Item 8. Financial Statements and Supplementary Data
Item 8. Financial Statements and Supplementary
Data.
ORUKA THERAPEUTICS, INC.
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
Page
Audited Financial Statements:
Report of Independent Registered Public Accounting Firm (PCAOB ID 238 ) 80
Consolidated Balance Sheets 81
Consolidated Statements of Operations 82
Consolidated Statements of Comprehensive Loss 83
Consolidated Statement of Convertible Preferred Stock and Stockholders’ Equity 84
Consolidated Statement of Cash Flows 85
Notes to Consolidated Financial Statements 86
79
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING
FIRM
To the Board of Directors and Stockholders of
Oruka Therapeutics, Inc.
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of Oruka
Therapeutics, Inc. and its subsidiary (the “Company”) as of December 31, 2025 and December 31, 2024, and the related consolidated
statements of operations, of comprehensive loss, of convertible preferred stock and stockholders’ equity and of cash flows for the year
ended December 31, 2025 and for the period from February 6, 2024 (inception) to December 31, 2024, including the related notes (collectively
referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly,
in all material respects, the financial position of the Company as of December 31, 2025 and December 31, 2024, and the results of its
operations and its cash flows for the year ended December 31, 2025 and for the period from February 6, 2024 (inception) to December 31,
2024 in conformity with accounting principles generally accepted in the United States of America.
Basis for Opinion
These consolidated financial
statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s
consolidated financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight
Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities
laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits of
these consolidated financial statements in accordance with the standards of the PCAOB. Those standards require that we plan and perform
the audits to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether
due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial
reporting. As part of our audits we are required to obtain an understanding of internal control over financial reporting but not for the
purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express
no such opinion.
Our audits included performing procedures to assess the risks of material
misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those
risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial
statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as
evaluating the overall presentation of the consolidated financial statements. We believe that our audits provide a reasonable basis for
our opinion.
Critical Audit Matters
The critical audit matter communicated below is a matter arising from
the current period audit of the consolidated financial statements that was communicated or required to be communicated to the audit committee
and that (i) relates to accounts or disclosures that are material to the consolidated financial statements and (ii) involved our especially
challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the
consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate
opinion on the critical audit matter or on the accounts or disclosures to which it relates.
External Research and Development Costs
As described in Note 2 to the consolidated financial statements, research
and development costs are expensed as incurred. Research and development costs include salaries and bonuses, stock-based compensation,
employee benefits, and external costs of vendors and consultants engaged to conduct research and development activities, as well as allocated
human resource costs, information technology costs, and facility-related costs, including rent, maintenance, utilities, and depreciation.
As disclosed by management, the Company’s research and development expense for the year ended December 31, 2025 was $100.6 million,
$64.4 million of which relates to external research and development costs.
The principal consideration
for our determination that performing procedures relating to external research and development costs is a critical audit matter is a high
degree of auditor effort in performing procedures related to the Company’s external research and development costs.
Addressing the matter involved performing procedures and evaluating
audit evidence in connection with forming our overall opinion on the consolidated financial statements. These procedures included, among
others, testing external research and development costs, on a sample basis, by obtaining and agreeing the contractual terms of the agreement,
amounts incurred to date, and estimates of work performed to date to the (i) underlying agreements with vendors engaged to conduct research
and development; (ii) purchase orders; (iii) invoices received; (iv) underlying payments made for expenses incurred on the contracts;
and (v) external confirmations or communications obtained by management from vendors.
/s/ PricewaterhouseCoopers LLP
Boston, Massachusetts
March 12, 2026
We have served as the Company’s auditor
since 2024.
80
ORUKA THERAPEUTICS, INC.
CONSOLIDATED BALANCE SHEETS
(In thousands, except share and per share data)
December 31,
December 31,
2025
2024
Assets
Current assets:
Cash and cash equivalents
$ 46,935
$ 61,575
Marketable securities, current
290,109
314,073
Prepaid expenses and other current assets
6,813
1,221
Total current assets
343,857
376,869
Marketable securities, long-term
142,539
18,069
Property and equipment, net
288
162
Operating lease right-of-use assets
1,830
876
Other non-current assets
103
43
Total assets
$ 488,617
$ 396,019
Liabilities and Stockholders’ Equity
Current liabilities:
Accounts payable
$ 4,155
$ 3,462
Accrued expenses and other current liabilities
10,591
3,346
Operating lease liability, current
619
213
Related party accounts payable and other current liabilities
9
6,022
Total current liabilities
15,374
13,043
Operating lease liability, non-current
1,313
755
Total liabilities
16,687
13,798
Commitments and contingencies (Note 15)
Stockholders’ equity:
Series B non-voting convertible preferred stock, $ 0.001 par value; 251,504 shares authorized as of December 31, 2025 and 2024; 137,138 shares issued and outstanding as of December 31, 2025 and 2024
2,931
2,931
Common stock, $ 0.001 par value as of December 31, 2025 and 2024; 545,000,000 shares authorized as of December 31, 2025 and 2024, 48,722,309 and 37,440,510 shares issued and outstanding as of December 31, 2025 and 2024, respectively
49
37
Additional paid-in capital
657,561
463,018
Accumulated other comprehensive income (loss)
546
( 41 )
Accumulated deficit
( 189,157 )
( 83,724 )
Total stockholders’ equity
471,930
382,221
Total liabilities and stockholders’ equity
$ 488,617
$ 396,019
The accompanying notes are an integral part of
these consolidated financial statements.
81
ORUKA THERAPEUTICS, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except share and per share data)
Year Ended
December 31,
2025
Period from
February 6, 2024
(inception) to
December 31,
2024
Operating expenses:
Research and development (1)
$ 100,640
$ 75,060
General and administrative (2)
21,411
13,063
Total operating expenses
122,051
88,123
Loss from operations
( 122,051 )
( 88,123 )
Other income (expense):
Interest income
16,630
5,863
Interest expense (3)
—
( 1,468 )
Other income (expense), net
( 12 )
4
Total other income, net
16,618
4,399
Net loss
$ ( 105,433 )
$ ( 83,724 )
Net loss per share attributable to common stockholders, basic and diluted
$ ( 1.85 )
$ ( 3.87 )
Net loss per share attributable to Series A non-voting convertible preferred stockholders, basic and diluted
$ —
$ ( 3,873.25 )
Net loss per share attributable to Series B non-voting convertible preferred stockholders, basic and diluted
$ ( 154.03 )
$ ( 322.81 )
Weighted-average shares used in computing net loss per share attributable to common stockholders, basic and diluted
45,614,142
16,789,362
Weighted-average shares used in computing net loss per share attributable to Series A non-voting convertible preferred stockholders, basic and diluted
—
495
Weighted-average shares used in computing net loss per share attributable to Series B non-voting convertible preferred stockholders, basic and diluted
137,138
51,946
(1) Includes related party amounts of $ 17,129 and $ 42,640 for the year ended December 31, 2025 and for the period from February 6, 2024 (inception) to December 31, 2024, respectively
(2) Includes related party amounts of $ 139 and $ 1,364 for the year ended December 31, 2025 and for the period from February 6, 2024 (inception) to December 31, 2024, respectively
(3) Includes related party amounts of nil and $ 1,468 for the year ended December 31, 2025 and for the period from February 6, 2024 (inception) to December 31, 2024, respectively
The accompanying notes are an integral part of
these consolidated financial statements.
82
ORUKA THERAPEUTICS, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
(In thousands)
Year Ended
December 31,
2025
Period from
February 6,
2024
(inception) to
December 31,
2024
Net loss
$ ( 105,433 )
$ ( 83,724 )
Other comprehensive income (loss):
Unrealized gains (losses) on marketable securities
587
( 41 )
Total comprehensive loss
$ ( 104,846 )
$ ( 83,765 )
The accompanying notes are an integral part of
these consolidated financial statements.
83
ORUKA THERAPEUTICS, INC.
