Item 9A. Controls and Procedures
ITEM 9A. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
Disclosure controls are procedures that
are designed with the objective of ensuring that information required to be disclosed in our reports filed under the Exchange Act, such
as this Annual Report on Form 10-K, is recorded, processed, summarized, and reported within the time period specified in the SEC’s
rules and forms. Disclosure controls are also designed with the objective of ensuring that such information is accumulated and communicated
to our management, including the Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding
required disclosure. Our management evaluated, with the participation of our Chief Executive Officer and Chief Financial Officer (our
“Certifying Officers”), the effectiveness of our disclosure controls and procedures as of December 31, 2025, pursuant to Rule
13a-15(b) under the Exchange Act. Based upon that evaluation, our Certifying Officers concluded that, as of December 31, 2025, our disclosure
controls and procedures were ineffective due to a deficiency in our ability to adequately segregate responsibility over financial transaction processing and
reporting. Based on the number of personnel available to serve the Company’s accounting function, management believes
we are not able to adequately segregate responsibility over financial transaction processing and reporting. Further, the Company does
not have a formal internal control environment in place and operating effectively.
We do not expect that our disclosure controls
and procedures will prevent all errors and all instances of fraud. Disclosure controls and procedures, no matter how well conceived and
operated, can provide only reasonable, not absolute, assurance that the objectives of the disclosure controls and procedures are met.
Further, the design of disclosure controls and procedures must reflect the fact that there are resource constraints, and the benefits
must be considered relative to their costs. Because of the inherent limitations in all disclosure controls and procedures, no evaluation
of disclosure controls and procedures can provide absolute assurance that we have detected all our control deficiencies and instances
of fraud, if any. The design of disclosure controls and procedures also is based partly on 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.
Management’s Report on Internal Control Over Financial
Reporting
Our management is responsible for establishing
and maintaining adequate internal control over financial reporting, as defined under Exchange Act Rules 13a-15(f) and 14d-14(f). Our internal
control over financial reporting is designed to provide reasonable assurance regarding the reliability of financial reporting and the
preparation of financial statements for external purposes in accordance with generally accepted accounting principles.
All internal control systems, no matter
how well designed, have inherent limitations and may not prevent or detect misstatements. Therefore, even those systems determined to
be effective can only provide reasonable assurance with respect to financial reporting reliability and financial statement preparation
and presentation. In addition, projections of any evaluation of effectiveness to future periods are subject to risk that controls become
inadequate because of changes in conditions and that the degree of compliance with the policies or procedures may deteriorate.
Management assessed the
effectiveness of the Company’s internal control over financial reporting as of December 31, 2025. In making the assessment,
management used the criteria issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO – 2013) in
Internal Control-Integrated Framework. Based on its assessment, management concluded that, as of December 31, 2025, our
Company’s internal control over financial reporting was deficient due to our inability to adequately segregate responsibility
over financial transaction processing and reporting. Based on the number of personnel available to serve the Company’s accounting function, management believes
we are not able to adequately segregate responsibility over financial transaction processing and reporting. Further, the Company does
not have a formal internal control environment in place and operating effectively. As such, we have identified these issues as material
weaknesses in our internal control over financial reporting and we may identify additional material weaknesses in the future that may
cause us to fail to meet our reporting obligations or result in material misstatements of our financial statements. If our remediation
of such material weaknesses is not effective, or if we fail to develop and maintain an effective system of internal controls and internal
control over financial reporting, our ability to produce timely and accurate financial statements or comply with applicable laws and regulations
could be materially and adversely affected and the market price of our common stock could be negatively affected, which could require
additional financial and management resources.
82
Changes in Internal Control over Financial Reporting
There were no changes in our internal
control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) of the Exchange Act) during the most recent
fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
ITEM 9B. OTHER INFORMATION
During the year ended December 31, 2025,
no director or officer of the Company adopted , modified , or terminated a “Rule 10b5-1 trading arrangement” or a “non-Rule
10b5-1 trading arrangement” as each term is defined in Item 408(a) of Regulation S-K. 4
ITEM 9C. DISCLOSURE REGARDING FOREIGN JURISDICTIONS THAT
PREVENT INSPECTIONS
Not applicable.
PART III
ITEM 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
Officers and Directors
The following table sets forth the names
and ages of the members of our Board of Directors and our executive officers and the positions held by each. Our Board of Directors elects
our executive officers annually by majority vote. Each director’s term continues until his or her successor is elected or qualified
at the next annual meeting, unless such director earlier resigns or is removed. In addition, the following table sets forth the names
and ages of the members of our Science Advisory Board.
Name
Age
Position
Executive Officers and Directors:
Christer Rosén
74
Chairman of Board, Chief Executive Officer and Director
Saleem Elmasri
40
Chief Financial Officer and Secretary
Marshall Hayward, Ph.D.
71
Chief Scientific Officer and Director
Alexander Rosén
35
Chief Administrative Officer
Alison D. Silva
47
President, Chief Business Officer, and Director
Nicholas H. Hemmerly
43
Independent Director
Julie Kampf
64
Independent Director
Allison W. Brady
55
Independent Director
Holger Weis
63
Independent Director
83
Biographical information concerning our
executive officers and directors listed above is set forth below.
Executive Officers
Christer Rosén.
Mr. Rosén, 74, is our Co-Founder and has served as our Chief Executive Officer and Chairman of our Board of Directors since
June 2015. From January 1998 through March 2015, Mr. Rosén founded and served as the Chief Executive Officer and Chairman of
EffRx Pharmaceuticals. Mr. Rosén together with Marshall Hayward, our Chief Scientific Officer, held the same positions at
EffRx, where Mr. Rosen invented, and led the development through FDA and EU approvals of a drug treating
osteoporosis, Binosto ® . Binosto ® is distributed in several parts of the world and gave Mr.
Rosén a full insight into all aspects of pharmaceutical development, regulatory paths and distribution. He has decades of
entrepreneurial experience and has founded, funded, and created start-ups in industries ranging from entertainment, hospitality,
information technology, nutritional retail and pharmaceuticals. Mr. Rosén is a graduate of Malmo Trade Schools/Lund
University, Sweden, with a degree in Computer Sciences in 1971. We believe Mr. Rosén is qualified to serve as Chairman of our
Board of Directors due to his extensive experience in the pharmaceutical industry and as an entrepreneur.
Saleem Elmasri. Mr. Elmasri,
40, has served as our Chief Financial Officer and Secretary since January 1, 2023. Since September 2020, he has served as Managing Partner
at Titan Advisory Services LLC, a boutique advisory firm focused on providing collaborative and customized financial operations and CFO
services to early-stage companies. Since November 2025, Mr. Elmasri has served as chief financial officer for both Drugs Made In America
Acquisition Corp. and Drugs Made In America Acquisition II Corp. He previously served as a director of Liberty Star Uranium & Metals
Corp. from August 2023 to December 2025, where he served on the nominating, compensation, and audit committees. Mr. Elmasri also served
as a director of Trans American Aquaculture, Inc. from March 2024 to December 2024, where he was chair of the audit committee. He also
served as chief financial officer for Bright Green Corporation from February 2022 to December 2024. From September 2020 to April 2021,
Mr. Elmasri was a consultant to DLA LLC, a professional services firm providing clients internal audit, accounting advisory, and corporate
finance services. From June 2019 to August 2020, he was Managing Director at DLA LLC. From September 2007 to March 2018, Mr. Elmasri worked
as Senior Director for Pine Hill Group LLC, a boutique accounting and transaction advisory firm, From March 2018 to June 2019, he worked
as Senior Director for Pine Hill Group LLC, a boutique accounting and transaction advisory firm. From September 2007 to March 2018, Mr.
Elmasri worked as Senior Manager for PricewaterhouseCoopers LLP (“PwC”), a Big-4 Accounting and Global Professional Services
firm. Mr. Elmasri is a CPA and seasoned business professional who has a passion for delivering meaningful and measurable value to clients
through practical solutions. He has over 15 years of experience in financial and management consulting. Mr. Elmasri began his career at
PwC and worked on several of the firm’s Fortune 500 clients, primarily focused on the Life Sciences and Pharmaceutical industry.
From PwC, he transitioned to lead advisory practices at boutique consulting firms, specializing in transaction and complex accounting
advisory. Mr. Elmasri received B.S. degrees in Accounting and Finance from Rutgers University in 2007.
Marshall Hayward, Ph.D.
Dr. Hayward, 71, is one of our Co-Founders, serves as our Chief Scientific Officer, and has served as a member of our Board of Directors
since 2015. Since 2013, Dr. Hayward has served as the founder and managing member of Marshall Hayward Associates LLC. From 2003 to 2013,
Dr. Hayward served as the Chief Scientific Officer of EffRx Pharmaceuticals, where he was instrumental in all aspects of the development
and approvals of the Binosto® product. Dr. Hayward received a Ph.D. in Biochemistry from the University of Illinois at Urbana-Champaign
in 1982, where he conducted postdoctoral research in molecular biology. Dr. Hayward received a B.S. degree (in Biochemistry with High
Honor) from the Honors College of Michigan State University in 1977. Dr. Hayward does not hold, and has not previously held, any directorships
in any reporting companies. We believe Dr. Hayward is qualified to serve on our Board of Directors due to his extensive experience in
the pharmaceutical industry and scientific background.
Alexander Rosén.
Mr. Rosén, 35, is a Co-Founder and our Chief Administrative Officer and has been with Jupiter Neurosciences, Inc. since its inception.
Previously, Mr. Rosén held the position of Head of Administration at X-Vax Technology, Inc. from November 2020 to June 2021. From
February 2019 to November 2020, Mr. Rosén served as the Controller at X-Vax Technology, Inc. Mr. Rosén attended Halmstad
University, Sweden from 2009 to 2012. Mr. Rosén does not hold, and has not previously held, any directorships in any reporting
companies.
Alison D. Silva. Ms.
Silva, 47, who has been a member of our Board of Directors since 2018, has now expanded her role to include President and Chief
Business Officer since September 1, 2021. Previously, Ms. Silva was the Chief Executive Officer of Cotinga Pharmaceuticals, formerly
Critical Outcome Technologies, from December 2016 through August 2021, and served as president from June 2016 to December 2026. She
has served on the Board of Directors of Cotinga Pharmaceuticals since 2015, and management consultant to several organizations,
including EMA Wellness and The Orphan Group. Before joining Cotinga, Alison co-founded The Microbiome Company in 2013, later
rebranded to Synlogic Therapeutics, where she served as Executive Vice President and Chief Operating Officer until June 2016. Other
relevant positions include co-founder and Vice President, Development at Marina Biotech; co-founder and Director at The Orphan
Group; Director, Drug Development at Cequent Pharmaceuticals; COO at SLA Pharma; and various other positions in biotech and pharma.
Ms. Silva obtained her undergraduate degree in Biology from Clark University in 2001 and her graduate degree from Clark University,
through a direct study program with the University of Massachusetts Medical School in 2002.
84
Independent Directors
Allison W. Brady. Ms.
Brady, 55, has served as an independent director at Jupiter Neurosciences, Inc. since September 8, 2021. She is co-founder of Gene Spotlight,
Inc., a non-profit dedicated to raising money to sponsor medical research for rare diseases, and she has served on its board since January
2012. Since January 2024, Ms. Brady has served on the Board of Advisors at University of Pennsylvania’s school of Social Policy
& Practice and is currently the Fundraising Chair of its Power of Penn campaign. Ms. Brady received a BAS from University of Pennsylvania
in 1993. She also received a PR Strategy Certificate in 2021 from Cornell University. Ms. Brady does not hold, and has not previously
held, any directorships in any reporting companies. Gene Spotlight is presently the largest outside investor in the Company We believe
Ms. Brady is qualified to serve on our Board of Directors due to her board experience.
Nicholas H. Hemmerly. Mr.
Hemmerly, 43, has served as an independent director at Jupiter Neurosciences, Inc. since September 8, 2021. Mr. Hemmerly has been Managing
Director and Co- Head of Investment Banking for Clear Street LLC since June 2023. Mr. Hemmerly has over 18 years of investment banking
experience with broad transactional experience having completed approximately $25 billion of debt and equity transactions. Prior to joining
Clear Street Mr. Hemmerly was Head of Investment Banking at Bridgeway Capital Partners, a merchant banking firm, from January 2020 to
June 2023 From March 2016 to February 2020 Mr. Hemmerly was the Director, Head of Life Sciences at PricewaterhouseCoopers LLC where he
led U.S. M&A and capital raising in the life sciences space with a focus on specialty and generic pharmaceuticals as well as healthcare
consumer products and contract manufacturing. From June 2014 to March 2016, Mr. Hemmerly was a Vice President at Jefferies LLC with a
focus on executing M&A and financing transactions within the pharmaceutical and life sciences sectors. Prior experience includes
investment banking roles in JPMorgan Chase & Co.’s Healthcare Group as well as JMP Securities LLC’s Healthcare Group.
Mr. Hemmerly began his investment banking career as an analyst with Wachovia Securities. Mr. Hemmerly has also served as an independent
director for Liberty Star Uranium & Metals Corp since September 2022. We believe Mr. Hemmerly is qualified to serve on our Board
of Directors due to his extensive experience in the investment banking, life sciences and pharmaceutical sectors.
Julie Kampf. Ms. Kampf,
64, has served as an independent director at Jupiter Neurosciences, Inc. since September 2021. Ms. Kampf is the founder and chief executive
officer of JBK Associates International Inc., an executive search firm focused on the life science industry, which she founded in 2003.
Ms. Kampf has served as a director of EOM Pharmaceuticals since April 2022, where she chairs its compensation committee. Ms. Kampf also
served as a director of Marizyme, Inc., a Florida-based biotechnology company, from February 2021 to May 2024. Ms. Kampf has received numerous awards, including having been recognized
as one of New Jersey’s Best 50 Women in Business, an Enterprising Woman of The Year, an Ernst & Young Entrepreneurial Winning
Woman and a Brava Smart CEO Winner. In 2013 and 2009, Julie was recognized as one of the PharmaVoice 100 ‘most inspiring people
in the Life Science Industry’. Ms. Kampf received a B.A. in Political Science from the University of Rhode Island in 1983.
Ms. Kampf does not hold, and has not previously held, any directorships in any reporting companies. We believe Ms. Kampf is qualified
to serve on our Board of Directors due to her experience as a director in the pharmaceutical and biotechnology industries, as well as
her extensive business experience.
Holger Weis .
Mr. Weis, 63, has served as an independent director at Jupiter Neurosciences, Inc. since September 8, 2021. From December 2020 through
June 2025, he served as an independent director of Alaunos Therapeutics, Inc. where he served as Chair of the Audit Committee and as
a member of the Compensation Committee. He was appointed as chairman of the board of directors in September 2023, and was subsequently
appointed Chief Executive Officer of Alaunos Therapeutics, Inc. in July 2025 and relinquished his duties on the Audit and Compensation
Committees. He is the principal of Weis Advisors, Inc., a company that provides consulting services to life science companies, since
founding the company in April 2018. Between December 2011 and April 2018, Mr. Weis served many roles at DemeRx, Inc. including COO, CFO,
President as well as a Consultant. From August 2010 to November 2011 Mr. Weis served as CFO for EnSA Holdings, LLC. Prior to his time
at EnSA Holdings, LLC. Mr. Weis served as Vice President & CFO, Secretary and Treasurer at NovaVision, Inc. from January 2006 to
August 2010. Prior to that, he served as the Chief Financial Officer & Treasurer of GMP Companies, Inc., a company that develops
and commercializes pharmaceutical, medical device and diagnostic technologies, from 2000 to 2005. Earlier in his career, Mr. Weis served
as a Senior Manager at Ernst & Young, a multinational professional services company, from 1986 to 2000. Mr. Weis received a Bachelor
of Business Administration in Accounting from the University of Georgia in 1985 and is a Certified Public Accountant. We believe Mr.
Weis is qualified to serve on our Board of Directors due to his experience in the life science industry and extensive financial background.
85
Family Relationships
There are no family relationships among
any of our directors or executive officers, except that Christer Rosén, our Chief Executive Officer, is the father of Alexander
Rosén, our Chief Administrative Officer.
Involvement in Certain Legal Proceedings
No executive officer, member of the board
of directors or control person of our Company has been involved in any legal proceeding listed in Item 401(f) of Regulation S-K in the
past 10 years.
Board Leadership Structure and Board’s Role in Risk
Oversight
We have not separated the positions of
Chairman of the Board and Chief Executive Officer. Christer Rosén has served as our Chairman of the Board of Directors and Chief
Executive Officer since January 1, 2016. We believe that combining the positions of Chairman and Chief Executive Officer allows for focused
leadership of our organization which benefits us in our relationships with investors, customers, suppliers, employees and other constituencies.
We believe that consolidating the leadership of the Company under Mr. Rosén is the appropriate leadership structure for our Company
and that any risks inherent in that structure are balanced by the oversight of our other independent directors on our Board. However,
no single leadership model is right for all companies and at all times. The Board recognizes that depending on the circumstances, other
leadership models, such as the appointment of a lead independent director, might be appropriate. Accordingly, the Board may periodically
review its leadership structure. In addition, the Board holds executive sessions in which only independent directors are present.
Our Board is generally responsible for
the oversight of corporate risk in its review and deliberations relating to our activities. Our principal source of risk falls into two
categories, financial and product commercialization. The audit committee oversees management of financial risks; our Board regularly reviews
information regarding our cash position, liquidity and operations, as well as the risks associated with each. The Board regularly reviews
plans, results and potential risks related to our business. The Board is also expected to oversee risk management as it relates to our
compensation plans, policies and practices for all employees including executives and directors, particularly whether our compensation
programs may create incentives for our employees to take excessive or inappropriate risks which could have a material adverse effect on
the Company.
Director Independence
As required under the Nasdaq Marketplace
Rules, a majority of the members of a listed company’s board of directors must qualify as “independent,” as affirmatively
determined by the board of directors. Our Board of Directors considered certain relationships between our directors and us when determining
each director’s status as an “independent director” under Rule 5605(a)(2) of the Nasdaq Marketplace Rules. Based upon
such definition and SEC regulations, the Company’s Board of Directors has affirmatively determined that currently three of its seven
directors (Christer Rosén, Marshall Hayward, Ph.D., and Alison D. Silva) are non-independent directors of the Company and four
of its seven directors (Nicholas H. Hemmerly, Julie Kampf, Allison W. Brady, and Holger Weis) are “independent” directors
under Nasdaq listing standards. Therefore, the Board of Directors has determined that a majority of the members of our Board of Directors
are “independent”.
86
Committees of the Board of Directors
Audit Committee
We have established an audit committee
(“Audit Committee”), which consists of three independent directors: Holger Weis, Allison W. Brady and Nicholas Hemmerly. Mr.
Weis is the chair of the Audit Committee. Mr. Weis qualifies as an audit committee financial expert under SEC rules and as a financially
sophisticated audit committee member under the Nasdaq Capital Market rules. Our Audit Committee operates under a written charter that
is reviewed annually. A copy of the charter is posted on the Corporate Governance section of our website, at www.jupiterneurosciences.com .
Our Audit Committee is authorized to:
●
approve and retain the independent auditors to conduct the annual audit of our financial statements;
●
review the proposed scope and results of the audit;
●
review and pre-approve audit and non-audit fees and services;
●
review accounting and financial controls with the independent auditors and our financial and accounting staff;
●
review and approve transactions between us and our directors, officers and affiliates;
●
recognize and prevent prohibited non-audit services;
●
establish procedures for complaints received by us regarding accounting matters; and
●
oversee internal audit functions, if any.
Compensation Committee
We have established a compensation committee
(“Compensation Committee”), which consists of three independent directors: Nicholas H. Hemmerly, Julie Kampf and Allison Brady.
Mr. Hemmerly is the chair of the Compensation Committee. Our Compensation Committee operates under a written charter that is reviewed
annually. 7 A copy of the charter is posted on the Corporate Governance section of our website, at www.jupiterneurosciences.com .
The Compensation Committee is authorized
to:
●
review and determine the compensation arrangements for management;
●
establish and review general compensation policies with the objective to attract and retain superior talent, to reward individual performance and to achieve our financial goals;
●
administer our incentive compensation and benefit plans and purchase plans;
●
oversee the evaluation of the Board of Directors and management; and
●
review the independence of any compensation advisers.
Nominating and Corporate Governance Committee
We have established a nominating and corporate
governance committee (“Nominating and Corporate Governance Committee”), which consists of three independent directors: Julie
Kampf, Holger Weis and Nicholas H. Hemmerly. Ms. Kampf is the chair of the Nominating and Corporate Governance Committee. Our Nominating
and Corporate Governance Committee operates under a written charter, a copy of which is posted on the Corporate Governance section of
our website, at www.jupiterneurosciences.com .
The functions of the Nominating and Corporate
Governance Committee, among other things, include:
●
identifying individuals qualified to become board members and recommending director;
●
nominees and board members for committee membership;
●
developing and recommending to our board corporate governance guidelines;
●
review and determine the compensation arrangements for directors; and
●
overseeing the evaluation of our board of directors and its committees and management.
87
Director Nominations
Our full Board of Directors recommends
candidates for nomination for election at the annual meeting of the stockholders. We have not formally established any specific, minimum
qualifications that must be met or skills that are necessary for directors to possess. In general, in identifying and evaluating nominees
for director, the Board of Directors considers educational background, diversity of professional experience, knowledge of our business,
integrity, professional reputation, independence, wisdom, and the ability to represent the best interests of our stockholders.
Board and Committee Meetings and Director Attendance
During the year ended December 31, 2025,
the Board held six meetings, the Audit Committee held four meetings, the Compensation Committee held one meeting, and the Nominating
and Governance Committee held no meetings. During 2025, each director attended more than 75% of the combined meetings of the Board and
each committee on which he or she served.
Compensation Committee Interlocks and Insider Participation
None of our executive officers currently
serves, or in the past year has served, as a member of the Board of Directors or compensation committee of any entity that has one or
more executive officers on our Board of Directors or Compensation Committee. For a description of transactions between us and members
of our Compensation Committee and affiliates of such members, please see “Certain Relationships and Related Party Transactions”.
Code of Ethics
The Company has adopted a Code of Ethics
and Business Conduct that applies to all of its directors, officers (including our principal executive officer, principal financial officer,
principal accounting officer or controller, and any person performing similar functions) and employees. The Code of Ethics and Business
Conduct is available on our website at www.jupiterneurosciences.com .
Compensation Recovery Policy
On March 26, 2025, the Board of Directors
approved a new compensation recovery policy (the “Clawback Policy”) in compliance with SEC and Nasdaq rules and regulations.
