Item 1. Financial Statements
Item 1: Financial Statements
LIGHTWAVE LOGIC, INC.
FINANCIAL STATEMENTS
JUNE 30, 2025
(UNAUDITED)
CONTENTS
PAGE
BALANCE SHEETS
2
STATEMENTS OF COMPREHENSIVE LOSS
3
STATEMENTS OF STOCKHOLDERS’ EQUITY
4-5
STATEMENTS OF CASH FLOWS
6
NOTES TO FINANCIAL STATEMENTS
7- 25
1
LIGHTWAVE
LOGIC, INC.
BALANCE
SHEETS
(Restated)
June 30, 2025
December 31, 2024
(unaudited)
ASSETS
CURRENT ASSETS
Cash and cash equivalents
$ 22,106,946
$ 27,667,964
Accounts Receivable
10,753
45,565
Prepaid expenses and other current assets
638,856
401,741
TOTAL CURRENT ASSETS
22,756,555
28,115,270
PROPERTY AND EQUIPMENT - net of accumulated depreciation of $ 6,902,263 and $ 6,037,723
5,724,559
5,691,545
OTHER ASSETS
Intangible assets - net of accumulated amortization of $ 825,040 and $ 771,631
1,410,368
1,355,445
Operating Lease - Right of Use - Building
2,544,785
2,645,723
TOTAL OTHER ASSETS
3,955,153
4,001,168
TOTAL ASSETS
$ 32,436,267
$ 37,807,983
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
Accounts payable
$ 320,543
$ 515,955
Accrued bonuses and accrued expenses
434,222
877,165
Accounts payable and accrued expenses - related parties
147,420
200,779
Contract liability
14,875
23,208
Operating lease liability
181,248
168,289
TOTAL CURRENT LIABILITIES
1,098,308
1,785,396
LONG TERM LIABILITIES
Operating lease liability
2,503,789
2,598,682
TOTAL LONG TERM LIABILITIES
2,503,789
2,598,682
TOTAL LIABILITIES
3,602,097
4,384,078
STOCKHOLDERS' EQUITY
Preferred stock, $ 0.001 par value, 1,000,000 authorized,
no shares issued or outstanding
—
—
Common stock $ 0.001 par value, 250,000,000 authorized,
126,466,708 and 123,301,653 issued and outstanding at
June 30, 2025 and December 31, 2024
126,467
123,302
Additional paid-in-capital
185,723,412
180,956,329
Deferred compensation
( 353,061 )
( 656,735 )
Accumulated deficit
( 156,662,648 )
( 146,998,991 )
TOTAL STOCKHOLDERS' EQUITY
28,834,170
33,423,905
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
$ 32,436,267
$ 37,807,983
See accompanying notes to these financial statements.
2
LIGHTWAVE LOGIC, INC.
STATEMENTS OF COMPREHENSIVE LOSS
(UNAUDITED)
Three Months Ended
Three Months Ended
Six Months Ended
Six Months Ended
June 30, 2025
(Restated)
June 30, 2024
June 30, 2025
(Restated)
June 30, 2024
NET SALES
$ 25,605
$ 19,355
$ 48,522
$ 49,772
COST AND EXPENSE
Cost of sales
3,463
—
5,491
5,175
Research and development
2,621,441
4,362,258
5,710,659
8,982,920
General and administrative
2,300,884
1,896,672
4,137,936
3,152,122
TOTAL COST AND EXPENSE
4,925,788
6,258,930
9,854,086
12,140,217
LOSS FROM OPERATIONS
( 4,900,183 )
( 6,239,575 )
( 9,805,564 )
( 12,090,445 )
OTHER INCOME (EXPENSE)
Interest income
168,253
251,730
356,101
505,066
Commitment fee
( 235,801 )
( 28,982 )
( 243,830 )
( 105,959 )
Gain (loss) on disposal of property and equipment
—
—
28,800
( 3,166 )
Other income (expense)
1,098
( 2,857 )
836
( 5,091 )
NET LOSS
$ ( 4,966,633 )
$ ( 6,019,684 )
$ ( 9,663,657 )
$ ( 11,699,595 )
LOSS PER SHARE
Basic and diluted
$ ( 0.04 )
$ ( 0.05 )
$ ( 0.08 )
$ ( 0.10 )
WEIGHTED AVERAGE NUMBER OF SHARES
Basic and diluted (1)
125,271,407
120,179,570
124,605,324
119,552,430
(1) For the three and six months ended June 30, 2025, the Company excluded from the calculation
of diluted loss per share 668,844 and 1,012,128 , shares, respectively, potentially issuable for exercises of options and warrants under
incentive compensation plans, as their effect, if included, would have been anti-dilutive due to the Company's net loss position. For
the three and six months ended June 30, 2024, the Company excluded from the calculation of diluted loss per share 4,160,711 and 4,265,583
shares, respectively, potentially issuable for exercises of options and warrants under incentive compensation plans, as their effect,
if included, would have been anti-dilutive due to the Company's net loss position.
The
calculation of diluted loss per common share also excludes non-vested restricted stock units and earned performance stock units that
are anti-dilutive based upon the terms of the awards. Such shares were 363,637 and 182,823 for the three and six months ended June 30,
2025, respectively, and zero 0 for the three and six months ended June 30, 2024.
See accompanying notes to these financial statements
3
LIGHTWAVE LOGIC, INC.
STATEMENTS OF STOCKHOLDERS’ EQUITY
(UNAUDITED)
(Restated)
Three Months Ended June 30, 2025
Number
of
Shares
Common
Stock
Additional
Paid-in
Capital
Deferred
Compensation
Accumulated
Deficit
Total
BALANCE AT MARCH 31, 2025 (UNAUDITED)
124,654,522
$ 124,655
$ 183,577,533
$ ( 456,585 )
$ ( 151,696,015 )
31,549,588
Common stock issued to institutional investor
650,000
650
687,350
—
—
688,000
Common stock issued for commitment shares
256,340
256
235,545
—
—
235,801
Common stock sales at the market by investment banking company
318,411
318
390,495
—
—
390,813
Exercise of options
57,500
58
40,442
—
—
40,500
Cashless exercise of 1,300,000 options
417,206
417
( 192,842 )
—
—
( 192,425 )
Options issued for services
—
—
533,650
—
—
533,650
Performance stock units (PSUs) issued for services
—
—
384,925
—
—
384,925
Restricted stock units (RSUs) issued for services
—
—
11,113
—
—
11,113
Restricted stock awards issued for services, net of forfeitures and share settlement for taxes
112,729
113
55,201
( 68,189 )
—
( 12,875 )
Deferred compensation
—
—
—
171,713
—
171,713
Net loss for the three months ended June 30, 2025
—
—
—
—
( 4,966,633 )
( 4,966,633 )
BALANCE AT JUNE 30, 2025 (UNAUDITED)
126,466,708
$ 126,467
$ 185,723,412
$ ( 353,061 )
$ ( 156,662,648 )
$ 28,834,170
Six Months Ended June 30, 2025
Number of
Shares
Common
Stock
Additional
Paid-in
Capital
Deferred
Compensation
Accumulated
Deficit
Total
BALANCE AT DECEMBER 31, 2024
123,301,653
$ 123,302
$ 180,956,329
$ ( 656,735 )
$ ( 146,998,991 )
$ 33,423,905
Common stock issued to institutional investor
1,685,881
1,686
2,173,297
—
—
2,174,983
Common stock issued for commitment shares
261,386
261
243,569
—
—
243,830
Common stock sales at the market by investment banking company
368,411
368
506,880
—
—
507,248
Exercise of options
282,500
283
203,717
—
—
204,000
Cashless exercise of 1,350,000 options
434,148
434
( 172,359 )
—
—
( 171,925 )
Options issued for services
—
—
1,282,692
—
—
1,282,692
Options issued to settle accrued bonuses
—
—
48,068
—
—
48,068
Performance stock units (PSUs) issued for services
—
—
384,925
—
—
384,925
Restricted stock units (RSUs) issued for services
—
—
11,113
—
—
11,113
Restricted stock awards issued for services, net of forfeitures and share settlement for taxes
132,729
133
85,181
( 98,189 )
—
( 12,875 )
Deferred compensation
—
—
—
401,863
—
401,863
Net loss for the six months ended June 30, 2025
—
—
—
—
( 9,663,657 )
( 9,663,657 )
BALANCE AT JUNE 30, 2025 (UNAUDITED)
126,466,708
$ 126,467
$ 185,723,412
$ ( 353,061 )
$ ( 156,662,648 )
$ 28,834,170
See
accompanying notes to these financial statements
4
LIGHTWAVE LOGIC, INC.
