UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-Q
☒
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
FOR
THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2025
OR
☐
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
Commission
File Number: 001-42204
EXOZYMES
INC.
(Exact
name of registrant as specified in its charter)
Nevada
83-4550057
(State
or other jurisdiction of
incorporation
or organization)
(I.R.S.
Employer
Identification
No.)
750
Royal Oaks Drive , Suite 106
Monrovia ,
CA 91016
91016
(Address
of principal executive offices)
(Zip
code)
(626)
415-1488
(Registrant’s
telephone number, including area code)
Securities
registered pursuant to Section 12(b) of the Exchange Act:
None
Title
of each class
Trading
Symbol(s)
Name
of each exchange on which registered
Common
Stock, $.000001
EXOZ
Nasdaq
Capital Markets
Securities
registered pursuant to Section 12(g) of the Act:
None
Indicate
by check mark whether the issuer (1) has filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the
preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such
filing requirements for the last 90 days. YES ☒ NO ☐
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant
was required to submit such files). YES ☒ NO ☐
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting
company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,”
“non-accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2
of the Exchange Act.
Large
Accelerated Filer
☐
Accelerated
Filer
☐
Non-accelerated
Filer
☐
Smaller
Reporting Company
☒
Emerging
Growth Company
☒
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☒
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). YES ☐ NO ☒
As
of November 13, 2025, the number of outstanding shares of Common Stock was 8,387,250 .
TABLE
OF CONTENTS
Page
Number
PART
I
FINANCIAL INFORMATION
3
Item 1 - Condensed Unaudited Consolidated Financial Statements
3
Condensed Unaudited Consolidated Balance Sheets – September 30, 2025, and December 31, 2024
3
Condensed Unaudited Consolidated Statements of Operations – Three months and Nine months ended September 30, 2025, and 2024
4
Condensed Unaudited Consolidated Statements of Changes in Equity (Deficit) – Three months and Nine months ended September 30, 2025, and 2024
5
Condensed Unaudited Consolidated Statements of Cash Flows – Nine months ended September 30, 2025, and 2024
6
Notes to Condensed Unaudited Consolidated Financial Statements
7
Item
2
Management’s Discussion and Analysis of Financial Conditions and Results of Operations
18
Item
3
Quantitative and Qualitative Disclosures About Market Risk
23
Item
4
Controls and Procedures
23
PART
II
OTHER INFORMATION
24
Item
1
Legal Proceedings
24
Item
1A
Risk Factors
24
Item
2
Unregistered Sales of Equity Securities and Use of Proceeds
24
Item
3
Defaults upon Senior Securities
24
Item
4
Mine Safety Disclosures
24
Item
5
Other Information
24
Item
6
Exhibits
24
In
this Quarterly Report, unless otherwise indicated, the “Company”, “eXoZymes,” “we”, “us”
or “our” refer to eXoZymes Inc. and, where appropriate, together with its wholly owned subsidiary.
2
PART
I – FINANCIAL INFORMATION
CONDENSED
UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
CONDENSED
UNAUDITED CONSOLIDATED BALANCE SHEETS
September
30,
2025
(Unaudited)
December
31,
2024
ASSETS
Cash
and cash equivalents
$ 5,098,687
$ 9,719,310
Grants
receivable
302,643
737,282
Prepaid
expenses and other current assets
204,720
363,790
Total
current assets
5,606,050
10,820,382
Property
and equipment, net
763,012
882,445
Operating
lease right-of-use asset, net
1,124,925
1,331,577
Finance
lease right-of-use asset, net
119,236
-
Income
tax receivable
105,826
-
Total
assets
$ 7,719,049
$ 13,034,404
LIABILITIES
AND EQUITY
Accounts
payable
$ 904,353
$ 924,252
Due
to affiliates
17,085
178,966
Operating
lease liabilities – current
274,301
230,027
Finance
lease liabilities – current
42,623
-
Total
current liabilities
1,238,362
1,333,245
Deferred
grant reimbursement
103,065
123,579
Operating
lease liabilities - long term
926,587
1,156,805
Finance
lease liabilities - long term
76,613
-
Total
liabilities
$ 2,344,627
$ 2,613,629
Stockholders’
Equity:
Preferred
stock, $ 0.000001 par value, 5,000,000 shares authorized; no shares issued and outstanding on September 30, 2025, and December 31,
2024, respectively.
-
-
Common
shares, 100,000,000 authorized shares at $ 0.000001 ; 8,387,250 and 8,367,810 shares issued and outstanding as of September 30, 2025,
and December 31, 2024, respectively
8
8
Additional
Paid-in-capital
23,824,070
22,366,725
Accumulated
(deficit)
( 18,449,656 )
( 11,945,958 )
Total
stockholders’ equity
5,374,422
10,420,775
Total
liabilities and equity
$ 7,719,049
$ 13,034,404
See
accompanying notes to the condensed unaudited consolidated financial statements.
3
CONDENSED
UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
2025
2024
2025
2024
Three
Months ended
September
30,
Nine
Months ended
September
30,
2025
2024
2025
2024
Total
operating income
$ -
$ -
$ -
$ -
Operating
costs:
General
and administrative costs:
Compensation
845,174
546,095
2,527,936
1,667,748
Professional
fees
237,916
269,543
1,139,083
816,009
Information
technology
8,175
15,661
75,327
29,267
General
and administrative-other
214,181
56,940
683,870
197,302
Total
general and administrative costs
1,305,446
888,239
4,426,216
2,710,326
Research
and development costs, net of grants
1,216,762
723,487
2,594,765
1,238,463
Total
operating costs
2,522,208
1,611,726
7,020,981
3,948,789
Net
operating loss
( 2,522,208 )
( 1,611,726 )
( 7,020,981 )
( 3,948,789 )
Other
income/(expense):
Interest
income/ (expense)
59,185
( 44,647 )
231,742
( 74,429 )
Other
income/(expense):
176,032
-
285,541
-
Loss
before income taxes
( 2,286,991 )
( 1,656,373 )
( 6,503,698 )
( 4,023,218 )
Income
taxes
-
-
-
2,143
Net
loss
$ ( 2,286,991 )
$ ( 1,656,373 )
$ ( 6,503,698 )
$ ( 4,025,361 )
Net
loss per common share – basic and diluted
$ ( 0.27 )
$ ( 0.27 )
$ ( 0.78 )
$ ( 0.64 )
Weighted average
of common shares outstanding – basic and diluted
8,387,250
6,252,349
8,377,513
6,251,158
See
accompanying notes to the condensed unaudited consolidated financial statements.
4
CONDENSED
UNAUDITED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
Three
and Nine Months Ended September 30, 2025
Shares
Amount
Capital
Deficit
Total
Common Stock
Additional
Paid-in
Accumulated
Shares
Amount
Capital
Deficit
Total
Balance,
December 31, 2024
8,367,810
8
22,366,725
( 11,945,958 )
10,420,775
Stock
options
-
-
317,277
-
317,277
Net
loss
-
-
-
( 1,856,421 )
( 1,856,421 )
Balance, March 31,
2025
8,367,810
8
22,684,002
( 13,802,379 )
8,881,631
Stock
options
-
-
323,479
-
323,479
Issuance of common stock for compensation
19,440
-
243,778
-
243,778
Related party debt forgiveness
147,103
147,103
Net
loss
-
-
-
( 2,360,286 )
( 2,360,286 )
Balance, June 30,
2025
8,387,250
8
23,398,362
( 16,162,665 )
7,235,705
Stock
options
-
-
425,708
-
425,708
Net
loss
-
-
-
( 2,286,991 )
( 2,286,991 )
Balance, September
30, 2025
8,387,250
8
23,824,070
( 18,449,656 )
5,374,422
Three
and Nine Months Ended September 30, 2024
Common
Stock
Additional
Paid-in
Accumulated
Shares
Amount
Capital
Deficit
Total
Balance,
December 31, 2023
6,250,002
6
5,700,298
( 6,084,623 )
( 384,319 )
Stock
options
-
-
142,810
-
142,810
Net
loss
-
-
-
( 1,008,458 )
( 1,008,458 )
Balance, March 31,
2024
6,250,002
6
5,843,108
( 7,093,081 )
( 1,249,967 )
Balance
6,250,002
6
5,843,108
( 7,093,081 )
( 1,249,967 )
Stock
options
348,275
348,275
Issuance
of common stock due to exercise of options
2,347
-
-
-
Net
loss
-
-
-
( 1,360,530 )
( 1,360,530 )
Balance, June 30,
2024
6,252,349
6
6,191,383
( 8,453,611 )
( 2,262,222 )
Balance
6,252,349
6
6,191,383
( 8,453,611 )
( 2,262,222 )
Stock
options
-
-
317,277
-
317,277
Net
loss
-
-
-
( 1,656,373 )
( 1,656,373 )
Balance, September
30, 2024
6,252,349
6
6,508,660
( 10,109,984 )
( 3,601,318 )
Balance
6,252,349
6
6,508,660
( 10,109,984 )
( 3,601,318 )
See
accompanying notes to the condensed unaudited consolidated financial statements.
