UNITED STATES
SECURITIES AND EXCHANGE
COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
☒
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2026
OR
☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
COMMISSION FILE NUMBER
001-37969
ENDRA LIFE SCIENCES INC.
(Exact name of registrant as specified in its charter)
Delaware 26-0579295
(State of incorporation) (I.R.S. Employer
Identification No.)
3600 Green Court ,
Suite 350 , Ann Arbor , MI 48105-1570
(Address of principal executive office) ( Zip code )
(734) 335-0468
(Registrant’s telephone number, including
area code)
Securities registered pursuant to Section 12(b)
of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Common Stock, par value $0.0001 per share NDRA The Nasdaq Stock Market LLC
Indicate by check mark whether
the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the
preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether
the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T
(§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit
such files). Yes ☒ No ☐
Indicate by check mark whether
the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company or an emerging growth
company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company”
and “emerging growth company” in Rule 12b-2 of the Exchange Act:
Large accelerated filer ☐ Accelerated filer ☐
Non-accelerated Filer ☒ Smaller reporting company ☒
Emerging growth company ☐
If an emerging growth company, indicate by check
mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting
standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company
(as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
As of May 15, 2026, there were 1,270,077 shares of our common
stock, par value $0.0001 per share, outstanding.
TABLE
OF CONTENTS
Page
PART I - FINANCIAL INFORMATION
1
Item 1.
Condensed Consolidated Financial Statements (unaudited)
1
Condensed Consolidated Balance Sheets - March 31, 2026 (unaudited) and December 31, 2025
1
Condensed Consolidated Statements of Operations - Three months Ended March 31, 2026 and 2025 (unaudited)
2
Condensed Consolidated Statements of Stockholders’ Equity – Three months Ended March 31, 2026 and 2025 (unaudited)
3
Condensed Consolidated Statements of Cash Flows - Three months Ended March 31, 2026 and 2025 (unaudited)
4
Notes to the Condensed Consolidated Financial Statements (unaudited)
5
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
17
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
24
Item 4.
Controls and Procedures
24
PART II – OTHER INFORMATION
25
Item 1.
Legal Proceedings
25
Item1A.
Risk Factors
25
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
25
Item 3.
Defaults Upon Senior Securities
25
Item 4.
Mine Safety Disclosure
25
Item 5.
Other Information
25
Item 6.
Exhibits
25
Signatures
26
i
PART I - FINANCIAL INFORMATION
Item 1. Financial Statements
ENDRA Life Sciences Inc.
Condensed Consolidated Balance Sheets
March 31,
December 31,
2026
2025
(Unaudited)
Assets
Current Assets
Cash
$ 356,462
$ 762,365
Prepaid expenses
180,204
205,604
Total Current Assets
536,666
967,969
Non-Current Assets
Fixed assets, net
33,024
42,516
Right of use assets
431,725
461,949
Prepaid expenses, long term
-
365,417
Digital Assets
2,430,781
2,009,960
Other assets
5,986
5,986
Total Assets
$ 3,438,182
$ 3,853,797
Liabilities and Stockholders’ Equity
Current Liabilities
Accounts payable and accrued liabilities
$ 701,487
$ 621,578
Lease liabilities, current portion
133,953
129,378
Total Current Liabilities
835,440
750,956
Long Term Debt
Lease liabilities
327,253
362,974
Warrant Liability
488,604
479,747
Total Long Term Debt
815,857
842,721
Total Liabilities
1,651,297
1,593,677
Commitments and Contingencies
-
-
Stockholders’ Equity
Series A Convertible Preferred Stock, $ 0.0001 par value; 10,000 shares authorized; 17.488 and 17.488 shares issued and outstanding, respectively
-
-
Series B Convertible Preferred Stock, $ 0.0001 par value; 1,000 shares authorized; no shares issued and outstanding
-
-
Series C Convertible Preferred Stock, $ 0.0001 par value; 100,000 shares authorized; no shares issued and outstanding
-
-
Common stock, $ 0.0001 par value; 1,000,000,000 shares authorized; 1,240,751 and 1,176,477 shares issued and outstanding, respectively
122
116
Additional paid in capital
113,563,705
112,725,513
Accumulated deficit
( 111,776,942 )
( 110,465,509 )
Total Stockholders’ Equity
1,786,885
2,260,120
Total Liabilities and Stockholders’ Equity
$ 3,438,182
$ 3,853,797
The accompanying notes are an integral part of these unaudited
condensed consolidated financial statements.
1
ENDRA Life Sciences Inc.
Condensed Consolidated Statement of Operations
(Unaudited)
Three Months
Ended
Three Months
Ended
March 31,
March 31,
2026
2025
Operating Expenses
Research and development
$ 776,410
$ 528,685
Sales and marketing
4,278
68,991
General and administrative
1,393,060
871,606
Total operating expenses
2,173,748
1,469,282
Operating loss
( 2,173,748 )
( 1,469,282 )
Other (expenses) income
Other income
351
24,390
Digital asset staking compensation
11,060
-
Unrealized gain on change in fair value of digital assets
738,177
-
Realized gain on change in fair value of digital assets
121,584
Changes in fair value of warrant liability
( 8,857 )
408,562
Total other (expenses) income
862,315
432,952
Loss from operations before income taxes
( 1,311,433 )
( 1,036,330 )
Provision for income taxes
-
-
Net Loss
$ ( 1,311,433 )
$ ( 1,036,330 )
Net loss per share – basic and diluted
$ ( 1.09 )
$ ( 1.86 )
Weighted average common shares – basic and diluted
1,199,586
557,582
The accompanying notes are an integral part of these unaudited condensed
consolidated financial statements.
2
ENDRA Life Sciences Inc.
Condensed Consolidated Statements of Stockholders’
Equity
(Unaudited)
Three Months Ended March 31, 2025
Series A Convertible
Series B Convertible
Additional
Total
Preferred Stock
Preferred Stock
Common stock
Paid in
Accumulated
Stockholders’
Shares
Amount
Shares
Amount
Shares
Amount
Capital
Deficit
Equity
Balance as of December 31, 2024
17.488
$ -
-
$ -
536,908
$ 53
$ 105,998,412
$ ( 103,438,099 )
$ 2,560,366
Common stock issued for cash
-
-
-
-
-
-
83,046
-
83,046
Fair value of vested common stock
-
-
-
-
25,305
2
145,801
-
145,803
Fair value of vested stock options
-
-
-
-
-
-
83,046
-
83,046
Net loss
-
-
-
-
-
-
-
( 1,036,330 )
( 1,036,330 )
Balance as of March 31, 2025
17.488
$ -
-
$ -
562,213
$ 55
$ 106,227,259
$ ( 104,474,429 )
$ 1,752,885
Three Months Ended March 31, 2026
Series A Convertible
Series B Convertible
Additional
Total
Preferred Stock
Preferred Stock
Common stock
Paid in
Accumulated
Stockholders’
Shares
Amount
Shares
Amount
Shares
Amount
Capital
Deficit
Equity
Balance as of December 31, 2025
17.488
$ -
-
$ -
1,176,477
$ 116
$ 112,725,513
$ ( 110,465,509 )
$ 2,260,120
Common stock issued for cash
-
-
-
-
64,274
6
263,741
-
263,747
Fair value of vested stock options
-
-
-
-
-
-
7,908
-
7,908
Fair value of vested restricted stock awards
30,588
30,588
Fair value of vested restricted stock units
-
-
-
-
-
-
535,955
-
535,955
Net loss
-
-
-
-
-
-
-
( 1,311,433 )
( 1,311,433 )
Balance as of March 31, 2026
17.488
$ -
-
$ -
1,240,751
$ 122
$ 113,563,705
$ ( 111,776,942 )
$ 1,786,885
The accompanying notes are an integral part of
these unaudited condensed consolidated financial statements.
3
ENDRA Life Sciences Inc.
