3 unchanged sentences
(In thousands, except par value)
−Removed: September 30,
CURRENT ASSETS
16 unchanged sentences
Common Stock, $ 0.001 par value, 100,000 shares authorized;
−Removed: 34,370 and 32,464 shares issued and outstanding as of September 30, 2024 and March 31, 2024, respectively
+Added: 40,665 and 32,464 shares issued and outstanding
+Added: as of December 31, 2024 and March 31, 2024, respectively
Additional paid-in capital
8 unchanged sentences
Three Months Ended
−Removed: September 30,
−Removed: Six Months Ended
−Removed: September 30,
+Added: Nine Months Ended
Operating expenses
27 unchanged sentences
Balance as of September 30, 2024
+Added: Issuance of common stock in equity offering, net
+Added: Exercise of warrants
+Added: At-the-market sales of stock, net
+Added: Issuances under equity incentive plan
+Added: Stock-based compensation
+Added: Balance as of December 31, 2024
Stockholders’
8 unchanged sentences
Balance as of September 30, 2023
+Added: Exercise of warrants
+Added: Issuance of common stock under equity incentive plan
+Added: Stock-based compensation
+Added: Balance as of December 31, 2023
The accompanying notes are an integral part of
3 unchanged sentences
(In thousands)
−Removed: Six Months Ended
−Removed: September 30,
+Added: Nine Months Ended
CASH FLOWS FROM OPERATING ACTIVITIES
1 unchanged sentence
Stock-based compensation expense
+Added: Loss on asset disposal
Depreciation and amortization
12 unchanged sentences
Proceeds from exercise of common stock purchase warrants
+Added: Proceeds from issuance of common stock, net
Proceeds from issuance of common stock and warrants, net
Net cash provided by financing activities
−Removed: Net increase (decrease) in cash and cash equivalents
+Added: Net decrease in cash and cash equivalents
Cash and cash equivalents at beginning of period
7 unchanged sentences
Modular Medical, Inc.
−Removed: (the Company) was incorporated
−Removed: in Nevada in October 1998 under the name Bear Lake Recreation, Inc.
−Removed: The Company had no material business operations from 2002 until approximately
−Removed: 2017 when it acquired all of the issued and outstanding shares of Quasuras, Inc., a Delaware corporation (Quasuras), and changed its name
−Removed: from Bear Lake Recreation, Inc.
+Added: (the “Company”)
+Added: was incorporated in Nevada in October 1998 under the name Bear Lake Recreation, Inc.
+Added: The Company had no material business operations until
+Added: approximately 2017 when it acquired all of the issued and outstanding shares of Quasuras, Inc., a Delaware corporation (“Quasuras”),
+Added: and changed its name from Bear Lake Recreation, Inc.
to Modular Medical, Inc.
The Company is a pre-revenue, medical device company
−Removed: focused on the design, development and eventual commercialization of innovative insulin pumps using modernized technology to increase
−Removed: pump adoption in the diabetes marketplace.
−Removed: Through the creation of an innovative two-part patch pump, its initial product, the MODD1,
−Removed: the Company seeks to fundamentally alter the trade-offs between cost and complexity and access to the higher standards of care requiring
−Removed: considerable motivation that presently available insulin pumps provide.
−Removed: By simplifying and streamlining the user experience from introduction,
−Removed: prescription, reimbursement, training and day-to-day use, the Company seeks to expand the wearable insulin delivery device market beyond
−Removed: the highly motivated “super users” and expand the category into the mass market.
−Removed: The product seeks to serve both the type
−Removed: 1 and the rapidly growing, especially in terms of device adoption, type 2 diabetes markets.
−Removed: In January 2024, the Company submitted a 510(k)
−Removed: premarket notification to the United States Food and Drug Administration (FDA) for the MODD1, and, in September 2024, the Company received
−Removed: FDA clearance to market and sell its MODD1 pump in the United States.
+Added: focused on the design, development and commercialization of innovative insulin pumps using modernized technology to increase pump adoption
+Added: in the diabetes marketplace.
+Added: Through the creation of an innovative two-part patch pump, its initial product, the MODD1, the Company seeks
+Added: to fundamentally alter the trade-offs between cost and complexity and access to the higher standards of care requiring considerable motivation
+Added: that presently available insulin pumps provide.