The Clawback Policy provides that in the event we are required to prepare an “Accounting Restatement” (as defined in the Clawback
Policy), we shall, subject to certain limited exceptions as described in the Clawback Policy, recover certain incentive-based compensation
from executive officers who are or have been designated as an “officer” by the Board of Directors in accordance with Exchange
Act Rule 16a-1(f). Compensation that shall be recovered under the Clawback Policy generally includes “Incentive-Based Compensation”
(as defined in the Clawback Policy) received during the three-year period prior to the “Accounting Restatement Determination Date”
(as defined in the Clawback Policy) that exceeds the amount that otherwise would have been received by the “officer” had such
compensation been determined based on the restated amounts in the financial restatement. Under the Clawback Policy, “Incentive-Based
Compensation” includes any compensation that is granted, earned, or vested based, in whole or in part, upon the attainment of a
Financial Reporting Measure (as defined in the Clawback Policy).
Policy Prohibiting Insider Trading and Related Procedures.
The Company adopted an insider trading
policy governing the purchase, sale, and other dispositions of the Company’s securities by directors, senior management, and employees.
A copy of the insider trading policy is filed as an exhibit to this Annual Report on Form 10-K.
Communications with the Board
Stockholders and other interested parties
can send communications to one or more members of the Board by writing to the Board or specific directors or group of directors at the
following address: Jupiter Neurosciences, Inc. Board of Directors, c/o Corporate Secretary, 1001 North US Hwy 1, Suite 504, Jupiter, FL
33477. Any communication will be promptly distributed by our Corporate Secretary to the individual director or directors named in the
communication or to all directors if addressed to the entire Board.
88
Indemnification and Limitation on Liability of Officers
and Directors
Our certificate of incorporation provides
that our officers and directors will be indemnified by us to the fullest extent authorized by Delaware law, as it now exists or may in
the future be amended. In addition, our certificate of incorporation provides that our directors will not be personally liable for monetary
damages to us for breaches of their fiduciary duty as directors, except to the extent such exemption from liability or limitation thereof
is not permitted by the Delaware General Corporation Law (“DGCL”).
Our certificate of incorporation also
permits us to maintain insurance on behalf of any officer, director or employee for any liability arising out of his or her actions, regardless
of whether Delaware law would permit such indemnification. We have purchased a policy of directors’ and officers’ liability
insurance that insures our officers and directors against the cost of defense, settlement or payment of a judgment in some circumstances
and insures us against our obligations to indemnify our officers and directors.
These provisions may discourage stockholders
from bringing a lawsuit against our directors for breach of their fiduciary duty. These provisions also may have the effect of reducing
the likelihood of derivative litigation against officers and directors, even though such an action, if successful, might otherwise benefit
us and our stockholders. Furthermore, a stockholder’s investment may be adversely affected to the extent we pay the costs of settlement
and damage awards against officers and directors pursuant to these indemnification provisions.
We believe that these provisions and the
insurance are necessary to attract and retain talented and experienced officers and directors.
ITEM 11. EXECUTIVE COMPENSATION
2025 Summary Compensation Table
The following summary compensation table
provides information regarding the compensation earned during our fiscal years ended December 31, 2025 and 2024 to certain of our executive
officers, who we collectively refer to as our “named executive officers” or “NEOs”.
Name and Principal Position
Year
Salary ($)
Bonus ($)
Stock
Awards
($)
Option
Awards
($)(1)
Non-
Equity
Incentive
Plan
Compensation
($)
Non-
qualified
Deferred
Compensation
Earnings
($)
All
Other
Compensation
($)
Total
($)
Christer Rosén
2025
441,000
210,000
-
-
-
-
20,407
(2)
$
671,407
Chief Executive Officer
2024
134,750
-
-
-
-
-
19,326
(2)
$
154,076
Saleem Elmasri
2025
240,000
72,000
-
102,128
(3)
-
-
-
$
414,128
Chief Financial Officer
2024
127,006
-
-
-
-
-
-
$
127,006
Marshall Hayward
2025
176,400
50,000
-
-
-
-
16,145
(4)
$
242,445
Chief Scientific Officer
2024
107,800
-
-
-
-
-
-
$
107,800
Alexander Rosén
2025
252,000
72,000
-
-
-
-
15,665
(4)
$
339,665
Chief Administration Officer
2024
77,000
-
-
-
-
-
26,655
(4)
$
103,655
Alison Silva
2025
315,000
45,000
-
255,320
(3)
-
-
16,779
(5)
$
632,099
Chief Business Officer and President
2024
96,250
-
-
-
-
-
42,294
(5)
$
138,544
(1)
Amounts reflect the aggregate grant-date fair value of stock awards computed in accordance with the Financial Accounting Standards Board’s Accounting Standards Codification Topic 718. See Note 6 – Stockholders’ Equity (Deficit) – Stock Options.
89
(2)
Includes healthcare benefits and 401(k) contribution of $20,407 and $19,326, respectively, for the fiscal years ended December 31, 2025 and 2024.
(3)
On July 2, 2025, the Compensation
Committee of the board of directors (the “Compensation Committee”) of Jupiter Neurosciences, Inc. (the
“Company”), after review of the Company’s Final 2025 Budget, approved equity incentives to compensate certain
officers of the Company for their role in the success of the Company’s initial public offering completed in December 2024 and
their willingness to forgo additional compensation and forgive debts owed to them by the Company. The equity incentives approved by the Compensation Committee consisted of stock options granted to the following individuals pursuant to the
Company’s 2023 Equity Incentive Plan: Alison Silva, Chief Business Officer, received a grant of 255,320 options and Saleem
Elmasri, Chief Financial Officer, received a grant of 102,128 options. The stock options have an exercise price of $1.19 per share,
representing the closing price of the Company’s common stock on the Nasdaq Stock Market on the date of grant. The stock
options have a ten (10) year term and vest in equal installments over a three (3) year period beginning on the grant date of July 2,
2025, subject to the officers’ continued employment at the time of vesting.
(4)
Includes healthcare benefits and 401(k) contribution of $15,665 and $26,655, respectively, for the fiscal years ended December 31, 2025 and 2024.
(5)
Includes healthcare benefits and 401(k) contribution of $16,779 and $42,294 respectively, for the fiscal years ended December 31, 2025 and 2024.
Executive Compensation Philosophy
Our Board of Directors determines the
compensation given to our executive officers in their sole determination. Our Board of Directors reserves the right to pay our executives
or any future executives a salary, and/or issue them shares of common stock issued in consideration for services rendered and/or to award
incentive bonuses which are linked to our performance, as well as to the individual executive officer’s performance. This package
may also include long-term stock-based compensation to certain executives, which is intended to align the performance of our executives
with our long-term business strategies. Additionally, while our Board of Directors has not granted any performance-based stock options
to date , the Board of Directors reserves the right to grant such options in the future, if the Board in its sole determination believes
such grants would be in the best interests of the Company.
Incentive Bonus
The Board of Directors may grant incentive
bonuses to our executive officers in its sole discretion, if the Board of Directors believes such bonuses are in the Company’s best
interest, after analyzing our current business objectives and growth, if any, and the amount of revenue we are able to generate each month,
which revenue is a direct result of the actions and ability of such executives.
Long-Term, Stock-Based Compensation
In order to attract, retain and motivate
executive talent necessary to support the Company’s long-term business strategy we may award our executives and any future executives
with long-term, stock-based compensation in the future, at the sole discretion of our Board of Directors.
90
NEO Employment Agreements
Employment Agreement with Christer Rosén, dated
as of September 1, 2021
Mr. Rosén’s agreement provides
that he will serve as the Chief Executive Officer of the Company and provides that he will be paid an annual base salary of $420,000.
Mr. C. Rosén is eligible to receive an annual cash bonus, with the target amount of the bonus equal to 50% of the base salary in
the year to which the bonus relates, and the actual amount of the bonus may be greater or less than the target amount, and will ultimately
be determined by the Board.
Amended Employment Agreement with Christer Rosén, dated
as of September 2, 2021
Mr. Rosen’s employment
agreement was amended to update the term of his employment to expire on the earlier of the third anniversary of the date of signing and
the termination of his employment in accordance with the terms of the agreement. The amendment also clarifies that the executive’s
statements and assurances apply not only to shares of common stock issued to Mr. Rosen but also to stock options granted to him.
Amended Employment Agreement with
Christer Rosén, dated as of December 18, 2023
Mr. Rosén’s employment agreement
was amended on December 18, 2023. The amendment reduces Mr. C. Rosén’s annual base salary from $420,000 to $84,000, effective
retrospectively to October 1, 2023, until the time that the Company has raised additional capital from the sale of its securities in the
amount of $1,500,000 (the “Reduction Period”). Upon the expiration of the Reduction Period, the base salary shall be adjusted
to be 105% the original base salary. The remainder of the original agreement shall remain in full force. Upon the expiration of the Reduction Period, which occurred on December 4, 2024, the base salary was adjusted to
be 105% the original base.
Employment Agreement with Marshall Hayward, dated as of
September 1, 2021
Dr. Hayward’s agreement provides
that he will serve as the Chief Scientific Officer of the Company and that he will be paid an annual base salary of $336,000. Dr. Hayward
is eligible to receive an annual cash bonus, with the target amount of the bonus equal to 30% of the base salary in the year to which
the bonus relates, and the actual amount of the bonus may be greater or less than such target amount, and will ultimately be determined
by the Board.
Amended Employment Agreement with Marshall Hayward, dated
as of September 29, 2021
Dr. Hayward’s employment agreement
was amended to update the term of his employment to expire on the earlier of the third anniversary of the date of signing and the termination
of his employment in accordance with the terms of the agreement. The amendment also clarifies that the executive’s statements and
assurances apply not only to shares of common stock issued to Dr. Hayward but also to stock options granted to him.
Amended Employment Agreement with
Marshall Hayward, dated as of December 18, 2023
Dr. Hayward’s employment agreement
was amended on December 18, 2023. The amendment reduces Dr. Hayward’s annual base salary from $336,000 to $67,200, effective
retrospectively to October 1, 2023, until the time that the Company has raised additional capital from the sale of its securities in the
amount of $1,500,000 (the “Reduction Period”). Upon the expiration of the Reduction Period, the base salary shall be adjusted
to be 105% the original base salary. The remainder of the original agreement shall remain in full force.
Amended
Employment Agreement with Marshall Hayward, dated as of February 1, 2025
Dr.
Hayward’s employment agreement was amended on February 1, 2025. The amendment increased Dr. Hayward’s annual base salary
from $67,200 to $176,400. The previously planned increase to $352,800 never went into effect.
Employment
Agreement with Alexander Rosen, dated as of June 1, 2021
Mr.
Rosen’s agreement provides that he will serve as the Chief Administrative Officer of the Company and that he will be paid an
annual base salary of $240,000. Mr. Rosen is eligible to receive an annual cash bonus, with the target amount of the bonus equal to 30%
of the base salary in the year to which the bonus relates, and the actual amount of the bonus may be greater or less than such target
amount, and will ultimately be determined by the Board.
Amended Employment Agreement
with Alexander Rosen, dated as of September 29, 2021
Mr. Rosen’s employment agreement was amended to update the term of his employment to expire on the earlier of the third anniversary
of the date of signing and the termination of his employment in accordance with the terms of the agreement. The amendment also clarifies
that the executive’s statements and assurances apply not only to shares of common stock issued to Mr. Rosen but also to stock options
granted to him.
Amended
Employment Agreement with Alexander Rosen, dated as of December 18, 2023
Mr.
Rosen’s employment agreement was amended on December 18, 2023. The amendment reduces Mr. Rosen’s annual base salary from
$240,000 to $48,000 effective retrospectively to October 1, 2023, until the time that the Company has raised additional capital from
the sale of its securities in the amount of $1,500,000 (the “Reduction Period”). Upon the expiration of the Reduction
Period, the base salary shall be adjusted to be 105% the original base salary. The remainder of the original agreement shall remain
in full force. Upon the expiration of the Reduction Period, which occurred on December 4, 2024, the base salary was adjusted to
be 105% the original base.
Employment
Agreement with Alison Silva, dated as of September 1, 2021
Ms.
Silva’s agreement provides that she will serve as the President and Chief Business Officer of the Company and that she will be
paid an annual base salary of $300,000. Ms. Silva is eligible to receive an annual cash bonus, with the target amount of the bonus equal
to 30% of the base salary in the year to which the bonus relates, and the actual amount of the bonus may be greater or less than such
target amount, and will ultimately be determined by the Board.
Amended Employment Agreement with Alison Silva, dated as of September
29, 2021
Ms. Silva’s employment agreement
was amended to update the term of her employment to expire on the earlier of the third anniversary of the date of signing and the termination
of her employment in accordance with the terms of the agreement. The amendment also clarifies that the executive’s statements and
assurances apply not only to shares of common stock issued to Ms. Silva but also to stock options granted to her.
Amended
Employment Agreement with Alison Silva, dated as of December 18, 2023
Ms.
Silva’s employment agreement was amended on December 18, 2023. The amendment reduces Ms. Silva’s annual base salary from
$300,000 to $60,000, effective retrospectively to October 1, 2023, until the time that the Company has raised additional capital
from the sale of its securities in the amount of $1,500,000 (the “Reduction Period”). Upon the expiration of the
Reduction Period, the base salary shall be adjusted to be 105% the original base salary. The remainder of the original agreement
shall remain in full force. Upon the expiration of the Reduction Period, which occurred on December 4, 2024, the base salary was adjusted to
be 105% the original base.
Provisions Applicable to All NEO Employment Agreements
Each of the employment agreements described
above has a term of three years, which will be automatically extended for one or more additional terms of one year each unless either
party provides notice to the other party of their desire to not so renew the term at least 30 days prior to the expiration of the then-current
term. Each of the agreements is “at will,” meaning that either party may terminate the employment at any time and for any
reason, subject to the provisions of the applicable agreement.
Each executive is entitled to fringe benefits
consistent with the practices of the Company, and to the extent the Company provides similar benefits to the Company’s executive
officers, and is entitled to be reimbursed for all reasonable and necessary out-of-pocket business, entertainment and travel expenses
incurred in connection with the performance of their duties.
91
Each agreement may be terminated by the
Company at any time, either with or without “Cause”, and by the applicable executive any time, either with or without “Good
Reason”. “Cause” is defined as (i) violation of any material written rule or policy of the Company for which violation
any employee may be terminated pursuant to the written policies of the Company reasonably applicable to an executive employee; (ii) misconduct
by the applicable executive to the material detriment of the Company; (iii) the applicable executive conviction (by a court of competent
jurisdiction, not subject to further appeal) of, or pleading guilty to, a felony; (iv) the applicable executive’s gross negligence
in the performance of their duties and responsibilities to the Company as described in the agreement; or the applicable executive’s
material failure to perform their duties and responsibilities to the Company as described in the agreement (other than any such failure
resulting from their incapacity due to physical or mental illness or any such failure subsequent to the applicable executive delivered
a notice of termination without Cause by the Company or delivering a notice of termination for Good Reason to the Company), in either
case after written notice from the Board to the applicable executive of the specific nature of such material failure and such executive’s
failure to cure such material failure within 10 days following receipt of such notice.
“Good Reason” is defined as
(i) at any time following a Change of Control (as defined below), a material diminution by the Company of compensation and benefits (taken
as a whole) provided to the applicable executive immediately prior to a Change of Control; (ii) reduction in base salary or target or
maximum bonus, other than as part of an across-the-board reduction in salaries of management personnel; (iii) the relocation of the applicable
executive’s principal executive office to a location more than 50 miles further from their principal executive office immediately
prior to such relocation; or (iv) a material breach by the Company of any of the terms and conditions of the agreement which the Company
fails to correct within 10 days after the Company receives written notice from the applicable executive of such violation.
A “Change of Control” will
be deemed to have occurred if, after the effective date of the applicable agreement, (i) the beneficial ownership (as defined in Rule
13d-3 under the Exchange Act) of securities representing more than 50% of the combined voting power of the Company is acquired by any
“person” as defined in sections 13(d) and 14(d) of the Exchange Act (other than the Company, any subsidiary of the Company,
or any trustee or other fiduciary holding securities under an employee benefit plan of the Company), (ii) the merger or consolidation
of the Company with or into another corporation where the stockholders of the Company, immediately prior to the consolidation or merger,
would not, immediately after the consolidation or merger, beneficially own (as such term is defined in Rule 13d-3 under the Exchange Act),
directly or indirectly, shares representing in the aggregate 50% or more of the combined voting power of the securities of the corporation
issuing cash or securities in the consolidation or merger (or of its ultimate parent corporation, if any) in substantially the same proportion
as their ownership of the Company immediately prior to such merger or consolidation, or (iii) the sale or other disposition of all or
substantially all of the Company’s assets to an entity, other than a sale or disposition by the Company of all or substantially
all of the Company’s assets to an entity, at least 50% of the combined voting power of the voting securities of which are owned
directly or indirectly by stockholders of the Company, immediately prior to the sale or disposition, in substantially the same proportion
as their ownership of the Company immediately prior to such sale or disposition.
If the Company terminates any executive’s
employment for “Cause”, or the applicable executive terminates their employment without “Good Reason”, then the
Company will pay to the applicable executive any unpaid base salary and benefits then owed or accrued, and any unreimbursed expenses,
any unvested portion of any equity granted to the applicable executive under the agreement or any other agreements with the Company will
immediately be forfeited as of the termination date without any further action of the parties; and all of the parties’ rights and
obligations under the applicable agreement cease, other than such rights or obligations which arose prior to the termination date or in
connection with such termination, and subject to those provisions which survive the termination.
If the Company terminates the applicable
executive’s employment without “Cause”, or the applicable executive terminates their employment with “Good Reason”,
the Company will pay to the applicable executive any base salary and benefits then owed or accrued and any unreimbursed expenses; the
Company will pay to the applicable executive an amount in cash equal to the target annual performance bonus for which they would have
been eligible with respect to the year in which termination of their employment occurs multiplied by a portion of the year for which the
agreement was in place; the Company will continue to pay to the applicable executive the base salary that would have been paid to them
for the following 12 month period, assuming that the agreement and the term had remained in effect; any equity grant already made to the
applicable executive will, to the extent not already vested, be deemed automatically vested; and all of the parties’ rights and
obligations under the agreement cease, other than such rights or obligations which arose prior to the termination date or in connection
with such termination, and subject to those provisions which survive the termination.
92
Each of the agreements also provides for
certain “gross-up payments” being payable to the applicable executive if it is determined that any payment or benefit provided
to the executive under the agreement or otherwise, whether or not in connection with a Change of Control would constitute an “excess
parachute payment” within the meaning of section 280G of the Internal Revenue Code of 1986, as amended (the “Code”),
such that the payment would be subject to an excise tax under section 4999 of the Code.
Each of the agreements contains customary
confidentiality provisions, and customary provisions relating to intellectual property created by the executive (i.e., a “work-made-for-hire”
provision).
Each of the agreements also contains a
customary non-solicitation provision, wherein the executive agrees that they shall not, directly or indirectly solicit or discuss with
any employee of Company the employment of such Company employee by any other commercial enterprise other than Company, nor recruit, attempt
to recruit, hire or attempt to hire any such Company employee on behalf of any commercial enterprise other than Company, provided that
this provision does not prohibit the executive from undertaking a general recruitment advertisement provided that the foregoing is not
targeted towards any person identified above, or from hiring, employing or engaging any such person who responds to such general recruitment
advertisement. This provision applies for three years.
Each of the agreements also contains a
customary non-compete provision, wherein the executive agrees that they will not, directly or indirectly: (i) engage in any other business,
association or relationship of any kind with any business which provides, in whole or in part, the same or similar services and/or products
offered by Company as part of its existing or developing businesses which directly or indirectly competes with Company; nor (ii) solicit
or accept, or induce any person to reduce goods or services to Company, or in any manner assist others in the solicitation, acceptance,
or inducement of, any business transactions with Company’s existing and prospective clients, accounts, suppliers and/or other persons
or entities with whom Company has had business relationships (or whom Company had specifically identified for a prospective business relationship).
This provision applies for nine months.
Each of the agreements contains a “Blue
Pencil” provision, wherein if a court of competent jurisdiction determines that any of the non-solicit or non-compete provisions
are unenforceable, the court may substitute an enforceable restriction in place of any restriction deemed unenforceable.
Each of the agreements is governed by
Florida law, and contains customary representations and warranties and other miscellaneous provisions.
93
Elements of Compensation
Our NEOs were provided with the following
primary elements of compensation in 2025 and 2024:
Base Salary
Christer Rosén and Marshall Hayward
received a fixed base salary in an amount determined by the Board of Directors based on a number of factors, including:
●
The nature, responsibilities and duties of the officer’s position;
●
The officer’s expertise, demonstrated leadership ability and prior performance;
●
The officer’s salary history and total compensation, including annual cash bonuses and long-term incentive compensation; and
●
The competitiveness of the market for the officer’s services.
See “—2025 Summary Compensation
Table.”
Stock Option Grants
On July 2, 2025, the Company granted non-qualified
stock options to purchase 102,128 of common stock to Saleem Elmasri, CPA at an exercise price of $1.19 per share.
On July 2, 2025, the Company granted non-qualified
stock options to purchase 255,320 of common stock to Alison Silva at an exercise price of $1.19 per share.
Other Benefits
In 2025 and 2024 our NEOs were reimbursed
for healthcare expenses. The amounts paid to our NEOs in respect of these benefits is reflected above in “—2025 Summary Compensation
Table.”
2023 Equity Incentive Plan
Overview
The Board of Directors and stockholders
holding a majority of the Company’s voting capital approved and adopted the 2023 Equity Incentive Plan (the “2023 Plan”)
on October 4, 2023, respectively. The 2023 Plan authorizes the issuance of up to an aggregate maximum of 4,012,785 shares of the common
stock, subject to adjustment as described in the 2023 Plan. The 2023 Plan shall be administered by the Board or one or more committees
appointed by the Board or another committee (“Administrator”). The Administrator, in its discretion, selects the individuals
to whom awards may be granted, the time or times at which such awards are granted, and the terms of such awards. The 2023 Plan authorizes
the Company to grant stock options, stock appreciation rights, restricted shares, restricted share unit, cash awards, other awards, and
performance-based awards. Awards may be granted to the Company’s officers, employees, directors and consultants.