5
CONDENSED
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
2025
2024
Nine
Months ended September 30,
2025
2024
CASH
FLOWS FROM OPERATING ACTIVITIES:
Net
loss
$ ( 6,503,698 )
$ ( 4,025,361 )
Adjustments
to reconcile net loss to net cash used in operating activities:
Accretion
of Deferred Grant Reimbursement
( 40,213 )
( 40,904 )
Depreciation
of property and equipment
214,362
199,815
Non-cash
lease expense
37,864
27,641
Stock-based
compensation
1,310,239
808,362
Changes
in operating assets and liabilities:
(Increase)
decrease in -
Grants
receivable
434,639
328,356
Prepaid
expenses and other current assets
165,070
22,403
Increase
(decrease) in -
Accounts
payable and accrued expenses
( 19,899 )
( 78,907 )
Due
to related party
( 20,778 )
2,739
Tax
receivable
( 105,826 )
-
Tax
payable
-
( 42,267 )
Net
cash provided by (used in) operating activities
$ ( 4,528,240 )
$ ( 2,798,123 )
CASH
FLOWS FROM INVESTING ACTIVITIES:
Deferred
grant reimbursement
19,701
37,236
Purchases
of property and equipment
( 94,929 )
( 186,045 )
Net
cash (used in) investing activities
$ ( 75,228 )
$ ( 148,809 )
CASH
FLOWS FROM FINANCING ACTIVITIES:
Related
Party Note
-
3,222,066
Deferred
IPO Cost
-
( 107,732 )
Payments on finance lease obligations
( 17,155
)
-
Net
cash (used in) financing activities
$ ( 17,155 )
$ 3,114,334
NET
INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS
( 4,620,623 )
167,402
CASH
AND CASH EQUIVALENTS - BEGINNING OF PERIOD
9,719,310
66,533
CASH
AND CASH EQUIVALENTS - END OF PERIOD
$ 5,098,687
$ 233,935
Supplemental
disclosures of cash flow information:
Interest
Expense
4,071
-
Income
taxes
-
( 42,267 )
Non-cash
investing and financing activities:
Unpaid
offering costs included in prepaid expenses
-
( 284,602 )
Forgiveness
of debt
147,103
-
Conversion
of due to affiliate to related party note
-
200,000
See
accompanying notes to condensed unaudited consolidated financial statements.
6
EXOZYMES
INC.
NOTES
TO CONDENSED UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Nine
Months Ended September 30, 2025 and 2024
1.
Organization and Description of Business
eXoZymes
Inc., formerly known as Invizyne Technologies Inc., was formed in Nevada in 2019 and its wholly owned subsidiary eXoZymes (CA) Inc.,
formerly known as Invizyne Technologies Inc., was formed in California in 2014, together (“eXoZymes”) eXoZymes was formed
with the vision of taking nature’s building blocks to make molecules of interest, effectively simplifying nature. eXoZymes’
technology is a differentiated and unique synthetic biology platform which would enable the scalable exploration of large number of molecules
and properties found in nature. eXoZymes was a majority owned technology development subsidiary of MDB Capital Holdings, LLC (“MDB”)
until the November 2024 initial public offering, when the holdings by MDB were diluted to a current 47 % minority interest as of September
30, 2025.
On
June 1, 2022, the Company signed a joint venture with Neuractas Therapeutics, a preclinical company developing high impact therapeutics,
to work with the Company on deuterated cannabinoid molecules, for which the Company has filed a provisional patent application. No business
activities have occurred to date. The Company follows Accounting Standards Codification subtopic 323-10, Investments-Equity Methods and
Joint Ventures (“ASC 323-10”).
On
October 3, 2024, our board of directors approved a two-for-one (2:1) stock split of our issued and outstanding Common Stock. No fractional
shares were issued because of the stock split; any fractional share resulting from the stock split was rounded up to the next whole share.
As a result of the stock split, proportionate adjustments were made to the per share exercise price and/or the number of shares issuable
upon the exercise or vesting of all stock options, restricted stock units and warrants issued by us and outstanding immediately prior
to the effective time of the stock split, which resulted in a proportionate decrease in the number of shares of our Common Stock reserved
for issuance upon exercise or vesting of such stock options, restricted stock units and warrants and a proportionate increase in the
exercise price of all such stock options, restricted stock units and warrants. In addition, the number of shares reserved for issuance
under our equity compensation plans were decreased proportionately. All share and per share amounts of Common Stock have been retroactively
adjusted to reflect the Common Stock split.
On
May 5, 2025, the Company established a wholly owned subsidiary NCTx LLC, a Delaware Limited Liability Company. NCTx LLC is a special
purpose subsidiary company focused on the development and production of N-trans-caffeoyltyramine - a very rare, plant-derived compound
with emerging relevance in the areas of metabolic health, gut integrity, and liver function. The entity has had no business activities
to date.
Going
Concern
These
condensed unaudited consolidated financial statements have been prepared on a going concern basis, which implies that the Company will
continue to realize its assets and discharge its liabilities in the normal course of business. The Company incurred net losses of $ 6,503,698
and $ 4,025,361 during the nine months ended September 30, 2025 and 2024, respectively, and used cash for operations of $( 4,528,240 ) and
$( 2,798,123 ) for the nine months ended September 30, 2025 and 2024, respectively. Although the Company believes it has sufficient working
capital for the near term, management believes that there remains substantial doubt about its ability to continue as a going concern
due to anticipated funding shortfalls and the Company’s pre-revenue status. The Company’s ability to meet its long-term liabilities
and obligations depends on securing additional financial support, whether through continued shareholder funding, raising equity or debt
financing, or ultimately achieving profitable operations. These financial statements do not include any adjustments to the recoverability
and classification of recorded asset amounts or the classification of liabilities that may be necessary should the Company be unable
to continue as a going concern.
2.
Summary of Significant Accounting Policies
Basis
of Presentation and Principles of Consolidation
The
accompanying condensed unaudited consolidated financial statements include the accounts of the Company and wholly owned subsidiary. The
accompanying condensed unaudited consolidated financial statements and related notes have been prepared in accordance with U.S. generally
accepted accounting principles (“U.S. GAAP”). All intercompany accounts and transactions have been eliminated in consolidation.
These condensed unaudited consolidated financial statements and other information presented in this Form 10-Q should be read in conjunction
with the consolidated financial statements and the related notes included in the Company’s Annual Report on Form 10-K for the fiscal
year ended December 31, 2024 filed with the SEC.
Use
of Estimates
The
preparation of financial statements in conformity with Generally Accepted Accounting Principles (“GAAP”) requires management
to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements
and the reported amounts of revenues and expenses during the reporting period, as well as the disclosure of contingent assets and liabilities.
Some of those judgments can be subjective and complex, and therefore, actual results could differ materially from those estimates under
different assumptions or conditions. Management bases its estimates on historical experience and on various assumptions that are believed
to be reasonable in relation to the financial statements taken under the circumstances, the results of which form the basis for making
judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Management regularly
evaluates the key factors and assumptions used to develop the estimates utilizing currently available information, changes in facts and
circumstances, historical experience and reasonable assumptions. After such evaluations, if deemed appropriate, those estimates are adjusted
accordingly. Actual results could differ from those estimates. Significant estimates include those related to assumptions used in the
calculation of right-of-use asset and lease liabilities, accruals for potential liabilities and stock-based compensation.
7
Recent
Accounting Pronouncements
ASU
2024-03
In
November 2024, the FASB issued ASU No. 2024-03, Disaggregation of Income Statement Expenses (DISE) ( ASU 2024-03 ), which
requires disclosure of certain categories of expenses such as the purchase of inventory, employee compensation, depreciation, and intangible
asset amortization that are components of existing expense captions presented on the face of the income statement. ASU 2024-03 is effective
for annual periods beginning after December 15, 2026 and interim periods beginning after December 15, 2027, with early adoption permitted.
ASU 2024-03 should be applied prospectively; however, retrospective application is permitted. We are currently evaluating the impact
of ASU 2024-03 on our disclosures.
ASU
2023-07
In
November 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2023-07,
Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures (“ASU 2023-07”), which requires all public
entities, including public entities with a single reportable segment, to provide in interim and annual periods one or more measures of
segment profit or loss used by the chief operating decision maker to allocate resources and assess performance. Additionally, the standard
requires disclosures of significant segment expenses and other segment items as well as incremental qualitative disclosures. The Company
adopted ASU 2023-07 effective December 31, 2024, on a retrospective basis. The adoption of 2023-07 did not change the way that the Company
identifies its reportable segments and, as a result, did not have a material impact on the Company’s segment-related disclosures.
ASU
2023-09
In
December 2023, the FASB issued ASU No. 2023-09, Improvements to Income Tax Disclosures ( ASU 2023-09 ), which is intended
to enhance the transparency of income tax matters within financial statements, providing stakeholders with a clearer understanding of
an entity’s operations and the associated tax risks. ASU 2023-09 requires public business entities to disclose, on an annual basis,
specific categories in the rate reconciliation and provide additional information for reconciling items that meet a specific quantitative
threshold. There is a further requirement that public business entities will need to disclose a tabular reconciliation, using both percentages
and reporting currency amounts. ASU 2023-09 is effective for fiscal years beginning after December 15, 2024. The adoption of ASU 2023-09
will result in modifications to our income tax disclosures beginning in 2025.
Emerging
Growth Company
The
Company is an “emerging growth company,” or “EGC” as defined in Section 2(a) of the Securities Act of 1933, as
amended, or the Securities Act, as modified by the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”), and it may
take advantage of certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging
growth companies.
Further,
Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting
standards until private companies (that is, those that have not had a Securities Act registration statement declared effective or do
not have a class of securities registered under the Securities Exchange Act of 1934, as amended, or the Exchange Act) are required to
comply with the new or revised financial accounting standards. The JOBS Act provides that a company can elect to opt out of the extended
transition period and comply with the requirements that apply to non-emerging growth companies but any such choice to opt out is irrevocable.
The Company has elected to opt out of the extended transition periods.
Concentration
of Risk
The
Department of Energy has contributed 89 % and the NIH has contributed 11 % of all grant reimbursements for the nine months ended September
30, 2025. The Company believes it is not exposed to significant credit risk on government grant funding, based on the nature of eXoZymes’
grant receivables.
Revenue
Recognition
The
Company primarily generated revenues from its strategic alliances. The strategic alliances with strategic collaborators typically contain
multiple elements, including research and other licenses, research and development services, obligations to develop and manufacture pre-commercial
and commercial material, and options to obtain additional research and development services. Such arrangements provide for various types
of payments to us, including upfront fees, and funding of research and development services. Such payments are often not commensurate
with the timing of revenue recognition and therefore result in deferral of revenue recognition.