CONSOLIDATED STATEMENT OF CONVERTIBLE PREFERRED
STOCK AND STOCKHOLDERS’ EQUITY
(In thousands, except share data)
Series A
Convertible
Preferred Stock
Series A
Non-Voting
Convertible
Preferred Stock
Series B
Non-Voting
Convertible
Preferred Stock
Common Stock
Additional
Paid-In
Accumulated
Other
Comprehensive
Accumulated
Total
Stockholders’
Shares
Amount
Shares
Amount
Shares
Amount
Shares
Amount
Capital
Income (Loss)
Deficit
Equity
Balances as of February 6, 2024 (inception)
—
$ —
—
$ —
—
$ —
3,197,975
$ 3
$ ( 2 )
$ —
$ —
$ 1
Issuance of common stock
—
—
—
—
—
—
2,207,553
2
( 2 )
—
—
—
Issuance of Series A convertible preferred stock, net of issuance costs of $ 69
20,000,000
2,931
—
—
—
—
—
—
—
—
—
—
Exchange of Series A convertible preferred stock for Series B non-voting convertible preferred stock upon the closing of the reverse capitalization
( 20,000,000 )
( 2,931 )
—
—
137,138
2,931
—
—
—
—
—
2,931
Conversion of convertible notes (including accrued interest) into common stock upon the closing of the reverse recapitalization
—
—
—
—
—
—
2,722,207
3
26,445
—
—
26,448
Issuance of common stock and pre-funded warrants in the Pre-Closing Financing
—
—
—
—
—
—
20,061,932
20
248,437
—
—
248,457
Issuance costs of Pre-Closing Financing and reverse recapitalization
—
—
—
—
—
—
—
—
( 20,504 )
—
—
( 20,504 )
Issuance of common stock to former stockholders of ARCA biopharma, Inc. in connection with the closing of reverse recapitalization
—
—
—
—
—
—
1,208,883
1
4,999
—
—
5,000
Issuance of common stock, Series A non-voting
convertible preferred stock, and pre-funded warrants in connection with the 2024 PIPE Financing
—
—
2,439
56,097
—
—
5,600,000
6
144,433
—
—
144,439
Issuance costs of 2024 PIPE Financing
—
—
—
( 3,263 )
—
—
—
—
( 8,592 )
—
—
( 8,592 )
Conversion of Series A non-voting convertible preferred stock to common stock
—
—
( 2,439 )
( 52,834 )
—
—
2,439,000
2
52,832
—
—
52,834
Issuance of common stock under employee stock purchase plan
—
—
—
—
—
—
2,960
—
53
—
—
53
Reclassification of the Paruka warrant from liability to equity
—
—
—
—
—
—
—
—
10,357
—
—
10,357
Stock-based compensation expense
—
—
—
—
—
—
—
—
4,562
—
—
4,562
Unrealized losses on marketable securities
—
—
—
—
—
—
—
—
—
( 41 )
—
( 41 )
Net loss
—
—
—
—
—
—
—
—
—
—
( 83,724 )
( 83,724 )
Balances as of December 31, 2024
—
$ —
—
$ —
137,138
$ 2,931
37,440,510
$ 37
$ 463,018
$ ( 41 )
$ ( 83,724 )
$ 382,221
Issuance of common stock and pre-funded warrants in connection with the 2025 PIPE Financing
—
—
—
—
—
—
10,933,405
11
179,989
—
—
180,000
Issuance cost of the 2025 PIPE Financing
—
—
—
—
—
—
—
—
( 10,356 )
—
—
( 10,356 )
Issuance of common stock upon exercise of pre-funded warrants
—
—
—
—
—
—
325,000
1
( 1 )
—
—
—
Issuance of common stock upon exercise of stock options and employee warrants
—
—
—
—
—
—
36,022
—
294
—
—
294
Issuance of common stock under employee stock purchase plan
—
—
—
—
—
—
35,316
—
377
—
—
377
Cancellation of restricted stock awards
—
—
—
—
—
—
( 47,944 )
—
—
—
—
—
Reclassification of the Paruka warrant from liability to equity
—
—
—
—
—
—
—
—
10,065
—
—
10,065
Stock-based compensation expense
—
—
—
—
—
—
—
—
14,175
—
—
14,175
Unrealized gains on marketable securities
—
—
—
—
—
—
—
—
—
587
—
587
Net loss
—
—
—
—
—
—
—
—
—
—
( 105,433 )
( 105,433 )
Balances as of December 31, 2025
—
$ —
—
$ —
137,138
$ 2,931
48,722,309
$ 49
$ 657,561
$ 546
$ ( 189,157 )
$ 471,930
The accompanying notes are an integral part of
these consolidated financial statements.
84
ORUKA THERAPEUTICS, INC.
CONSOLIDATED STATEMENT OF CASH FLOWS
(In thousands)
Year Ended
December 31,
2025
Period from
February 6, 2024
(inception) to
December 31,
2024
Cash flows from operating activities:
Net loss
$ ( 105,433 )
$ ( 83,724 )
Adjustments to reconcile net loss to net cash used in operating activities:
Stock-based compensation expense
24,240
14,919
Net accretion of premiums and discounts on marketable securities
( 5,003 )
( 2,245 )
Non-cash interest expense
—
1,468
Non-cash lease expense
458
127
Depreciation expense
83
27
Changes in operating assets and liabilities:
Prepaid expenses and other current assets
( 3,972 )
( 1,128 )
Other non-current assets
( 60 )
( 43 )
Accounts payable
693
3,462
Accrued expenses and other current liabilities
7,245
3,292
Operating lease liability
( 448 )
( 14 )
Related party accounts payable and other current liabilities
( 6,013 )
6,022
Net cash used in operating activities
( 88,210 )
( 57,837 )
Cash flows from investing activities:
Purchases of property and equipment
( 209 )
( 189 )
Purchases of marketable securities
( 520,959 )
( 329,938 )
Proceeds from maturities of marketable securities
424,423
—
Net cash used in investing activities
( 96,745 )
( 330,127 )
Cash flows from financing activities:
Proceeds from issuance of Pre-Merger Oruka Series A Preferred Stock, net of issuance costs paid
—
2,931
Proceeds from issuance of notes payable to related party, net of issuance costs paid
—
24,980
Proceeds from the Pre-Closing Financing, net
—
227,953
Proceeds from the PIPE Financings, net
169,644
188,681
Cash acquired in connection with the reverse recapitalization
—
4,940
Proceeds from issuance of common stock upon exercise of stock options and employee warrants and purchases under employee stock purchase plan
671
54
Net cash provided by financing activities
170,315
449,539
Net (decrease) increase in cash and cash equivalents
( 14,640 )
61,575
Cash and cash equivalents at beginning of period
61,575
—
Cash and cash equivalents at end of period
$ 46,935
$ 61,575
Supplemental disclosures of non-cash operating and financing activities:
Operating lease liability arising from obtaining operating right-of-use asset
$ 1,412
$ 982
Assets acquired in connection with the reverse recapitalization
$ —
$ 114
Other liabilities assumed in connection with the reverse recapitalization
$ —
$ ( 54 )
Non-cash accrued interest on convertible note converted to common stock
$ —
$ 1,468
Non-cash exchange of Pre-Merger Oruka Series A Preferred Stock for Company Series B Convertible Preferred Stock
$ —
$ 2,931
Conversion of Series A non-voting convertible preferred stock to common stock
$ —
$ 52,834
Reclassification of the Paruka warrant from liability to equity
$ 10,065
$ 10,357
The accompanying notes are an integral part of
these consolidated financial statements
85
ORUKA THERAPEUTICS, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1. Nature of the Business and Basis of Presentation
Background and Basis of Presentation
Oruka Therapeutics, Inc.,
together with its subsidiary (collectively, the “Company”), formerly known as ARCA biopharma, Inc. (“ARCA”), is
a clinical-stage biopharmaceutical company that is the result of the reverse recapitalization discussed below. Prior to the reverse recapitalization,
the private company Oruka Therapeutics, Inc. (“Pre-Merger Oruka”) was established and incorporated under the laws of the state
of Delaware on February 6, 2024 (referred to in the Notes as the inception of the Company). The Company is headquartered in Menlo
Park, California. The Company is focused on developing novel monoclonal antibody therapeutics for psoriasis (“PsO”) and other
inflammatory and immunology (“I&I”) indications.
The accompanying consolidated
financial statements reflect the operations of the Company and its wholly-owned subsidiary. Intercompany balances and transactions have
been eliminated in consolidation. The accompanying consolidated financial statements have been prepared in conformity with United States
(“U.S.”) generally accepted accounting principles (“GAAP”). Any reference in these notes to applicable guidance
is meant to refer to the authoritative GAAP as found in the Accounting Standards Codification (“ASC”) and Accounting Standards
Updates (“ASU”) of the Financial Accounting Standards Board (“FASB”).
Reverse Recapitalization and Pre-Closing Financing, and
Reverse Stock Split
On August 29, 2024 (the “Closing”),
the Company completed the acquisition (the “Merger”) of Pre-Merger Oruka pursuant to an Agreement and Plan of Merger and Reorganization,
dated as of April 3, 2024 (the “Merger Agreement”). Following the transactions contemplated by the Merger Agreement, Pre-Merger
Oruka merged with and into Atlas Merger Sub Corp., a wholly owned subsidiary of ARCA and following that, Pre-Merger Oruka then merged
with and into Atlas Merger Sub II, LLC (“Second Merger Sub”), with Second Merger Sub being the surviving entity. Second Merger
Sub changed its corporate name to “Oruka Therapeutics Operating Company, LLC”. On August 29, 2024, the Company changed its
name from “ARCA biopharma, Inc.” to “Oruka Therapeutics, Inc.” and the Company effected a 1-for-12 reverse stock
split (the “Reverse Stock Split”) of its common stock, par value $ 0.001 per share (“Company Common Stock”), which
became effective on September 3, 2024. All references to common stock, options to purchase common stock, outstanding common stock warrants,
common stock share data, per share data, Company Common Stock, and related information contained in the consolidated financial statements
have been retrospectively adjusted to reflect the effect of the Reverse Stock Split for all periods presented, unless otherwise specifically
indicated or the context otherwise requires.
Immediately prior to
the execution and delivery of the Merger Agreement, certain new and existing investors of Pre-Merger Oruka entered into a
subscription agreement with Pre-Merger Oruka (that was subsequently amended and restated in July 2024, the “Subscription
Agreement”), pursuant to which, and on the terms and subject to the conditions of which, immediately prior to the Closing,
those investors purchased shares of common stock of Pre-Merger Oruka (“Pre-Merger Oruka Common Stock”) and Pre-Merger
Oruka pre-funded warrants for gross proceeds of approximately $ 275.0 million (which includes $ 25.0 million of proceeds previously
received from the issuance of the Convertible Note (as defined in Note 9) and accrued interest on such note which converted to
shares of Pre-Merger Oruka Common Stock) (the “Pre-Closing Financing”). The Company incurred transaction costs of $ 20.5
million, which were recorded as a reduction to additional paid-in capital in the consolidated financial statements.