The purpose of 2023 Plan is to promote
the success of the Company and to increase stockholder value by providing an additional means through the grant of awards to attract,
motivate, retain and reward selected employees and other eligible persons. The Board may, at any time, terminate or, from time to time,
amend, modify or suspend this 2023 Plan, in whole or in part. To the extent then required by applicable law or any applicable stock exchange
or required under the Internal Revenue Code to preserve the intended tax consequences of the 2023 Plan, or deemed necessary or advisable
by the Board, the 2023 Plan and any amendment to the 2023 Plan shall be subject to stockholder approval. Unless earlier terminated by
the Board, the 2023 Plan will terminate 10 years from the date of adoption.
94
Authorized Shares
A total of 4,012,785 shares of the Company’s
common stock are authorized for issuance pursuant to the 2023 Plan. Subject to adjustment as provided in the 2023 Plan, the maximum aggregate
number of shares that may be issued under the 2023 Plan will be cumulatively increased on January 1, 2024 and on each subsequent January
1, by a number of shares equal to the smaller of (i) 3% of the number of shares of common stock issued and outstanding on the immediately
preceding December 31, or (ii) an amount determined by the Board.
Additionally, if any award issued pursuant
to the 2023 Plan expires or becomes exercisable without having been exercised in full, is surrendered pursuant to an exchange program,
as provided in the 2023 Plan, or, with respect to restricted stock, restricted stock units (“RSUs”), performance units or
performance shares, is forfeited to or repurchased by the Company due to the failure to vest, the unpurchased shares (or for awards other
than stock options or stock appreciation rights the forfeited or repurchased shares) which were subject thereto will become available
for future grant or sale under the 2023 Plan (unless the 2023 Plan has terminated). With respect to stock appreciation rights, only shares
actually issued pursuant to a stock appreciation right will cease to be available under the 2023 Plan; all remaining shares under stock
appreciation rights will remain available for future grant or sale under the 2023 Plan (unless the 2023 Plan has terminated). Shares that
have actually been issued under the 2023 Plan under any award will not be returned to the 2023 Plan and will not become available for
future distribution under the 2023 Plan; provided, however, that if shares issued pursuant to awards of restricted stock, restricted stock
units, performance shares or performance units are repurchased by the Company or are forfeited to the Company due to the failure to vest,
such shares will become available for future grant under the 2023 Plan. Shares used to pay the exercise price of an award or to satisfy
the tax withholdings related to an award will become available for future grant or sale under the 2023 Plan. To the extent an award under
the 2023 Plan is paid out in cash rather than shares, such cash payment will not result in reducing the number of shares available for
issuance under the 2023 Plan.
Notwithstanding the foregoing and, subject
to adjustment as provided in the 2023 Plan, the maximum number of shares that may be issued upon the exercise of incentive stock options
will equal the aggregate share number stated above, plus, to the extent allowable under Section 422 of the Internal Revenue Code of 1986,
as amended, and regulations promulgated thereunder, any shares that become available for issuance under the 2023 Plan in accordance with
the foregoing.
Plan Administration
The Board or one or more committees appointed
by the Board will administer the 2023 Plan. In addition, if the Company determines it is desirable to qualify transactions under the 2023
Plan as exempt under Rule 16b-3 of the Securities Exchange Act of 1934, as amended, such transactions will be structured with the intent
that they satisfy the requirements for exemption under Rule 16b-3. Subject to the provisions of the 2023 Plan, the administrator has the
power to administer the 2023 Plan and make all determinations deemed necessary or advisable for administering the 2023 Plan, including
the power to determine the fair market value of the Company’s common stock, select the service providers to whom awards may be granted,
determine the number of shares covered by each award, approve forms of award agreements for use under the 2023 Plan, determine the terms
and conditions of awards (including the exercise price, the time or times at which the awards may be exercised, any vesting acceleration
or waiver or forfeiture restrictions and any restriction or limitation regarding any award or the shares relating thereto), construe and
interpret the terms of the 2023 Plan and awards granted under it, prescribe, amend and rescind rules relating to the 2023 Plan, including
creating sub-plans and modify or amend each award, including the discretionary authority to extend the post-termination exercisability
period of awards (provided that no option or stock appreciation right will be extended past its original maximum term), and to allow a
participant to defer the receipt of payment of cash or the delivery of shares that would otherwise be due to such participant under an
award. The administrator also has the authority to allow participants the opportunity to transfer outstanding awards to a financial institution
or other person or entity selected by the administrator and to institute an exchange program by which outstanding awards may be surrendered
or cancelled in exchange for awards of the same type which may have a higher or lower exercise price or different terms, awards of a different
type or cash, or by which the exercise price of an outstanding award is increased or reduced. The administrator’s decisions, interpretations
and other actions are final and binding on all participants.
95
Eligibility
Awards under the 2023 Plan, other than
incentive stock options, may be granted to employees (including officers) of the Company or a subsidiary, members of the Company’s
Board, or consultants engaged to render bona fide services to the Company or a subsidiary. Incentive stock options may be granted only
to employees of the Company or a subsidiary.
Stock Options
Stock options may be granted under the
2023 Plan. The exercise price of options granted under the 2023 Plan generally must at least be equal to the fair market value of the
Company’s common stock on the date of grant. The term of each option will be as stated in the applicable award agreement; provided,
however, that the term may be no more than 10 years from the date of grant. The administrator will determine the methods of payment of
the exercise price of an option, which may include cash, shares or other property acceptable to the administrator, as well as other types
of consideration permitted by applicable law. After the termination of service of an employee, director or consultant, they may exercise
their option for the period of time stated in their option agreement. In the absence of a specified time in an award agreement, if termination
is due to death or disability, the option will remain exercisable for 12 months. In all other cases, in the absence of a specified time
in an award agreement, the option will remain exercisable for three months following the termination of service. An option may not be
exercised later than the expiration of its term. Subject to the provisions of the 2023 Plan, the administrator determines the other terms
of options.
Stock Appreciation Rights
Stock appreciation rights may be granted
under the 2023 Plan. Stock appreciation rights allow the recipient to receive the appreciation in the fair market value of the Company’s
common stock between the exercise date and the date of grant. Stock appreciation rights may not have a term exceeding 10 years. After
the termination of service of an employee, director or consultant, they may exercise their stock appreciation right for the period of
time stated in their stock appreciation right agreement. In the absence of a specified time in an award agreement, if termination is due
to death or disability, the stock appreciation rights will remain exercisable for 12 months. In all other cases, in the absence of a specified
time in an award agreement, the stock appreciation rights will remain exercisable for three months following the termination of service.
However, in no event may a stock appreciation right be exercised later than the expiration of its term. Subject to the provisions of the
2023 Plan, the administrator determines the other terms of stock appreciation rights, including when such rights become exercisable and
whether to pay any increased appreciation in cash or with shares of the Company’s common stock, or a combination thereof, except
that the per share exercise price for the shares to be issued pursuant to the exercise of a stock appreciation right will be no less than
100% of the fair market value per share on the date of grant.
Restricted Stock
Restricted stock may be granted under
the 2023 Plan. Restricted stock awards are grants of shares of the Company’s common stock that vest in accordance with terms and
conditions established by the administrator. The administrator will determine the number of shares of restricted stock granted to any
employee, director or consultant and, subject to the provisions of the 2023 Plan, will determine the terms and conditions of such awards.
The administrator may impose whatever conditions to vesting it determines to be appropriate (for example, the administrator may set restrictions
based on the achievement of specific performance goals or continued service to the Company); provided, however, that the administrator,
in its sole discretion, may accelerate the time at which any restrictions will lapse or be removed. Recipients of restricted stock awards
generally will have voting and dividend rights with respect to such shares upon grant without regard to vesting, unless the administrator
provides otherwise. Shares of restricted stock that do not vest are subject to the Company’s right of repurchase or forfeiture.
Restricted Stock Units
RSUs may be granted under the 2023 Plan.
RSUs are bookkeeping entries representing an amount equal to the fair market value of one share of the Company’s common stock. Subject
to the provisions of the 2023 Plan, the administrator determines the terms and conditions of RSUs, including the vesting criteria and
the form and timing of payment. The administrator may set vesting criteria based upon the achievement of Company-wide, divisional, business
unit or individual goals (including continued employment or service), applicable federal or state securities laws or any other basis determined
by the administrator in its discretion. The administrator, in its sole discretion, may pay earned RSUs in the form of cash, in shares
of the Company’s common stock or in some combination thereof. Notwithstanding the foregoing, the administrator, in its sole discretion,
may accelerate the time at which any vesting requirements will be deemed satisfied.
96
Performance Units and Performance
Shares
Performance units and performance shares
may be granted under the 2023 Plan. Performance units and performance shares are awards that will result in a payment to a participant
only if performance goals established by the administrator are achieved or the awards otherwise vest. The administrator will establish
performance objectives or other vesting criteria in its discretion, which, depending on the extent to which they are met, will determine
the number or the value of performance units and performance shares to be paid out to participants. The administrator may set performance
objectives based on the achievement of Company-wide, divisional, business unit or individual goals (including continued employment or
service), applicable federal or state securities laws or any other basis determined by the administrator in its discretion. After the
grant of a performance unit or performance share, the administrator, in its sole discretion, may reduce or waive any performance criteria
or other vesting provisions for such performance units or performance shares. Performance units shall have an initial dollar value established
by the administrator on or prior to the grant date. Performance shares shall have an initial value equal to the fair market value of the
Company’s common stock on the grant date. The administrator, in its sole discretion, may pay earned performance units or performance
shares in the form of cash, in shares or in some combination thereof.
Non-Employee Directors
The 2023 Plan provides that all non-employee
directors will be eligible to receive all types of awards (except for incentive stock options) under the 2023 Plan. The 2023 Plan includes
a maximum limit of $750,000 of equity awards that may be granted to a non-employee director in any fiscal year, increased to $1,500,000
in connection with his or her initial service. For purposes of this limitation, the value of equity awards is based on the grant date
fair value (determined in accordance with accounting principles generally accepted in the United States). Any equity awards granted to
a person for their services as an employee, or for their services as a consultant (other than as a non-employee director), will not count
for purposes of the limitation. The maximum limit does not reflect the intended size of any potential compensation or equity awards to
the Company’s non-employee directors.
Non-transferability of Awards
Unless the administrator provides otherwise,
the 2023 Plan generally does not allow for the transfer of awards and only the recipient of an award may exercise an award during their
lifetime. If the administrator makes an award transferrable, such award will contain such additional terms and conditions as the administrator
deems appropriate.
Certain Adjustments
In the event of certain changes in the
Company’s capitalization, to prevent diminution or enlargement of the benefits or potential benefits available under the 2023 Plan,
the administrator will adjust the number and class of shares that may be delivered under the 2023 Plan or the number, and price of shares
covered by each outstanding award and the numerical share limits set forth in the 2023 Plan.
Dissolution or Liquidation
In the event of the Company’s proposed
liquidation or dissolution, the administrator will notify participants as soon as practicable and all awards will terminate immediately
prior to the consummation of such proposed transaction.
97
Merger or Change in Control
The 2023 Plan provides that in the event
of the Company’s merger with or into another corporation or entity or a “change in control” (as defined in the 2023
Plan), each outstanding award will be treated as the administrator determines, including, without limitation, that (i) awards will be
assumed, or substantially equivalent awards will be substituted, by the acquiring or succeeding corporation (or an affiliate thereof)
with appropriate adjustments as to the number and kind of shares and prices; (ii) upon written notice to a participant, that the participant’s
awards will terminate upon or immediately prior to the consummation of such merger or change in control; (iii) outstanding awards will
vest and become exercisable, realizable or payable, or restrictions applicable to an award will lapse, in whole or in part, prior to or
upon consummation of such merger or change in control and, to the extent the administrator determines, terminate upon or immediately prior
to the effectiveness of such merger or change in control; (iv) (A) the termination of an award in exchange for an amount of cash or property,
if any, equal to the amount that would have been attained upon the exercise of such award or realization of the participant’s rights
as of the date of the occurrence of the transaction (and, for the avoidance of doubt, if as of the date of the occurrence of the transaction
the administrator determines in good faith that no amount would have been attained upon the exercise of such award or realization of the
participant’s rights, then such award may be terminated by the Company without payment) or (B) the replacement of such award with
other rights or property selected by the administrator in its sole discretion; or (v) any combination of the foregoing. The administrator
will not be obligated to treat all awards, all awards a participant holds, or all awards of the same type, similarly. In the event that
awards (or portion thereof) are not assumed or substituted for in the event of a merger or change in control, the participant will fully
vest in and have the right to exercise all of their outstanding options and stock appreciation rights, including shares as to which such
awards would not otherwise be vested or exercisable, all restrictions on restricted stock and RSUs will lapse and, with respect to awards
with performance-based vesting, all performance goals or other vesting criteria will be deemed achieved at 100% of target levels and all
other terms and conditions met, in all cases, unless specifically provided otherwise under the applicable award agreement or other written
agreement between the participant and the Company or any of the Company’s subsidiaries or parents, as applicable. If an option or
stock appreciation right is not assumed or substituted in the event of a merger or change in control, the administrator will notify the
participant in writing or electronically that the option or stock appreciation right will be exercisable for a period of time determined
by the administrator in its sole discretion and the vested option or stock appreciation right will terminate upon the expiration of such
period.
For awards granted to an outside director,
the outside director will fully vest in and have the right to exercise all of their outstanding options and stock appreciation rights,
all restrictions on restricted stock and RSUs will lapse and, for awards with performance-based vesting, unless specifically provided
for in the award agreement, all performance goals or other vesting criteria will be deemed achieved at 100% of target levels and all other
terms and conditions met.
Clawback
Awards will be subject to any Company
clawback policy that the Company is required to adopt pursuant to the listing standards of any national securities exchange or association
on which the Company’s securities are listed or as is otherwise required by the Dodd-Frank Wall Street Reform and Consumer Protection
Act or other applicable laws. The administrator also may specify in an award agreement that the participant’s rights, payments or
benefits with respect to an award will be subject to reduction, cancellation, forfeiture or recoupment upon the occurrence of certain
specified events. The Board may require a participant to forfeit, return or reimburse the Company all or a portion of the award or shares
issued under the award, any amounts paid under the award and any payments or proceeds paid or provided upon disposition of the shares
issued under the award in order to comply with such clawback policy or applicable laws.
Amendment and Termination
The administrator has the authority to
amend, suspend or terminate the 2023 Plan provided such action does not impair the existing rights of any participant. The 2023 Plan automatically
will terminate on October 4, 2033, unless it is terminated sooner.
98
Outstanding
Equity Awards as of December 31, 2025
The
following table sets forth information concerning outstanding equity awards held by each of our named executive officers as of December
31, 2025:
Option awards
Stock Awards
Name
Number of securities underlying unexercised options exercisable (#)
Number of securities underlying unexercised options unexercisable (#)
Option exercise price ($/share)
Option expiration date
Number of shares or units of stock that have not vested (#)
Market value of shares or units that have not vested ($)
Equity incentive plan awards: Number of unearned shares, units or other rights that have not vested (#)
Equity incentive plan awards: Market or payout value of unearned shares, units or other rights that have not vested ($)
Christer Rosén
2,003,678
-
$ 1.00
2029-2033
497,392
Saleem Elmasri
666,420
102,128
$ 1.31
2032-2035
66.292
Marshall Hayward
1,245,098
$ 0.93
2026-2033
389,793
Alexander Rosén
1,171,688
$ .97
2029-2033
164,553
Alison Silva
870,871
255,320
$ 1.20
2028-2035
110,227
Director Compensation
Prior to our 2024 initial public offering,
we did not have a formal policy to compensate our non-employee directors. Following our initial public offering, our non-employee directors
are eligible to receive the following cash retainers and equity awards. The retainers will be payable in four equal installments in each
calendar quarter and will be payable within five business days of the end of each calendar quarter, and with such amount for any partial
calendar quarter being appropriately prorated.
Annual Retainer for Board Membership
Annual service on the board of directors
$ 30,000
Additional Annual Retainer for Committee Membership
Annual service as member of the audit committee (other than chair)
$ 5,000
Annual service as chair of the audit committee
$ 10,000
Annual service as member of the compensation committee (other than chair)
$ 5,000
Annual service as chair of the compensation committee
$ 10,000
Annual service as member of the nominating and corporate governance committee (other than chair)
$ 4,000
Annual service as chair of the nominating and corporate governance committee
$ 7,500
Upon initial election to our board of
directors, each non-employee director will be granted an option to acquire up to 18,000 shares of the common stock at an exercise price
of $5.00 per share (subject to customary adjustments), which options shall vest ratably over 36 months, subject to the director continuing
to serve as a director of the Company during such period, pursuant to the Option Award Agreement. During the term of the independent director
agreements, the Company will reimburse each director for all reasonable out-of-pocket expenses incurred by the director in attending any
in-person meetings, provided that the director complies with the generally applicable policies, practices and procedures of the Company
for submission of expense reports, receipts or similar documentation of such expenses. Any reimbursements for allocated expenses (as compared
to out-of-pocket expenses of the director in excess of $500) must be approved in advance by the Company.
Other than as set forth in the table below
and as described more fully below, we did not pay any compensation or make any equity awards or non-equity awards to any of our non-employee
directors during 2025. Directors may be reimbursed for travel and other expenses directly related to their activities as directors. Directors
who also serve as employees receive no additional compensation for their service as directors. During 2025, each of Christer Rosén,
our Chief Executive Officer, Marshall Hayward, our Chief Scientific Officer, and Alison Silva, our President and Chief Business Officer,
was a member of our board of directors, as well as an employee, and therefore, received no additional compensation for their services
as a director. See “—2025 Summary Compensation Table” for more information about compensation to our NEOs for 2025 and
2024. The following table presents the total compensation for each person who served as a non-employee director during 2025 and 2024.
99
2025 and 2024 Director
Compensation Table
Name
Year
Fees
Earned or Paid in Cash ($)
Stock
Awards ($)
Option
Awards
($)
Total
($)
Nicholas
H. Hemmerly
2025
$ 49,000
$ -
$ -
$ 49,000
2024
$
49,000
$
-
$
-
$
49,000
Julie
Kampf
2025
$ 42,500
$ -
$ -
$ 42,500
2024
$
42,500
$
-
$
-
$
42,500
Holger
Weis
2025
$ 44,000
$ -
$ -
$ 44,000
2024
$
44,000
$
-
$
-
$
44,000
Allison
W. Brady
2025
$ 40,000
$ -
$ -
$ 40,000
2024
$
40,000
$
-
$
-
$
40,000
Director Agreements
On September 8, 2021, the Company entered
into Independent Director Agreements with each of Allison Brady, Holger Weis, Julie Kampf and Nick Hemmerly (each, a “Director”)
relating to their service as independent directors of the Company.
Pursuant to each of the agreements, the
Director agreed to serve as an independent director of the Company and to perform the duties consistent with such position. In addition,
pursuant to their respective agreements, Ms. Brady agreed to serve as a member of the Compensation Committee and Audit Committee; Mr.
Weis agreed to serve as a member of the Nomination Committee and the Chairman of the Audit Committee; Ms. Kampf agreed to serve as a member
of the Compensation Committee and as Chairman of the Nomination Committee of the Board; and Mr. Hemmerly agreed to serve as Chairman of
the Compensation Committee as well as a member of the Audit Committee and Nominating Committee.
Each of the Directors confirmed that the
Director is independent (as such term has been construed under Delaware law with respect to directors of Delaware corporations and the
OTC Markets, the NASDAQ Stock Exchange and the New York Stock Exchange). Each Director also confirmed that, to their knowledge, (a) that
Director does not possess material business, close personal relationships or other affiliations, or any history of any such material business,
close personal relationships or other affiliations, with the Company’s significant equity or debt holders or any of their respective
corporate affiliates that would cause that Director to be unable to (i) exercise independent judgment based on the best interests of the
Company or (ii) make decisions and carry out that Director’s responsibilities as a director of the Company, in each case in accordance
with the terms of the Company’s governing documents and applicable law, and (b) that they have no existing relationship or affiliation
of any kind with any entity that the applicable Director knows to be a competitor of the Company.
Each of the agreements continues until
the earliest of (a) such time as the Director resigns or is removed in accordance with the Company’s governing documents, and (b)
the death of the Director.
The Directors are compensated as follows
under their respective agreements:
Each of the Directors will be paid $30,000
annually for their service as directors, to be paid $7,500 each calendar quarter, with the amount for any partial calendar quarter being
appropriately prorated. In addition, the Company agreed that, on October 1, 2021, the Company will issue to each Director an option to
acquire up to 67,500 shares of the common stock at an exercise price of $1.33 per share, which options will vest ratably over 36 months
subject to the applicable Director continuing to serve as a director of the Company during such period. The option grants were made pursuant
to an Option Award Agreement as attached to each of their respective agreements.
In addition, the applicable agreements
provide that the Directors will be compensated as follows in connection with their service on Committees of the Board.
●
Ms. Brady: For as long as Ms. Brady serves as a member of the Compensation Committee, Ms. Brady will be paid $5,000 annually to be paid $1,250 each calendar quarter, with the amount for any partial calendar quarter being appropriately prorated.
●
For as long as Ms. Brady serves as a member of the Audit Committee, Ms. Brady will be paid $5,000 annually to be paid $1,250 each calendar quarter, with the amount for any partial calendar quarter being appropriately prorated.
●
Mr. Weis:
○
For as long as Mr. Weis serves as Chairman of the Audit Committee, Mr. Weis will be paid $10,000 annually to be paid $2,500 each calendar quarter, with the amount for any partial calendar quarter being appropriately prorated.
○
For as long as Mr. Weis serves as a member of the Nominating Committee, Mr. Weis will be paid $4,000 annually to be paid $1,000 each calendar quarter, with the amount for any partial calendar quarter being appropriately prorated.
100
●
Ms. Kampf:
○
For as long as Ms. Kampf serves as a member of the Compensation Committee, Ms. Kampf will be paid $5,000 annually to be paid $1,250 each calendar quarter, with the amount for any partial calendar quarter being appropriately prorated.
○
For as long as Ms. Kampf serves as
Chairman of the Nominating Committee, Ms. Kampf will be paid $7,500 annually and $1,875 each calendar quarter, with the amount for
any partial calendar quarter being appropriately prorated.
●
Mr. Hemmerly:
○
For as long as Mr. Hemmerly serves as a member of the Audit Committee, Mr. Hemmerly will be paid $5,000 annually to be paid $1,250 each calendar quarter, with the amount for any partial calendar quarter being appropriately prorated.
○
For as long as Mr. Hemmerly serves as Chairman of the Compensation Committee, Mr. Hemmerly will be $10,000 annually to be paid $2,500 each calendar quarter, with the amount for any partial calendar quarter being appropriately prorated.