Condensed Consolidated
Statements of Cash Flows
(Unaudited)
Three Months
Ended
Three Months
Ended
March 31,
March 31,
2026
2025
Cash Flows from Operating Activities
Net loss
$ ( 1,311,433 )
$ ( 1,036,330 )
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization
9,492
13,786
Stock compensation expense
574,451
83,046
Amortization of right of use assets
30,223
31,797
Digital asset staking compensation
( 11,060 )
-
Unrealized gain on change in fair value of digital assets
( 738,177 )
-
Realized gain on change in fair value of digital assets
( 121,584 )
Changes in fair value of warrant liability
8,857
( 408,562 )
Changes in operating assets and liabilities:
Decrease/(increase) in prepaid expenses
390,817
88,854
Increase/(decrease) in accounts payable and accrued liabilities
79,908
( 68,604 )
Increase/(decrease) in lease liability
( 31,146 )
2,884
Net cash used in operating activities
( 1,119,650 )
( 1,293,129 )
Cash Flows from Investing Activities
Purchases of fixed assets
-
( 17,280 )
Sale of Digital Intangible Assets
450,000
-
Net cash provided by (used in) investing activities
450,000
( 17,280 )
Cash Flows from Financing Activities
Proceeds from issuance of common stock for cash
263,747
145,803
Net cash provided by financing activities
263,747
145,803
Net increase (decrease) in cash
( 405,903 )
( 1,164,606 )
Cash, beginning of period
762,365
3,229,480
Cash, end of period
$ 356,462
$ 2,064,874
Supplemental disclosures of cash items
Interest paid
$ 12,051
$ 14,855
Income tax paid
$ -
$ -
The accompanying notes are an integral part of these unaudited condensed consolidated financial
statements
4
ENDRA Life Sciences Inc.
Notes to Condensed Consolidated Financial Statements
For the three months ended March 31, 2026 and
2025
(Unaudited)
Note 1 - Nature of the Business
ENDRA Life Sciences Inc. (“ENDRA”
or the “Company”) is designing a medical device for accurate liver fat measurement for use in metabolic disease detection
and management and GLP-1 drug eligibility and management in circumstances where other technologies are unavailable or impractical.
In 2025, the Company expanded its business strategy
to include a digital asset treasury (“DAT”) initiative, managed in collaboration with Arca Investment Management (“Arca”),
which seeks to optimize capital preservation and generate non-dilutive returns through investments in decentralized finance (“DeFi”)
assets. This financial strategy operates in tandem with the Company’s core medical technology mission: the commercialization of
the TAEUS platform via a recurring subscription model, with a specific focus on the burgeoning GLP-1 and metabolic disease markets.
ENDRA was incorporated on July 18, 2007 as a Delaware corporation.
Note 2 - Summary of Significant Accounting Policies
Use of Estimates
The preparation of the financial statements in
conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities, and disclosure of contingent liabilities at the date of the financial statements
and the reported amounts of expenses during the reporting period. Actual results could differ from those estimates.
Management makes estimates that affect certain
accounts including inventory reserve, deferred income tax assets, accrued expenses, fair value of equity instruments and reserves for
any other commitments or contingencies. Any adjustments applied to estimates are recognized in the period in which such adjustments are
determined.
Principles of Consolidation
The Company’s consolidated financial statements
include all accounts of the Company and its consolidated subsidiaries and/or entities as of reporting period ending date(s) and for the
reporting period(s) then ended. All inter-company balances and transactions have been eliminated.
Basis of Presentation
The accompanying unaudited condensed consolidated
financial statements and related notes have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission
(the “SEC”). Accordingly, certain information and footnote disclosures normally included in financial statements prepared
in accordance with generally accepted accounting principles have been omitted pursuant to such rules and regulations. In the opinion of
management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included.
Operating results for the three months ended March 31, 2026 are not necessarily indicative of the results that may be expected for the
year ending December 31, 2026. The balance sheet at March 31, 2026 has been derived from the audited financial statements at that date.
For further information, refer to the financial statements and footnotes thereto included in the Company’s annual financial statements
for the twelve months ended December 31, 2025 included in the Company’s Annual Report on Form 10-K filed with the SEC on March 31,
2026.
Cash and Cash Equivalents
The Company considers all cash on hand and in
banks, including accounts in book overdraft positions, certificates of deposit, and other highly liquid investments with maturities of
one year or less, when purchased, to be cash. Cash equivalents include investments in an institutional money market fund, which invests
in U.S. Treasury bills, notes and bonds, and/or repurchase agreements, backed by such obligations. Carrying value approximates fair value.
The Company maintains its cash in bank deposit accounts which, at times, may exceed federally insured limits. The Company has not experienced
any losses in such accounts and periodically evaluates the creditworthiness of the financial institutions and has determined the credit
exposure to be negligible. The Company maintains cash deposits at multiple banks to mitigate the risk associated with a failure of any
specific bank.
5
Capitalization of Fixed Assets
The Company capitalizes expenditures related to
property and equipment, subject to a minimum rule, that have a useful life greater than one year for: (1) assets purchased; (2) existing
assets that are replaced, improved or the useful lives have been extended; or (3) all land, regardless of cost. Acquisitions of new assets,
additions, replacements and improvements (other than land) costing less than the minimum rule in addition to maintenance and repair costs,
including any planned major maintenance activities, are expensed as incurred.
Leases
Accounting Standards Update (“ASU”)
No. 2016-02 requires a lessee to record a right of use asset and a corresponding lease liability on the balance sheet for all leases with
terms longer than 12 months. A modified retrospective transition approach is required for lessees for capital and operating leases existing
at, or entered into after, the beginning of the earliest period presented in the financial statements. At March 31, 2026 and December
31, 2025, the Company recorded a right of use asset of $ 431,725 and $ 461,949 , respectively. At March 31, 2026 and December 31, 2025, the
Company recorded a lease liability of $ 461,206 and $ 492,352 , respectively.
Digital Assets
The Company maintains a DAT strategy under which it may acquire, hold,
and deploy certain digital assets as part of its treasury and capital management activities. The Company’s digital assets consist
primarily of HYPE tokens, which are recorded on the consolidated balance sheets as “Digital assets.”
Measurement of Digital Assets
Digital assets are accounted for as indefinite-lived intangible assets
and, effective January 1, 2025, are measured at fair value in accordance with ASC 350-60, Intangibles—Goodwill and Other—Crypto
Assets . The Company determines the fair value of its digital assets based on quoted market prices in active markets (Level 1 inputs)
as of the reporting date.
Changes in the fair value of digital assets are recognized in the consolidated
statements of operations within “Change in fair value of digital assets.” Realized gains and losses from the sale of digital
assets are also recorded within this line item. Transaction costs associated with the acquisition or disposition of digital assets are
expensed as incurred within operating expenses.
Digital Asset Staking
The Company may participate in staking activities whereby it validates
transactions on blockchain networks and earns rewards in the form of additional digital assets.
Digital asset staking rewards are recognized as revenue within “Digital
asset staking compensation” in the consolidated statements of operations when the Company has (i) performed the required validation
services, (ii) earned the right to receive the rewards, and (iii) the amount can be reasonably estimated. Staking rewards are measured
at the fair value of the digital assets received at the time they are earned.
Digital assets received from staking activities are initially recorded
at fair value and subsequently included in the Company’s digital asset holdings, where they are remeasured at fair value at each
reporting period.
Custody and Safeguarding
The Company utilizes third-party custodians to safeguard its digital
assets. The Company recognizes digital assets on its balance sheet when it has control over the assets, including when assets are held
by a custodian on the Company’s behalf.
6
Presentation
Digital assets are classified as noncurrent assets on the consolidated
balance sheets unless management intends to sell them within one year. Changes in fair value and staking compensation are presented separately
within operating income (loss), unless otherwise required by the nature of the Company’s operations.
Revenue Recognition
ASU No. 2014-09, “Revenue from Contracts
with Customers” (“ASC Topic 606”) provides a single set of guidelines for revenue recognition to be used across all
industries and requires additional disclosures. The updated guidance introduces a five-step model to achieve its core principle of the
entity recognizing revenue to depict the transfer of goods or services to customers at an amount that reflects the consideration to which
the entity expects to be entitled in exchange for those goods or services.
Under ASC Topic 606, in order to recognize revenue,
the Company is required to identify an approved contract with commitments to perform respective obligations, identify rights of each party
in the transaction regarding goods to be transferred, identify the payment terms for the goods transferred, verify that the contract has
commercial substance and verify that collection of substantially all consideration is probable.
Research and Development Costs
The Company follows FASB Accounting Standards
Codification (“ASC”) Subtopic 730-10, “Research and Development”. Research and development costs are charged to
the statement of operations as incurred. During the three months ended March 31, 2026 and 2025, the Company incurred $ 776,410 and $ 528,685
of expenses related to research and development costs, respectively.
Net Earnings (Loss) Per Common Share
The Company computes earnings per share under
ASC Subtopic 260-10, “Earnings Per Share”. Basic earnings (loss) per share is computed by dividing the net income (loss) attributable
to the common stockholders (the numerator) by the weighted average number of shares of common stock outstanding (the denominator) during
the reporting periods. Diluted loss per share is computed by increasing the denominator by the weighted average number of additional shares
that could have been outstanding from securities convertible into common stock (using the “treasury stock” method), unless
their effect on net loss per share is anti-dilutive. There were 2,984,346 and 2,626,254 potentially dilutive shares, which include outstanding
common stock options, and warrants, as of March 31, 2026 and December 31, 2025, respectively.