In connection with the Closing,
the shares of Pre-Merger Oruka Common Stock were converted into shares of Company Common Stock and pre-funded warrants of Company Common
Stock in accordance with the Exchange Ratio (as defined below and determined by the terms of the Merger Agreement). Moreover, as
part of the Closing, (i) then-issued and outstanding shares of Pre-Merger Oruka Common Stock (including outstanding and unvested Pre-Merger
Oruka restricted stock and shares of Pre-Merger Oruka Common Stock issued in connection with the Subscription Agreement) were converted
into the right to receive a number of shares of Company Common Stock, equal to the exchange ratio of 6.8569 shares of Company Common Stock
(the “Exchange Ratio”), which were subject to the same vesting provisions as those immediately prior to the Merger; (ii) each
share of Pre-Merger Oruka Series A convertible preferred stock, par value $ 0.0001 (“Pre-Merger Oruka Series A Preferred Stock”)
was converted into the right to receive a number of shares of ARCA Series B non-voting convertible preferred stock, par value $ 0.001 per
share (“Company Series B Preferred Stock”), which are convertible into shares of Company Common Stock at a conversion ratio
of approximately 83.3332:1 after the Reverse Stock Split, (iii) each outstanding option to purchase Pre-Merger Oruka Common Stock was
converted into an option to purchase shares of Company Common Stock, and (iv) each outstanding warrant to purchase shares of Pre-Merger
Oruka Common Stock was converted into a warrant to purchase shares of Company Common Stock.
86
The Merger was accounted
for as a reverse recapitalization in accordance with U.S. GAAP. Under this method of accounting, Pre-Merger Oruka was deemed to be the
accounting acquirer for financial reporting purposes. This determination was primarily based on the fact that, immediately following the
Merger: (i) Pre-Merger Oruka stockholders owned a substantial majority of the voting rights in the combined company; (ii) Pre-Merger Oruka’s
largest stockholders retained the largest interest in the combined company; (iii) Pre-Merger Oruka designated a majority of the initial
members of the board of directors of the combined company; and (iv) Pre-Merger Oruka’s executive management team became the management
team of the combined company. Accordingly, for accounting purposes: (a) the Merger was treated as the equivalent of Pre-Merger Oruka issuing
stock to acquire the net assets of ARCA, and (b) the reported historical operating results of the combined company prior to the Merger
are those of Pre-Merger Oruka. As part of the reverse recapitalization, the Company acquired a cash balance of $ 4.94 million from ARCA.
Additional information regarding the Merger is included in Note 3.
Liquidity
As of December 31,
2025, the Company had cash, cash equivalents, and marketable securities of $ 479.6 million and an accumulated deficit of
$ 189.2 million. Since its inception, the Company has devoted substantially all of its resources to advancing the development of
its portfolio of programs, organizing and staffing the Company, business planning, raising capital, and providing general and
administrative support for these operations. Current and future programs will require significant research and development efforts,
including preclinical and clinical trials, and regulatory approvals to commercialization. Until such time as the Company can
generate significant revenue from product sales, if ever, the Company expects to finance its operating activities through a
combination of equity offerings and debt financings.
The Company expects that
its research and development and general and administrative costs will continue to increase significantly, including in connection with
conducting future pre-clinical activities and clinical trials and manufacturing for its existing product candidates and any future product
candidates to support commercialization and providing general and administrative support for its operations, including the costs associated
with operating as a public company. The Company’s ability to access capital when needed is not assured and, if capital is not available
to the Company when, and in the amounts needed, the Company may be required to significantly curtail, delay, or discontinue one or more
of its research or development programs or the commercialization of any product candidate, or be unable to expand its operations or otherwise
capitalize on the Company’s business opportunities, as desired, which could materially harm the Company’s business, financial
condition and results of operations.
2. Summary of Significant Accounting Policies
Use of Estimates
The preparation of the Company’s
consolidated financial statements in conformity with U.S. GAAP requires management to make estimates, assumptions, and judgments
that affect the reported amounts of assets and liabilities and the disclosure of contingent liabilities at the date of the consolidated
financial statements and the reported amounts of income and expenses during the reporting periods. Significant estimates and assumptions
reflected within these consolidated financial statements include but are not limited to research and development expenses and related
prepaid or accrued costs and the valuation of stock-based compensation awards and related expenses. The Company bases its estimates on
known trends and other market-specific or other relevant factors that it believes to be reasonable under the circumstances. On an ongoing
basis, management evaluates its estimates, as there are changes in circumstances, facts, and experience. Actual results could differ materially
from those estimates or assumptions.
Concentrations of Credit Risk and Other Risks and Uncertainties
Financial instruments that
potentially subject the Company to a concentration of credit risk consist of cash, cash equivalents and marketable securities. The Company’s
investment policy limits investments to high credit quality securities issued by the U.S. government, U.S. government-sponsored agencies,
highly rated banks, and corporate issuers, subject to certain concentration limits and restrictions on maturities. The Company’s
cash, cash equivalents and marketable securities are held by financial institutions that management believes are of high credit quality.
The financial instruments that potentially subject the Company to a concentration of credit risk consist principally of cash deposits.
Accounts at the Company’s U.S. banking institution are insured by the Federal Deposit Insurance Corporation (“FDIC”)
up to $ 250,000 per depositor. As of December 31, 2025, the balance at the Company’s U.S. banking institution exceeded the FDIC limits.
The Company has not experienced any losses on its deposits of cash and cash equivalents and its accounts are monitored by management to
mitigate risk. The Company is exposed to credit risk in the event of default by the financial institutions holding its cash and cash equivalents,
and bond issuers.
87
The Company is dependent
on third-party organizations to research, develop, manufacture, and process its product candidates for its development programs, including
its two most advanced programs, ORKA-001 and ORKA-002. The Company expects to continue to be dependent on a small number of manufacturers
to supply it with its requirements for all products. The Company’s research and development programs could be adversely affected
by a significant interruption in the supply of the necessary materials. A significant amount of the Company’s research and development
activities are performed under its agreements with Paragon Therapeutics, Inc. (“Paragon”) (see Note 14).
Cash and Cash Equivalents
The Company considers all
highly liquid investments with an original maturity of three months or less at the time of initial purchase to be cash equivalents. The
cash equivalents were comprised of investments in money market funds, U. S. treasury securities, U.S. government agency securities, and
debt securities and are stated at fair value.
Marketable Securities
The Company invests in marketable
securities, primarily securities issued by the U.S. government and its agencies, commercial paper and corporate debt securities. The Company’s
marketable securities are classified as available-for-sale and reported at fair value, with unrealized gains and losses included as a
component of accumulated other comprehensive loss.
For available-for-sale debt
securities in an unrealized loss position, the Company first assesses whether it intends to sell, or it is more likely than not that it
will be required to sell the security before recovery of its amortized cost basis. If either of the criteria regarding intent or requirement
to sell is met, the security’s amortized cost basis is written down to fair value and recognized in other income (expense) in the
results of operations. For available-for-sale debt securities that do not meet the aforementioned criteria, the Company evaluates whether
the decline in fair value has resulted from credit losses or other factors. In making this assessment, management considers the extent
to which fair value is less than amortized cost, any changes to the rating of the security by a rating agency, and adverse conditions
specifically related to the security, among other factors. If this assessment indicates that a credit loss exists, an allowance is recorded
for the difference between the present value of cash flows expected to be collected and the amortized cost basis of the security. Impairment
losses attributable to credit loss factors are charged against the allowance when management believes an available-for-sale security is
uncollectible or when either of the criteria regarding intent or requirement to sell is met.
Any unrealized losses from
declines in fair value below the amortized cost basis as a result of non-credit loss factors are recognized as a component of accumulated
other comprehensive loss, net of unrealized gains. Realized gains and losses and declines in fair value, if any, on available-for-sale
securities are included in other income, net, in the results of operations.
Marketable securities with
stated maturities of greater than three months from the date of purchase but less than one year from the consolidated balance sheet date
are classified as current, while marketable securities with maturities in one year or beyond one year from the consolidated balance sheet
date are classified as long-term. The cost of securities sold is determined using the specific-identification method. Interest earned
and adjustments for the amortization of premiums and discounts on investments are included in interest income on the consolidated statements
of operations and comprehensive loss.
Debt Issuance Costs
Debt issuance costs incurred
in connection with the Convertible Note (see Note 9) are recorded as a reduction of the carrying value of the notes payable liability
on the Company’s balance sheet and are amortized to interest expense over the term of the loan using the effective interest method.
At the effective time of the Merger the Convertible Note was converted to common stock and is no longer on the balance sheet as of December
31, 2025.
88
Fair Value Measurements
Certain assets and liabilities
are carried at fair value under U.S. GAAP. Fair value is defined as the exchange price that would be received for an asset or
paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction
between market participants on the measurement date. Valuation techniques used to measure fair value must maximize the use of observable
inputs and minimize the use of unobservable inputs. Financial assets and liabilities carried at fair value are to be classified and disclosed
in one of the following three levels of the fair value hierarchy, of which the first two are considered observable and the last is considered
unobservable:
● Level
1 — Quoted prices in active markets that are identical assets or liabilities.
● Level 2 — Observable
inputs (other than Level 1 quoted prices), such as quoted prices in active markets for similar assets or liabilities, quoted prices in
markets that are not active for identical or similar assets or liabilities, or other inputs that are observable or can be corroborated
by observable market data.