The
Company analyzes the collaboration arrangements to assess whether they are within the scope of ASC Topic 808, Collaborative Arrangements
(ASC 808) to determine whether such arrangements involve joint operating activities performed by parties that are both active participants
in the activities and exposed to significant risks and rewards that are dependent on the commercial success of such activities. To the
extent the arrangement is within the scope of ASC 808, the Company assesses whether aspects of the arrangement between the Company and
the collaboration partner are within the scope of other accounting literature. If the Company concludes that some or all aspects of the
arrangement represent a transaction with a customer, the Company accounts for those aspects of the arrangement within the scope of ASC
606. If the Company concludes that some or all aspects of the arrangement are within the scope of ASC 808 and do not represent a transaction
with a customer, the Company recognizes its allocation of the shared costs incurred with respect to the jointly conducted activities
as a component of the related expense in the period incurred. Pursuant to ASC 606, a customer is a party that has contracted with an
entity to obtain goods or services that are an output of the entity’s ordinary activities in exchange for consideration. Under
ASC 606, an entity recognizes revenue when its customer obtains control of promised goods or services, in an amount that reflects the
consideration which the entity expects to receive in exchange for those goods or services.
To
determine the appropriate amount of revenue to be recognized for arrangements that the Company determines are within the scope of ASC
606, the Company performs the following steps: (i) identify the contract(s) with the customer; (ii) identify the performance obligations
in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the performance obligations in the contract;
and (v) recognize revenue when (or as) each performance obligation is satisfied. ASC 606 requires significant judgment and estimates
and results in changes to, but not limited to: (i) the determination of the transaction price, including estimates of variable consideration,
(ii) the allocation of the transaction price, including the determination of estimated selling price, and (iii) the pattern of recognition,
including the application of proportional performance as a measure of progress on service-related promises and application of point-in-time
recognition for supply-related promises.
Cash
and Cash Equivalents
The
Company considers highly liquid investments with original maturities or remaining maturities upon purchase of three months or less to
be cash equivalents.
The
Company’s policy is to maintain its cash balances with financial institutions with high credit ratings and in accounts insured
by the Federal Deposit Insurance Corporation (the “FDIC”) and/or by the Securities Investor Protection Corporation (the “SIPC”).
The Company may periodically have cash balances in financial institutions in excess of the FDIC and SIPC insurance limits of $ 250,000 and
$ 500,000 , respectively.
The
Company periodically reviews the financial condition of the financial institutions and assesses the credit risk of such investments.
The Company did not experience any credit risk losses during the three and nine months ended September 30, 2025 and 2024.
8
The
Company periodically reviews the financial condition of the financial institutions and assesses the credit risk of such investments.
The Company may periodically have cash balances in financial institutions more than the FDIC insurance limits of $ 250,000 . On September
30, 2025, the Company had approximately $ 4,924,469 of cash and unrestricted cash in financial institutions exceeding FDIC insured limits.
The Company did not experience any credit risk losses during the nine months ended September 30, 2025, and the year ended December 31,
2024.
Fair
Value Measurements
Fair
value is defined as the price that would be received for sale of an asset or paid for transfer of a liability, in an orderly transaction
between market participants at the measurement date. GAAP establishes a three-tier fair value hierarchy, which prioritizes the inputs
used in measuring fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets
or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). These tiers include:
●
Level
1, defined as observable inputs such as quoted prices (unadjusted) for identical instruments in active markets;
●
Level
2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted
prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active;
and
●
Level
3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions,
such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.
In
some circumstances, the inputs used to measure fair value might be categorized within different levels of the fair value hierarchy. In
those instances, the fair value measurement is categorized in its entirety in the fair value hierarchy based on the lowest level input
that is significant to the fair value measurement.
The
following tables set forth the fair value of the Company’s consolidated financial instruments that were measured at fair value
on a recurring basis as of September 30, 2025 and December 31, 2024:
Schedule of Financial Instruments Measured at Fair Value on Recurring Basis
Level 1
Level 2
Level 3
Total
September
30, 2025
Level
1
Level
2
Level
3
Total
Cash
and cash equivalents
5,098,687
-
-
5,098,687
Total fair value
5,098,687
-
-
5,098,687
Level 1
Level 2
Level 3
Total
December
31, 2024
Level
1
Level
2
Level
3
Total
Safe
Note
-
-
-
-
Total fair value
-
-
-
-
The
fair value of the Company’s certain assets and liabilities, which qualify as financial instruments under ASC 820, “Fair Value
Measurements and Disclosures,” approximates the carrying amounts represented in the accompanying condensed unaudited consolidated
balance sheets. The fair values of cash and cash equivalents, prepaid expenses and other, accounts payable and accrued expenses, and
due to related party are estimated to approximate the carrying values as of September 30, 2025, and December 31, 2024.
Property
and Equipment
Property
and equipment are recorded at cost. Major improvements are capitalized, while maintenance and repairs are charged to expense as incurred.
Gains and losses from disposition of property and equipment are included in the statement of operations when realized. Depreciation is
provided using the straight-line method over the following estimated useful lives:
Schedule
of Property and Equipment Estimated Useful Lives
Laboratory
equipment
5
years
Furniture
and fixtures
7
years
Leasehold
improvements
Lesser
of the lease duration or the life of the improvements
Property
and equipment consist of the following as of September 30, 2025, and December 31, 2024, respectively:
Schedule
of Property and Equipment
September
30, 2025
December
31, 2024
Laboratory
equipment
1,351,026
1,277,647
Furniture
and fixtures
54,338
54,338
Leasehold
improvements
300,711
279,161
Total
property and equipment
1,706,075
1,611,146
Less:
Accumulated depreciation
( 943,063 )
( 728,701 )
Property
and equipment, net
763,012
882,445
9
Research
Grants
eXoZymes
receives grant reimbursements from the Federal government, which are offset against research and development expenses in the consolidated
statements of operations. In addition to actual reimbursements, eXoZymes also receives indirect expense grants (which are not reimbursement-based)
and fees (typically of minor significance). It is important to note that there may be instances where the grants received for indirect
costs exceed the actual costs, resulting in a negative impact. For capitalized assets, grant reimbursements are recognized over the useful
life of the assets. Any portion of the grant not yet recognized is recorded as deferred grant reimbursements and included as a liability
in the consolidated balance sheet.
Grants
that operate on a reimbursement basis are recognized on the accrual basis and are offsets to expenses to the extent of disbursements
and commitments that are reimbursable for allowable expenses incurred as of the nine months ended September 30, 2025, and 2024, and respectively,
expected to be received from funding sources in the subsequent year. Management considers such receivables on September 30, 2025, and
2024, respectively, to be fully collectable due to the historical experience with the Federal Government of the United States of America.
Accordingly, no allowance for credit losses on the grants receivable was recorded in the accompanying condensed unaudited consolidated
financial statements.
Summary
of grants receivable activity for the nine months ended September 30, 2025, and 2024, is presented below:
Schedule
of Grants Receivable Activity
2025
2024
Nine
Months ended September 30,
2025
2024
Balance
at beginning of period
737,282
882,319
Grant
costs expensed
1,120,907
1,756,852
Grants
for equipment purchased
19,699
6,379
Grant
fees
12,739
50,854
Grant
funds received
( 1,587,984 )
( 2,142,441 )
Balance
at end of period
302,643
553,963
eXoZymes
has received three grants provided by the National Institutes of Health, the Department of Energy and Department of Defense through September
30, 2025. The first grant was awarded on October 1, 2023, and the latest of these grants was set to expire on May 14, 2026, however grants
can be extended, or new phases can be granted, extending the expiration of the grant. None of the grants has commitments made by the
parties, provisions for recapture, or any other contingencies, beyond complying with the terms of each research and development grant.
Research grants received from organizations are subject to the contract agreement as to how eXoZymes conducts its research activities,
and eXoZymes is required to comply with the agreement terms relating to those grants. Amounts received under research grants are nonrefundable,
regardless of the success of the underlying research project, to the extent that such amounts are expended in accordance with the approved
grant project. eXoZymes is permitted to draw down the research grants after incurring the related expenses.
On
July 1, 2025, the Company was awarded a key industrial partnership, with a $ 3 million share of a $ 9.2 million grant. U.S. National Science
Foundation (NSF) funded the project under the CFIRE program aimed at transforming the scalability and accessibility of cell-free systems
to expand real-world applications. The grant is led by Georgia Tech with a coalition of top academic and industry groups.
Amounts
received under research grants are offset against the related research and development costs in the consolidated statements of operations.
For the nine months ended September 30, 2025, and 2024, respectively, grants amounting to $ 1,120,907 and $ 1,756,852 were offset against
the research and development costs. Grant drawdowns, which includes grants costs expensed, grants for equipment purchased, and grant
fees, for the nine months ended September 30, 2025, and 2024, respectively, totaled $ 1,153,345 and $ 1,814,085 .
For
the three months ended September 30, 2025, and 2024, grants amounting to $ 256,474 and $ 484,725 were offset against the research and development
costs, respectively. Grant drawdowns, which includes grants costs expensed, grants for equipment purchased, and grant fees, for the three
months ended September 30, 2025, and 2024, respectively, totaled $ 260,498 and $ 496,207
Research
and Development Costs
Research
and development costs are expensed as incurred. Research and development costs consist primarily of compensation costs, fees paid to
consultants, and other expenses relating to the development of eXoZymes’s technology. For the nine months ended September 30, 2025,
and 2024, research and development costs prior to offset of the grants amounted to $ 3,748,110 and $ 3,046,169 respectively, which includes
grant costs expensed, grants fees, and research and development costs, net of the grant received.
For
the three months ended September 30, 2025, and 2024, research and development costs prior to offset of the grants amounted to $ 1,477,270 ,
and $ 1,219,694 , respectively, which includes grant costs expensed, grants fees, and research and development costs, net of the grant
received.
10
Patent
and Licensing Legal and Filing Fees and Costs
Due
to the significant uncertainty associated with the successful development of one or more commercially viable products based on the research
efforts and related patent applications, all patent and licensing legal and filing fees and costs related to the development and protection
of its intellectual property are charged to operations as incurred.
Patent
and licensing legal and filing fees and costs were $ 182,123 and $ 165,872 for the nine months ended September 30, 2025, and 2024, respectively.
Patent and licensing legal and filing fees and costs are included in general and administrative costs in the consolidated statements
of operations.