March 31,
December 31,
2026
2025
Options to purchase common stock
184
236
Warrants to purchase common stock
2,478,848
2,478,848
Shares issuable upon conversion of Series A Convertible Preferred Stock
1
1
Restricted Stock Units
475,987
147,169
Restricted Stock Awards
29,326
-
Potential equivalent shares excluded
2,984,346
2,626,254
7
Fair Value Measurements
Disclosures about fair value of financial instruments
require disclosure of the fair value information, whether or not recognized in the balance sheet, where it is practicable to estimate
that value.
In accordance with ASC Topic 820, “Fair
Value Measurements and Disclosures,” the Company measures certain financial instruments at fair value on a recurring basis. ASC
Topic 820 defines fair value, established a framework for measuring fair value in accordance with accounting principles generally accepted
in the United States, and expands disclosures about fair value measurements.
Fair value is defined as the price that would
be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement
date. ASC Topic 820 established a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. The hierarchy
gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and
the lowest priority to unobservable inputs (Level 3 measurements). These tiers include:
● Level 1, defined as observable inputs such as quoted prices for identical instruments in active markets;
● Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly
observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets
that are not active; and
● Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring
an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs
or significant value drivers are unobservable.
Financial assets are considered Level 3 when their
fair values are determined using pricing models, discounted cash flow methodologies or similar techniques and at least one significant
model assumption or input is unobservable.
The carrying amounts of the Company’s financial
assets and liabilities, including cash, accounts receivable, prepaid expenses, accounts payable, accrued expenses, and other current liabilities,
approximate their fair values because of the short maturity of these instruments. The fair value of notes payable and convertible notes
approximates their fair values since the current interest rates and terms on these obligations are the same as prevailing market rates.
Share-based Compensation
The Company’s 2016 Omnibus Incentive Plan
(the “Omnibus Plan”) permits the grant of stock options and other share-based awards to its employees, consultants and non-employee
members of the board of directors. Each January 1 the pool of shares available for issuance under the Omnibus Plan automatically increases
by an amount equal to the lesser of (i) the number of shares necessary such that the aggregate number of shares available under the Omnibus
Plan equals 25% of the number of fully-diluted outstanding shares on the increase date (assuming the conversion of all outstanding shares
of preferred stock and other outstanding convertible securities and exercise of all outstanding options and warrants to purchase shares)
and (ii) if the board of directors takes action to set a lower amount, the amount determined by the board. In addition, on December 9,
2025, the stockholders approved the Second Amendment to the Omnibus Plan (the “Omnibus Plan Amendment”) at the 2025 Annual
Meeting of the Company’s stockholders (the “Annual Meeting”). The Omnibus Plan Amendment increased the pool of shares
available for issuance by 3,200,000 shares of common stock. Due to these increases, the pool of shares issuable under the Omnibus Plan
shares increased from 1,738 shares to 3,379,771 shares as of December 31, 2025. In light of the increase effected by the Omnibus Plan
Amendment, no automatic increase to the pool was effected as of March 31, 2026. As of March 31, 2026, there were 3,019,525 shares
of common stock remaining available for issuance under the Omnibus Plan.
8
The Company records share-based compensation in
accordance with the provisions of the Share-based Compensation Topic of the FASB Codification. The guidance requires the use of option-pricing
models that require the input of highly subjective assumptions, including the option’s expected life and the price volatility of
the underlying stock. The fair value of each option grant is estimated on the date of grant using the Black-Scholes option valuation model,
and the resulting charge is expensed using the straight-line attribution method over the vesting period.
Stock compensation expense recognized during the
period is based on the value of share-based awards that were expected to vest during the period adjusted for estimated forfeitures. The
estimated fair value of grants of stock options and warrants to non-employees of the Company is charged to expense, if applicable, in
the financial statements. These options vest in the same manner as the employee options granted under the stock incentive plan as described
above.
Going Concern
The Company’s financial statements are prepared
using accounting principles generally accepted in the United States (“U.S. GAAP”) applicable to a going concern, which contemplates
the realization of assets and liquidation of liabilities in the normal course of business. The Company has limited commercial experience
and had a cumulative net loss from inception to March 31, 2026 of $ 111,776,942 . The Company had working capital of $( 298,774 ) as of March
31, 2026. The Company has not established an ongoing source of revenue sufficient to cover its operating costs and to allow it to continue
as a going concern and will require additional financing to fund its future planned operations, including research and development and
commercialization of its products. These matters raise substantial doubt about the Company’s ability to continue as going concern.
The accompanying financial statements for the three months ended March 31, 2026 have been prepared assuming the Company will continue
as a going concern, but the ability of the Company to continue as a going concern is dependent on the Company obtaining adequate capital
to fund operating losses until it establishes a revenue stream and becomes profitable. Management’s plans to continue as a going
concern include raising additional capital through sales of equity securities and borrowing. However, management cannot provide any assurances
that the Company will be successful in accomplishing any of its plans. If the Company is not able to obtain the necessary additional financing
on a timely basis, the Company will be required to delay, reduce the scope of, or eliminate one or more of the Company’s research
and development activities or commercialization efforts or perhaps even cease the operation of its business. The ability of the Company
to continue as a going concern is dependent upon its ability to successfully secure other sources of financing and attain profitable operations.
The accompanying consolidated financial statements do not include any adjustments that might be necessary if the Company is unable to
continue as a going concern.
Recent Accounting Pronouncements
The Company considered recent accounting pronouncements
issued by the FASB, including its Emerging Issues Task Force, the American Institute of Certified Public Accountants, and the SEC, and
determined that such pronouncements did not or in management’s opinion will not have a material impact on the Company’s present
or future consolidated financial statements.
Note
4 - Fixed Assets
As of March 31, 2026 and December 31, 2025, fixed assets consisted of the following:
March 31,
December 31,
2026
2025
Property, leasehold and capitalized software
$ 597,234
$ 597,235
TAEUS development and testing
125,151
125,151
Accumulated depreciation
( 689,362 )
( 679,870 )
Fixed assets, net
$ 33,024
$ 42,516
Depreciation expense for the three months ended March 31, 2026 and
March 31, 2025 was $ 9,492 and $ 13,786 , respectively.
9
Note
5 - Accounts Payable and Accrued Liabilities
As of March 31, 2026 and December 31, 2025, current liabilities consisted of the following:
March 31,
December 31,
2026
2025
Accounts payable
$ 456,837
$ 382,970
Payroll accrual
146,845
70,971
Accrued employee benefits
5,750
5,750
Accrued expenses
92,055
161,887
Total
$ 701,487
$ 621,578
Note 6 - Capital Stock
Capital Stock
At March 31, 2026, the authorized capital of the
Company consisted of 1,010,000,000 shares of capital stock, comprised of 1,000,000,000 shares of common stock with a par value of $ 0.0001
per share, and 10,000,000 shares of preferred stock with a par value of $ 0.0001 per share. The Company has designated 10,000 shares of
its preferred stock as Series A Convertible Preferred Stock (“Series A Preferred Stock”), 1,000 shares of its preferred stock
as Series B Convertible Preferred Stock (“Series B Preferred Stock”), 100,000 shares of its preferred stock as Series C Preferred
Stock, and the remainder of the 9,889,000 preferred shares remain authorized but undesignated.
As of March 31, 2026, there were 1,240,751 shares
of common stock outstanding (which excludes both the 69 unvested shares of restricted stock described in Note 7 below, the 1 share
of common stock into which the outstanding shares of Series A Preferred Stock are convertible and includes 12,857 shares of
common stock due to exercise of warrants and 6 shares issued but held in treasury), 17.488 shares of Series A Preferred Stock,
and no shares of Series B Preferred Stock or Series C Preferred Stock issued and outstanding, and a stock payable balance of $ 0 .
During the three months ended March 31, 2026,
the Company issued a total of 64,274 shares of its common stock under the October 2025 ATM Agreement (as defined below) in return for
aggregate net proceeds of $ 263,748 , which takes into account $ 8,154 in compensation paid to Lucid Capital Markets, LLC (“Lucid”)
in its role as Sales Agent under the February 2024 ATM Agreement.
At-the-Market Equity Offering Program
On February 14, 2024, the Company entered into
a new At-The-Market Issuance Sales Agreement with Ascendiant (the “February 2024 ATM Agreement”) to sell shares of common
stock for aggregate gross proceeds of up to $ 6.2 million, which replaced the Company’s prior At-The-Market Issuance Sales Agreement.