+Added: By simplifying and streamlining the user experience from introduction, prescription, reimbursement,
+Added: training and day-to-day use, the Company seeks to expand the wearable insulin delivery device market beyond the highly motivated “super
+Added: users” and expand the category into the mass market.
+Added: The product seeks to serve both the type 1 and the rapidly growing, especially
+Added: in terms of device adoption, type 2 diabetes markets.
+Added: In January 2024, the Company submitted a 510(k) premarket notification to the United
+Added: States Food and Drug Administration (“FDA”) for the MODD1, and, in September 2024, the Company received FDA clearance to market
+Added: and sell its MODD1 pump in the United States.
and Going Concern
−Removed: The Company does not currently have revenues to
−Removed: generate cash flows to cover operating expenses.
−Removed: Since its inception, the Company has incurred operating losses and negative cash flows
−Removed: in each year due to costs incurred in connection with its operations.
−Removed: The Company expects to continue
−Removed: to incur operating losses for the foreseeable future and incur cash outflows from operations as it continues to invest in the development
−Removed: and commercialization of its products.
−Removed: The Company expects that its research and development and general and administrative expenses will
−Removed: continue to increase, and, as a result, it will eventually need to generate significant revenue to achieve profitability.
−Removed: considered with its current operating plan, these conditions raise substantial doubt about the Company’s
−Removed: ability to continue as a going concern within one year after the date that these financial statements are issued.
−Removed: In addition, the Company’s
−Removed: independent registered public accounting firm, in its report on the consolidated financial statements as of and for the year ended March
+Added: The Company does not currently have revenues
+Added: to generate cash flows to cover operating expenses.
+Added: Since its inception, the Company has incurred operating losses and negative cash
+Added: flows in each year due to costs incurred in connection with its operations.
+Added: The Company expects
+Added: to continue to incur operating losses for the foreseeable future and incur cash outflows from operations as it continues to invest in
+Added: the development and commercialization of its products.
+Added: The Company expects that its operating expenses will continue to increase, and,
+Added: as a result, it will eventually need to generate significant revenue to achieve profitability.
+Added: When considered with its current
+Added: operating plan, these conditions raise substantial doubt about the Company’s ability to continue
+Added: as a going concern within one year after the date that these financial statements are issued.
+Added: In addition, the Company’s independent
+Added: registered public accounting firm, in its report on the consolidated financial statements as of and for the year ended March 31, 2024,
expressed substantial doubt about the Company’s ability to continue as a going concern.
2 unchanged sentences
Implementation of the Company’s plans and its
−Removed: ability to continue as a going concern will depend upon the Company’s ability to raise additional capital, through the sale of additional
−Removed: equity or debt securities, to support its future operations.
−Removed: There can be no assurance that such additional capital, whether in the form
−Removed: of debt or equity financing, will be sufficient or available and, if available, that such capital will be offered on terms and conditions
−Removed: acceptable to the Company.
−Removed: The Company’s operating needs include the planned costs to operate its business, including amounts required
−Removed: to fund working capital and capital expenditures.
−Removed: The Company’s future capital requirements and the adequacy of its available funds
−Removed: will depend on many factors, including the Company’s ability to successfully commercialize its MODD1 product, competing technological
−Removed: and market developments, and the need to enter into collaborations with other companies or acquire other companies or technologies to
−Removed: enhance or complement its product offering.
−Removed: If the Company is unable to secure additional capital, it may be required to curtail its product
−Removed: commercialization and research and development initiatives and take additional measures to reduce costs in order to conserve its cash.
+Added: ability to continue as a going concern will depend upon the Company’s ability to raise additional capital, through the sale of
+Added: additional equity or debt securities, to support its future operations.
+Added: There can be no assurance that such additional capital, whether
+Added: in the form of debt or equity financing, will be sufficient or available and, if available, that such capital will be offered on terms
+Added: and conditions acceptable to the Company.
+Added: The Company’s operating needs include the planned costs to operate its business, including
+Added: amounts required to fund working capital and capital expenditures.
+Added: The Company’s future capital requirements and the adequacy of
+Added: its available funds will depend on many factors, including the Company’s ability to successfully commercialize its MODD1 product,
+Added: competing technological and market developments, and the need to enter into collaborations with other companies or acquire other companies
+Added: or technologies to enhance or complement its product offering.