Related
Party and Due to Affiliates Expenses
The Company
had outstanding payables to MDB Capital Holdings, LLC of $ 17,085 and
$ 178,966 as of September 30, 2025, and December 31, 2024, respectively. These payables are non-interest bearing and will be settled
in accordance with standard payment terms.
Segment
Reporting
We
manage and operate the business as a single reportable operating segment , w ith the Company’s sole focus on the research
and commercialization of exozyme biosolutions. Our business is led by our chief executive officer, who is our Chief Operating Decision
Maker (“CODM”). The Company is required to apply the guidance in ASC 280 and identify significant segment expenses and other
segment items for its single reportable segment. Because the CODM receives detailed financial reports at a lower level than is included
on the Company’s consolidated income statement, the Company identifies which of those expenses qualify as significant segment expenses.
The CODM manages the business on a consolidated basis and uses consolidated net income as reported on its income statement to allocate
resources and assess performance. In accordance with ASC 280, eXoZymes concludes that consolidated net income is the measure of segment
profit or loss that is required to be reported because it is the measure determined in accordance with measurement principles most consistent
with GAAP. We do not prepare discrete financial information with respect to separate products. Accordingly, we view our business as one
reportable operating segment.
3.
Equity
Equity
In
April 2022, pursuant to an equity subscription agreement the Company sold a total of 2,052,931 shares of eXoZymes’s Common Stock
for $ 5,000,000 at $ 2.44 per share. In connection with the equity subscription agreement, the Company issued warrants (“Funding
Warrants”) to purchase 205,293 shares of eXoZymes Common Stock. Through September 30, 2025, and December 31, 2024, respectively,
205,293 and 205,293 of Funding Warrants have vested. Total value of the warrants as September 30, 2025, and December 31, 2024, was $ 320,790 .
In
November 2024, the Company completed a private placement (“Concurrent Private Offering”) concurrently with the IPO, the Company
sold to accredited investors an aggregate of 93,750 warrants to purchase up to 93,750 shares of Common Stock (the “Private Warrants”).
The Private Warrants were sold at a purchase price of $ 0.125 . The Private Warrants have an exercise price of $ 8.00 per share, are exercisable
beginning six months after issuance, and expire five years from the date of issuance. The Private Warrants have a cashless exercise provision
and registration rights for the underlying shares of Common Stock. The gross proceeds from the Concurrent Private Offering were approximately
$ 11,719 , and if the Private Warrants are fully exercised, for cash, the Company will receive up to $ 750,000 .
In
November 2024, the Company issued warrants to underwriters in connection with the IPO. The Company issued 52,485 warrants with an exercise
price of $ 10.00 per share. The warrants are exercisable, beginning six months after issuance, and expire five years from the date of
issuance. The underwriter warrants have a cashless exercise provision and registration rights for the underlying shares of Common Stock.
The
warrants outstanding, issued, exercised, and expired, along with their respective exercise prices and expiration dates, as of December
31, 2024, and for the nine months ended September 30, 2025, is presented below:
Schedule of Warrant Outstanding Issued Exercised and expired
Description
Number
of Warrants
Exercise
Price
Expiration
Date
Balance
at 12/31/2024
351,528
4.75
Various
( 2029 )
Issued
-
-
Exercised
-
-
Expired
-
-
Balance
at 9/30/2025
351,528
$ 4.75
(weighted avg)
Various
( 2029 )
On
May 12, 2025, the Company agreed to issue 19,440 shares of common stock to key executives. The shares were issued in lieu of cash bonuses
and were issued at a market price of $ 12.54 for a total of $ 243,778 .
4.
Stock-Based Compensation
eXoZymes’
2020 Equity Incentive Plan (the “2020 Plan”), which was approved by the eXoZymes shareholders, permits grants to its officers,
directors, and employees for up to 938,832 shares of eXoZymes’ Common Stock. On May 1, 2023 the board and shareholders approved
an increase of 1,558,175 shares under the plan. The 2020 Plan authorizes the issuance of stock options, shares of restricted stock, and
restricted stock units, among other forms of equity-based awards. On July 25, 2025 the Company’s shareholders approved, by a majority,
the “2025 equity incentive plan”. The new plan allows for an additional 1,250,000 shares to be added to the equity incentive
pool.
On
February 1, 2024, stock options to purchase 155,818 shares of Common Stock were granted at an exercise price of $ 3.32 per share, which
was equal to the fair value of the Common Stock on the date of grant and are exercisable for a period of 7 years. The stock options vest
ratably over a period of 5 years. The inputs used to determine the fair value was Common Stock price of $ 3.32 , option exercise price
of $ 3.32 , expected life in years of 5 years, with a contract life of 7 years, risk-free rate of 4.20 %, expected annual volatility of
95.85 %, and annual rate of dividends of $ 0 .
11
On
April 1, 2024, stock options to purchase 125,975 shares of Common Stock were granted at an exercise price of $ 8.00 per share, which was
equal to the fair value of the Common Stock on the date of grant and are exercisable for a period of 7 years. The stock options vest
ratably over a period of 5 years. The inputs used to determine the fair value was Common Stock price of $ 8.00 , option exercise price
of $ 8.00 , expected life in years of 5 years, with a contract life of 7 years, risk-free rate of 4.34 %, expected annual volatility of
95.38 %, and annual rate of dividends of $ 0 .
On
May 19, 2024, 2,347 stock options were exercised using a cashless exercise option. The individual received a stock option grant of 5,194
shares of which 3,376 shares were vested and exercisable. 1,029 shares were sold using a cashless exercise option to acquire the remaining
2,347 shares. The remaining unvested options totaling 1,818 shares were forfeited.
On
June 1, 2024, stock options to purchase 444,076 shares of Common Stock were granted at an exercise price of $ 8.00 per share, which was
equal to the fair value of the Common Stock on the date of grant and are exercisable for a period of 7 years. The stock options vest
ratably over a period of 5 years. The inputs used to determine the fair value was Common Stock price of $ 8.00 , option exercise price
of $ 8.00 , expected life in years of 5 years, with a contract life of 7 years, risk-free rate of 4.52 %, expected annual volatility of
94.78 %, and annual rate of dividends of $ 0 .
On
December 20, 2024, two individuals exercised their options agreements. Both agreements had identical terms and were exercised on the
same date. Each agreement exercised 2,597 stock options using a cashless exercise option. 1,200 shares were sold using a cashless exercise
option to acquire the remaining 1,397 shares. There were no remaining unvested options to be forfeited.
On
July 1, 2025, the eXoZymes board approved an issuance of stock options to purchase 235,817 shares of common stock and were granted at
an exercise price of $ 12.40 per share, which was equal to the fair value of the common stock on the date of grant and are exercisable
for a period of 7 years. The stock options vest ratably over a period of 4 years. The inputs used to determine the fair value was Common
Stock price of $ 12.40 , option exercise price of $ 12.40 , expected life in years of 4 years, with a contract life of 7 years, risk-free
rate of 3.99 %, expected annual volatility of 88.47 %, and annual rate of dividends of $ 0 .
On July 30, 2025, the eXoZymes board approved an issuance of stock options to purchase 20,000 shares of common stock and were granted
at an exercise price of $ 9.48 per share, which was equal to the fair value of the common stock on the date of grant and are exercisable
for a period of 7 years. The stock options vest ratably over a period of 12 months. The inputs used to determine the fair value was Common
Stock price of $ 9.48 , option exercise price of $ 9.48 , expected life in years of one years , with a contract life of 7 years, risk-free
rate of 3.874 %, expected annual volatility of 88.08 %, and annual rate of dividends of $ 0 .
As
of September 30, 2025, stock options to purchase 913,300 shares of Common Stock were vested, the weighted average exercise price is $ 5.51 ,
the aggregate intrinsic value is $ 17,682,398 , and the weighted average remaining contractual term is 5.36 years. The stock options were
issued in 2021, 2023 and 2024 and had a vesting term of five years with an expiry of seven years . eXoZymes stock-based compensation were
$ 1,066,461 and $ 808,362 for the nine months ended September 30, 2025, and 2024. As of September 30, 2025, the unrecognized stock-based
compensation is $ 3,073,349 .
A
summary of stock option activity during the nine months ended September 30, 2025, and December 31, 2024, is presented below:
Schedule of Stock Options Activity
Number
of
Shares
Weighted
Average
Exercise
Price
Weighted
Average
Remaining
Contractual
Life
(in Years)
Stock
options outstanding on December 31, 2024
1,747,789
4.66
6.13
Granted
255,817
12.17
7
Exercised
-
-
-
Expired
20,776
8.00
5.507
Stock
options outstanding on September 30, 2025
1,982,830
$ 5.51
5.36
Stock
options exercisable on September 30, 2024
491,262
$ 4.58
5.84
Stock
options exercisable on September 30, 2025
913,300
$ 5.51
5.36
12
On
July 19, 2021, eXoZymes granted 82,118 restricted stock units (“RSUs”) at a value of $ 2.44 per share. These RSUs were issued
in 2020 in lieu of cash bonuses. As these RSUs do not vest until the expiration of any lock up after an initial public offering of the
Company, or upon the change of control of the Company by eXoZymes, which is outside of the control of the Company, no compensation expense
related to these RSUs has been recorded. These RSUs fully vest upon the expiration of any lockup period on November 11, 2025 , or upon
the change of control of eXoZymes. The Company will record stock-based compensation for these RSUs when the RSUs begin to vest, and the
unrecognized stock-based compensation is $ 164,236 .
On
March 28, 2022, eXoZymes granted 241,718 restricted stock units (“RSUs”) at a value of $ 2.44 per share. These RSUs were issued
in 2021 in lieu of cash bonuses. As these RSUs do not vest until the expiration of any lock up after an initial public offering of the
Company, or upon the change of control of the Company by eXoZymes, which is outside of the control of the Company, no compensation expense
related to these RSUs has been recorded. These RSUs fully vest upon the expiration of any lockup period on November 11, 2025 , or upon
the change of control of eXoZymes. The Company will record stock-based compensation for these RSUs when the RSUs begin to vest, and the
unrecognized stock-based compensation is $ 588,709 .