On October 13, 2025, the Company terminated the February 2024 ATM Agreement. On October 29, 2025, the Company entered into an At-The-Market
Issuance Sales Agreement with Lucid, as sales agent, pursuant to which the Company may offer and sell, from time to time through Lucid,
shares of Common Stock for aggregate gross proceeds of up to $ 1,750,000 (the “October 2025 ATM Agreement”).
10
Note 7 - Common Stock Options, Restricted Stock Units and Restricted
Stock
Common Stock Options
Stock options are awarded to the Company’s
employees, consultants and non-employee members of the board of directors under the Omnibus Plan and are generally granted with an exercise
price equal to the market price of the Company’s common stock at the date of grant. There were no issuances of stock options in
the quarter ended March 31, 2026. A summary of option activity under the Company’s Omnibus Plan as of March 31, 2026, and changes
during the quarter then ended, is presented below:
Weighted
Weighted Average
Average Remaining
Number of Exercise Contractual
Options Price Term (Years)
Balance outstanding at December 31, 2025 236 $ 28,842 3.16
Granted -
-
-
Exercised - -
-
Forfeited -
-
-
Cancelled or expired ( 52 ) 60,268 -
Balance outstanding at March 31, 2026 184 $ 19,961 3.46
Exercisable at March 31, 2026 184 $ 19,961 3.46
Restricted Stock Units
On June 11, 2025, the Company granted a total
of 161,527 restricted stock units (“RSUs”) under its Omnibus Plan. The fair value per share (closing stock price) was $ 3.37 .
The grants included both standard RSUs issued to members of the Board of Directors and performance-based RSUs (“PBRSUs”) issued
to employees. The PBRSUs are subject to both service and performance vesting conditions. On March 2, 2026, due to shifting business priorities
making the original performance conditions unfeasible, the Board has approved modifying the RSUs to vest fully on the one-year anniversary
of the grant date. Due to this, there was change of PRSUs into time-based RSUs with vesting based solely on continued service through
June 11, 2026 (the one-year anniversary of the original grant date).
On January 21, 2026, the Company granted a total
of 330,972 RSUs under its Omnibus Plan. The fair value per share (closing stock price) was $ 4.31 . The grants included standard RSUs issued
to members of the Board of Directors and employees.
During the three months ended March 31, 2026,
the Company recognized $ 535,955 in stock-based compensation expense related to these RSU grants. This expense is included in total operating
expenses in the condensed consolidated statements of operations.
Unrecognized stock-based compensation expense
related to these RSUs will be recognized over the remaining vesting period, which is one year for standard RSUs. As of March 31, 2026,
the total compensation expense to be recognized in future periods is $ 1,263,823 over the next one year .
Restricted Common Stock
On November 30, 2023, the Company issued 115 shares
of restricted common stock (the “Restricted Stock”) of the Company to PatentVest, Inc. (“PatentVest”) pursuant
to a Restricted Stock Agreement and Consulting Services Agreement, each with PatentVest, in exchange for certain services related to the
Company’s patent portfolio. The fair value of the Restricted Stock was determined to be $ 200,485 using the market price of the stock
on the date of the issuance. The Restricted Stock is subject to a vesting schedule pursuant to the Restricted Stock Agreement and the
shares may not be sold, assigned, transferred, pledged, hypothecated, disposed of or otherwise encumbered prior to becoming vested. During
the three months ended March 31, 2024, the Company recorded as vested 46 shares valued at $ 80,000 . The Restricted Stock is subject to
a vesting schedule pursuant to the Restricted Stock Agreement and the shares may not be sold, assigned, transferred, pledged, hypothecated,
disposed of or otherwise encumbered prior to becoming vested. No services were provided by PatentVest, Inc. in the period ended March
31, 2026.
11
Note 8 - Common Stock Warrants
In June 2024, as part of a registered offering,
the Company issued pre-funded warrants to purchase up to an aggregate of 31,666 shares of common stock (the “pre-funded warrants”),
together with Series A Warrants to purchase up to an aggregate of 178,255 shares of common stock and Series B Warrants (together with
the Series A Warrants, the “Series Warrants”) to purchase up to an aggregate of 178,255 shares of common stock.
Additionally, the Series B Warrants contain an
alternative cashless exercise option whereby the holder of a Series B Warrant has the right to receive an aggregate number of shares equal
to the product of (x) the aggregate number of shares of common stock that would be issuable upon a cashless exercise of the Series B Warrant
using $ 1.75 (after adjustment) as the exercise price for that purpose and (y) 3.0 .
In connection with the Offering, the Company also
issued placement agent warrants (“Placement Agent Warrants” and, together with the pre-funded warrants and the Series Warrants,
the “Warrants”) to purchase up to 1,758 shares of common stock. The purchase price of each share of common stock and accompanying
Series Warrants was $ 227.50 and the purchase price of each pre-funded warrant and accompanying Series Warrants was $ 227.325 .
In connection with the 2025 Private Placement,
the Company also issued placement agent warrants to purchase up to 44,660 shares of common stock at an exercise price of $ 9.47 per
share. Additionally, and as part of the DAT strategy, the Company issued to its investment advisor warrants to purchase an aggregate of 400,000 shares
of Common Stock (the “Advisory Warrants”). Advisory Warrants in respect of 100,000 shares are exercisable immediately
for an exercise price equal to $ 6.95 . Advisory Warrants in respect of 300,000 shares become exercisable in the event that AUM
exceeds certain thresholds within six or nine months following the closing, at exercise prices ranging from $ 6.95 to $ 7.50 .
Warrant Exercises
During the three months ended March 31, 2026,
no warrants were exercised.
The following table summarizes all warrant activity of the Company
for the three months ended March 31, 2026:
Weighted Weighted
Average Average
Number of Exercise Contractual
Warrants Price Term (Years)
Balance outstanding at December 31, 2025 2,478,848 $ 85.38 4.58
Granted -
-
-
Exercised - -
-
Forfeited -
-
-
Expired -
-
-
Balance outstanding at March 31, 2026 2,478,848 $ 12.24 3.45
Exercisable at March 31, 2026 2,178,848 $ 12.97 3.57
Common Stock Warrants
During the three months ended March 31, 2026 and
2025, the Company recognized a (loss) gain of $( 8,857 ) and $ 408,562 , respectively, for the change in fair value of warrant liability in
the statement of operations. As of March 31, 2026 and December 31, 2025, the warrant liability balance was $ 488,604 and $ 479,747 , respectively.
12
Measurement
The Company established the initial fair value
for the warrant liability on August 20, 2024, the date the warrants were initially exercisable. Upon exercise, the instrument is marked
to its fair value upon exercise, and the shares delivered are recorded at fair value in the Company’s statement of stockholders’
equity. The warrant liability was valued based on the following inputs for the warrants:
March 31,
December 31,
Input
2026
2025
Exercise Price
$ 75.95
$ 6.32 and $ 75.95
Stock Price
$ 4.65
$ 4.53 and $ 7.41
Volatility
136.2 % and 159.9 %
140.44 % and 163.82 %
Discount Rate
3.68 % and 3.83 %
3.47 % - 3.63 %
Expected Dividend
-
-
Expected Life (Years)
0.89 and 3.39
1.13 and 5.01
Note 9 - Digital Assets
The Company holds digital assets as part of its treasury strategy.
As of December 31, 2025 and March 31, 2026, the Company’s digital asset holdings consist of HYPE tokens.
Accounting Policy
The Company accounts for its digital assets in accordance with ASC
350-60, Accounting for and Disclosure of Crypto Assets. Digital assets are measured at fair value each reporting period, with changes
in fair value recognized in earnings.
Fair value is determined using observable market prices derived from
active trading venues. The Company uses the market price reported in custody statements provided by Anchorage Digital Bank, the Company’s
digital asset custodian.
The Company’s digital assets are classified within Level 1 of
the fair value hierarchy because the fair value is based on quoted prices in active markets.
Purchases and Sales
In the fourth quarter 2025, the Company purchased approximately 78,863.1
HYPE tokens for an aggregate cost of $ 3.0 million. As of December 31, 2025, the Company’s holdings also included 175.8 tokens received
as staking rewards during that period.
During the quarter ending March 31, 2026, the Company sold 12,914.5
tokens for gross proceeds of $ 450,000 . The Company recognized a realized gain of $ 121,584 , which is included in Other Income/Expense in
the consolidated statements of operations.
Staking Activities
The Company participates in staking activities related to its HYPE
holdings. Staking rewards represent additional tokens earned from participation in blockchain validation activities.
Staking rewards are recognized as income when the Company obtains control
of the tokens, which occurs when the tokens are credited to the Company’s custody account. The rewards are measured at fair value
at the time of receipt.
For the quarter ended March 31, 2026, the Company recognized $ 11,060
of staking reward income, which is included in Other Income in the consolidated statements of operations. There was no staking income
for the quarter ended March 31, 2025.