STATEMENTS OF STOCKHOLDERS’ EQUITY
(UNAUDITED)
(Restated)
Three Months Ended June 30, 2024
Number of
Shares
Common
Stock
Additional
Paid-in
Capital
Deferred
Compensation
Accumulated
Deficit
Total
BALANCE AT MARCH 31, 2024 (UNAUDITED)
119,795,941
119,796
167,591,403
( 368,094 )
( 130,143,861 )
37,199,244
Common stock issued to institutional investor
700,000
700
2,342,550
—
—
2,343,250
Common stock issued for commitment shares
7,949
8
28,975
—
—
28,983
Common stock sales at the market by investment banking company
50,000
50
169,380
—
—
169,430
Exercise of options
60,000
60
50,340
—
—
50,400
Options issued for services
—
—
1,710,948
—
—
1,710,948
Restricted stock awards issued for services
92,475
93
307,849
( 307,942 )
—
—
Deferred compensation
—
—
—
139,322
—
139,322
Net loss for the three months ended June 30, 2024
—
—
—
—
( 6,019,684 )
( 6,019,684 )
BALANCE AT JUNE 30, 2024 (UNAUDITED)
120,706,365
$ 120,707
$ 172,201,445
$ ( 536,714 )
$ ( 136,163,545 )
$ 35,621,893
Six Months Ended June 30, 2024
Number of
Shares
Common
Stock
Additional
Paid-in
Capital
Deferred
Compensation
Accumulated
Deficit
Total
BALANCE AT DECEMBER 31, 2023
118,137,309
$ 118,137
$ 161,211,920
$ ( 432,293 )
$ ( 124,463,950 )
$ 36,433,814
Common stock issued to institutional investor
1,950,000
1,950
7,493,650
—
—
7,495,600
Common stock issued for commitment shares
25,431
26
105,934
—
—
105,960
Common stock sales at the market by investment banking company
127,150
127
499,756
—
—
499,883
Exercise of options
355,000
355
230,645
—
—
231,000
Exercise of warrants
19,000
19
14,231
—
—
14,250
Options issued for services
—
—
2,337,460
—
—
2,337,460
Restricted stock awards issued for services
92,475
93
307,849
( 307,942 )
—
—
Deferred compensation
—
—
—
203,521
—
203,521
Net loss for the six months ended June 30, 2024
—
—
—
—
( 11,699,595 )
( 11,699,595 )
BALANCE AT JUNE 30, 2024 (UNAUDITED)
120,706,365
$ 120,707
$ 172,201,445
$ ( 536,714 )
$ ( 136,163,545 )
$ 35,621,893
See
accompanying notes to these financial statements
5
LIGHTWAVE LOGIC, INC.
STATEMENTS OF CASH FLOWS
(UNAUDITED)
Six Months Ended
June 30, 2025
(Restated)
Six Months Ended
June 30, 2024
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss
$ ( 9,663,657 )
$ ( 11,699,595 )
Adjustments to reconcile net loss to net cash used in operating activities
Stock options issued for services
1,282,692
2,337,460
Amortization of deferred compensation
401,863
203,521
Performance stock units issued for services
384,925
—
Restricted stock units issued for services
11,113
—
Common stock issued for commitment shares
243,830
105,960
Depreciation and amortization of patents
943,089
804,737
Amortization of right of use asset
100,938
94,753
(Gain) loss on disposal of property and equipment
( 28,800 )
3,166
(Increase) decrease in assets
Accounts receivable
34,812
22,311
Prepaid expenses and other current assets
( 237,115 )
476,730
(Decrease) increase in liabilities
Accounts payable
( 195,412 )
( 529,626 )
Accrued bonuses, accrued expenses and other liabilities
( 394,875 )
( 382,652 )
Accounts payable and accrued expenses-related parties
( 53,359 )
( 161,223 )
Contract liability
( 8,333 )
( 8,334 )
Deferred lease liability
—
( 20,889 )
Operating lease liability
( 81,934 )
( 70,107 )
Net cash used in operating activities
( 7,260,222 )
( 8,823,788 )
CASH FLOWS FROM INVESTING ACTIVITIES
Cost of intangibles
( 108,332 )
( 67,445 )
Purchase of property and equipment
( 893,894 )
( 1,585,772 )
Net cash used in investing activities
( 1,002,226 )
( 1,653,217 )
CASH FLOWS FROM FINANCING ACTIVITIES
Exercise of options and warrants
204,000
245,250
Cashless option exercise tax payments
( 171,926 )
—
Cashless tax payment on vested restricted stock awards
( 12,875 )
—
Issuance of common stock, institutional investor
2,174,983
7,495,600
Common stock sales at the market by investment banking company
507,248
499,883
Net cash provided by financing activities
2,701,430
8,240,733
NET DECREASE IN CASH AND CASH EQUIVALENTS
( 5,561,018 )
( 2,236,272 )
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD
27,667,964
31,432,087
CASH AND CASH EQUIVALENTS - END OF PERIOD
$ 22,106,946
$ 29,195,815
Supplemental Disclosure of Non-cash activities :
Options issued to settle accrued bonuses
$ 48,068
$ —
Trade-in credit for purchase of property and equipment
$ 28,800
$ —
Non-cash repurchases of shares issued for net option exercises
$ 172,359
$ —
Restricted stock awards issued for services
$ 169,846
$ 307,942
See
accompanying notes to these financial statements
6
LIGHTWAVE LOGIC, INC.
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2025 AND 2024
NOTE 1 – NATURE OF BUSINESS AND SUMMARY OF
SIGNIFICANT ACCOUNTING POLICIES
Financial Statements
The accompanying unaudited financial statements
have been prepared by Lightwave Logic, Inc. (the “Company”). These statements include all adjustments (consisting only
of its normal recurring adjustments) which management believes necessary for a fair presentation of the statements and have been
prepared on a consistent basis using the accounting polices described in the Summary of Significant Accounting Policies included in
the financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December
31, 2024, as amended, as originally filed with the Securities and Exchange Commission on March 18, 2025 and Amendment No. 1 to the
Form 10-K filed on March 28, 2025 (the “2024 Annual Report”). Certain financial information and footnote disclosures
normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States
have been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission, although the Company
firmly believes that the accompanying disclosures are adequate to make the information presented not misleading. The financial
statements should be read in conjunction with the financial statements and notes thereto included in the 2024 Annual Report. The
interim operating results for the three and six months ending June 30, 2025 may not be indicative of operating results expected for
the full year.
History and
Nature of Business
Lightwave Logic, Inc is a technology platform company
leveraging its proprietary engineered electro-optic (EO) polymers, named Perkinamine® to transmit data at higher speeds with less
power in a small form factor. The Company’s high activity and high stability organic polymers allow it to create next-generation
photonic EO devices that convert data from electrical signals into light/optical signals for applications in telecommunications, and for
data transmission potentially used to support generative AI.
The Company's first revenue stream is from a technology
material supply and licensing agreement that incorporates the Company's patented electro-optic polymer materials for use in manufacturing
photonic devices. Currently, the Company is in various stages of materials development and evaluation with potential customers and strategic
partners. The Company expects to continue to obtain revenue from technology licensing agreements, and to obtain additional revenue from
technology transfer agreements and direct sale of its electro-optic materials.
The Company’s current
development activities are subject to significant risks and uncertainties, including failing to secure additional funding to operationalize
the Company’s technology now under development.
Lightwave Logic, Inc. was organized under the laws
of the State of Nevada in 1997, and it commenced with its current business plan in 2024.
Fair Value of Financial Instruments
The carrying value of the Company’s short-term
financial instruments such as cash, accounts receivable, prepaid expenses and other assets, accounts payable and accrued expenses approximate
their fair values because of their short maturities.
Revenue Recognition and Contract Liability
The Company recognizes revenue in accordance with
Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 606, Revenue from
Contracts with Customers. Under ASC 606, revenue is recognized when control of goods or services is transferred to a customer in an amount
that reflects the consideration to which the Company expects to be entitled.