On
May 1, 2023, eXoZymes granted 100,820 restricted stock units (“RSUs”) at a value of $ 3.32 per share. These RSUs were issued
in 2023 in lieu of cash bonuses. As these RSUs do not vest until the expiration of any lock up after an initial public offering of the
Company, or upon the change of control of the Company by eXoZymes, which is outside of the control of the Company, no compensation expense
related to these RSUs has been recorded. These RSUs fully vest upon the expiration of any lockup period, on November 11, 2025 , or upon
the change of control of eXoZymes. The Company will record stock-based compensation for these RSUs when the RSUs begin to vest, and the
unrecognized stock-based compensation is $ 334,711 .
On
July 1, 2025, eXoZymes granted 20,000
restricted stock units (“RSUs”) at a value of $ 9.48
per share, which was equal to the fair value of the Common
Stock on the date of grant and are exercisable for a period of 7
years. The RSUs vest monthly over a 12 -month period.
Schedule of Restricted Stock Units Activity
Number
of
Restricted
Stock
Units
Weighted
Average
Grant
Date
Fair
Value
Weighted
Average
Remaining
Contractual
Life
(in Years)
Restricted
stock units outstanding on December 31, 2024
424,656
$ 2.64
8.04
Granted
20,000
$ 9.48
0.83
Exercised
-
-
-
Expired
-
-
-
Forfeited
-
-
-
Restricted
stock units outstanding on September 30, 2025
444,656
$ 2.96
6.36
Restricted
stock units on September 30, 2024
424,656
$ 2.64
7.62
Restricted
stock units on September 30, 2025
444,656
$ 2.96
6.36
5.
Earnings Per Share
The
Company’s computation of earnings (loss) per share (“EPS”) includes basic and diluted EPS. Basic EPS is measured as
the income (loss) attributable to holders of the Common Stockholders divided by the weighted average of the common shares outstanding
for the period. Diluted EPS is like basic EPS but presents the dilutive effect on a per share basis of potential common shares (e.g.,
preferred shares, warrants and stock options) as if they had been converted at the beginning of the periods presented, or issuance date,
if later. Potential common shares that have an anti-dilutive effect (i.e., those that increase income per share or decrease loss per
share) are excluded from the calculation of diluted EPS.
Loss
per common share is computed by dividing net loss by the weighted average number of shares of Common Stock outstanding during the respective
periods. Basic and diluted loss per common share was the same for all periods presented because warrants, RSU’s and options outstanding
were anti-dilutive, for a total of 2,779,014 and 1,121,211 shares, respectively.
13
Basic
and fully diluted earnings (loss) per share is calculated as follows for the nine months ended September 30, 2025 and 2024:
Schedule of Basic and Diluted Earnings (Loss) Per Share
September
30,
2025
September
30,
2024
Common
shares
Common
shares
Net
loss
( 6,503,698 )
$ ( 4,025,361 )
Weighted average
shares outstanding – basic and diluted
8,377,513
6,251,158
Net
loss per share – basic and diluted
( 0.78 )
$ ( 0.64 )
The
following financial instruments were not included in the diluted loss per share calculations as of the nine months ended September 30,
2025, and 2024 because their effect was anti-dilutive:
Schedule of Anti-dilutive Loss Per Share
September
30,
2025
September
30,
2024
Warrants
to purchase common stock
351,528
205,293
Options
1,982,830
491,262
Restricted
stock awards units
444,656
424,656
Total
2,779,014
1,121,211
6.
Commitments and Contingencies
Legal
Claims
The
Company may be subject to legal claims and actions from time to time as part of its business activities. As of September 30, 2025, and
2024, the Company was not subject to any pending or threatened legal claims or actions.
External
Risks Associated with the Company’s Business Activities
Inflation
Risk . The Company does not believe that inflation has had a material effect on its operations to date, other than its impact
on the general economy.
Supply
Chain Issues . As of September 30, 2025, the Company continues to monitor changes in tariffs and indirect trade restraints
and does not believe they will have a significant impact on its business activities.
Potential
Recession . There are various indications that the United States economy may be entering a recessionary period. Also, there
is possible economic instability due to the possibility of tariffs and other economic changes due to government policy of the United
States and other countries. Although unclear at this time an economic recession would likely impact the general business environment
and the capital markets, which could, in turn, affect the Company.
The
Company is continuing to monitor these matters and will adjust its current business and financing plans as more information and guidance
become available.
7.
Employee Benefit Plans
eXoZymes
sponsors an individual 401(k) defined contribution plan for the benefit of employees when eligible. The plan allows eligible employees
to contribute a portion of their annual compensation, not to exceed annual limits for the employee as established by the Department of
Treasury. eXoZymes makes matching contributions for participating employees up to a certain percentage of the employee contributions;
matching contributions were funded for the nine months ended September 30, 2025 and 2024. Benefits under this plan were available to
all employees, and employees become fully vested in the employer’s contribution upon receipt. A total of $ 117,774 and $ 84,003 were
contributed to the 401 (k) plan for the nine-months ended September 30, 2025 and 2024, respectively. A total of $ 37,586 and $ 27,311 for the three months ended September 30, 2025 and 2024, respectively.
eXoZymes
also provides health and related benefit plans for eligible employees.
14
8.
Exclusive License Agreement (eXoZymes)
On
April 19, 2019, eXoZymes entered into a license agreement (the “License Agreement”) with The Regents of the University of
California (“The Regents”) for patent rights and associated technology relating to the biosynthetic platform being developed
by the Company. Certain individuals named as inventors of the patent rights are also the founding stockholders of eXoZymes. One of the
founders of eXoZymes was the head of the laboratory which was used in the research and development of patents and associated technology
subject to the agreement with The Regents.
Under
the License Agreement, eXoZymes holds an exclusive license of the patent rights and a non-exclusive license for the associated technology
to make, have made, use, have used, sell, have sold, offer for sale, and import licensed products in the field of use. Under the License
Agreement, eXoZymes paid an initial license fee and is to pay an annual license fee and royalties on net sales, a minimum annual royalty
that is credited against the royalties on net sales, and a percentage of any sublicensing income. The net income royalty commences after
the first commercial sale of a licensed product. As of September 30, 2025, there were no accrued royalties recorded.
Under
the License Agreement, eXoZymes is required to achieve certain development milestones. eXoZymes is obligated to make payments upon achievement
of certain sales thresholds, as defined in the License Agreement. As of September 30, 2025 the development milestones have been met.
The
following net sales milestone payments have not yet been incurred. The net sales milestones do not have a deadline and are listed below
as of September 30, 2025.
●
A
payment of $ 250,000 when a licensed product reaches $ 1,000,000 in cumulative net sales.
●
A
payment of $ 350,000 when a second licensed product reaches $ 2,000,000 in cumulative net sales.
The
Regents have the right terminate the License Agreement for breaches of the License Agreement by eXoZymes
eXoZymes
may terminate the License Agreement, in whole or in part as to a particular patent right, at any time by providing notice of termination
to The Regents as defined in the License Agreement.
The
payments made to the Regents in connection with our license agreement with the Regents, from 2019 to September 30, 2025, has aggregated
$ 396,126 . This includes payments for patent fees associated with the license and maintenance fees.
Under
the License Agreement, the Company also issued 249,689 shares of Common Stock, then representing four percent of its common equity, as
initial consideration.
eXoZymes
accounts for the costs incurred in connection with the License Agreement in accordance with ASC Topic 730, Research and Development.
The Company paid license fees of $ 5,763 and $ 2,632 for the nine months ended September 30, 2025 and 2024, respectively. For the
three months ended September 30, 2025 and 2024, license fees amounted to $ 1,500
and $ 625 , respectively.
9.
Leases
For
operating leases, the Company records right-of-use assets and corresponding lease liabilities in the consolidated balance sheets for
all leases with terms longer than twelve months. The Company has two operating leases, with no variable lease costs, and one finance
lease as of September 30, 2025.
On
April 3, 2023, the Company executed a lease for new office space next to the existing space at eXoZymes in the Los Angeles, California
metropolitan area. The lease with a term of 60 months began on July 1, 2023, and ends on June 30, 2028, without an option to extend .
The initial base rent was $ 13,277 per month. The lease provides for annual increases. The base rent for the lease in the final year is
$ 14,943 per month.
15
In
April 2023, eXoZymes made changes to an existing lease agreement, which resulted in an extension of the lease term by an additional 21
months. The revised lease maintained the same escalation rate for lease payments as the previous arrangement. To account for this modification,
the Company reevaluated the remaining lease term at the time of execution. As the Company was actively utilizing the premises, adjustments
were made to reflect the revaluation of both the right-to-use asset and the corresponding lease liability in line with the updated lease
term. This was originally entered into in August 2021, with a term of 60 months beginning on May 1, 2023 and ending on April 30, 2028,
with an option to extend for 60 additional months. At the time the lease commenced, it was not probable the Company would exercise the
one five-year option to extend the facility lease; therefore, this extension option is not included in the lease analysis . The initial
base rent is $ 14,371 per month. The lease provides for annual increases. The base rent for the lease in the final year is $ 16,259 per
month. Additionally, eXoZymes is responsible for annual operating cost increases of 2.5 %, which are included in the rent.
On
October 30, 2023, the Company executed an addendum to the current lease for additional office space in Monrovia, California, the expected
occupancy of the additional space was May 1, 2023. The lease adds a term of 20 months to the current term for a total of 72 months for
the current term, the additional space is for 72 months, both spaces will expire on April 30, 2028, without an option to extend . The
expansion space will have an initial base rent of $ 13,277 per month, along with the current lease of $ 14,371 per month for the current
leased space for a new total of $ 27,648 . The lease provides for annual increases. The base rent for the lease in the final year is $ 15,391
per month for the expansion space and $ 16,747 for the current space for a total of $ 32,138 .
eXoZymes
entered into a 36-month equipment lease with Thermo Fisher Scientific in December 2024 for medical equipment to be used in research and
development. The Company took possession of the equipment in May 2025. The lease agreement provides for a purchase option at the end
of the lease term for a purchase value of the then fair market value of the equipment.
Discussions
with management indicate that it is unlikely that the purchase option will be exercised at the end of the lease term. Some contributing
factors to this decision include the uncertainty of the purchase price and the possible changes in technology over the next three years.