+Added: If the Company is unable to secure additional capital, it may be required
+Added: to curtail its product commercialization and research and development initiatives and take additional measures to reduce costs in order
+Added: to conserve its cash.
Basis of Presentation
8 unchanged sentences
statements are unaudited and have been prepared in accordance with generally accepted accounting principles in the United States (“GAAP”)
−Removed: and with the rules and regulations of the United States Security and Exchange Commission (SEC) regarding interim financial reporting.
−Removed: The condensed consolidated balance sheet as of March 31, 2024 has been derived from the audited consolidated financial statements at that
−Removed: Certain information and disclosures normally included in financial statements prepared in accordance with GAAP have been condensed
−Removed: or omitted in accordance with these rules and regulations of the SEC.
−Removed: The information in this report should be read in conjunction with
−Removed: the Company’s consolidated financial statements and notes thereto included in its most recent annual report on Form 10-K filed with
+Added: and with the rules and regulations of the United States Security and Exchange Commission (“SEC”) regarding interim financial
+Added: The condensed consolidated balance sheet as of March 31, 2024 has been derived from the audited consolidated financial statements
+Added: at that date.
+Added: Certain information and disclosures normally included in financial statements prepared in accordance with GAAP have been
+Added: condensed or omitted in accordance with these rules and regulations of the SEC.
+Added: The information in this report should be read in conjunction
+Added: with the Company’s consolidated financial statements and notes thereto included in its most recent annual report on Form 10-K filed
+Added: with the SEC.
In the opinion of management, the accompanying
1 unchanged sentence
to summarize fairly the Company’s financial position, results of operations and cash flows for the interim periods presented.
−Removed: operating results for the six months ended September 30, 2024 are not necessarily indicative of the results that may be expected for the
+Added: operating results for the nine months ended December 31, 2024 are not necessarily indicative of the results that may be expected for the
year ending March 31, 2025 or for any other future period.
18 unchanged sentences
of its cash in demand deposit accounts at high credit quality financial institutions within the United States, which are insured by the
−Removed: Federal Deposit Insurance Corporation (FDIC) up to limits of approximately $ 250,000 .
−Removed: No reserve has been made in the financial statements
−Removed: for any possible loss due to financial institution failure.
+Added: Federal Deposit Insurance Corporation up to limits of approximately $ 250,000 .
+Added: No reserve has been made in the financial statements for
+Added: any possible loss due to financial institution failure.
Risks and Uncertainties
22 unchanged sentences
instruments using a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad
−Removed: 1 inputs to the valuation methodology are quoted prices for identical assets or liabilities in active markets.
+Added: Level 1 inputs to the valuation methodology are quoted prices for identical assets or liabilities in active markets.
Level 2 inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.
3 unchanged sentences
The Company’s right-of-use assets consist
−Removed: of leased assets recognized in accordance with Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) No.
−Removed: 842, Leases , which requires lessees to recognize a lease liability and a corresponding lease asset for virtually all lease contracts.
−Removed: Right-of-use assets represent the Company’s right to use an underlying asset for the lease term and the lease liability represents
−Removed: the Company’s obligation to make lease payments arising from the lease, both of which are recognized based on the present value
−Removed: of the future minimum lease payments over the lease term at the commencement date.
−Removed: Leases with a lease term of 12 months or less at inception
−Removed: are not recorded on the consolidated balance sheets and are expensed on a straight-line basis over the lease term in the consolidated
−Removed: statement of operations and comprehensive loss.
−Removed: The Company determines the lease term by agreement with the lessor.
−Removed: In cases where the
−Removed: lease does not provide an implicit interest rate, the Company uses the Company’s incremental borrowing rate based on the information
−Removed: available at commencement date in determining the present value of future payments.
+Added: of leased assets recognized in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification
+Added: 842, Leases , which requires lessees to recognize a lease liability and a corresponding lease asset for
+Added: virtually all lease contracts.
+Added: Right-of-use assets represent the Company’s right to use an underlying asset for the lease term and
+Added: the lease liability represents the Company’s obligation to make lease payments arising from the lease, both of which are recognized
+Added: based on the present value of the future minimum lease payments over the lease term at the commencement date.
