Item 9A. Controls and Procedures
ITEM 9A. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
We maintain disclosure controls
and procedures (as that term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended, or the
Exchange Act), that are designed to ensure that information required to be disclosed in our reports under the Exchange Act is recorded,
processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is
accumulated and communicated to our management, including our principal executive officer and principal financial officer, as appropriate,
to allow timely decisions regarding required disclosures. In designing disclosure controls and procedures, our management was required
to apply its judgment in evaluating the cost-benefit relationship of possible disclosure controls and procedures. The design of any disclosure
controls and procedures also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance
that any design will succeed in achieving its stated goals under all potential future conditions. Any controls and procedures, no matter
how well designed and operated, can provide only reasonable, not absolute, assurance of achieving the desired control objectives.
Under the supervision and
with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, we are required to perform
an evaluation of our disclosure controls and procedures, as such term is defined in Rule 13a-15(e) under the Exchange Act, as of December
31, 2025.
Management has completed such
an evaluation and has concluded that our disclosure controls and procedures were effective to provide reasonable assurance that information
required to be disclosed by us in reports we file or submit under the Exchange Act is appropriate to allow timely decisions regarding
required disclosures.
Management’s Annual Report on Internal
Control Over Financial Reporting
Our management, under the
supervision of the Chief Executive Officer and Chief Financial Officer, is responsible for establishing and maintaining adequate internal
control over financial reporting for our company. Internal control over financial reporting is defined in Rule 13a-15(f) or 15d-15(f)
promulgated under the Exchange Act as a process designed by, or under the supervision of, the Company’s principal executive and
principal financial officers and effected by the Board, management and other personnel, to provide reasonable assurance regarding the
reliability of financial reporting and the preparation of financial statements for external purposes in accordance with GAAP and includes
those policies and procedures that: (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect
the transactions and dispositions of the assets of the company; (ii) provide reasonable assurance that transactions are recorded as necessary
to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures
of our company are being made only in accordance with authorizations of management and directors of the company; and (iii) provide reasonable
assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of our company’s assets that
could have a material effect on the financial statements.
Our management, with the participation
of our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of our internal control over financial reporting
as of December 31, 2025. In making this evaluation, our management used the criteria set forth in the Internal Control - Integrated Framework
(2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission.
Based on this evaluation, management concluded that our internal control
over financial reporting was effective at a reasonable assurance level as of December 31, 2025, based on those criteria.
Changes in Internal Control Over Financial
Reporting
There was no change in our
internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the fiscal quarter
ended December 31, 2025, that has materially affected, or is reasonably likely to materially affect, our internal control over financial
reporting.
This Annual Report on Form
10-K does not include an attestation report of our registered public accounting firm regarding internal control over financial reporting.
Management’s report was not subject to attestation by our registered public accounting firm pursuant to an exemption for nonaccelerated
filers and emerging growth companies from the internal control audit requirements of Section 404(b) of the Sarbanes-Oxley Act.
ITEM 9B. OTHER INFORMATION
(a) None.
(b) During
the fiscal quarter ended December 31, 2025, no director or “officer” (as defined in Rule 16a-1(f) under the Exchange Act)
of the Company adopted or terminated any “Rule 10b5-1 trading arrangement” or “non-Rule 10b5-1 trading arrangement,”
as each term is defined in Item 408(c) of Regulation S-K.
ITEM 9C. DISCLOSURE REGARDING FOREIGN JURISDICTIONS
THAT PREVENT INSPECTIONS
Not applicable.
61
PART III
ITEM 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
Executive Officers, Non-Executive Employees
and Directors
The following table sets forth
the name, age as of March 24, 2026, and current position of the individuals who serve as directors and executive officers of the Company.
The following also includes certain information regarding the individual experience, qualifications, attributes and skills of our directors
and executive officers as well as brief statements of those aspects of our directors’ backgrounds that led us to conclude that they
are qualified to serve as directors.
Name
Age
Position
Executive Officers
Dr. Tiago Reis Marques
49
Chief Executive Officer and Director
Daniel Schneiderman
48
Chief Financial Officer
Non-Employee Directors
Prof. Lawrence Steinman
78
Executive Chairman and Co-Founder
Simon Dumesnil (1)(2)(3)
49
Director
Dr. Emer Leahy (1)(2)(3)
60
Director
Alfred Novak (1)(2)(3)
78
Director
(1)
Member of the Audit Committee.
(2)
Member of the Compensation Committee.
(3)
Member of the Nominating and Corporate Governance Committee.
Executive Officers
Each executive officer serves
at the discretion of our Board and holds office until his or her successor is duly elected and qualified or until his or her earlier resignation
or removal.
Dr. Tiago Reis Marques
(Chief Executive Officer and Director) has served as our Chief Executive Officer and member of our Board since August 2020. Dr. Marques
is also a senior clinical fellow at Imperial College London and a lecturer at the Institute of Psychiatry, Psychology and Neuroscience
(IoPPN) at King’s College London. The IoPPN is renowned globally, being ranked second in the world for psychology and psychiatry
by US News and Best Global Universities and is home to one of the largest centers for neuroscience research worldwide. Dr. Marques also
practices as a psychiatrist at Maudsley Hospital. His research is primarily focused on the mechanism of action of psychiatric medications
and novel treatment targets. During his career, he has obtained multiple awards for his research. Dr. Marques has authored or co-authored
over 100 scientific publications in peer-reviewed journals within the fields of psychiatry and neuroscience, has an h-index exceeding
45 and over 10,000 citations, and has co-authored international treatment guidelines and written book chapters, including the seminal,
“Neurobiology of Mental Illness.” We believe that Dr. Marques’s extensive medical and scientific background coupled
with his significant research and development achievements and clinical experience, makes him qualified to serve as our Chief Executive
Officer and a member of our Board.
62
Daniel Schneiderman (Chief
Financial Officer) is an experienced finance executive with over 24 years of experience in the areas of capital markets and finance
operations. Mr. Schneiderman has served as our Chief Financial Officer since October 11, 2022, and as a consultant to the Company from
July 1, 2022, through October 10, 2022. Prior to joining the Company, from January 2020 through February 2022 Mr. Schneiderman served
as Chief Financial Officer of First Wave BioPharma, Inc. (Nasdaq: FWBI), a clinical stage biopharmaceutical company specializing in the
development of targeted, non-systemic therapies for gastrointestinal (GI) diseases. Prior to joining First Wave, from November 2018 through
December 2019, Mr. Schneiderman served as Chief Financial Officer of Biophytis SA, (ENXTPA: ALBPS; Nasdaq: BPTS) and its U.S. subsidiary,
Biophytis, Inc., a European-based, clinical-stage biotechnology company focused on the development of drug candidates for age-related
diseases, with a primary focus on neuromuscular diseases. From February 2012 through August 2018, Mr. Schneiderman served as Vice President
of Finance, Controller and Secretary of MetaStat, Inc. (OTCQB: MTST), a publicly traded biotechnology company with a focus on Rx/Dx precision
medicine solutions to treat patients with aggressive (metastatic) cancer. From 2008 through February 2012, Mr. Schneiderman was Vice
President of Investment Banking at Burnham Hill Partners LLC, a boutique investment bank providing capital raising, advisory and merchant
banking services primarily in the healthcare and biotechnology industries. From 2004 through 2008, Mr. Schneiderman served in various
roles and increasing responsibilities, including as Vice President of Investment Banking at Burnham Hill Partners, a division of Pali
Capital, Inc. Previously, Mr. Schneiderman worked at H.C. Wainwright & Co., Inc. in 2004 as an investment banking analyst. Mr. Schneiderman
holds a bachelor’s degree in economics from Tulane University.
Non-Employee Directors
Prof. Lawrence Steinman
has served on our Board since August 2020. Prior to joining Pasithea, he served on the Board of Centocor from 1989 to 1998, the Board
of Neurocrine Biosciences from 1997 to 2005, the Board of Atreca from 2010 to 2019, the Board of BioAtla from 2016 to the present, and
the Board of Tolerion from 2013 to 2021. He is currently the George A. Zimmermann Endowed Chair in the Neurology Department at Stanford
University and previously served as the Chair of the Interdepartmental Program in Immunology at Stanford University Medical School from
2003 to 2011. He is an elected member of the National Academy of Medicine and the National Academy of Sciences. He also founded the Steinman
Laboratory at Stanford University, which is dedicated to understanding the pathogenesis of autoimmune diseases, particularly multiple
sclerosis and neuromyelitis optica. He received the Frederic Sasse Award from the Free University of Berlin in 1994, the Sen. Jacob Javits
Award from the U.S. Congress in 1988 and 2002, the John Dystel Prize in 2004 from the National MS Society in the U.S., the Charcot Prize
for Lifetime Achievement in Multiple Sclerosis Research in 2011 from the International Federation of MS Societies and the Anthony Cerami
Award in Translational Medicine by the Feinstein Institute of Molecular Medicine in 2015. He also received an honorary Ph.D. at the Hasselt
University in 2008 and from the University of Buenos Aires in 2022. He received his BA (physics) from Dartmouth College in 1968 and his
MD from Harvard University in 1973. He also completed a fellowship in chemical immunology at the Weizmann Institute (1974 - 1977) and
was an intern and resident at Stanford University Medical School (1973-1974; 1977-1980). We believe that Prof. Steinman is qualified to
serve on our Board due to his extensive background in medicine and his experience as a board member in the life sciences industry.
Simon Dumesnil has
served on our Board since April 2021. He is currently a Managing Partner and Director of Dunraven Capital Partners Limited, an investment
management advisory company incorporated in the U.K. that focuses on investments in Eastern European corporate distressed credits and
structured products. From 2013 to 2018, Mr. Dumesnil served as Managing Director and Head of the Structured Financing Group Americas at
UBS Securities LLC. In this role, he was responsible for managing the structured financing trading book in the USA and LATAM, overseeing
a portfolio of financing positions across various fixed income products including corporate syndicated and middle-market loans, corporate
bonds, real estate loans, and CMBS/RMBS/CLO/ABS, as well as LATAM Sovereign. Prior to this, Mr. Dumesnil was the Managing Director and
Co-Head of the Private-Side Structuring Group EMEA at UBS AG from 2010 to 2013. In these roles, he was responsible for arranging structured
solution transactions and acquisitions for the Financial Institutions Group (FIG) and Special Situation Group (SSG) and co-headed the
illiquid financing business. From 2009 to 2010, Mr. Dumesnil served as the Chief Investment Officer at Bluestone Capital Management, where
he managed investments in distressed assets across Europe. Between 2008 and 2009, Mr. Dumesnil was a Director at Lehman Brothers Holding
Inc., where he was responsible for restructuring and unwinding Lehman Brothers Special Financing Inc.’s derivative book post-bankruptcy.
From 2003 to 2008, Mr. Dumesnil was a Director at Lehman Brothers International (Europe). Mr. Dumesnil holds a Master of Science in Banking
and International Finance from Cass Business School and a Bachelor in Business and Administration from École des Hautes Études
Commerciales (HEC). Throughout his career, Mr. Dumesnil has advised on and underwritten corporate risk related to companies across various
industries and jurisdictions. He possesses extensive knowledge in corporate restructuring and capital structure optimization for companies
at different stages of their business life cycle. His experience as Chief Investment Officer during the launch and growth phases of a
financial services and technology company provides valuable insights for our Company. We believe that Mr. Dumesnil is qualified to serve
on our Board due to his extensive management and investment experience, as well as his expertise in corporate restructuring and capital
structure optimization.
63
Dr. Emer Leahy has
served on our Board since June 2021. Dr. Leahy received her Ph.D. in neuropharmacology from University College Dublin, Ireland in 1990,
and her MBA from Columbia University in 2000. She has been with PsychoGenics Inc., a preclinical CNS service company, since 1999 and is
currently serving as its chief executive officer and is responsible for compensation recommendations companywide. Prior to her appointment
as the chief executive officer, where she is responsible for compensation recommendations companywide. Prior to her appointment as chief
executive officer, she was the vice president of business development. Dr. Leahy is also the chief executive officer of PGI Drug Discovery
LLC, a company engaged in psychiatric drug discovery with five partnered clinical programs including one in Phase III. Additionally, Dr.
Leahy served as a member of both the compensation committee and the audit committee of Bright Minds Biosciences Inc. (NASDAQ: DRUG), a
biotech company, until April 2022. Since 2016, Dr. Leahy has served as a member of the board of directors of Intensity Therapeutics, Inc.
With more than 30 years of experience in drug discovery, clinical development and business development for pharmaceutical and biotechnology
companies, Dr. Leahy possesses extensive knowledge of technology assessment, licensing, mergers and acquisitions, and strategic planning.
She is also an Adjunct Associate Professor of Neuroscience at Mount Sinai School of Medicine. Dr. Leahy has also served on the Emerging
Companies Section Governing Board for the Board of the Biotechnology Industry Organization, the Business Review Board for the Alzheimer’s
Drug Discovery Foundation, and the Scientific Advisory Board of the International Rett Syndrome Foundation. She also currently serves
on the Board of PsychoGenics Inc, the Board of Intensity Therapeutics, and is the Chair of the Board of Trustees of BioNJ. We believe
that Dr. Leahy is qualified to serve on our Board due to her extensive pharmaceutical, biotechnology and business background, which provides
valuable insights and expertise to the Company.
Alfred Novak has been
a member of our Board since September 2022, bringing financial acumen and expertise in the pharmaceutical and medical device industries.
He has held leadership positions as a Chief Executive Officer and Chief Financial Officer of public and private companies and has served
on several boards of directors. Between October 2007 and June 2022, Mr. Novak served as a director, Audit Committee Chair, and Compensation
Committee member of LivaNova Plc (NASDAQ: LIVN) (and its predecessor company, Cyberonics, Inc.), a publicly held, medical device company.
Mr. Novak was actively involved in several acquisitions, disposals and start-up companies during his career. Mr. Novak has an MBA from
the Wharton School of the University of Pennsylvania with a concentration in Healthcare and Finance. He holds a BS from the United States
Merchant Marine Academy. We believe Mr. Novak is qualified to serve on our Board due to his extensive experience as a Chief Executive
Officer, in financial management, strategic planning, international operations, product development, regulatory process and commercialization
in the pharmaceutical and medical device industries.
Scientific Advisory Board
Rebecca Brown, M.D., Ph.D.
Dr. Rebecca Brown is a board-certified adult neuro-oncologist
who specializes in Neurofibromatosis (NF) and Schwannomatosis (SWN) genetic nerve tumor predisposition syndromes. She earned her Ph.D.
from The University of Texas at Austin (UT Austin) in Neuroscience studying the molecular genomics and behavioral outcomes of endocrine-disrupting
pollutants on females across multiple generations. Dr. Brown completed a post-doctoral fellowship at the Center for Strategic and Innovative
Technologies at UT Austin in human performance research and then earned her M.D. from UT Southwestern in 2013. She completed her intern
year at East Tennessee State University in 2014 and her neurology residency at Mount Sinai Hospital in NYC in 2017. She specialized in
neuro-oncology during a fellowship at Memorial Sloan Kettering Cancer Center (MSKCC) completed in 2019. She worked as an instructor at
MSKCC for 18 months prior to accepting a position as Assistant Professor and Director of the all-ages NF and SWN Clinic at The Mount Sinai
Health System in January 2021. In November 2024, Dr. Brown joined the University of Alabama (UAB) Department of Neurology as an associate
professor and is the Director of the adult NF and SWN clinic at UAB. Dr. Brown has experience on both sides of the bench in NF laboratory
research involving the RAS-RAF-MEK-ERK (MAPK) pathway, including genome editing, cell culture, xenografts, and clinical trials. Her particular
interest is in developing treatments for NF1-associated dermal tumors called cutaneous neurofibromas.
64
Luca Rastelli, Ph.D.
Dr. Rastelli is the Chief
Scientific Officer of Deepcure, an emerging biotech that uses AI-driven discovery to create better molecules and faster cures for every
disease-relevant protein target. Dr. Rastelli brings more than 25 years of oncology drug discovery and development experience, as well
as business development experience ranging from startups to large pharmaceutical companies. Most recently, Dr. Rastelli was Chief Scientific
Officer at Jubilant Therapeutics where he led all aspects of R&D for the company and was instrumental in bringing 2 compounds to the
clinic. Previously Dr. Rastelli was Chief Scientific Officer at Kleo Pharmaceuticals where he led the team that brough a CD38 targeting
compound based on Kleo’s novel ARM technology to the clinic for multiple myeloma. At BioXcel Therapeutics he was Vice President,
Oncology at where he helped bring the company to a successful IPO and he led a project focused on Neurofibromatosis type 2. Dr. Rastelli
has held multiple preclinical and clinical project leadership positions at Boston Scientifics, CuraGen, Sopherion and EMD Serono (Merck
Serono). Dr. Rastelli led the initial development of c-MET inhibitor TEPMETKO, approved for the treatment of METex14 positive NSCLC patients.
Dr. Rastelli was also part of the initial development of the immuno-oncology antibody BAVENCIO, a PDL-1 inhibitor approved for several
type of cancers. Dr. Rastelli received the American Brain Tumor Association’s 25th Anniversary Translational grant for his work
on Medulloblastoma tumors at the Department of Neuro-Oncology, MD Anderson Cancer Center. Dr. Rastelli is a named inventor on more than
10 issued patents and holds a Ph.D. in Molecular Biology from the University of Geneva.
James Lee Ph.D.
Dr. Lee is a Clinician Scientist Group Leader at
the Francis Crick Institute (London, UK) and an Honorary Consultant Gastroenterologist at the Royal Free Hospital. Dr. Lee is a clinician-scientist
with a longstanding focus on better understanding the biology of immune-mediated disease, and the translation of that knowledge for patient
benefit. He has clinical expertise in inflammatory bowel disease (IBD) and is also an active member of the UK and International IBD Genetics
Consortia. Dr. Lee completed medical training at the University of Oxford (2004) and undertook his Ph.D. at the University of Cambridge
as part of the inaugural Wellcome Trust Clinical PhD Programme (2008-2011). Following his Ph.D. in Ken Smith’s lab, Dr. Lee
completed clinical training in gastroenterology as a clinical lecturer (University of Cambridge), before being awarded a Wellcome
Trust Intermediate Clinical Fellowship in 2015. Dr. Lee spent 2 years of this award at Harvard University before returning to the University
of Cambridge in 2018 to establish a research group at the newly-opened Cambridge Institute for Therapeutic Immunology and Infectious Disease.
He joined the Francis Crick Institute as a Clinician Scientist Group Leader in 2021. Dr Lee has published over 50 research papers, including
first / senior author papers in Cell, Nature Genetics, Journal of Clinical Investigation, Gut and EMBO
Molecular Medicine, and co-authored papers in journals including Nature, Cell, Nature Immunology and Journal
of Experimental Medicine. In 2014, Dr. Lee was named as the inaugural “Young Gastroenterologist of the Year - Clinical
and Translational Science” by the British Society of Gastroenterology and has since been awarded the Julia Bodmer Award (European
Federation of Immunogenetics, 2017), the Sir Francis Avery-Jones Medal (British Society of Gastroenterology, 2018), and the United European
Gastroenterology Society Rising Star Award (2018). He is an editorial board member at Gut and Research Awards Panel member
for Crohn’s and Colitis UK.
Daniel R. Weinberger, M.D.
Dr. Weinberger is Director
and CEO of the Lieber Institute for Brain Development at the Johns Hopkins Medical Center and Professor of Psychiatry, Neurology, Neuroscience
and Human Genetics at the Johns Hopkins School of Medicine. He was formally Director of the Genes, Cognition, and Psychosis Program of
the Intramural Research Program, National Institute of Mental Health, National Institutes of Health in Bethesda, Maryland. He attended
college at the Johns Hopkins University and medical school at the University of Pennsylvanian and did residencies in psychiatry at Harvard
Medical School and in neurology at George Washington University. He is board certified in both psychiatry and neurology. Dr. Weinberger’s
research has focused on brain and genetic mechanisms involved in the pathogenesis and treatment of neuropsychiatric disorders, especially
schizophrenia. He was instrumental in focusing research on the role of abnormal brain development as a risk factor for schizophrenia.
He has identified a number of specific neural and molecular mechanisms of genetic risk for schizophrenia, and genetic effects that account
for variation in specific human cognitive functions and in human temperament. His recent work has focused on genetic and epigenetic regulation
of expression in human brain of genes associated with developmental brain disorders. In 2003, Science magazine highlighted the
genetic research of his lab as the second biggest scientific breakthrough of the year, second to the origins of the cosmos. He is the
recipient of many honors and awards, including the Sarnat International Prize of the National Academy of Medicine, The International Neuroscience
Prize of the Gertrud Reemtsma Foundation of the Max Planck Society, the NIH Directors Award, The Roche-Nature Medicine Neuroscience Award,
The William K. Warren Medical Research Institute Award, the Adolf Meyer Prize of the American Psychiatric Association, the Foundation’s
Fund Prize from the American Psychiatric Association, and the Lieber Prize of the Brain and Behavior Research Foundation. He is past president
of the Society of Biological Psychiatry, past President of the American College of Neuropsychopharmacology and has been elected to the
National Academy of Medicine of the National Academy of Sciences.
65
Board Composition
Our Board currently consists of five members. Under our Second Amended
and Restated Bylaws (the “Bylaws”), the number of directors who shall constitute the Board shall equal not less than one or
more than ten, as the Board may determine by resolution from time to time.
Board Elections
In accordance with the terms of our Second Amended and Restated Certificate
of Incorporation, as amended (the “Certificate of Incorporation”), and Bylaws, our Board is divided into three classes; Class I,
Class II and Class III, with each class serving staggered three-year terms. Upon the expiration of the term of a class of directors,
directors in that class will be eligible to be elected for a new three-year term at the annual meeting of stockholders in the year in
which their term expires. Our directors are divided among the three classes as follows:
● The
Class I director is Dr. Emer Leahy; her term will expire at the 2027 Annual Meeting of Stockholders;
●
The Class II directors are Alfred Novak and Simon Dumesnil; their terms will expire at the 2028 Annual Meeting of Stockholders; and
● The Class III directors
are Dr. Tiago Reis Marques and Prof. Lawrence Steinman; their terms will expire at the 2026 Annual Meeting of Stockholders.
We expect that any additional
directorships resulting from an increase in the number of directors will be distributed among the three classes so that, as nearly as
possible, each class will consist of one-third of the total number of directors. The division of our Board into three classes
with staggered three-year terms may delay or prevent a change of our management or a change in control.