7
LIGHTWAVE LOGIC, INC.
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2025 AND 2024
NOTE 1 –
NATURE OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Revenue Recognition and Contract Liability (Continued)
To achieve this, the Company applies the five-step
model:
1. Identify the contract with a customer.
2. Identify the performance obligations in the contract.
3. Determine the transaction price for the contract.
4. Allocate the transaction price to the performance obligations.
5. Recognize revenue as performance obligations are satisfied.
The Company’s primary revenue stream includes technology license
and material supply agreements.
Technology License and Material Supply Agreements
The Company enters into technology license and material
supply agreements, under which it grants customers a non-exclusive, royalty-bearing license to use its patented electro-optic polymer
technology (the “Licensed Product”). The Company also supplies proprietary polymers to licensees for use in their manufacturing
of photonic devices.
The Company assesses whether the license and the
supply of proprietary polymers represent distinct performance obligations. Based on this assessment, the Company has determined that the
license and material supply are not distinct for financial reporting purposes because they are highly interdependent. Accordingly, the
Company accounts for these as a single performance obligation.
Revenue under these agreements is recognized as follows:
Upfront License Fees – Nonrefundable upfront
license fees are recorded as contract liability and recognized on a pro-rata basis over the contract term.
Minimum Annual Royalties – Fixed royalty payments
required under the contract are also recognized on a pro-rata basis over the contract term.
Variable Royalties – Royalties exceeding the
minimum annual amount are recognized when earned, typically when the licensee’s sales exceed the minimum threshold.
Milestone Payments – Recognized only when the
contractual milestone is achieved, such as when the licensee sells a specified number of units of the Licensed Product.
Contract Costs
The Company capitalizes incremental costs to obtain
contracts if they are expected to be recoverable, in accordance with ASC 340-40, Other Assets and Deferred Costs – Contracts with
Customers. These capitalized costs are amortized over the expected contract term in a manner consistent with the related revenue recognition.
Contract Liability
Contract liability represents amounts received in
advance for performance obligations not yet satisfied, including nonrefundable upfront license fees. The Company recognizes contract liability
revenue as revenue when the related performance obligations are satisfied.
Cost of Sales
Cost of sales consists of labor costs, material costs and manufacturing
overhead costs associated with the production of materials transferred to the customer under the technology license and material supply
agreement at the Company’s facility.
8
LIGHTWAVE LOGIC, INC.
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2025 AND 2024
NOTE 1 – NATURE OF BUSINESS AND SUMMARY OF
SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Stock-based Payments
The Company
accounts for stock-based compensation under the provisions of FASB ASC 718, "Compensation - Stock Compensation," which
requires the measurement and recognition of compensation expense for all stock-based awards made to employees and directors based on estimated
fair values on the grant date. The fair value of restricted stock awards and units is estimated by the market price of the Company’s
common stock at the date of grant. Restricted stock awards and units are being amortized to expense over the shorter of the requisite
service period or the actual vesting period. Performance stock units are subject to both performance-based and service vesting requirements.
The grant-date fair value of performance stock units is based on the fair value of the Company’s stock on a grant date and is recognized
over the service period based on an assessment of the likelihood that the applicable performance goals will be achieved, and compensation
expense is periodically adjusted based on actual and expected performance. The Company estimates the fair value of option and warrant
awards on the date of grant using the Black-Scholes model. The value of the portion of the award that is ultimately expected to vest is
recognized as expense over the shorter of the requisite service period or the actual vesting period, using the straight-line method. Consistent
with the accounting requirement for employee share-based payment awards, nonemployee share-based payment awards within the scope of Topic
718 are measured at grant-date fair value of the equity instruments that an entity is obligated to issue when the good has been delivered
or the service has been rendered and any other conditions necessary to earn the right to benefit from the instruments have been satisfied.
The Company has
elected to account for forfeiture of stock-based awards as they occur.
Loss Per Share
The Company follows
FASB ASC 260, “Earnings per Share,” resulting in the presentation of basic and diluted earnings per share. Because the Company
reported a net loss in 2025 and 2024, common stock equivalents, including stock options and warrants were anti-dilutive; therefore, the
amounts reported for basic and dilutive loss per share were the same.
Comprehensive
Loss
The Company
follows FASB ASC 220.10, “Reporting Comprehensive Income (Loss).” Comprehensive loss is a more inclusive financial reporting
methodology that includes disclosure of certain financial information that historically has not been recognized in the calculation of
net loss. Since the Company has no items of other comprehensive loss, comprehensive loss is equal to net loss.
Recently Issued Accounting Pronouncements Not Yet
Adopted
In December
2023, the FASB issued Accounting Standards Update (ASU) 2023-09 – Income Taxes (Topic 740), which requires disclosures related to
the rate reconciliation and income taxes paid disclosures improve the transparency of income tax disclosures by requiring (1) consistent
categories and greater disaggregation of information in the rate reconciliation and (2) income taxes paid disaggregated by jurisdiction.
The other amendments in this update improve the effectiveness and comparability of disclosures by (1) adding disclosures of pretax income
(or loss) and income tax expense (or benefit) to be consistent with U.S. Securities and Exchange Commission (SEC) Regulation S-X 210.4-08(h),
Rules of General Application—General Notes to Financial Statements: Income Tax Expense, and (2) removing disclosures that no longer
are considered cost beneficial or relevant. For public business entities, the amendments in this update are effective for annual periods
beginning after December 15, 2024. The Company is adopting the guidance for the annual reporting period ended December 31, 2025 and does
not expect this ASU to have a material impact on its year-end disclosures.
9
LIGHTWAVE LOGIC, INC.
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2025 AND 2024
NOTE 1 – NATURE OF BUSINESS AND SUMMARY OF
SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Recently Issued Accounting Pronouncements Not Yet
Adopted (Continued)
ASU 2024-03 – Income Statement – Reporting
Comprehensive Income – Expense Disaggregation Disclosures (Subtopic 220-40) requires disclosure, in the notes to financial statements,
of specified information about certain costs and expenses, such as the amounts of purchases of inventory, employee compensation, depreciation,
intangible asset amortization, included in each relevant expense caption; disclosure of a qualitative description of the amounts remaining
in relevant expense captions that are not separately disaggregated quantitatively; and disclosure of the total amounts of selling expenses.
For public business entities, the amendments in this update are effective for annual periods beginning after December 15, 2026 and interim
reporting periods within fiscal years beginning after December 15, 2027. Early adoption is permitted. The Company is evaluating the impact
of this ASU on its financial statement disclosures.
NOTE
2: RESTATEMENT OF FINANCIAL STATEMENTS AND CORRECTION OF PRIOR-PERIOD ERRORS
The Company identified errors
related to the accounting for non-cash stock option exercises in previously issued financial statements. As a result, the Company has
(i) restated its previously issued financial statements for the three and six months ended June 30, 2025 and (ii) recorded the cumulative
impact of a prior-period error identified in the year ended December 31, 2021 through opening equity.
Error Identified in the Quarter
Ended June 30, 2025
During the quarter ended June
30, 2025, the Company incorrectly expensed a portion of the value of the net shares issued in connection with non-cash stock option exercises
as compensation expense. The Company determined that the value of the net shares issued in these non-cash option exercises was incorrectly
expensed in the originally issued interim financial statements, resulting in an overstatement of non-cash compensation expense.
The correction of this error
decreased non-cash compensation expense by $ 705,499 , with a corresponding decrease to additional paid-in capital for the three and
six months ended June 30, 2025. This non-cash adjustment also resulted in a corresponding decrease to net loss for the three and six months
ended June 30, 2025.
Because the error related solely
to non-cash stock-based compensation arising from non-cash option exercises, the decrease in net loss was fully offset by a corresponding
decrease in non-cash stock-based compensation adjustments within operating activities. As a result, there was no impact on net cash
used in operating activities or on the Company’s statements of cash flows.