Accordingly, an assumed purchase option is not included in the calculation of the total lease liability.
The
fair value of the equipment is documented in the lease agreement as $ 146,642 at the inception of the lease. Management does not believe
there is any change in fair value from the inception date to the commencement date. The Company has used its assumed incremental borrowing
rate (IBR) to determine the present value of future rent payments. The assumed rate is 7.54 % and is also equal to the IBR used in its
operating lease for office space. The resulting present value is $ 136,391 or 93 % of the asset’s fair value.
ROU
assets represent the Company’s right to use an underlying asset for the lease term, and lease liabilities represent the Company’s
obligation to make lease payments. Operating lease ROU assets and liabilities are recognized at the lease commencement date based on
the present value of lease payments over the lease term. The Company uses the implicit rate in its lease calculations when it is readily
determinable. Since the Company’s leases do not provide implicit rates, to determine the present value of lease payments, management
uses the Company’s estimated incremental borrowing rate for a fully collateralized loan with a similar term of the lease that is
based on the information available at the inception of the lease.
Schedule of Operating Leases
September
30,
2025
December
31,
2024
Operating
leases:
Right-of-use
assets
$ 1,124,925
$ 1,331,577
Operating
lease liabilities
$ 1,200,888
$ 1,386,832
Weighted
average remaining lease term in years
3.83
4.58
Weighted
average discount rate
7.58 %
7.58 %
Cash
paid for amounts of operating lease
$ 260,190
$ 339,576
Finance
leases:
Right-of-use
assets
$ 119,236
$ -
Finance
lease liabilities
$ 119,236
$ -
Weighted
average remaining lease term in years
2.50
-
Weighted
average discount rate
7.54 %
-
Amortization
of assets under finance lease
$ 17,155
$ -
Interest
$ 4,071
-
16
For
the nine months ended September 30, 2025, and 2024, the Company recognized operating lease expenses of $ 280,898 in each period. Finance
lease payments totaled $ 21,226 for the nine months ended September 30, 2025, with no finance lease payments made during the comparable
period in 2024.
As
of September 30, 2025, the future minimum lease payments under non-cancelable operating and finance leases are as follows:
Schedule of Future Payments Due Under Operating Leases
Year
Operating
Lease
Financial Lease
2025
88,683
12,735
2026
358,428
50,941
2027
368,250
50,941
2028
378,576
16,980
Thereafter
192,828
-
Total
$ 1,386,765
$ 131,597
Less
effects of discounting
( 185,877 )
( 12,361 )
Total
lease liabilities
$ 1,200,888
$ 119,236
10.
Income Taxes
eXoZymes
Inc. is a corporation for U.S. federal income tax purposes, incorporated in the State of Nevada. The Company wholly owns eXoZymes (CA)
Inc., a corporation for U.S. federal income tax purposes incorporated in the State of California, and NCTx LLC, a limited liability company
organized in the State of Delaware.
The
Company recognized income-tax expense of $ 0 and $ 2,143 for the nine months ended September 30, 2025 and 2024, respectively. The effective
tax rates for the nine months ended September 30, 2025, and 2024, were 0 % and 0 %, respectively. The Company’s federal and state
statutory tax rate net of the federal tax benefit was approximately 28 % and, and the difference between the Company’s effective
tax rate and the statutory tax rate was primarily due to the full valuation allowance recorded against the Company’s U.S. deferred-tax
assets.
During
the third quarter of 2025, the Company recognized a discrete income-tax benefit of $ 105,826 related to amended U.S. federal income-tax
returns for the 2022 and 2023 tax years filed under the One Big Beautiful Bill Act (“OBBBA”), enacted July 4, 2025. The OBBBA
retroactively permitted the immediate expensing of domestic research and experimental expenditures under I.R.C. § 174. Accordingly,
the Company filed amended federal returns for 2022 and 2023 to claim refunds totaling $ 105,826 . The amendments eliminated previously
capitalized § 174 amounts and increased federal net-operating-loss carryforwards. The refund receivable was recorded as a discrete
current-tax benefit in the third quarter of 2025 and did not materially affect the Company’s deferred-tax assets or valuation-allowance
position.
In
assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion or all
of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of
future taxable income during the periods in which temporary differences become deductible. Management considers the scheduled reversal
of deferred tax liabilities, projected future taxable income, and tax planning strategies in making this assessment. At the end of 2024,
the Company’s corporate earnings were in a cumulative loss position. Based on the cumulative losses and projections of future taxable
income for the periods in which the deferred tax assets are deductible, the Company recorded a valuation allowance against all its net
deferred tax assets as of September 30, 2025, and September 30, 2024. The Company intends to maintain a full valuation allowance on its
net deferred tax assets until there is sufficient evidence to support the reversal of all or some portion of these allowances. The amount
of deferred tax assets considered realizable could materially increase in the future, and the amount of valuation allowance recorded
could materially decrease if estimates of future taxable income are increased.
11.
Subsequent Events
The
Company has evaluated subsequent events through November 13, 2025, the date on which these financial statements were issued.
17
ITEM
2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Overview
eXoZymes
is a biotechnology, pre-revenue, development stage company. Management believes that eXoZymes’s technology is a differentiated
and unique synthetic biology platform. Management believes the platform will enable scalable production of chemical molecules found in
nature in a process that is alternative to and more environmentally friendly and sustainable than the typical methods used today, such
as chemical synthesis, natural extraction, and synthetic biology. eXoZymes believes its technology could significantly change biomanufacturing
through leveraging cell-free, multi-step enzyme-based systems that will be able to transform natural or renewable resources into sought
after chemicals. The objective with the eXoZymes synthetic biology platform, as it is developed over time, for diverse range of select
chemicals will enable the production of pharmaceuticals, fuels, materials, food additives, and novel compounds.
Results
of Operations
The
Company has determined its reporting units in accordance with ASC (Accounting Standards Codification) 280, Segment Reporting. The Company
has one reportable segment for eXoZymes as a whole. A single management team that reports to the Chief Executive Officer comprehensively
manages the business. Accordingly, the Company does not have separately reportable segments.
The
Company’s consolidated statements of operations as discussed herein are presented below.
Consolidated
Results of Operations for the Nine months Ended September 30, 2025 and 2024
Nine
Months ended
September
30,
2025
2024
$
Change
%
Change
Total
operating income
$ -
$ -
-
0.0 %
Operating
costs:
General
and administrative costs:
Compensation
2,527,936
1,667,748
860,188
51.6 %
Professional
fees
1,139,083
816,009
323,074
39.6 %
Information
technology
75,327
29,267
46,060
157.4 %
General
and administrative-other
683,870
197,302
486,568
246.6 %
Total
general and administrative costs
4,426,216
2,710,326
1,715,890
63.3 %
Research
and development costs, net of grants amounting to $1,120,907, and $1,807,706, for the nine months ended September 31
2,594,765
1,238,463
1,356,302
109.5 %
Total
operating costs
7,020,981
3,948,789
3,072,192
77.8 %
Net
operating loss
(7,020,981 )
(3,948,789 )
(3,072,192 )
77.8 %
Other
income/(expense):
Interest
income/ (expense)
231,742
(74,429 )
306,171
-411.4 %
Other
income/(expense):
285,541
-
285,541
100.0 %
Loss
before income taxes
(6,503,698 )
(4,023,218 )
(2,480,480 )
61.7 %
Income
taxes
-
2,143
(2,143 )
-100.0 %
Net
loss
$ (6,503,698 )
$ (4,025,361 )
(2,478,337 )
61.6 %
General
and Administrative Costs .
During
nine months ended September 30, 2025, and 2024, respectively, several factors contributed to changes in various expense categories:
●
Compensation
Expense: The increase in compensation expense during the nine months ending September 30, 2025, resulted from the recruitment of
additional staff, who are not covered by grants. This was accompanied by increases in compensation and additional accrual of bonuses
compared to nine months period ended September 30, 2024.
●
Professional
Fees: The increase in professional fees compared to previous period was due to higher consulting costs related to operations and
higher legal, tax, and consulting costs.
●
Information
Technology Costs: The increase in costs for the nine months ending September 30, 2025, were related to additional IT projects to
improve the company’s infrastructure and operations.
●
Other
General and Administrative Costs: The increase in costs for the nine months ended September 30, 2025, relate to D&O insurance
costs and director fees, which did not occur in the nine months ended September 30, 2024.
Research
and Development Costs .
For
the nine months ended September 30, 2025, research and development costs increased by $1,356,302 compared to the same period in 2024,
primarily due to new hires, higher salary, bonus accruals, stock-based compensation and laboratory expenses, as well as a reduction in
grant funding. It is important to note that the decrease in grant funding was not attributable to any specific event.
18
Consolidated
Results of Operations for the Three months Ended September 30, 2025 and 2024
Three
Months ended
September
30,
2025
2024
$
Change
%
Change
Total
operating income
$ -
$ -
-
0.0 %
Operating
costs:
General
and administrative costs:
Compensation
845,174
546,095
299,079
54.8 %
Professional
fees
237,916
269,543
(31,627 )
-11.7 %
Information
technology
8,175
15,661
(7,486 )
-47.8 %
General
and administrative-other
214,181
56,940
157,241
276.2 %
Total
general and administrative costs
1,305,446
888,239
417,207
47.0 %
Research
and development costs, net of grants amounting to $256,474 and $489,798 for the three months ended September 30
1,216,762
723,487
493,275
68.2 %
Total
operating costs
2,522,208
1,611,726
910,482
56.5 %
Net
operating loss
(2,522,208 )
(1,611,726 )
(910,482 )
56.5 %
Other
income/(expense):
Interest
income/ (expense)
59,185
(44,647 )
103,832
-232.6 %
Other
income/(expense):
176,032
-
176,032
100.0 %
Loss
before income taxes
(2,286,991 )
(1,656,373 )
(630,618 )
38.1 %
Income
taxes
-
-
-
0.0 %
Net
loss
$ (2,286,991 )
$ (1,656,373 )
(630,618 )
38.1 %
General
and Administrative Costs .