● Level 3 — Unobservable
inputs that are supported by little or no market activity that are significant to determining the fair value of the assets or liabilities,
including pricing models, discounted cash flow methodologies, and similar techniques.
The Company’s cash
equivalents and marketable securities are carried at fair value, determined according to the fair value hierarchy described above (see
Note 6). The carrying values of the Company’s prepaid expenses and other current assets, accounts payable and accrued expenses and
other current liabilities approximate their fair values due to their relatively short maturity period.
Property and Equipment
Property and equipment are
stated at cost less accumulated depreciation. Depreciation is computed using the straight-line method over the estimated useful lives of the assets, ranging
from three to five years .
Leasehold improvements are amortized over the shorter of the lease term or the estimated useful lives of the assets. Maintenance and repairs
are charged to expense as incurred. When assets are retired or otherwise disposed of, the cost and accumulated depreciation are removed
from the consolidated balance sheet and any resulting gain or loss is reflected in operations in the period realized.
Classification of Convertible Preferred Stock
Prior to the reverse recapitalization,
the Company had classified its Pre-Merger Oruka Series A Preferred Stock outside of stockholders’ equity on the Company’s
consolidated balance sheet because the holders of such stock have certain liquidation rights in the event of a deemed liquidation event
that, in certain situations, is not solely within the control of the Company and would require the redemption of the then-outstanding
convertible preferred stock.
Upon the closing of the Merger,
the Company converted its Pre-Merger Oruka Series A Preferred Stock to Company Series B Preferred Stock and has classified the Company
Series B Preferred Stock within stockholders’ equity on its consolidated balance sheet because the Company Series B Preferred Stock
is not redeemable or puttable to the Company by the holder under any circumstances.
In connection with the 2024
PIPE Financing (see Note 4) the Company issued Company Series A Preferred Stock, and has classified the Company Series A Preferred Stock
outside of stockholders’ equity on the Company’s consolidated balance sheet because the holders of such stock have certain
rights (see Note 10) that, in certain situations, is not solely within the control of the Company and would require the redemption of
the then-outstanding convertible preferred stock. In November 2024, the Company Series A Preferred Stock shares were converted to common
stock, and as of December 31, 2025 and December 31, 2024, there were no shares of Company Series A Preferred Stock outstanding.
89
Note Payable to Related Party
The Company accounted for
the Convertible Note (as defined in Note 9) at amortized cost. The Company considered if optional conversion features are required to
be bifurcated and separately accounted for as a derivative. Costs related to the issuance of the Convertible Note were recorded as a debt
discount, amortized over the term of the Convertible Note (see Note 9) and were accounted for as interest expense in other income
(expenses) within the consolidated statements of operations using the effective interest method. At the effective time of the Merger,
shares of Pre-Merger Oruka Common Stock issued pursuant to the conversion of the Convertible Note (including accrued interest) automatically
converted into shares of Company Common Stock (see Note 1).
Research and Development Contract Costs Accruals
The Company records the costs
associated with research studies and manufacturing development as incurred. These costs are a significant component of the Company’s
research and development expenses, with a substantial portion of the Company’s ongoing research and development activities conducted
by third-party service providers, including contract research organizations (“CROs”) and contract manufacturing organizations
(“CMOs”), and the Company’s related-party Paragon (see Note 14).
The Company accrues for expenses
resulting from obligations under its antibody discovery and option agreements (the “Option Agreements”) (see Note 14),
by and among Paragon, Paruka Holding LLC (“Paruka”), an entity formed by Paragon as a vehicle to hold equity in the Company,
and the Company as well as agreements with CROs, CMOs, and other outside service providers for which payment flows do not match the periods
over which materials or services are provided to the Company. Accruals are recorded based on estimates of services received and efforts
expended pursuant to agreements established with Paragon, CROs, CMOs, and other outside service providers. These estimates are typically
based on contracted amounts applied to the proportion of work performed and determined through analysis with internal personnel and external
service providers as to the progress or stage of completion of the services. The Company makes significant judgments and estimates in
determining the accrual balance in each reporting period. If advance payments are made to Paragon, a CRO, CMO, or outside service provider,
the payments will be recorded as a prepaid asset which will be expensed as the contracted services are performed. Changes in these estimates
that result in material changes to the Company’s accruals could materially affect the Company’s results of operations. As
of December 31, 2025 and December 31, 2024, the Company has not experienced any material deviations between accrued and actual research
and development expenses.
Leases
At the lease commencement
date, when control of the underlying asset is transferred from the lessor to the Company, the Company classifies a lease as either an
operating or finance lease and recognizes a right-of-use (“ROU”) asset and a current and non-current lease liability, as applicable,
in the balance sheet if the lease has a term greater than one year. Lease terms may include options to extend or terminate the lease when
it is reasonably certain that the Company will exercise its option.
At the lease commencement
date, operating lease liabilities and their corresponding ROU assets are recorded at the present value of future minimum lease payments
over the expected remaining lease term. The Company determines the present value of lease payments using the implicit rate, if it is readily
determinable, or the risk-free discount rate for a period comparable with that of the lease term. For operating leases, lease expense
for lease payments is recognized on a straight-line basis over the lease term. For finance leases, lease expense includes amortization
expense of the ROU asset recognized on a straight-line basis over the lease term and interest expense recognized on the finance lease
liability. In addition, certain adjustments to the ROU asset may be required for items such as lease prepayments, incentives received
or initial direct costs. As of December 31, 2025, the Company has two operating leases and no finance leases.
The Company accounts for
lease and non-lease components related to operating leases as a single lease component. The Company has elected that costs associated
with leases having an initial term of 12 months or less are recognized in the consolidated statements of operations on a straight-line
basis over the lease term and are not recorded on its consolidated balance sheets. Variable lease expense is recognized as incurred and
consists primarily of real estate taxes, utilities, and other office space-related expenses.
90
Segment Reporting
The Company operates as a
single reportable and operating segment. Its Chief Executive Officer, serving as the Chief Operating Decision Maker (“CODM”),
oversees operations on an aggregated basis to allocate resources effectively. In assessing the Company’s financial performance,
the CODM regularly reviews total operating expenses and consolidated net loss.
Research and Development Costs
Research and development
costs are expensed as incurred. Research and development costs include salaries and bonuses, stock-based compensation, employee benefits,
and external costs of vendors and consultants engaged to conduct research and development activities, as well as allocated human resource
costs, information technology costs, and facility-related costs, including rent, maintenance, utilities, and depreciation.
Nonrefundable advance payments
for goods or services to be received in the future for use in research and development activities are recorded as prepaid expenses on
the accompanying consolidated balance sheet. The prepaid amounts are expensed as the related goods are delivered or the services are performed,
or when it is no longer expected that the goods will be delivered, or the services rendered. If nonrefundable advance payments represent
a one-time cost for obtaining goods or services, with anticipated benefits to be utilized within a year of period end, the payment is
expensed immediately.
General and Administrative Expenses
General and administrative
expenses consist primarily of salaries and bonuses, stock-based compensation, employee benefits, finance and administration costs, patent
and intellectual property costs, professional fees, as well as allocated human resource costs, information technology costs, and facility-related
costs, including rent, maintenance, utilities and depreciation.
Commitments and Contingencies
The Company is subject to
contingent liabilities, such as legal proceedings and claims, that arise in the ordinary course of business activities. The Company accrues
for loss contingencies when losses become probable and are reasonably estimable. If the reasonable estimate of the loss is a range and
no amount within the range is a better estimate, the minimum amount of the range is recorded as a liability on the balance sheet. The
Company does not accrue for contingent losses that, in its judgment, are considered to be reasonably possible, but not probable; however,
it discloses the range of reasonably possible losses. As of December 31, 2025 and 2024, no liabilities were recorded for loss contingencies
(see Note 15).
Stock-Based Compensation
The Company estimates the
fair value of its stock awards using the Black-Scholes option pricing model, which uses as inputs the fair value of the Company’s
common stock, and certain management estimates, including the expected stock price volatility, the expected term of the award, the risk-free
interest rate, and expected dividends. Expected volatility is calculated based on reported volatility data for a representative group
of publicly traded companies for which historical information is available. The Company selects companies with comparable characteristics
with historical share price information that approximates the expected term of the equity-based awards. The Company computes the historical
volatility data using the daily closing prices for the selected companies’ shares during the equivalent period that approximates
the calculated expected term of the stock options. The Company will continue to apply this method until a sufficient amount of historical
information regarding the volatility of its stock price becomes available. The risk-free interest rate is based on the U.S. Treasury yield
curve in effect at the time of grant, commensurate with the expected term assumption. For employee and non-employee awards (except the
Paruka warrant) the Company uses the simplified method, under which the expected term is presumed to be the midpoint between the vesting
date and the end of the contractual term. The Company utilizes this method due to lack of historical exercise data. For the Paruka warrant,
the contractual term is used for the expected term. The expected dividend yield is assumed to be zero as the Company has no current plans
to pay any dividends on common stock.
The Company measures restricted
common stock awards (“RSAs”) using the difference, if any, between the purchase price per share of the award and the fair
value of the Company’s common stock at the date of grant.