Error Identified in the Year Ended December 31, 2021
During the year ended December 31, 2021, the Company
incorrectly expensed a portion of the value of the net shares issued by the Company in non-cash stock option exercises as compensation
expense. The Company determined that the value of the net shares issued in non-cash option exercises was incorrectly expensed in the original
filing, resulting in an overstatement of compensation expense. The correction of this error resulted in a decrease to accumulated deficit
by $ 3,407,443 and a corresponding decrease to additional paid-in capital as of December 31, 2021. The cumulative impact of this correction
has been reflected as an adjustment to opening accumulated deficit and additional paid-in capital in the Statements of Stockholders’
Equity for March 31, 2025, December 31, 2024, March 31, 2024, and December 31, 2023 presented in this filing, and all other period-ends
subsequent to December 31, 2021. The correction of the 2021 error was recorded through opening equity and did not require the amendment
or restatement of the Company’s previously issued annual financial statements.
Restated Financial Information
The following tables present
the effects of the restatement on the Company’s previously reported statements of comprehensive loss and stockholders’ equity
for the three and six months ended June 30, 2025.
Statements of Comprehensive
Loss (Unaudited)
( Three Months
Ended June 30, 2025)
(in dollars, except per-share
data)
Schedule of statements of comprehensive
loss
As
Previously Reported
Adjustment
As
Restated
Research
and development expenses
$ 2,641,941
$ ( 20,500 )
$ 2,621,441
General
and administrative expenses
$ 2,985,883
$ ( 684,999 )
$ 2,300,884
Total
Operating Expenses
$ 5,631,287
$ ( 705,499 )
$ 4,925,788
Net
Loss
$ ( 5,672,132 )
$ 705,499
$ ( 4,966,633 )
Basic
and Diluted Loss per Share
$ ( 0.05 )
$ 0.01
$ ( 0.04 )
Statements of Comprehensive Loss (Unaudited)
( Six Months Ended June 30, 2025)
(in dollars, except per-share data)
As Previously Reported
Adjustment
As Restated
Research and development expenses
$ 5,731,159
$ ( 20,500 )
$ 5,710,659
General and administrative expenses
$ 4,822,935
$ ( 684,999 )
$ 4,137,936
Total Operating Expenses
$ 10,559,585
$ ( 705,499 )
$ 9,854,086
Net Loss
$ ( 10,369,156 )
$ 705,499
$ ( 9,663,657 )
Basic and Diluted Loss per Share
$ ( 0.08 )
$ —
$ ( 0.08 )
10
LIGHTWAVE LOGIC, INC.
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2025 AND 2024
Statements of Stockholders’ Equity (Unaudited)
(As of June 30, 2025)
(in dollars)
Schedule of statements of stockholders’ equity
As Previously Reported
Adjustment
As Restated
Additional paid-in-capital
$ 189,836,354
$ ( 4,112,942 )
$ 185,723,412
Accumulated deficit
$ ( 160,775,590 )
$ 4,112,942
$ ( 156,662,648 )
NOTE 3 – MANAGEMENT’S PLANS
The Company’s future expenditures and capital
requirements will depend on numerous factors, including: the progress of our research and development efforts; the rate at which the
Company can, directly or through arrangements with original equipment manufacturers, introduce and sell its polymer materials technology;
the costs of filing, prosecuting, defending and enforcing any patent claims and other intellectual property rights; market acceptance
of the Company’s products and competing technological developments; and the Company’s ability to establish cooperative development,
joint venture and licensing arrangements. The Company expects that it will incur approximately $ 1,786,000 of
expenditures per month over the next 12 months. The Company’s current cash position enables it to finance its operations through
October 2026. On March 17, 2025, the Company entered into a purchase agreement with an institutional investor to sell up to $ 30,000,000
of common stock over a 36-month period (described in Note 10). As of the date of this filing, pursuant to the purchase agreement, the
Company has received $ 2,153,850 ,
and the remaining available amount of $ 27,846,150
is available to the Company per the agreement. On December 9, 2022, the Company entered into a sales agreement with an investment banking
company whereby the Company may offer and sell shares of its common stock having an aggregate offering price of up to $ 35,000,000
from time to time through or to the investment banking company, as sales agent or principal (described in Note 10). As of the date of
this filing, pursuant to the sales agreement, the Company has received $ 7,808,419 ,
and the remaining available amount of $ 26,949,862
is available to the Company per the agreement. The Company's first commercial agreement occurred in May 2023 from a material supply and
license agreement that incorporates the Company's patented electro-optic polymer materials for use
in manufacturing photonic devices (described in Note 4). For the three and six months ended June 30, 2025, the Company recognized
$ 25,605
and $ 48,522
in revenue related to this agreement, respectively. The Company’s cash requirements
are expected to increase at a rate consistent with the Company’s path to revenue as it expands its activities and operations with
the objective of increasing its revenue stream from commercialization of its electro-optic polymer technology. The Company currently
has no debt to service.
NOTE 4 – REVENUE
The Company's first commercial agreement occurred
in May 2023, in the form of a four-year material supply and license agreement (the “License Agreement”) that incorporates
the Company's patented electro-optic polymer materials for use in manufacturing of photonic devices (the “Licensed Product”).
The licensee shall pay the Company a running royalty with a minimum royalty paid on an annual basis over the term of the License Agreement
and milestone license fees. The License Agreement is a non-exclusive material supply and license agreement.
11
LIGHTWAVE LOGIC, INC.
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2025 AND 2024
NOTE 4 – REVENUE (CONTINUED)
Additional future revenue will be generated from royalties
from the licensee’s sale of Licensed Product that exceed the minimum royalty payments and milestone license fees.
During 2024, the Company performed device processing
work for a customer.
Timing of Revenue Recognition and Contract
Balances
Revenues related
to the initial license fee and a minimum annual royalty are recognized over time commencing with the License Agreement in May 2023. An
up-front license fee in the amount of $ 50,000 was paid during the period ended December 31, 2023. $ 14,875 and $ 23,208 of this amount is
recorded as a contract liability in current liabilities on the Company’s balance sheets as of June 30, 2025 and December 31, 2024,
respectively. For the three months ended June 30, 2025 and 2024, the Company recognized $ 25,605
and $ 19,355 in revenue related to this agreement, respectively. For the six months ended June 30, 2025 and 2024, the Company recognized
$ 48,522 and $ 36,022 , in revenue related to this agreement, respectively.
In March 2024, the Company completed device processing
work on the devices supplied by a customer. Revenue for this contract was recognized at the time of shipment of the devices back to the
customer and amounted to $ 0 and $ 13,750 for the three and six months ended June 30, 2024, respectively.
Contract balances
are as follows:
Schedule of contract balances
June 30,
2025
December
31, 2024
Accounts receivable, net
$ 10,753
$ 45,565
Short-term contract assets
$ —
$ —
Long-term contract assets
$ —
$ —
Short-term contract liability
$ 14,875
$ 23,208
Significant changes in the contract balances
for the six months ended June 30, 2025 are as follows:
Schedule of significant changes in the contract balances
Six Months
Ended June 30, 2025
Assets
Liabilities
Balance at December 31, 2024
$ 45,565
$ ( 23,208 )
Revenue recognized that was previously included in contract liability
—
8,333
Decreases/increases due to cash received
( 75,000 )
—
Billed receivables recorded
29,435
—
Transferred to receivables from unbilled receivables
( 29,435 )
—
Unbilled receivables recorded
40,188
—
Balance at June 30, 2025
$ 10,753
$ ( 14,875 )
12
LIGHTWAVE LOGIC, INC.
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2025 AND 2024
NOTE 4 – REVENUE (CONTINUED)
Assets Recognized for the Costs to
Obtain a Contract
There are no assets recognized for the
costs to obtain the License Agreement.
NOTE 5 – PREPAID EXPENSES AND OTHER CURRENT
ASSETS
Prepaid expenses and other current assets consist of the following:
Schedule of prepaid expenses and other current assets
June 30, 2025
December 31, 2024
Insurance
$ 357,254
$ 154,945
Software licenses
182,533
151,451
Investor relations
49,053
5,271
Rent
36,525
36,525
Other
13,491
9,415
Prototype devices
—
44,134
$ 638,856
$ 401,741
NOTE 6 – PROPERTY AND EQUIPMENT
Property and equipment consist of the following:
Schedule of property and equipment
June 30, 2025
December 31, 2024
Office equipment
$ 166,351
$ 155,511
Lab equipment
11,819,801
10,953,487
Furniture
66,438
54,493
Leasehold improvements
440,855
432,400
Software
133,377
133,377
12,626,822
11,729,268
Less: Accumulated depreciation
6,902,263
6,037,723
Property and equipment, net
$ 5,724,559
$ 5,691,545
13
LIGHTWAVE LOGIC, INC.