For
three months ended September 30, 2025, and 2024, respectively, several factors contributed to changes in various expense categories:
●
Compensation
Expense: The increase in compensation expenses for the three months ended September 30, 2025, was primarily driven by the hiring
of new employees not funded by grants.
●
Professional
Fees: The decrease in professional fees over the prior period were mainly due to lower consulting expenses related to business operations,
as well as lower legal and tax fees.
●
Information
Technology Costs: The decrease in IT expenses during the three months ended September 30, 2025, were associated with lower technology
initiatives in the period.
●
Other
General and Administrative Costs: The increase in costs for the three months ended September 30, 2025, relate to D&O insurance
costs and director fees, which did not occur in the three months ended September 30, 2024.
Research
and Development Costs .
For
the three months ended September 30, 2025, research and development costs increased by $493,275 compared to the same period in 2024,
primarily due to higher salary, bonus accruals, stock-based compensation and laboratory expenses, as well as a reduction in grant funding.
It is important to note that the decrease in grant funding was not attributable to any specific event.
19
Consolidated
Balance Sheet as of September 30, 2025 and December 31, 2024
September
30, 2025
December
31, 2024
$
Change
%
Change
ASSETS
Cash
and cash equivalents
$ 5,098,687
$ 9,719,310
(4,620,623 )
-47.5 %
Grants
receivable
302,643
737,282
(434,639 )
-59.0 %
Prepaid
expenses and other current assets
204,720
363,790
(159,070 )
-43.7 %
Total
current assets
5,606,050
10,820,382
(5,214,332 )
-48.2 %
Property
and equipment, net
763,012
882,445
(119,433 )
-13.5 %
Operating
lease right-of-use asset, net
1,124,925
1,331,577
(206,652 )
-15.5 %
Finance
lease right-of-use asset, net
119,236
-
119,236
100.0 %
Deferred
Tax Assets
105,826
-
105,826
100.0 %
Total
assets
$ 7,719,049
$ 13,034,404
(5,315,355 )
-40.8 %
LIABILITIES
AND EQUITY
Accounts
payable
$ 904,353
$ 924,252
(19,899 )
-2.2 %
Due
to affiliates
17,085
178,966
(161,881 )
-90.5 %
Operating
lease liabilities – Current
274,301
230,027
44,274
19 .2 %
Finance
lease liabilities – Current
42,623
-
42,623
100.0 %
Total
current Liabilities
1,238,362
1,333,245
(94,883 )
-7.1 %
Deferred
grant reimbursement
103,065
123,579
(20,514 )
-16.6 %
Operating
lease liabilities - long term
926,587
1,156,805
(230,218 )
-19.9 %
Finance
lease liabilities - long term
76,613
-
76,613
100.0 %
Total
liabilities
$ 2,344,627
$ 2,613,629
(269,002 )
-10.3 %
Stockholders’
Equity:
-
Common shares
8
8
-
0.0 %
Additional
Paid-in-capital
23,824,070
22,366,725
1,457,345
6.5 %
Accumulated
deficit
(18,449,656 )
(11,945,958 )
(6,503,698 )
54.4 %
Total
equity
5,374,422
10,420,775
(5,046,353 )
-48.4 %
Total
liabilities and equity
$ 7,719,049
$ 13,034,404
(5,315,355 )
-40.8 %
Financial
Condition:
The
decrease in assets was due to changes in several asset classes, but primarily in cash and cash equivalents. The decrease in grants receivable
was driven by completion of certain grants and timing of grant drawdowns. The decrease in prepaid expenses was due to ongoing amortization
of prepaids to expenses. The decrease in property and equipment was due to the ongoing accumulated depreciation of fixed assets. The decrease
in operating lease right-of-use assets resulted from the usage and payments of office space during the period.
During
the three months ended September 30, 2025, eXoZymes recognized a discrete income tax receivable of $105,826. This receivable resulted
from the filing of amended prior years income tax returns.
The
decrease in liabilities was primarily driven by the decrease in the amount of Due to affiliates, as well as reductions in both finance
and operating leases.
The
equity decrease was due to losses generated by operations.
20
Liquidity
and Capital Resources – September 30, 2025, and 2024
The
Company’s consolidated statements of cash flows as discussed herein are presented below:
Nine
Months ended September 30,
2025
2024
Net
cash (used in) operating activities
$ (4,528,240 )
$ (2,798,123 )
Net
cash (used in) investing activities
(75,228 )
(148,809 )
Net
cash (used in) by financing activities
(17,155 )
3,114,334
Net
increase (decrease) in cash and cash equivalents
$ (4,620,623 )
$ 167,402
On
September 30, 2025, the Company had working capital of $4,391,664, as compared to working capital of $9,487,137 on December 31, 2024,
reflecting a decrease in working capital of $5,095,473. This decrease in working capital was the result of usage of cash and cash equivalents
to fund operations. On September 30, 2025, the Company had cash of $5,098,687 available to fund its operations.
On
November 11, 2024, the Company signed a firm commitment underwriting agreement for its IPO, in which it sold an aggregate of 1,987,666
shares of Common Stock, including 112,666 shares pursuant to the underwriter overallotment option, for gross proceeds of $15,901,328,
and net proceeds of approximately $15,206,543. The Company used approximately $4,243,022 to repay loans from MDB Capital Holdings, LLC
shortly after the closing of the IPO. The balance of the proceeds as of September 30, 2025, will continue to be used, throughout 2025,
in the expansion of its production capabilities, staffing, R&D and other working capital requirements.
In
a private placement (“Concurrent Private Offering”) completed concurrently with the IPO, the Company sold to accredited investors
an aggregate of 93,750 warrants to purchase up to 93,750 shares of Common Stock (the “Private Warrants”). The Private Warrants
were sold at a purchase price of $0.125. The Private Warrants have an exercise price of $8.00 per share, are exercisable beginning six
months after issuance, and expire five years from the date of issuance. The Private Warrants have a cashless exercise provision and registration
rights for the underlying shares of Common Stock. The gross proceeds from the Concurrent Private Offering were approximately $11,719,
and if the Private Warrants are fully exercised, for cash, the Company will receive up to $750,000.
In
October 2024, the Company received a cost share grant from the Department of Defense (DOD) BioMADE initiative to help fund next steps
toward cell-free biomanufacturing of isobutanol in the amount of approximately $1,000,000 against our own required expenses of an equal
amount.
In
March 2025, the Company received an additional grant in the amount of $283,805 from the National Institute of Health (NIH) BioClick.
The BioClick grant focuses on a cell free high-throughput platform for engineering of enzymatic group transfer reactions. The Company
intends to pursue additional grants from time to time, which if granted to the Company will further improve its working capital position.
Based
on its working capital of approximately $4,391,664 as of September 30, 2025, and its program of seeking various grants, the Company believes
it has sufficient funds, in the near term, for its currently planned operations. The Company will continue to allocate its available
working capital toward advancing its research, development, and commercialization initiatives. If and when it requires capital, it may
sell its equity securities, seek institutional and bank funding, and sell or license various of its intellectual property rights. The
Company does not have any current arrangements for additional funding, and there is no assurance that it will be able to obtain funding,
when needed, on terms that are commercially reasonable. The Company’s ability to meet its long-term liabilities and obligations depends on securing additional financial
support, whether through continued shareholder funding, raising equity or debt financing, or ultimately achieving profitable operations.
Operating
Activities.
For
the nine months ended September 30, 2025, operating activities utilized cash of $4,528,240, which was driven by an increased research
and development activity, as well as increased general and administrative costs.
For
the nine months ended September 30, 2024, operating activities utilized cash of $2,798,123. This was primarily driven by increased research
and development activity, as well as higher general and administrative expenses, which resulted in a deficit for the period. However,
this deficit was offset by cash received from related parties.
Investing
Activities .
For
the nine months ended September 30, 2025, and 2024, investing activities primarily consisted of the purchase of laboratory equipment.
Financing
Activities .
For
the nine months ended September 30, 2025, the Company incurred cash payments of $17,155 related to its finance lease
obligations.
For
the nine months ended September 30, 2024, the Company had cash expenditures that related to the ongoing IPO activities and totaled $107,732
and received $3,222,066 from a related party note.
21
Critical
Accounting Estimates
The
preparation of financial statements in conformity with general accepted accounting principles in the United States requires management
to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets
and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.
We have identified certain accounting policies as being critical because they require us to make difficult, subjective, or complex judgments
about matters that are uncertain. We believe that the judgment, estimates, and assumptions used in the preparation of our condensed unaudited
consolidated financial statements are appropriate given the factual circumstances at the time. However, actual results could differ,
and the use of other assumptions or estimates could result in material differences in our results of operations or financial condition.
Our critical accounting estimates are:
Accounting
for Research Grants
eXoZymes
receives grant reimbursements, which are offset against research and development expenses in the consolidated statements of operations.
In addition to actual reimbursements, eXoZymes also receives indirect expense grants (which are not reimbursement-based) and fees (typically
of minor significance). It is important to note that there may be instances where the grants received for indirect costs exceed the actual
costs. For capitalized assets, grant reimbursements are recognized over the useful life of the assets. Any portion of the grant not yet
recognized is recorded as deferred grant reimbursements and included as a liability in the consolidated balance sheet.
Grants
that operate on a reimbursement basis are recognized on the accrual basis and are recorded as offsets to expenses, to the extent of disbursements
and commitments for allowable expenses incurred as of September 30, 2025, that are expected to be reimbursed in the subsequent period.
Management considers the grants receivable as of September 30, 2025, to be fully collectible, based on historical experience with the
Federal Government of the United States of America. Accordingly, no allowance for credit losses on grants receivable was recorded in
the accompanying condensed unaudited consolidated financial statements.
Research
grants received from organizations are subject to the contract agreement as to how eXoZymes conducts its research activities, and eXoZymes
is required to comply with the agreement terms relating to those grants. Amounts received under research grants are nonrefundable, regardless
of the success of the underlying research project, to the extent that such amounts are expended in accordance with the approved grant
project. eXoZymes is permitted to draw down (a process of submitting expenses for reimbursement) the research grants after incurring
the related expenses. Amounts received under research grants are offset against the related research and development costs in the Company’s
consolidated statement of operations.