91
The Company grants stock
options, restricted stock awards, and warrants that are subject to service or performance-based vesting conditions. Compensation expense
for awards to employees and directors with service-based vesting conditions is recognized using the straight-line method over the requisite
service period, which is generally the vesting period of the respective award. Compensation expense for awards to non-employees with service-based
vesting conditions is recognized in the same manner as if the Company had paid cash in exchange for the goods or services, which is generally
over the vesting period of the award. Forfeitures are accounted for as they occur. As of each reporting date, the Company estimates the
probability that specified performance criteria will be met and does not recognize compensation expense until it is probable that the
performance-based vesting condition will be achieved.
The Company has issued stock
options, warrants, and RSAs with service-based and performance-based vesting conditions.
The Company recognizes the
compensation expense for the option to purchase common stock under the Employee Stock Purchase Plan (“ESPP”), based on the
fair value of the common stock estimated using the closing price of the Company’s common stock as reported on the date of offering,
less the purchase discount percentage provided for in the plan.
The Company classifies stock-based
compensation expense in its consolidated statements of operations in the same manner in which the award recipient’s payroll costs
are classified or in which the award recipient’s service payments are classified, as applicable.
Comprehensive Loss
Comprehensive loss includes
net loss as well as other changes in stockholders’ equity that result from transactions and events other than those with stockholders.
The Company’s unrealized gains and losses on marketable securities represent the only component of other comprehensive loss that
is excluded from the reported net loss and that is presented in the consolidated statements of comprehensive loss.
Net Loss per Share Attributable to Stockholders
Basic and diluted net loss
attributable to stockholders per share is presented in conformity with the two-class method required for participating securities (Pre-Merger
Oruka Series A Preferred Stock). Basic earnings per share is computed by dividing net income available to each class of shares by the
weighted-average number of shares of common stock and participating securities outstanding during the period. Pre-funded warrants were
included as the exercise price is negligible and these warrants are fully vested and exercisable. Company Series A Preferred Stock and
Company Series B Preferred Stock share the same characteristics as Common Stock and have no substantive preference attributed to them
and, accordingly, have been considered as classes of Common Stock in the computation of net loss per share regardless of their legal form.
Net loss is allocated to
common stock based on its proportional ownership on an as-converted basis. Net loss is not allocated to participating securities as they
do not have an obligation to fund losses. The weighted-average number of shares outstanding of common stock reflects changes in ownership
over the periods presented. See Note 10 — Convertible Preferred Stock and Stockholders’ Equity.
Diluted net loss per share
is computed by dividing the net loss attributable to stockholders adjusted for income (expenses), net of tax, related to any diluted securities,
by the weighted-average number of shares of common stock and potentially dilutive securities outstanding for the period. For purposes
of this calculation, stock options to purchase common stock, employee warrants to purchase common stock, and unvested RSAs are considered
potential dilutive common shares.
The Company generated a net
loss for the periods presented. Accordingly, basic and diluted net loss per share is the same because the inclusion of the potentially
dilutive securities would be anti-dilutive.
Other income (expense), net
Other income (expense), net,
consists of interest earned on the Company’s cash, cash equivalents, and marketable securities; interest expense on the convertible
note from a related party, and foreign currency transactions gains and losses.
Income Taxes
The Company accounts for
income taxes using the asset and liability method, which requires the recognition of deferred tax assets and liabilities for the expected
future tax consequences of events that have been recognized in the financial statements or in the Company’s tax returns. Deferred
tax assets and liabilities are determined based on the differences between the financial statement basis and tax basis of assets and liabilities
using enacted tax rates in effect for the years in which the differences are expected to reverse. Changes in deferred tax assets
and liabilities are recorded in the provision for income taxes. The Company assesses the likelihood that its deferred tax assets will
be recovered from future taxable income and, to the extent it believes, based upon the weight of available evidence, that it is more likely
than not that all or a portion of the deferred tax assets will not be realized, a valuation allowance is established through a charge
to income tax expense. The potential for recovery of deferred tax assets is evaluated by estimating the future taxable profits expected
and considering prudent and feasible tax planning strategies.
92
The Company accounts for
uncertainty in income taxes recognized in the consolidated financial statements by applying a two-step process to determine the amount
of tax benefit to be recognized. First, the tax position must be evaluated to determine the likelihood that it will be sustained upon
external examination by the taxing authorities. If the tax position is deemed more likely than not to be sustained, the tax position is
then assessed to determine the amount of benefit to recognize in the consolidated financial statements. The amount of the benefit that
may be recognized is the largest amount that has a greater than 50% likelihood of being realized upon ultimate settlement. The provision
for income taxes includes the effects of any resulting tax reserves, or unrecognized tax benefits, that are considered appropriate as
well as the related net interest and penalties. The Company had accrued no amounts for interest or penalties related to uncertain tax
positions as of December 31, 2025.
Recently Adopted Accounting Pronouncements
In December 2023, the FASB issued ASU 2023-09, Income Taxes
(Topic 740): Improvements to Income Tax Disclosures. This ASU expands disclosures in an entity’s income tax rate reconciliation
table and disclosures regarding taxes paid both in the U.S. and foreign jurisdictions. This update is effective beginning with the
Company’s 2025 fiscal year annual reporting period. The Company adopted ASU 2023-09 in 2025 and applied the update retrospectively
for the period from February 6, 2024 (inception) to December 31, 2024, and the impact of the adoption of this update was not material
to the Company’s consolidated financial position and results of operations since the update requires only enhancements of existing
income tax disclosures. The additional required disclosures have been included in Note 13.
Recently Issued Accounting Pronouncements
In November 2024, the FASB issued ASU 2024-03, Income Statement—Reporting
Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses. This ASU
requires more detailed disclosures, on an annual and interim basis, about specified categories of expenses (including employee compensation,
depreciation, and amortization) included in certain expense captions presented on the face of the income statement. This ASU is effective
for fiscal years beginning after December 15, 2026, and interim periods within fiscal years beginning after December 15, 2027. Early adoption
is permitted. This ASU may be applied either prospectively or retrospectively. The Company is currently evaluating the impact of the adoption
of this ASU on its consolidated financial statements.
3. Reverse Recapitalization and Pre-Closing
Financing
As described within the Reverse
Recapitalization and Pre-Closing Financing section in Note 1, on August 29, 2024, the reverse recapitalization between Pre-Merger Oruka
and ARCA was consummated. The Merger was accounted for as a reverse recapitalization in accordance with U.S. GAAP. At the effective time
of the Merger, substantially all of the assets of ARCA consisted of cash and cash equivalents and other nominal non-operating assets and
liabilities. No goodwill or intangible assets were recognized.
As part of the recapitalization,
the Company acquired the assets and liabilities listed below (in thousands):
August 29,
2024
Cash and cash equivalents
$ 4,940
Other current assets
114
Accrued liabilities
( 54 )
Net assets acquired
$ 5,000
4. PIPE Financings
On September 11, 2024, the
Company entered into a Securities Purchase Agreement (the “2024 Securities Purchase Agreement”) for a private placement (the
“2024 PIPE Financing”) with certain institutional and accredited investors. The closing of the 2024 PIPE Financing occurred
on September 13, 2024.
Pursuant
to the 2024 Securities Purchase Agreement, the investors purchased an aggregate of 5,600,000 shares of Company Common Stock at a purchase
price of $ 23.00 per share, an aggregate of 2,439 shares of the Company’s Series A non-voting convertible preferred stock, par value
$ 0.001 per share (“Company Series A Preferred Stock”), at a purchase price of $ 23,000.00 per share (each share of Company
Series A Preferred Stock was convertible into 1,000 shares of Company Common Stock), and pre-funded warrants to purchase an aggregate
of 680,000 shares of Company Common Stock at a purchase price of $ 22.999 per pre-funded warrant, for aggregate net proceeds of approximately
$ 188.7 million (net of issuance costs of $ 11.9 million). In November 2024, the 2,439 shares of the Company Series A Preferred Stock were
converted to 2,439,000 shares of Company Common Stock.
On September 17, 2025, the
Company entered into a Securities Purchase Agreement (the “2025 Securities Purchase Agreement”) for a private placement (the
“2025 PIPE Financing”) with certain institutional and accredited investors. The closing of the 2025 PIPE Financing occurred
on September 19, 2025.
Pursuant to the 2025 Securities
Purchase Agreement, the investors purchased an aggregate of 10,933,405 shares of Company Common Stock at a purchase price of $ 15.00 per
share, and pre-funded warrants to purchase an aggregate of 1,066,666 shares of Company Common Stock at a purchase price of $ 14.999 per
pre-funded warrant, for aggregate net proceeds of approximately $ 169.6 million (net of issuance costs of $ 10.4 million).
93
5. ATM Offering
On October 3, 2025, the
Company entered into a Sales Agreement with TD Securities (USA) LLC (the “Sales Agreement”), as its sales agent,
pursuant to which the Company may issue and sell, from time to time, shares of the Company Common Stock for aggregate gross proceeds
of up to $ 200.0 million under an at-the-market (“ATM”) offering program. The Company is not obligated to make any sales
of shares under the Sales Agreement. No securities were sold under the ATM offering program during the year ended December 31, 2025.
Subsequent to the year end, the Company issued and sold an aggregate of 1,167,895 shares of Company Common Stock pursuant to the ATM
offering program at an average price per share of $ 33.99 for total net proceeds of $ 38.9 million after deducting sales agents’
commissions.