Our Certificate of Incorporation
and Bylaws provide that the authorized number of directors may be changed only by resolution of our Board. Our Certificate of Incorporation
and Bylaws also provide that our directors may be removed only for cause, and that any vacancy on our Board, including a vacancy resulting
from an enlargement of our Board, may be filled only by vote of a majority of our directors then in office, even if less than a quorum,
or by a sole remaining director.
Board Leadership Structure
The positions of our Chairman
of the Board and Chief Executive Officer are separated. Separating these positions allows our Chief Executive Officer to focus on our
day-to-day business, while allowing the Chairman of the Board to lead our Board in its fundamental role of providing advice to and independent
oversight of management. Our Board recognizes the time, effort and energy that the Chief Executive Officer must devote to his position
in the current business environment, as well as the commitment required to serve as our Chairman, particularly as our Board’s oversight
responsibilities continue to grow. Our Board also believes that this structure ensures a greater role for the independent directors in
the oversight of our Company and active participation of the independent directors in setting agendas and establishing priorities and
procedures for the work of our Board. Our Board believes its administration of its risk oversight function has not affected its leadership
structure.
Our corporate governance guidelines
provide that, if the Chairman of the Board is a member of management or does not otherwise qualify as independent, the independent directors
of the Board may elect a lead director. The lead director’s responsibilities include, but are not limited to: presiding over all
meetings of the Board at which the chairman is not present, including any executive sessions of the independent directors; approving Board
meeting schedules and agendas; and acting as the liaison between the independent directors and the Chief Executive Officer and Chairman
of the Board. Our corporate governance guidelines further provide the flexibility for our Board to modify our leadership structure in
the future as it deems appropriate.
66
Role of the Board in Risk Oversight
One of the key functions of our Board is informed oversight of our
risk management process. Our Board does not have a standing risk management committee but rather administers this oversight function directly
through our Board as a whole, as well as through various standing committees of our Board that address risks inherent in their respective
areas of oversight. In particular, our Board is responsible for monitoring and assessing strategic risk exposure and our audit committee
(“Audit Committee”) has the responsibility to consider and discuss our major financial risk exposures and the steps our management
has taken to monitor and control these exposures, including guidelines and policies to govern the process by which risk assessment and
management is undertaken. Our Audit Committee also monitors compliance with legal and regulatory requirements. Our nominating and corporate
governance committee (“Nominating and Corporate Governance Committee”) monitors the effectiveness of our corporate governance
practices, including whether they are successful in preventing illegal or improper liability-creating conduct. Our compensation committee
(“Compensation Committee”) assesses and monitors whether any of our compensation policies and programs has the potential to
encourage excessive risk-taking. While each committee is responsible for evaluating certain risks and overseeing the management of such
risks, our entire Board is regularly informed through committee reports about such risks.
Board Committees
We currently have three committees of the Board and have adopted charters
for such committees: an Audit Committee, a Compensation Committee, and a Nominating and Corporate Governance Committee. The composition
and responsibilities of each committee are described below. Members serve on these committees until their resignation or until otherwise
determined by our Board. Each committee’s charter is available under the Governance section of our website at www.pasithea.com .
The reference to our website address does not constitute incorporation by reference of the information contained at or available through
our website, and you should not consider it to be a part of this Annual Report on Form 10-K.
Audit Committee . The Audit Committee’s responsibilities
include:
●
appointing, approving the compensation of, and assessing the independence of our registered public accounting firm;
●
overseeing the work of our registered public accounting firm, including through the receipt and consideration of reports from such firm;
●
reviewing and discussing with management and the registered public accounting firm our annual and quarterly financial statements and related disclosures;
●
coordinating our Board’s oversight of our internal control over financial reporting, disclosure controls and procedures and code of business conduct and ethics;
●
discussing our risk management policies;
●
meeting independently with our internal auditing staff, if any, registered public accounting firm and management;
●
reviewing and approving or ratifying any related person transactions; and
●
preparing the Audit Committee report required by SEC rules.
The members of our Audit Committee
are Simon Dumesnil (chairperson), Dr. Emer Leahy and Alfred Novak. All members of our Audit Committee meet the requirements for financial
literacy under the applicable rules and regulations of the SEC and Nasdaq. Our Board has determined that Simon Dumesnil is an audit committee
financial expert as defined under the applicable rules of the SEC and has the requisite financial sophistication as defined under the
applicable rules and regulations of Nasdaq. Under the rules of the SEC, members of the Audit Committee must also meet heightened independence
standards. Our Board has determined that Simon Dumesnil (chairperson), Dr. Emer Leahy and Alfred Novak are independent within the meaning
of the rules and regulations of Nasdaq and Rule 10A-3 under the Exchange Act.
The Audit Committee operates
under a written charter that satisfies the applicable standards of the SEC and Nasdaq.
67
Compensation Committee . The Compensation
Committee’s responsibilities include:
●
reviewing and approving, or recommending for approval by the Board, the compensation of our Chief Executive Officer and our other executive officers;
●
overseeing and administering our cash and equity incentive plans;
●
reviewing and making recommendations to our Board with respect to director’s compensation;
●
reviewing and discussing annually with management our “Compensation Discussion and Analysis,” to the extent required; and
●
preparing the annual Compensation Committee report required by SEC rules, to the extent required.
The members of our Compensation
Committee are Dr. Emer Leahy (chairperson), Alfred Novak and Simon Dumesnil. Each of the members of our Compensation Committee is independent
under the applicable rules and regulations of Nasdaq and is a “non-employee director” as defined in Rule 16b-3 promulgated
under the Exchange Act. The Compensation Committee operates under a written charter that satisfies the applicable standards of the SEC
and Nasdaq.
Nominating and Corporate Governance Committee .
The Nominating and Corporate Governance Committee’s responsibilities include:
●
identifying individuals qualified to become Board members;
●
recommending to our Board the persons to be nominated for election as directors and to each Board committee;
●
developing and recommending to our Board corporate governance guidelines, and reviewing and recommending to our Board proposed changes to our corporate governance guidelines from time to time; and
●
overseeing a periodic evaluation of our Board.
The members of our Nominating
and Corporate Governance Committee are Alfred Novak (chairperson), Dr. Emer Leahy and Simon Dumesnil. Each of the members of our Nominating
and Corporate Governance Committee is an independent director under the applicable rules and regulations of Nasdaq relating to Nominating
and Corporate Governance Committee independence. The Nominating and Corporate Governance Committee operates under a written charter that
satisfies the applicable standards of the SEC and Nasdaq.
Director Independence
Our Board has determined that Simon Dumesnil, Dr. Emer Leahy and Alfred
Novak are all “independent” as that term is defined under the rules of The Nasdaq Stock Market LLC, or the Nasdaq rules. Our
Board has determined that due to Dr. Tiago Reis Marques’ employment as an executive officer of the Company, he currently has a relationship
that would interfere with the exercise of independent judgment in carrying out the responsibilities of a director, such that he is not
“independent” as that term is defined under the Nasdaq rules. Our Board has also determined that beginning as of June
21, 2022, due to the Company’s transaction with Alpha-5, Prof. Lawrence Steinman has a relationship that would interfere with the
exercise of independent judgment in carrying out the responsibilities of a director, such that he is not “independent” as
that term is defined under the Nasdaq rules.
Compensation Committee Interlocks and Insider
Participation
No member of our Compensation
Committee is a current or former officer or employee. None of our executive officers served as a director or a member of a Compensation
Committee (or other committee serving an equivalent function) of any other entity, one of whose executive officers served as a director
or member of our Compensation Committee during the last completed fiscal year.
68
Corporate Code of Conduct and Ethics
Our Board has adopted a written code of business conduct and ethics
that applies to our directors, officers and employees, including our principal executive officer, principal financial officer, principal
accounting officer or controller, or persons performing similar functions. Copies of our corporate code of conduct and ethics are available,
without charge, upon request in writing to Pasithea Therapeutics Corp., 1111 Lincoln Road, Suite 500, Miami Beach, FL 33139, Attn: Secretary
and are posted on the investor relations section of our website, which is located at www.pasithea.com . The inclusion of our website
address in this Annual Report on Form 10-K does not include or incorporate by reference the information on our website into this Annual
Report on Form 10-K. We also intend to disclose any amendments to the Corporate Code of Conduct and Ethics, or any waivers of its requirements,
on our website.
Insider Trading Policies
We have adopted an insider trading policy that governs the purchase,
sale, and/or other transactions of our securities by our directors, officers and employees. A copy of our insider trading policy is filed
as Exhibit 19.1 to this Annual Report on Form 10-K. In addition, with regard to the Company’s trading in its own securities, it
is our policy to comply with the federal securities laws and the applicable exchange listing requirements in all respects.
ITEM 11. EXECUTIVE COMPENSATION
As an emerging growth
company under the JOBS Act, we have opted to comply with the executive compensation disclosure rules applicable to “smaller reporting
companies,” which require compensation disclosure for our principal executive officer and the two most highly compensated executive
officers (other than our principal executive officer) serving as executive officers at the end of our most recently completed fiscal
year (collectively, our “Named Executive Officers”). This section describes the executive compensation program in place for
our Named Executive Officers during the years ended December 31, 2025 and December 31, 2024, who are the individuals who served as our
principal executive officer and two most highly compensated executive officers.
This section discusses the
material components of the executive compensation program for our executive officers who are named in the “Summary Compensation
Table” below and the non-employee members of our Board.
Summary Compensation Table
Name
and Principal Position
Year
Salary
($)
Bonus
($)
Stock
Awards
($)
Option
Awards
($) (1)
All
Other
Compensation
($)
Total
($)
Tiago Reis Marques
(2)
2025
533,610
493,150
-
277,258
23,500
1,327,518
Chief Executive Officer
2024
450,000
-
22,241
167,818
-
640,059
Daniel Schneiderman (3)
2025
386,984
306,400
-
178,303
23,500
895,187
Chief Financial Officer
2024
330,000
-
-
100,223
-
430,223
Graeme Currie (4)
2025
-
-
-
-
-
-
Chief Development Officer
2024
386,535
-
-
48,276
-
434,811
(1) In
accordance with SEC rules, the amounts in this column reflect the fair value on the grant date of the option awards granted to the named
executive, calculated in accordance with ASC Topic 718. Stock options were valued using the Black-Scholes model. The grant-date fair
value does not necessarily reflect the value of shares which may be received in the future with respect to these awards. The grant-date
fair value of the stock options in this column is a non-cash expense for the Company that reflects the fair value of the stock options
on the grant date and therefore does not affect our cash balance.
(2)
Dr. Marques has served as a Director and Chief Executive Officer since August 2020. Total compensation for 2025 for Dr. Marques includes i) $277,258 for the issuance of stock options to purchase 493,341 shares of Common Stock in October 2025, and ii) $23,500 relating to the Company 401(k) matching contributions. Total compensation for 2024 for Dr. Marques includes i) $22,241 for stock awards representing the grant date fair value of the issuance of 4,168 shares of common stock pursuant to the vesting of RSUs originally issued in December 2021 and ii) $167,818 for the issuance of stock options to purchase 26,669 shares of Common Stock in March 2024.
(3)
Mr. Schneiderman was hired as Chief Financial Officer of the Company on October 11, 2022. Total compensation for 2025 for Mr. Schneiderman includes i) $178,303 for the issuance of stock options to purchase 317,266 shares of Common Stock in October 2025, and ii) $23,500 relating to the Company 401(k) matching contributions. Total compensation for 2024 for Mr. Schneiderman includes $100,223 for the issuance of stock options to purchase 15,927 shares of Common Stock in March 2024.
(4) Dr.
Currie resigned as Chief Development Officer effective as of November 15, 2024.
69
Employment Agreements with our Named Executive
Officers
Employment Agreement with Dr. Tiago Reis
Marques
On January 1, 2022, we entered
into an employment agreement with Dr. Marques. Under the terms of Dr. Marques’ employment agreement, he holds the position of Chief
Executive Officer and receives a base salary of $621,000 annually (effective January 1, 2026). In addition, Dr. Marques is eligible to
receive an annual bonus, with a target amount equal to fifty-five percent (55%) of Dr. Marques’ annual base salary. The actual amount
of each bonus will be determined by the sole discretion of our Compensation Committee and will be based upon both the Company’s
performance and Dr. Marques’ individual performance. Pursuant to the terms of his employment agreement, Dr. Marques is also eligible
to participate in all incentive and deferred compensation programs available to other executives or officers of the Company, and will
be eligible to participate in any employee benefit plans and equity plans that we may adopt, which plans may be amended by the Company
from time to time in its sole discretion.
Pursuant to Dr. Marques’
employment agreement, Dr. Marques was paid $100,000 as a sign on bonus. We also issued to Dr. Marques stock options to purchase 10,000
shares of Common Stock under our 2021 Incentive Plan, with one-third of the total shares vesting on the 12-month anniversary of the grant
date, and the remainder vesting in equal quarterly installments thereafter. Further, we issued to Dr. Marques Restricted Stock Units exercisable
for 10,000 shares of Common Stock, with one-third of the total shares underlying the RSUs vesting upon the 12-month anniversary of the
grant date, with the remainder vesting in equal quarterly installments thereafter.
We may terminate Dr. Marques’ employment at any time with or
without Cause (as that term is defined in Dr. Marques’ employment agreement) and with or without advance notice to Dr. Marques,
and Dr. Marques may terminate his employment at any time for any reason upon providing 90 days’ written notice to the Company.
In the event we terminate
Dr. Marques’ employment without Cause, we will pay Dr. Marques the equivalent of 12 months of his base annual salary in effect as
of the date of termination, subject to standard payroll deductions and withholdings and Dr. Marques’ executing a release of claims
against the Company. If we terminate Dr. Marques’ employment for any other reason, Dr. Marques will receive no compensation other
than what he has earned at the time of the termination, and he will not be entitled to any severance benefits.
Employment Agreement with Daniel Schneiderman
On October 11, 2022, we entered
into an employment agreement with Mr. Schneiderman. Under the terms of Mr. Schneiderman’ employment agreement, he holds the position
of Chief Financial Officer and receives a base salary of $456,000 annually (effective January 1, 2026). In addition, Mr. Schneiderman
is eligible to receive an annual bonus, with a target amount equal to forty percent (40%) of Mr. Schneiderman’s annual base salary.
The actual amount of each bonus will be determined by the sole discretion of our Compensation Committee and will be based upon both the
Company’s performance and Mr. Schneiderman’s individual performance. Pursuant to the terms of his employment agreement, Mr.
Schneiderman is also eligible to participate in all incentive and deferred compensation programs available to other executives or officers
of the Company, and will be eligible to participate in any employee benefit plans and equity plans that we may adopt, which plans may
be amended by the Company from time to time in its sole discretion.
Pursuant to Mr. Schneiderman’s
employment agreement, Mr. Schneiderman was paid $30,000 as a sign on bonus. We also issued to Mr. Schneiderman stock options to purchase
15,000 shares of Common Stock under our 2021 Incentive Plan, with one-third of the total shares vesting on the one year anniversary of
the grant date, one-third of the total shares vesting on the two year anniversary of the grant date, and one-third of the total shares
vesting on the three year anniversary of the grant date.
We may terminate Mr. Schneiderman’s
employment at any time with or without Cause (as that term is defined in Mr. Schneiderman’s employment agreement) and with or without
advance notice to Mr. Schneiderman, and Mr. Schneiderman may terminate his employment at any time for any reason upon providing 60 days’
written notice to the Company.
In the event we terminate
Mr. Schneiderman’s employment without Cause, we will pay Mr. Schneiderman the equivalent of six months of his base annual salary
in effect as of the date of termination, subject to standard payroll deductions and withholdings and Mr. Schneiderman’s executing
a release of claims against the Company. His stock options will also accelerate and fully vest on his termination date. If we terminate
Mr. Schneiderman’s employment for any other reason, Mr. Schneiderman will receive no compensation other than what he has earned
at the time of the termination and he will not be entitled to any severance benefits.
70
Outstanding Equity Awards at Fiscal Year-End
The following table summarizes,
for each of our Named Executive Officers, the number of shares of our Common Stock underlying outstanding stock options held as of December
31, 2025:
Option Awards
Stock Awards
Name
Grant Date
Number of
Shares
Underlying
Unexercised
Options (#)
Exercisable
Number of
Shares
Underlying
Unexercised
Options (#)
Unexercisable
Option
Exercise
Price ($)
Option
Expiration
Date
Number of
Units of
Stock
That Have
Not Vested
Market
Value of
Units of
Stock That
Have Not
Vested
Tiago Reis Marques,
(1)
12/20/2021
10,000
-
$ 28.80
12/20/2031
-
$ -
Chief Executive Officer
(2)
03/01/2024
20,419
6,250
$ 8.13
03/01/2034
-
$ -
(3)
10/24/2025
-
493,341
$ 0.72
10/24/2035
-
$ -
Daniel Schneiderman,
(4)
10/11/2021
15,000
-
$ 25.20
10/11/2031
-
$ -
Chief Financial Officer
(5)
03/01/2024
11,760
4,167
$ 8.13
03/01/2034
-
$ -
(6)
10/24/2025
-
317,266
$ 0.72
10/24/2035
-
$ -
Graeme Currie,
-
-
-
$ -
-
-
$ -
Chief Development Officer
-
-
-
$ -
-
-
$ -
(1) Under the terms of Dr. Marques’ Executive Employment Agreement,
on December 20, 2021, he received (i) a grant of 10,000 stock options at an exercise price equal to the closing price of the Company’s
Common Stock on the grant date and (ii) a grant of 10,000 restricted stock units (“RSUs”). Dr. Marques’ stock options
and RSUs each vested over three years, with one-third vesting 12 months after the grant date, and the remainder vesting in equal tranches
quarterly for two years thereafter.
(2) Under
the terms of the Company’s 2023 Incentive Plan (as defined below), Dr. Marques received a grant of 26,669 stock options at an exercise
price equal to the closing price of the Company’s Common Stock on the grant date. 11,669 shares vested immediately, 5,000 shares
vested on February 28, 2025, and then 10,000 shares vest in equal quarterly tranches for each of the two years thereafter.
(3) Under
the terms of the Company’s 2023 Incentive Plan, Dr. Marques received a grant of 493,341 stock options at an exercise price equal
to the closing price of the Company’s Common Stock on the grant date. One-third of the shares will vest on the one-year anniversary
of the grant date, and the remaining shares will vest in equal quarterly installments thereafter for the next two years.
(4) Under
the terms of Mr. Schneiderman’s Executive Employment Agreement, on October 11, 2022, he received a grant of 15,000 stock options
at an exercise price equal to the closing price of the Company’s Common Stock on the grant date. Mr. Schneiderman’s stock
options vested over three years, with one-third vesting one year after the grant date, one-third vesting two years after the grant date
and the one-third vesting three years after the grant date.
(5) Under
the terms of the Company’s 2023 Incentive Plan, Mr. Schneiderman received a grant of 15,927 stock options at an exercise price
equal to the closing price of the Company’s Common Stock on the grant date. 5,927 shares vested immediately, 3,334 shares vested
on February 28, 2025, and then 6,666 shares vest in equal quarterly tranches for each of the two years thereafter.
(6) Under
the terms of the Company’s 2023 Incentive Plan, Mr. Schneiderman received a grant of 317,266 stock options at an exercise price
equal to the closing price of the Company’s Common Stock on the grant date. One-third of the shares will vest on the one-year anniversary
of the grant date, and the remaining shares will vest in equal quarterly installments thereafter for the next two years.
There were no option exercises by our Named Executive Officers during
our fiscal years ended December 31, 2025, or 2024.
71
Incentive Award Plans
2023 Incentive Plan
On October 6, 2023, our
Board adopted the Company’s 2023 Stock Incentive Plan (as amended, the “2023 Incentive Plan”), and our stockholders
approved the 2023 Stock Incentive Plan at our 2023 Annual Meeting of Stockholders. As of stockholder approval of the 2023 Incentive Plan,
no new grants of awards were made under the Pasithea Therapeutics Corp. 2021 Stock Incentive Plan (the “2021 Incentive Plan”)
and all new grants of awards have been and will continue to be made under the 2023 Incentive Plan. All unused shares of Common Stock reserved
under our 2021 Incentive Plan and shares from outstanding awards that are canceled or forfeited under the 2021 Incentive Plan will be
rolled over for issuance under the 2023 Incentive Plan.
On September 3, 2025, at our 2025 Annual Meeting of Stockholders, our
stockholders approved an amendment (the “First Plan Amendment”) to our 2023 Stock Incentive Plan increasing the number of
shares of Common Stock authorized for issuance under the 2023 Stock Incentive Plan by 1,750,000 shares to 2,014,221 shares. The First
Plan Amendment became effective following its approval by our stockholders. Further, on January 28, 2026, at a Special Meeting of Stockholders,
our stockholders approved an additional amendment (the “Second Plan Amendment”) to our 2023 Stock Incentive Plan, as amended
by the First Plan Amendment, increasing the number of shares of Common Stock authorized for issuance under the 2023 Stock Incentive Plan,
as amended by the First Plan Amendment, by 11,985,779 shares to 14,000,000 shares. The Second Plan Amendment became effective following
its approval by our stockholders. No other modifications were made to the 2023 Incentive Plan.
The following description of the material terms of the 2023 Incentive
Plan is intended to be a summary only. This summary is qualified in its entirety by the full text of the 2023 Incentive Plan, a copy of
which, along with the amendments thereto, are filed as exhibits to this Annual Report on Form 10-K and incorporated herein by reference.
Administration. The 2023 Incentive Plan is administered by the Compensation Committee.
However, the entire Board may act in lieu of the Compensation Committee on any manner. The Compensation Committee has authority, in its
discretion, to approve the persons to whom awards may be granted, to make any combination of awards to participants, to accelerate the
exercisability or vesting of an award and to determine the specific terms and conditions of each award, subject to the provisions of the
2023 Incentive Plan. The Compensation Committee may also approve rules and regulations for the administration of the 2023 Incentive Plan
and amendments or modifications of outstanding awards (except that options and Stock Appreciation Rights (“SARs”) cannot be
repriced without shareholder approval). The Compensation Committee may delegate authority to the Chief Executive Officer and/or other
officers to grant awards to employees (other than themselves), subject to applicable law and the 2023 Incentive Plan. No awards may be
made under the 2023 Incentive Plan on or after the tenth anniversary of the date of original Board approval of the 2023 Incentive Plan
(the “Expiration Date”), but the 2023 Incentive Plan will continue thereafter while previously granted awards remain outstanding.