13
Digital Asset Balance
Tokens
$
Balance at December 31, 2025
79,038.9
$ 2,009,960
Cost of tokens sold
( 12,914.5 )
( 328,416 )
Digital Asset staking compensation
363.0
11,060
Unrealized gain/(loss) from fair value measurement
738,177
Balance at March 31, 2026
66,487.4
$ 2,430,781
March 31,
2026
December 31,
2025
Digital assets at fair value
$ 2,430,781
$ 2,009,960
The Company determines the fair value of its digital assets based on
quoted market prices in active markets (Level 1 inputs) as of the reporting date. The aggregate cost basis of digital assets held as of
March 31, 2026 was $ 1,692,604 .
Note 10 - Related Party Transactions
In September 2024, the Company began using IS
Bookkeeping & Payroll, which is a division of Impact Solve, LLC (dba Impact Solutions) (“Impact Solutions”), an accounting
and chief financial officer service firm. The Company’s Chief Financial Officer works in a part-time capacity for the Company through
Impact Solutions. For the three month periods ended March 31, 2026 and March 31, 2025, Impact Solutions and IS Bookkeeping & Payroll
provided services to the Company totaling $ 44,571 and $ 49,186 , respectively.
Note 11 - Commitments and Contingencies
Office Lease
Effective January 1, 2015, the Company entered
into an office lease agreement with Green Court, LLC, a Michigan limited liability company, for approximately 3,657 rentable square feet
of space, for the initial monthly rent of $ 5,986 , which commenced on January 1, 2015 for an initial term of 60 months. On October 10,
2017, this lease was amended increasing the rentable square feet of space to 3,950 and the monthly rent to $ 7,798 .
On March 15, 2021, the Company entered into an
amendment to the lease, adding approximately 3,248 rentable square feet, increasing the initial monthly rent to $ 15,452 effective May
2021, and extending the term of the lease to December 31, 2025.
On December 1, 2024, the Company entered into
an amendment to the lease, decreasing the total rentable square feet to 6,513 , decreasing the initial monthly rent to $ 15,278 effective
March 2025 (after three months of no rent) and extending the term of the lease to March 31, 2029.
The Company records the lease asset and lease
liability at the present value of lease payments over the lease term. The lease typically does not provide an implicit rate; therefore,
the Company uses its estimated incremental borrowing rate at the time of lease commencement to discount the present value of lease payments.
The Company’s discount rate for operating leases at March 31, 2026 was 10 %. Lease expense is recognized on a straight-line basis
over the lease term to the extent that collection is considered probable. As a result, the Company has been recognizing rents as they
become payable based on the adoption of ASC Topic 842. The weighted-average remaining lease term is 3 years.
As
of March 31, 2026, the maturities of operating lease liabilities are as follows:
Operating
Lease
2026
129,592
2027 and beyond
407,176
Total
$ 536,769
Less: amount representing interest
( 75,563 , )
Present value of future minimum lease payments
461,206
Less: current obligations under leases
( 133,953 )
Long-term lease obligations
$ 327,253
14
For the three months ended March 31, 2026 and 2025, the Company incurred
rent expenses of $ 40,939 and $ 51,733 , respectively.
Employment and Consulting Agreements
Alexander Tokman - Effective August 13,
2024, the Board appointed Alexander Tokman as the Company’s acting Chief Executive Officer and Chairman of the Board of Directors.
In connection with his appointment, Mr. Tokman and the Company entered into an employment agreement, dated August 13, 2024 (the “Employment
Agreement”). Mr. Tokman’s employment with the Company is “at will” and may be terminated by him or the Company
at any time and for any reason. Pursuant to the Employment Agreement, Mr. Tokman will receive an annual base salary of $ 300,000 , subject
to adjustment at the Board’s discretion. Mr. Tokman is also eligible for an annual cash bonus based upon the achievement of performance-based
objectives established by the Board of Directors.
If Mr. Tokman’s employment is terminated
by the Company without cause (as defined in the Omnibus Plan), if Mr. Tokman resigns for good reason (as defined in the Employment Agreement),
or if Mr. Tokman’s employment ends following the hiring no later than February 13, 2026 of a replacement chief executive officer
whom Mr. Tokman assists in recruiting, Mr. Tokman will be entitled to receive, subject to his execution of a standard release agreement,
12 months’ continuation of his current base salary and a lump sum payment equal to 12 months of continued healthcare coverage (or
24 months’ continuation of his current base salary and a lump sum payment equal to 24 months of continued healthcare coverage if
such termination occurs within one year following a change in control). Additionally, under the Employment Agreement, Mr. Tokman is eligible
to receive benefits that are substantially similar to those of the Company’s other senior executive officers.
Richard Jacroux - On August 7, 2024, the
Company’s Board of Directors appointed Richard Jacroux as Chief Financial Officer. Mr. Jacroux works in a part-time capacity for
the Company through Impact Solutions. Mr. Jacroux receives a base monthly fee of $ 8,650 plus expenses in respect of his services to the
Company and any hours worked in excess of 20 hours per week are paid at a rate of $ 150 per hour. The Company’s needs have typically
required more than the base fee, averaging $ 11,632 a month for the three months ending March 31, 2026.
Litigation
From time to time the Company may become a party
to litigation in the normal course of business. As of March 31, 2026, there were no legal matters that management believes would have
a material effect on the Company’s financial position or results of operations.
Note 12 - Segment Reporting
Operating segments are defined as components of
an enterprise about which separate discrete information is available for evaluation by the chief operating decision maker, or decision-making
group, in deciding how to allocate resources in assessing performance. The Company has one reportable segment: biotech. The biotech segment
consists of the development of clinical and preclinical product candidates for the development of the Company’s proprietary new
enhanced thermoacoustic technology platform. The Company’s chief operating decision maker (“CODM”) is the chief executive
officer .
The accounting policies of the biotech segment
are the same as those described in the summary of significant accounting policies. The CODM assesses performance for the biotech segment
based on net loss, which is reported on the income statement as consolidated net loss. The measure of segment assets is reported on the
balance sheet as total consolidated assets.
To date, the Company has not generated any product
revenue. The Company expects to continue to incur significant expenses and operating losses for the foreseeable future as it advances
product candidates through all stages of development and clinical trials and, ultimately, seek regulatory approval.
15
As such, the CODM uses cash forecast models in
deciding how to invest into the biotech segment. Such cash forecast models are reviewed to assess the entity-wide operating results and
performance. Net loss is used to monitor budget versus actual results. Monitoring budgeted versus actual results is used in assessing
performance of the segment and in establishing management’s compensation, along with cash forecast models.
The table below summarizes the significant expense categories regularly
reviewed by the CODM for the three months ended March 31, 2026, and 2025:
Three Months
Three Months
Ended
Ended
March 31,
March 31,
Operating Expenses
2026
2025
Research and development
$ 776,410
$ 528,685
Sales and marketing
4,278
68,991
General and administrative
1,393,060
871,606
Total operating expenses
2,173,748
1,469,282
Operating loss
( 2,173,748 )
( 1,469,282 )
Other segment items (a)
862,315
432,952
Net loss
$ ( 1,311,433 )
$ ( 1,036,330 )
Reconciliation of net loss
Adjustments and reconciling items
-
-
Consolidated net loss
$ ( 1,311,433 )
$ ( 1,036,330 )
(a) Other segment items included in segment loss includes digital
asset staking compensation, changes in fair value of digital asset, warrant expense, changes in warrant liability and interest income.
Note 13 - Subsequent Events
The Company has assessed operations through, May 15, 2026, the filing
date of this Quarterly Report on Form 10-Q and determined that there were no material subsequent events requiring adjustment to, or disclosure
in, our consolidated financial statements for the three months ended March 31, 2026, other than the following:
On April 20, 2026, The Nasdaq Stock Market LLC (“Nasdaq”)
Listing Qualifications Staff (the “Staff”) issued a letter to the Company indicating that, because the Company’s
stockholders’ equity as reported in its Annual Report on Form 10-K for the year ended December 31, 2025 was $ 2,260,120 , the Company
is no longer in compliance with Minimum Stockholders’ Equity Requirement. The Staff’s letter indicated that the Company’s
non-compliance would result in the delisting of the Company’s securities from Nasdaq unless the Company timely requests a hearing
before the Nasdaq Hearings Panel (the “Panel”). The Company timely requested a hearing before the Panel, which request will
stay any further action by Nasdaq pending the issuance of a decision by the Panel and the expiration of any extension the Panel may grant
to the Company following the hearing.