6. Fair Value Measurements
The following tables present
the Company’s fair value hierarchy for financial assets measured as of December 31, 2025 and 2024 (in thousands):
December 31, 2025
Level 1
Level 2
Level 3
Total
Cash equivalents
Money market funds
$ 30,268
$ —
$ —
$ 30,268
Commercial papers
—
14,483
—
14,483
Total cash equivalents
30,268
14,483
—
44,751
Marketable securities
Marketable securities, current
U.S. treasury securities
—
195,915
—
195,915
U.S. government agency securities
—
28,757
—
28,757
Commercial papers
—
21,241
—
21,241
Corporate debt securities
—
44,196
—
44,196
Total marketable securities, current
—
290,109
—
290,109
Marketable securities, long-term
U.S. treasury securities
—
75,730
—
75,730
Corporate debt securities
—
54,998
—
54,998
U.S. government agency securities
—
11,811
—
11,811
Total marketable securities, long-term
—
142,539
—
142,539
Total cash equivalents and marketable securities
$ 30,268
$ 447,131
$ —
$ 477,399
December 31, 2024
Level 1
Level 2
Level 3
Total
Cash equivalents
Money market funds
$ 6,350
$ —
$ —
$ 6,350
U.S. treasury securities
—
19,660
—
19,660
U.S. government agency securities
—
3,988
—
3,988
Commercial papers
—
22,177
—
22,177
Total cash equivalents
6,350
45,825
—
52,175
Marketable securities
Marketable securities, current
U.S. treasury securities
—
190,792
—
190,792
U.S. government agency securities
—
12,966
—
12,966
Commercial papers
—
34,811
—
34,811
Corporate debt securities
—
75,504
—
75,504
Total marketable securities, current
—
314,073
—
314,073
Marketable securities, long-term
U.S. treasury securities
—
13,607
—
13,607
U.S. government agency securities
—
4,462
—
4,462
Total marketable securities, long-term
—
18,069
—
18,069
Total cash equivalents and marketable securities
$ 6,350
$ 377,967
$ —
$ 384,317
There were no transfers in
or out of Level 3 during the year ended December 31, 2025, and the period from February 6, 2024 (inception) to December 31, 2024.
94
7. Cash Equivalents and Marketable Securities
Cash equivalents and marketable
securities, which are classified as available-for-sale, consisted of the following as of December 31, 2025 and 2024 (in thousands):
December 31, 2025
Amortized Cost
Gross Unrealized Gains
Gross Unrealized Losses
Fair Value
Cash equivalents
Money market funds
$ 30,268
$ —
$ —
$ 30,268
Commercial papers
14,484
—
( 1 )
14,483
Total cash equivalents
44,752
—
( 1 )
44,751
Marketable securities
Marketable securities, current
U.S. treasury securities
195,607
308
—
195,915
U.S. government agency securities
28,724
33
—
28,757
Commercial papers
21,239
2
—
21,241
Corporate debt securities
44,173
26
( 3 )
44,196
Total marketable securities, current
289,743
369
( 3 )
290,109
Marketable securities, long-term
U.S. treasury securities
75,612
118
—
75,730
Corporate debt securities
54,949
55
( 6 )
54,998
U.S. government agency securities
11,797
14
—
11,811
Total marketable securities, long-term
142,358
187
( 6 )
142,539
Total cash equivalents and marketable securities
$ 476,853
$ 556
$ ( 10 )
$ 477,399
December 31, 2024
Amortized Cost
Gross Unrealized Gains
Gross Unrealized Losses
Fair Value
Cash equivalents
Money market funds
$ 6,350
$ —
$ —
$ 6,350
U.S. treasury securities
19,656
4
—
19,660
U.S. government agency securities
3,988
—
—
3,988
Commercial papers
22,180
—
( 3 )
22,177
Total cash equivalents
52,174
4
( 3 )
52,175
Marketable securities
Marketable securities, current
U.S. treasury securities
190,748
55
( 11 )
190,792
U.S. government agency securities
12,967
1
( 2 )
12,966
Commercial papers
34,808
3
—
34,811
Corporate debt securities
75,537
7
( 40 )
75,504
Total marketable securities, current
314,060
66
( 53 )
314,073
Marketable securities, long-term
U.S. treasury securities
13,639
—
( 32 )
13,607
U.S. government agency securities
4,485
—
( 23 )
4,462
Total marketable securities, long-term
18,124
—
( 55 )
18,069
Total cash equivalents and marketable securities
$ 384,358
$ 70
$ ( 111 )
$ 384,317
95
The following table summarizes the available-for-sale securities in
an unrealized loss position, aggregated by major security type and length of time in a continuous unrealized loss position, for which
an allowance for credit losses was not recorded as of December 31, 2025 and 2024 (in thousands):
December 31, 2025
Less than 12 months
12 months or longer
Total
Fair
Value
Unrealized Losses
Fair
Value
Unrealized Losses
Fair
Value
Unrealized Losses
Cash equivalents
Commercial papers
$ 14,483
$ ( 1 )
$ —
$ —
$ 14,483
$ ( 1 )
Marketable securities
Marketable securities, current
Corporate debt securities
8,771
( 3 )
—
—
8,771
( 3 )
Marketable securities, long-term
Corporate debt securities
6,143
( 6 )
—
—
6,143
( 6 )
Total
$ 29,397
$ ( 10 )
$ —
$ —
$ 29,397
$ ( 10 )
December 31, 2024
Less than 12 months
12 months or longer
Total
Fair
Value
Unrealized
Losses
Fair
Value
Unrealized
Losses
Fair
Value
Unrealized
Losses
Cash equivalents
Commercial papers
$ 18,199
$ ( 3 )
$ —
$ —
$ 18,199
$ ( 3 )
Marketable securities
Marketable securities, current
U.S. treasury securities
49,904
( 11 )
—
—
49,904
( 11 )
U.S. government agency securities
4,713
( 2 )
—
—
4,713
( 2 )
Corporate debt securities
39,468
( 40 )
—
—
39,468
( 40 )
Marketable securities, long-term
—
—
U.S. treasury securities
13,607
( 32 )
—
—
13,607
( 32 )
U.S. government agency securities
4,462
( 23 )
—
—
4,462
( 23 )
Total
$ 130,353
$ ( 111 )
$ —
$ —
$ 130,353
$ ( 111 )
The Company evaluated its securities for credit losses and considered
the decline in market value to be primarily attributable to current economic and market conditions and not to a credit loss or other factors.
Additionally, the Company does not intend to sell the securities in an unrealized loss position and it is not more likely than not that
the Company will be required to sell the securities before recovery of the unamortized cost basis, which may be at maturity. There were
no material realized gains or realized losses on marketable securities for the period presented. Given the Company’s intent and
ability to hold such securities until recovery, and the lack of significant change in credit risk of these investments, the Company does
not consider these marketable securities to be impaired as of December 31, 2025 and 2024. As of December 31, 2025 and 2024, the Company
did not record an allowance for credit losses.
96
The following table summarizes
the contractual maturities of the Company’s marketable securities at estimated fair value (in thousands):
December 31,
2025
December 31,
2024
Due in one year or less
$
290,109
$
314,073
Due in 1-2 years
142,539
18,069
Total
$
432,648
$
332,142
8. Accrued Expenses and Other Current Liabilities
Accrued expenses and other
current liabilities consisted of the following (in thousands):
December 31,
2025
December 31,
2024
Accrued employee compensation and benefits
$ 5,266
$ 2,041
Accrued research and development
4,384
1,084
Accrued professional and consulting
941
221
Total
$ 10,591
$ 3,346
9. Note Payable with Related Party
In March 2024, Pre-Merger Oruka entered into a Series A Preferred
Stock and Convertible Note Purchase Agreement (the “Purchase Agreement”) with Fairmount Healthcare Fund II, L.P. (“Fairmount”),
whereby Pre-Merger Oruka issued a convertible note (the “Convertible Note”), with an initial principal amount of $ 25.0 million
that, at the time of issuance, could be converted into Pre-Merger Oruka Series A Preferred Stock (or a series of preferred shares
that is identical in respect to the shares of preferred shares issued in its next equity financing) or shares of Pre-Merger Oruka Common
Stock in exchange for aggregate proceeds of $ 25.0 million. The Convertible Note accrued interest at a rate of 12.0 % per annum. Immediately
prior to the completion of the Merger (see Note 1), the Convertible Note was converted into shares of Pre-Merger Oruka Common Stock based
on the aggregate principal amount of $ 25.0 million, plus unpaid accrued interest of $ 1.5 million, divided by the conversion price which
was determined based upon the Company’s fully-diluted capitalization immediately prior to the Merger. At the effective time of the
Merger, the Pre-Merger Oruka Common Stock issued upon the conversion of the Convertible Note (including accrued interest) automatically
converted into 2,722,207 shares of Company Common Stock.
The Company assessed all
terms and features of the Convertible Note in order to identify any potential embedded features that would require bifurcation. As part
of this analysis, the Company assessed the economic characteristics and risks of the embedded features. The Company determined that the
share settled redemption feature was clearly and closely related to the debt host and did not require separate accounting. The Company
determined that the conversion options of the Convertible Note were not clearly and closely associated with a debt host. However, these
features did not meet the definition of a derivative under ASC 815, Derivatives and Hedging, and as a result, did not require separate
accounting as a derivative liability.