Eligibility. Persons eligible to receive awards under the 2023 Incentive Plan are
all employees, officers, directors, consultants, other advisors and other individual service providers of our Company and our subsidiaries,
who, in the opinion of the Compensation Committee, are in a position to contribute to the success and growth of the Company, or any person
who is determined by the Compensation Committee to be a prospective employee, officer, director, consultant, advisor or other individual
service provider of our Company or any subsidiary. Notwithstanding the foregoing, only Company employees are eligible to receive grants
of “incentive stock options” (“ISOs”) that meet the requirements of Section 422 of the Code. As of December 31,
2025, the Company and its subsidiaries had a total of five employees (including two officers) and four non-employee directors. In
accordance with our Bylaws, directors who are serving the Company as employees and who receive compensation for their services as such,
shall not be eligible to receive any other compensation under the 2023 Incentive Plan for their services as directors of the Company.
None of our subsidiaries have employees and none of the officers and directors of our subsidiaries are eligible for awards under the 2023
Incentive Plan other than those who are eligible as officers or directors of the Company. As of December 31, 2025, no person is eligible
to participate as a result of a determination by the Compensation Committee that that person is a prospective employee, officer, director,
consultant, advisor or other individual service provider of the Company or any subsidiary. As awards under the 2023 Incentive Plan are
within the discretion of the Compensation Committee, the Company cannot determine how many individuals in each of the categories described
above will receive awards.
Shares Subject to the
2023 Incentive Plan. The Board has reserved for issuance under the 2023 Incentive Plan (i) 125,000 shares
of Common Stock (after adjustment for the reverse stock split we effected on January 2, 2024), (ii) such number of unused shares
of Common Stock reserved under the 2021 Incentive Plan as of the date stockholders initially approved the 2023 Incentive Plan, (iii) a
total of 73,082 shares of Common Stock that were added pursuant to the 2023 Incentive Plan’s “evergreen” provision described
below, (iv) a total of 1,750,000 shares of Common Stock that were added pursuant to the First Plan Amendment and (v) a total of 11,985,779
shares of Common Stock that were added pursuant to the Second Plan Amendment (subsections (i), (ii), (iii), (iv) and (v) together,
the “Share Reserve”). All such shares of Common Stock reserved for issuance under the 2023 Incentive Plan may, but need not,
be issued in respect of ISOs. In addition, shares of our Common Stock that relate to any outstanding grants or awards under the 2021 Incentive
Plan as of the date stockholders initially approved the 2023 Incentive Plan that are forfeited, cancelled or otherwise lapse in accordance
with applicable plan terms or are surrendered in payment of the exercise price and/or withholding taxes shall be rolled into the 2023
Incentive Plan and added to the Share Reserve (but not issued in respect of ISOs).
72
Under the 2023 Incentive Plan’s “evergreen” provision,
the number of shares of Common Stock available for issuance under the 2023 Incentive Plan will automatically increase on January 1 st of
each year until the Expiration Date, in an amount equal to three percent (3%) of the total number of shares of our Common Stock outstanding
on the December 31 st of the preceding calendar year, unless the Board takes action prior thereto to provide that
there will not be an increase in the Share Reserve for such year or that the increase in the Share Reserve for such year will be of a
lesser number of shares of Common Stock than would otherwise occur. None of the additional shares of Common Stock available for issuance
pursuant to the 2023 Incentive Plan’s “evergreen” provision for years beginning in 2027 and after, if any, shall be
issued in respect of ISOs.
If any option or SAR granted
under the 2023 Incentive Plan terminates without having been exercised in full or if any award is forfeited, or if shares of Common Stock
are withheld to cover withholding taxes on options or other awards or applied to the payment of the exercise price of an option or purchase
price of an award, the number of shares of Common Stock as to which such option or award was forfeited, withheld or paid, will be available
for future grants under the 2023 Incentive Plan. Awards settled in cash will not count against the number of shares available for issuance
under the 2023 Incentive Plan.
The number of shares of Common
Stock authorized for issuance under the 2023 Incentive Plan and the foregoing share limitations are subject to customary adjustment for
stock splits, stock dividends or similar transactions.
Director Compensation. The
2023 Incentive Plan provides for an annual limit on non-employee director compensation of $500,000, increased to $750,000 in the
fiscal year of a non-employee director’s initial service as a non-employee member of the Board. This limit applies to
the sum of both equity grants that could be awarded to non-employee directors during a fiscal year (based on their value under ASC
Topic 718 on the grant date) and cash compensation, such as cash retainers and meeting fees earned during a fiscal year. Notwithstanding
the foregoing, the Board reserves the right to make an exception to these limits due to extraordinary circumstances without the participation
of the affected director receiving additional compensation.
Terms and
Conditions of Stock Options. Options granted under the 2023 Incentive Plan may be either ISOs or “nonstatutory
stock options” that do not meet the requirements of Section 422 of the Code. The Compensation Committee will determine
the exercise price of options granted under the 2023 Incentive Plan. The exercise price of stock options may not be less than the
fair market value per share of our Common Stock on the date of grant (or 110% of fair market value in the case of ISOs granted to a
ten-percent stockholder).
If on the date of grant the Common Stock is listed on a stock exchange
or is quoted on the automated quotation system of Nasdaq, the fair market value will generally be the closing sale price on the date of
grant (or the last trading day before the date of grant if no trades occurred on the date of grant). If no such prices are available,
the fair market value will be determined in good faith by the Compensation Committee based on the reasonable application of a reasonable
valuation method. On December 31, 2025, the closing sale price of a share of our Common Stock on The Nasdaq Capital Market was $1.29.
No option may be exercisable
for more than ten years (five years in the case of an ISO granted to a ten-percent stockholder) from the date of grant.
Options granted under the 2023 Incentive Plan will be exercisable at such time or times as the Compensation Committee prescribes at the
time of grant. Unless otherwise provided by the Compensation Committee, no option will provide for vesting or exercise earlier than one
year after the date of grant. No employee may receive ISOs that first become exercisable in any calendar year in an amount exceeding $100,000.
The Compensation Committee may, in its discretion, permit a holder of a nonstatutory option to exercise the option before it has otherwise
become exercisable, in which case the shares of our Common Stock issued to the recipient will continue to be subject to the vesting requirements
that applied to the option before exercise.
Generally, the option price
may be paid in cash or by certified check, bank draft or money order. The Compensation Committee may permit other methods of payment,
including (a) through delivery of shares of our Common Stock having a fair market value equal to the purchase price, (b) by
a full recourse, interest bearing promissory note having such terms as the Compensation Committee may permit, or (c) a combination
of these methods, as set forth in an award agreement or as otherwise determined by the Compensation Committee. The Compensation Committee
is authorized to establish a cashless exercise program and to permit the exercise price (or tax withholding obligations) to be satisfied
by reducing from the shares otherwise issuable upon exercise a number of shares having a fair market value equal to the exercise price.
73
No option may be transferred
other than by will or by the laws of descent and distribution, and during a recipient’s lifetime an option may be exercised only
by the recipient. However, the Compensation Committee may permit the holder of a nonstatutory option to transfer the award to immediate
family members or a family trust for estate planning purposes. The Compensation Committee will determine the extent to which a holder
of a stock option may exercise the option following termination of service with us.
Stock Appreciation Rights. The
Compensation Committee may grant SARs independent of or in connection with an option. The Compensation Committee will determine the other
terms applicable to SARs. Unless otherwise provided by the Compensation Committee, no SAR will provide for vesting or exercise earlier
than one year after the date of grant. The exercise price per share of a SAR will not be less than 100% of the fair market value of a
share of our Common Stock on the date of grant, as determined by the Compensation Committee. The maximum term of any SAR granted under
the 2023 Incentive Plan is ten years from the date of grant. Generally, each SAR will entitle a participant upon exercise to an amount
equal to:
● the
excess of the fair market value on the exercise date of one share of our Common Stock over the exercise price, multiplied by
● the
number of shares of Common Stock covered by the SAR.
Payment may be made in shares
of our Common Stock, in cash, or partly in Common Stock and partly in cash, all as determined by the Compensation Committee.
Restricted Stock and
Restricted Stock Units. The Compensation Committee may award restricted Common Stock and/or restricted stock units under
the 2023 Incentive Plan. Restricted stock awards consist of shares of Common Stock that are transferred to a participant subject to restrictions
that may result in forfeiture if specified conditions are not satisfied. Restricted stock units confer the right to receive shares of
our Common Stock, cash, or a combination of shares of Common Stock and cash, at a future date upon or following the attainment of certain
conditions specified by the Compensation Committee. The restrictions and conditions applicable to each award of restricted stock or restricted
stock units may include performance-based conditions. Unless otherwise provided by the Compensation Committee, no award of restricted
stock or restricted stock units will provide for vesting earlier than one year after the date of grant. Dividends or distributions with
respect to restricted stock may be paid to the holder of the shares as and when dividends are paid to stockholders or at the time that
the restricted stock vests, as determined by the Compensation Committee. If any dividends or distributions are paid in stock before the
restricted stock vests, they will be subject to the same restrictions. Dividend equivalent amounts may be deemed reinvested in additional
restricted stock units or paid with respect to restricted stock units either when cash dividends are paid to stockholders or when the
units vest. Unless the Compensation Committee determines otherwise, holders of restricted stock will have the right to vote on the shares.
Performance Shares and
Performance Units. The Compensation Committee may award performance shares and/or performance units under the 2023 Incentive
Plan to any eligible employee or other individual service provider other than a non-employee director of the Board. Performance shares
and performance units are awards, denominated in either shares of Common Stock or U.S. dollars, which are earned during a specified
performance period subject to the attainment of performance criteria, as established by the Compensation Committee. The Compensation Committee
will determine the restrictions and conditions applicable to each award of performance shares and performance units.
Incentive Bonus Awards. The
Compensation Committee may grant incentive bonus awards under the 2023 Incentive Plan from time to time. The terms of incentive bonus
awards will be set forth in award agreements. Each award agreement will have such terms and conditions as the Compensation Committee determines,
including performance goals and the amount of payment based on achievement of such goals. Incentive bonus awards are payable in cash and/or
shares of our Common Stock.
74
Other Stock-Based and Cash-Based Awards. The
Compensation Committee may award other types of equity-based or cash-based awards under the 2023 Incentive Plan, including the
grant or offer for sale of shares of our Common Stock that do not have vesting requirements and the right to receive one or more cash
payments subject to satisfaction of such conditions as the Compensation Committee may impose.
Effect of Certain Corporate
Transactions. The Compensation Committee may, at the time of the grant of an award provide for the effect of a Change in
Control (as defined in the 2023 Incentive Plan) on any award, including (i) accelerating or extending the time periods for exercising,
vesting in, or realizing gain from any award, (ii) eliminating or modifying the performance or other conditions of an award, or (iii) providing
for the cash settlement of an award for an equivalent cash value, as determined by the Compensation Committee. The Compensation Committee
may, in its discretion and without the need for the consent of any recipient of an award, also take one or more of the following actions
contingent upon the occurrence of a Change in Control: (a) cause any or all outstanding options and SARs to become immediately exercisable,
in whole or in part; (b) cause any other awards to become non-forfeitable, in whole or in part; (c) cancel any option
or SAR in exchange for a substitute option; (d) cancel any award of restricted stock, restricted stock units, performance shares
or performance units in exchange for a similar award of the capital stock of any successor corporation; (e) redeem any restricted
stock for cash and/or other substitute consideration with a value equal to the fair market value of an unrestricted share of our Common
Stock on the date of the change in control; (f) cancel any awards in exchange for cash and/or other property equal to the amount,
if any, that would have been attained upon the exercise of such award or realization of rights upon a change in control, but if the change
in control consideration with respect to any option or SAR does not exceed its exercise price, the option or SAR may be canceled without
payment of any consideration; or (g) take any other action the Compensation Committee deems necessary or appropriate to carry out
the terms of any definitive agreement controlling the terms and conditions of the Change in Control.
Clawback/Recoupment. Awards
granted under the 2023 Incentive Plan will be subject to the requirement that the awards be forfeited or amounts repaid to the Company
after they have been distributed to the participant (i) to the extent set forth in an award agreement or (ii) to the extent
covered by any clawback or recapture policy adopted by the Company from time to time, or any applicable laws that impose mandatory forfeiture
or recoupment, under circumstances set forth in such applicable laws.
Amendment, Termination. Our
Board may at any time amend, suspend or terminate the 2023 Incentive Plan for the purpose of satisfying the requirements of the Code,
or other applicable law or regulation or for any other legal purpose, provided that, without the consent of our stockholders, the Board
may not (i) increase the number of shares of Common Stock available under the 2023 Incentive Plan, (ii) change the group of
individuals eligible to receive awards, or (iii) extend the term of the 2023 Incentive Plan.
Indemnification Agreements
We have entered into indemnification agreements with each of our directors
and executive officers. These agreements, among other things, require us or will require us to indemnify each director and executive officer
to the fullest extent permitted by Delaware law, including indemnification of expenses such as attorneys’ fees, judgments, fines
and settlement amounts incurred by the director or executive officer in any action or proceeding, including any action or proceeding by
or in right of us, arising out of the person’s services as a director or executive officer. For further information, see “– Limitations
on Liability and Indemnification Matters ” below.
Policies and Procedures for Related Person
Transactions
Our Board has adopted a written related person transaction policy,
setting forth the policies and procedures for the review and approval or ratification of related person transactions. This policy covers,
with certain exceptions as set forth in Item 404 of Regulation S-K under the Securities Act, any transaction, arrangement or relationship,
or any series of similar transactions, arrangements or relationships, in which we were or are to be a participant, where the amount involved
will be the lesser of $120,000 or 1% of the average of our total assets at year-end for the last two completed fiscal years, in any fiscal
year and a related person had, has or will have a direct or indirect material interest, including without limitation, purchases of goods
or services by or from the related person or entities in which the related person has a material interest, indebtedness, guarantees of
indebtedness and employment by us of a related person. In reviewing and approving any such transactions, our Audit Committee is tasked
to consider all relevant facts and circumstances, including, but not limited to (i) whether the transaction is on terms comparable
to those that could be obtained in an arm’s length transaction with an unrelated party; (ii) the extent of the related person’s
interest in the transaction; (iii) the benefits to the Company; (iv) the impact on a director’s independence in the event
the related person is a director, an immediately family member of a director or an entity in which a director is a partner, stockholder or
executive officer; (v) the availability of other sources for comparable products or services; (vi) the terms of the transaction;
and (vii) the terms available to unrelated third parties.
75
All related-party transactions
may only be consummated if our Audit Committee has approved or ratified such transaction in accordance with the guidelines set forth in
the policy. Any member of the Audit Committee who is a related person with respect to a transaction under review will not be permitted
to participate in the deliberations or vote respecting approval or ratification of the transaction. However, such director may be counted
in determining the presence of a quorum at a meeting of the Audit Committee that considers the transaction.
Limitations on Liability and Indemnification
Matters
Our Certificate of Incorporation
limits our directors’ liability to the fullest extent permitted under Delaware law, which prohibits our Certificate of Incorporation
from limiting the liability of our directors for the following:
●
any breach of the director’s duty of loyalty to us or our stockholders;
●
acts or omissions not in good faith or that involve intentional misconduct or a knowing violation of law;
●
unlawful payment of dividends or unlawful stock repurchases or redemptions; or
●
any transaction from which the director derived an improper personal benefit.
If Delaware law is amended
to authorize corporate action further eliminating or limiting the personal liability of a director, then the liability of our directors
will be eliminated or limited to the fullest extent permitted by Delaware law, as so amended.
Our Bylaws provide that we
indemnify our directors and officers to the fullest extent permitted under Delaware law and that we shall have the power to indemnify
our employees and agents to the fullest extent permitted by law. Our Bylaws also permit us to secure insurance on behalf of any officer,
director, employee or other agent for any liability arising out of his or her actions in this capacity, regardless of whether we would
have the power to indemnify such person against such expense, liability or loss under the DGCL.
We have entered into indemnification
agreements with our directors and officers, in addition to indemnification provided for in our Bylaws. These agreements, among other things,
provide for indemnification of our directors and officers for expenses, including attorneys’ fees, judgments, fines and settlement
amounts incurred by such persons in any action or proceeding arising out of this person’s services as a director or officer or at
our request. We believe that these provisions in our Certificate of Incorporation and Bylaws and indemnification agreements are necessary
to attract and retain qualified persons as directors and executive officers.
The above description of the
limitation of liability and indemnification provisions of our Certificate of Incorporation, our Bylaws and our indemnification agreements
is not complete and is qualified in its entirety by reference to these documents, each of which is filed as an exhibit to this Annual
Report on Form 10-K.
The limitation of liability
and indemnification provisions in our Certificate of Incorporation and Bylaws may discourage stockholders from bringing a lawsuit against
our directors for breach of their fiduciary duties. They may also reduce the likelihood of derivative litigation against directors and
officers, even though an action, if successful, might benefit us and our stockholders. A stockholder’s investment may be harmed
to the extent we pay the costs of settlement and damage awards against directors and officers pursuant to these indemnification provisions.
Insofar as indemnification
for liabilities under the Securities Act may be permitted to directors, officers or persons controlling us pursuant to the foregoing provisions,
we have been informed that in the opinion of the SEC such indemnification is against public policy as expressed in the Securities Act
and is therefore unenforceable. There is no pending litigation or proceeding naming any of our directors or officers as to which indemnification
is being sought, nor are we aware of any pending or threatened litigation that may result in claims for indemnification by any director
or officer.
76
Director Compensation
The below table sets forth for each non-employee director that served
as a director during the year ended December 31, 2025, certain information concerning his or her compensation for the year ended December
31, 2025. Directors who are also our employees, namely Dr. Marques, are not compensated for serving on the Board. Dr. Marques’ compensation
is set forth in the Summary Compensation Table above and he will not receive any additional compensation for his service as a director.
Year Ended December 31, 2025
Name
Fees
Earned or
Paid in
Cash
($)
Stock
Awards
($)
Option
Awards
($) (1)
Non-equity
Incentive
Plan
Compensation
($)
Nonqualified
Deferred
Compensation
Earnings
($)
All Other
Compensation
($)
Total
($) (2)
Professor Lawrence Steinman
(3)
208,751
-
136,517
-
-
-
345,268
Simon Dumesnil
(4)
65,000
-
24,117
-
-
-
89,117
Dr. Emer Leahy
(5)
60,000
-
24,117
-
-
-
84,117
Alfred Novak
(6)
80,000
-
24,117
-
-
-
104,117
(1) In
accordance with SEC rules, the amounts in this column reflect the fair value on the grant date of the option awards granted to the named
executive, calculated in accordance with ASC Topic 718. Stock options were valued using the Black-Scholes model. The grant-date fair
value does not necessarily reflect the value of shares which may be received in the future with respect to these awards. The grant-date
fair value of the stock options in this column is a non-cash expense for the Company that reflects the fair value of the stock options
on the grant date and therefore does not affect our cash balance. The fair value of the stock options will likely vary from the actual
value the holder receives because the actual value depends on the number of options exercised and the market price of our Common Stock
on the date of exercise. For a discussion of the assumptions made in the valuation of the stock options, see Note 5 (Stockholders’
Equity) to our financial statements, which are included in this Annual Report on Form 10-K. The aggregate number of shares of Common
Stock underlying stock options outstanding as of December 31, 2025, held by each of Prof. Lawrence Steinman, Simon Dumesnil, Dr. Emer
Leahy and Alfred Novak was 255,413, 55,413, 55,413 and 52,913, respectively.
(2) All directors receive reimbursement for reasonable out of pocket
expenses in attending Board meetings and for participating in our business.
(3) Under the terms of the Company’s 2023 Incentive Plan, Prof Steinman
received a grant of 242,913 stock options at an exercise price of $0.715 per share, equal to the closing price of the Company’s
Common Stock on the grant date.
(4) Under the terms of the Company’s 2023 Incentive Plan, Mr. Dumesnil
received a grant of 42,913 stock options at an exercise price of $0.715 per share, equal to the closing price of the Company’s
Common Stock on the grant date.
(5) Under the terms of the Company’s 2023 Incentive Plan, Dr. Leahy
received a grant of 42,913 stock options at an exercise price of $0.715 per share, equal to the closing price of the Company’s
Common Stock on the grant date.
(6) Under the terms of the Company’s 2023 Incentive Plan, Mr. Novak
received a grant of 42,913 stock options at an exercise price of $0.715 per share, equal to the closing price of the Company’s
Common Stock on the grant date. $20,000 of cash fees paid in 2025 were from accrued and unpaid fees earned in 2024.
77
Compensation Policy for Non-Employee Directors.
The material terms of the non-employee
director compensation program, as it is currently contemplated, are summarized below.
The non-employee director compensation program provides for annual
retainer fees and/or long-term equity awards for our non-employee directors. Each non-employee director is eligible to receive an annual
retainer of $50,000 plus an additional (i) $10,000 for serving as Chair of the Compensation Committee or the Nominating and Corporate
Governance Committee or (ii) $15,000 (effective as of January 1, 2025) for serving as Chair of the Audit Committee. A non-employee director
serving as Chairman of the Board is eligible to receive an additional annual retainer of $35,000 (effective as of October 1, 2025). Additionally,
upon joining the Board, non-employee directors are eligible to receive stock options to purchase 5,000 shares of Common Stock, with 50%
of the shares subject to the options vesting after the first year of service and 50% vesting after the second year.
Compensation under our non-employee
director compensation policy is subject to the annual limits on non-employee director compensation set forth in the 2023 Incentive Plan,
as described above. Our Board or an authorized committee may modify the non-employee director compensation program from time to time in
the exercise of its business judgment, taking into account such factors, circumstances and considerations as it shall deem relevant from
time to time, subject to the annual limit on non-employee director compensation set forth in the 2023 Incentive Plan. As provided in the
2023 Incentive Plan, our Board or its authorized committee may make exceptions to this limit for individual non-employee directors in
extraordinary circumstances, as the Board or its authorized committee may determine in its discretion.
Consulting Agreement with Prof. Lawrence Steinman
A consulting agreement between us and Prof. Lawrence Steinman (as amended
effective as of October 1, 2025, the “Steinman Consulting Agreement”) memorializes the compensation arrangements pursuant
to which Prof. Steinman has been compensated for his services to our Company, as previously disclosed in our public filings. Pursuant
to the Steinman Consulting Agreement, Prof. Steinman provides a variety of consulting and advisory services relating principally to the
clinical and commercial development of our product candidates, including our research and development strategy through all phases of discovery
and preclinical development, identifying potential partners for our pre-clinical assets, and business development efforts related to our
pre-clinical assets, among other things. Pursuant to the Steinman Consulting Agreement, Prof. Steinman receives $1.00 per quarter
for his services (effective as of October 1, 2025).