The Company intends to take all reasonable measures available to regain
compliance under the Nasdaq Listing Rules and remain listed on Nasdaq. The Company is currently evaluating its available
options to resolve the deficiency and regain compliance with the Minimum Stockholders’ Equity Requirement. However,
there can be no assurance that the Company will be able to regain compliance with the Minimum Stockholders’ Equity Requirement,
maintain compliance with the other Nasdaq listing requirements or be successful in appealing the delisting determination.
Subsequent to March 31, 2026, the Company sold digital assets for aggregate
proceeds of approximately $ 250,000 during April 2026. The transaction did not impact the Company’s financial position as of the
balance sheet date and is disclosed as a non-recognized subsequent event.
16
Item 2. Management’s Discussion and Analysis of Financial
Condition and Results of Operations
Forward-Looking Statements
As used in this Quarterly Report on Form 10-Q
(this “Form 10-Q”), unless the context otherwise requires, the terms “we,” “us,” “our,”
“ENDRA” and the “Company” refer to ENDRA Life Sciences Inc., a Delaware corporation, and its direct and indirect
subsidiaries. The following discussion and analysis of our financial condition and results of operations should be read in conjunction
with our historical financial statements and related notes thereto in this Form 10-Q. This Form 10-Q contains forward-looking statements
within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as
amended, that are intended to be covered by the “safe harbor” created by those sections. Forward-looking statements, which
are based on certain assumptions and describe our future plans, strategies and expectations, can generally be identified by the use of
forward-looking terms such as “believe,” “expect,” “may,” “will,” “should,”
“could,” “would,” “seek,” “intend,” “plan,” “estimate,” “anticipate”
or other comparable terms. All statements other than statements of historical facts included in this Form 10-Q, including those regarding
our strategies, prospects, financial condition, operations, costs, plans and objectives, are forward-looking statements. Examples of forward-looking
statements include, among others, statements we make regarding expectations for revenues, cash flows and financial performance, the anticipated
results of our development efforts and the timing for receipt of required regulatory approvals and product launches. Forward-looking statements
are neither historical facts nor assurances of future performance. Instead, they are based only on our current beliefs, expectations and
assumptions regarding the future of our business, future plans and strategies, projections, anticipated events and trends, the economy
and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks
and changes in circumstances that are difficult to predict and many of which are outside of our control. Our actual results and financial
condition may differ materially from those indicated in, or implied by, the forward-looking statements. Therefore, you should not rely
on any of these forward-looking statements. Important factors that could cause our actual results and financial condition to differ materially
from those indicated in the forward-looking statements include, among others, the following: our limited commercial experience, limited
cash and history of losses; our ability to obtain adequate financing to fund our business operations in the future; our ability to achieve
profitability; delays and changes in regulatory requirements, policy and guidelines, including potential delays in submitting required
regulatory applications or other submissions with respect to U.S. Food and Drug Administration (“FDA”) or other regulatory
agency approval; our ability to obtain and maintain required CE mark certifications and secure required FDA and other governmental approvals
for our Thermo-Acoustic Enhanced Ultrasound (“TAEUS”) applications; our ability to develop any commercially feasible applications
based on our TAEUS technology; market acceptance of our technology; the effect of macroeconomic conditions on our business; results of
our human studies, which may be negative or inconclusive; our ability to find and maintain development partners; our reliance on third
parties, collaborations, strategic alliances and licensing arrangements to complete our business strategy; the amount and nature of competition
in our industry; our ability to protect our intellectual property; potential changes in the healthcare industry or third-party reimbursement
practices; our ability to comply with regulation by various federal, state, local and foreign governmental agencies and to maintain necessary
regulatory clearances or approvals; our ability to regain compliance with Nasdaq listing standards; our ability to successfully execute
on our digital asset treasury strategy; risks related to regulatory developments regarding digital assets and digital asset markets, which
could adversely affect our business, financial condition, and results of operations; the volatile and unpredictable cycles in the digital
asset industry; in the accounting treatment of digital assets; our dependence on our senior management team; and the other risks and uncertainties
described in the Risk Factors section of our Annual Report on Form 10-K for the period ended December 31, 2025, as filed with the Securities
and Exchange Commission (“SEC”) on March 31, 2026, and in the Management’s Discussion and Analysis of Financial Condition
and Results of Operations section of this Form 10-Q. We undertake no obligation to publicly update any forward-looking statement, whether
written or oral, that may be made from time to time, whether as a result of new information, future developments or otherwise.
Available Information
From time to time, we use press releases, X (formerly
Twitter) (@endralifesci) and LinkedIn (www.linkedin.com/company/endra-inc) to distribute material information. Our press releases and
financial and other material information are routinely posted to and accessible on the Investors section of our website, www.endrainc.com.
Accordingly, investors should monitor these channels, in addition to our SEC filings and public conference calls and webcasts. In addition,
investors may automatically receive e-mail alerts and other information about the Company by enrolling their e-mail addresses by visiting
the “Email Alerts” section of our website at investors.endrainc.com. Information that is contained in and can be accessed
through our website, X posts and LinkedIn are not incorporated into, and do not form a part of, this Quarterly Report or any other report
or document we file with the SEC.
17
Overview
We are developing a next-generation enhanced ultrasound
technology platform—Thermo- Acoustic Enhanced Ultrasound, or TAEUS®.
Our initial focus for the development and commercialization
of TAEUS is a solution for the assessment of liver fat, a key biomarker associated with metabolic diseases, including metabolic dysfunction-associated
steatotic liver disease (“MASLD”) and metabolic dysfunction-associated steatohepatitis (“MASH”).
Our objective is to develop a scalable biomarker
solution for metabolic disease assessment and management through a non-invasive, point- of-care approach.
We have periodically evaluated and refined our
vision, purpose, and go-to-market strategy with respect to TAEUS in response to evolving market conditions and development priorities.
To support adoption across targeted market segments,
we are focused on:
● Leveraging artificial intelligence and machine learning models to enhance measurement accuracy accuracy
and reproducibility;
● Integrating thermo-acoustic technology with conventional ultrasound to streamline workflows and reduce
operator variability; and
● Reducing system size and cost to improve accessibility across care settings.
For our go-to-market strategy, we intend to focus
on serving these four markets:
1. Pharmaceutical Companies and Clinical Research Organizations (“CROs”);
2. High-end Primary Care Networks (Concierge Medicine);
3. Bariatric and Metabolic Clinics; and
4. Primary and Internal Medicine Practices.
We plan to offer a multi-year, subscription-based
business model with recurring revenue, while continuing to support traditional capital equipment sales with associated service and upgrade
offerings.
In 2025, the Company expanded its business strategy
to include a Digital Asset Treasury (“DAT”) initiative, managed in collaboration with Arca Investment Management (“Arca”),
which seeks to optimize capital preservation and generate non-dilutive returns through investments in decentralized finance (“DeFi”)
assets. This financial strategy operates in tandem with the Company’s core medical technology mission: the commercialization of
the TAEUS platform via a recurring subscription model, with a specific focus on the burgeoning GLP-1 and metabolic disease markets.
18
Financial Operations Overview
Revenue
No revenue has been generated by our TAEUS technology, which we have
not commercially sold as of March 31, 2026.
Research and Development Expenses
Our research and development expenses primarily
include wages, fees and equipment for the development of our TAEUS technology platform and the proposed applications. Additionally, we
incur certain costs associated with the protection of our products and inventions through a combination of patents, licenses, applications
and disclosures. These costs and expenses include:
● employee-related expenses, such as salaries, bonuses and benefits, consultant-related expenses such as consultant fees and bonuses,
stock-based compensation, overhead related expenses and travel-related expenses for our research and development personnel;
● expenses incurred under agreements with CROs, contract manufacturing organizations (“CMOs”) as well as consultants that
support the implementation of our clinical and non-clinical studies;
● manufacturing and packaging costs in connection with conducting clinical trials;
● formulation, research and development expenses related to our TAEUS technology; and
● costs for sponsored research.
We plan to incur research and development expenses
for the foreseeable future as we expect to continue the development of TAEUS and pursue FDA approval of the NAFLD TAEUS system. At this
time, due to the inherently unpredictable nature of clinical development and regulatory approvals, we are unable to estimate with certainty
the costs we will incur and the timelines we will require in our continued development efforts.
Sales and Marketing Expenses
Sales and marketing expenses consist primarily
of headcount and consulting costs, and marketing and tradeshow expenses. Currently, our marketing efforts are through our website and
attendance of key industry meetings and conferences. The company has decided to limit its marketing and sales activities until after we
have obtained FDA approval for the sale of the NAFLD TAEUS device.