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2025 AND 2024
NOTE 6 – PROPERTY AND EQUIPMENT (CONTINUED)
Depreciation expense for the three months ended June 30, 2025 and 2024
was $ 461,228 and $ 395,928 , respectively. Depreciation expense for the six months ended June 30, 2025 and 2024 was $ 889,680 and $ 761,491 ,
respectively. During the three months ended June 30, 2025, the Company did not dispose of or retire property and equipment. During the
six months ended June 30, 2025, the Company traded in property and equipment with a cost and accumulated depreciation of $ 25,140 for a
gain of $ 28,800 . During the three months ended June 30, 2024, the Company retired fully depreciated property and equipment with the cost
of $ 5,869 . During the six months ended June 30, 2024, the Company retired property and equipment with a cost of $ 169,010 and accumulated
depreciation of $ 165,844 for a loss of $ 3,166 .
NOTE 7 – INTANGIBLE ASSETS
Intangible assets represent legal fees and patent
fees associated with the prosecution of patent applications. The Company has recorded amortization expense on patents granted, which
are amortized over the remaining legal life. Maintenance patent fees are paid to a government patent authority to maintain a granted patent in
force. Some countries require the payment of maintenance fees for pending patent applications. Maintenance fees paid after a patent
is granted are expensed, as these are considered ongoing costs to “maintain a patent”. Maintenance fees paid prior to
a patent grant date are capitalized to patent costs, as these are considered “patent application costs”. No amortization expense
has been recorded on the remaining patent applications since patents on these applications have yet to be granted.
Intangible assets consist of the following:
Schedule of intangible assets
June 30, 2025
December 31, 2024
Patents
$ 2,235,408
$ 2,127,076
Less: Accumulated amortization
825,040
771,631
Intangible assets, net
$ 1,410,368
$ 1,355,445
Amortization expense for the three months ended June
30, 2025 and 2024 was $ 26,901 and $ 22,311 , respectively. Amortization expense for the six months ended June 30, 2025 and 2024 was $ 53,409
and $ 43,246 , respectively. There were no patent costs written off for the three and six months ended June 30, 2025 and 2024.
14
LIGHTWAVE LOGIC, INC.
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2025 AND 2024
NOTE 8 – LEASES
On October 30, 2017, the Company entered into a lease
agreement (the “Lease”) to lease approximately 13,420 square feet of office, chemistry, clean room and research and development
space located in Colorado for the Company’s principal executive offices and research and development facility. The term of
the lease was sixty-one ( 61 ) months, beginning on November 1, 2017 and ending on November 30, 2022 . In January 2022, the term was
extended for an additional twenty-four ( 24 ) months.
On November 22, 2022, the Company entered into
an amendment to the Lease (“the Amended Lease”) to lease an additional approximately 9,684 square feet of adjacent
office and warehouse space. The term of the Amended Lease is one hundred twenty ( 128 )
months, with an effective date of June
1, 2023 . Base rent through January 31, 2024 of the Amended Lease term was approximately $ 30,517
per month. The base rent for the next full year of the Amended Lease term is approximately $ 377,288 ,
with an increase in annual base rent of approximately 3 %
in each subsequent year of the lease term. Commencing on June 1, 2023, monthly installments of base rent and one-twelfth of
landlord’s estimate of tenant’s proportionate share of annual operating expenses shall be due on the first day of each
calendar month. The Amended Lease also provides an allowance of up to $ 43,216
to be used solely for the cost of renovations to the additional lease premises.
For purposes of calculating operating lease liability,
lease term includes the initial non-cancelable term plus any term under renewal options that are reasonably assured. Any rent escalations,
along with rent abatements, are included in the computation of rent expense calculated on a straight-line basis over the lease term. The
interest rate implicit in lease contracts is typically not readily determinable and as such the Company uses the appropriate incremental
borrowing rate based on information available at the lease commencement date in determining the present value of the lease payments.
Undiscounted future minimum lease payments under
the Amended Lease as of June 30, 2025, by year and in aggregate, including the extended term, are as follows:
Schedule of future lease payments of operating leases
YEARS ENDING
DECEMBER 31,
AMOUNT
2025
$ 194,305
2026
399,199
2027
411,174
2028
423,612
2029
436,300
Thereafter
1,921,271
3,785,861
Less discounted interest
( 1,100,824 )
TOTAL
$ 2,685,037
The Company has elected not to recognize right-of-use
assets and lease liabilities arising from short-term leases. There are no other material operating leases.
15
LIGHTWAVE LOGIC, INC.
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2025 AND 2024
NOTE 8 – LEASES (CONTINUED)
The following table presents weighted average assumptions
used to compute the Company’s right-of-use assets and lease liabilities:
Schedule of operating lease right-of-use assets
June 30, 2025
Weighted average remaining lease term (in years)
8.58
Weighted average discount rate
8.25 %
As of June 30, 2025, current operating leases had
remaining terms between 6 months and 8.6 years, with some leases having options to extend the lease terms.
Current lease agreements do not contain any residual
value guarantees or material restrictive covenants. As of June 30, 2025, the Company did not have any finance leases.
Operating and short-term lease costs totaling $ 110,713
and $ 32,612 are included in research and development and general and administrative expense, respectively, for the three months ended
June 30, 2025. Operating and short-term lease costs totaling $ 171,552 and $ 25,403 are included in research and development and general
and administrative expenses, respectively, for the three months ended June 30, 2024. Operating and short-term lease costs totaling $ 197,121
and $ 53,568 are included in research and development and general and administrative expense, respectively, for the six months ended June
30, 2025. Operating and short-term lease costs totaling $ 293,679 and $ 50,806 are included in research and development and general and
administrative expenses, respectively, for the six months ended June 30, 2024.
NOTE 9 – INCOME TAXES
There is no income tax benefit for the losses for
the three and six months ended June 30, 2025 and 2024 since management has determined that the realization of the net deferred tax asset
is not assured and has created a valuation allowance for the entire amount of such benefits.
The Company’s policy is to record interest and
penalties associated with unrecognized tax benefits as additional income taxes in the statement of operations. As of January 1, 2025,
the Company had no unrecognized tax benefits, or any tax related interest or penalties, and it does not expect significant changes in
the amount of unrecognized tax benefits to occur within the next twelve months. There were no changes in the Company’s unrecognized
tax benefits during the three- and six-month period ended June 30, 2025. The Company did no t recognize any interest or penalties during
2025 related to unrecognized tax benefits.
With few exceptions, the U.S. and state income tax
returns filed for the tax years ending on December 31, 2021 and thereafter are subject to examination by the relevant taxing authorities.
Net operating loss (NOL) carryforwards are subject to examination in the year they are utilized regardless of whether the tax year in
which they are generated has been closed by the statute. The amount subject to disallowance is limited to the NOL utilized. Accordingly,
the company may be subject to examination for prior NOLs generated as such NOLs are utilized.
16
LIGHTWAVE LOGIC, INC.
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2025 AND 2024
NOTE 10 – STOCKHOLDERS’ EQUITY
Preferred Stock
Pursuant to the Company’s Articles of Incorporation,
the Company’s board of directors is empowered, without stockholder approval, to issue series of preferred stock with any designations,
rights and preferences as they may from time to time determine. The rights and preferences of this preferred stock may be superior to
the rights and preferences of the Company’s common stock; consequently, preferred stock, if issued could have dividend, liquidation,
conversion, voting or other rights that could adversely affect the voting power or other rights of the common stock. Additionally, preferred
stock, if issued, could be utilized, under special circumstances, as a method of discouraging, delaying or preventing a change in control
of the Company’s business or a takeover from a third party.
Common Stock
On July 26, 2024, the Company filed a new $100,000,000
universal shelf registration statement with the U.S. Securities and Exchange Commission which became effective on August 5, 2024.