The Company’s Policies and Practices Related to the Grant of
Certain Equity Awards Close in Time to the Release of nonpublic Information
We do not have any formal policy that requires us to grant, or avoid
granting, equity-based compensation to our executive officers at certain times. Consistent with our annual compensation cycle, the Compensation
Committee has for several years granted annual equity awards to our executive officers and directors at the start of the new fiscal year.
The timing of any equity grants to executive officers in connection with new hires, promotions, or other non-routine grants is tied to
the event giving rise to the award (such as an executive officer’s commencement of employment or promotion effective date). As a
result, in all cases, the timing of grants of equity awards, including stock options, occurs independent of the release of any material
nonpublic information, and we do not time the disclosure of material nonpublic information for the purpose of affecting the value of equity-based
compensation.
No stock options were issued to executive officers in fiscal year 2025
during any period beginning four business days before the filing of a periodic report or current report disclosing material non-public
information and ending one business day after the filing or furnishing of such report with the SEC.
78
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
Security Ownership of Certain Beneficial Holders and Management
The following table sets forth information with respect to the beneficial
ownership of our Common Stock as of March 24, 2026, by:
●
each person known by us to be the beneficial owner of more than 5%
of our issued and outstanding Common Stock;
●
each of our Named Executive Officers;
●
each of our directors; and
●
all of our current executive officers and directors as a group.
The number of shares beneficially
owned by each stockholder is determined in accordance with the rules issued by the SEC, and the information is not necessarily indicative
of beneficial ownership for any other purpose. Under these rules, beneficial ownership includes any shares as to which the individual
or entity has sole or shared voting power or investment power, which includes the power to dispose of or to direct the disposition of
such security. Except as indicated in the footnotes below, we believe, based on the information furnished to us, that the individuals
and entities named in the table below have sole voting and investment power with respect to all shares of Common Stock beneficially owned
by them, subject to any community property laws.
Percentage ownership of our Common Stock is based on 24,939,948 shares
of Common Stock outstanding as of March 24, 2026. In computing the number of shares beneficially owned by an individual or entity and
the percentage ownership of that person, shares of Common Stock subject to options, restricted units, warrants or other rights held by
such person that are currently exercisable or will become exercisable within 60 days of March 24, 2026 are considered outstanding, although
these shares are not considered outstanding for purposes of computing the percentage ownership of any other person.
To calculate a stockholder’s percentage of beneficial ownership
of Common Stock, we must include in the numerator and denominator those shares of Common Stock, as well as those shares of Common Stock
underlying options, warrants and convertible securities, that such stockholder is considered to beneficially own. Shares of Common Stock
underlying options, warrants and convertible securities, held by other stockholders, however, are disregarded in this calculation. Therefore,
the denominator used in calculating beneficial ownership of each of the stockholders may be different.
Unless otherwise indicated,
the address of each beneficial owner listed below is c/o Pasithea Therapeutics Corp., 1111 Lincoln Road, Suite 500, Miami Beach, FL 33139.
To our knowledge, there is no arrangement, including any pledge by any person of securities of the Company, the operation of which may
at a subsequent date result in a change in control of the Company.
Beneficial Ownership
Common Stock
Name of Beneficial Owner
Shares (1)
% (2)
5% or Greater Stockholders
Vivo Opportunity Fund Holdings, L.P. (3)
17,560,467
9.9 %
Janus Henderson Group plc (4)
10,229,652
9.9 %
Coastlands Capital LP (5)
2,394,765
9.9 %
Adage Capital Management, L.P. (6)
2,329,749
9.9 %
Squadron Capital Management, LLC (7)
2,329,749
9.9 %
Ameriprise Financial, Inc. (8)
1,930,128
8.4 %
Named Executive Officers and Directors:
Dr. Tiago Reis Marques (9)
105,003
*
Daniel Schneiderman (10)
54,260
*
Prof. Lawrence Steinman (11)
219,691
*
Dr. Emer Leahy (12)
43,333
*
Simon Dumesnil (13)
45,833
*
Alfred Novak (14)
11,834
*
Dr. Graeme Currie (15)
-
*
All Current Directors and Executive Officers as a group (6 persons) (16)
479,954
1.9 %
*
Less than 1%.
(1)
Beneficial ownership is determined in accordance with the rules of the SEC and generally includes voting or investment power with respect to securities. All entries exclude beneficial ownership of shares issuable pursuant to warrants, options or other derivative securities that have not vested or that are not otherwise exercisable as of the date hereof or which will not become vested or exercisable within 60 days.
79
(2)
Percentages are rounded to the nearest tenth of a percent. Percentages are based on 24,939,948 shares of Common Stock outstanding as of March 24, 2026. Warrants, stock options or other derivative securities that are presently exercisable or exercisable within 60 days of March 24, 2026 are deemed to be beneficially owned by the person holding such securities for the purpose of computing the percentage ownership of that person, but are not treated as outstanding for the purpose of computing the percentage of any other person.
(3)
Percentage ownership information is based on information disclosed in a statement on Schedule 13G filed with the SEC on December 5, 2025, on behalf of Vivo Opportunity Fund Holdings, L.P., Vivo Opportunity, LLC, Vivo Opportunity Cayman Fund, L.P. and Vivo Opportunity Cayman, LLC. The business address for Vivo Opportunity Fund Holdings, L.P., Vivo Opportunity, LLC, Vivo Opportunity Cayman Fund, L.P. and Vivo Opportunity Cayman, LLC is 192 Lytton Avenue, Palo Alto, California 94301.
(4)
Percentage ownership information is based on information disclosed in a statement on Schedule 13G filed with the SEC on December 8, 2025, on behalf of Janus Henderson Group plc. The business address for Janus Henderson Group plc is 201 Bishopsgate, EC2M 3AE, United Kingdom.
(5)
Percentage ownership information is based on information disclosed in a statement on Schedule 13G filed with the SEC on February 27, 2026, on behalf of Coastlands Capital LP, Coastlands Capital Partners LP, Coastlands Capital GP LLC, Coastlands Capital LLC and Matthew D. Perry. The business address for Coastlands Capital LP, Coastlands Capital Partners LP, Coastlands Capital GP LLC, Coastlands Capital LLC and Matthew D. Perry is 601 California Street, Suite 1210, San Francisco, CA 94108.
(6)
Percentage ownership information is based on information disclosed in a statement on Schedule 13G filed with the SEC on February 12, 2026, on behalf of Adage Capital Management, L.P., Robert Atchinson and Phillip Gross. The business address for Adage Capital Management, L.P., Robert Atchinson and Phillip Gross is 200 Clarendon Street, 52nd Floor, Boston, Massachusetts 02116.
(7)
Percentage ownership information is based on information disclosed in a statement on Schedule 13G/A filed with the SEC on February 17, 2026, on behalf of Squadron Master Fund LP, Squadron Capital Management, LLC, Matthew Sesterhenn and William Blank. The business address for Squadron Master Fund LP, Squadron Capital Management, LLC, Matthew Sesterhenn and William Blank is c/o Squadron Capital Management, LLC, 999 Oakmont Plaza Drive, Suite 600, Westmont, Illinois 60559.
(8)
Percentage ownership information is based on information disclosed in a statement on Schedule 13G filed with the SEC on February 17, 2026, on behalf of Ameriprise Financial, Inc. and Columbia Management Investment Advisers, LLC. The business address for Ameriprise Financial, Inc. is 145 Ameriprise Financial Center, Minneapolis, MN 55474 and the business address for Columbia Management Investment Advisers, LLC is 290 Congress Street, Boston, MA 02210.
(9)
Includes (i) 73,334 shares of Common Stock and (ii) 31,669 shares of Common Stock issuable upon exercise of vested stock options. Excludes 498,341 unvested options.
(10)
Includes (i) 26,667 shares of Common Stock and (ii) 27,593 shares of Common Stock issuable upon exercise of vested stock options. Excludes 320,600 unvested stock options.
(11)
Includes (i) 199,691 shares of Common Stock, (ii) 10,000 shares of Common Stock issuable upon exercise of warrants and (iii) 10,000 shares of Common Stock issuable upon exercise of vested stock options. Excludes 245,413 unvested stock options.
(12)
Includes (i) 33,333 shares of Common Stock and (ii) 10,000 shares of Common Stock issuable upon exercise of vested stock options. Excludes 45,413 unvested stock options.
(13)
Includes (i) 35,833 shares of Common Stock and (ii) 10,000 shares of Common Stock issuable upon exercise of vested stock options. Excludes 45,413 unvested stock options.
(14)
Includes (i) 3,500 shares of Common Stock and (ii) 8,334 shares of Common Stock issuable upon exercise of vested stock options. Excludes 44,579 unvested stock options.
(15)
Dr. Currie resigned from his position as Chief Development Officer effective as of November 15, 2024. As of the date of his resignation, he held no shares of Common Stock and all vested stock options held by Dr. Currie have been cancelled as of March 24, 2026.
(16)
Excludes Dr. Graeme Currie.
80
Securities Authorized for Issuance Under Existing Equity Compensation
Plans
The following table summarizes certain information regarding our equity
compensation plans as of December 31, 2025, including our 2021 Incentive Plan and our 2023 Incentive Plan. Upon the adoption by our stockholders
of the original 2023 Incentive Plan on December 19, 2023, all unused shares of Common Stock reserved under our 2021 Incentive Plan, and
shares from outstanding awards that are canceled or forfeited under the 2021 Incentive Plan, are available for issuance under the 2023
Incentive Plan:
Plan Category
Number of
Securities
to be Issued
Upon Exercise of
Outstanding
Options
Weighted-Average
Exercise
Price of
Outstanding
Options (2)
Number of
Securities
Remaining
Available for
Future Issuance
Under Equity
Compensation
Plans
(Excluding
Securities
Reflected in
Column (a)) (2)
(a)
(b)
(c)
Equity compensation plans approved by security holders (1)
1,685,843
$ 9.60
389,628
Equity compensation plans not approved by security holders
-
$ -
-
Total
1,685,843
$ 9.60
389,628
(1)
Consists of stock options exercisable for 61,250 shares of Common Stock
outstanding under the 2021 Incentive Plan and 1,624,593 shares of Common Stock outstanding under the 2023 Incentive Plan as of December
31, 2025. Excludes 389,628 shares available under the 2023 Incentive Plan as of December 31, 2025. Also excludes 11,985,779 additional
shares that became available under the 2023 Incentive Plan after the Company’s stockholders approved the Second Plan Amendment in
January 2026. For a description of the 2021 Incentive Plan and 2023 Incentive Plan, see Note 8 to our consolidated financial statements
included in this Annual Report on Form 10-K for the year ended December 31, 2025.
(2) The
number of shares of Common Stock available for grant and issuance under the 2023 Incentive Plan is subject to an automatic annual increase
on January 1 of each year beginning on January 1, 2024, by an amount equal to 3% of the total number of shares of Common Stock outstanding
on December 31 of the preceding calendar year.
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED
TRANSACTIONS, AND DIRECTOR INDEPENDENCE
Transactions with Related Persons
Except as set out below, as of January 1, 2024, there have been no
transactions, or currently proposed transactions, in which we were or are to be a participant and the amount involved exceeds the lesser
of $120,000 or one percent of the average of our total assets at year-end for the last two completed fiscal years, and in which any of
the following persons had or will have a direct or indirect material interest:
●
any director or executive officer of our company;
●
any person who beneficially owns, directly or indirectly, shares carrying more than 5% of the voting rights attached to our outstanding shares of Common Stock;
●
any promoters and control persons; and
●
any member of the immediate family (including spouse, parents, children, siblings and in laws) of any of the foregoing persons.
Pursuant to our Audit Committee
charter, the Audit Committee is responsible for reviewing and approving, prior to our entry into any such transaction, all transactions
in which we are a participant and in which any parties related to us have or will have a direct or indirect material interest.
The following includes a summary of transactions since January 1, 2024
to which we have been a party in which the amount involved will be 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, executive officers or, to our knowledge, beneficial
owners of more than 5% of our capital stock or any member of the immediate family of any of the foregoing persons had or will have a direct
or indirect material interest, other than equity and other compensation, termination, change in control and other arrangements, which
are described under “Item 11. Executive Compensation.” We also describe below certain other transactions with our directors,
executive officers and stockholders.
81
Related Party Transactions
Consulting Agreement with Prof. Lawrence Steinman
The Steinman Consulting Agreement
memorializes the compensation arrangements pursuant to which Prof. Steinman has been compensated for his services to the Company, as previously
disclosed in our public filings. Pursuant to the Steinman Consulting Agreement, Prof. Steinman provides a variety of consulting and advisory
services relating principally to the clinical and commercial development of our product candidates, including our research and development
strategy through all phases of discovery and preclinical development, identifying potential partners for our pre-clinical assets, and
business development efforts related to our pre-clinical assets, among other things. Pursuant to the Steinman Consulting Agreement, as
of September 30, 2025, Prof. Steinman received $25,000 per quarter for his services, which was subsequently reduced to $1.00 per
quarter, effective as of October 1, 2025 (see Note 11 to our consolidated financial statements).
Director Independence
Nasdaq rules require that a majority of our Board be independent. An
“independent director” is defined generally as a person other than an officer or employee of a company or its subsidiaries
or any other individual having a relationship with such company which in the opinion of such company’s board of directors, could
interfere with the director’s exercise of independent judgment in carrying out the responsibilities of a director. Our Board
has determined that Simon Dumesnil, Dr. Emer Leahy and Alfred Novak are all “independent” as that term is defined under the
Nasdaq rules. Our Board has determined that due to Dr. Tiago Reis Marques’ employment as an executive officer of the Company, he
currently has a relationship that would interfere with the exercise of independent judgment in carrying out the responsibilities of a
director, such that he is not “independent” as that term is defined under the Nasdaq rules. Our Board has also determined
that beginning as of June 21, 2022, due to the Company’s transaction with Alpha-5, Prof. Lawrence Steinman has a relationship that
would interfere with the exercise of independent judgment in carrying out the responsibilities of a director, such that he is not “independent”
as that term is defined under the Nasdaq rules.
ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES
The Board of the Company has appointed CBIZ CPAs P.C. (“CBIZ”)
as our independent registered public accounting firm for the fiscal year ended December 31, 2025. On November 1, 2024, CBIZ acquired the
attest business of Marcum LLP, our prior independent registered public accounting firm. The following table sets forth the aggregate fees
billed to the Company for professional services rendered by CBIZ for the year ended December 31, 2025, and Marcum LLP for the year ended
December 31, 2024:
Year Ended December 31,
Services:
2025
2024
Audit Fees (1)
$ 498,475
$ 271,048
Audit-Related Fees (2)
-
-
Tax Fees (3)
-
-
All Other Fees
-
-
Total fees
$ 498,475
$ 271,048
(1)
Audit Fees represent the aggregate fees and expenses for professional
services rendered for the audit of our consolidated financial statements included in our Annual Report on Form 10-K, our registration
statements on Form S-1, Form S-3 and Form S-8, the review of the unaudited interim financial statements included in our quarterly reports
on Form 10-Q, other professional services related to our SEC filings and various accounting consultations. This category also includes
fees for comfort letters and consents issued in connection with SEC filings.
(2)
Audit Related Fees represent the aggregate fees billed in each of the
last two fiscal years for assurance and related services that are reasonably related to the performance of the audit or review of
our financial statements and are not reported under “Audit Fees” above.
(3)
Tax Fees consist of fees related to tax compliance, tax planning and
tax advice.
82
Policy on Audit Committee Pre-Approval of Audit
and Permissible Non-audit Services of Independent Public Accountant
Consistent with SEC policies
regarding auditor independence, the Audit Committee has responsibility for appointing, setting compensation and overseeing the work of
our independent registered public accounting firm. In recognition of this responsibility, the Audit Committee has established a policy
to pre-approve all audit and permissible non-audit services provided by our independent registered public accounting firm.
Prior to the engagement of
an independent registered public accounting firm for the next year’s audit, management will submit an aggregate of services expected
to be rendered during that year for each of four categories of services to the Audit Committee for approval.
1. Audit
services include audit work performed in the preparation of financial statements, as well as work that generally only an independent
registered public accounting firm can reasonably be expected to provide, including comfort letters, statutory audits, and attest services
and consultation regarding financial accounting and/or reporting standards.
2. Audit-Related
services are for assurance and related services that are traditionally performed by an independent registered public accounting
firm, including due diligence related to mergers and acquisitions, employee benefit plan audits, and special procedures required to meet
certain regulatory requirements.
3. Tax
services include all services performed by an independent registered public accounting firm’s tax personnel except those
services specifically related to the audit of the financial statements, and includes fees in the areas of tax compliance, tax planning,
and tax advice.
4. Other
Fees are those associated with services not captured in the other categories. The Company generally does not request such services
from our independent registered public accounting firm.
Prior to engagement, the Audit
Committee pre-approves these services by category of service. The fees are budgeted and the Audit Committee requires our independent registered
public accounting firm and management to report actual fees versus the budget periodically throughout the year by category of service.
During the year, circumstances may arise when it may become necessary to engage our independent registered public accounting firm for
additional services not contemplated in the original pre-approval. In those instances, the Audit Committee requires specific pre-approval
before engaging our independent registered public accounting firm.
The Audit Committee may delegate
pre-approval authority to one or more of its members. The member to whom such authority is delegated must report, for informational purposes
only, any pre-approval decisions to the Audit Committee at its next scheduled meeting.
All services rendered by CBIZ and Marcum LLP in our fiscal years ended
December 31, 2025, and 2024 were pre-approved by our Audit Committee.
83
PART IV
ITEM 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
a) Financial
Statements
Our consolidated financial statements
are set forth in Part II, Item 8 of this Annual Report on Form 10-K and are incorporated herein by reference.
b) Financial
Statement Schedules
No financial statement schedules have
been filed as part of this Annual Report on Form 10-K because they are not applicable or are not required or because the information is
otherwise included herein.
c) Exhibits
required by Regulation S-K
Exhibit Number
Description of Exhibit
2.1
Membership Interest Purchase Agreement entered into June 21, 2022, by and among Pasithea Therapeutics Corp., Alpha-5 integrin, LLC, and certain Sellers (as defined in the agreement) (incorporated by reference to exhibit 2.01 of the Company’s Form 10-Q, filed with the Commission on August 15, 2022).
2.2
Membership Interest Purchase Agreement dated October 11, 2022 by and among Pasithea Therapeutics Corp., AlloMek Therapeutics, LLC, the Persons listed on Schedule 1.1 thereto, and Uday Khire, not individually but in his capacity as the representative of the Persons listed on Schedule 1.1 thereto (incorporated by reference to exhibit 2.1 of the Company’s Form 8-K, filed with the Commission on October 12, 2022).
3.1
Second Amended & Restated Certificate of Incorporation of Pasithea Therapeutics Corp. (incorporated by reference to exhibit 3.1 of the Company’s Form 8-K, filed with the Commission on January 2, 2024).
3.2
Certificate of Amendment to the Second Amended and Restated Certificate of Incorporation of Pasithea Therapeutics Corp., dated December 29, 2023 (incorporated by reference to exhibit 3.4 of the Company’s Form 8-K, filed with the Commission on January 2, 2024).
3.3
Certificate of Amendment to the Second Amended and Restated Certificate of Incorporation of Pasithea Therapeutics Corp., as amended, dated January 28, 2026 (incorporated by reference to exhibit 3.1 of the Company’s Form 8-K, filed with the Commission on January 28, 2026).
3.4
Second Amended & Restated Bylaws of Pasithea Therapeutics Corp. (incorporated by reference to exhibit 3.2 of the Company’s Form 8-K, filed with the Commission on January 2, 2024).
4.1
Specimen Common Stock Certificate evidencing the shares of Common Stock (incorporated by reference to exhibit 4.1 of the Company’s Form S-1 (File No. 333-255205), filed with the Commission on April 13, 2021, as amended).
4.2
Form of Warrant Agent Agreement, including Form of Warrant Certificate (incorporated by reference to exhibit 4.2 of the Company’s Form S-1 (File No. 333-255205), filed with the Commission on April 13, 2021, as amended).
4.3
Form of Representative Warrant (incorporated by reference to exhibit 4.3 of the Company’s Form S-1 (File No. 333-255205), filed with the Commission on April 13, 2021, as amended).
4.4
Form of Warrants issued in private placement (incorporated by reference to Exhibit 10.3 of the Company’s Current Report on Form 8-K filed with the Commission on November 29, 2021).
4.5
Form of Warrants issued in acquisition of AlloMek Therapeutics, LLC (incorporated by reference to Exhibit 4.3 of the Company’s Form S-3 (File No. 333-271896) filed with the Commission on May 12, 2023).
4.6
Form of Warrant issued in acquisition of Alpha-5 integrin, LLC (incorporated by reference to Exhibit 4.4 of the Company’s Form S-3 (File No. 333-271896) filed with the Commission on May 12, 2023).
4.7
Form of Pre-Funded Common Stock Purchase Warrant issued in private placement (incorporated by reference to Exhibit 4.1 of the Company’s Form 8-K, filed with the Commission on September 30, 2024).
4.8
Form of Common Stock Purchase Warrant issued in private placement (incorporated by reference to Exhibit 4.2 of the Company’s Form 8-K, filed with the Commission on September 30, 2024).
4.9
Form of Placement Agent Common Stock Purchase Warrant issued in private placement (incorporated by reference to Exhibit 4.3 of the Company’s Form 8-K, filed with the Commission on September 30, 2024).
4.10
Form of Pre-Funded Warrant issued in May 2025 public offering (incorporated by reference to Exhibit 4.11 to the Company’s Registration Statement on Form S-1 (File No. 333-286889) filed on May 1, 2025).
4.11
Form of Series C/D Common Warrant issued in May 2025 public offering (incorporated by reference to Exhibit 4.2 of the Company’s Form 8-K, filed with the Commission on May 7, 2025).
4.12
Form of Placement Agent Warrant issued in May 2025 public offering (incorporated by reference to Exhibit 4.3 of the Company’s Form 8-K, filed with the Commission on May 7, 2025).
4.13
Form of Pre-Funded Warrant issued in December 2025 public offering (incorporated by reference to Exhibit 4.14 to the Company’s Registration Statement on Form S-1 (File No. 333-291611), filed on November 18, 2025).
84
4.14
Form of Placement Agent Warrant issued in December 2025 offering (incorporated by reference to Exhibit 4.15 to the Company’s Registration Statement on Form S-1, as amended (File No. 333-291611), filed on November 26, 2025).