The Company paid debt issuance costs of less than $ 0.1 million
in relation to the Convertible Note. The debt issuance costs were reflected as a reduction of the carrying value of Convertible Note on
the consolidated balance sheet and were being amortized as interest expense over the term of the Convertible Note using the effective
interest method. For the year ended December 31, 2025 and the period from February 6, 2024 (inception) to December 31, 2024, the
Company recognized interest expenses related to the Convertible Note of nil and $ 1.5 million, respectively, which includes non-cash interest
expense related to the amortization of debt issuance. As of December 31, 2025 and 2024, the Convertible Note was not outstanding.
97
10. Convertible Preferred Stock and Stockholders’
Equity
Pre-Funded Warrants
In August 2024, pursuant
to the Subscription Agreement and immediately prior to the Closing, certain new and current investors purchased pre-funded warrants,
which, at the effective time of the Merger, were exercisable for 5,522,207 shares of Company Common Stock at a purchase price of approximately
$ 9.70 per warrant. After the Closing, there were 5,522,207 pre-funded warrants outstanding and were exercisable for 5,522,207 shares of
the Company Common Stock at an exercise price of $ 0.01 per share. The Company issued 25,014 shares of Company Common Stock on net exercises
of 25,024 pre-funded warrants during the year ended December 31, 2025.
In September 2024, in connection
with the 2024 PIPE Financing, the Company issued and sold 680,000 pre-funded warrants, at a purchase price of $ 22.999 per warrant, exercisable
for 680,000 shares of Company Common Stock at an exercise price of $ 0.001 per share. The Company issued 299,986 shares of Company Common
Stock on net exercises of 300,000 pre-funded warrants during the year ended December 31, 2025.
In September 2025, in connection
with the 2025 PIPE Financing, the Company issued and sold 1,066,666 pre-funded warrants, at a purchase price of $ 14.999 per warrant, exercisable
for 1,066,666 shares of Company Common Stock at an exercise price of $ 0.001 per share.
The pre-funded warrants were recorded as a component of stockholders’
equity within additional paid-in-capital and have no expiration date. Collectively, 6,943,849 and 6,202,207 pre-funded warrants were outstanding
as of December 31, 2025 and 2024, respectively.
Employee Warrants
The Subscription Agreement
provided for, among other things, the issuance of warrants to certain of Pre-Merger Oruka’s employees and directors immediately
prior to the Closing. During the period from February 6, 2024 (inception) to December 31, 2024, 3,054,358 employee warrants were issued
at an exercise price of $ 7.80 per warrant. These warrants vest over a period of four years . Per the terms of the Employee Warrant Agreement,
the holders of the Company’s warrants shall not have any of the rights or privileges of a stockholder of the Company in respect
of any shares purchasable upon the exercise of the warrant or any portion thereof unless and until a certificate or certificates representing
such shares have been issued or a book entry representing such shares has been made and such shares have been deposited with the appropriate
registered book-entry custodian. The Company recognizes compensation cost related to warrants on a straight-line basis over the requisite
service period, which is the period in which the related services are received. During the year ended December 31, 2025, 19,570 warrants
were exercised. No employee warrants were exercised during the period from February 6, 2024 (inception) to December 31, 2024. As of December
31, 2025 and 2024, 3,029,510 and 3,054,358 warrants, respectively, were outstanding.
Convertible Preferred Stock
In March 2024, Pre-Merger
Oruka issued and sold an aggregate of 20,000,000 shares of Pre-Merger Oruka Series A Preferred Stock to Fairmount, at a purchase
price of approximately $ 0.15 per share, for aggregate gross proceeds of $ 3.0 million. Pre-Merger Oruka incurred less than $ 0.1 million
of issuance costs in connection with this transaction. Upon the issuance of the Pre-Merger Oruka Series A Preferred Stock, the Company
assessed the embedded conversion and liquidation features of the securities as described below and determined that such features did not
require the Company to separately account for these features.
In August 2024, upon Closing,
the Pre-Merger Oruka Series A Preferred Stock converted to 137,138 shares of Company Series B Preferred Stock.
In September 2024, in connection with the 2024 PIPE Financing, the
Company issued and sold an aggregate of 2,439 shares of the Company Series A Preferred Stock at a purchase price of $ 23,000.00 per share. In
November 2024, the 2,439 shares of the Company Series A Preferred Stock were converted to 2,439,000 shares of Company Common Stock. As
of December 31, 2025 and 2024, there are no outstanding shares of Company Series A Preferred Stock.
98
As of December 31, 2025 and 2024, convertible preferred stock consisted
of the following (in thousands, except share data):
December 31, 2025
Preferred
Stock
Authorized
Preferred
Stock
Issued
and
Outstanding
Carrying
Value
Common
Stock
Issuable
Upon
Conversion
Company Series B Preferred Stock
251,504
137,138
$ 2,931
11,428,149
December 31, 2024
Preferred
Stock
Authorized
Preferred
Stock
Issued
and
Outstanding
Carrying
Value
Common
Stock
Issuable
Upon
Conversion
Company Series B Preferred Stock
251,504
137,138
$ 2,931
11,428,149
Pursuant to the Certificate of Designation of Preferences, Rights and Limitations of the Series A Non-Voting Convertible Preferred Stock
(the “Series A Certificate of Designation”) filed in connection with the PIPE Financing, holders of Company Series A Preferred
Stock were entitled to receive dividends on shares of Company Series A Preferred Stock equal to, on an as-if-converted-to-Company Common
Stock basis, and in the same form as, dividends actually paid on shares of Company Common Stock. Except as provided in the Series A Certificate
of Designation or as otherwise required by law, the Company Series A Preferred Stock did not have voting rights. The Company Series A
Preferred Stock shall rank on parity with the Company Common Stock and Company Series B Preferred Stock upon any liquidation, dissolution
or winding-up of the Company. Subject to the terms and limitations contained in the Series A Certificate of Designation, the Company Series
A Preferred Stock issued in the PIPE Financing will not become convertible until the Company’s stockholders approve the conversion
of the Company Series A Preferred Stock into shares of Company Common Stock in accordance with the listing rules of the Nasdaq Stock Market
(the “Stockholder Approval”), which, on issuance, resulted in the Company Series A Preferred Stock being classified outside
of stockholders’ equity on the Company’s consolidated balance sheet. Following the Stockholder Approval in November 2024,
each share of Company Series A Preferred Stock was automatically converted into 1,000 shares of Company Common Stock.
Pursuant to the Certificate of Designation of Preferences, Rights and
Limitations of the Series B Non-Voting Convertible Preferred Stock (the “Series B Certificate of Designation”) filed in connection
with the Merger, holders of Company Series B Preferred Stock are entitled to receive dividends on shares of Company Series B Preferred
Stock equal to, on an as-if-converted-to-Company Common Stock basis, and in the same form as, dividends actually paid on shares of Company
Common Stock. Except as provided in the Series B Certificate of Designation or as otherwise required by law, the Company Series B Preferred
Stock does not have voting rights. The Company Series B Preferred Stock shall rank on parity with the Company Common Stock as to the distribution
of assets upon any liquidation, dissolution, or winding-up of the Company. Each share of Company Series B Preferred Stock is convertible
at the option of the holder, at any time, and without the payment of additional consideration by the holder. As of each of December 31,
2025 and 2024, each outstanding share of Company Series B Preferred Stock was convertible into common stock at a ratio of approximately
83.3332:1 .
Paruka Warrant
On December 31, 2024, the
Company settled its 2024 obligations under the Paruka Warrant Obligation (defined below) by issuing Paruka a warrant to purchase 596,930
shares of Company Common Stock at an exercise price of $ 19.39 per share. On December 12, 2025, the Company settled its 2025 obligations
under the Paruka Warrant Obligation (defined below) by issuing Paruka a warrant to purchase 375,000 shares of Company Common Stock at
an exercise price of $ 30.18 per share. The warrants have a term of 10 years, are fully vested, and are exercisable in part or full at
any time during the term of the warrant. As of December 31, 2025 and 2024, the warrants issued under the Paruka Warrant Obligation are
outstanding and unexercised. See Note 11 for additional information on the Paruka Warrant Obligation.
Common Stock
The Certificate of Incorporation provides for 545,000,000 authorized
shares of Company Common Stock as of each of December 31, 2025 and 2024. As of December 31, 2025, 48,722,309 shares of Company Common
Stock were issued and outstanding, including 2,159,609 shares of RSAs issued and outstanding. As of December 31, 2024, 37,440,510 shares
of Company Common Stock were issued and outstanding, including 2,207,553 shares of RSAs issued and outstanding.
99
As of December 31, 2025 and 2024, the Company had common stock reserved
for future issuance as follows:
December 31,
2025
December 31,
2024
Shares issuable on conversion of Company Series B Preferred Stock
11,428,149
11,428,149
Shares issuable upon exercise of pre-funded warrants
6,943,849
6,202,207
Shares issuable upon exercise of warrants under the Paruka Warrant Obligation
971,930
596,930
Outstanding and issued stock options
3,950,958
1,567,760
Outstanding and issued employee warrants
3,029,510
3,054,358
Shares available for grant under 2024 Stock Incentive Plan
4,600,217
4,246,324
Shares available for grant under 2024 Employee Stock Purchase Plan
975,922
460,529
Total shares of common stock reserved
31,900,535
27,556,257
11. Stock-Based Compensation
2024 Equity Incentive Plan
The 2024 Equity Incentive Plan (“2024 Plan”) was adopted
by the board of directors of Pre-Merger Oruka on February 6, 2024. The 2024 Plan provided for Pre-Merger Oruka to grant stock options,
restricted stock awards, restricted stock units, and other stock-based awards to employees, officers, directors, consultants, and advisors.