+Added: Leases with a lease term
+Added: of 12 months or less at inception are not recorded on the consolidated balance sheets and are expensed on a straight-line basis over the
+Added: lease term in the consolidated statement of operations and comprehensive loss.
+Added: The Company determines the lease term by agreement with
+Added: In cases where the lease does not provide an implicit interest rate, the Company uses the Company’s incremental borrowing
+Added: rate based on the information available at commencement date in determining the present value of future payments.
Stock-Based Compensation
7 unchanged sentences
The fair value of the Company’s stock options
−Removed: is estimated using the Black-Scholes-Merton Option Pricing (Black Scholes) model, which uses certain assumptions related to risk-free
−Removed: interest rates, expected volatility, expected life of the options, and future dividends.
−Removed: Compensation expense is recorded based upon the
−Removed: value derived from the Black-Scholes model.
−Removed: The assumptions used in the Black-Scholes model could materially affect compensation expense
−Removed: recorded in future periods.
+Added: is estimated using the Black-Scholes-Merton Option Pricing (“Black Scholes”) model, which uses certain assumptions related
+Added: to risk-free interest rates, expected volatility, expected life of the options, and future dividends.
+Added: Compensation expense is recorded
+Added: based upon the value derived from the Black-Scholes model.
+Added: The assumptions used in the Black-Scholes model could materially affect compensation
+Added: expense recorded in future periods.
Per-Share Amounts
1 unchanged sentence
loss for the period by the weighted-average number of shares of common stock outstanding (“WASO”) during the period.
−Removed: In addition, the Company
−Removed: includes the number of shares of common stock issuable under pre-funded warrants as outstanding for purposes of the WASO calculation.
+Added: the Company includes the number of shares of common stock issuable under pre-funded warrants as outstanding for purposes of the WASO calculation.
Diluted net loss per share gives effect to all potentially dilutive common shares outstanding during the period.
3 unchanged sentences
which were excluded from the computation of diluted net loss per share as their inclusion would be anti-dilutive (in thousands).
−Removed: Six Months Ended
−Removed: September 30,
+Added: Nine Months Ended
Options to purchase common stock
10 unchanged sentences
in equity that are excluded from net loss.
−Removed: For the three and six months ended September 30, 2024 and 2023, the Company’s comprehensive
+Added: For the three and nine months ended December 31, 2024 and 2023, the Company’s comprehensive
loss was the same as its net loss.
7 unchanged sentences
in the financial statements.
−Removed: The Company is currently evaluating the impact that this ASU will have on the presentation of its consolidated
−Removed: financial statements.
+Added: As the Company has only one operating segment, the Company does not expect that the adoption of this ASU
+Added: will have a material impact on the presentation of its consolidated financial statements.
In December 2023, the FASB issued ASU No.
5 unchanged sentences
for annual periods beginning after December 15, 2024.
−Removed: The Company is currently evaluating the impact that this ASU will have on the presentation
−Removed: of its consolidated financial statements.
+Added: The Company does not expect that the adoption of this ASU will have a material impact
+Added: on the presentation of its consolidated financial statements.
In November 2024, the FASB issued ASU No.
12 unchanged sentences
NOTE 2 – CONSOLIDATED BALANCE SHEET DETAIL
−Removed: September 30,
(in thousands)
6 unchanged sentences
accumulated depreciation and amortization
−Removed: September 30,
(in thousands)
11 unchanged sentences
Future minimum payments under the facility operating
−Removed: lease, as of September 30, 2024, are listed in the table below (in thousands).
+Added: lease, as of December 31, 2024, are listed in the table below (in thousands).
Annual Fiscal Years
3 unchanged sentences
Cash paid for amounts included in the measurement
−Removed: of lease liabilities was approximately $ 225,000 and $ 257,000 for the six months ended September 30, 2024 and 2023, respectively.
−Removed: expense was approximately $ 225,000 for each of the six month periods ended September 30, 2024 and 2023, respectively and $ 113,000 for
−Removed: each of the three month periods ended September 30, 2024 and 2023.
+Added: of lease liabilities was approximately $ 337,000 and $ 365,000 for the nine months ended December 31, 2024 and 2023, respectively.
