from the Trial and the completion of any statistical analyses of the data resulting from the Trial.
Either party may terminate the Clinical Trial Agreement upon a material breach by the other party that remains uncured following 30 days
after the date of written notice of such breach. In addition, either party may terminate the Clinical Trial Agreement immediately upon
written notice if such party reasonably deems it necessary in order to protect the safety, health or welfare of subjects enrolled in
the Trial. The Company has agreed to sponsor, conduct, and fund the Phase 2a clinical trial. As of June 30, 2025, the Company has not
incurred any expenses related to the Revance Clinical Trial Agreement.
Registration
Rights Agreement
In
connection with the January 2025 PIPE (see Note 4), the Company entered into a Registration Rights Agreement with the purchasers, dated
as of January 21, 2025 (the “Registration Rights Agreement”). The Registration Rights Agreement provides that the Company
shall file a registration statement covering the resale of all of the registrable securities (as defined in the Registration Rights Agreement)
with the SEC. The registration statement on Form S-3 required under the Registration Rights Agreement was filed with the SEC on January
30, 2025, and became effective on February 5, 2025.
Upon
the occurrence of any Event (as defined in the Registration Rights Agreement), which, among others, prohibits the purchasers from reselling
the securities for more than ten consecutive calendar days or more than an aggregate of fifteen calendar days during any 12-month period,
and should the registration statement cease to remain continuously effective, the Company would be obligated to pay to each purchaser,
on each monthly anniversary of each such Event, an amount in cash, as partial liquidated damages and not as a penalty, equal to the product
of 2.0% multiplied by the aggregate subscription amount paid by such purchaser in the Private Placement, up to a maximum of 12% of the
aggregate subscription amount. As of June 30, 2025, the Company determined that the likelihood of the Company incurring liquidated damages
pursuant to the Registration Rights Agreement is remote, and as such, no accrual of these payments is required as of June 30, 2025.
Legal
Proceedings
In
the normal course of business, the Company may be involved in legal proceedings or threatened legal proceedings. The Company is not a
party to any legal proceedings or aware of any threatened legal proceedings which are expected to have a material adverse effect on its
financial condition, results of operations or liquidity.
7.
Segment Information
Operating
segments are defined as components of an enterprise about which separate discrete information is available for evaluation by the chief
operating decision maker (“CODM”), in deciding how to allocate resources and in assessing performance. The Company and the
Company’s chief operating decision maker view the Company’s operations and manage its business in one operating segment,
which is the business of identifying, developing, and commercializing pharmaceutical products for the treatment of medical and aesthetic
skin conditions and diseases.
The
CODM, who is the Chief Executive Officer (“CEO”), President, and Chairman of the Board, manages and allocates resources to
the operations of the Company on an entity-wide basis. The Company’s measure of segment profit or loss is net loss. Managing and
allocating resources on an entity-wide basis enables the CEO to assess the overall level of resources available and how to best deploy
these resources across functions and research and development projects that are in line with the Company’s long-term company-wide
strategic goals. Consistent with this decision-making process, the CEO uses financial information for purposes of evaluating performance,
forecasting future period financial results, allocating resources, and setting incentive targets. Operating expenses are used to monitor
budget versus actual results. The CODM does not review assets in evaluating the results of the Company, and therefore, such information
is not presented.
19
The
following table summarizes the segment’s financial information including the Company’s significant segment expenses:
Schedule
of Segment Financial Information
2025
2024
2025
2024
Three Months Ended
June
30,
Six Months Ended
June 30,
2025
2024
2025
2024
Research and development
$
$
$
$
Clinical
( 20,676 )
1,568,812
705,645
2,439,727
Nonclinical
166,478
91,631
311,179
212,034
Personnel related
472,033
348,659
882,152
958,082
Total research and development
$ 617,835
$ 2,009,102
$ 1,898,976
$ 3,609,843
General and administrative
1,154,896
874,640
2,213,559
2,477,459
Interest income
71,638
54,636
107,855
123,934
Net loss
$ ( 1,701,093 )
$ ( 2,829,106 )
$ ( 4,004,680 )
$ ( 5,963,368 )
8.
Related Party Transaction
In
connection with the January 2025 PIPE financing, certain Company insiders, including the Company’s CEO, Chief Financial Officer
and certain members of the Company’s board of directors, participated in the offering. These Company insiders purchased an aggregate
of 122,047 Common Stock and Warrants to purchase up to an aggregate of 122,047 shares of Common Stock, for an aggregate purchase price
of $ 1.55 million. The purchase price per share and accompanying Warrant for these Company insiders was the same as paid by other investors
in the January 2025 PIPE.
9.
Subsequent Events
Subsequent
to June 30, 2025, at the Holder’s request, the Company delivered 43,800 shares of Common Stock which were held in abeyance, related
to the March 2025 Warrant Inducement. Accordingly, 344,900 shares are held in abeyance, which are not issued and not outstanding.
As
previously reported, on May 14, 2025, the Company received a letter from the Listing Qualifications Department (the “Staff”)
of The Nasdaq Stock Market (“Nasdaq”) indicating that, based upon the closing bid price of the Company’s Common Stock
for the prior 30 consecutive business days, the Company was not in compliance with the requirement to maintain a minimum bid price of
$ 1.00 per share for continued listing on Nasdaq, as set forth in Nasdaq Listing Rule 5550(a)(2) (the “Minimum Bid Price Requirement”).
The
Staff further indicated that, based upon the Company’s implementation of a reverse stock split within the prior one-year period,
the Company’s securities were subject to delisting from the Nasdaq Capital Market and would be suspended at the opening of business
on May 23, 2025. The Company timely requested a hearing before the Panel, which request stayed any further suspension or delisting action
by Nasdaq, pending the ultimate conclusion of the hearing process.
On
July 2, 2025, the Panel notified the Company that it has granted Company’s request for an exception until August 14, 2025, to demonstrate
compliance with the Minimum Bid Price Requirement. There can be no assurance that the Company will be able to regain compliance and maintain
its listing on the Nasdaq Capital Market. If the Company does not regain compliance with the Minimum Bid Price Requirement, or if the
Company fails to satisfy another Nasdaq requirement for continued listing, Nasdaq could provide notice that the Company’s securities
will become subject to delisting.
At
the Company’s 2025 annual meeting of stockholders on July 15, 2025, the Company’s stockholders approved an amendment to its
Amended and Restated Certificate of Incorporation to effect a reverse stock split of the issued and outstanding shares of the Company’s
common stock at a specific ratio, ranging from one-for-two to one-for-thirty, with the exact ratio to be determined by the Company’s
board of directors without further approval or authorization of the Company’s stockholders. On July 15, 2025, the Company’s
board of directors set and approved a reverse split ratio of one-for-ten and authorized the Company’s management to effect the
reverse stock split on August 1, 2025. The number of shares of the Company’s authorized common stock was not affected by the 2025
Reverse Stock Split and the par value of the Company’s common stock remained unchanged at $ 0.0001 per share.
Except
where disclosed, all amounts related to number of shares and per share amounts have been retrospectively adjusted in these financial
statements to reflect the 2025 Reverse Stock Split.
20
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.