4.15*
Description of Securities
10.1+
2021 Incentive Plan (incorporated by reference to exhibit 10.7 of the Company’s Form S-1 (File No. 333-255205), filed with the Commission on April 13, 2021, as amended).
10.2
Form of Indemnification Agreement for Officers and Directors (incorporated by reference to exhibit 10.8 of the Company’s Form S-1 (File No. 333-255205), filed with the Commission on April 13, 2021, as amended).
10.3
Form of Securities Purchase Agreement (incorporated by reference to exhibit 10.2 of the Company’s Form 8-K, filed with the Commission on November 29, 2021).
10.4
Form of Registration Rights Agreement (incorporated by reference to exhibit 10.4 of the Company’s Form 8-K, filed with the Commission on November 29, 2021).
10.5+
Executive Employment Agreement, dated as of January 1, 2022, between Pasithea Therapeutics Corp. and Dr. Tiago Reis Marques (incorporated by reference to exhibit 10.15 of the Company’s Form 10-K/A, filed with the Commission on May 12, 2022).
10.6+
Stock Option Agreement, dated December 20, 2021, between Pasithea Therapeutics Corp. and Dr. Tiago Reis Marques (incorporated by reference to exhibit 10.16 of the Company’s Form 10-K/A, filed with the Commission on May 12, 2022).
10.7+
Employment Agreement with Daniel Schneiderman (incorporated by reference to exhibit 10.1 of the Company’s Form 10-Q, filed with the Commission on November 14, 2022).
10.8
Settlement and Cooperation Agreement dated December 9, 2022, by and between Pasithea Therapeutics Corp. and Camac Fund, LP and its affiliates (incorporated by reference to exhibit 10.1 of the Company’s Form 8-K, filed with the Commission on December 14, 2022).
10.9+
Pasithea Therapeutics Corp. 2023 Stock Incentive Plan (incorporated by reference to exhibit 10.1 of the Company’s Form 8-K filed with the Commission on December 19, 2023).
10.10+
Amendment to Pasithea Therapeutics Corp. 2023 Stock Incentive Plan (incorporated by reference to Exhibit 10.1 to the Company’s Form 8-K, filed with the Commission on September 3, 2025).
10.11+
Second Amendment to Pasithea Therapeutics Corp. 2023 Stock Incentive Plan (incorporated by reference to Exhibit 10.1 to the Company’s Form 8-K, filed with the Commission on January 28, 2026).
10.12+
Consulting Agreement between Pasithea Therapeutics Corp. and Dr. Lawrence Steinman, dated November 13, 2023 (incorporated by reference to Exhibit 10.20 of the Company’s Form 10-K filed with the Commission on March 29, 2024).
10.13+
Amendment, effective as of October 1, 2025, to Consulting Agreement between Pasithea Therapeutics Corp. and Dr. Lawrence Steinman, dated November 13, 2023 (incorporated by reference to Exhibit 10.2 of the Company’s Form 10-Q filed with the Commission on November 13, 2025).
10.14
Securities Purchase Agreement, dated September 26, 2024, by and between Pasithea Therapeutics Corp. and purchaser parties thereto (incorporated by reference to exhibit 10.1 of the Company’s Form 8-K filed with the Commission on September 30, 2024).
10.15
Registration Rights Agreement, dated September 26, 2024, by and between Pasithea Therapeutics Corp. and purchaser parties thereto (incorporated by reference to exhibit 10.2 of the Company’s Form 8-K filed with the Commission on September 30, 2024).
10.16
Form of May 2025 Securities Purchase Agreement (incorporated by reference to Exhibit 10.1 to the Company’s Form 8-K, filed with the Commission on May 7, 2025).
10.17
Form of December 2025 Securities Purchase Agreement (incorporated by reference to Exhibit 10.16 to the Company’s Registration Statement on Form S-1, as amended (File No. 333-291611), filed on November 26, 2025).
16.1
Letter from Marcum dated April 23, 2025 (incorporated by reference to Exhibit 16.1 to the Company’s Form 8-K, filed with the Commission on April 25, 2025).
19.1
Insider Trading Policy (incorporated by reference to Exhibit 19.1 to the Company’s Form 10-K, filed with the Commission on March 24, 2025).
21.1
Subsidiaries of the Registrant (incorporated by reference to Exhibit 21.1 to the Company’s Form 10-K, filed with the Commission on March 24, 2025).
23.1*
Consent of Independent Registered Public Accounting Firm (CBIZ CPAs P.C.).
23.2*
Consent of Independent Registered Public Accounting Firm (Marcum LLP).
31.1*
Certification of Principal Executive Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a), promulgated under the Securities Exchange Act of 1934, as amended.
31.2*
Certification of Principal Financial Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a), promulgated under the Securities Exchange Act of 1934, as amended.
32.1**
Certification of Principal Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2**
Certification of Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
97.1
Clawback Policy (incorporated by reference to Exhibit 97.1 of the Company’s Form 10-K, filed with the Commission on March 29, 2024).
101.INS*
Inline XBRL Instance Document.
101.SCH*
Inline XBRL Taxonomy Extension Schema Document.
101.CAL*
Inline XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF*
Inline XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB*
Inline XBRL Taxonomy Extension Label Linkbase Document.
101.PRE*
Inline XBRL Taxonomy Extension Presentation Linkbase Document.
104*
Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).
*
Filed herewith.
**
Furnished herewith.
+
Indicates a management contract or any compensatory plan, contract or arrangement.
ITEM 16. FORM 10-K SUMMARY
Not applicable.
85
SIGNATURES
Pursuant to the requirements
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.
PASITHEA THERAPEUTICS CORP.
By:
/s/ Dr. Tiago Reis Marques
Dr. Tiago Reis Marques
Chief Executive Officer and Director
(Principal Executive Officer)
Date: March 30, 2026
By:
/s/ Daniel Schneiderman
Daniel Schneiderman
Chief Financial Officer
(Principal Financial and Accounting Officer)
Date: March 30, 2026
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/ Dr. Tiago Reis Marques
Chief Executive Officer and Director
March 30, 2026
Dr. Tiago Reis Marques
(Principal executive officer)
/s/ Daniel Schneiderman
Chief Financial Officer
March 30, 2026
Daniel Schneiderman
(Principal financial and accounting officer)
/s/ Prof. Lawrence Steinman
Director
March 30, 2026
Prof. Lawrence Steinman
/s/ Simon Dumesnil
Director
March 30, 2026
Simon Dumesnil
/s/ Dr. Emer Leahy
Director
March 30, 2026
Dr. Emer Leahy
/s/ Alfred Novak
Director
March 30, 2026
Alfred Novak
86
PASITHEA THERAPEUTICS CORP.
CONSOLIDATED FINANCIAL STATEMENTS
INDEX TO FINANCIAL STATEMENTS
Page
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM – CBIZ CPAs P.C. (PCAOB Number 199)
F-2
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM – Marcum LLP (PCAOB Number 688)
F-3
CONSOLIDATED
FINANCIAL STATEMENTS:
Consolidated
Balance Sheets as of December 31, 2025 and 2024
F-4
Consolidated
Statements of Operations and Comprehensive Loss for the Years Ended December 31, 2025 and 2024
F-5
Consolidated
Statements of Changes in Stockholders’ Equity 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 Consolidated Financial Statements
F-8
F- 1
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING
FIRM
To the Stockholders and Board of Directors of
Pasithea Therapeutics Corp.
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheet of Pasithea
Therapeutics Corp. (the “Company”) as of December 31, 2025, the related consolidated statements of operations and comprehensive
loss, stockholders’ equity and cash flows the year ended December 31, 2025, (collectively referred to as the “financial statements”).
In our opinion, based on our audit, 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.
Basis for Opinion
These financial statements are the responsibility
of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audit. We
are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are
required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and
regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the
standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged
to perform, an audit of its internal control over financial reporting. As part of our audit we are required to obtain an understanding
of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal
control over financial reporting. Accordingly, we express no such opinion.
Our audit included performing procedures to assess
the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond
to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.
Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating
the overall presentation of the financial statements. We believe that our audit provides a reasonable basis for our opinion.
/s/ CBIZ CPAs P.C.
CBIZ CPAs P.C.
We have served as the Company’s auditor
since 2021 (such date takes into account the acquisition of the attest business of Marcum LLP by CBIZ CPAs P.C. effective November 1,
2024).
Hartford, Connecticut
March 30, 2026
PCAOB Firm ID # 199
F- 2
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING
FIRM
To the Stockholders and Board of Directors of
Pasithea Therapeutics Corp.
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheet of Pasithea
Therapeutics Corp. (the “Company”) as of December 31, 2024, the related consolidated statements of operations and comprehensive
loss, changes in stockholders’ equity and 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 consolidated financial statements
have been prepared assuming that the Company will continue as a going concern. As more fully described in Note 1, the Company has a significant
working capital deficiency, has incurred significant losses and needs to raise additional funds to meet its obligations and sustain its
operations. These conditions raise substantial doubt about the Company’s ability to continue as a going concern. Management’s plans in
regard to these matters are also described in Note 1. The consolidated financial statements do not include any adjustments that might
result from the outcome of this uncertainty.
Basis for Opinion
These financial statements are the responsibility
of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audit. We
are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are
required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and
regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the
standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged
to perform, an audit of its internal control over financial reporting. As part of our audit we are required to obtain an understanding
of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal
control over financial reporting. Accordingly, we express no such opinion.
Our audit included performing procedures to assess
the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond
to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.
Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating
the overall presentation of the financial statements. We believe that our audit provides a reasonable basis for our opinion.
/s/ Marcum LLP
We have served as the Company’s auditor
from 2021 through 2025.
Marcum LLP
New Haven, CT
March 24, 2025
F- 3
PASITHEA THERAPEUTICS CORP.
CONSOLIDATED BALANCE SHEETS
December 31,
2025
December 31,
2024
ASSETS
Current assets:
Cash and cash equivalents
$ 55,158,939
$ 6,922,729
Restricted cash
100,866
-
Prepaid expenses
811,456
302,641
Other current assets
387,823
142,945
Total current assets
56,459,084
7,368,315
Property and equipment, net
-
122,343
Intangibles, net
3,780,986
7,311,150
Goodwill
-
1,262,911
Total assets
$ 60,240,070
$ 16,064,719
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable and accrued liabilities
$ 1,131,104
$ 1,119,871
Warrant liabilities – Placement Agent Warrants
3,842,857
-
Total current liabilities
4,973,961
1,119,871
Non-current liabilities
Warrant liabilities
46,871
162,172
Total non-current liabilities
46,871
162,172
Total liabilities
5,020,832
1,282,043
Stockholders’ equity:
Preferred stock, par value $ 0.0001 per share, 5,000,000 shares authorized; 0 shares issued and outstanding as of December 31, 2025 and December 31, 2024
-
-
Common stock, par value $ 0.0001 per share, 100,000,000 shares authorized; 23,091,062 shares and 1,394,263 shares issued and outstanding as of December 31, 2025 and December 31, 2024, respectively
2,309
139
Additional paid-in capital
125,208,624
64,372,486
Accumulated other comprehensive income (loss)
18,766
( 7,171 )
Accumulated deficit
( 70,010,461 )
( 49,582,778 )
Total stockholders’ equity
55,219,238
14,782,676
Total liabilities and stockholders’ equity
$ 60,240,070
$ 16,064,719
The accompanying notes are an integral part of
these consolidated financial statements.
F- 4
PASITHEA THERAPEUTICS CORP.
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE
LOSS
For the Twelve Months Ended
December 31,
2025
2024
Operating expenses:
General and administrative
$ 12,876,175
$ 7,051,468
Research and development
7,981,120
7,198,494
Loss from operations
( 20,857,295 )
( 14,249,962 )
Other income (expense):
Change in fair value of warrant liabilities
115,301
( 77,806 )
Realized foreign currency translation loss from dissolution of subsidiaries
( 7,171 )
-
Foreign currency gain
30,376
-
Other income
380,532
-
Change in fair value of derivative warrant liability
( 416,619 )
-
Interest and dividends, net
327,193
423,184
Other income, net
429,612
345,378
Loss before income taxes
( 20,427,683 )
( 13,904,584 )
Provision for income taxes
-
-
Net loss
$ ( 20,427,683 )
$ ( 13,904,584 )
Weighted-average common shares outstanding, basic and diluted
7,031,050
1,096,082
Basic and diluted loss per share
$ ( 2.91 )
$ ( 12.69 )
Comprehensive loss:
Net loss
$ ( 20,427,683 )
$ ( 13,904,584 )
Foreign currency translation
18,766
( 2,519 )
Comprehensive loss
$ ( 20,408,917 )
$ ( 13,907,103 )
The accompanying notes are an integral part of
these consolidated financial statements.
F- 5
PASITHEA THERAPEUTICS CORP.
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’
EQUITY
POST-SPLIT
Accumulated
Additional
Other
Total
Common Stock
Paid-in
Comprehensive
Accumulated
Stockholders’
Shares
Amount
Capital
Loss
Deficit
Equity
Balance at January 1, 2024
1,041,582
$ 104
$ 58,721,538
$ ( 4,652 )
$ ( 35,318,538 )
$ 23,398,452
Stock-based compensation:
-restricted stock units
4,168
-
117,460
-
-
117,460
-stock options
-
-
648,367
-
-
648,367
-warrants
-
-
7,866
-
-
7,866
Proceeds from September 2024 offering of pre-funded and common warrants, net
-
-
4,517,285
-
-
4,517,285
Issuance of common stock from the exercise of pre-funded warrants, net
348,513
35
314
-
-
349
Deemed dividend - warrant modification
-
-
359,656
-
( 359,656 )
-
Foreign currency translation
-
-
-
( 2,519 )
-
( 2,519 )
Net loss
-
-
-
-
( 13,904,584 )
( 13,904,584 )
Balance at December 31, 2024
1,394,263
$ 139
$ 64,372,486
$ ( 7,171 )
$ ( 49,582,778 )
$ 14,782,676
Stock-based compensation:
-stock options
-
-
295,894
-
-
295,894
-warrants
-
-
1,573
-
-
1,573
Issuance of common stock under ATM agreement, net
801,278
80
2,078,268
-
-
2,078,348
Issuance of common stock from the exercise of pre-funded warrants, net
871,000
87
784
-
-
871
Realized foreign currency translation loss from dissolution of subsidiaries
-
-
-
7,171
-
7,171
Proceeds from May 2025 public offering of common stock,
pre-funded warrants and warrants, net
3,571,428
357
4,214,149
-
-
4,214,506
Proceeds from December 2025 public offering of common stock and pre-funded warrants, net
14,846,665
1,485
51,996,631
-
-
51,998,116
Issuance of common stock from the exercise of warrants, net
1,606,428
161
2,248,839
-
-
2,249,000
Foreign currency translation
-
-
-
18,766
-
18,766
Net loss
-
-
-
-
( 20,427,683 )
( 20,427,683 )
Balance at December 31, 2025
23,091,062
$ 2,309
$ 125,208,624
$ 18,766
$ ( 70,010,461 )
$ 55,219,238
The accompanying notes are an integral part of
these consolidated financial statements.
F- 6
PASITHEA THERAPEUTICS CORP.
CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Twelve Months Ended
December 31,
2025
2024
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss
$ ( 20,427,683 )
$ ( 13,904,584 )
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation
32,421
18,865
Amortization expense
630,164
630,164
Stock-based compensation
297,467
773,693
Change in fair value of warrant liabilities
( 115,301 )
77,806
Impairment expense
4,162,911
-
Realized foreign currency translation loss from dissolution of subsidiaries
7,171
-
Change in fair value of derivative warrant liability
416,619
-
Loss on asset disposal
103,322
-
Changes in operating assets and liabilities:
Prepaid expenses
( 60,536 )
( 86,746 )
Other current assets
( 269,278 )
2,262
Accounts payable and accrued liabilities
11,233
( 1,432,489 )
Lease liabilities
-
( 2,409 )
Net cash used in operating activities
( 15,211,490 )
( 13,923,438 )
CASH FLOWS FROM INVESTING ACTIVITIES:
Proceeds from the sale of equipment
11,000
-
Net cash provided by investing activities
11,000
-
CASH FLOWS FROM FINANCING ACTIVITIES:
Payments on financed director and officer insurance
( 448,279 )
-
Proceeds from issuance of common stock under ATM agreement, net of fees and offering costs
2,078,348
-
Proceeds from issuance of common stock from the exercise of pre-funded warrants, net
871
349
Proceeds from May 2025 public offering of common stock, net
4,214,506
-
Proceeds from December 2025 public offering of common stock, net
55,424,354
-
Issuance of common stock from the exercise of warrants, net
2,249,000
-
Proceeds from September 2024 offering of pre-funded and common warrants, net
-
4,517,285
Net cash provided by financing activities
63,518,800
4,517,634
Effect of foreign currency translation on cash
18,766
( 2,519 )
NET CHANGE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH
$ 48,337,076
$ ( 9,408,323 )
Cash, cash equivalents, and restricted cash - Beginning of period
6,922,729
16,331,052
Cash, cash equivalents, and restricted cash - End of period
$ 55,259,805
$ 6,922,729
Reconciliation of cash, cash equivalents and restricted cash:
Cash and cash equivalents
55,158,939
6,922,729
Restricted cash
100,866
-
Total cash, cash equivalents and restricted cash
$ 55,259,805
$ 6,922,729
Supplemental disclosure of cash flow information:
Cash paid for interest
$ 13,212
$ -
Cash paid for taxes
$ -
$ -
Supplemental disclosures of non-cash activity:
Dividend - warrant modification
$ -
$ ( 359,656 )
The accompanying notes are an integral part of
these consolidated financial statements.
F- 7
PASITHEA THERAPEUTICS CORP.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 2025 AND 2024
NOTE 1 – NATURE OF THE ORGANIZATION
AND BUSINESS
Pasithea Therapeutics Corp. (“Pasithea”
or the “Company”) was incorporated in the State of Delaware on May 12, 2020 and completed an initial public offering (the
“Initial Public Offering”) on September 17, 2021. The Company is a clinical-stage biotechnology company focused on the discovery,
research and development of innovative treatments for RASopathies, MAPK pathway-driven tumors, and other diseases, including central nervous
system (CNS) disorders.
The Company’s primary operations (the “Therapeutics”
segment) are focused on developing the Company’s lead product candidate, PAS-004, a next-generation macrocyclic mitogen-activated
protein kinase, or MEK inhibitor that the Company believes may address the limitations and liabilities associated with existing drugs
targeting a similar mechanism of action. In December 2023, the U.S. Food and Drug Administration (the “FDA”) cleared the Company’s
Investigational New Drug application (the “IND”) for PAS-004 and the Company received a study may proceed letter from the
FDA for its Phase 1 multicenter, open-label, dose escalation trial of PAS-004 in patients with MAPK pathway-driven advanced tumors with
a documented RAS, NF1 or RAF mutation or patients who have failed BRAF/MEK inhibition (the “FIH Phase 1 Advanced Cancer Study”).
The Company is currently conducting the FIH Phase 1 Advanced Cancer Study at four clinical sites in the United States and three additional
sites in Eastern Europe. The Company has completed the initial eight cohorts through 45 mg capsule and has not reached the maximum tolerated
dose. The Company plans to file a protocol amendment to continue dose escalation in the FIH Phase 1 Advanced Cancer Study using its tablet
formulation of PAS-004 in an effort to continue exploring the safety, PK, and early signals of efficacy at higher dose levels of PAS-004.
Simultaneously, a pilot food effect assessment is planned in a subset of patients who agree to participate in this optional component
of the study. As such, the Company expects to complete the trial in 2028.
In May 2025, the Company initiated its Phase 1/1b
multicenter, open-label, dose escalation trial of PAS-004 in adult patients with neurofibromatosis type 1 (“NF1”) with symptomatic
and inoperable, incompletely resected, or recurrent plexiform neurofibromas (“PN”). The Company is currently conducting the
trial at a total of five sites in the United States, Australia, and South Korea.
The initial indication the Company plans to seek
FDA marketing approval for PAS-004 is the treatment of symptomatic PNs in both adult and pediatric patients with NF1. As such, the Company
aims to conduct a Phase 1 trial for pediatric NF1-PN patients and ultimately complete registrational clinical trials in both adult and
pediatric NF1-PN populations.
Additionally, the Company has one program, PAS-001,
in the discovery stage, which the Company believes addresses limitations in the treatment paradigm for schizophrenia.
During the year ended December 31, 2023, the Company
through its subsidiaries discontinued providing business support services to anti-depression clinics (the “Clinics” segment)
in the U.K. and in the United States, previously conducted through partnerships with healthcare providers. During the year ended December
31, 2023, the at home services in New York, NY as well as in the U.K were discontinued and the Company sold and disposed of the assets
associated with the Clinics operations in Los Angeles, CA. The lease associated with the related property in Los Angeles was assumed by
the buyer in the transaction.
Throughout this report, the terms “our,”
“we,” “us,” and the “Company” refer to Pasithea Therapeutics Corp. and its subsidiaries, Pasithea
Therapeutics Limited (U.K.), Pasithea Therapeutics Portugal, Sociedade Unipessoal Lda, Pasithea Clinics Inc., Alpha-5 Integrin, LLC (“Alpha-5”),
AlloMek Therapeutics, LLC (“AlloMek”) and Pasithea MacroMEK Pty Ltd. Pasithea Therapeutics Limited (U.K.), legally dissolved
as of January 2, 2024, was a private limited company, registered in the United Kingdom (U.K.). Pasithea Therapeutics Portugal, Sociedade
Unipessoal Lda is a private limited company registered in Portugal. Pasithea Clinics Inc., legally dissolved as of September 3, 2025,
was incorporated in Delaware. Alpha-5 and AlloMek are both Delaware limited liability companies. Pasithea MacroMEK Pty Ltd is registered
in Australia. The operations of Pasithea Therapeutics Limited (U.K.), Pasithea Therapeutics Portugal, Sociedade Unipessoal Lda, and Pasithea
Clinics Inc. have been discontinued.
F- 8
Basis of Presentation
The accompanying consolidated financial statements
of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S.
GAAP”).