○
For as long as Mr. Hemmerly serves as a member of the Nominating Committee, Mr. Hemmerly will be paid $4,000 annually to be paid $1,000 each calendar quarter, with the amount for any partial calendar quarter being appropriately prorated.
Each of the agreements contains customary
confidentiality provisions, and customary provisions relating to intellectual property created by the executive (i.e., a “work-made-for-hire”
provision. Each of the agreements is governed by Delaware law and contains customary representations and warranties and other miscellaneous
provisions.
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
The following table sets forth information
regarding the beneficial ownership of our common stock as of March 31, 2026 by:
●
each person known by us to be the beneficial owner of more than 5% of our outstanding shares of common stock;
●
each of our executive officers and directors that beneficially owns shares of our common stock; and
●
all our executive officers and directors as a group.
In the table below, percentage ownership
is based on 36,281,252 shares of our common stock issued and outstanding as of March 31, 2026. Unless otherwise noted below, the address
for each beneficial owner listed on the table is c/o Jupiter Neurosciences, Inc., 1001 North US Hwy 1, Suite 504, Jupiter, FL 33477. We
have determined beneficial ownership in accordance with the rules of the SEC. We believe, based on the information furnished to us, that
the persons and entities named in the tables below have sole voting and investment power with respect to all shares of common stock that
they beneficially own, subject to applicable community property laws.
Name and Address of Beneficial Owner
Amount and
Nature of
Shares Beneficial Ownership (1)
Percentage of Class
Executive Officers and Directors:
Christer Rosén
13,080,566
(2)
33.7
%
Marshall Hayward, Ph.D.
4,015,175
(3)
10.7
Saleem Elmasri
732,712
(4)
2.0
Alison D. Silva
983,648
(5)
2.6
Alexander Rosén
1,789,099
(6)
4.8
Nicholas H. Hemmerly
289,287
(7)
*
Julie Kampf
259,868
(8)
*
Allison W. Brady
270,409
(9)
*
Holger Weis
277,436
(10)
*
All executive officers and directors as a group (9 persons)
21,698,200
(11)
49.0
%
Other 5% Stockholders:
Claes Wahlestedt, M.D., Ph.D.
3,120,885
(12)
8.5
%
Shaun Brothers
1,939,736
(13)
5.6
%
*
less than 1%.
101
(1)
The
percentages in the table have been calculated based on 36,281,252 shares of our common stock outstanding on March 31, 2026. To calculate
a stockholder’s percentage of beneficial ownership, we include in the numerator and denominator the common stock outstanding
and all shares of our common stock issuable to that person in the event of the exercise of outstanding options and other derivative
securities owned by that person which are exercisable within 60 days of March 31, 2026. Common stock options and derivative securities
held by other stockholders are disregarded in this calculation. Therefore, the denominator used in calculating beneficial ownership
among our stockholders may differ. Unless we have indicated otherwise, each person named in the table has sole voting power and sole
investment power for the shares listed opposite such person’s name.
(2)
Includes
2,003,678 shares of common stock that may be acquired within 60 days of March 31, 2026 upon exercise of vested options.
(3)
Includes
1,020,098 shares of common stock that may be acquired within 60 days of March 31, 2026 upon exercise of vested options.
(4)
Includes
666,420 shares of common stock that may be acquired within 60 days of March 31, 2026 upon exercise of vested options.
(5)
Includes
870,871 shares of common stock that may be acquired within 60 days of March 31, 2026 upon exercise of vested options.
(6)
Includes
1,171,688 shares of common stock that may be acquired within 60 days of March 31, 2026 upon exercise of vested options.
(7)
Includes
193,737 shares of common stock that may be acquired within 60 days of March 31, 2026 upon exercise of vested options.
(8)
Includes
176,993shares of common stock that may be acquired within 60 days of March 31, 2026 upon exercise of vested options.
(9)
Includes
170,659 shares of common stock that may be acquired within 60 days of March 31, 2026 upon exercise of vested options.
(10)
Includes
180,855 shares of common stock that may be acquired within 60 days of March 31, 2026 upon exercise of vested options.
(11)
Represents
shares of common stock beneficially owned by Christer Rosén, Marshall Hayward, Ph.D., Saleem Elmasri, Alison D. Silva, Alexander
Rosén, Nicholas H. Hemmerly, Julie Kampf, Allison W. Brady, and Holger Weis, as shown in the table above and in the footnotes
to such table.
(12)
Includes
289,609 shares of common stock that may be acquired within 60 days of March 31, 2026 upon exercise of vested options.
(13)
Includes
326,319 shares of common stock that may be acquired within 60 days of March 31, 2026 upon exercise of vested options.
102
Securities Authorized for Issuance under Equity Compensation
Plans
The following table provides information
as of December 31, 2025, regarding our compensation plans under which equity securities are authorized for issuance:
Plan category
Number of securities to be issued upon exercise of outstanding options, warrants and rights
Weighted-average exercise price of outstanding options, warrants and rights
Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a))
(a)
(b)
(c)
Equity compensation plans approved by security holders
8,254,974
$ 0.94
9,893,319
Equity compensation plans not approved by security holders
3,948,928
1.20
-
Total
12,203,902
$ 1.02
9,893,319
The Company’s stockholders approved
the 2016 Equity Incentive Plan (“2016 Plan”) on January 4, 2016. Under the 2016 Plan, as modified, 8,437,500 shares of common
stock are authorized for issuance to employees, officers, directors, consultants. The 2016 Plan authorizes the grant of nonqualified stock
options and incentive stock options, restricted stock awards, restricted stock units, stock appreciation rights, under the 2016 Plan.
The Company does not intend to make any additional grants under the 2016 Plan. As of March 31, 2026, there were 2,156,184 shares available
for issuance under the 2016 Plan.
The Board of Directors and stockholders
of the Company approved the 2021 Equity Incentive Plan (the “2021 Plan”) on September 17, 2021. Under the 2021 Plan, 1,125,000
shares of common stock were initially authorized for issuance to employees, directors and independent contractors (except those performing
services in connection with the offer or sale of the Company’s securities in a capital raising transaction, or promoting or maintaining
a market for the Company’s securities) of the Company or its subsidiaries. The 2021 Plan authorizes equity-based and cash-based
incentives for participants. On July 22, 2022, the Board of Directors increased the shares authorized for issuance pursuant to the 2021
Plan to 1,710,000. The Company does not intend to make any grants under the 2021 Plan. As of March 31, 2026, there were 1,440,000 shares
available for issuance under the 2021 Plan.
The Board of Directors and stockholders
of the Company approved the 2023 Plan on October 4, 2023. Under the 2023 Plan, 4,012,785 shares of common stock were authorized for issuance
to employees, directors and independent contractors (except those performing services in connection with the offer or sale of the Company’s
securities in a capital raising transaction, or promoting or maintaining a market for the Company’s securities) of the Company or
its subsidiaries. As of March 31, 2026, there were 1,047,135 shares available for issuance under the 2023 Plan.
The Board of Directors and stockholders
of the Company approved the 2025 Equity Incentive Plan (the “2025 Plan”) on December 19, 2025. Under the 2025 Plan, 5,250,000
shares of common stock are authorized for issuance to employees, directors and independent contractors (except those performing services
in connection with the offer or sale of the Company’s securities in a capital raising transaction, or promoting or maintaining a
market for the Company’s securities) of the Company or its subsidiaries. As of March 31, 2026, there were 5,250,000 shares available
for issuance under the 2025 Plan.
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS,
AND DIRECTOR INDEPENDENCE
Policies and Procedures for Related Party Transactions
Under Item 404 of SEC Regulation S-K,
a related person transaction is any actual or proposed transaction, arrangement or relationship or series of similar transactions, arrangements
or relationships, including those involving indebtedness not in the ordinary course of business, to which we or our subsidiaries were
or are a party, or in which we or our subsidiaries were or are a participant, in which the amount involved exceeded or exceeds the lesser
of $120,000 or 1% of the average of our total assets at year-end for the last two completed fiscal years and in which any of our directors,
nominees for director, executive officers, beneficial owners of more than 5% of any class of our voting securities, or any member of the
immediate family of any of the foregoing persons, had or will have a direct or indirect material interest.
We recognize that transactions between
us and any of our directors or executives or with a third party in which one of our officers, directors or significant shareholders has
an interest can present potential or actual conflicts of interest and create the appearance that our decisions are based on considerations
other than the best interests of our Company and stockholders.
103
The Audit Committee of the Board of Directors
is charged with responsibility for reviewing, approving and overseeing any transaction between the Company and any related person (as
defined in Item 404 of Regulation S-K), including the propriety and ethical implications of any such transactions, as reported or disclosed
to the Audit Committee by the independent auditors, employees, officers, members of the Board of Directors or otherwise, and to determine
whether the terms of the transaction are not less favorable to us than could be obtained from an unaffiliated party
From time to time, we engage in transactions
with related parties. The following is a summary of the related party transactions for the fiscal years ended December 31, 2025 and 2024
requiring disclosure pursuant to Item 404 of Regulation S-K.
Notes Payable, related party
The Company’s Chief Executive
Officer (CEO) has loaned the Company working capital since inception. The balance of the loans to the CEO as of December 31, 2024
was $146,432. The loan was due on demand and accrues interest at 3% per year. Accrued interest relating to the loan was $1,064 as of
December 31, 2024, and is included in accrued interest on the accompanying 2024 balance sheets. The Company fully settled the debt
in 2025 by repaying a total of $150,782, $146,432 in principal and $4,350 in accrued interest. The Company repaid a total of
$100,000 during the year ended December 31, 2024, $83,880 in principal and $16,120 in accrued interest.
On April 29, 2024, the Company, the
Holder of the Note II and the CEO entered into an amendment in which the CEO agreed to exchange 685,869 shares issued to the Holder
in exchange for his related party notes that accrued interest at 3% that are due from the Company in an aggregate principal amount
of $266,667 and the Holder agreed to forfeit all rights to all additional future shares from the Company that would have become due
upon a qualified offering and the conversion feature of the note. In addition, the Holder agreed to extend the note maturity date to
August 11, 2024. The note shall be designated as a 10% original issue discount secured note (“Senior Secured Note”)
moving forward. The note and interest will become due and payable upon the earliest of the maturity date or upon the occurrence of a
qualified event.
Other Related Party Transactions
Accrued compensation includes partially
accrued salaries to executives since inception. Since inception, executive salaries have been paid in cash when the Company’s cash
flow has permitted such payment.
On March 15, 2024, a former executive
agreed to forgive $100,000 of accrued compensation in exchange for 49,605 options to purchase common stock and 7,500 restricted stock
units, The options to purchase common stock have a strike price of $1.33. The option had a grant date fair value of $50,000. The Company
recorded a gain on the forgiveness of accrued compensation in the amount of $40,000.
As of December 31, 2025 and 2024, $64,105
was due to a Company wholly owned by the Company’s Chief Financial Officer, who also is an option holder, respectively. The amount
is included in accrued compensation on the Company’s balance sheets.
104
Titan Consulting Agreement
On December 31, 2022, the Company entered
into a Master Services Agreement with Titan Advisory Services LLC (“Titan”), which is wholly-owned by Mr. Elmasri and his
wife, pursuant to which Titan will provide certain services to the Company (the “MSA”). The MSA provides that the specific
services (the “Services”) will be described in separate Scopes of Work (“SOW”) which will constitute a part of
the MSA. The term of the MSA continues until 30 days after either party notifies the others that it desires to terminate the MSA.
The Services, which commenced on January
1, 2023, are to be provided by Saleem Elmasri, and include Mr. Elmasri serving as the Chief Financial Officer of the Company, and having
the following responsibilities: (i) overall financial strategy implementation and execution; (ii) overseeing forecasts and budgeting;
(iii) overseeing the Company’s finance/accounting department; (iv) financial reporting; and (v) overseeing tax compliance. Separately,
Mr. Elmasri has also been named as the Secretary of the Company.
The MSA agreement provides that the Company
shall pay Titan a monthly fee in the amount of $25,000 (annual fee in aggregate of $300,000 per year) and that Mr. Elmasri will be issued
an option to acquire 562,500 shares of common stock, pursuant to a separate option agreement. 25% of the options are vested upon issuance,
with the balance to vest in equal quarterly installments over the following 24 months, and the option has a 10-year term. The exercise
price for the shares of common stock will be $1.33. The options will accelerate and vest immediately upon a merger, acquisition or other
transaction that will be deemed a change of control of the Company. Titan and Mr. Elmasri will be eligible to participate in additional
incentive equity or cash compensation alongside the Company’s other executives, at the sole discretion of the Company. Any additional
resources used by Titan to provide the Services, subject to prior approval by the Company, will be billed to the Company at between $150
and $250 per hour, and the Company has also agreed to reimburse Titan for all reasonable out-of-pocket expenses that Titan incurs in providing
the Services.
The MSA includes a customary confidentiality
provision for the benefit of the Company, and also includes a non-solicitation provision pursuant to which each party agrees that during
the term of the MSA and for a period of one year thereafter, neither party will, without the prior written consent of the other, engage
in any way, employ, hire, or otherwise do business with any employee or former employee of the other party.
The MSA provides that the Company will
be solely responsible for the contents of the information it provides to Titan in connection with the MSA, and the Company makes customary
representations and warranties regarding such information. The Company also agreed in the MSA to indemnify Titan, its principals, employees
and representatives, from and against any claims, losses, damages or any other liability arising from or as a result of (i) Titan performing
the Services or any other services requested by the Company, (ii) any claim by the Company or any third party of any misrepresentation
or reliance on any information resulting from the Services; (iii) any claim by the Company or any third party or governmental agency brought
under the federal securities laws or other statutes, state statute, or common law, or otherwise, or (iv) any claim by the Company or any
third party in connection with the sale or issuance of any shares of the Company’s stock, or other equity or debt of the Company.
The maximum liability of Titan that may arise out of the Services is limited to the total fees paid to Titan for a particular SOW, unless
Titan is found to be grossly negligent in its duties or acts with willful misconduct.
The MSA contains customary miscellaneous
provisions, including a no-assignment provision, and an agreement to submit any disputes to mediation, or thereafter to arbitration if
the mediation is not successful.
On January 31, 2023, Titan agreed to reduce
the monthly fee to $20,000 per month until the time that the Company has raised additional capital from the sale of its securities in
the amount of $1,500,000.
On December 18, 2023, Titan agreed to
reduce the monthly fee to $5,000 per month, effective retrospectively to October 1, 2023, until the time that the Company has raised additional
capital from the sale of its securities in the amount of $1,500,000 (the “Reduction Period”). Upon the expiration of the Reduction
Period, the base salary shall be adjusted to be 105% the original base salary. Such adjustment did not go into effect.
On December 17, 2024, the parties agreed that the Company would pay to Titan a monthly fee in the amount of $20,000
(amounting to an aggregate annual fee of $240,000). Titan is not owed any additional fees upon a termination or change in control. In
addition, Titan is eligible for cash bonuses and additional equity compensation, at the Company’s discretion.
Director Independence
Our common stock is listed on the Nasdaq
Capital Market. Under applicable rules of the Nasdaq Capital Market, a director will only qualify as an “independent director”
if, in the opinion of the listed company’s board of directors, that person does not have a relationship that would interfere with
the exercise of independent judgment in carrying out the responsibilities of a director. In order to be considered independent for purposes
of Rule 10A-3, a member of an audit committee of a listed company may not, other than in his or her capacity as a member of the audit
committee, the board of directors, or any other board committee, accept, directly or indirectly, any consulting, advisory, or other compensatory
fee from the listed company or any of its subsidiaries or otherwise be an affiliated person of the listed company or any of its subsidiaries.
The Company’s Board of Directors
has affirmatively determined that currently three of its seven directors (Christer Rosén, Marshall Hayward, Ph.D., and Alison D.
Silva) are non-independent directors of the Company and four of its seven directors (Nicholas H. Hemmerly, Julie Kampf, Allison W. Brady,
and Holger Weis) are independent directors of the Company as defined in the Nasdaq standards. Therefore, a majority of the members of
our Board of Directors are independent.
ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES
Our Audit Committee has appointed Cherry
Bekaert LLP as the Company’s independent registered public accounting firm for the fiscal year ended December 31, 2025 and Assurance
Dimensions, LLC as the Company’s independent registered public accounting firm for the fiscal year ended December 31, 2024. The
following is a summary of fees paid or to be paid to Cherry Bekaert and Assurance Dimensions for the fiscal years ended December 31, 2025
and 2024.
Year Ended December 31,
2025
2024
Audit Fees
$ 112,000
$ 84,000
Audit-Related Fees
-
14,300
Tax Fees
-
-
All Other Fees
-
-
Total
$ 112,000
$ 98,300
105
Audit Fees . Audit fees consist
of fees billed for professional services rendered for the audit of our year-end financial statements and services that are normally provided
by our independent registered public accounting firm in connection with regulatory filings. The above amounts include interim procedures
and audit fees, as well as attendance at Audit Committee meetings.
Audit-Related Fees. Audit-related
services consist of fees billed for assurance and related services that are reasonably related to performance of the audit or review of
our financial statements and are not reported under “Audit Fees.” These services include attest services that are not required
by statute or regulation and consultations concerning financial accounting and reporting standards.
Tax
Fees . Tax fees consist of fees billed for tax planning services and tax advice. The board of directors must specifically approve
all other tax services.
All
Other Fees . Other services are services provided by the independent registered public accounting firm that do not fall within the
established audit, audit-related, and tax services categories. The board of directors preapproves specified other services that do not
fall within any of the specified prohibited categories of services.
Pre-Approval
Policy
Since
formation of our Audit Committee, all of the foregoing services were pre-approved by our Audit Committee. Our Audit Committee will pre-approve
all auditing services and permitted non-audit services to be performed for us by our auditors, including the fees and terms thereof (subject
to the de minimis exceptions for non-audit services described in the Exchange Act which are approved by the Audit Committee prior to
the completion of the audit).
PART
IV
ITEM
15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
(a)
The
following documents are filed as part of this Annual Report on Form 10-K:
(1)
Financial
Statements
Report of Independent Registered Public Accounting Firm Cherry Bekaert LLP, PCAOB ID: 677
F-2
Report of Independent Registered Public Accounting Firm Assurance Dimensions, LLC PCAOB ID: 5036
F-3
Balance
Sheets as of December 31, 2025 and 2024
F-4
Statements
of Operations for the Years Ended December 31, 2025 and 2024
F-5
Statements
of Changes in Stockholders’ Equity (Deficit) for the Years Ended December 31, 2025 and 2024
F-6
Consolidated
Statements of Cash Flows for the Years Ended December 31, 2025 and 2024
F-7
Notes
to Financial Statements
F-8
(2)
Financial
Statements Schedules
All
financial statements schedules are omitted because they are not applicable or the amounts are immaterial and not required, or the
required information is presented in the financial statements and notes thereto beginning on page F-1 of this Annual Report on Form
10-K.
(3)
Exhibits
We
hereby file as part of this Annual Report on Form 10-K the exhibits listed in the Exhibit Index below. Exhibits which are incorporated
herein by reference can be inspected and copied at the public reference facilities maintained by the SEC, 100 F Street, N.E., Room
1580, Washington, D.C. 20549. Copies of such material can also be obtained from the Public Reference Section of the SEC, 100 F Street,
N.E., Washington, D.C. 20549, at prescribed rates or on the SEC website at www.sec.gov.
106
EXHIBIT
INDEX
Exhibit
No.
Exhibit
3.1
Certificate
of Incorporation of the Company dated December 30, 2015 (incorporated by reference to Exhibit 3.1 of the Company’s
Registration Statement on Form S-1 filed with the SEC on October 12, 2021)
3.2
Certificate
of Amendment to Certificate of Incorporation of Jupiter Neurosciences, Inc. (incorporated by reference to Exhibit 3.1 of the
Company’s Current Report on 8-K filed with the SEC on December 22, 2025).
3.3
Certificate
of Validation of the Company dated July 9, 2021 (including Certificate of Amendment to Certificate of Incorporation of the Company)
(incorporated by reference to Exhibit 3.2 of the Company’s Registration Statement on Form S-1 filed with the SEC on October
12, 2021)
3.4
Certificate
of Amendment to Certificate of Incorporation of the Company dated August 30, 2021 (incorporated by reference to Exhibit 3.3 of the
Company’s Registration Statement on Form S-1 filed with the SEC on October 12, 2021)
3.5
Certificate
of Amendment to Certificate of Incorporation of the Company dated November 19, 2021 (incorporated by reference to Exhibit 3.4 of the
Company’s Registration Statement on Form S-1/A filed with the SEC on December 17, 2021)
3.6
Certificate
of Amendment to Certificate of Incorporation of the Company dated January 25, 2022 (incorporated by reference to Exhibit 3.5 of the
Company’s Registration Statement on Form S-1/A filed with the SEC on January 26, 2022)
3.7
Certificate
of Amendment to Certificate of Incorporation of the Company dated June 14, 2024 (incorporated by reference to Exhibit 3.6 of the
Company’s Registration Statement on Form S-1/A filed with the SEC on July 12, 2024)
3.8
Amended
and Restated Bylaws (incorporated by reference to Exhibit 3.4 of the Company’s Registration Statement on Form S-1 filed with
the SEC on October 12, 2021)
4.1*
Description of Capital Stock.
4.2
Form of Convertible Promissory Note issued to YA II PN, Ltd. (incorporated by reference to Exhibit 4.1 of the Company’s Current Report on Form 8-K filed with the SEC on October 27, 2025)+#
4.3
Form of Amended and Restated Convertible Promissory Note issued to YA II PN, Ltd. (incorporated by reference to Exhibit 4.1 of the Company’s Current Report on Form 8-K filed with the SEC on November 19, 2025).+#
4.4
Omnibus Amendment to the Convertible Promissory Notes issued to YA II PN, Ltd., dated February 20, 2026, between Jupiter Neurosciences, Inc. and YA II PN, Ltd. (incorporated by reference to Exhibit 4.3 of the Company’s Current Report on Form 8-K filed with the SEC on February 20, 2026). #
10.1
Jupiter
Orphan Therapeutics, Inc. 2021 Equity Incentive Plan† (incorporated by reference to Exhibit 10.1 of the Company’s
Registration Statement on Form S-1 filed with the SEC on October 12, 2021)
10.2
Employment
Agreement, dated as of September 1, 2021, between the Company and Christer Rosén (incorporated by reference to Exhibit 10.2
of the Company’s Registration Statement on Form S-1 filed with the SEC on October 12, 2021)†
10.3
Amendment
No. 1 to Executive Employment Agreement, dated as of September 29, 2021, between the Company and Christer Rosén (incorporated
by reference to Exhibit 10.3 of the Company’s Registration Statement on Form S-1 filed with the SEC on October 12,
2021)†
10.4*
Amendment No. 2 to Executive Employment Agreement, dated as of December 18, 2023, between the Company and Christer Rosén†
10.5
Employment Agreement, dated as of September 1, 2021, between the Company and Marshall Hayward, Ph.D. (incorporated by reference to Exhibit 10.4 of the Company’s Registration Statement on Form S-1 filed with the SEC on October 12, 2021)†
10.6
Amendment
No. 1 to Executive Employment Agreement, dated as of September 29, 2021, between the Company and Marshall Hayward, Ph.D.