+Added: expense was approximately $ 337,000 for each of the nine month periods ended December 31, 2024 and 2023, respectively and $ 112,000 for
+Added: each of the three month periods ended December 31, 2024 and 2023.
NOTE 4 – STOCKHOLDERS’ EQUITY
+Added: November 2024 Public Offering
+Added: In November 2024, the Company entered into an Underwriting
+Added: Agreement (the “Agreement”) with Titan Partners Group LLC, a division of American Capital Partners, LLC (the “Underwriter”),
+Added: relating to a firm commitment underwritten offering (the “Offering”) of 5,450,573 shares (the “Shares”) of common
+Added: stock of the Company, at a public offering price of $ 1.50 per share.
+Added: The Offering closed on November 25, 2024 (the “Closing Date”),
+Added: resulting in gross proceeds to the Company of approximately $ 8.2 million, before deducting underwriting discounts, commissions and offering
+Added: The Offering was made pursuant to an effective registration statement on Form S-3 (Registration Statement No.
+Added: 333-264193) previously
+Added: filed with the Securities and Exchange Commission on April 8, 2022, subsequently amended on April 15, 2022, and declared effective by
+Added: the SEC on April 19, 2022, and a preliminary prospectus supplement relating to the Offering dated November 21, 2024.
+Added: Pursuant to the Agreement, as partial compensation
+Added: for its services, the Company issued to the Underwriter on the Closing Date, warrants (the “Underwriter Warrants”) to purchase
+Added: an aggregate of 381,540 shares of common stock, representing 7 % of the Shares issued on the Closing Date.
+Added: The Underwriter Warrants will
+Added: be exercisable, in whole or in part, commencing on May 21, 2025 and expiring on November 25, 2029 , at an exercise price per share of $ 1.875 .
+Added: Pursuant to the Agreement, each of the Company’s
+Added: directors and executive officers entered into “lock-up” agreements with the Underwriter that, subject to certain exceptions,
+Added: prohibit, without the prior written consent of the Underwriter, the sale, transfer or other disposition of securities of the Company for
+Added: a period of 60 days after the Closing Date (the “Lock-Up Period”).
+Added: In addition, pursuant to the Agreement, except with respect
+Added: to certain exempt issuances, the Company is prohibited from issuing common stock or common stock equivalents during the Lock-Up Period
+Added: and from engaging in certain variable rate transactions for a period of one year from the Closing Date.
In November 2023, the Company entered into a Sales
−Removed: Agreement (the ATM Agreement) with Leerink Partners LLC (Leerink) under which the Company may offer and sell, from time to time at its
−Removed: sole discretion, shares of its common stock through an “at the market offering” program under which Leerink will act as sales
−Removed: agent or principal.
−Removed: The ATM Agreement provides that Leerink will be entitled to compensation for its services equal to 3.0 % of the gross
−Removed: proceeds from sales of any shares of common stock under the ATM Agreement.
−Removed: The Company has no obligation to sell any shares under the
−Removed: ATM Agreement and may, at any time, suspend solicitation and offers under the ATM Agreement.
−Removed: During the three and six months ended September
−Removed: 30, 2024, under the ATM Agreement, the Company sold 824,514 shares of common stock for proceeds of approximately $ 1,933,000 , which was
−Removed: net of commissions and legal fees of approximately $ 82,000 .
+Added: Agreement (the “ATM Agreement”) with Leerink Partners LLC (“Leerink”) under which the Company may offer and sell,
+Added: from time to time at its sole discretion, shares of its common stock through an “at the market offering” program under which
+Added: Leerink will act as sales agent or principal.
+Added: The ATM Agreement provides that Leerink will be entitled to compensation for its services
+Added: equal to 3.0 % of the gross proceeds from sales of any shares of common stock under the ATM Agreement.
+Added: The Company has no obligation to
+Added: sell any shares under the ATM Agreement and may, at any time, suspend solicitation and offers under the ATM Agreement.
+Added: During the three
+Added: and nine months ended December 31, 2024, under the ATM Agreement, the Company sold 95,685 and 920,199 shares of common stock, respectively,
+Added: for gross proceeds of $ 218,449 and $ 2,224,440 .
+Added: During the three and nine months ended December 31, 2024, the Company incurred commissions
+Added: and legal fees of $ 27,760 and $ 110,440 , respectively.