General and Administrative Expenses
General and administrative expenses consist primarily
of salaries and related expenses for our management and personnel, and professional fees, such as for accounting, consulting and legal
services. We anticipate continued costs associated with being a public company, including expenses related to services associated with
maintaining compliance with The Nasdaq Capital Market and SEC requirements, directors and officers insurance, increased legal and accounting
costs and investor relations costs.
19
Critical Accounting Policies and Estimates
Use of Estimates
The preparation of the financial statements in
conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities, and disclosure of contingent liabilities at the date of the financial statements
and the reported amounts of expenses during the reporting period. Actual results could differ from those estimates.
Management makes estimates that affect certain
accounts including deferred income tax assets, accrued expenses, fair value of equity instruments and reserves for any other commitments
or contingencies. Any adjustments applied to estimates are recognized in the period in which such adjustments are determined.
Warrant Liability
The Company accounts for the liability classified
warrants in accordance with the guidance contained in ASC 480, Distinguishing Liabilities from Equity and ASC 815-40, Derivatives and
Hedging. Such guidance provides criteria for instruments do not meet the criteria for equity treatment thereunder. This liability is subject
to re-measurement at each balance sheet date. With each such re-measurement, the warrant liability will be adjusted to fair value, with
the change in fair value recognized in the Company’s statement of operations.
Share-based Compensation
The Company’s 2016 Omnibus Incentive Plan
(the “Omnibus Plan”) permits the grant of stock options and other share-based awards to its employees, consultants and non-employee
members of the board of directors. Each January 1 the pool of shares available for issuance under the Omnibus Plan automatically increases
by an amount equal to the lesser of (i) the number of shares necessary such that the aggregate number of shares available under the Omnibus
Plan equals 25% of the number of fully-diluted outstanding shares on the increase date (assuming the conversion of all outstanding shares
of preferred stock and other outstanding convertible securities and exercise of all outstanding options and warrants to purchase shares)
and (ii) if the board of directors takes action to set a lower amount, the amount determined by the board. On January 1, 2025, the pool
of shares issuable under the Omnibus Plan automatically increased by 178,033. In addition, on December 9, 2025, the stockholders
of ENDRA Life Sciences Inc. (the “Company”) approved the Second Amendment to the Company’s 2016 Omnibus Incentive Plan
(the “Omnibus Plan Amendment”) at the 2025 Annual Meeting of the Company’s Stockholders (the “Annual Meeting”).
That Amendment increased the pool of shares available for issuance by 3,200,000 shares of common stock. Due to these increases,
the pool of shares issuable under the Omnibus Plan shares increased from 1,738 shares to 3,048,799 shares as of December
31, 2025. In light of the increase effected by the Omnibus Plan Amendment, no automatic increase to the pool was effected as of March
31, 2026. As of March 31, 2026, there were 3,019,525 shares of common stock remaining available for issuance under the Omnibus
Plan.
The Company records share-based compensation in
accordance with the provisions of the Share-based Compensation Topic of the FASB Codification. The guidance requires the use of option-pricing
models that require the input of highly subjective assumptions, including the option’s expected life and the price volatility of
the underlying stock. The fair value of each option grant is estimated on the date of grant using the Black-Scholes option valuation model,
and the resulting charge is expensed using the straight-line attribution method over the vesting period.
Stock compensation expense recognized during the
period is based on the value of share-based awards that were expected to vest during the period adjusted for estimated forfeitures. The
estimated fair value of grants of stock options and warrants to non-employees of the Company is charged to expense, if applicable, in
the financial statements. These options vest in the same manner as the employee options granted under the stock incentive plan as described
above. Accounting guidance requires forfeitures to be estimated at the time of grant and revised, if necessary, in subsequent periods
if actual forfeitures differ from those estimates. The Company has limited historical experience with forfeitures and were based on management’s
estimates.
20
Recent Accounting Pronouncements
See Note 2 of the accompanying financial statements for a discussion
of recently issued accounting standards.
Results of Operations
Three months ended March 31, 2026 and 2025
Revenue
We had no revenue during the three months ended March 31, 2026 and
2025.
Cost of Goods Sold
We had no cost of goods sold during the three months ended March 31,
2026 and 2025.
Research and Development
Research and development expenses were $776,410
for the three months ended March 31, 2026, as compared to $528,685 for the three months ended March 31, 2025, an increase of $247,725,
or 47%. The costs include primarily wages, fees, equipment and third-party costs for the development of our TAEUS product line. Research
and development expenses increased from the prior year as we complete development of our initial TAEUS product and began focusing our
spending on clinical trials and commercialization of the product that has been developed.
Sales and Marketing
Sales and marketing expenses were $4,278 for the
three months ended March 31, 2026, as compared to $68,991 for the three months ended March 31, 2025, a decrease of $64,713, or 94%. The
costs include primarily headcount and pre-selling activities for our TAEUS product line. Sales and marketing expenses decreased largely
due to continued reductions in expenses resulting from our restructuring in the second quarter of 2024 and first quarter of 2026. Currently,
our marketing efforts are through our website and attendance of key industry meetings.
General and Administrative
Our general and administrative expenses for the
three months ended March 31, 2026 were $1,393,060, compared to $871,606 for the three months ended March 31, 2025, an increase of $521,454,
or 60%. Our wage and related expenses for the three months ended March 31, 2026 were $779,125, compared to $368,607 for the three months
ended March 31, 2025. Wage and related expenses in the three months ended March 31, 2026 included $574,451 of stock compensation expense
related to the issuance and vesting of options and RSUs for the three months ended March 31, 2026. Our professional fees, which include
legal, audit, and investor relations, for the three months ended March 31, 2026 were $387,231, compared to $305,860 for the three months
ended March 31, 2025.
Other Income
Other expense of $862,315 for the three months
ended March 31, 2026 was primarily due to changes in fair value of warrant liability and digital assets. Other expense was $432,952 for
the three months ended March 31, 2025, an increase of $429,363, or 99%, due to changes in fair value of warrant liability and digital
assets. For the three months ended March 31, 2026, there were changes in fair value of warrant liability of $(8,857) and changes in fair
value of digital assets of $859,761.
Net Loss
As a result of the foregoing, for the three months
ended March 31, 2026, we recorded a net loss of $1,311,433, compared to a net loss of $1,036,330 for the three months ended March 31,
2025.
21
Near-Term Liquidity and Capital Resources
We are experiencing financial and operating challenges.
Since inception, we have incurred losses and expect to continue to incur losses for the foreseeable future. As of March 31, 2026, we had
an accumulated deficit of $111,776,942 and had $356,462 in cash. To date we have funded our operations through private and public
sales of our securities and will need to raise additional funds in order to execute on our business plan, fully commercialize our TAEUS
technology, and generate revenues. In the three months ended March 31, 2026, we implemented cost reduction measures, including a reduction
in headcount and prioritization of development activities over clinical ones, to extend our operating runway and focus resources on product
improvements and regulatory strategy for our TAEUS liver application. These actions are expected to impact the timing of certain development
activities, including delaying the timing of a future De Novo submission to the FDA relating to our TAEUS liver application. Additionally,
in March 2026, we announced that the Board had initiated a process to evaluate a range of strategic alternatives including, but not limited
to strategic investments, mergers, business combinations, in-licensing or collaboration arrangements, asset sales, or sale or merger of
the Company.
If we are unable to obtain adequate financing
or financings in the near term or if the strategic alternatives review process does not result in any transaction or other strategic outcome,
we will be forced to undertake additional measures, which may include materially curtailing or eliminating our operations, or undergoing
restructuring or insolvency proceedings.
We need additional capital to allow us to continue
to execute our clinical trials and commercialization plans through 2026 and beyond. We are considering potential financing options that
may be available to us, including sales of our common stock through our at-the-market sales program (the “ATM Program”) with
Lucid Capital Markets, LLC, which are limited due to registration statement rules relating to public float. Except for the ATM Program,
we have no commitments to obtain any additional funds, and there can be no assurance funds will be available in sufficient amounts or
on acceptable terms. If we are unable to obtain sufficient additional financing in a timely fashion and on terms acceptable to us, our
financial condition and results of operations may be materially adversely affected and we may not be able to continue operations or execute
our stated commercialization plan.
The consolidated financial statements included
in this Form 10-Q have been prepared assuming we will continue as a going concern, which contemplates the realization of assets and the
settlement of liabilities and commitments in the normal course of business. As reflected in the accompanying consolidated financial statements,
during the three months ended March 31, 2026, we incurred net losses of $1,311,433 and used cash in operations of $1,119,650. In light
of our cash balance as of March 31, 2026, we will need to raise additional capital in order to fund operations through the next twelve
months, and prior to any ability to fund operations from revenue generated from the sale of our products. The financial statements do
not include any adjustments that might be necessary should we be unable to continue as a going concern.