On February 28, 2023, the Company entered
into a purchase agreement with an institutional investor to sell up to $ 30,000,000 of common stock over a 36-month period. Concurrently
with entering into the purchase agreement, the Company also entered into a registration rights agreement which provides the institutional
investor with certain registration rights related to the shares issued under the purchase agreement. Pursuant to the purchase agreement,
the Company issued 50,891 shares of common stock to the institutional investor as an initial commitment fee valued at $ 279,391 fair value,
and 101,781 shares of common stock were reserved for additional commitment fees to the institutional investor in accordance with the terms
of the purchase agreement.
During the period February 28, 2023 through June
30, 2025, the institutional investor purchased 7,756,336
shares of common stock for proceeds of $ 30,000,000
and the Company issued 101,781
shares of common stock as additional commitment fee, valued at $ 518,265
fair value, leaving zero in reserve for additional commitment fees. During the three-month period ended June 30, 2025, pursuant to the
purchase agreement, the institutional investor purchased 0
shares of common stock. During the three-month period ended June 30, 2024, pursuant to the purchase agreement, the institutional investor
purchased 700,000
shares of common stock for proceeds of $ 2,343,250
and the Company issued 7,949
shares of common stock as additional commitment fee, valued at $ 28,983
fair value. During the six-month period ended June 30, 2025, pursuant to the purchase agreement, the institutional investor purchased
1,035,881
shares of common stock for proceeds of $ 1,486,983
and the Company issued 5,046
shares of common stock as additional commitment fee, valued at $ 8,029
fair value. During the six-month period ended June 30, 2024, pursuant to the purchase agreement, the institutional investor purchased
1,950,000
shares of common stock for proceeds of $ 7,495,600
and the Company issued 25,431
shares of common stock as additional commitment fee, valued at $ 105,960
fair value. As of June 30, 2025, no amounts remain available under this purchase agreement.
17
LIGHTWAVE LOGIC, INC.
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2025 AND 2024
NOTE 10 – STOCKHOLDERS’ EQUITY (CONTINUED)
Common Stock (Continued)
On March 17, 2025, the Company entered into
a new purchase agreement with the same institutional investor to sell up to $ 30,000,000
of common stock over a 36-month period. Concurrently with entering into the purchase agreement, the Company also entered into a
registration rights agreement which provides the institutional investor with certain registration rights related to the shares
issued under the purchase agreement. Pursuant to the purchase agreement, the Company issued 245,098
shares of common stock to the institutional investor as an initial commitment fee valued at $ 222,990
fair value, and 490,196
shares of common stock were reserved for additional commitment fees to the institutional investor in accordance with the terms of the
purchase agreement.
During the three- and six-month period ended June
30, 2025, pursuant to the purchase agreement, the institutional investor purchased 650,000
shares of common stock for proceeds of $ 688,000
and the Company issued 11,242
shares of common stock as additional commitment fee, valued at $ 12,811
fair value. During July and August 2025, pursuant to the purchase agreement, the institutional investor purchased 900,000
shares of common stock for proceeds of $ 1,465,850
and the Company issued 23,953
shares of common stock as additional commitment fee, valued at $ 43,338
fair value, leaving 455,001
in reserve for additional commitment fees.
On December 9, 2022, the Company entered into a sales
agreement with an investment banking company. In accordance with the terms of this sales agreement, the Company may offer and sell shares
of its common stock having an aggregate offering price of up to $ 35,000,000 from time to time through or to the investment banking company,
as sales agent or principal. Sales of shares of the Company’s common stock, if any, may be made by any method deemed to be an “at
the market offering”. The sales agent is entitled to compensation under the terms of the sales agreement at a commission rate equal
to 3 % of the gross proceeds of the sales price of common stock that they sell.
During the three-month period ended June 30, 2025,
pursuant to the sales agreement, the investment banking company sold 318,411
shares of the Company’s common stock for proceeds of $ 390,813
after a payment of the commission in the amount of $ 12,088
to the investment banking company. During the three-month period ended June 30, 2024, pursuant to the sales agreement, the investment
banking company sold 50,000
shares of the Company’s common stock for proceeds of $ 169,430
after a payment of the commission in the amount of $ 5,240
to the investment banking company. During the six-month period ended June 30, 2025, pursuant to the sales agreement, the investment banking
company sold 368,411
shares of the Company’s common stock for proceeds of $ 507,248
after a payment of the commission in the amount of $ 15,689
to the investment banking company. During the six-month period ended June 30, 2024, pursuant to the sales agreement, the investment banking
company sold 127,150
shares of the Company’s common stock for proceeds of $ 499,883
after a payment of the commission in the amount of $ 15,461
to the investment banking company. During July and August 2025, pursuant to the sales agreement, the investment banking company sold
1,923,515
shares of the Company’s common stock for proceeds of $ 4,005,317
after a payment of the commission in the amount of $ 123,877
to the investment banking company.
18
LIGHTWAVE LOGIC, INC.
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2025 AND 2024
NOTE 11 – STOCK BASED COMPENSATION
Common Stock Options and Warrants
During 2007, the Board of Directors of the Company
adopted the 2007 Employee Stock Plan (“2007 Plan”) that was approved by the shareholders. Under the 2007 Plan, the Company
is authorized to grant options to purchase up to 10,000,000 shares of common stock to directors, officers, employees and consultants who
provide services to the Company. The 2007 Plan is intended to permit stock options granted to employees under the 2007 Plan to qualify
as incentive stock options under Section 422 of the Internal Revenue Code of 1986, as amended (“Incentive Stock Options”).
All options granted under the 2007 Plan, which are not intended to qualify as Incentive Stock Options are deemed to be non-qualified options
(“Non-Statutory Stock Options”).
Effective June 24, 2016, the 2007 Plan was
terminated. As of June 30, 2025, options to purchase 453,000
shares of common stock have been issued and are outstanding under the 2007 Plan.
During 2016, the Board of Directors of the
Company adopted the 2016 Equity Incentive Plan (“2016 Plan”) that was approved by the shareholders at the 2016 annual meeting of
shareholders on May 20, 2016. Under the 2016 Plan, the Company is authorized to grant awards of incentive and non-qualified stock
options and restricted stock to purchase up to 3,000,000
shares of common stock to employees, directors and consultants. Effective May 16, 2019, the number of shares of the Company’s
common stock available for issuance under the 2016 Plan was increased from 3,000,000
to 8,000,000
shares. Effective May 25, 2023, the number of shares of the Company’s common stock available for issuance under the 2016 Plan
was increased from 8,000,000
to 13,000,000
shares and awards of restricted stock units are authorized for issuance. Effective May 15, 2025, the 2016 Plan was terminated. As of
June 30, 2025, options to purchase 7,647,340
shares of common stock have been issued and are outstanding, 498,694
restricted shares of common stock have been granted, net of forfeitures, and 2,187,501
performance stock units have been granted under the 2016 Plan.
During 2025, the Board of Directors of the
Company adopted the 2025 Equity Incentive Plan (“2025 Plan”) that was approved by the shareholders at the 2025 annual
meeting of shareholders on May 15, 2025. Under the 2025 Plan, the Company is authorized to grant awards of incentive and
non-qualified stock options and restricted stock to purchase up to 6,000,000
shares of common stock to employees, directors and consultants. As of June 30, 2025, options to purchase 210,000
shares of common stock have been issued and are outstanding and 583,225
restricted stock units have been granted under the 2025 Plan. As of June 30, 2025, 5,206,775
shares of common stock remain available for grants under the 2025 Plan.
These plans are administered by the Company’s
Board of Directors or its compensation committee which determines the persons to whom awards will be granted, the number of awards to
be granted, and the specific terms of each grant. Subject to the provisions regarding Ten Percent Shareholders, (as defined in the 2025
Plan), the exercise price per share of each option cannot be less than 110% of the fair market value of a share of common stock
on the date of grant. Options granted under the 2025 Plan are generally exercisable for a period of 10 years from the date of grant
and may vest on the grant date, another specified date or over a period of time.
The Company uses the Black-Scholes option pricing
model to calculate the grant-date fair value of an award, with the following assumptions for the six-month period ended June 30, 2025:
no dividend yield, expected volatility, based on the Company’s historical volatility, 78.7 % to 80.8 % , risk-free interest rate between
4.18 % to 4.48 % and expected option life of 10 years, which is based on the legal contractual life of the options.
19
LIGHTWAVE LOGIC, INC.