Common Stock Purchase
−Removed: As of September
−Removed: 30, 2024, the Company had the following common stock purchase warrants outstanding (share amounts in thousands):
+Added: As of December
+Added: 31, 2024, the Company had the following warrants outstanding (share amounts in thousands):
Shares Exercise
7 unchanged sentences
Balance as of September 30, 2024 11,526
+Added: Issuance of warrants 382 1.875 Nov 2029
+Added: Warrants exercised ( 565 ) 0.01 —
+Added: Warrants exercised ( 152 ) 1.22 May 2028
+Added: Warrants exercised ( 12 ) 1.32 May 2027
+Added: Balance as of December 31, 2024 11,179
As of March 31, 2024, the Company had the following warrants outstanding
11 unchanged sentences
pre-funded warrants with an exercise price of $ 0.01 per share were included in the weighted average shares outstanding calculation for
−Removed: each of the three and six month periods ended September 30, 2024 and 2023.
+Added: each of the three and nine month periods ended December 31, 2024 and 2023.
At March 31, 2024, the Company had a receivable from its transfer
2 unchanged sentences
prepaid and other line in the consolidated balance sheet at March 31, 2024 and was collected during the three months ended June 30, 2024.
−Removed: During the six months ended September 30, 2024
+Added: During the nine months ended December 31, 2024
and 2023, the Company issued 30,000 and 1,429 shares of common stock with fair values of approximately $ 51,000 and $ 1,400 , respectively,
2 unchanged sentences
Amended 2017 Equity Incentive Plan
−Removed: In October 2017, the Board approved the 2017 Equity
−Removed: Incentive Plan (the Plan), as amended, with 1,000,000 shares of common stock reserved for issuance.
−Removed: In January 2020 and August 2021, the
−Removed: Board approved increases in the number of shares reserved for issuance by 333,334 and 1,333,334 shares, respectively.
−Removed: In January 2023
−Removed: and February 2024, the Company’s stockholders approved increases in the number of shares reserved for issuance under the Plan by
−Removed: an additional 2,000,000 and 3,000,000 shares, respectively.
−Removed: Under the Plan, eligible employees, directors and consultants may be granted
−Removed: a broad range of awards, including stock options, stock appreciation rights, restricted stock, performance-based awards and restricted
−Removed: The Plan is administered by the Board or, in the alternative, a committee designated by the Board.
+Added: In October 2017, the Company’s board of
+Added: directors (the “Board”) approved the 2017 Equity Incentive Plan (the “Plan”), as amended, with 1,000,000 shares
+Added: of common stock reserved for issuance.
+Added: In January 2020 and August 2021, the Board approved increases in the number of shares reserved
+Added: for issuance by 333,334 and 1,333,334 shares, respectively.
+Added: In January 2023 and February 2024, the Company’s stockholders approved
+Added: increases in the number of shares reserved for issuance under the Plan by an additional 2,000,000 and 3,000,000 shares, respectively.
+Added: Under the Plan, eligible employees, directors and consultants may be granted a broad range of awards, including stock options, stock appreciation
+Added: rights, restricted stock, performance-based awards and restricted stock units.
+Added: The Plan is administered by the Board or, in the alternative,
+Added: a committee designated by the Board.
Stock-Based Compensation Expense
1 unchanged sentence
vest over 36 months and have a 10 -year term.
−Removed: As of September 30, 2024, the unamortized compensation cost related to stock options was
−Removed: approximately $ 1,763,000 and is expected to be recognized as expense over a weighted-average period of approximately 1.8 years.
+Added: As of December 31, 2024, the unamortized compensation cost related to stock options was approximately
+Added: $ 1,486,000 and is expected to be recognized as expense over a weighted-average period of approximately 1.9 years.
In October 2023, under its Two-Part FDA Submission
−Removed: and Clearance Milestone Bonus Program (the Bonus Program), the Company granted stock options to purchase 909,533 shares of common stock,
−Removed: which were subject to vesting based upon the achievement of certain performance milestones by the Company and continued service by the
−Removed: In January 2024, options to purchase 625,326 shares (net of forfeitures), which were granted under part one of the Bonus Program,
−Removed: vested upon the Company’s submission to the FDA.