(incorporated by reference to Exhibit 10.5 of the Company’s Registration Statement on Form S-1 filed with the SEC on October
12, 2021)†
10.7*
Amendment No. 2 to Executive Employment Agreement, dated as of December 18, 2023, between the Company and Marshall Hayward, Ph.D.†
10.8
Employment
Agreement, dated as of June 6, 2021, between the Company and Alexander Rosén (incorporated by reference to Exhibit 10.6 of
the Company’s Registration Statement on Form S-1 filed with the SEC on October 12, 2021)†
10.9
Amendment No. 1 to Executive Employment Agreement, dated as of September 29, 2021, between the Company and Alexander Rosén (incorporated by reference to Exhibit 10.7 of the Company’s Registration Statement on Form S-1 filed with the SEC on October 12, 2021)†
10.10
Employment
Agreement, dated as of September 1, 2021, between the Company and Alison Silva (incorporated by reference to Exhibit 10.8 of the
Company’s Registration Statement on Form S-1 filed with the SEC on October 12, 2021)†
10.11
Amendment
No. 1 to Executive Employment Agreement, dated as of September 29, 2021, between the Company and Alison D. Silva (incorporated by reference to Exhibit
10.9 of the Company’s Registration Statement on Form S-1 filed with the SEC on October 12, 2021)†
10.12
Amendment No. 2 to Executive Employment Agreement, dated as of December 18, 2023, between the Company and Alison D. Silva.†
10.13
Employment
Agreement, dated as of June 1, 2021, between the Company and Dana Eschenburg Perez (incorporated by reference to Exhibit 10.10 of
the Company’s Registration Statement on Form S-1 filed with the SEC on October 12, 2021)†
10.14
Amendment
No. 1 to Executive Employment Agreement, dated as of September 29, 2021, between the Company and Dana Eschenburg Perez (incorporated
by reference to Exhibit 10.11 of the Company’s Registration Statement on Form S-1 filed with the SEC on October 12,
2021)†
10.15
Independent Director Agreement, dated as of September 8, 2021, between the Company and Nicholas H. Hemmerly (incorporated by reference to Exhibit 10.12 of the Company’s Registration Statement on Form S-1 filed with the SEC on October 12, 2021)†
10.16
Independent
Director Agreement, dated as of September 8, 2021, between the Company and Julie Kampf (incorporated by reference to Exhibit 10.13
of the Company’s Registration Statement on Form S-1 filed with the SEC on October 12, 2021)†
107
10.17
Independent
Director Agreement, dated as of September 8, 2021 between the Company and Allison W. Brady (incorporated by reference to Exhibit
10.14 of the Company’s Registration Statement on Form S-1 filed with the SEC on October 12, 2021)†
10.18
Independent
Director Agreement, dated as of September 8, 2021, between the Company and Holger Weis (incorporated by reference to Exhibit 10.16
of the Company’s Registration Statement on Form S-1 filed with the SEC on October 12, 2021)†
10.19
License
Agreement with Aquanova AG (incorporated by reference to Exhibit 10.16 of the Company’s Registration Statement on Form S-1/A
filed with the SEC on November 9, 2021)
10.20
Grant
Agreement between Company and National Institute on Aging (incorporated by reference to Exhibit 10.17 of the Company’s
Registration Statement on Form S-1/A filed with the SEC on November 9, 2021)
10.21
Agreement
between Company and Murdoch Children’s Research Institute (incorporated by reference to Exhibit 10.18 of the Company’s
Registration Statement on Form S-1/A filed with the SEC on November 9, 2021)
10.22
Manufacturing
Agreement between Company and Catalent (incorporated by reference to Exhibit 10.19 of the Company’s Registration Statement on
Form S-1/A filed with the SEC on November 9, 2021)
10.23
Agreement
between the Company and Syneos Health (incorporated by reference to Exhibit 10.20 of the Company’s Registration Statement on
Form S-1/A filed with the SEC on November 9, 2021)
10.24
Material
Transfer Agreement between the Company and University of Miami (incorporated by reference to Exhibit 10.21 of the Company’s
Registration Statement on Form S-1/A filed with the SEC on November 9, 2021)
10.25
Research
Agreement, dated July 1, 2022, between the Company and University of Miami (incorporated by reference to Exhibit 10.30 of the
Company’s Registration Statement on Form S-1/A filed with the SEC on August 26, 2022)
10.26
Amendment
to the Securities Purchase Agreement, dated as of October 10, 2022, between the Company and Puritan Partners LLC (incorporated by reference to Exhibit
10.31 of the Company’s Registration Statement on Form S-1/A filed with the SEC on December 2, 2022)
10.27
Second
Amendment to the Securities Purchase Agreement, dated as of November 10, 2022, between the Company and Puritan Partners LLC
(incorporated by reference to Exhibit 10.32 of the Company’s Registration Statement on Form S-1/A filed with the SEC on
December 2, 2022)
10.28
Master
Services Agreement, dated as of December 27, 2022, between the Company and Titan Advisory Services (incorporated by reference to
Exhibit 10.33 of the Company’s Registration Statement on Form S-1/A filed with the SEC on January 6,
2023)†
10.29
Third
Amendment to the Securities Purchase Agreement, dated as of January 13, 2013, between the Company and Puritan Partners LLC
(incorporated by reference to Exhibit 10.35 of the Company’s Registration Statement on Form S-1/A filed with the SEC on
January 17, 2023)
108
10.30
CRO
Services Agreement, dated June 3, 2024, between the Company and Optimize Wellness Limited (incorporated by reference to Exhibit
10.35 of the Company’s Registration Statement on Form S-1/A filed with the SEC on July 12, 2024)
10.31
Regulatory
Services Agreement, dated June 3, 2024, between the Company and Regis Healthcare Group Limited (incorporated by reference to Exhibit
10.36 of the Company’s Registration Statement on Form S-1/A filed with the SEC on July 12, 2024)
10.32
Product
Services Agreement, dated June 3, 2024, between the Company and Longevity Technology Group Limited (incorporated by reference to
Exhibit 10.37 of the Company’s Registration Statement on Form S-1/A filed with the SEC on July 12, 2024)
10.33
Jupiter
Neurosciences, Inc. 2023 Equity Incentive Plan (incorporated by reference to Exhibit 10.40 of the Company’s Registration
Statement on Form S-1/A filed with the SEC on July 12, 2024)†
10.34
Tenth
Amendment, dated as of November 15, 2024, between Puritan Partners LLC and the Company (incorporated by reference to Exhibit 10.1
of the Company’s Current Report on Form 8-K filed with the SEC on November 19, 2024)
10.35
Underwriting
Agreement, dated as of December 2, 2024, between the Company and the certain underwriter set forth in the signature page thereto
(incorporated by reference to Exhibit 10.1 of the Company’s Current Report on Form 8-K filed with the SEC on December 4, 2024)
10.36
Strategic
Services Agreement, dated December 15, 2024, by and between the Company and Dominant Treasure Health Company Limited (incorporated
by reference to Exhibit 10.1 of the Company’s Current Report on Form 8-K filed with the SEC on December 19, 2024)
10.37
Scope
of Work, dated December 17, 2024, by and between Jupiter Neurosciences, Inc. and Titan Advisory Services LLC (incorporated by reference
to Exhibit 10.1 of the Company’s Current Report on Form 8-K filed with the SEC on December 20, 2024)
10.38
Standby Equity Purchase Agreement, as of October 24, 2025, between Jupiter Neurosciences, Inc. and YA II PN, Ltd. (incorporated by reference to Exhibit 10.1 of the Company’s Current Report on Form 8-K filed with the SEC on October 27, 2025). +#
10.39
Amendment
No. 1 to the Standby Equity Purchase Agreement, as of November 19, 2025, between Jupiter Neurosciences, Inc. and YA II PN, Ltd.
(incorporated by reference to Exhibit 10.3 of the Company’s Current Report on Form 8-K filed with the SEC on November 19,
2025) +#
10.40
Registration Rights Agreement, as of October 24, 2025, between Jupiter Neurosciences, Inc. and YA II PN, Ltd. (incorporated by reference to Exhibit 10.2 of the Company’s Current Report on Form 8-K filed with the SEC on October 27, 2025) +
10.41
Jupiter Neurosciences, Inc. 2025 Equity Incentive Plan (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the SEC on December 22, 2025).
14.1*
Code of Ethics and Business Conduct (incorporated by reference to Exhibit 14.1 to the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024, filed with the SEC on March 28, 2025)
19.1*
Policy on Insider Trading (incorporated by reference to Exhibit 19.1 to the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024, filed with the SEC on March 28, 2025)
23.1*
Consent of Cherry Bekaert LLP
23.2*
Consent of Assurance Dimensions, LLC
24.1*
Power
of Attorney (included on the signature page)
31.1*
Rule 13a-14(a) Certification of Principal Executive Officer
31.2*
Rule 13a-14(a) Certification of Principal Financial Officer
32.1**
Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, of Principal Executive Officer and Principal Financial Officer
97.1*
Compensation Recovery Policy.
101.INS*
Inline
XBRL Instance Document
101.SCH*
Inline
XBRL Taxonomy Extension Schema Document
101.CAL*
Inline
XBRL Taxonomy Extension Calculation Linkbase
101.DEF*
Inline
XBRL Taxonomy Extension Definition Linkbase
101.LAB*
Inline
XBRL Taxonomy Extension Labels Linkbase
101.PRE*
Inline
XBRL Taxonomy Extension Presentation Linkbase
104*
Cover
Page Interactive Data File (embedded within the Inline XBRL document)
*
Filed herewith.
**
Furnished herewith.
†
Management contracts, compensation plans and arrangements.
+ Certain portions of this exhibit (indicated by “[***]”)
have been redacted pursuant to Regulation S-K Item 601(a)(6).
# Schedules and exhibits have been omitted pursuant to Item 601(a)(5) of Regulation S-K. The registrant undertakes
to furnish supplemental copies of any of the omitted schedules upon request by the SEC.
ITEM
16. FORM 10-K SUMMARY
Not
applicable.
109
JUPITER
NEUROSCIENCES, INC.
Index
to Financial Statements
Report of Independent Registered Public Accounting Firm Cherry Bekaert LLP, PCAOB ID: 677
F-2
Report
of Independent Registered Public Accounting Firm Assurance Dimensions, LLC PCAOB ID: 5036
F-3
Balance
Sheets as of December 31, 2025 and 2024
F-4
Statements
of Operations for the Years Ended December 31, 2025 and 2024
F-5
Statements
of Changes in Stockholders’ Equity (Deficit) for the Years Ended December 31, 2025 and 2024
F-6
Consolidated
Statements of Cash Flows for the Years Ended December 31, 2025 and 2024
F-7
Notes
to Financial Statements
F-8
F- 1
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To
the Board of Directors and Stockholders
Jupiter Neurosciences, Inc.
Jupiter,
Florida
Opinion
on the Financial Statements
We
have audited the accompanying balance sheet of Jupiter Neuroscience, Inc. (the “Company”) as of December 31, 2025, and the
related statements of operations, stockholders’ equity, and cash flows the year ended December 31, 2025, and the related notes.
In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December
31, 2025, and the results of its operations and its cash flows for the year ended December 31, 2025, in conformity with accounting principles
generally accepted in the United States of America.
Substantial
Doubt about the Company’s Ability to Continue as a Going Concern
The
accompanying financial statements have been prepared assuming the Company will continue as a going concern. As discussed in Note 2 to
the financial statements, the Company has recurring losses and negative cash flows from operations that raise substantial doubt about
its ability to continue as a going concern. Management’s evaluations of the events and conditions and management’s plans
regarding those matters are also described in Note 2. The financial statements do not include any adjustments that might result from
the outcome of this uncertainty.
Basis
for Opinion
These
financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial
statements based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United
States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal securities
laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We
conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company
is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audit,
we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion
on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our
audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or
fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding
the amounts and disclosures in the financial statements. Our audit also included evaluating the accounting principles used and significant
estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audit provides
a reasonable basis for our opinion.
/s/
Cherry Bekaert LLP
We
have served as the Company’s auditor since 2025.
Tampa, Florida
April 1, 2026
F- 2
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To
the Stockholders and Board of Directors of
Jupiter
Neurosciences, Inc
Opinion
on the Financial Statements
We
have audited the accompanying balance sheet of Jupiter Neurosciences, Inc, (the Company) as of December 31, 2024, and the related statements
of operations, stockholders’ equity (deficit), cash flows for the year ended December 31, 2024, and the related notes (collectively
referred to as the financial statements). In our opinion, the financial statements present fairly, in all material respects, the financial
position of the Company as of December 31, 2024, and the results of its operations and its cash flows for the year ended December 31,
2024, in conformity with accounting principles generally accepted in the United States of America.
Explanatory
Paragraph – Going Concern
The
accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note
2 to the financial statements, the Company had a net loss of approximately $2,440,000 and cash used in operating activities of approximately
$3,911,000 for the year ended December 31, 2024 as well as an accumulated deficit of approximately $26,022,000 as of December 31, 2024.
These factors raise substantial doubt about the Company’s ability to continue as a going concern. Management’s plans in regard
to these matters are described in Note 2. The financial statements do not include any adjustments that might result from the outcome
of this uncertainty.
Basis
for Opinion
These
financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s
financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board
(United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities
laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We
conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company
is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits,
we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion
on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our
audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error
or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding
the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant
estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits
provide a reasonable basis for our opinion.
Coral Springs, Florida
March 28, 2025
ASSURANCE
DIMENSIONS, LLC
also
d/b/a McNAMARA and ASSOCIATES, LLC
TAMPA
BAY: 4920 W Cypress Street, Suite 102 | Tampa, FL 33607 | Office: 813.443.5048 | Fax: 813.443.5053
JACKSONVILLE:
7800 Belfort Parkway, Suite 290 | Jacksonville, FL 32256 | Office: 888.410.2323 | Fax: 813.443.5053
ORLANDO:
1800 Pembrook Drive, Suite 300 | Orlando, FL 32810 | Office: 888.410.2323 | Fax: 813.443.5053
SOUTH
FLORIDA: 3111 N. University Drive, Suite 621 | Coral Springs, FL 33065 | Office: 754.800.3400 | Fax: 813.443.5053
www.assurancedimensions.com
“Assurance
Dimensions” is the brand name under which Assurance Dimensions, LLC including its subsidiary entities McNamara and Associates,
LLC (referred together as “AD LLC”) and AbitOs Advisors, LLC (“AbitOs Advisors”), provide professional services.
AD LLC and AbitOs Advisors practice as an alternative practice structure in accordance with the AICPA Code of Professional Conduct and
applicable laws, regulations, and professional standards. AD LLC is a licensed independent CPA firm that provides attest services to
its clients, and AbitOs Advisors provides tax and business consulting services to their clients. AbitOs Advisors, and its subsidiary
entities are not licensed CPA firms.
F- 3
JUPITER
NEUROSCIENCES, INC.
BALANCE
SHEETS
December
31,
2025
December
31,
2024
Assets
Current
Assets:
Cash
$ 3,789,342
$ 3,769,510
Account
receivable
2,637
-
Prepaid
contracts
766,667
766,667
Inventory,
net
159,790
-
Other
current assets
106,542
114,086
Total
current assets
4,824,978
4,650,263
Operating
lease right of use asset, net
23,214
69,642
Prepaid
contracts, noncurrent
712,055
1,478,721
Other
assets
3,783
3,783
Total
assets
$ 5,564,030
$ 6,202,409
Liabilities
and Stockholders’ Deficit
Current
Liabilities:
Accounts
payable and accrued expenses
$ 638,646
$ 396,483
Accrued
compensation
1,397,357
1,415,093
Accrued
interest
39,829
1,064
Deferred
revenue
735
-
Current
portion of operating lease liability
21,247
50,082
Note
payable, related party
-
146,432
Convertible
notes payable, fair value
5,298,068
-
Other
liability
-
-
Total
current liabilities
7,395,882
2,009,154
Operating
lease liability, net of current portion
-
21,247
Total
liabilities
7,395,882
2,030,401
Commitments
and Contingencies (Note 8)
-
-
Stockholders’
Deficit:
Series
A preferred stock, par value $ 0.0001 ; 5,000,000 shares authorized, nil shares issued and outstanding
-
-
Common stock, par value $ 0.0001 ; 500,000,000
and 125,000,000 shares authorized, respectively; 34,446,455
and 33,103,860
issued and outstanding, respectively
3,444
3,310
Additional
paid in capital
32,831,730
30,190,827
Accumulated
deficit
( 34,667,026 )
( 26,022,129 )
Total
stockholders’ deficit
( 1,831,852 )
4,172,008
Total
liabilities and stockholders’ deficit
$ 5,564,030
$ 6,202,409
The
accompanying notes are an integral part of these audited financial statements
F- 4
JUPITER
NEUROSCIENCES, INC.
STATEMENTS
OF OPERATIONS
For
the Year Ended
For
the Year Ended
31-Dec-25
31-Dec-24
Product
Revenues, net
$ 21,796
$ -
Cost of goods sold
4,231
-
Gross
Profit
$ 17,565
$ -
Expenses:
Research
and development
2,086,574
492,660
General
and administrative
6,839,712
2,598,622
Total
operating expenses
8,926,286
3,091,282
Operating
loss
( 8,908,721 )
( 3,091,282 )
Other
Income (Expenses):
Interest
income
-
5,557
Loss on change in fair value of derivative liability
-
( 53,257 )
Gain
on change in fair value of convertible notes
281,932
-
Interest
expense
( 66,020 )
( 248,366 )
Gain
on extinguishment of debt
-
857,723
Other
income
47,912
90,000
Total
other expenses, net
263,824
651,657
Net
income (loss)
$ ( 8,644,897
)
$ ( 2,439,625 )
Net
loss per common share:
Basic
$ ( 0.25 )
$ ( 0.08 )
Diluted
$ ( 0.25 )
$ ( 0.08 )
Weighted
average number of common shares outstanding:
Basic
34,628,588
28,783,045
Diluted
34,628,588
28,783,045
The
accompanying notes are an integral part of these audited financial statements
F- 5
JUPITER
NEUROSCIENCES, INC.
STATEMENTS
OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIT )
Common
Stock
Additional
Paid
Accumulated
Total
Stockholders’
Shares
Amount
in
Capital
Deficit
Deficit
December
31, 2023
26,526,405
$ 2,652
$ 17,778,498
-
$ ( 23,582,504 )
$ ( 5,801,354 )
Stock-based
compensation
-
-
1,840,908
-
-
1,840,908
Issuance
of restricted stock units for forgiveness of accrued salary
-
-
10,000
-
10,000
Issuance
of stock options for forgiveness of accrued salary
-
-
50,000
-
50,000
Restricted
stock issued for consulting agreements
3,487,500
349
( 349 )
-
Sale of common stock
112,500
11
149,989
150,000
Stock issued in connection with automatic conversion of convertible notes
227,447
23
636,843
636,866
Stock sold in offering, net of offering costs
2,750,000
275
9,724,938
9,725,213
Reconciling
shares due to forward stock split
8
-
-
-
Net
operating loss
-
-
-
-
( 2,439,625 )
( 2,439,625 )
December
31, 2024
33,103,860
$ 3,310
$ 30,190,827
-
$ ( 26,022,129 )
$ 4,172,008
Shares
Amount
in
Capital
Stock
Deficit
Deficit
Common
Stock
Additional
Paid
Receivables
for Sale of Common
Accumulated
Total
Stockholders’
Shares
Amount
in
Capital
Stock
Deficit
Deficit
December
31, 2024
33,103,860
$ 3,310
$ 30,190,827
$ -
$ ( 26,022,129 )
$ 4,172,008
Stock-based
compensation
-
-
2,139,908
-
-
2,139,908
Shares
issued for services rendered
103,186
10
65,990
-
-
66,000
Shares
issued for warrant exercises
943,846
94
( 94 )
-
-
-
Shares
issued in connection with warrant amendments
143,654
15
212,593
-
-
212,608
Issuance
of common stock for payment of interest
20,000
2
22,519
-
-
22,521
Commitment
shares issued in connection with SEPA
131,909
13
199,987
-
-
200,000
Net
operating loss
-
-
-
-
( 8,644,897
)
( 8,644,897 )
December
31, 2025
34,446,455
$ 3,444
$ 32,831,730
$ -
$ ( 34,667,026
)
$ ( 1,831,852 )
The
accompanying notes are an integral part of these financial statements
F- 6
JUPITER
NEUROSCIENCES, INC.