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2025 AND 2024
NOTE 11 – STOCK BASED COMPENSATION (CONTINUED)
Common Stock Options and Warrants (Continued)
The Black-Scholes option pricing model assumptions
for six-month period ended June 30, 2024 are as follows: no dividend yield, expected volatility, based on the Company’s historical
volatility, 76.3 % to 77.1 % , risk-free interest rate between 3.91 % to 4.28 % and expected option life of 10 years.
As of June 30, 2025, there was $ 1,709,499 of unrecognized
compensation expense related to non-vested market-based share awards that is expected to be recognized through June 2028. As of June 30,
2024, there was $ 3,777,227 of unrecognized compensation expense related to non-vested market-based share awards that is expected to be
recognized through June 2027.
Share-based compensation was recognized as follows:
Schedule of share-based compensation
Three Months Ended
Three Months Ended
Six Months Ended
Six Months Ended
June 30, 2025
June 30, 2024
June 30, 2025
June 30, 2024
Stock options
$ 533,650
$ 1,710,948
$ 1,282,692
$ 2,337,460
Restricted stock awards
171,713
139,322
401,863
203,521
Restricted stock units
11,113
—
11,113
—
Performance stock units
384,925
—
384,925
—
Total share-based compensation
$ 1,101,401
$ 1,850,270
$ 2,080,593
$ 2,540,981
The following tables summarize all stock option and
warrant activity of the Company during the six months ended June 30, 2025:
Schedule of stock option and warrant activity
Non-Qualified Stock Options and Warrants Outstanding and Exercisable
Number of
Shares
Exercise
Price
Weighted Average
Exercise Price
Outstanding, December 31, 2024
9,899,859
$ 0.51 - $ 16.81
$ 3.07
Granted
522,336
$ 0.99 - $ 1.79
$ 1.20
Forfeited
( 79,355 )
$ 0.99 - $ 5.58
$ 3.64
Exercised
( 1,632,500 )
$ 0.69 - $ 0.80
$ 0.71
Outstanding, June 30, 2025
8,710,340
$ 0.51 - $ 16.81
$ 3.39
Exercisable, June 30, 2025
7,812,281
$ 0.51 - $ 16.81
$ 3.49
The aggregate intrinsic value of options and warrants
outstanding and exercisable as of June 30, 2025 was $ 1,194,861 and $ 1,143,837 , respectively. The aggregate intrinsic value is calculated
as the difference between the exercise price of the underlying options and warrants and the closing stock price of $ 1.24 for the Company’s
common stock on June 30, 2025. During the six-month period ended June 30, 2025, 1,632,500 options were exercised for proceeds of $ 204,000
and no warrants were exercised.
20
LIGHTWAVE LOGIC, INC.
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2025 AND 2024
NOTE 11 – STOCK BASED COMPENSATION (CONTINUED)
Common Stock Options and Warrants (Continued)
Schedule of non-qualified stock options and warrants outstanding
Non-Qualified Stock Options and
Warrants Outstanding
Range of Exercise Prices
Number
Outstanding
Currently Exercisable
at June 30, 2025
Weighted
Average
Remaining
Contractual Life
Weighted
Average
Exercise Price of Options and
Warrants Currently Exercisable
$ 0.51 - $ 16.81
7,812,281
5.98 Years
$ 3.49
Restricted Stock Awards and Units
On June 18, 2024, the Compensation Committee of the
Board of Directors approved grants totaling 92,475 Restricted Stock Awards to the Company’s five outside directors. Each RSA had
a grant date fair value of $ 3.33 which shall be amortized on a straight-line basis over the vesting period into stock-based compensation
expenses within the Statement of Comprehensive Loss. Such RSAs were granted under the 2016 Plan
and vested in total 15,455 shares on June 18, 2024, with the remaining vesting in 10 equal quarterly installments of 7,702 shares each
beginning July 1, 2024.
On August 1, 2024, the Compensation Committee of the
Board of Directors approved a grant totaling 12,924 Restricted Stock Awards to one of the Company’s outside directors. Each RSA
had a grant date fair value of $ 3.16 which shall be amortized on a straight-line basis over the vesting period into stock-based compensation
expenses within the Statement of Comprehensive Loss. Such RSA was granted under the 2016 Plan and vests in 9 equal quarterly installments
of 1,436 shares beginning September 1, 2024.
On September 4, 2024, the Compensation Committee of
the Board of Directors approved a grant totaling 11,488 Restricted Stock Awards to one of the Company’s outside directors. Each
RSA had a grant date fair value of $ 2.68 which shall be amortized on a straight-line basis over the vesting period into stock-based compensation
expenses within the Statement of Comprehensive Loss. Such RSA was granted under the 2016 Plan and vests in 8 equal quarterly installments
of 1,436 shares beginning October 1, 2024.
On December 10, 2024, the Compensation Committee of
the Board of Directors approved a grant totaling 85,000 Restricted Stock Awards to two of the Company’s executives and 25,000 Restricted
Stock Awards to an outside director for consulting services. Each RSA had a grant date fair value of $ 2.65 which shall be amortized on
a straight-line basis over the vesting period into stock-based compensation expenses within the Statement of Comprehensive Loss. The RSAs
were granted under the 2016 Plan and cliff vest on March 10, 2025 for the outside director and on June 10, 2025 for the executives.
On February 17, 2025, executive leadership team approved
a grant totaling 20,000 Restricted Stock Awards to a Company’s employee. Each RSA had a grant date fair value of $ 1.50 which shall
be amortized on a straight-line basis over the vesting period into stock-based compensation expenses within the Statement of Comprehensive
Loss. Such RSAs were granted under the 2016 Plan and vest in 12 quarterly installments beginning April 1, 2025.
On May 14, 2025, executive leadership team
approved a grant totaling 140,000
Restricted Stock Awards to certain Company employees. Each RSA had a grant date fair value of $ 0.99
which shall be amortized on a straight-line basis over the vesting period into stock-based compensation expenses within the
Statement of Comprehensive Loss. Such RSAs were granted under the 2016 Plan and vest in 12 quarterly installments beginning June 1,
2025.
21
LIGHTWAVE LOGIC, INC.
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2025 AND 2024
NOTE 11 – STOCK BASED COMPENSATION (CONTINUED)
Restricted Stock Awards and Units (Continued)
On June 20, 2025, executive leadership team approved
a grant totaling 180,000 Restricted Stock Units to a Company’s employee. Each RSU had a grant date fair value of $ 1.22 which shall
be amortized on a straight-line basis over the vesting period into stock-based compensation expenses within the Statement of Comprehensive
Loss. Such RSUs were granted under the 2025 Plan and vest in 12 quarterly installments beginning
August 19, 2025.
On June 30, 2025, the Compensation Committee of the
Board of Directors approved grants of 80,645 Restricted Stock Units to each of the Company’s five outside directors. Each RSU had
a grant date fair value of $ 1.24 which shall be amortized on a straight-line basis over the vesting period into stock-based compensation
expenses within the Statement of Comprehensive Loss. Such RSUs were granted under the 2025 Plan and vest in 4 quarterly installments beginning
July 15, 2025.
Upon the occurrence of a Change in Control, 100% of
the unvested RSAs and RSUs shall vest as of the date of the Change in Control. Upon vesting, the restrictions on the shares lapse.
The fair value of restricted stock awards and units
is estimated by the market price of the Company’s common stock at the date of grant. Restricted stock activity during the six-month
period ended June 30, 2025 is as follows:
Schedule of fair value of restricted stock awards
Restricted Stock Awards
Six Month Period Ended
June 30, 2025
Restricted Stock Units
Six Month Period Ended
June 30, 2025
Number of
Shares
Weighted Average
Grant Date Fair
Value per Share
Number of
Shares
Weighted Average
Grant Date Fair
Value per Share
Non-vested, beginning of period
227,492
$ 3.28
—
$ —
Granted
160,000
1.06
583,225
1.23
Vested
( 157,709 )
2.83
—
—
Cancelled and forfeited
( 17,367 )
4.13
—
—
Non-vested, end of period
212,416
$ 1.87
583,225
$ 1.23
Restricted stock awards and units are being amortized
to expense over the shorter of the requisite service period or the vesting period. As of June 30, 2025 and 2024, the unamortized value
of the restricted stock awards was $ 353,061 and $ 536,714 , respectively. As of June 30, 2025 and 2024, the unamortized value of the restricted
stock units was $ 708,487 and $ 0 , respectively.