Emerging Growth Company
The Company is an “emerging growth company,”
as defined in Section 2(a) of the Securities Act of 1933, as amended, as modified by the Jumpstart Our Business Startups Act of 2012
(the “JOBS Act”), and it may take advantage of certain exemptions from various reporting requirements that are applicable
to other public companies that are not emerging growth companies including, but not limited to, not being required to comply with the
auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act of 2002, reduced disclosure obligations regarding executive
compensation in its periodic reports and proxy statements, and exemptions from the requirements of holding a nonbinding advisory vote
on executive compensation and approval of any golden parachute payments not previously approved. Further, Section 102(b)(1) of the JOBS
Act exempts emerging growth companies from being required to comply with new or revised financial accounting standards until private
companies are required to comply with the new or revised financial accounting standards. The JOBS Act provides that a company can elect
to opt out of the extended transition period and comply with the requirements that apply to non-emerging growth companies but any such
election to opt out is irrevocable. The Company has elected not to opt out of such extended transition period.
Liquidity and Capital Resources
As of December 31, 2025, the Company had approximately
$ 55.2 million in operating bank accounts and money market funds, and working capital of approximately $ 51.5 million. The Company’s
major sources of cash have been comprised of proceeds from various private and public offerings, the Initial Public Offering, ATM sales
and the exercise of warrants. The Company is dependent on obtaining additional working capital funding from the sale of equity and/or
debt securities in order to continue to execute its development plans and continue operations.
The accompanying consolidated financial statements
have been prepared as if the Company will continue as a going concern. The Company has incurred significant operating losses and negative
cash flows from operations since inception. On December 31, 2025, the Company had cash and cash equivalents of approximately $ 55.2 million
and an accumulated deficit of approximately $ 70.0 million. The Company has incurred recurring losses, has experienced recurring
negative operating cash flows, and requires significant cash resources to execute its business plans. Historically, the Company’s
major sources of cash have been comprised of proceeds from various public and private offerings of its capital stock. The Company is dependent
on obtaining additional working capital funding from the sale of equity and/or debt securities in order to continue to execute its development
plans and continue operations. Management considered whether or not there are conditions or events, in the aggregate, that raise substantial
doubt about the entity’s ability to continue as a going concern, and concluded that there are none as it estimates that its cash,
cash equivalents and marketable securities will be sufficient to fund its operating expenses and capital expenditure requirements for
at least 12 months from the issuance date of these consolidated financial statements.
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES AND NEW ACCOUNTING STANDARDS
Principles of Consolidation
The Company evaluates the need to consolidate
affiliates based on standards set forth in Accounting Standards Codification (“ASC”) 810, “Consolidation,” (“ASC
810”). The consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries, Alpha-5 Integrin,
LLC, AlloMek Therapeutics, LLC, Pasithea Therapeutics Limited (U.K.), Pasithea Clinics Inc. (“Pasithea Clinics”) and Pasithea
MacroMEK Pty Ltd. All significant intercompany transactions and balances have been eliminated in consolidation.
These consolidated financial statements are presented
in U.S. Dollars.
F- 9
Use of Estimates
The preparation of financial statements in conformity
with U.S. GAAP requires the Company’s management to make estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of the financial statement and the reported amounts of revenues
and expenses during the reporting period.
Making estimates requires management to exercise
significant judgment. It is at least reasonably possible that the estimate of the effect of a condition, situation or set of circumstances
that existed at the date of the financial statements, which management considered in formulating its estimate, could change in the near
term due to one or more future confirming events. Management regularly makes estimates related to the fair value of warrant liabilities;
the recoverability of long-lived assets; the fair values and useful lives of intangible assets acquired in business combinations; the
potential impairment of goodwill; and prepaid expenses and accrued expenses related to our CROs. The Company bases its estimates on historical
experience and on various assumptions that are believed to be reasonable, the results of which form the basis for the amounts recorded
in the consolidated financial statements. As appropriate, the Company obtains reports from third-party valuation experts to inform and
support estimates related to fair value measurements.
Research and Development
Research and development costs are charged to
operations when incurred and are included in operating expense, except for goodwill related to intellectual property and patents.
Research and development costs consist principally of compensation of employees and consultants that perform the Company’s research
and development activities, payments to third parties for pre-clinical, non-clinical and clinical activities, costs to acquire drug products
from contract development and manufacturing organizations and third-party contractors relating to chemistry, manufacturing and controls
(“CMC”) efforts and research and development costs related to our discovery programs. Depending upon the timing of payments
to the service providers, the Company recognizes prepaid expenses or accrued expenses related to these costs. These accrued or prepaid
expenses are based on management’s estimates of the work performed under service agreements, milestones achieved and experience
with similar contracts. The Company monitors each of these factors and adjusts estimates accordingly.
Research and development also includes contra
expense related to costs reimbursed under the Company’s grant agreement. For the years ended December 31, 2025 and 2024, the Company
recorded grant income of $ 43,000 and $0 , respectively, as a contra expense within research and development.
General and Administrative
Our general and administrative expenses primarily
consist of personnel and related costs, including stock-based compensation, legal fees relating to both intellectual property and corporate
matters, accounting and audit related costs, insurance, corporate communications and public company expenses, information technology,
office and facility rents and related expenses, including depreciation, amortization and maintenance, and fees for consulting, business
development and other professional services.
Defined-Contribution Savings Plan
In the United States, the Company maintains a defined-contribution
savings plan pursuant to Section 401(k) of the Internal Revenue Code of 1986, as amended. The plan is available to employees who meet
the minimum age and length of service requirements. The contributions made during the twelve months ended December 31, 2025, and 2024
were approximately $ 91,000 and $ 44,000 , respectively.
Grants
In
connection with the acquisition of Alpha-5, the Company legally assumed rights under a grant agreement with FightMND, which was entered
into by Alpha-5 on September 23, 2021. FightMND supports pre-clinical research, development and assessment of therapeutics for motor
neuron disease, including ALS. Under the grant agreement, the Company is entitled to reimbursements for costs incurred for research related
to its monoclonal antibody targeting a5 b 1
integrin as a potential treatment for ALS.
F- 10
Cash and Cash Equivalents
The Company considers all money market funds with
an original maturity of three months or less when purchased to be cash equivalents, classified as trading securities. The Company had
cash equivalents of $ 53.4 million and $ 6.1 million as of December 31, 2025, and 2024, respectively.
Property and Equipment and Depreciation
Property and equipment is recorded at cost. Depreciation
is computed using straight-line and accelerated methods over the estimated useful lives of the related assets which range from three to
ten years . Expenditures that enhance the useful lives of the assets are capitalized and depreciated. Maintenance and repairs are expensed
as incurred. When properties are retired or otherwise disposed of, related costs and related accumulated depreciation are removed from
the accounts. Leasehold improvements are amortized over the shorter of the estimated useful life of those leasehold improvements and the
remaining lease term. Gains or losses on the disposal of property and equipment are determined by comparing the net proceeds from the
sale, if any, with the carrying amount of the assets at the time of disposal. These gains or losses are recognized in the consolidated
statements of operations and comprehensive loss within other income (expense).
Common Stock Warrants
The Company accounts for warrants as either equity-classified
or liability-classified instruments based on an assessment of the warrant’s specific terms and applicable authoritative guidance
in FASB ASC 480, Distinguishing Liabilities from Equity (“ASC 480”) and ASC 815, Derivatives and
Hedging (“ASC 815”). The assessment considers whether the warrants are freestanding financial instruments pursuant
to ASC 480, meet the definition of a liability pursuant to ASC 480, and whether the warrants meet all of the requirements for equity classification
under ASC 815, including whether the warrants are indexed to the Company’s own common shares and whether the warrant holders could
potentially require “net cash settlement” in a circumstance outside of the Company’s control, among other conditions
for equity classification. This assessment, which requires the use of professional judgment, is conducted at the time of warrant issuance
and as of each subsequent reporting period while the warrants are outstanding.
For issued warrants that meet all of the criteria
for equity classification, the warrants are required to be recorded as a component of additional paid-in capital at the time of issuance,
or when the conditions for equity classification are met, and are not remeasured. Issued warrants that do not meet all the criteria for
equity classification are classified as liabilities. Liability-classified warrants are recorded at their fair value, and the Company adjusts
such warrants to fair value at each reporting period. Until the warrants are exercised, expire or are reclassified as an equity instrument,
any change in fair value is recognized in the Company’s consolidated statements of operations.
The Company accounts for the publicly traded warrants issued in its
Initial Public Offering (the “Public Warrants”) and the warrants issued as compensation to the underwriters in its Initial
Public Offering (the “Representative Warrants” and together with the Public Warrants, the “IPO Warrants”) in accordance
with the guidance contained in ASC 815, under which the IPO Warrants do not meet the criteria for equity treatment and must be recorded
as derivative liabilities. Accordingly, the Company classifies the IPO Warrants as liabilities at their fair value. This liability is
subject to re-measurement at each balance sheet date until the IPO Warrants are exercised or expire, and any change in fair value is recognized
in the Company’s condensed consolidated statements of operations and comprehensive loss. The fair value of the IPO Warrants was
initially measured using a Black-Scholes pricing model. Currently, the fair value of the Public Warrants is measured using quoted market
prices, and the fair value of the Representative Warrants is based on an estimate of the relative fair value to the Public Warrants, accounting
for a small difference in the exercise price.
Derivative Financial Instruments
The Company accounts for their derivative financial
instruments in accordance with ASC 815, therefore any embedded conversion options and warrants accounted for as derivatives are to be
recorded at their fair values as of the inception date of the agreement and at fair value as of each subsequent balance sheet date. Any
change in fair value is recorded as non-operating, non-cash income or expense for each reporting period at each balance sheet date. The
Company reassesses the classification of its derivative instruments at each balance sheet date. If the classification changes as a result
of events during the period, the contract is reclassified as of the date of the event that caused the reclassification.
The Black-Scholes option valuation model was used to estimate the fair
value of the embedded conversion options and warrants. The model includes subjective input assumptions that can materially affect the
fair value estimates.
Income Taxes
The Company follows the asset and liability method
of accounting for income taxes under ASC 740, “Income Taxes.” Deferred tax assets and liabilities are recognized for the estimated
future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities
and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable
income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and
liabilities of a change in tax rates is recognized in income in the period that included the enactment date. Valuation allowances are
established, when necessary, to reduce deferred tax assets to the amount expected to be realized. As of December 31, 2025, and 2024, respectively,
the Company had deferred tax assets related to certain net operating losses. A valuation allowance was established against these deferred
tax assets at their full amount, resulting in a zero balance of deferred tax assets on the consolidated balance sheets as of December
31, 2025, and 2024.
ASC 740 prescribes a recognition threshold and a measurement attribute
for the financial statement recognition and measurement of tax positions taken or expected to be taken in a tax return. For those benefits
to be recognized, a tax position must be more likely than not to be sustained upon examination by taxing authorities. The Company recognizes
accrued interest and penalties related to unrecognized tax benefits as income tax expense. There were no unrecognized tax benefits and
no amounts accrued for interest and penalties as of December 31, 2025, and 2024. The Company is currently not aware of any issues under
review that could result in significant payments, accruals or material deviation from its position. The Company is subject to income tax
examinations by major taxing authorities since inception.
F- 11
Concentration of Credit Risk
Financial instruments that potentially subject
the Company to concentrations of credit risk consist of a cash account in a financial institution, which, at times, may exceed the Federal
Depository Insurance Coverage of $ 250,000 . As of December 31, 2025, the Company has not experienced losses on this account and management
believes the Company is not exposed to significant risks on such account.
Warrant Liability
The Company evaluates its financial instruments
to determine if such instruments are derivatives or contain features that qualify as embedded derivatives. For derivative financial instruments
that are accounted for as liabilities, the derivative instrument is initially recorded at its fair value and is then re-valued at each
reporting date, with changes in the fair value reported in the statements of operations. The classification of derivative instruments,
including whether such instruments should be recorded as liabilities or as equity, is evaluated at the end of each reporting period. Derivative
instrument liabilities are classified in the balance sheet as current or non-current based on whether or not net-cash settlement of the
derivative instrument could be required within 12 months of the balance sheet date.
The Company uses Level 3 inputs for its valuation methodology for the
derivative liabilities as their fair values were determined by using a Black-Scholes pricing model. The Company’s derivative liabilities
are adjusted to reflect fair value at each reporting date, with any increase or decrease in the fair value being recorded in the statement
of operations.
Fair Value of Financial Instruments
With the exception of liabilities related to the
IPO Warrants and derivative warrant liability, described in the table below, the fair value of the Company’s assets and liabilities,
which qualify as financial instruments under ASC 820, “Fair Value Measurements and Disclosures,” approximates the carrying
amounts presented in the accompanying balance sheet, primarily due to their short-term nature.
Fair Value Measurements
Fair value is defined as the price that would
be received for sale of an asset or paid for transfer of a liability, in an orderly transaction between market participants at the measurement
date. U.S. GAAP establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. The hierarchy
gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements)
and the lowest priority to unobservable inputs (Level 3 measurements). These tiers include:
● Level
1, defined as observable inputs such as quoted prices (unadjusted) for identical instruments in active markets;
● Level
2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices
for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and
● Level
3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions,
such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.
The following table presents information about
the Company’s liabilities that are measured at fair value on a recurring basis and indicates the fair value hierarchy of the valuation
inputs the Company utilized to determine such fair value:
Fair value measurements at reporting date using:
Fair value
Quoted prices in
active markets for
identical liabilities
(Level 1)
Significant other
observable inputs
(Level 2)
Significant
unobservable
inputs
(Level 3)
Assets:
Cash equivalents, December 31, 2025
$ 53,436,440
$ 53,436,440
$ -
$ -
Cash equivalents, December 31, 2024
$ 6,093,044
$ 6,093,044
$ -
$ -
Liabilities:
Public warrant liabilities, December 31, 2025
$ 44,000
$ 44,000
$ -
$ -
Representative warrant liabilities, December 31, 2025
$ 2,871
$ -
$ -
$ 2,871
Warrant derivative liability, December 3, 2025
$ 3,842,857
$ -
$ -
$ 3,842,857
Liabilities:
Public warrant liabilities, December 31, 2024
$ 152,240
$ 152,240
$ -
$ -
Representative warrant liabilities, December 31, 2024
$ 9,932
$ -
$ -
$ 9,932
The following table presents a reconciliation
of the Level 3 Representative Warrant liabilities:
Twelve Months Ended
December 31,
2025
2024
Representative warrant liabilities, January 1
$ 9,932
$ 5,166
Issuances
-
-
Exercises
-
-
Change in fair value
( 7,061 )
4,766
Representative warrant liabilities, December 31
$ 2,871
$ 9,932
F- 12
The change in fair value of the Representative
Warrants liabilities is recorded in change in fair value of warrant liabilities on the consolidated statements of operations and comprehensive
loss.
The following table presents a reconciliation
of the Level 3 Derivative Warrant liabilities:
Twelve Months Ended
December 31,
2025
2024
Derivative warrant liabilities, January 1
$ -
$ -
Issuances
3,426,239
-
Exercises
-
-
Change in fair value
416,619
-
Derivative warrant liabilities, December 31
$ 3,842,857
$ -
The change in fair value of the derivative warrant liabilities is recorded
in change in fair value of derivative warrant liabilities on the consolidated statements of operations and comprehensive loss.
The fair value of the cash equivalents is based
on the fair value of marketable securities invested in U.S. government money market funds.
The fair value of the liability associated with the Public Warrants
as of December 31, 2025, and 2024, was based on the quoted closing price on The Nasdaq Capital Market and is classified as Level 1. The
fair value of the liability associated with the Representative Warrants as of December 31, 2025, and 2024, was based on an estimate of
the relative fair value to the Public Warrants, accounting for a small difference in the exercise price, and is classified as Level 3.
In some circumstances, the inputs used to measure
fair value might be categorized within different levels of the fair value hierarchy. In those instances, the fair value measurement is
categorized in its entirety in the fair value hierarchy based on the lowest level input that is significant to the fair value measurement.
Net Loss Per Share
Net loss per share is computed by dividing net
loss by the weighted average number of common shares outstanding during the reporting period. Diluted earnings per share is computed
similarly to the basic earnings per share, except the weighted average number of common shares outstanding are increased to include additional
shares from the assumed exercise of share options, if dilutive. The following outstanding shares issuable upon exercise of stock options
and warrants and vesting of restricted stock units were excluded from the computation of diluted net loss per share for the periods presented
because including them would have had an anti-dilutive effect:
Year Ended December 31,
2025
2024
Stock options
1,685,843
182,034
Warrants
9,080,120
3,293,692
Restricted stock units
-
-
Foreign Currency Translations
The Company’s functional and reporting
currency is the U.S. dollar. All transactions initiated in other currencies are translated into U.S. dollars using the exchange rate
prevailing on the date of transaction. Monetary assets and liabilities denominated in foreign currencies are translated into the U.S.
dollar at the rate of exchange in effect at the balance sheet date. Unrealized exchange gains and losses arising from such transactions
are deferred until realization and are included as a separate component of stockholders’ equity (deficit) as a component of comprehensive
income or loss. Upon realization, the amount deferred is recognized in income in the period when it is realized.
Translation of Foreign Operations
The financial results and position of foreign
operations whose functional currency is different from the Company’s presentation currency are translated as follows:
● assets
and liabilities are translated at period-end exchange rates prevailing at that reporting date;
● equity
is translated at historical exchange rates; and
● income
and expenses are translated at average exchange rates for the period.
F- 13
Exchange differences arising on translation of foreign operations are
transferred directly to the Company’s accumulated other comprehensive loss in the consolidated financial statements. Transaction
gains and losses arising from exchange rate fluctuation on transactions denominated in a currency other than the functional currency are
included in the consolidated statements of operations and comprehensive loss. During the twelve months ended December 31, 2025, the Company
had one operating subsidiary with a functional currency other than the U.S. dollar, which experienced a foreign currency translation gain
of approximately $ 19,000 . During the twelve months ended December 31, 2024, the Company had one operating subsidiary with a functional
currency other than the U.S. dollar, which experienced a foreign currency translation loss of approximately $ 0 . Additionally, losses related
to the now dissolved subsidiaries which were previously operating in functional currencies not that of the U.S. dollar as the parent were
realized in the consolidated statements of operations within other income (expense) in the amount of approximately $ 7,000 for the
twelve months ended December 31, 2025.
The relevant translation rates are as follows:
As of December 31,
2025
2024
Closing rate, British Pound (GBP) to $USD at period end
N/A
1.2529
Average rate, GBP to $USD for the period ended
N/A
1.2783
Closing rate, Euro (EUR) to $USD at period end
N/A
1.0355
Average rate, EUR to $USD for the period ended
N/A
1.0818
Closing rate, Australian Dollar (AUD) to $USD at period end
0.6669
N/A
Average rate, AUD to $USD for the period of subsidiary
inception to period end
0.6450
N/A
N/A - Not applicable due to the Company having no operating
subsidiaries with functional currencies other than that of the parent company U.S. Dollar .
Comprehensive Loss
ASC 220, “Comprehensive Income,” establishes standards
for reporting and display of comprehensive income (loss) and its components in a full set of general-purpose financial statements. As
of December 31, 2025, and 2024, the Company had no material items of other comprehensive income (loss) except for the unrealized foreign
currency translation adjustment.
Acquisitions, Intangible Assets and Goodwill
The consolidated financial statements reflect
the operations of an acquired business beginning as of the date of acquisition. Assets acquired and liabilities assumed are recorded
at their fair values at the date of acquisition; goodwill is recorded for any excess of the purchase price over the fair value of the
net assets acquired. Significant judgment is required to determine the fair value of certain tangible and intangible assets and in assigning
their respective useful lives. Accordingly, we typically obtain the assistance of third-party valuation specialists for significant tangible
and intangible assets. The fair values are based on available historical information and on future expectations and assumptions deemed
reasonable by management but are inherently uncertain and could affect the accuracy or validity of the estimates and assumptions. Determining
the useful life of an intangible asset also requires judgment. Intangible assets are amortized over their estimated lives. Any intangible
assets associated with acquired in-process research and development activities (“IPR&D”) are not amortized until a product
is available for sale.
Impairment of Long-Lived Assets, Intangibles and Goodwill
Long-lived and amortizable intangible assets are
assessed annually for impairment or sooner should impairment indicators exist. Significant events or changes in business circumstances
indicate that the carrying value of the assets may not be recoverable. Such circumstances may include a significant decrease in the market
price of an asset, a significant adverse change in the manner in which the asset is being used or in its physical condition or a history
of operating or cash flow losses associated with the use of an asset. An impairment loss is recognized when the carrying amount of an
asset exceeds the anticipated future undiscounted cash flows expected to result from the use of the asset and its eventual disposition.
The amount of the impairment loss is the excess of the asset’s carrying value over its fair value.
Goodwill is assessed for impairment annually during
the fourth quarter, or more frequently if impairment indicators exist. Impairment exists when the carrying amount of goodwill exceeds
its implied fair value. The Company may elect to assess goodwill for impairment using a qualitative or a quantitative approach, to determine
whether it is more likely than not that the fair value of goodwill is greater than its carrying value.
F- 14
Leases
The Company’s previous leases were related
to office space. The Company determines whether a contract is or contains a lease at the time of the contract’s inception based
on the presence of identified assets and the Company’s right to obtain substantially all the economic benefit from or to direct
the use of such assets. When the Company determines a lease exists, it records a right-of-use (“ROU”) asset and corresponding
lease liability on its balance sheet. ROU assets represent the Company’s right to use an underlying asset for the lease term. Lease
liabilities represent the Company’s obligation to make lease payments arising from the lease. ROU assets are recognized at the lease
commencement date at the present value of the remaining future lease payments the Company is obligated for under the terms of the lease.
Lease liabilities are recognized concurrently with the recognition of the ROU asset and represent the present value of lease payments
to be made under the lease. These ROU assets and liabilities are adjusted for any prepayments, lease incentives received, and initial
direct costs incurred. As the discount rate implicit in the lease is not readily determinable in most of the Company’s leases, the
Company uses its incremental borrowing rate based on the information available at the lease commencement date in determining the present
value of lease payments. If the Company’s lease terms include an option to extend the lease for a set period, the Company evaluates
the renewal option and should it be reasonably certain that the Company will exercise that option, adjusts the ROU asset and liability
accordingly.
Stock-Based Compensation
The Company accounts for its stock-based compensation
awards to employees and members of its Board of Directors (the “Board”) in accordance with ASC Topic 718, Compensation—Stock
Compensation (“ASC 718”). ASC 718 requires all stock-based payments to employees and Board members, including grants of employee
stock options, to be recognized in the statements of operations by measuring the fair value of the award on the date of grant and recognizing
this fair value as stock-based compensation using a straight-line method over the requisite service period, generally the vesting period.
The Company estimates the grant date fair value
of stock option awards 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 expected dividend yields of the Common Stock.