Summary
of Business Activities and Plans
On
November 11, 2024, the Company signed a firm commitment underwriting agreement for its initial public offering (IPO) with a closing
date of November 14, 2024, which consisted of the sale of an aggregate of 1,875,000 shares of Common Stock. The public offering
price was $8.00 per share, for gross proceeds of $15,000,000. The underwriter was granted an overallotment option for up to an
additional 281,250 shares until December 26, 2024. The net proceeds for the initial public offering with the overallotment were
$15,206,543. The proceeds are being used for the development of eXoZymes, expansion of production
capabilities, increased staff and related expenses, R&D expenses, repayment of a related party loan and other general corporate
and working capital requirements.
External
Risks Associated with the Company’s Business Activities
Inflation
Risk . The Company does not believe that inflation has had a material effect on its operations to date, other than its impact
on the general economy.
22
Supply
Chain Issues . The Company continues to monitor changes in tariffs and indirect trade restraints. The Company does not currently
expect that supply chain issues will have a significant impact on its business activities.
Potential
Recession . There are various indications that the United States economy may be entering a recessionary period. Also, there
is possible economic instability due to the possibility of tariffs and other economic changes due to government policy of the United
States and other countries. Although unclear at this time, an economic recession would likely impact the general business environment
and the capital markets, which could, in turn, affect the Company.
The
Company is continuing to monitor these matters and will adjust its current business and financing plans as more information and guidance
become available.
Technology.
The Company’s endeavors to create and bring new technologies to the market may never come to fruition or might not
reach a level of development sufficient for commercial viability. Even if they do achieve a commercial level of development, the acceptance
of these technologies within the marketplace is uncertain. There’s a possibility that the technologies they develop may not gain
widespread or timely acceptance. Moreover, technologies from our Company that undergo regulatory scrutiny, testing, and approval may
ultimately fail to receive the necessary approvals from relevant regulatory bodies.
Trends,
Events and Uncertainties
Other
than as discussed above, we are not currently aware of any trends, events or uncertainties that are likely to have a material effect
on our financial condition in the near term, although it is possible that new trends or events may develop in the future that could have
a material effect on our financial condition.
ITEM
3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
As
a smaller reporting company, we are not required to provide this information.
ITEM
4. CONTROLS AND PROCEDURES
Disclosure
Controls and Procedures
The
Company, with the participation of the Chief Executive Officer and VP of Finance, evaluated, as of the end of the period covered by this
Quarterly Report on Form 10-Q, the effectiveness of the disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e)
under the Securities Exchange Act of 1934, as amended, or the Exchange Act). Based on that evaluation, and as a result of the material
weaknesses in internal control over financial reporting described below, the Chief Executive Officer and VP of Finance concluded that,
as of September 30, 2025, the disclosure controls and procedures were not effective at the reasonable assurance level. In light of this
fact, the Company has performed additional analyses, reconciliations, and other post-closing procedures and has concluded that, notwithstanding
the material weaknesses in the internal control over financial reporting, the condensed unaudited consolidated financial statements for
the periods covered by and included in this Quarterly Report on Form 10-Q fairly state, in all material respects, the financial position,
results of operations and cash flows for the periods presented in conformity with GAAP.
Ongoing
Remediation of Previously Identified Material Weakness
The
Company is implementing measures designed to ensure that control deficiencies contributing to the previously disclosed material weakness
are remediated, such that these controls are designed, implemented, and operating effectively. These remediation actions are ongoing,
and they include our expansion of our controls or control designs based on updated enhanced risk assessments. We have redesigned the
financial reporting process, to remediate the previously identified material weakness. We expect these changes to materially improve
our internal controls.
The
weaknesses will not be considered remediated until the applicable controls operate for a sufficient period of time and management has
concluded, through testing, that these controls are operating effectively.
Changes
in Internal Control Over Financial Reporting
Other
than the material weakness remediation efforts underway, there were no changes in the internal control over financial reporting identified
in connection with the evaluation required by Rule 13a-15(d) and 15d-15(d) of the Exchange Act that occurred during the nine months ended
September 30, 2025, that have materially affected, or are reasonably likely to materially affect, the internal control over financial
reporting.
Inherent
Limitations on Effectiveness of Controls and Procedures
The
Company’s management, including the Chief Executive Officer and VP of Finance, believes that disclosure controls and procedures
and internal control over financial reporting are designed to provide reasonable assurance of achieving their objectives and are effective
at the reasonable assurance level. However, management does not expect that the disclosure controls and procedures or the internal control
over financial reporting will prevent or detect all errors and all fraud. A control system, no matter how well conceived and operated,
can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Because of the inherent limitations
in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any,
within the company have been detected. The design of any system of controls also is based in part upon certain assumptions about the
likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential
future conditions. Over time, controls may become inadequate because of changes in conditions, or the degree of compliance with the policies
or procedures may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due to error or
fraud may occur and not be detected.
23
PART
II — OTHER INFORMATION
Item
1. Legal Proceedings
We
are not currently a party to any material legal proceedings, and we are not aware of any pending or threatened litigation that would
have a material adverse effect on our business, operating results, cash flows, or financial condition should such litigation be resolved
unfavorably. We believe that from time to time we will have commercial disputes arising in the ordinary course of our business.
Item
1A. Risk Factors
In
addition to the information set forth in this Form 10-Q, you should also carefully review and consider the risk factors contained in
our other registration statements, reports and periodic filings with the SEC that could materially and adversely affect our business,
financial condition, and results of operations. The risk factors we have identified and discussed, however, do not identify all risks
that we face because our business operations could also be affected by additional factors that are not known to us or that we currently
consider to be immaterial to our operations.
Additional
Risk Factors
Changes
to United States tariff and import/export regulations may have an adverse effect on our business, financial condition and results of
operations.
The
United States has enacted and continues to enact significant new tariffs, and President Trump has directed various federal agencies to
further evaluate key aspects of U.S. trade policy. There has been and are ongoing discussions and commentaries regarding potential significant
changes to U.S. trade policies, treaties and tariffs. There exists significant uncertainty about the future relationship between the
U.S. and other countries with respect to such trade policies, treaties and tariffs. These developments, or the perception that any of
them could occur, may have a material adverse effect on global and domestic economic conditions, whether or not there will be a recession,
and the stability of global and domestic financial markets, and may significantly reduce global trade and, in particular, trade between
the impacted nations and the U.S. These actions and policies may adversely effect the ability of the Company and our subsidiaries to
fund their operations, effect our ability to develop products and work with partner companies and generally carry on our respective businesses.
Although it is not yet possible to assess their impact, any of these factors could depress economic activity and restrict access to suppliers
or customers, hinder our ability to obtain funding from the government through grants and from investors, and have a material adverse
effect on our overall business, financial condition and results of operations.
Government
Action on tariffs and research grants and other funding may impede our ability to conduct our research and to raise capital by and for
our partner companies and other clients.
Early
2025 federal government actions to impose tariffs, to change trade policies, to change immigration policies, and to limit research grants
and other forms of federal government funding, including direct government grants and the funding of universities and research enterprises. These government actions separately or together
may cause disruption to our consolidated business activities based on their direct and indirect effect on our partner companies and our
clients for our product solutions. Many of these government actions have been only recently implemented, others are being threatened,
and many will be ongoing, changed or abandoned. Therefore, the full impact has yet to be realized by the Company and its partner companies and clients. Nonetheless,
(i) tariffs are likely to increase the cost of doing business in the general economy and to make it more difficult to obtain items where
imported equipment is required by our own activities and the activities of our partner companies and clients, (ii) ending or reducing
research funding is likely to make it more difficult to find collaborative research partners to work with us and our partner companies
as government funding is an indirect support for research and product development activities, and (iii) the curtailment of direct funding
will have an immediate adverse impact on our partner companies and clients and their ability to continue their development work based
on our solutions. We also believe that as these policies are implemented, it will make raising capital from private investors far more
difficult, as they will want to know if the Company will be able to use the proceeds effectively and will be of sufficient amount.
Item
2. Unregistered Sales of Equity Securities and Use of Proceeds
None.
Item
3. Defaults upon Senior Securities
None.
Item
4. Mine Safety Disclosures
Not
applicable.
Item
5. Other Information
Tyler
Korman previously serving as the Vice President of Research and Development has been promoted to Chief Science Officer. The promotion
was approved by the Board of Directors on November 10, 2025. Also on November 10, 2025, in connection with his promotion, the Compensation
Committee and the Board increased Mr. Korman’s annual base salary to $250,000, effective November 15, 2025
Item
6. Exhibits
The
documents listed in the Exhibit Index of this Form 10-Q are incorporated by reference or are filed with this Form 10-Q, in each case
as indicated therein (numbered in accordance with Item 601 of Regulation S-K).
24
SIGNATURES
Pursuant
to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed
in Monrovia, California, on its behalf by the undersigned, thereunto duly authorized.
EXOZYMES
INC.
(the
“Registrant”)
Dated:
November 13, 2025
By:
/s/
Michael Heltzen
Michael
Heltzen
President
and Chief Executive Officer
(Principal
Executive Officer)
Dated:
November 13, 2025
By:
/s/
Fouad Nawaz
Fouad
Nawaz
VP
of Finance (Principal Financial and Accounting Officer)
25
EXHIBIT
INDEX
Exhibit
Number
Description
of Exhibit
31.1
*
Certification of Principal Executive Officer, pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2
*
Certification of Principal Financial and Accounting Officer, pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1**
Certification of Principal Executive Officer, pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2**
Certification of Principal Financial and Accounting, pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.INS*
Inline
XBRL Instance Document
101.SCH*
Inline
XBRL Taxonomy Schema
101.CAL*
Inline
XBRL Taxonomy Calculation Linkbase
101.DEF*
Inline
XBRL Taxonomy Definition Linkbase
101.LAB*
Inline
XBRL Taxonomy Label Linkbase
101.PRE*
Inline
XBRL Taxonomy Presentation Linkbase
104*
Cover
Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).
*
Filed
herewith.
**
Furnished
herewith.
26
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.