−Removed: In August 2024, options to purchase 242,307 shares (net of forfeitures), which
−Removed: were granted under part two of the Bonus Program, were canceled, as the Company did not receive clearance from the FDA for its MODD1 product
−Removed: by August 1, 2024.
−Removed: In August 2024, the Company granted new options to purchase 339,298 shares (the Clearance Options), which were subject
−Removed: to vesting based upon the Company’s receipt of clearance from the FDA for its MODD1 product by December 31, 2024 and continued service
−Removed: by the optionees.
−Removed: The Clearance options vested in full in September 2024 upon the Company’s receipt of clearance from the FDA for
−Removed: its MODD1 product.
+Added: and Clearance Milestone Bonus Program (the “Bonus Program”), the Company granted stock options to purchase 909,533 shares
+Added: of common stock, which were subject to vesting based upon the achievement of certain performance milestones by the Company and continued
+Added: service by the optionees.
+Added: In January 2024, options to purchase 625,326 shares (net of forfeitures), which were granted under part one
+Added: of the Bonus Program, vested upon the Company’s submission to the FDA.
+Added: In August 2024, options to purchase 242,307 shares (net of
+Added: forfeitures), which were granted under part two of the Bonus Program, were canceled, as the Company did not receive clearance from the
+Added: FDA for its MODD1 product by August 1, 2024.
+Added: In August 2024, the Company granted new options to purchase 339,298 shares (the “Clearance
+Added: Options”), which were subject to vesting based upon the Company’s receipt of clearance from the FDA for its MODD1 product
+Added: by December 31, 2024 and continued service by the optionees.
+Added: The Clearance Options vested in full in September 2024 upon the Company’s
+Added: receipt of clearance from the FDA for its MODD1 product.
The weighted-average grant date fair value of
−Removed: options granted was $ 1.41 and $ 1.00 per share for the six months ended September 30, 2024 and 2023, respectively, and $ 1.51 and $ 1.02
−Removed: for the three months ended September 30, 2024 and 2023, respectively.
+Added: options granted was $ 1.42 and $ 0.98 per share for the nine months ended December 31, 2024 and 2023, respectively, and $ 1.56 and $ 0.97
+Added: for the three months ended December 31, 2024 and 2023, respectively.
The following assumptions were used in the fair-value method calculations:
Three Months Ended
−Removed: September 30,
−Removed: Six Months Ended
−Removed: September 30,
+Added: Nine Months Ended
Risk-free interest rates
6 unchanged sentences
110 % - 123 %
+Added: 82.5 % - 152.2 %
Expected life (years)
The fair values of options at the grant date were
−Removed: estimated utilizing the Black-Scholes valuation model, which includes simplified methods to establish the fair term of options, as well
+Added: estimated utilizing the Black-Scholes valuation model, which includes simplified methods to establish the expected life of options, as well
as average volatility.
6 unchanged sentences
The following table summarizes the activity in
−Removed: the shares available for grant under the Plan during the six months ended September 30, 2024:
+Added: the shares available for grant under the Plan during the nine months ended December 31, 2024:
Options Outstanding
7 unchanged sentences
Balance at September 30, 2024
+Added: Options granted
+Added: Options cancelled and returned to the Plan
+Added: Balance at December 31, 2024
A stock option was exercised on a cashless basis
−Removed: for 7,530 shares of common stock during the six months ended September 30, 2024.
−Removed: There were no stock options exercised during the six
−Removed: months ended September 30, 2023.
−Removed: During the six months ended September 30, 2024 and 2023, the Company awarded 7,750 and 12,640 shares,
−Removed: respectively, and for the three months ended September 30, 2024 and 2023, the Company awarded 3,875 and 6,265 shares, respectively, to
−Removed: its non-employee directors under the Company’s outside director compensation plan.
−Removed: For the six months ended September 30, 2024 and
−Removed: 2023, the Company recorded stock-based compensation expense for these share awards of approximately $ 15,000 and $ 13,000 , respectively,
−Removed: and for the three months ended September 30, 2024 and 2023, the Company recorded stock-based compensation expense for these share awards
+Added: for a net issuance of 7,530 shares of common stock during the nine months ended December 31, 2024.
+Added: There were no stock options exercised
+Added: during the nine months ended December 31, 2023.