Performance Stock Units
During the six months ended June 30, 2025, the Company
granted 2,187,501 performance stock units (PSUs) subject to both performance-based and service vesting requirements to the Company’s
executives. Performance vesting requirements are tied to various individual and corporate goals related to the Company’s commercialization,
as measured over a one-year performance period. Some PSUs vest annually, while others vest 1/3 rd annually over a three-year
period. The grant date fair value of the PSUs granted was $ 2,029,126 , as determined by the Company’s closing
common stock price on the date of the grant. The grant date fair value per share was $ 0.93 . The Company determined that achievement of
some performance conditions is probable as of June 30, 2025, and accordingly has recognized expense for the portion of the awards expected
to vest, on a straight-line basis over the requisite service period for each tranche. For the three and six months ended June 30, 2025,
the Company recorded $ 384,925 stock-based compensation expense related to the PSU vesting. As of June 30, 2025, a total
of 2,187,501 PSUs remain outstanding. No PSUs were outstanding or expensed in the comparable periods of 2024.
22
LIGHTWAVE LOGIC, INC.
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2025 AND 2024
NOTE 12 – RELATED PARTY
During the three and six months period ended June
30, 2025, and 2024, the Company engaged in transactions with related parties, including consultants, directors, and entities affiliated
with members of the Board of Directors. These transactions primarily relate to legal services, consulting
fees, director compensation, accounting services, and expense reimbursements.
Related
Party Transactions for the Three and Six Months Ended June 30, 2025
• The Company incurred $ 2,100 and $ 69,643 in legal fees and expense reimbursements with a related
party law firm for the three and six months ended June 30, 2025, respectively. Related accrual was $ 68,750 as of June 30, 2025.
• The Company incurred $ 16,980 and $ 39,740 in accounting and IT service fees and expense reimbursements
to related parties for the three and six months ended June 30, 2025, respectively. Related accrual was $ 4,920 as of June 30, 2025.
• The Company incurred $ 53,841 and $ 108,636 in fees and travel expenses to directors for the
three and six months ended June 30, 2025, respectively. Related accrual was $ 51,250 as of June 30, 2025.
• The Company incurred $ 82,500
and $ 165,000
in consulting fees to advisory board member for the three and six months ended June 30, 2025, respectively. Related accrual was
$ 22,500
as of June 30, 2025.
Related
Party Transactions for the Three and Six Months Ended June 30, 2024
• The Company incurred $ 38,759 and $ 62,759 in legal fees with a related party law firm for
the three and six months ended June 30, 2024, respectively. Related accrual was $ 90,360 as of December 31, 2024.
• The Company incurred $ 67,900 and $ 162,121 in accounting and IT service fees and expense reimbursements
to related parties for the three and six months ended June 30, 2024, respectively. Related accrual was $ 8,326 as of December 31, 2024.
• The Company incurred $ 57,555 and $ 111,339 in fees and travel expenses to directors for the
three and six months ended June 30, 2024, respectively. Related accrual was $ 72,748 as of December 31, 2024.
• The Company incurred $ 120,673 and $ 222,373 in consulting fees and travel reimbursements to
advisory board members for the three and six months ended June 30, 2024, respectively. Related accrual was $ 29,345 as of December 31,
2024.
NOTE 13 – RETIREMENT PLAN
The
Company established a 401(k) retirement plan covering all eligible employees beginning November 15, 2013, which was amended effective
February 15, 2025. The plan offers two types of elected deferrals: pre-tax deferrals and Roth deferrals. The Company matches 100%
of each participant contribution, up to 4% for all eligible employees. Matching contributions vest immediately. Participants are entitled
to receive distributions of all vested amounts beginning at age 59 1/2. Matching contributions to all eligible participants charged
to expense were $ 45,890 and $ 34,324 for the three months ended June 30, 2025 and 2024, respectively. Matching contributions to all eligible
participants charged to expense were $ 85,477 and $ 59,092 for the six months ended June 30, 2025 and 2024, respectively. The plan is subject
to the annual IRS elective deferral limit of $ 23,500 per employee for 2025, $ 7,500 catch-up for those aged 50 and over, and $11,250 or
150% of the regular catch-up limit for those aged 60-63.
23
LIGHTWAVE LOGIC, INC.
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2025 AND 2024
NOTE 14 – SEGMENT REPORTING
The Company operates as a single reportable segment, as the Chief
Operating Decision Maker (“CODM”), the Chief Executive Officer (“CEO”), evaluates the business as a whole and does
not receive discrete financial information for separate business units. The CODM is responsible for evaluating financial results and making
resource allocation decisions.
Measure of Segment Profit or Loss
The CODM assesses the Company's financial performance based on operating
loss, which aligns with the amount reported in the statements of comprehensive loss. The following table presents a reconciliation of
segment operating loss to net loss for the three- and six-months period ended June 30, 2025 and 2024:
Schedule of reconciliation of segment operating loss
Three Months Ended
June 30, 2025
(Restated)
Three Months Ended
June 30, 2024
Six Months Ended
June 30, 2025
( Restated)
Six Months Ended
June 30, 2024
NET SALES
$ 25,605
$ 19,355
$ 48,522
$ 49,772
COST OF SALES
3,463
—
5,491
5,175
OPERATING EXPENSES
Research and development
2,621,441
4,362,258
5,710,659
8,982,920
General and administrative
2,300,884
1,896,672
4,137,936
3,152,122
4,925,788
6,258,930
9,854,086
12,135,042
SEGMENT OPERATING LOSS
( 4,900,183 )
( 6,239,575 )
( 9,805,564 )
( 12,090,445 )
OTHER INCOME (EXPENSE)
Interest income
168,253
251,730
356,101
505,066
Commitment fee
( 235,801 )
( 28,982 )
( 243,830 )
( 105,959 )
Gain (loss) on disposal of property and equipment
—
—
28,800
( 3,166 )
Other income (expense)
1,098
( 2,857 )
836
( 5,091 )
NET LOSS
$ ( 4,966,633 )
$ ( 6,019,684 )
$ ( 9,663,657 )
$ ( 11,699,595 )
Significant Segment Expenses
The Company considers the following as significant expenses in evaluating
its segment performance:
• Research and Development: includes costs related to personnel, laboratory and wafer fabrication
materials and supplies, prototype device development and wafer fabrication expenses, and third-party consulting costs aimed at developing
high-performance electro-optic polymer materials.
• General and Administrative: includes personnel costs, professional fees, and other overhead
expenses.
• Cost of Sales: represents labor costs, material costs and manufacturing overhead costs associated
with the production of materials transferred to the customer under the technology license and material supply agreement at the Company’s
facility.
24
LIGHTWAVE LOGIC, INC.
NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2025 AND 2024
NOTE 14 – SEGMENT REPORTING
(CONTINUED)
Entity-Wide Disclosures
•
Geographic Revenue Information: For the three and six months ended June 30, 2025, 100 % of the Company’s net sales were generated internationally. For the three months ended June 30, 2024, 100 % of the Company's net sales were generated internationally. For the six months ended June 30, 2024, 28 % of the Company's net sales were generated in the United States and 72 % internationally.
•
Major Customers: The Company has one customer that accounted for 10 % or more of total revenue.
NOTE
15 – SUBSEQUENT EVENTS
On July 4,
2025, the U.S. enacted H.R. 1 “A bill to provide for reconciliation pursuant to Title II of H. Con. Res. 14.” The bill contains
a broad range of tax reform provisions affecting businesses. The Company is currently evaluating the full effects of the legislation on
the Company's estimated annual effective tax rate and deductibility of certain R&D expenses. As the legislation was signed into law
after June 30, 2025, the impacts are not reflected in the Company's operating results for the three and six months ended June 30, 2025.
On
August 6, 2025, the Compensation Committee of the Board of Directors approved a grant of 51,250 options with the total
value of $ 87,907 to the members of the Technical Advisory Board. The options had an exercise price of $ 2.04 per share, which shall
be amortized on a straight-line basis over the vesting period into stock-based compensation expenses within the Statement of Comprehensive
Loss. The options were granted under the 2025 Plan and vest in five monthly installments starting on August 6, 2025, with some options
having a cliff vesting provision.
25
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.