Operating Activities
During the three months ended March 31, 2026,
we used $1,119,650 of cash in operating activities primarily as a result of our net loss of $1,311,433, offset by share-based compensation
of $574,451, amortization of right of use assets of $30,223, depreciation expense of $9,492, change in fair value of warrant liability
of $8,857, digital asset staking compensation of $(11,060), change in fair value of digital assets of $(859,761) and net changes in operating
assets and liabilities of $439,581.
Investing Activities
During the three months ended March 31, 2026,
we received $450,000 in proceeds from the sale of digital intangible assets. During the three months ended March 31, 2025, we used $17,280
in investing activities related to purchases of fixed assets.
Financing Activities
During the three months ended March 31, 2026,
our financing activities provided $263,747 in proceeds from issuances of common stock. During the three months ended March 31, 2025, our
financing activities provided $145,803 in proceeds from issuances of common stock.
22
Long-Term Liquidity
We have not completed the commercialization of
any of our TAEUS technology platform applications and have reduced our headcount and R&D spending in order to conserve resources.
To the extent resources allow, we would expect to continue to incur significant expenses relating to the development of our TAEUS technology
for the foreseeable future in order to finalize the commercialization of our TAEUS liver product and develop further TAEUS products. In
this case, we would anticipate that our expenses would increase substantially as we:
● advance the engineering design and development of our TAEUS technology;
● acquire parts and build finished goods inventory of the TAEUS FLIP system;
● complete regulatory filings required for marketing approval of our NAFLD TAEUS application in the United States, including clinical
studies to advance our de novo application with the FDA;
● seek to hire a small internal marketing team to engage and support channel partners and clinical customers for our NAFLD TAEUS application;
● expand marketing of our NAFLD TAEUS application;
● advance development of our other TAEUS applications; and
● add operational, financial and management information systems and personnel, including personnel to support our product development,
planned commercialization efforts and our operation as a public company.
It is possible that we will not achieve the progress
that we expect because the actual costs and timing of completing the development and regulatory approvals for a new medical device are
difficult to predict and are subject to substantial risks and delays. We have no committed external sources of funds except for our at-the-market
offering program with Lucid Capital Markets, LLC, the use of which may be limited due to registration statement rules relating to public
float. Our existing cash will not be sufficient for us to complete the commercialization of our TAEUS application, or to complete the
development of any other TAEUS application and we will need to raise substantial additional capital for those purposes. As a result, we
will need to finance our future cash needs through public or private equity offerings, debt financings, corporate collaboration and licensing
arrangements or other financing alternatives. Our forecast of our financial resources is a forward-looking statement and involves risks
and uncertainties, and actual results could vary as a result of a number of factors, including the factors discussed in the Risk Factors
section of our Annual Report on Form 10-K for the year ended December 31, 2025. We have based this estimate on assumptions that may prove
to be wrong, and we could utilize our available capital resources sooner than we currently expect.
Until we can generate a sufficient amount of revenue
from our TAEUS platform applications, if ever, we expect to finance future cash needs through public or private equity offerings, debt
financings or corporate collaborations and licensing arrangements. Additional funds may not be available when we need them on terms that
are acceptable to us, or at all. If adequate funds are not available, we may be required to cease the operation of our business. To the
extent that we raise additional funds by issuing equity securities, our stockholders may experience additional dilution, and debt financing,
if available, may involve restrictive covenants. To the extent that we raise additional funds through collaborations and licensing arrangements,
it may be necessary to relinquish some rights to our technologies or applications or grant licenses on terms that may not be favorable
to us. We may seek to access the public or private capital markets whenever conditions are favorable, even if we do not have an immediate
need for additional capital at that time. As described above under “Near-Term Liquidity and Capital Resources,” the Board
initiated a process to review strategic alternatives for the Company.
23
Off-Balance Sheet Transactions
At March 31, 2026, the Company did not have any transactions, obligations
or relationships that could be considered off-balance sheet arrangements.
Item 3. Quantitative and Qualitative Disclosure About Market Risk
As a smaller reporting company, we are not required to provide the
information required by this Item 3.
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
As of the end of the period covered by this Form
10-Q, management performed, with the participation of our principal executive officer and principal financial officer, an evaluation of
the effectiveness of our disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) of the Securities and Exchange
Act of 1934, as amended (the “Exchange Act”). Our disclosure controls and procedures are designed to ensure that information
required to be disclosed in the reports we file or submit under the Exchange Act is recorded, processed, summarized, and reported within
the time periods specified in the SEC’s forms, and that such information is accumulated and communicated to our management, including
our principal executive officer and principal financial officer, to allow timely decisions regarding required disclosures. Based on the
evaluation, our principal executive officer and principal financial officer concluded that, as of March 31, 2026, our disclosure controls
and procedures were not effective.
A material weakness is a deficiency, or a combination
of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement
of our annual or interim financial statements will not be prevented or detected on a timely basis. We identified the following material
weakness as of March 31, 2026: insufficient personnel resources within the accounting function to segregate the duties over financial
transaction processing and reporting.
To remediate the material weakness, management
intends to implement the following measures during 2026, as the Company’s resources and financial means allow:
● Add additional accounting personnel or outside consultants to properly segregate duties and to effect timely, accurate preparation
of the financial statements; and
● Continue the development of adequate written accounting policies and procedures.
The additional hiring is contingent upon our efforts to obtain additional
funding and the results of our operations.
Changes in Internal Control over Financial Reporting
There were no changes to our internal control over financial reporting
or in other factors that could affect these controls during the three months ended March 31, 2026 that has materially affected, or is
reasonably likely to materially affect, our internal control over financial reporting.
24
PART II - OTHER INFORMATION
Item 1. Legal Proceedings
We are not currently a party to any pending legal
proceedings that we believe will have a material adverse effect on our business or financial condition. We may, however, be subject to
various claims and legal actions arising in the ordinary course of business from time to time.
Item 1A. Risk Factors
In addition to the other information set forth
in this report, you should carefully consider the factors discussed in this section and under “Risk Factors” in our Annual
Report on Form 10-K for the period ended December 31, 2025, as filed with the Securities and Exchange Commission on March 31, 2026. These
factors could materially adversely affect our business, financial condition, liquidity, results of operations and capital position, and
could cause our actual results to differ materially from our historical results or the results contemplated by any forward-looking statements
contained in this report.
There have been no material changes to our Risk Factors as therein
previously reported.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Not applicable.
Item 3. Defaults Upon Senior Securities
Not applicable.
Item 4. Mine Safety Disclosures
Not applicable.
Item 5. Other Information
Rule 10b5-1 Trading Plans
None of the Company’s directors or officers
adopted , modified , or terminated a Rule 10b5-1 trading arrangement or a non-Rule 10b5-1 trading arrangement during the Company’s
fiscal quarter ended March 31, 2026.
Item 6. Exhibits
Exhibit
Number
Description
3.1
Fourth Amended and Restated Certificate of Incorporation of the Company, as amended [Restated for SEC filing purposes only] (incorporated by reference to Exhibit 3.1 to the Company’s Annual Report on Form 10-K filed on March 31, 2026)
3.2
Amended and Restated Bylaws of the Company (incorporated by reference to Exhibit 3.4 to the Company’s Registration Statement on Form S-1 (File No. 333-214724), as amended, originally filed on November 21, 2016)
31.1
Certification
of Periodic Report by Principal Executive Officer pursuant to Rule 13a-14(a)/15d-14a and pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002 (filed herewith)
31.2
Certification
of Periodic Report by Principal Financial Officer pursuant to Rule 13a-14(a)/15d-14a and pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002 (filed herewith)
32.1
Certification
of Periodic Report by Principal Executive Officer and Principal Financial Officer pursuant to U.S.C. Section 1350, as adopted pursuant
to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith)
101.INS
XBRL
Instance Document (filed herewith)
101.SCH
XBRL
Taxonomy Schema (filed herewith)
101.CAL
XBRL
Taxonomy Extension Calculation Linkbase (filed herewith)
101.DEF
XBRL
Taxonomy Extension Definition Linkbase (filed herewith)
101.LAB
XBRL
Taxonomy Extension Label Linkbase (filed herewith)
101.PRE
XBRL
Taxonomy Extension Presentation Linkbase (filed herewith)
104
Cover
Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)
25
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
ENDRA LIFE SCIENCES INC.
Date: May 15, 2026
By:
/s/ Alexander Tokman
Alexander Tokman
Chief Executive Officer and Chairman
(Principal Executive Officer)
ENDRA LIFE SCIENCES INC.
Date: May 15, 2026
By:
/s/ Richard Jacroux
Richard Jacroux
Chief Financial Officer
(Principal Financial and Accounting Officer)
26
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.