+Added: During the nine months ended December 31, 2024 and 2023, the Company awarded 11,625 and
+Added: 19,015 shares, respectively, and for the three months ended December 31, 2024 and 2023, the Company awarded 3,875 and 6,375 shares, respectively,
+Added: to its non-employee directors under the Company’s outside director compensation plan.
+Added: For the nine months ended December 31, 2024
+Added: and 2023, the Company recorded stock-based compensation expense for these share awards of approximately $ 20,000 and $ 25,000 , respectively,
+Added: and for the three months ended December 31, 2024 and 2023, the Company recorded stock-based compensation expense for these share awards
of approximately $ 5,000 and $ 11,000 , respectively.
−Removed: A summary of restricted stock unit (RSU) activity
−Removed: under the Plan is presented below.
+Added: A summary of restricted stock unit (“RSU”)
+Added: activity under the Plan is presented below.
Non-vested shares at March 31, 2024
1 unchanged sentence
Non-vested shares at September 30, 2024
+Added: Non-vested shares at December 31, 2024
The total intrinsic value of RSUs outstanding
−Removed: as of September 30, 2024 was approximately $ 328,000 .
−Removed: The unamortized compensation cost at September 30, 2024 was approximately $ 94,000
+Added: as of December 31, 2024 was approximately $ 171,000 .
+Added: The unamortized compensation cost at December 31, 2024 was approximately $ 115,000
related to RSUs and is expected to be recognized as expense over a period of approximately 1.5 years.
The following table summarizes the range of outstanding
−Removed: and exercisable options as of September 30, 2024:
+Added: and exercisable options as of December 31, 2024:
Options Outstanding Options Exercisable
2 unchanged sentences
(in Years) Weighted
+Added: Price ($) Number
Exercisable Weighted
19 unchanged sentences
federal and state tax authorities.
−Removed: As of September 30, 2024, the Company has not recorded any liability for unrecognized tax
+Added: As of December 31, 2024, the Company has not recorded any liability for unrecognized tax
benefits related to uncertain tax positions.
14 unchanged sentences
No amounts were reflected in the Company’s consolidated financial statements for the three and
−Removed: six months ended September 30, 2024 and 2023 related to these indemnifications.
+Added: nine months ended December 31, 2024 and 2023 related to these indemnifications.
The Company has not estimated the maximum potential amount
5 unchanged sentences
include purchase orders for machinery and equipment.
−Removed: At September 30, 2024, the Company had outstanding purchase orders for machinery
−Removed: and equipment and related expenditures of approximately $ 990,000 .
+Added: At December 31, 2024, the Company had outstanding purchase orders for machinery and
+Added: equipment and related expenditures of approximately $ 1,061,000 .
In December 2023, the Company signed a device
integration agreement with a provider of connected-care and remote monitoring diabetes technology solutions.
−Removed: As of September 30, 2024,
+Added: As of December 31, 2024,
the Company had a remaining obligation under the device integration agreement of approximately $ 400,000 over three years for technology
−Removed: license fees.
+Added: license and maintenance fees.
NOTE 8 – RELATED PARTY TRANSACTIONS
1 unchanged sentence
executive officers is an employee of the Company.
−Removed: During the three months ended September 30, 2024 and 2023, the Company paid the family
−Removed: member approximately $ 43,365 and $ 28,954 , respectively, which includes the aggregate grant date fair values, as determined pursuant to
−Removed: FASB ASC Topic 718, of stock options granted during each period.
−Removed: During the six months ended September 30, 2024 and 2023, the Company
−Removed: paid the family member approximately $ 100,625 and $ 63,754 , respectively, which includes the aggregate grant date fair values, as determined
−Removed: pursuant to FASB ASC Topic 718, of stock options granted during each period.
+Added: During the three months ended December 31, 2024 and 2023, the Company paid the family
+Added: member $ 38,191 and $ 44,095 , respectively, which includes the aggregate grant date fair values, as determined pursuant to FASB ASC Topic
+Added: 718, of any stock options granted during each period.
+Added: During the nine months ended December 31, 2024 and 2023, the Company paid the family
+Added: member $ 138,510 and $ 107,849 , respectively, which includes the aggregate grant date fair values, as determined pursuant to FASB ASC Topic
+Added: 718, of any stock options granted during each period.
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.