Segment Information
Operating segments are defined as components of an enterprise for which
separate discrete information is available for evaluation by the Chief Operating Decision Maker (“CODM”) or decision-making
group in deciding how to allocate resources and in assessing performance. The Company views its operations and manages its business as one operating
and reporting segment, which is the business of research and development of innovative treatments for RASopathies, MAPK pathway-driven
tumors and other diseases, including central nervous system (CNS) disorders. See Note 13 Segment Information for further information.
Recent Accounting Pronouncements
In November 2024, the FASB issued ASU 2024-03,
Disaggregation of Income Statement Expenses . The standard requires public business entities to disaggregate specific expense captions
on the income statement into required natural expense categories within the footnotes to the financial statements. This guidance is effective
for the Company for annual reporting periods beginning after December 15, 2026, and for interim periods beginning after December 15,
2027. The Company is currently evaluating the impact of the adoption of this standard on our financial statement disclosures.
Recently Adopted Accounting Pronouncements
In December 2023, the FASB issued ASU 2023-09,
Income Taxes (Topic 740): Improvements to Income Tax Disclosures , which requires public business entities on an annual basis to
disclose specific categories in the income-tax rate reconciliation, provide information for reconciling items that meet a quantitative
threshold, and disclose certain information about income taxes paid. The standard is effective for annual periods beginning after December
15, 2024, with early adoption permitted. The amendment has been applied on a prospective basis.
F- 15
NOTE 3 – PROPERTY AND EQUIPMENT
Property and equipment, net consists of the following:
As of December 31,
2025
2024
Leasehold improvements
$ -
$ 3,193
Medical equipment
-
155,363
Office equipment
-
6,140
Property and equipment, gross
-
164,696
Less: accumulated depreciation
-
( 42,353 )
Property and equipment, net
$ -
$ 122,343
Depreciation expense was approximately $ 32 ,000 and
$ 19 ,000 for the twelve months ended December 31, 2025, and 2024, respectively. During the twelve months ended December 31, 2025,
the Company wrote off gross leasehold improvements of approximately $ 3,200 and related accumulated amortization of approximately
$ 2,500 , resulting in a loss of approximately $ 700 recorded in general and administrative expense in the consolidated statements of
operations and comprehensive loss. Additionally, during the twelve months ended December 31, 2025, the Company sold medical and office
equipment for approximately $ 11,000 . The gross book value of the assets sold was approximately $ 162,000 with approximately $ 49,000 of
accumulated depreciation, resulting in a loss of approximately $ 102,000 and is recorded other income (expense) on the consolidated statements
of operations and comprehensive loss.
NOTE 4 – LEASES
Laboratory Lease – South San Francisco,
California
In August 2022, the Company, as a lessee, entered
into an amended sublease agreement to sublease laboratory and office space in South San Francisco, California. The lease commenced on
August 15, 2022. The term of this sublease is for a period of thirty-nine and one-fourth ( 39.25 ) months commencing on the effective date,
until May 15, 2024. The lease had a gross monthly rent of $ 15,700 per month to December 31, 2022. Starting January 1, 2023, the monthly
rent increased by 3 % annually, to $ 16,171 per month in 2023, and $ 16,656 in 2024.
This lease was accounted for as an operating
lease under ASC 842, Leases, which resulted in the recognition of a right of use asset (“ROU asset”) and liability of approximately
$ 332,000 at inception. The ROU asset is separately presented as a non-current asset, and the liability is recorded as a component of
current and non-current liabilities on the Company’s Consolidated Balance Sheets. The Company discounted the future lease payments
of this lease using the prevailing collateralized lending rate which would be extended to the Company based on its credit profile relative
to the period of inception, and the duration of the lease from inception. The interest rate used in calculating the fair value listed
above was 7.8 %.
As of and for the years ended December 31, 2025, and 2024, the Company
had the following balances and activity related to ROU assets and lease liabilities:
As of December 31,
2025
2024
Non-current leases - right of use assets
$ -
$ -
Current liabilities - operating lease liabilities
$ -
$ -
Non-current liabilities - operating lease liabilities
$ -
$ -
Twelve Months Ended
December 31,
2025
2024
Operating lease expense
$ -
$ 156,041
Cash paid for amounts included in the measurement of operating lease liabilities
$ -
$ -
There are no additional lease payments as of
December 31, 2025.
F- 16
NOTE 5 – INTANGIBLE ASSETS AND GOODWILL
Intangible assets, net consists of the following
(in thousands):
December 31, 2025
December 31, 2024
Gross Carrying
Amount
Accumulated
Amortization
Impairment
Net
Gross Carrying
Amount
Accumulated
Amortization
Net
In-process research and development
$ 2,900,000
$ -
$ ( 2,900,000 )
$ -
$ 2,900,000
$ -
$ 2,900,000
Patents and intellectual property
5,671,478
( 1,890,492 )
-
3,780,986
5,671,478
( 1,260,328 )
4,411,150
Intangible assets, net
$ 8,571,478
$ ( 1,890,492 )
$ ( 2,900,000 )
$ 3,780,986
$ 8,571,478
$ ( 1,260,328 )
$ 7,311,150
As of December 31, 2025, future expected amortization
expense of Intangible assets was as follows:
2026
$ 630,164
2027
630,164
2028
630,164
2029
630,164
2030
630,164
Thereafter
630,166
Remaining future amortization expense
$ 3,780,986
During the year ended December 31, 2025, the Company performed its
annual impairment test and determined that a triggering event occurred due to the Company strategically determining to abandon its PAS-003
program which represented a significant adverse change in the expected use and future cash flows of the associated assets. Therefore,
the Company impaired the entirety of its intangible assets and goodwill related to the PAS-003 program in the amounts of approximately
$ 2.9 million and $ 1.3 million, respectively, during the year ended December 31, 2025. These expenses were recorded in general and administrative
expenses on the consolidated statements of operations and comprehensive loss.
There were no changes to goodwill for the year ended December 31, 2024.
NOTE 6 – STOCKHOLDERS’ EQUITY
As of December 31, 2025, the Company was authorized to issue an aggregate
of 105,000,000 shares. The authorized capital stock, as of such date, was divided into: (i) 100,000,000 shares of Common Stock having
a par value of $ 0.0001 per share and (ii) 5,000,000 shares of preferred stock having a par value of $ 0.0001 per share.
Common Stock
The Company had 23,091,062 and 1,394,263 shares
of its Common Stock issued and outstanding at December 31, 2025, and 2024, respectively.
Each holder of Common Stock is entitled to one vote for each share
of Common Stock held on all matters submitted to a vote of the stockholders. Our Second Amended and Restated Certificate of Incorporation,
as amended (the “Charter”) and Second Amended and Restated Bylaws (the “Bylaws”) do not provide for cumulative
voting rights.
In addition, the holders of our Common Stock
will be entitled to receive ratably such dividends, if any, as may be declared by the Board out of legally available funds; however,
the current policy of our Board is to retain earnings, if any, for operations and growth. Upon liquidation, dissolution or winding-up,
the holders of our Common Stock will be entitled to share ratably in all assets that are legally available for distribution.
Holders of our Common Stock have no preemptive,
conversion or subscription rights, and there are no redemption or sinking fund provisions applicable to the Common Stock. The rights,
preferences and privileges of the holders of Common Stock are subject to, and may be adversely affected by, the rights of the holders
of shares of any series of our preferred stock that we may designate and issue in the future.
Effective January 2, 2024, the Company amended its Charter to effect
a one-for-twenty ( 1 : 20 ) reverse stock split of its outstanding shares of Common Stock. No fractional shares were issued as a result of
the reverse stock split. Any fractional shares resulting from the reverse stock split were paid in cash. The reverse stock split did not
otherwise affect any of the rights currently accruing to holders of our Common Stock.
F- 17
2021 Stock Incentive Plan
The Company’s Board and stockholders adopted
and approved the 2021 Stock Incentive Plan (the “2021 Plan”) which took effect on July 15, 2021. The 2021 Plan allows for
the issuance of securities, including stock options, restricted stock, and restricted stock units (“RSUs”) to employees,
Board members and consultants. On December 19, 2023, the remaining shares available under the 2021 Plan were added to the Company’s
2023 Stock Incentive Plan (the “2023 Incentive Plan”, or “2023 Plan”). There will be no new issuances under the
2021 Plan.
As of December 31, 2025, there were a total of 61,250 stock options
outstanding under the 2021 Plan, which are all fully vested.
2023 Stock Incentive Plan
The Board and stockholders have adopted and approved
the 2023 Plan which took effect on December 19, 2023. The 2023 Plan allows for the issuance of securities, including stock options, restricted
stock, and RSUs to employees, Board members and consultants. The initial number of shares of Common Stock available for issuance
under the 2023 Plan was 125,000 shares plus 28,389 unused shares reserved under the 2021 Plan, which will, on January 1 of each calendar
year, beginning on January 1, 2024 and ending on and including January 1, 2033, unless the Board decides otherwise, automatically increase
to equal to the lessor of (A) three percent ( 3 %) of the number of shares of Common Stock outstanding on the final day of the immediately
preceding calendar year or (B) such smaller number of shares as is determined by the Board.
On September 3, 2025, at our 2025 Annual Meeting of Stockholders, our
stockholders approved an amendment (the “First Plan Amendment”) to our 2023 Plan increasing the number of shares of Common
Stock authorized for issuance under the 2023 Plan by 1,750,000 shares to 2,014,221 shares. The First Plan Amendment became effective following
its approval by our stockholders.
As of December 31, 2025, 2,014,221 total shares
were available under the 2023 Plan, of which 1,624,593 shares were issued and outstanding and 389,628 shares were available for potential
issuances.
On January 28, 2026, at a Special Meeting of Stockholders, our stockholders
approved an additional amendment (the “Second Plan Amendment”) to our 2023 Plan, as amended by the First Plan Amendment, increasing
the number of shares of Common Stock authorized for issuance under the 2023 Plan, as amended by the First Plan Amendment, by 11,985,779
shares to 14,000,000 shares. The Second Plan Amendment became effective following its approval by our stockholders. See Note 14 Subsequent
Events.
September 2024 Private Offering
On September 26, 2024, the Company entered into
a securities purchase agreement (the “September 2024 Offering”) with an institutional investor, pursuant to which the
Company agreed to sell shares of Common Stock or pre-funded warrants in lieu thereof (“September 2024 Pre-Funded Warrants”)
to purchase up to an aggregate of 1,219,513 shares of Common Stock at an exercise price of $ 0.001 per share, Series A warrants
(“Series A Warrants”) to purchase up to an aggregate of 1,219,513 shares of common stock at an exercise price of
$ 3.85 per share, and Series B warrants (“Series B Warrants” together with the Series A Warrants, the “September
2024 PIPE Warrants”) to purchase up to an aggregate of 1,219,513 shares of common Stock with an exercise price of $ 3.85 per
share. The combined purchase price per September 2024 Pre-Funded Warrant and accompanying September 2024 PIPE Warrants was $ 4.099 . Aggregate
gross proceeds from the September 2024 Offering were approximately $ 4.5 million and the September 2024 Offering closed on September
30, 2024.
The September 2024 Pre-Funded Warrants are exercisable
immediately upon issuance and expire when exercised in full. The Series A Warrants are exercisable immediately upon issuance and have
a term of exercise equal to five ( 5 ) years from the date of issuance. The Series B Warrants are exercisable immediately
upon issuance and have a term of exercise equal to eighteen ( 18 ) months from the date of issuance.
A holder of the September 2024 Pre-Funded Warrants and the September
2024 PIPE Warrants may not exercise any portion of such holder’s September 2024 Pre-Funded Warrants or September 2024 PIPE Warrants
to the extent that the holder, together with its affiliates, would beneficially own more than 4.99 % (or, at the election of the holder, 9.99 %)
of the Company’s outstanding shares of Common Stock immediately after exercise, except that upon at least 61 days’ prior notice
from the holder to the Company, the holder may increase the beneficial ownership limitation to up to 9.99 % of the number of shares
of Common Stock outstanding immediately after giving effect to the exercise. In the event of certain fundamental transactions, holders
of the September 2024 PIPE Warrants will have the right to receive the Black Scholes Value of their September 2024 PIPE Warrant calculated
pursuant to a formula set forth in the September 2024 PIPE Warrant, payable either in cash or in the same type or form of consideration
that is being offered and being paid to the holders of Common Stock.
F- 18
In connection with the September 2024 Offering,
the Company entered into a registration rights agreement (the “Registration Rights Agreement”), dated as of September 26,
2024, with the investor, pursuant to which the Company agreed to prepare and file a registration statement with the Securities and Exchange
Commission (the “SEC”) registering the resale of the shares of Common Stock underlying the September 2024 Pre-Funded Warrants
and the September 2024 PIPE Warrants no later than fifteen (15) days after the date of the Registration Rights Agreement (the “Registration
Statement”), and to use its best efforts to have the registration statement declared effective as promptly as practical thereafter,
and in any event no later than forty-five (45) days following the date of the Registration Rights Agreement (or ninety (90) days following
the date of the Registration Rights Agreement in the event of a “full review” by the SEC). The Registration Statement was
declared effective by the SEC on October 11, 2024.
The net proceeds to the Company from the September
2024 Offering were approximately $ 4.5 million, after deducting placement agent fees and offering expenses payable by the Company.
In addition, the Company issued to the placement agent or its designees warrants (the “Placement Agent Warrants”) to purchase
up to an aggregate of 85,366 shares of Common Stock at an exercise price equal to $ 5.125 per share. The Placement Agent
Warrants have substantially the same terms as the September 2024 PIPE Warrants, are exercisable immediately upon issuance and have a
term of exercise equal to five ( 5 ) years from the date of issuance. The Company intends to use the net proceeds received
from the September 2024 Offering for working capital and general corporate purposes.
The September 2024 PIPE Warrants met the requirement
for equity classification. The Company computes the fair value of warrants and options using a Black-Scholes model. The expected
term used for warrants is the contractual life. The Company is utilizing an expected volatility figure based on a review of the historical
volatilities, over a period of time, equivalent to the expected life of the instrument being valued, of similarly positioned public companies
within its industry. The risk-free interest rate was determined from the implied yields from U.S. Treasury zero-coupon bonds with a remaining
term consistent with the expected term of the instrument being valued.
During the year ended December 31, 2024, 348,513 September 2024 Pre-Funded
Warrants were exercised. As of December 31, 2024, 871,000 September 2024 Pre-Funded Warrants are paid and issued but unexercised.
During the year ended December 31, 2025, 871,000 September 2024 Pre-Funded Warrants were exercised, and no September 2024 Pre-Funded Warrants
were outstanding as of December 31, 2025. In addition, the September 2024 PIPE Warrants have not been exercised as of December 31, 2025.
At The Market Agreement with H.C. Wainwright
On November 26, 2024, the Company entered into an At The Market Offering
Agreement (the “ATM Agreement”) with H.C. Wainwright & Co., LLC (“Wainwright”), as sales agent, pursuant to
which the Company was able to issue and sell, from time to time, through Wainwright, shares of its Common Stock, and pursuant to which
Wainwright was able to sell its Common Stock by any method permitted by law deemed to be an “at the market offering” as defined
by Rule 415(a)(4) promulgated under the Securities Act of 1933, as amended. The Company was obligated to pay Wainwright a commission of
3.0 % of the aggregate gross proceeds from each sale of Common Stock. As of December 31, 2024, the Company was authorized to offer and
sell up to $ 2,076,000 of its Common Stock pursuant to the ATM Agreement.
On June 20, 2025, the Company increased the maximum
aggregate offering price of the shares of Common Stock issuable under the ATM Agreement, from $ 2,076,000 to $ 4,227,000 and
filed a prospectus supplement to register an aggregate of $ 2,151,000 of additional shares of Common Stock available to be sold under
the ATM Agreement.
During the twelve months ended December 31, 2025,
the Company sold an aggregate of 801,278 shares of Common Stock under the ATM Agreement at a weighted average price of $ 2.68 per
share for net proceeds of $ 2,078,348 . During the twelve months ended December 31, 2024, the Company did not utilize the ATM Agreement.
On January 26, 2026, the Company filed a Post-Effective Amendment No.
1 (the “Amendment”) to its Registration Statement on Form S-3 (File No. 333-271010) (the “Registration Statement”),
to deregister any and all securities of the Company registered but unsold or otherwise unissued under the Registration Statement as of
the date thereof. As a result of such Amendment, the Company is not able to sell any additional shares of its Common Stock under the ATM
Agreement. See Note 14 Subsequent Events.
May 2025 Public Offering
On May 6, 2025, the Company entered into securities purchase agreements
with investors (the “May 2025 Purchase Agreements”) pursuant to which the Company agreed to sell an aggregate of (i) 3,094,284 shares
(the “May 2025 Shares”) of Common Stock, (ii) 477,144 pre-funded warrants (the “May 2025 Pre-Funded Warrants”)
to purchase up to an aggregate of 477,144 shares of Common Stock (the “May 2025 Pre-Funded Warrant Shares”), (iii) 3,571,428 Series
C Common Warrants (the “Series C Common Warrants”) to purchase up to an aggregate of 3,571,428 shares of Common
Stock, and (iv) 3,571,428 Series D Common Warrants (the “Series D Common Warrants” and, together with the Series
C Common Warrants, the “May 2025 Common Warrants”) to purchase up to an aggregate of 3,571,428 shares of Common
Stock. Each May 2025 Share, or May 2025 Pre-Funded Warrant in lieu thereof, was sold together with a Series C Common Warrant to purchase one share
of Common Stock and a Series D Common Warrant to purchase one share of Common Stock in a best-efforts public offering (the “May
2025 Public Offering”).
F- 19
The public offering price for each May 2025 Share and accompanying
May 2025 Common Warrants was $ 1.40 , and the public offering price for each May 2025 Pre-Funded Warrant and accompanying May 2025 Common
Warrants was $ 1.399 . The May 2025 Pre-Funded Warrants have an exercise price of $ 0.001 per share, are exercisable immediately and
will expire when exercised in full. The Series C Common Warrants have an exercise price of $ 1.40 per share, became exercisable upon
issuance and will expire five years thereafter. The Series D Common Warrants have an exercise price of $ 1.40 per share,
became exercisable upon issuance and will expire 18 months thereafter. Simultaneously with the closing of the May 2025 Public
Offering, certain investors exercised Series D Common Warrants to purchase an aggregate of 914,286 shares of Common Stock, resulting
in additional gross proceeds of approximately $ 1.3 million. In addition, all May 2025 Pre-Funded Warrants were exercised simultaneously
with the closing of the May 2025 Public Offering, resulting in the issuance of 477,144 May 2025 Pre-Funded Warrant Shares.
A holder will not have the right to exercise
any portion of the May 2025 Common Warrants if the holder (together with its affiliates) would beneficially own in excess of 4.99 %
(or, at the election of the holder, 9.99 %) of the number of shares of Common Stock outstanding immediately after giving effect to
the exercise, as such percentage ownership is determined in accordance with the terms of the May 2025 Common Warrants. However, upon
notice from the holder to the Company, the holder may increase the beneficial ownership limitation, which may not exceed 9.99 % of
the number of shares of Common Stock outstanding immediately after giving effect to the exercise, as such percentage ownership is determined
in accordance with the terms of the May 2025 Common Warrants, provided that any increase in the beneficial ownership limitation will
not take effect until 61 days following notice to the Company.
The net proceeds of the May 2025 Public Offering,
after deducting the placement agent fees and estimated offering expenses payable by the Company and excluding the net proceeds from the
exercise of the May 2025 Common Warrants, were approximately $ 4.2 million. The aggregate gross proceeds from the May 2025 Public
Offering and the exercise of the Series D Common Warrants were approximately $ 6.3 million.
In addition, the Company issued to the placement agent or its designees
warrants (the “May 2025 Placement Agent Warrants”) to purchase up to an aggregate of 250,000 shares of Common Stock
at an exercise price equal to $ 1.75 per share. The May 2025 Placement Agent Warrants have substantially the same terms as the Series
C Common Warrants, became exercisable immediately upon issuance and have a term of five ( 5 ) years from the date of the May 2025 Purchase
Agreements.
The warrants issued in connection with the May
2025 Public Offering met the requirement for equity classification. The Company computes the fair value of warrants and options using
a Black-Scholes model. The expected term used for warrants is the contractual life. The Company is utilizing an expected volatility figure
based on a review of the historical volatilities, over a period of time, equivalent to the expected life of the instrument being valued,
of similarly positioned public companies within its industry. The risk-free interest rate was determined from the implied yields from
U.S. Treasury zero-coupon bonds with a remaining term consistent with the expected term of the instrument being valued.
December 2025 Public Offering
On November 28, 2025, the Company agreed to sell
to investors an aggregate of (i) 14,846,665 shares (the “December 2025 Shares”) of Common Stock and (ii) 65,153,335 pre-funded
warrants (the “December 2025 Pre-Funded Warrants”) to purchase up to an aggregate of 65,153,335 shares of Common Stock (the
“December 2025 Pre-Funded Warrant Shares”) in a best efforts public offering (the “December 2025 Offering”).
The public offering price for each December 2025
Share was $ 0.75 , and the public offering price for each December 2025 Pre-Funded Warrant was $ 0.749 . The December 2025 Pre-Funded Warrants
have an exercise price of $ 0.001 per share, became exercisable immediately and will expire when exercised in full.
The net proceeds of the December 2025 Offering,
after deducting the placement agent fees and estimated offering expenses payable by the Company, were approximately $ 54.9 million. The
December 2025 Offering closed on December 1, 2025.
A holder will not have the right to exercise any
portion of the December 2025 Pre-Funded Warrants if the holder (together with its affiliates) would beneficially own in excess of 4.99 %
(or, at the election of the holder, 9.99 %) of the number of shares of Common Stock outstanding immediately after giving effect to the
exercise, as such percentage ownership is determined in accordance with the terms of the December 2025 Pre-Funded Warrants. However,
upon notice from the holder to the Company, the holder may increase the beneficial ownership limitation, which may not exceed 9.99 % of
the number of shares of Common Stock outstanding immediately after giving effect to the exercise, as such percentage ownership is determined
in accordance with the terms of the December 2025 Pre-Funded Warrants, provided that any increase in the beneficial ownership limitation
will not take effect until 61 days following notice to the Company.