STATEMENTS
OF CASH FLOWS
2025
2024
Cash
Flows from Operating Activities:
Net
Loss
$ ( 8,644,897
)
$ ( 2,439,625 )
Adjustments
to reconcile net loss to net cash used in operating activities:
Loss on change in fair value of derivative liability
-
53,257
Gain on change in fair value of convertible notes
( 281,932 )
-
Amortization
of debt discounts
-
43,288
Loss
(Gain) on extinguishment of debt
-
( 857,723 )
Gain
on forgiveness of accrued compensation
-
( 40,000 )
Amortization
of prepaid contracts
766,666
54,612
Non-cash financing cost
200,000
-
Interest
expense paid through sale of common stock
22,521
-
Stock-based compensation
2,418,516
1,840,908
Changes
in operating assets and liabilities:
Increase
in accounts receivable
( 2,637 )
-
Decrease (increase) in prepaid contracts
-
( 2,300,000 )
Increase in prepaid and other current assets
-
( 113,826 )
Increase
in inventory
( 159,790 )
-
Increase
in other current assets
7,544
-
Decrease
in operating lease right of use asset
( 3,654 )
( 1,785 )
Increase
in deferred revenue
735
-
Increase
in accounts payable and accrued expenses
242,163
( 149,530 )
Decrease
in accrued compensation
( 17,736 )
( 46,948 )
Increase
in accrued interest
38,765
46,368
Net
cash used in operating activities
( 5,413,736 )
( 3,911,004 )
Cash
Flows from Financing Activities:
Proceeds
from note payable, related parties
-
138,500
Payment
on notes payable, related party
( 146,432 )
( 108,880 )
Payment
on notes payable
-
( 2,102,797 )
Payment on convertible note payable
-
( 150,000 )
Proceeds from issuance convertible note payable, net
5,580,000
-
Proceeds
from offering, net of offering costs
-
9,725,213
Proceeds
from sale of common stock
-
150,000
Net
cash provided by financing activities
5,433,568
7,652,036
Net
Change in Cash
19,832
3,741,032
Beginning
of period
3,769,510
28,478
End
of period
$ 3,789,342
$ 3,769,510
Supplemental
disclosure of cash flow information:
Cash
paid for interest
$ 38,426
$ 147,776
Schedule
of Non-Cash Investing and Financing Activities:
Restricted
stock issued for forgiveness of salary
$ -
$ 10,000
Stock
options issued for forgiveness of salary
$ -
$ 50,000
Notes
payable, related party assign to Note payable
$ -
$ 266,667
Stock
issued in connection with convertible promissory notes
$ 200,000
$ 636,866
Stock
issued in connection interest payment
$ 22,521
$ -
The
accompanying notes are an integral part of these financial statements
F- 7
JUPITER
NEUROSCIENCES, INC.
NOTES
TO FINANCIAL STATEMENTS
December
31, 2025 and 2024
Note
1 – Organization and Description of Business
Jupiter Neurosciences, Inc. (the
“Company”) is a clinical stage research and development pharmaceutical company located in Jupiter, Florida. The Company
incorporated in Delaware in January 2016. The Company is advancing a therapeutic pipeline targeting central nervous system
(“CNS”) disorders and rare diseases, while also expanding into the consumer longevity market with its
Nugevia product line. Both efforts are powered by JOTROL ™ , the Company’s proprietary, enhanced
resveratrol formulation that has demonstrated potential for significantly improved bioavailability. The Company’s prescription
pipeline is focused broadly on CNS disorders, presently with a planned Phase IIa clinical study in Parkinson’s disease. The
Company’s Nugevia product line brings clinical-grade science to the supplement space, supporting mental clarity, skin health,
and mitochondrial function.
On
August 30, 2021, the Company filed a Certificate of Amendment to the Certificate of Incorporation with the State of Delaware to change
its name from Jupiter Orphan Therapeutics, Inc. to Jupiter Neurosciences, Inc.
JOTROL™
has the potential to deliver a therapeutically effective dose of resveratrol in the blood stream, using a unique patented micellar formulation,
without causing gastrointestinal side effects. We expect JOTROL™, based on the results of our Phase I study, will resolve the major
obstacle of resveratrol’s poor bioavailability, which has been documented in various scientific articles describing previously
conducted human trials with resveratrol as well as preclinical trial results in mice and rats.
On
June 14, 2024, the Company increased the number of authorized shares of common stock, $ 0.0001 par value per share, to 125,000,000 from
45,000,000 .
On
June 14, 2024, the Company effected a fifteen-for-four (15:4) forward stock split whereby the Company (i) increased the number of issued
and outstanding shares of common stock, $ 0.0001 par value per share, from 8,033,706 to 30,126,413 and (ii) increased by a ratio of fifteen-for-four
(15:4) the number of retroactively issued and outstanding shares of common stock. Proportional adjustments for the forward stock split
were made to the Company’s outstanding stock options, warrants and equity incentive plans. All share and per-share data and amounts
have been retroactively adjusted as of the earliest period presented in the financial statements to reflect the forward stock split.
On
December 19, 2025, the Company increased the number of authorized shares of common stock, $ 0.0001 par value per share, to 500,000,000
from 125,000,000 .
Initial
Public Offering
In
December 2024, the Company’s sold 2,750,000 shares of Common Stock at a price of $ 4.00 per share for gross proceeds of $11 million
before underwriting discounts and other related expenses in a registered initial public offering (the “IPO”). Net proceeds,
after deducting underwriting discounts, commissions, and offering-related expenses, were approximately $ 9,725,213 . In connection with
the Public Offering, the Company’s Common Stock began trading on The Nasdaq Capital Market under the symbol “JUNS.”
Standby Equity Purchase Agreement
On October 24, 2025, the Company entered into
a standby equity Purchase Agreement, pursuant to which the Company has the right to sell to an investor up to $ 20.0 million of its common
stock, par value $ 0.0001 per share, subject to certain limitations and conditions. See Note 5 – Convertible Debt and Derivative
Liability for further details.
Nasdaq
Minimum Bid Price Compliance
On March 21, 2025, the Company received a notification letter
from Nasdaq indicating that the Company was not in compliance with the minimum bid price requirement under Nasdaq Listing Rule 5550(a)(2),
which requires listed securities to maintain a minimum closing bid price of $ 1.00 per share for at least 30 consecutive business days.
Based on the 30 consecutive business days from February 6, 2025 through March 20, 2025, the Company’s Common Stock failed to meet
this requirement.
Pursuant to Nasdaq Listing Rule 5810(c)(3)(A),
the Company was provided 180 calendar days, or until September 17, 2025, to regain compliance by maintaining a minimum closing bid price
of at least $ 1.00 per share for a minimum of 10 consecutive business days. On July 9, 2025, the Company received a written notice from
the Nasdaq stating that the Company has since regained compliance with Listing Rule 5550(a)(2) because the closing bid price of the Company’s
Common Stock has been $ 1.00 USD per share or greater for a period of thirteen (13) days (June 18, 2025 to July 8, 2025).
On
February 26, 2026, the Company received two written notices from the Listing Qualifications Department of Nasdaq notifying the Company
that (i) the listing of the Company’s Common Stock was not in compliance with the minimum bid price requirement as set forth under
Nasdaq Listing Rule 5550(a)(2) for continued listing of its Common Stock on The Nasdaq Capital Market, as the closing bid price of the
Common Stock was less than $ 1.00 per share for the previous 30 consecutive business days, and (ii) for the 30 consecutive business days
ended February 26, 2026, the Company’s market value of listed securities closed below the $ 35 million threshold required for continued
listing on The Nasdaq Capital Market under Nasdaq Listing Rule 5550(b)(2).
Pursuant
to Nasdaq Listing Rule 5810(c)(3)(A), the Company was provided 180 calendar days, or until August 25, 2026, to regain compliance by
maintaining a minimum closing bid price of at least $ 1.00 per share for a minimum of 10 consecutive business days.
F- 8
JUPITER
NEUROSCIENCES, INC.
NOTES
TO FINANCIAL STATEMENTS
December
31, 2025 and 2024
Note
2 – Significant Accounting Policies
Going Concern
The
financial statements of the Company have been prepared in conformity with accounting principles generally accepted in the United
States of America (“U.S. GAAP”). U.S GAAP contemplates continuation of the Company as a going concern. For the year
ended December 31, 2025 and 2024, the Company had net revenues from product sales of $ 21,796 and $ 0 , respectively and incurred a net
loss of $ 8,644,897 and $ 2,439,625 ,
respectively. Net cash used in operations for the years ended December 31, 2025 and 2024 was $ 5,413,736
and $ 3,911,004 ,
respectively. As of December 31, 2025 and 2024, the Company had an accumulated deficit of $ 34,667,026
and $ 26,022,129 ,
respectively.
There is substantial doubt regarding our ability to continue as a going concern as a result of our historical recurring losses and negative
cash flows from operations as well as our dependence on private equity and financings. The
Company plans to finance future operations with proceeds from equity securities, grant awards and strategic collaborations. However,
there is no assurance the Company will be successful. These conditions raise substantial doubt
about the Company’s ability to continue as a going concern for a period of at least twelve months from the date of this report.
Basis
of Presentation
The
financial statements of the Company have been prepared in accordance with generally accepted accounting principles in the United States
of America (“US GAAP”).
Business
Segment
The
Company uses the “management approach” to identify its reportable segments in accordance with ASC 280, Segment Reporting.
The management approach requires companies to report segment financial information consistent with the information regularly reviewed
by the Chief Operating Decision Maker (“CODM”) for purposes of making operating decisions and assessing performance.
The Company’s Chief Executive
Officer serves as the CODM. The CODM evaluates financial performance and allocates resources based on the operating results of the Company’s
reportable segments. Effective October 1, 2025, the Company operates through two reportable segments: (i) its premium nutritional supplements,
and (ii) pharmaceutical operations focused on drug candidates for CNS and rare orphan diseases.
The
CODM assesses segment performance primarily based on segment net loss (income). Selling, general and administrative expenses are directly
attributable to segments or allocated based on reasonable and consistently applied methodologies. Corporate and other expenses that are
not allocated to reportable segments consist primarily of public company costs, certain executive compensation, certain stock-based compensation,
interest income (expense), other income (expense), and income taxes.
The
identification of two reportable segments reflects the manner in which the CODM reviews financial information and allocates resources.
Prior-period information has been recast to conform to the current presentation.
Use
of Estimates
Preparing
financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts
of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and revenues
and expenses during the reported period. Actual results could differ from those estimates, and those estimates may be material.
Changes
in estimates are recorded in the period in which they become known. The Company bases its estimates on historical experience and other
assumptions, which include both quantitative and qualitative assessments that it believes to be reasonable under the circumstances.
Significant
estimates during the years ended December 31, 2025 and 2024, respectively, include valuation of stock-based compensation, uncertain tax
positions, the valuation of debt instruments, and the valuation allowance on deferred tax assets.
Cash
The Company considers all highly liquid
investments that have maturities of three months or less when acquired to be cash equivalents. Cash and cash equivalents consist
primarily of cash on deposit with financial institutions and amounts held in high-yield savings accounts. The Company maintains its
cash balances with high-credit-quality financial institutions. At times, such balances may exceed federally insured limits provided
by the Federal Deposit Insurance Corporation (“FDIC”). In 2025, the Company has implemented a deposit insurance program
in the Company’s primary account, whereby funds in excess of FDIC insurance limits are insured.
As
of December 31, 2025 and 2024, the cash balances not subject to insurance or that exceed the FDIC limit of $ 250,000 were
$ 0 and
$ 3,519,510 ,
respectively.
Inventory
Inventory
is stated at the lower of cost or net realizable value, with cost determined using the first-in, first-out (“FIFO”) method.
Inventory consists primarily of raw materials, work-in-process, and finished goods.
The
Company periodically reviews inventory quantities on hand and records reserves for excess, obsolete, or slow-moving inventory based on
its assessment of forecasted demand, product shelf life, market conditions, and other factors. Inventory reserves are recorded as a reduction
of inventory and are based on management’s estimates regarding the recoverability of inventory balances. If actual demand or market
conditions differ from those projected by management, additional inventory write-downs may be required.
Revenue Recognition
Revenue is recognized when
control of promised goods or services is transferred to customers, in an amount that reflects the consideration the Company expects to
be entitled to in exchange for those goods or services.
The Company determines revenue recognition through
the following five-step model: (i) identification of the contract with a customer; (ii) identification of the performance obligations
in the contract; (iii) determination of the transaction price; (iv) allocation of the transaction price to the performance obligations;
and (v) recognition of revenue when, or as, the Company satisfies a performance obligation.
F- 9
JUPITER
NEUROSCIENCES, INC.
NOTES
TO FINANCIAL STATEMENTS
December
31, 2025 and 2024
Note
2 – Significant Accounting Policies, continued
Product Revenue
The Company generates revenue from the sale of its
products. Product revenue is recognized when control of the product is transferred to the customer, which generally occurs upon shipment
or delivery, depending on the terms of the arrangement.
Revenue is recorded net of variable consideration,
including estimates for product returns, rebates, chargebacks, discounts, and other allowances. The Company estimates variable consideration
at the time of sale based on historical experience, current market conditions, and contractual terms, and includes such estimates in the
transaction price only to the extent that it is probable that a significant reversal of revenue will not occur in future periods.
The Company evaluates whether it is the principal
or agent in its arrangements and records revenue on a gross or net basis accordingly. Shipping and handling activities are considered
fulfillment activities, and the related costs are recorded in cost of goods sold.
Prepaid
Contracts
Prepaid
contracts generally represent service agreements which the Company would receive services over a period of time and are expensed as the
services are received. The Company’s prepaid contracts are related to service agreements that span over three years, therefore
the expense will be recognized over the three year term.
Prepaid
Expenses and Other Current Assets
Prepaid
expenses and other current assets generally represent payments made for goods or services to be received within one year and are expensed
as the related benefit is received.
Research
and Development
Research
and development costs are expensed as incurred. Costs for certain development activities, such as clinical trials, are recognized based
on an evaluation of the progress to completion of specific tasks using data such as subject enrollment, monitoring visits, clinical site
activations, or information provided to us by our vendors with respect to their actual costs incurred. Payments for these activities
are based on the terms of the individual arrangements, which may differ from the pattern of costs incurred, and are reflected in the
financial statements as prepaid or accrued research and development expense, as the case may be. Total research and development costs
for the years ended December 31, 2025 and 2024 were $ 2,086,574 and $ 492,660 , respectively.
Income
Taxes
The
Company recognizes deferred tax assets and liabilities for temporary differences between the financial reporting basis and the tax basis
of our assets and liabilities and the expected benefits of net operating loss carryforwards. The impact of changes in tax rates and laws
on deferred taxes, if any, applied during the years in which temporary differences are expected to be settled, is reflected in the financial
statements in the period of enactment. The measurement of deferred tax assets is reduced, if necessary, if, based on weight of the evidence,
it is more likely than not that some, or all, of the deferred tax assets will not be realized. The effect on deferred tax assets and
liabilities of a change in tax rates is recognized in the period that such tax rate changes are enacted. As of December 31, 2025 and
2024, the Company concluded that a full valuation allowance is necessary for the net deferred tax assets. The Company had no material
amounts recorded for uncertain tax positions, interest or penalties in the accompanying financial statements. The Company is subject
to taxation in the U.S. Our tax years for 2021 and forward are subject to examination by tax authorities. The Company is not currently
under examination by any tax authority.
Loss
Per Share of Common Stock
Basic
loss per share is computed by dividing net loss applicable to common stockholders by the weighted average number of shares of common
stock outstanding during each period. Diluted loss per share includes the effect, if any, from the potential exercise or conversion of
securities, such as convertible preferred stock, convertible notes payable, warrants, stock options, and unvested restricted stock, which
would result in the issuance of incremental shares of common stock, as calculated using the treasury method. In computing the basic and
diluted net loss per share applicable to common stockholders, the weighted average number of shares remains the same for both calculations
due to the fact that when a net loss exists, dilutive shares are not included in the calculation.
As
of December 31, 2025, there were no warrants outstanding, 1,626,037 restricted stock units and 11,726,093 stock options. These securities
are considered dilutive securities which were excluded from the computation since the effect is anti-dilutive.
As
of December 31, 2024, there were 1,359,375 warrants outstanding, 1,626,037 restricted stock units and 10,633,988 stock options. These
securities are considered dilutive securities which were excluded from the computation since the effect is anti-dilutive.
Stock-Based
Compensation
The
Company records stock-based compensation equal to the grant date fair value of the stock awards issued. For stock options issued to
employees, non-employees and members of our board of directors, the Company estimates the grant-date fair value of options using the
Black-Scholes option pricing model. The use of the Black-Scholes option pricing model requires management to make assumptions with
respect to the expected term of the option, the expected volatility of the common stock consistent with the expected life of the
option, risk-free interest rates, and, for grants prior to our initial public offering, the value of the common stock. For awards
subject to time-based vesting, the Company recognized stock-based compensation expense, on a straight-line basis over the requisite
service period, which is generally the vesting term of the award.
F- 10
JUPITER
NEUROSCIENCES, INC.
NOTES
TO FINANCIAL STATEMENTS
December
31, 2025 and 2024
Note
2 – Significant Accounting Policies, continued
Clinical
Trial Expenses
As
part of the process of preparing our financial statements, the Company is required to estimate expenses resulting from obligations under
contracts with vendors, clinical research organizations and consultants and under clinical site agreements in connection with conducting
clinical trials. The financial terms of these contracts are subject to negotiations, which vary from contract to contract and may result
in payment flows that do not match the periods over which materials or services are provided under such contracts. The Company’s
objective is to reflect the appropriate trial expenses in the financial statements by matching those expenses with the period in which
services are performed and efforts are expended. The Company accounts for these expenses according to the progress of the trial as measured
by patient progression and the timing of various aspects of the trial. The Company determines accrual estimates based on estimates of
services received and efforts expended that take into account discussion with applicable personnel and outside service providers as to
the progress or state of consummation of trials. During the course of a clinical trial, the Company adjusts the clinical expense recognition
if actual results differ from its estimates. The Company makes estimates of the accrued expenses as of each balance sheet date based
on the facts and circumstances known at that time. The clinical trial accruals are dependent upon the timely and accurate reporting of
contract research organizations and other third-party vendors. Although the Company does not expect the estimates to be materially different
from amounts actually incurred, understanding of the status and timing of services performed relative to the actual status and timing
of services performed may vary and may result in reporting amounts that are too high or too low for any particular period.
Fair
Value of Financial Instruments and Fair Value Measurements
The
Company measures its financial assets and liabilities in accordance with US GAAP. For certain financial instruments, including cash and
cash equivalents, accounts receivable, accounts payable and accrued liabilities, the carrying amounts approximate fair value due to their
short maturities. Amounts recorded for notes payable, net of discount, and loans payable also approximate fair value because current
interest rates available for debt with similar terms and maturities are substantially the same.
The
Company follows accounting guidance for financial assets and liabilities. This standard defines fair value, provides guidance for measuring
fair value and requires certain disclosures. This standard does not require any new fair value measurements, but rather applies to all
other accounting pronouncements that require or permit fair value measurements. This guidance does not apply to measurements related
to share-based payments. This guidance discusses valuation techniques, such as the market approach (comparable market prices), the income
approach (present value of future income or cash flow), and the cost approach (cost to replace the service capacity of an asset or replacement
cost).
The
guidance utilizes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into six broad
levels. The following is a brief description of those three levels:
Level
1: Observable inputs such as quoted prices (unadjusted) in active markets for identical assets or liabilities.
Level
2: Inputs, other than quoted prices that are observable, either directly or indirectly. These include quoted prices for similar assets
or liabilities in active markets and quoted prices for identical or similar assets or liabilities in markets that are not active.
Level
3: Unobservable inputs in which little or no market data exists, therefore developed using estimates and assumptions developed by us,
which reflect those that a market participant would use.
F- 11
JUPITER
NEUROSCIENCES, INC.
NOTES
TO FINANCIAL STATEMENTS
December
31, 2025 and 2024
Note
2 – Significant Accounting Policies, continued
Fair
Value of Financial Instruments and Fair Value Measurements, continued
Also
see Note 5 - Convertible Debt and Derivative Liability .
Derivative
Instruments
ASC
Topic 815, Derivatives and Hedging (“ASC Topic 815”), establishes accounting and reporting standards for derivative instruments
and for hedging activities by requiring that all derivatives be recognized in the balance sheet and measured at fair value. Gains or
losses resulting from changes in the fair value of derivatives are recognized in earnings. On the date of conversion or payoff of debt,
the Company records the fair value of the conversion shares, removes the fair value of the related derivative liability, removes any
discounts and records a net gain or loss on debt extinguishment. On January 1, 2020, the Company adopted ASU 2017-11 under which down-round
Features in Financial Instruments will no longer cause derivative treatment. The Company applies the modified prospective method of adoption.
There were no cumulative effects on adoption.
Convertible
Notes with Embedded Derivative Liabilities
The
Company has entered into convertible notes, some of which contain variable conversion options, whereby the outstanding principal and
accrued interest may be converted, by the holder, into shares of common stock at a fixed discount to the price of the common stock at
or around the time of conversion upon certain trigger events. The Company evaluates all its financial instruments to determine if those
contracts or any potential embedded components of those contracts qualify as derivatives. This accounting treatment requires that the
carrying amount of any derivatives be recorded at fair value at issuance and marked-to-market at each balance sheet date. In the event
that the fair value is recorded as a liability, as is the case with the Company, the change in the fair value during the period is recorded
as either other income or expense. Upon conversion, exercise or repayment, the respective derivative liability is marked to fair value
at the conversion, repayment, or exercise date and then the related fair value amount is reclassified to other income or expense as part
of gain or loss on debt extinguishment.
F- 12
JUPITER
NEUROSCIENCES, INC.
NOTES
TO FINANCIAL STATEMENTS
December
31, 2025 and 2024
Note
2 – Significant Accounting Policies, continued
Leases
Operating
lease ROU assets represent the right to use the leased asset for the lease term and operating lease liabilities are recognized based
on the present value of future minimum lease payments over the lease term at commencement date. As most leases do not provide an implicit
rate, the Company use an incremental borrowing rate based on the information available at the adoption date in determining the present
value of future payments. Lease expense for minimum lease payments is amortized on a straight-line basis over the lease term and is included
in general and administrative expenses in the statements of operations.
Recent
Accounting Pronouncements
The
Company has reviewed the FASB issued ASU accounting pronouncements and interpretations thereof that have effectiveness dates during the
periods reported and in future periods. The Company has carefully considered the new pronouncements that alter previous generally accepted
accounting principles and do not believe that any new or modified principles will have a material impact on the Company’s reported
financial position or operations in the near term. The applicability of any standard is subject to the formal review of the Company’s
financial management.
The
Company’s Chief Executive Officer serves as the CODM.
In
December 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”)
No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures . ASU 2023-09 enhances income tax disclosures by
adding more granular, jurisdiction-specific information, especially for investors and analysts. The amendments in ASU 2023-09 are
effective for public business entities for annual periods beginning after December 15, 2024. The Company adopted ASU 2023-09
effective January 1, 2025 on a prospective basis. The Company plans to adopt this update during the year ended December 31, 2026.
Beyond the expanded, required disclosures, management does not believe that this will have a material impact on the Company’s
financial statements.
All
other newly issued accounting pronouncements that are not yet effective have been deemed immaterial or nonapplicable.
Note
3 – Related Party Transactions
The
Company’s Chief Executive Officer (CEO) has loaned the Company working capital since inception. The balance of the loans to
the CEO as of December 31, 2024 was $ 146,432 .
The loan was due on demand and accrues interest at 3 %
per year. Accrued interest relating to the loan was $ 1,064 as
of December 31, 2024, and is included in accrued interest on the accompanying 2024 balance sheets. The Company fully settled the
debt in 2025 by repaying a total of $ 150,782 ,
$ 146,432 in
principal and $ 4,350 in
accrued interest. The Company repaid a total of $ 100,000 during
the year ended December 31, 2024, $ 83,880 in
principal and $ 16,120 in
accrued interest.
On
March 15, 2024, a former executive agreed to forgive $ 100,000 of accrued compensation in exchange for 49,605 options to purchase common
stock and 7,500 restricted stock units, The options to purchase common stock have a strike price of $ 1.33 . The option had a grant date
fair value of $ 50,000 . The Company recorded a gain on the forgiveness of accrued compensation in the amount of $ 40,000 .
On
April 29, 2024, the Company, the Holder of the Note II (See Note 5 – Convertible Debt and Derivative Liability) and the CEO entered
into an amendment in which the CEO agreed to exchange 685,867
shares issued to the Holder in exchange for his related party
notes that accrued interest at 3 %
that are due from the Company in an aggregate principal amount of $ 266,667
and the Holder agreed to forfeit all rights to all additional
future shares from the Company that would of become due upon a qualified offering as well as the conversion option. Therefore, the principal
amount of the note was increased to $ 1,377,778
and the exchange debt follows the requirements of Note II.
See Note 5 – Convertible Debt and Derivative liability – Senior Secured Note – Formerly known as the Convertible Debt
I for more details.
F- 13
JUPITER
NEUROSCIENCES, INC.
NOTES
TO FINANCIAL STATEMENTS
December
31, 2025 and 2024
Note
4 – Accounts Payable and Accrued Expenses
Accounts
payable and accrued expenses consisted of the following:
Schedule
of Accounts Payable and Accrued Expenses
December
31,
2025
December
31,
2024
Accounts
payable
$ 131,130
$ 278,676
Professional
fees
467,167
40,271
License
fee
-
75,000
Credit
cards
40,349
2,536
Total
accounts payable and accrued expenses
$ 638,646
$ 396,483
As of December 31, 2025 and 2024, $ 64,105
was due to a Company wholly owned by the Company’s Chief Financial Officer, who also is an option holder, respectively. The amount
is included in accrued compensation on the Company’s balance sheets.
Accrued
compensation of $ 1,397,357
and $ 1,415,093
as of December 31, 2025 and 2024, respectively, includes accrued salaries and health benefits to executives since inception and
board fees. Since inception, executive salaries have been paid in cash when the Company’s cash flow has permitted such
payment. By November 2022 the Company stopped paying salaries, although they continued to accrue, in an effort to conserve cash and
starting in the fourth quarter of 2023, the Company’s executives agreed to reduce their salaries by 80 %
until an initial public offering to limit the Company’s compensation expenses. During December 2024, the Company returned to
paying salaries due to the completion of the initial public offering. See Note 3 – Related Party Transactions for details
related to forgiveness of accrued compensation.
Note
5 – Convertible Debt and Derivative Liability
Standby
Equity Purchase Agreement and 2025 Convertible Promissory Notes
On
October 24, 2025, the Company entered into a Standby Equity Purchase Agreement (“SEPA”) and related Registration Rights Agreement
with YA II PN, Ltd. (“Yorkville”), providing the Company the right, but not the obligation, to sell up to $ 20.0 million
of common stock from time to time, subject to customary conditions, including an effective resale registration statement.
In
connection with the SEPA, Yorkville agreed to provide up to $ 6.0 million of pre-paid advances via convertible promissory notes (the
“2025 Notes”). On October 27, 2025, the Company received $ 3,720,000 and issued a $ 4.0 million note ( 7 % original
issue discount, “OID”). A second $ 1,860,000 tranche was received in December 2025, upon registration effectiveness and
receipt of stockholder approval, against a $ 2.0 million note ( 7 % OID). The notes bear interest at 8 % (increasing to 18 %
upon default), mature on October 24, 2026 , and are convertible at $ 1.50 per share, subject to proportional anti-dilution and
price-protection adjustments (not below a contractual floor). Beginning January 7, 2026, and monthly thereafter, the Company must
repay one-tenth (1/10) of the then-outstanding principal plus accrued interest (a 5% premium applies to cash repayments). Installments
may be satisfied via SEPA advances without the premium, and SEPA proceeds must be applied first to repay the notes until they are repaid
in full.
As consideration for Yorkville’s commitment to purchase common stock at the Company’s direction pursuant
the SEPA, the Company (i) paid to Yorkville a cash “structuring fee” in the amount of $ 25,000 and (ii) upon execution of the
SEPA, issued to Yorkville 131,909 Commitment Shares, which have a total aggregate dollar value equal to $200,000, or 1.0% of Yorkville’s
$20.0 million aggregate purchase commitment under the SEPA (each Commitment Share valued at approximately $1.5162 per share, representing
the VWAP on October 23, 2025, the trading day immediately prior to the date of execution of the SEPA, rounded to the nearest whole share).
On
February 20, 2026, the Company and Yorkville entered into an Omnibus Amendment (the “Amendment”). Among other changes, the
Amendment revises the terms of the convertible promissory notes to defer the commencement of monthly installment payments to April 1,
2026, effectively providing an extension of approximately three months.
The
Convertible Notes include features that allow for settlement through either (i) cash repayment or (ii) issuance of common stock at variable
or fixed conversion prices, subject to certain contractual terms, including a floor price and installment-based repayment structure.
The Convertible Notes are classified as a Level III liability within the fair value hierarchy, as their valuation
is based on significant unobservable inputs and assumptions.
The
Company elected the fair value option for the Convertible Notes upon issuance. As such, the Convertible Notes are measured at fair value
at inception and remeasured at each reporting date, with changes in fair value recognized in earnings. The fair value of the Convertible
Notes was determined using a Monte Carlo simulation model.
This
valuation approach incorporates multiple potential stock price paths over the contractual term, the Company’s ability to settle
in shares or cash, the note holder’s ability to convert at a fixed price, variable conversion features tied to market prices, and
contractual floors and share caps.
The
model simulates a large number of potential outcomes and calculates the expected fair value based on probability-weighted results.
The convertible notes accounted for under the fair value election are each debt host financial instruments containing
embedded features wherein the entire financial instrument is initially measured at its issue-date estimated fair value and then subsequently
remeasured at estimated fair value on a recurring basis at each reporting period date. Changes in the estimated fair value of the 2025
Notes are recorded as a component of Other (expense) income in the consolidated statements of operations, except that the change in estimated
fair value attributable to a change in the instrument-specific credit risks is recognized as a component of other comprehensive income.
The instrument specific credit risk associated with the 2025 Notes was de minimis. As a result of electing the fair value method, issuance
costs related to the 2025 Notes, including the structuring fee and the commitment fee were expensed as incurred.
The
following key assumptions were used in the valuation at each measurement date:
Schedule of Key
Assumptions in Valuation Measurement
Assumption
Issuance (Oct 24, 2025)
December 24, 2025
December 31, 2025
Stock Price (VWAP)
$ 1.50
$ 1.09
$ 0.99
Volatility
~ 65 %
~ 65 %
~ 65 %
Risk-Free Rates
3.4 % – 4.5 %
3.5 % – 4.6 %
3.4 % – 4.7 %
Valuation Technique
Monte Carlo Simulation
Monte Carlo Simulation
Monte Carlo Simulation
Volatility
was estimated using a combination of the Company’s historical volatility and that of comparable publicly traded companies.
At issuance, the initial
convertible promissory note was measured at a fair value of $ 3,914,515 . As of December 24, 2025, concurrent with the second tranche,
the fair value of the 2025 Notes was remeasured to $ 5,225,670 . As of December 31, 2025, the fair value of the 2025 Notes was $ 5,298,068 .
Changes in fair value during the period were recognized in the Statements of Operations as Gain on change in fair value of convertible
notes. The original issue discounts totaling $ 420,000 were incorporated into the initial and subsequent fair value measurements of the
2025 Notes. As of December 31, 2025, the outstanding principal balance on the 2025 Notes is $ 6,000,000 .
For the year ended December
31, 2025, the Company recognized a net gain on change in fair value of convertible notes of $ 281,932 .
As of December 31, 2025,
the Company incurred $ 61,723 of interest expense and paid $ 22,251 through the sale of 20,000 shares of common stock at an average price
of approximately $ 1.11 through the SEPA. As of December 31, 2025, $ 39,829 is accrued in Accrued interest on the Company’s balance
sheets.
F- 14
JUPITER
NEUROSCIENCES, INC.
NOTES
TO FINANCIAL STATEMENTS
December
31, 2025 and 2024
Note
5 – Convertible Debt and Derivative Liability, continued
Convertible
Debt I
Between
August and December 2021, the Company issued convertible notes (collectively, “Notes I”) totaling $ 527,650 ,
originally maturing on July
31, 2022 , with an interest rate of 1 %.
Notes I featured an automatic conversion feature upon an IPO into Common Stock at 70 %
of the IPO price. Various amendments extended the maturity, ultimately to December 31, 2024, and increased the interest rate to 10%.
In December 2024, following a successful IPO, the then outstanding principal and accrued interest totaling $ 636,852
Notes I converted into 227,447
shares of Common Stock at $ 2.80
per share.
Convertible Debt II
On
April 11, 2022, the Company issued a senior secured convertible note (“Note II”) and 514,403 shares of Common Stock
for net proceeds of $ 977,333 ($ 1,000,000 less origination costs and an embedded discount). Note II had an original principal
of $ 1,111,111 . The original terms of Note II included, among other provisions, penalties and stock conversions at substantial discounts
upon default or qualified offerings. Various amendments were executed which extended principal repayment dates and increased repayment
premiums resulting in losses on debt extinguishment totaling $ 887,946 in 2023. On April 24, 2024, Note II was further modified,
removing the conversion feature, increasing principal to $1,377,778, and extending the maturity, resulting in a gain on modification
of $ 951,868 and an increase to derivative liability of $ 407,494 . Note II was fully repaid in December 2024 for $ 2,102,797 , which
included all outstanding principal and accrued interest .
Convertible
Debt III
On
March 1, 2023, the Company issued a convertible note (“Note III”) with a principal amount of $ 150,000
in connection with an investor relations settlement, maturing February
28, 2026 and a compounding 5 %
annual interest rate. In December 2024, the then outstanding balance of Note III totaling
$ 178,386
was fully repaid, which included all then outstanding principal and accrued interest.
Interest
During
the year ended December 31, 2024, $ 147,705 ,
was included in interest expense for the combined convertible Notes I, II and III on the accompanying 2024 statements of operations.
These notes were paid in full in December 2024.
F- 15
JUPITER
NEUROSCIENCES, INC.
NOTES
TO FINANCIAL STATEMENTS
December
31, 2025 and 2024
Note
5 – Convertible Debt and Derivative Liability, continued
Derivative
Liability Pursuant to Convertible Debt
In
connection with the issuance of the Notes, the Company determined that the terms of Notes contain an embedded conversion option to be
accounted for as a derivative liability due to the Holder having the potential to gain value upon IPO. Accordingly, the embedded conversion
option contained in Notes was accounted for as derivative liability and debt discount at the date of issuance and has been adjusted to
fair value through earnings at each reporting date. The fair value of the embedded conversion option was determined using the Monte Carlo
valuation model.
During
the year ended December 31, 2024, the derivative liabilities were revalued, and a $ 857,723 adjustment
was recorded as a gain on extinguishment of debt to other expenses reflected in the accompanying statements of
operations.
The
Company also recorded $ 53,257
as a loss on the change in the fair value of the derivative
liability for the year ended December 31, 2024.
The
fair value of the derivative liability of Notes I, Note II and Note III was estimated using the Monte Carlo Valuation model at issuance
and each reporting period with the following assumptions:
Schedule
of Fair Value Derivative Liability
December
31,
2024
Dividend
Rate
-
Term
0.13
Volatility
90 %
Risk-free
rate
5.00 %
Derivative liability, measurement input
60 %
F- 16
JUPITER
NEUROSCIENCES, INC.
NOTES
TO FINANCIAL STATEMENTS
December
31, 2025 and 2024
Note
5 – Convertible Debt and Derivative Liability, continued
Derivative
Liability Pursuant to Convertible Debt, continued
A
summary of activity of the derivative liabilities and the 2025 Notes, which represent the Level III fair value measurements, is presented below:
Schedule
of Derivative Liability
Derivative
Liability
2025 Notes
Balance
at December 31, 2023
$ 1,505,398
$
-
Fair
value change
53,257
-
Extinguishment
of derivative liability - Note II
( 1,359,362 )
-
Fair
value at issuance on April 29, 2024 - Senior Secured Note
407,494
-
Repayment
of derivative liability
( 606,787 )
-
Fair value at issuance
407,494
Balance
at December 31, 2024
$ -
$
-
Derivative liability Balance
$ -
Issuance of the 2025 Notes
-
5,580,000
Fair value change
-
( 281,932 )
Balance at December 31, 2025
$ -
$ 5,298,068
Note
6 – Stockholders’ Equity (Deficit)
Common
Stock
The
Company is authorized to issue 500,000,000 shares of common stock and 5,000,000 shares of preferred stock. The Company had 34,446,455
shares of common stock issued and outstanding as of December 31, 2025. There was no preferred stock issued and outstanding as of December
31, 2025.
On October 24, 2025, As consideration
for Yorkville’s commitment to purchase common stock at the Company’s direction pursuant the SEPA, the Company, upon execution
of the SEPA, issued to Yorkville 131,909 Commitment Shares, which have a total aggregate dollar value equal to $ 200,000 , or 1.0% of Yorkville’s
$ 20.0 million aggregate purchase commitment under the SEPA (each Commitment Share valued at approximately $ 1.5162 per share, representing
the VWAP on October 23, 2025, the trading day immediately prior to the date of execution of the SEPA, rounded to the nearest whole share).
On April 23, 2025, the Company issued 103,186 shares
of common stock, with an aggregate fair value of $ 66,000 , as consideration for services rendered related to media and investor relations
activities, strategic communications support, enhancement to the Company’s market visibility and shareholder engagement. The fair
value of the shares issued was determined based on the market price of the Company’s common stock at the date of issuance and is
included general and administrative expenses in the accompanying 2024 condensed consolidated statement of operations.
On
June 3, 2024, the Company entered into a three 36-month service agreement with three different entities. The Company issued an
aggregate of 3,487,500
restricted shares of common stock, 1,162,500
restricted shares of common stock to each entity. The shares were registered upon the Company’s offering that closed in
December 2024. In addition, each of the entities purchased 37,500
shares each of the Company’s common stock at a price of $ 1.33
per share prior to the occurrence of the Company’s offering. As of December, 31, 2024, the Company issued 112,500
common stock and the Company received an aggregate of $ 150,000
for the sale of the Company’s common stock from the three entities. These shares were also registered upon the closing of the
Company’s offering. The aggregate value of $ 4,638,375
related to the 3,487,500
restricted shares will be recognize as compensation expense from the date the obligations are met with the remaining expense being
amortized over the remaining term of the 36-months per the services agreements. As of December 31, 2025 and 2024, the Company
recorded compensation expense for services provided of $ 1,546,117 and $ 893,781 , respectively
related to the restricted shares issued.
See
Note 5 – Convertible Debt and Derivative Liability for shares issued upon the conversion of the convertible notes.
See Note 8 –
Commitment and Contingencies – Service agreements for details related to sale of common stock per the service agreements.
F- 17
JUPITER
NEUROSCIENCES, INC.
NOTES
TO FINANCIAL STATEMENTS
December
31, 2025 and 2024
Note
6 – Stockholders’ Equity (Deficit), continued
Closing
of Offering
On
December 2, 2024, the Company priced its initial public offering of 2,750,000 shares of common stock at a price of $ 4.00 per share. The
offering closed on December 4, 2024, and the Company started trading on the Nasdaq Capital Market under the ticker symbol “JUNS”.
The Company sold 2,750,000 shares of its Common Stock to the underwriters and yielded proceeds of $ 9,725,213 , net of underwriters and
other fees of $ 1,274,787 .
Stock
Options
The
Company grants stock awards to officers, employees, directors, and other key persons pursuant to its 2021 Equity Incentive Plan (“the
Plan”).
During
the year ended December 31, 2025 and 2024, the Company recognized stock-based compensation of $ 2,418,516 and $ 947,124 , respectively,
related to vested stock options. There was $ 697,835 unvested stock options expense as of December 31, 2025.
On
January 24, 2024, the Company granted 180,000 stock options to a consultant with an exercise price of $ 1.33 per share. The option had
a grant date fair value of $ 190,560 .
On
April 17, 2024, the Company granted 67,500 stock options to a consultant with an exercise price of $ 1.33 per share. The option had a
grant date fair value of $ 73,459 .
On June 10, 2025, the Company granted 250,000 stock options
to a consultant with an exercise price of $ 0.97 per share and a grant date fair value of $ 191,168 , and a 10 -year term. The 25 %
of the stock options vest immediately on the grant date, with the remaining 187,500 options vesting in equal monthly installments
ratably beginning in July 2025 through May 2027.
On July 2, 2025, the Compensation Committee approved the grant of an
aggregate of 357,448 stock options issued to certain executives. The stock options have an exercise price of $ 1.19 per
share, representing the closing price of the Company’s Common Stock on Nasdaq on the date of grant. The stock options have
a 10-year term and vest in equal installments over a three (3) year period beginning on the grant date of July 2, 2025, subject to the
officers’ continued employment at the time of vesting.
On September 5, 2025, the Company granted an aggregate of 374,755 stock
options to two consultants with an exercise price of $ 1.23 per share and a grant date fair value of $ 340,900 . The stock options
have a 10 year term and 25 % of the stock options vest immediately on the grant date, with 281,066 options vesting in equal
monthly installments until September 5, 2027. The Company also granted 109,902 stock options to one of the consultants with
an exercise price of $ 1.23 per share and a grant date fair value of $ 100,000 , and a 10 year term that vest solely upon
achievement of performance conditions as follows: (a) 15% per Ambassador (maximum of three) referred by consultant and subsequently
engaged by the Company, (b) 20% if consultant is instrumental in arranging a distribution arrangement not previously pursued by the Company,
on terms acceptable to the Company, (c) 20% when such Distribution Contract achieves $1 million in annual sales and (d) 15% when the consultant
arranges the first Celebrity Golf Tournament featuring Nugevia on terms and conditions acceptable to the Company.
On October 24, 2025, in connection with the SEPA and 2025 Convertible
Promissory Notes, the Company issued 131,909 commitment shares with an aggregate value of $ 200,000 to the Investor, Yorkville,
representing 1.0% of Yorkville’s $ 20.0 million aggregate purchase commitment under the SEPA, valued at approximately $ 1.5162 per
share, representing the VWAP on October 23, 2025, the trading day immediately prior to the date of execution of the SEPA, rounded to the
nearest whole share.
See
Note 3 – Related Party Transactions above for details related to options issued for forgiveness of accrued salaries.
F- 18
JUPITER
NEUROSCIENCES, INC.
NOTES
TO FINANCIAL STATEMENTS
December
31, 2025 and 2024
A
summary of activity for the year ended December 31, 2025 and 2024 is presented below:
Schedule of Stock Option
Activity
Number
of Options
Weighted
Average Exercise Price
Weighted
Average Contractual Term (Years)
Aggregate
Intrinsic Value
Outstanding
as of December 31, 2023
10,336,883
$ 1.00
6.9
$ 3,316,119
Granted
297,105
1.33
Exercised
-
-
Forfeited
-
-
Outstanding
as of December 31, 2024
10,633,988
$ 1.02
6.3
$ 102,921,147
Granted
1,092,105
1.16
Exercised
-
-
Forfeited
-
-
Outstanding
as of December 31, 2025
11,726,093
$ 1.02
5.4
$ 1,772,167
Exercisable
as of December 31, 2025
10,874,222
$ 1.03
5.1
$ 1,765,237
Exercisable
as of December 31, 2024
10,297,412
$ 1.01
6.18
$ 99,768,543
The
following table summarized information about employee stock options outstanding as of December 31, 2025 and 2024:
Schedule of Employee
Stock Options Outstanding
Outstanding Options
Vested Options
Exercise Price
Number Outstanding at December 31,
2025
Weighted Average Remaining Life
Number Exercisable at December 31, 2025
Weighted Average Remaining Life
$ 0.01
675,000
0.25
675,000
0.25
$ 0.74
1,657,560
3.07
1,657,560
3.07
$ 0.80
2,783,243
3.29
2,783,243
3.29
$ 0.97
250,000
9.42
111,412
9.42
$ 1.19
357,448
9.51
-
-
$ 1.23
484,657
9.68
128,822
9.68
$ 1.33
5,461,935
7.08
5,461,935
7.08
$ 2.16
56,250
5.46
56,250
5.06
11,726,093
5.43
10,874,222
5.10
Outstanding Options
Vested Options
Exercise Price
Number Outstanding at December 31,
2024
Weighted Average Remaining Life
Number Exercisable at December 31, 2024
Weighted Average Remaining Life
$ 0.01
675,000
1.25
675,000
1.25
$ 0.74
1,657,560
4.32
1,657,562
4.32
$ 0.8
2,783,243
4.54
2,783,238
4.54
$ 1.33
5,461,935
8.33
5,125,362
8.31
$ 2.16
56,250
6.71
56,250
6.71
10,633,988
6.25
10,297,412
6.15
Warrants
The
following is a summary of the Company’s warrant activity for the year ended December 31, 2025 and 2024:
Schedule of Warrant Activity
Number
of Shares
Weighted
Average Exercise Price per Share
Weighted
Average Remaining Life (Years)
Outstanding
as of December 31, 2024
1,359,375
0.80
0.93
Granted
-
-
-
Exercised
( 1,359,375 )
0.80
-
Forfeited
-
-
-
Outstanding
as of December 31, 2025
-
$ -
-
Effective June 22, 2025, the Company entered into an amendment with
a warrant holder for a warrant to purchase 109,376 shares of Common Stock. The amendment extended the warrant’s exercise
period through August 31, 2025, and clarified the exercise mechanism applicable to the warrant. The effects of the warrant modification
were de minimis.
On July 16, 2025 the Company entered into an amendment with a warrant
holder who holds 1,249,999 warrants that clarified the exercise mechanisms. Concurrently with the amendment, the warrant holder
exercised the warrants via a cashless exercise and received 913,299 shares of Common Stock. Pursuant to the amendment, the Company
agreed to issue the warrant holder 86,700 shares of Common Stock.