In addition, the Company issued to the placement
agent or its designees warrants (the “December 2025 Placement Agent Warrants”) to purchase up to an aggregate of 4,000,000 shares
of Common Stock at an exercise price equal to $ 0.9375 per share. The December 2025 Placement Agent Warrants expire on November 28,
2030, and become exercisable upon a shareholder approval to increase the authorized and unissued shares of Common Stock of the Company
to satisfy the exercise of the December 2025 Placement Agent Warrants. As such, the December 2025 Placement Agent Warrants were not exercisable
upon consummation of the offering. The Company concluded that the December 2025 Placement Agent Warrants do not meet the criteria for
equity classification under the guidance of ASC 815 as the Company did not have sufficient authorized and unissued shares to satisfy the
December 2025 Placement Agent Warrants as of the closing date of the December 2025 Offering or December 31, 2025. The Company recorded
the December 2025 Placement Agent Warrants as liabilities at their fair value. This liability is subject to remeasurement at each balance
sheet date and any change in fair value is recognized in the Company’s condensed consolidated statement of operations and comprehensive
income. The Company incurred $ 3,426,238 of placement agent warrant issuance costs in connection with the December 2025 Offering. During
the twelve months ended December 31, 2025, the Company recorded a loss on derivative warrant liability related to the December 2025 Placement
Agent Warrants of $ 416,619 and the fair value of the December 2025 Placement Agent Warrants as of December 31, 2025, was $ 3,842,857 .
F- 20
Restricted Stock Units
During the twelve months ended December 31, 2025,
and 2024, the Company issued a total of 0 and 4,168 shares of Common Stock, respectively, pursuant to the vesting
of RSUs. The Company recognized approximately $ 0 and $ 117,000 of stock-based compensation expense for the twelve months ended
December 31, 2025, and 2024, respectively, in relation to the vesting of historically granted RSUs.
During the twelve months ended December 31, 2025, and 2024, the Company
did not grant any RSUs or restricted stock awards. As of December 31, 2025, there were no outstanding RSUs and no remaining unamortized
RSU compensation expense.
NOTE 7 – STOCK OPTIONS
Stock Options Issued, Vested and Cancelled
During the twelve months ended December 31, 2024,
the Company issued stock options under the 2023 Plan to employees to purchase an aggregate of 104,433 shares of Common Stock
with a strike price equal to $ 8.13 per share and a term of ten years . Of the stock options granted, stock options to purchase
an aggregate of 37,433 shares of Common Stock were fully vested at issuance and the remaining stock options are subject to time-based
vesting over a term ranging between one to three years. These stock options had a total fair value of approximately
$ 849,000 , as calculated using the Black-Scholes pricing model with the following assumptions: volatility of 88.41 %, discount rate
of 4.20 %, expected term of 6.5 years, and an exercise price of $ 8.13 . Additionally, during the twelve months ended
December 31, 2024, the Company experienced forfeitures of 21,399 stock options and stock options to purchase an aggregate of 63,331 shares
of Common Stock, subject to time-based milestone vesting conditions, vested.
During the twelve months ended December 31, 2025,
the Company issued stock options under the 2023 Plan to employees and Board members to purchase an aggregate of 1,534,525 shares
of Common Stock with a strike price equal to $ 0.715 per share and a term of ten years. The stock options granted are subject
to time-based vesting over a term ranging between one to three years. These stock options had a total fair value of
approximately $ 862,000 , as calculated using the Black-Scholes pricing model with the following assumptions: volatility of 105.36 %,
discount rate of 3.61 %, expected term of 5 .0 years, and an exercise price of $ 0.715 . Additionally, during the twelve
months ended December 31, 2025, the Company experienced forfeitures of 30,716 stock options, and stock options to purchase an
aggregate of 40,079 shares of Common Stock, subject to time-based milestone vesting conditions, vested.
Stock-Based Compensation
Total stock-based compensation related to the Company’s stock
options was approximately $ 296,000 and $ 648,000 for the twelve months ended December 31, 2025, and 2024, respectively. For the
twelve months ended December 31, 2025, the Company recognized approximately $ 287,000 of stock-based compensation related to its stock
options within general and administrative expense, and approximately $ 9,000 within research and development expense on the consolidated
statements of operations and comprehensive loss. For the twelve months ended December 31, 2024, the Company recognized approximately $ 490,000 of
stock-based compensation related to its stock options within general and administrative expense, and approximately $ 158,000 within
research and development expense on the consolidated statements of operations and comprehensive loss.
F- 21
Stock option activity for the years ended December 31, 2025, and 2024
was as follows:
Number of
Options Weighted average
exercise price
per share Weighted average
remaining
contractual term
(years) Aggregate
intrinsic value
(in thousands)
Outstanding, January 1, 2024 99,000 $ 32.38 8.55
Granted 104,433 $ 8.13 9.16
Expired/Cancelled ( 21,399 ) $ 9.43 -
Outstanding, December 31, 2024 182,034 $ 21.17 8.98 $ -
Exercisable, December 31, 2024 106,536 $ 29.35 8.05
Outstanding, January 1, 2025 182,034 $ 21.17 8.98
Granted 1,534,525 $ 0.72 9.81 $ -
Expired/Cancelled ( 30,716 ) $ 9.30 -
Outstanding, December 31, 2025 1,685,843 $ 9.60 7.68 $ 882,352
Exercisable, December 31, 2025 117,566 $ 28.01 7.22
As of December 31, 2025, remaining unamortized stock-based compensation
expense related to the stock options was $ 860,000 .
The Company estimates the fair value of each
stock option on the date of grant using the Black-Scholes option pricing model, which requires various assumptions including fair value
of the underlying share, volatility, expected option life, risk-free interest rate and expected dividends. The fair value of the underlying
share was based on the fair value on the grant date. The expected term was based on the expected exercise behavior of grantees. Expected
volatility was calculated based on the volatilities of a peer group of companies. The risk-free rate of the option is based on the U.S.
Treasury rate for the expected term of the option. The following weighted-average assumptions were used in the Black-Scholes calculations:
Year ended December 31,
2025 2024
Expected volatility 105.36 % 88.41 %
Expected term 5.0 6.5
Weighted-average risk-free interest rate 3.61 % 4.2 %
Weighted average fair value of underlying interest $ 0.72 $ 8.13
Expected dividends -
-
The weighted average grant date fair value of
options granted during the years ended December 31, 2025, and 2024 was $ 0.56 per option and $ 6.29 per option, respectively.
NOTE 8 – WARRANTS
For the years ended December 31, 2025, and 2024, total stock-based
compensation expense related to the Company’s warrants was approximately $ 1,600 and $ 8,000 , respectively, and is recognized
within general and administrative expense on the consolidated statements of operations and comprehensive loss.
Additionally, as of December 31, 2025, 10,000
warrants issued in October 2025, to a consultant were outstanding and not exercisable at an exercise price of $ 0.715 . One third of these
consulting warrants vest on the one year anniversary of issuance and the remainder vest in equal quarterly tranches for two years thereafter.
F- 22
AlloMek Warrants
During the year ended December 31, 2022, the
Company issued warrants to purchase an aggregate of 50,000 shares of Common Stock (the “AlloMek Warrants”) to certain sellers
in connection with the acquisition of AlloMek. The AlloMek Warrants were issued on October 11, 2022, and were immediately exercisable
at $ 37.60 per share and expire five years from the date of issuance. The total grant date fair value of the AlloMek Warrants was determined
to be approximately $ 0.5 million, as calculated using the Black-Scholes model and were capitalized and included in intangible assets.
The assumptions used in the Black-Scholes calculation were as follows: volatility 55.7 %; duration five years ; and a risk-free rate of
4.14 %.
As of December 31, 2025, and 2024, 50,000 AlloMek
Warrants were outstanding, respectively.
Alpha-5 Warrants
During the year ended December 31, 2022, the
Company issued warrants to purchase an aggregate of 50,000 shares of Common Stock (the “Alpha-5 Warrants”) to certain sellers
in connection with the acquisition of Alpha-5. The Alpha-5 Warrants were issued on June 21, 2022, were immediately exercisable at $ 37.60
per share and expire five years from the date of issuance. The total grant date fair value of the Alpha-5 Warrants was determined to
be approximately $ 0.4 million, as calculated using the Black-Scholes model and were recorded as an increase to additional paid-in capital.
This amount was included as part of the consideration paid for the Alpha-5 acquisition and were included as part of the purchase price
allocation accordingly. The assumptions used in the Black-Scholes calculation were as follows: volatility 55.7 %; duration five years ;
and a risk-free rate of 3.38 %.
As of December 31, 2025, and 2024, 50,000 Alpha-5
Warrants were outstanding, respectively.
PIPE Warrants
During the year ended December 31, 2021, the Company
issued PIPE Warrants to purchase an aggregate of 433,999 shares of Common Stock to certain investors in connection with the November 2021
Private Placement. The PIPE Warrants were issued on November 24, 2021, were immediately exercisable, and expire five years from the date
of issuance at $ 70.00 per share, subject to adjustment as set forth in the PIPE Warrants. Due to a certain anti-dilution provision, the
exercise price of each 2021 PIPE Warrant was reduced to $ 20.00 per share (the “Warrant Modification”) as a result of the September
2024 Offering. The Company recognized the effect of the Warrant Modification as a deemed dividend of $ 359,656 .
As of December 31, 2025, and 2024, 433,999 PIPE
Warrants were outstanding, respectively.
IPO Warrants
During the year ended December 31, 2021, the
Company issued Public Warrants to purchase an aggregate of 276,000 shares of Common Stock in its Initial Public Offering. Simultaneously
with the consummation of the closing of the Initial Public Offering, the Company issued the underwriters a total of 13,800 Representative
Warrants that became exercisable commencing six (6) months following issuance at an exercise price of $ 120.00 per share and expire five
years from issuance.
The Company evaluated the IPO Warrants based
on an assessment of the IPO Warrants’ specific terms and applicable authoritative guidance in ASC 480, “Distinguishing Liabilities
from Equity” (“ASC 480”) and ASC 815, “Derivatives and Hedging” (“ASC 815”). The IPO warrants
are classified as liabilities and remeasured at each reporting period.
As of December 31, 2025, and 2024, 220,000 Public Warrants and 13,800
Representative Warrants were outstanding, respectively.
As of December 31, 2025, the fair value of the Public Warrants was
approximately $ 0.10 per Public Warrant based on the closing price of the Public Warrants on The Nasdaq Capital Market. The fair value
of the Representative Warrants was approximately $ 0.374 per Representative Warrant which was based on the relative fair value to the Public
Warrants.
May 2025 Warrants
During the year ended December 31, 2025, the Company
issued warrants to purchase an aggregate of 7,392,856 shares of Common Stock in connection with the May 2025 Public Offering
as described in Note 6 above. This consisted of (i) Series C Common Warrants to purchase 3,571,428 shares of Common Stock, (ii)
Series D Common Warrants to purchase 3,571,428 shares of Common Stock, and (iii) May 2025 Placement Agent Warrants to
purchase 250,000 shares of Common Stock.
As of December 31, 2025, 3,553,428 Series C Common
warrants, 1,983,000 Series D Common Warrants and 250,000 Placement Agent Warrants were outstanding.
December 2025 Warrants
During the year ended December 31, 2025, the Company issued December
2025 Placement Agent Warrants to purchase an aggregate of 4,000,000 shares of Common Stock in connection with the December 2025 Public
Offering as described in Note 6 above.
As of December 31, 2025, 4,000,000 December 2025 Placement Agent Warrants
were outstanding, but not exercisable.
F- 23
Warrant activity for the years ended December 31, 2025, and 2024 was
as follows:
Number of
Warrants
Exercise price
per share
Weighted
average
exercise
price
Outstanding and exercisable on January 1, 2025
3,293,692
$ 3.85 - $ 125.00
$ 15.62
Granted
11,402,856
$ 0.72 - $ 1.75
$ 1.24
Expired / Cancelled
-
-
-
Exercised
( 1,606,428 )
-
$ 1.40
Outstanding on December 31, 2025
13,090,120
$ 0.72 - $ 125.00
$ 4.84
Outstanding and exercisable on January 1, 2024
767,800
$ 37.60 - $ 125.00
$ 15.62
Granted
2,525,892
$ 3.85 - $ 8.13
3.90
Expired / Cancelled
-
-
-
Exercised
-
-
-
Outstanding and exercisable on December 31, 2024
3,293,692
$ 3.85 - $ 125.00
$ 15.62
As of December 31, 2025, 4,000,000 December 2025
Placement Agent Warrants were outstanding and not exercisable at an exercise price of $ 0.9375 . A proxy vote for an increase in authorized
shares allowing these warrants to become exercisable was completed on January 28, 2026. The proposal was approved by shareholders. See
Note 14 for more information regarding the proxy vote. Additionally, as of December 31, 2025, 10,000 warrants issued in October 2025,
to a consultant were outstanding and not exercisable at an exercise price of $ 0.9375 . one third of these warrants vest on the one year
anniversary of issuance and the remainder vest in equal tranches for two years thereafter.
Warrants exercisable at December 31, 2025, were as follows:
Exercise Price Number of warrants Weighted-
average
remaining
contractual
term (years) Weighted
average
exercise
price
$1.40 5,536,428 -
$1.75 250,000 -
$3.85 2,439,026 -
$5.13 85,366 -
$8.13 1,500 -
$20.00 433,999 -
$37.60 100,001 -
$120.00 13,800 -
$125.00 220,000 -
9,080,120 2.79 $ 6.57
No warrants expired/cancelled during the year ended December 31, 2025.
A total of 1,606,428 warrants were exercised during the year ended December 31, 2025.
NOTE 9 – INCOME TAXES
The Company accounts for income taxes under ASC
740 - Income Taxes (“ASC 740”), which provides for an asset and liability approach of accounting for income taxes. Under
this approach, deferred tax assets and liabilities are recognized based on anticipated future tax consequences, using currently enacted
tax laws, attributed to temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes
and the amounts calculated for income tax purposes.
F- 24
Significant components of the Company’s deferred tax assets as
of December 31, 2025, and 2024 are summarized below.
Year Ended December 31,
2025
2024
Deferred tax assets:
Amortization
$ 148,000
$ -
Research & development costs
4,286,000
2,917,000
Warrant liabilities
11,000
40,000
Stock-based compensation
345,000
307,000
Net operating loss carryforwards
11,025,000
8,126,000
Federal R&D tax credit
368,000
419,000
Total deferred tax assets
16,183,000
11,809,000
Deferred tax liabilities:
Amortization
-
( 83,000 )
Depreciation
-
( 28,000 )
Net deferred tax assets
16,183,000
11,698,000
Valuation allowance
( 16,183,000 )
( 11,698,000 )
$ -
$ -
The Company recognizes deferred tax assets to
the extent that it believes that these assets are more likely than not to be realized. In making such a determination, the Company considers
all available positive and negative evidence, including future reversals of existing taxable temporary differences, projected future taxable
income, tax-planning strategies, and results of recent operations. The Company assessed the need for a valuation allowance against its
net deferred tax assets and determined a full valuation allowance is required since the Company has no history of generating taxable income.
Our deferred tax asset and valuation allowance increased by $ 4,485,000 and $ 4,084,000 for the years ended December 31, 2025, and 2024,
respectively.
A reconciliation of the federal income tax rate to the Company’s
effective tax rate at December 31, 2025, and 2024 is as follows:
December 31,
2025
2024
Statutory federal income tax rate
21.00 %
21.00 %
State taxes, net of federal tax benefit
0.00 %
- 0.10 %
Stock-based compensation
- 0.10 %
- 0.60 %
Return to provision adjustment
0.20 %
0.20 %
Permanent items
0.00 %
0.00 %
R&D credit generated
- 0.30 %
1.70 %
Other
0.50 %
0.00 %
Change in valuation allowance
- 19.80 %
- 22.30 %
Income tax provision
1.50 %
- 0.10 %
The Company’s ability to utilize net operating loss carryforwards
will depend on its ability to generate adequate future taxable income. Future utilization of the net operating loss carry forwards is
subject to certain limitations under Section 382 of the Internal Revenue Code. As of December 31, 2025, the Company had federal and state
net operating loss carryforwards available to offset future taxable income in the amounts of approximately $ 11,025,000 and $ 34,610,000 ,
respectively, which do not expire.
The Company has evaluated its income tax positions
and has determined that it does not have any uncertain tax positions. The Company will recognize interest and penalties related to any
uncertain tax position through its income tax expense.
The Company is subject to franchise tax filing
requirements in the State of Delaware.
F- 25
NOTE 10 – NET LOSS PER COMMON SHARE
Basic net loss per share is computed by dividing
net loss available to Common Stockholders by the weighted average number of common shares outstanding during the period. Diluted earnings
per share reflect, in periods in which they have a dilutive effect, the impact of common shares issuable upon exercise of stock options
and warrants that are not deemed to be anti-dilutive. The dilutive effect of the outstanding stock options and warrants is computed using
the treasury stock method.
At December 31, 2025, diluted net loss per share
did not include the effect of 13,090,120 shares of Common Stock issuable upon the exercise of outstanding warrants, and 1,685,843 shares
of Common Stock issuable upon the exercise of outstanding stock options as their effect would be antidilutive during the periods prior
to conversion.
At December 31, 2024, diluted net loss per share
did not include the effect of 3,293,692 shares of Common Stock issuable upon the exercise of outstanding warrants, and 182,034 shares
of Common Stock issuable upon the exercise of outstanding stock options as their effect would be antidilutive during the periods prior
to conversion.
NOTE 11 – RELATED PARTY TRANSACTIONS
Consulting Agreement with Prof. Lawrence Steinman
The Steinman Consulting Agreement memorializes the compensation arrangements
pursuant to which Prof. Steinman has been compensated for his services to the Company, as previously disclosed in our public filings.
Pursuant to the Steinman Consulting Agreement, Prof. Steinman provides a variety of consulting and advisory services relating principally
to the clinical and commercial development of our product candidates, including our research and development strategy through all phases
of discovery and preclinical development, identifying potential partners for our pre-clinical assets, and business development efforts
related to our pre-clinical assets, among other things. Pursuant to the Steinman Consulting Agreement, effective as of September 30, 2025,
Prof. Steinman received $ 25,000 per quarter for his services, which was subsequently reduced to $ 1.00 per quarter, effective
as of October 1, 2025.
NOTE 12 – COMMITMENTS AND CONTINGENCIES
Legal and Regulatory Environment
The healthcare industry is subject to numerous
laws and regulations of federal, state and local governments. These laws and regulations include, but are not limited to, matters such
as licensure, accreditation, government healthcare program participation requirement, reimbursement for patient services and Medicare
and Medicaid fraud and abuse. Government activity has increased with respect to investigations and allegations concerning possible violations
of fraud and abuse statutes and regulations by healthcare providers.
Violations of these laws and regulations could
result in expulsion from government healthcare programs together with the imposition of significant fines and penalties, as well as significant
repayments for patient services previously billed. Management believes that the Company is in compliance with fraud and abuse regulations,
as well as other applicable government laws and regulations. While no material regulatory inquiries have been made, compliance with such
laws and regulations can be subject to future government review and interpretation, as well as regulatory actions unknown or unasserted
at this time.
F- 26
NOTE 13 – SEGMENT INFORMATION
The Company views its operations and manages
its business as one operating and reportable segment, which is the business of research and development of innovative treatments for
central nervous system (CNS) disorders and other diseases, including RASopathies and certain cancers. The determination of a single operating
segment is consistent with the consolidated financial information regularly provided to the CODM. Consistent with the operational structure,
the Chief Executive Officer , as the CODM, reviews and evaluates net loss for purposes of assessing performance, making operating decisions,
allocating resources available and how to best deploy these resources across functions, therapeutic areas and research and development
projects, and planning and forecasting for future periods on a consolidated basis. Operating expenses are used to monitor budget versus
actual results in assessing performance of the segment. Total assets are monitored by the CODM on a consolidated basis which is reported
on the face of the consolidated balance sheets. All the Company’s long-lived assets are held in the United States.
The following table is representative of the
significant expense categories regularly provided to the CODM when managing the Company’s single reporting segment. A reconciliation
to the consolidated net loss for the years ended December 31, 2025, and 2024 is included at the bottom of the table below.
Twelve Months Ended
December 31,
Significant segment expenses
2025
2024
General and administrative (1)
$ 7,778,869
$ 5,786,293
Pre-clinical research
378,343
1,479,896
CMC
1,887,466
1,463,530
Clinical development (1)
5,685,715
4,097,521
Depreciation and amortization
662,585
-
Share based compensation expense
297,467
649,029
Impairment expense
4,162,911
-
Other segment items (2)
3,939
773,693
Total operating and segment expenses
20,857,295
14,249,962
Reconciliation of net loss
Change in fair value of warrant liabilities
115,301
( 77,806 )
Realized foreign currency translation loss from dissolution of subsidiaries
( 7,171 )
-
Foreign currency gain/(loss)
30,376
-
Other income
380,532
-
Change in fair value of derivative warrant liability
( 416,619 )
Interest and dividends, net
327,193
423,184
Segment and consolidated net loss
$ 20,427,683
$ 13,904,584
(1) includes personnel costs and excludes share-based compensation expense
and impairment expense
(2) includes litigation settlements, loss from sale of assets, and loss on asset write offs
NOTE 14 – SUBSEQUENT EVENTS
The Company has evaluated events and transactions
subsequent to December 31, 2025, through the date these consolidated financial statements were included on this Annual Report on Form
10-K and filed with the SEC. Other than the below, there are no subsequent events identified that would require disclosure in these consolidated
financial statements.
Share Increases
On January 28, 2026, at a Special Meeting of Stockholders
of the Company (the “Special Meeting”), the Company’s stockholders approved the Second Plan Amendment to the 2023 Plan,
as amended, increasing the number of shares of Common Stock authorized for issuance under the 2023 Plan, as amended, by 11,985,779 shares
to 14,000,000 shares. The Second Plan Amendment became effective following its approval by the Company’s stockholders.
Additionally, on January 28, 2026, the Company
filed a Certificate of Amendment (the “Certificate of Amendment”) to the Charter with the Secretary of State of the State
of Delaware to increase the number of the Company’s authorized shares of Common Stock from 100,000,000 shares to 500,000,000 shares.
The Certificate of Amendment was approved by the Company’s stockholders at the Special Meeting and became effective upon filing.
Post-Effective Amendment
On January 26, 2026, the Company filed the Amendment
to the Registration Statement to deregister any and all securities of the Company registered but unsold or otherwise unissued under the
Registration Statement as of the date thereof. As a result of such Amendment, any and all offerings of the Company’s securities
pursuant to the Registration Statement were terminated and the Company terminated the effectiveness of the Registration Statement.
Exercise of the Pre-funded Warrants
From January 1, 2026, through March 24, 2026,
a total of 1,850,000 December 2025 Pre-Funded Warrants were exercised by holders thereof, and the Company issued an aggregate of 1,848,886
shares of Common Stock upon such exercises.
F-27