On August 12, 2025, the Company received an exercise notice from a
warrant holder who holds 109,376 warrants. The warrant was exercised via a cashless exercise, and the warrant holder received 30,547 shares
of Common Stock. Pursuant to the amended warrant agreement, the Company agreed to issue the warrant holder 56,954 shares of
Common Stock.
F- 19
JUPITER
NEUROSCIENCES, INC.
NOTES
TO FINANCIAL STATEMENTS
December
31, 2025 and 2024
Note
6 – Stockholders’ Equity (Deficit), continued
Restricted
Stock Units
On
March 15, 2024, the Company issued 7,500 restricted stock units with a grant date value of $ 1.33 per unit in exchange for the forgiveness
of accrued compensation. The restricted stock units shall vest on the earlier event of either the expiration of the lock-up period by
the underwriters after the initial public offering or in the event of change of control of the Company.
As
of both December 31, 2025 and December 31, 2024, the Company had an aggregate of 1,626,037
restricted stock units outstanding with an aggregate fair value of $ 2,195,550 .
Note
7 – Income Taxes
A
reconciliation of income taxes at the U.S. federal statutory rate to the benefit for income taxes is as follows:
Schedule
of Income Tax Provision
2025
2024
Federal
21.00 %
21.00 %
State
4.19 %
2.07 %
Nondeductible
expenses
14.66 %
- 2.33 %
Change
in valuation allowance
- 39.84 %
- 20.74 %
Effective
tax rate
-
-
F- 20
JUPITER
NEUROSCIENCES, INC.
NOTES
TO FINANCIAL STATEMENTS
December
31, 2025 and 2024
Note
7 – Income Taxes, continued
A
summary of the Company’s deferred tax assets is as follows:
Schedule
of Deferred Tax Assets
2025
2024
U.S
Federal and State net operating loss
$ 5,473,294
$ 3,083,545
Stock-based compensation
1,423,288
1,272,925
Accrued
salaries
348,012
382,288
Orphan
drug credit
1,682,207
1,060,118
Derivative
liability
-
-
Other
119,699
260,481
Total
net deferred tax assets
9,046,500
6,059,357
Valuation
allowance
( 9,046,500 )
( 6,059,357 )
Total
Deferred Tax Asset
$ -
$ -
As of December 31, 2025, the Company had federal and state (post-apportioned basis) net operating losses (“NOLs”)
of $43.14 million, as well as federal orphan drug credit and research and development tax credit carryforwards of approximately $1.72
million. Approximately $ 22.3 million of the foregoing federal and state NOLs will expire at various dates from 2036 through 2045, if not limited
by triggering events prior to such time. Under the provisions of the Internal Revenue Code, changes in ownership of the Company, in certain
circumstances, would limit the amount of federal NOLs that can be utilized annually in the future to offset taxable income. In particular,
Section 382 of the Internal Revenue Code (“Section 382”) imposes limitations on an entity’s ability to use NOLs upon
certain changes in ownership. If the Company is limited in its ability to use its NOLs in future years in which it has taxable income,
then the Company will pay more taxes than if it were otherwise able to fully utilize its NOLs. The Company may experience ownership changes
in the future as a result of subsequent shifts in ownership of the Company’s capital stock that the Company cannot predict or control
that could result in further limitations being placed on the Company’s ability to utilize its federal NOLs.
A valuation allowance, if needed, reduces deferred tax assets to the amount
expected to be realized. When determining the amount of net deferred tax assets that are more likely than not to be realized, the Company
assesses all available positive and negative evidence. This evidence includes, but is not limited to, prior earnings history, expected
future earnings, carry-back and carry-forward periods and the feasibility of ongoing tax strategies that could potentially enhance the
likelihood of the realization of a deferred tax asset. The weight given to the positive and negative evidence is commensurate with the
extent the evidence may be objectively verified. As such, it is generally difficult for positive evidence regarding projected future taxable
income, exclusive of reversing taxable temporary differences, to outweigh objective negative evidence of recent financial reporting losses.
Based on these criteria and the relative weighting of both the positive and negative evidence available, management continues to maintain
a full valuation allowance against its net deferred tax assets.
F- 21
JUPITER
NEUROSCIENCES, INC.
NOTES
TO FINANCIAL STATEMENTS
December
31, 2025 and 2024
Note
8 – Commitments and Contingencies
Legal
Matters
From
time to time, claims are made against the Company in the ordinary course of business, which could result in litigation. Claims and associated
litigation are subject to inherent uncertainties and unfavorable outcomes could occur, such as monetary damages, fines, penalties or
injunctions prohibiting the Company from selling one or more products or engaging in other activities. The occurrence of an unfavorable
outcome in any specific period could have a material adverse effect on the Company’s results of operations for that period or future
periods.
On
July 19, 2022, Tiberend Strategic Advisors (“Tiberend”), an entity that the Company had previously engaged as a communications
and investor relations firm, filed a summons for civil action in the District Court of Southern Florida against the Company alleging
non-payment by the Company under a services agreement (the “Services Agreement”) with Tiberend in the amount of $ 130,400 .
The Company and Tiberend entered into a full settlement and release agreement in exchange for a $ 150,000 convertible promissory note
in March 2023. As of December 31, 2024, the note was fully repaid. See Note 5 – Convertible Debt and Derivative Liability –
Convertible Debt III for details associated with the note issuance.
Office
Lease
On
May 1, 2021, the Company entered into a 61 -month operating lease for office space for a base rent of $ 3,783 subject to a 3 % yearly escalation.
As
of December 31, 2025 and 2024, the Company’s operating lease right-of-use asset, net (ROU) is $ 23,214 and $ 69,642 , respectively,
and the total lease liability is $ 21,247 and $ 71,329 , respectively, based on an incremental borrowing rate of 0.81 % at lease inception.
Schedule
of Operating Lease Right-of-use Asset and Liability
December
31,
December
31,
2025
2024
Operating
lease right-of-use asset (“ROU”) is summarized below:
Office
lease ROU
$ 236,009
$ 236,009
Less
accumulated reduction
( 212,795 )
( 166,367 )
Balance
of ROU, net
$ 23,214
$ 69,642
Operating
lease liability related to the ROU asset is summarized below:
Office
lease liability
$ 236,009
$ 236,009
Reduction
of lease liability
( 214,762 )
( 164,680 )
Total
$ 21,247
$ 71,329
Future minimum lease liability payments under non-cancelable operating lease
at December 31, 2025 are as follows:
Schedule
of Future Minimum Lease Liability Payments Under Non-cancelable Operating Lease
2025
-
50,476
2026
21,290
21,290
Total lease payments
21,290
71,766
Less:
imputed interest
( 43 )
( 437 )
Total
lease liabilities
$ 21,247
$ 71,329
Current
operating lease liabilities
21,247
50,082
Non-current
operating lease liabilities
-
21,247
Total
lease liabilities
$ 21,247
$ 71,329
F- 22
JUPITER
NEUROSCIENCES, INC.
NOTES
TO FINANCIAL STATEMENTS
December
31, 2025 and 2024
Note
8 – Commitments and Contingencies, continued
Office
Lease, continued
On
October 1, 2021, the Company entered into a month-to-month lease for office space in Charlestown, MA.
Rental
expenses of $ 16,972 and $ 17,740 for the years ended December 31, 2025 and 2024, respectively, are included in general and administrative
expenses on the accompanying statement of operations.
Consulting
Agreements
The
Company utilizes various consultants and advisors for clinical research, scientific advisory services and business strategies. Each consultant
has an executed agreement in place defining term, compensation, duties, confidentiality, intellectual property. The majority of the agreements
have a 2 -year term. Agreements are evaluated for renewal upon expiration. Bonus provisions are at the discretion of the Company’s
Board of Directors and are granted on an individual agreement basis.
On
December 15, 2024, the Company entered into a Strategic Services Agreement (the “Dominant Treasure Agreement”) with
Dominant Treasure Health Company Limited (“Dominant Treasure”). Pursuant to the terms of the Dominant Treasure
Agreement, Dominant Treasure agreed to provide certain services to the Company to assist the Company in accelerating the
Company’s desire to get its products developed and distributed in the Southeast Asian market. In exchange for Dominant
Treasure’s services pursuant to the Dominant Treasure Agreement, the Company agreed to pay Dominant Treasure a one-time
payment of $ 2,300,000 .
In addition, if Dominant Treasure is involved in generating negotiations and conclusion of a distribution agreement for the Company
in the countries of China (including Hong Kong), Singapore and Malaysia, the Company will pay Dominant Treasure a success fee of 5 %
of any upfront and/or milestone payments to be received by the Company. If such an agreement will include a royalty payment to the
Company, Dominant Treasure will receive 5 %
of such royalty payment. The Dominant Treasure Agreement has a term of 36
months and may be terminated at any time upon mutual agreement of the parties. The one-time payment of $ 2,300,000
was accounted for as a prepaid contract and will be expensed over a three-year period. For the years ended December 31, 2025 and
December 31, 2024, the Company recorded prepaid contract expense of $ 766,667
and $ 54,612 , respectively.
Executive
Employment Agreements
The
Company’s standard executive employment agreements have a stated term of six years. Per the agreements, employees are eligible
for a discretionary annual performance bonus, determined by the Board of Directors. If the Company terminates an employee without cause,
the employee is entitled to a pro-rated pay out of the annual performance bonus based on days worked in the fiscal year, severance of
twelve months of the base salary, and automatic vesting of unvested equity grants. If the employee terminates with good reason, as defined
in the employment contract, the employee is entitled to automatic vesting of unvested equity grants.
During
2020, the Company began consistently paying salaries at 50% of the salaries reflected in the respective employment agreements. As of
September 2021, the Company began paying full salaries. Throughout 2022, the Company returned to paying partial salaries and by October
2023 the company stopped paying 100% in an effort to conserve cash. See Note 3 – Related Party Transactions for details related
to forgiveness of accrued compensation during the year ended December 31, 2023.
On
December 18, 2023, various employees agreed to reduce their annual base salary to 20% of their original base salary effective October
1, 2023 until the time the Company raises additional capital from securities in the amount of $1,500,000 (the “Reduction Period”).
Upon the expiration of the Reduction Period, the bases salaries shall adjust to be 105% of their original base salary as set forth in
their original agreements.
As
of December 4, 2024, the base salaries was adjusted to 105% of the original base salaries and the Company started paying a 100% of the
salaries.
F- 23
JUPITER
NEUROSCIENCES, INC.
NOTES
TO FINANCIAL STATEMENTS
December
31, 2025 and 2024
Note
8 – Commitments and Contingencies, continued
Licensing
and Royalty Agreements - Aquanova AG
On
September 13, 2016, the Company entered into a Development, Collaboration and License Agreement (“License Agreement”)
with Aquanova AG, a German company in the field of development, manufacturing and selling of colloidal formulas. The License
Agreement resulted in the creation of the pharmaceutic product, JOTROL™. The Chief Scientific Officer of the Company and
Aquanova’s founder, former CEO, and lead scientist, Darius Benham, are the joint inventors of
JOTROL™. Aquanova is assignee on the patents in the United States, the European Union, China and Japan whereas the Company is
obligated to maintain the patents. The agreement grants ownership to the Company for regulatory approvals and the sole and exclusive
worldwide right to develop, manufacture and commercialize all products, including JOTROL™. Aquanova is granted the exclusive
license to conduct formulation development and manufacturing. The agreement also defines fees owed to Aquanova for product and
formulation development and licensing of the products. The Company is required to pay Aquanova an annual license fee of $ 75,000 upon
acceptance of the product formulation by both parties, with the license fee requirement ending in the year of marketing
authorization approval (“MMA”) in a single territory. MMA has not yet been received as of the period ended December 31, 2025.
As of December 31, 2025 and 2024, $ 0 and
$ 75,000 of
accrued license fees are included in accounts payable and accrued expenses on the balance sheet, respectively. Upon receipt of
approval of the MMA in each territory (e.g., United States, European Union, China, Japan), the Company will pay $ 200,000 to
Aquanova per territory an MMA approval is received, up to a max of $ 600,000 .
The Company shall pay Aquanova a royalty of 5 %
of net sales in each territory through the later of ten years after the first commercial sale, the first date there is no valid
claim within the Aquanova patent rights, or the date of expiration of the MMA in each territory.
On December 1, 2021, the Company and Aquanova entered into
a Debt Forgiveness and Exchange Agreement, pursuant to which $ 225,000 of accrued and outstanding obligations owed to Aquanova under the
License Agreement were forgiven in exchange for $ 125,000 in cash, a $ 100,000 promissory note, and the issuance of stock options to Aquanova.
As of December 31, 2025, $ 0 in accrued license fees are recorded in accounts payable.
There
is an option (exercisable by either party) to require the Company to pay a one-time royalty of $ 3,000,000
within 180 days of United States marketing approval, with subsequent royalty payments reduced to 1.25 %,
in accordance with the terms set forth above.
Murdoch
Children’s Research Institute
On
September 1, 2015, the Company entered into a Global Development and License Agreement (“License Agreement II”) with Murdoch
Children’s Research Institute (“MCRI”), an Australian Institute at the Royal Children’s Hospital in Australia,
with the know-how in the process of using pharmaceutical grade Resveratrol for the treatment of Friedreich’s ataxia. The License
Agreement II is for both parties to work jointly to develop an appropriate delivery system and conduct clinical trials for the purpose
of product approval in the treatment of Friedreich’s ataxia and worldwide commercialization by the Company. The License Agreement
II grants an exclusive worldwide license to the Company to use the MCRI know-how for developing, manufacturing and commercializing the
product for proposed treatment for Friedreich’s ataxia. MCRI is granted an irrevocable, royalty free, worldwide license to use
the product inventions and patent rights for internal research and development. Upon receipt of approval of the MMA in each territory
(e.g., United States, European Union, China, Japan), the Company will pay $ 100,000
to MCRI per each territory up to a maximum of $ 300,000 .
MMA has not yet been received as of September 30, 2024. The Company shall pay MCRI a royalty of 1.5 %
of net sales in each territory until the product is no longer sold in the respective territory. The Company has presently put
all R&D efforts associated with the treatment of Friedreich’s Ataxia on hold.
Research
and Development Service Providers
In
addition to the services received under the licensing agreements noted above, a substantial portion of the research and development (“R&D”)
expense included in the statement of operations is incurred pursuant to short term service and consulting agreements with third party
providers for research, development, testing and manufacturing services. The agreements generally provide termination, at any time by
either party without cause, upon a 30-day written notice, unless otherwise disclosed below. There are no pending milestone payments due
as of December 31, 2025.
Service
Agreements
On
June 3, 2024, the Company entered into three 36 -month service agreements with three different entities. The Company issued an aggregate
of 3,487,500 restricted shares of common stock, 1,162,500 restricted shares of common stock to each entity. The shares were to be registered
upon an IPO as long as an IPO happens no later than March 31, 2025. Either party is able to terminate the respective agreement with no
liability upon the occurrence of i) the Company failing to raise at least $10 million in gross proceeds from an IPO prior to May 31,
2025, ii) if either party is involved in any illegal activity or iii) at any time as long as both parties agree to it. The shares were
registered in the IPO.
The
Company initially recognized stock-based compensation expense from the effective date of the agreement through the date the
obligations were met with the remaining expense being amortized over the remaining term of the 36 -months
per the services agreements. Upon the occurrence of the initial public offering the Company recorded stock- based compensation
expense for services provided of $ 779,411 ,
and through December 31, 2024 the Company recorded an additional stock-based compensation expense of $ 114,373
for a total stock-based compensation expense of $ 893,784 .
For the year ended December 31, 2025, the Company recorded $ 1,546,117
stock-based compensation expense and the remaining future stock-based compensation expense as of December 31, 2025 is $ 2,198,474 .
In
addition, each of the entities agreed to purchase 37,500 shares each of the Company’s common stock at a price of $ 1.33 per share
prior to the occurrence of the IPO and these shares were registered in the IPO.
F- 24
JUPITER
NEUROSCIENCES, INC.
NOTES
TO FINANCIAL STATEMENTS
December
31, 2025 and 2024
Note
9 – Segment Report
The
Company’s Chief Executive Officer serves as the Chief Operating Decision Maker (“CODM”). The CODM evaluates financial
performance and makes resource allocation decisions based on the operating results of the Company’s reportable segments.
Effective
October 1, 2025, the Company operates through two reportable segments under ASC 280, Segment Reporting: (i) its premium nutritional supplements, and (ii) pharmaceutical operations
focused on drug candidates for CNS and rare orphan diseases.
Premium
Nutritional Supplements
This
segment includes all activities related to the commercialization and sale of the Company’s Nugevia product line. Activities within
this segment primarily consist of marketing, distribution, sales, customer support, and related supply chain management associated with
Nugevia products.
Pharmaceutical Operations
This
segment includes all activities related to the research, development, and regulatory advancement of JOTROL™, the Company’s
proprietary resveratrol-based therapeutic candidate, which is being developed to address unmet medical needs and improve patient outcomes.
Activities within this segment primarily consist of clinical development, regulatory, manufacturing development, intellectual property
protection, and related research and development functions.
The
CODM assesses segment performance and allocates resources based on segment net loss (income), which represents the primary measure of
profit or loss reviewed. The CODM does not evaluate segments using discrete asset or liability information. Accordingly, total assets
are reported on a consolidated basis in the accompanying consolidated balance sheets.
Allocation
Methodology
Expenses
are attributed to each reportable segment based on the nature of the activity and the function to which the expense relates. Costs that
are directly identifiable with a specific segment are recorded to that segment. Selling, general and administrative expenses that benefit
both segments are allocated using reasonable and consistently applied methodologies that reflect the estimated level of effort or resources
consumed by each segment. These allocation methodologies may include time and effort analyses, headcount, relative revenue, or other
activity-based measures, depending on the underlying cost driver.
The
allocation methodologies are reviewed periodically and refined as necessary to reflect changes in the business. The Company believes
such allocations are reasonable and consistent with the manner in which the CODM evaluates segment performance and makes resource allocation
decisions.
Corporate
and other expenses consist primarily of public company costs (including board, investor relations, and SEC reporting expenses), certain
executive compensation, certain stock-based compensation, interest income (expense), other income (expense), and income taxes. These
costs are not allocated to reportable segments because they are not included in the measures reviewed by the CODM for purposes of assessing
segment performance.
Segment
information for the year ended December 31, 2025 is presented below:
Schedule
of Segment Reporting Information
Pharmaceutical Operations
Premium Nutritional Supplements
Total
Reportable Segments
Corporate
/ Other
Consolidated
Total
Revenue
-
21,796
21,796
-
21,796
Cost
of goods sold
-
4,231
4,231
-
4,231
Research
and development
2,086,574
-
2,086,574
-
2,086,574
Selling,
general and administrative
817,554
1,179,492
1,997,046
4,842,666
6,839,712
Segment
net loss
( 2,904,128 )
( 1,161,927 )
( 4,066,055 )
( 4,842,666
)
( 8,908,721
)
Other interest
income (expense), net
-
-
-
263,824
263,824
Net
loss
( 2,904,128 )
( 1,161,927
)
( 4,066,055 )
( 4,578,842 )
( 8,644,897 )
Note
10 – Subsequent Events
SEPA
Activity
Subsequent to year end and through March 31, 2026, we have issued and sold
approximately 1.1 million SEPA Shares to Yorkville pursuant to the SEPA, including SEPA
Shares issued in connection with the settlement of Prepaid Advances and upon conversion of the Convertible Notes, for aggregate net proceeds
to us of approximately $ 625,748 .
Nasdaq
Compliance
On February 26, 2026, the Company received two
written notices from the Listing Qualifications Department of Nasdaq notifying the Company that (i) the listing of the Company’s
Common Stock was not in compliance with the minimum bid price requirement as set forth under Nasdaq Listing Rule 5550(a)(2) for continued
listing of its Common Stock on The Nasdaq Capital Market, as the closing bid price of the Common Stock was less than $ 1.00 per share for
the previous 30 consecutive business days, and (ii) for the 30 consecutive business days ended February 26, 2026, the Company’s
market value of listed securities closed below the $ 35 million threshold required for continued listing on The Nasdaq Capital Market under
Nasdaq Listing Rule 5550(b)(2). The Company has 180 calendar days, or until August 25, 2026, to regain compliance with both the minimum bid price
requirement and the market value of listed securities requirement. To regain compliance with the minimum bid price requirement, the Company’s
common stock must have a closing bid price of at least $ 1.00 per share for a minimum of 10 consecutive business days (or such longer period,
up to 20 consecutive business days, as Nasdaq may require). To regain compliance with the market value of listed securities requirement,
the Company’s market value of listed securities must be at least $ 35 million for a minimum of 10 consecutive business days.
2025 Notes Amendment
On February 20, 2026, the Company and Yorkville
entered into an Omnibus Amendment. Among other changes, the Amendment revises the terms of the 2025 Convertible Promissory Notes to defer
the commencement of monthly installment payments to April 1, 2026, effectively providing an extension of approximately three months.
F- 25
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
on its behalf by the undersigned, thereunto duly authorized.
JUPITER
NEUROSCIENCES, INC.
Dated:
A pril 1 , 2026
By:
/s/
Christer Rosén
Christer
Rosén
Chairman
of the Board and Chief Executive Officer
POWER
OF ATTORNEY
Each
person whose signature appears below hereby appoints Christer Rosén as attorney-in-fact with full power of substitution to execute
in the name and on behalf of the registrant and each such person, individually and in each capacity stated below, one or more amendments
to the Annual Report on Form 10-K, which amendments may make such changes in the report as the attorney-in-fact acting deems appropriate
and to file any such amendment to the Annual Report on Form 10-K with the Securities and Exchange Commission. Pursuant to the requirements
of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in
the capacities and on the dates indicated.
Pursuant
to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the
registrant and in the capacities and on the dates indicated.
Signature
Title
Date
/s/
Christer Rosén
Chairman
of the Board and Chief Executive Officer (principal executive officer)
April
1, 2026
Christer
Rosén
/s/
Saleem Elmasri
Chief
Financial Officer (principal financial officer and principal accounting officer)
April
1, 2026
Saleem
Elmasri
/s/
Marshall Hayward, Ph.D.
Director
April
1, 2026
Marshall
Hayward, Ph.D.
/s/
Alison D. Silva
Director
April
1, 2026
Alison
D. Silva
/ s/
Nicholas H. Hemmerly
Director
April
1, 2026
Nicholas
H. Hemmerly
/s/
Julie Kampf
Director
April
1, 2026
Julie
Kampf
/s/
Allison W. Brady
Director
April
1, 2026
Allison
W. Brady
/s/
Holger Weis
Director
April
1, 2026
Holger
Weis
110