Equity incentive stock options granted under the 2024 Plan generally vest over four years, subject to the participant’s continued
service, and expire after ten years, although two non-employee stock options were granted with vesting terms less than four years.
As of December 31, 2025, and 2024, 1,167,826 shares and 1,179,193 shares, respectively, were subject to options outstanding under the
2024 Plan and will become available under the 2024 Stock Incentive Plan (defined below) to the extent the options are forfeited or lapse
unexercised.
2024 Stock Incentive Plan
On August 22, 2024, the
2024 Stock Incentive Plan (“2024 Stock Plan”) was approved by the Company’s stockholders and on August 29, 2024, the
board of directors of the Company (the “Board”) ratified the 2024 Stock Plan. The 2024 Stock Plan allows for the grant of
stock options, stock appreciation rights, restricted stock awards, restricted stock units, other stockholder-based awards and incentive
bonuses.
The 2024 Stock Plan is administered by the Compensation Committee of
the Board (the “Compensation Committee”) or another committee designated by the Board to administer the Plan. The initial
share pool under the 2024 Stock Plan was 4,634,891 shares of Company Common Stock. The shares that may be issued under the 2024 Stock
Plan will be automatically increased on January 1 of each year beginning in 2025 and ending with a final increase on January 1, 2034 in
an amount equal to 5 % of the diluted stock (including Company Common Stock, preferred stock and unexercised pre-funded warrants) on the
preceding December 31, unless a lower, or no, increase is determined by the Compensation Committee. An additional 2,753,543 shares and
3,354,715 shares became available for issuance under the 2024 Stock Plan on January 1, 2025 and 2026, respectively, as a result of the
annual increase pursuant to the evergreen provision. Current or prospective employees, officers, non-employee directors, and other independent
service providers of the Company and its subsidiary are eligible to participate in the 2024 Stock Plan.
As of December 31, 2025, 7,383,349 shares were reserved for issuance
under the 2024 Stock Plan, of which 4,600,217 shares were available for future grant and 2,783,132 shares were subject to outstanding
options. As of December 31, 2024, 4,634,891 shares were reserved for issuance under the 2024 Stock Plan, of which 4,246,324 shares were
available for future grant and 388,567 shares were subject to outstanding options.
2024 Employee Stock Purchase Plan
The 2024 Employee Stock
Purchase Plan (the “ESPP”) became effective in August 2024, at which time 463,489 shares of Company Common Stock were reserved
for issuance. Eligible employees may purchase shares of Company Common Stock under the ESPP at 85 % of the lower of the fair market
value of the Company Common Stock as of the first or the last day of each offering period. Employees are limited to contributing 15 %
of the employee’s eligible compensation and may not purchase more than $ 25,000 of stock during any calendar year. The ESPP
will terminate ten years from the first purchase date under the plan, unless terminated earlier by the board of directors.
The shares that may be issued under the ESPP will be automatically
increased on January 1 of each year beginning in 2025 and ending with a final increase on January 1, 2034 in an amount equal to 1 % of
the diluted stock (including Company Common Stock, preferred stock and unexercised pre-funded warrants) on the preceding December 31,
unless a lower, or no increase is determined by the Compensation Committee. An additional 550,709 shares and nil shares became available
for issuance under the ESPP on January 1, 2025 and 2026, respectively, as a result of the annual increase pursuant to the evergreen provision.
The Company issued
35,316 and 2,960 shares during the year ended December 31, 2025 and for the period from February 6, 2024 (inception) to December 31,
2024, respectively, out of the ESPP. As of December 31, 2025 and 2024, there were 975,922 and 460,529 shares, respectively, of
Company Common Stock available in the pool for future issuances.
For the year ended December 31, 2025 and for the period from February
6, 2024 (inception) to December 31, 2024, stock-based compensation expenses related to the ESPP were $ 0.2 million and less than $ 0.1 million,
respectively.
100
Stock Option Valuation
The following table summarizes
the weighted-average assumptions used in calculating the fair value of the awards for the year ended December 31, 2025 and the period
from February 6, 2024 (inception) to December 31, 2024:
Year
Ended
December 31,
2025 Period from
February 6,
2024
(inception) to
December 31,
2024
Expected term (in years) 6.0 6.1
Expected volatility 95.2 % 100.21 %
Risk-free interest rate 4.32 % 4.26 %
Expected dividend yield —
—
Stock Option Activity
The following table summarizes
the stock option activities under the 2024 Plan and 2024 Stock Plan for the year ended December 31, 2025:
Number of
Stock
Options
Outstanding Weighted
Average
Exercise
Price Per
Share Weighted
Average
Remaining
Contractual
Term
(in Years) Aggregate
Intrinsic
Value
(in Thousands)
Balance as of December 31, 2024 1,567,760 $ 11.39 9.4 $ 15,470
Granted 2,440,400 $ 13.35
Exercised ( 16,452 ) $ 8.59
Canceled/forfeited ( 40,750 ) $ 11.09
Balance as of December 31, 2025 3,950,958 $ 12.61 8.9 $ 69,966
Vested and expected to vest, December 31, 2025 3,950,958 $ 12.61 8.9 $ 69,966
Exercisable, December 31, 2025 972,898 $ 10.75 8.6 $ 19,029
The weighted average grant-date
fair value per share of stock options granted during the year ended December 31, 2025 and the period from February 6, 2024 (inception)
to December 31, 2024 was $ 10.49 and $ 9.12 per share, respectively.
Aggregate intrinsic value represents the difference between the estimated
fair value of the underlying Company Common Stock and the exercise price of outstanding, in-the-money employee stock options. The total
intrinsic value of the options exercised during the year ended December 31, 2025 and for the period from February 6, 2024 (inception)
to December 31, 2024 was $ 0.3 million and nil , respectively.
Restricted Stock Awards
In February 2024 and March 2024, the Company issued 2,207,553
shares of RSAs to certain employees, directors, and consultants at a price of $ 0.0001 per share, the then par value of Pre-Merger Oruka
Common Stock. Such RSAs have service-based vesting conditions only and vest over a four-year period, during which time all unvested shares
are subject to forfeiture in the event the holder’s service with the Company voluntarily or involuntarily terminates. For each of
the year ended December 31, 2025 and the period February 6, 2024 (inception) to December 31, 2024, stock-based compensation expenses related
to RSAs were less than $ 0.1 million.
The following table summarizes
the RSA activity for the year ended December 31, 2025:
Number of
RSAs
Weighted
Average
Grant Date
Fair Value
Unvested balance as of January 1, 2025
2,207,553
$ —
Granted
—
$ —
Vested
( 1,010,020 )
$ —
Forfeited
( 47,944 )
$ —
Unvested balance as of December 31, 2025
1,149,589
$ —
The fair value of restricted stock awards that vested during the year ended December 31, 2025 was $ 14.0 million.
101
Option Agreements and the Paruka Warrant Obligation
As part of the Option Agreements,
the Company granted warrants to purchase a number of shares equal to 1.00 % of outstanding shares as of the date of the grant on a fully-diluted
basis, or based upon the agreed number of warrants as disclosed in the Warrant Agreement, with an exercise price equal to the fair market
value of the underlying shares on the grant date (the “Paruka Warrant Obligation”).
The grant dates for the issuance
of warrants were expected to be December 31, 2024 and December 31, 2025 as all terms of the award, including number of shares and exercise
price, will be known by all parties. The Company determined that the 2024 and 2025 grants are two separate grants, as there would be no
obligation for the 2025 grant had the Company exercised or terminated all of the options under the Option Agreements prior to December
31, 2024. The service inception period for the grant precedes the grant date, with the full award being vested as of the grant date with
no post-grant date service requirement. Accordingly, a liability related to the Paruka Warrant Obligation was recorded during the 2024
and 2025 interim periods. The liability is adjusted to fair value at the end of each interim reporting period, with changes in fair value
recorded in the consolidated statements of operations as stock-based compensation expenses under research and development expenses.
The Company settled its 2024
and 2025 obligations under the Paruka Warrant Obligation by issuing Paruka 596,930 and 375,000 warrants, respectively, to purchase the
Company Common Stock at an exercise price per share per warrant of $ 19.39 and $ 30.18 , respectively. For the year ended December 31, 2025
and for the period from February 6 (inception) to December 31, 2024, $ 10.1 million and $ 10.4 million, respectively, were recognized as
stock-based compensation expenses related to the Paruka Warrant obligation. On issuance of the warrants to Paruka, the fair value of the
warrants was reclassified from liability to equity on the consolidated balance sheet as of December 31, 2025 and 2024.
The following table summarizes the assumptions used in calculating the fair value of the Paruka Warrant Obligation for the year ended
December 31, 2025 and the period from February 6, 2024 (inception) to December 31, 2024:
Year
Ended
December 31,
2025 Period from
February 6,
2024
(inception) to
December 31,
2024
Expected term (in years) 10.0 10.0
Expected volatility 94.08 % 95.08 %
Risk-free interest rate 4.19 % 4.58 %
Expected dividend yield —
—
As of December 31, 2025, the unamortized expense related to Paruka
Warrant Obligation was nil .
Employee Warrants
As stated above, in July
2024, the Subscription Agreement was amended and restated, among other things, for employee warrants to be issued to certain Pre-Merger
Oruka employees and directors prior to the Closing. During the period from February 6, 2024 (inception) to December 31, 2024, the Company
issued 3,054,358 warrants at an exercise price of $ 7.80 per warrant, which are accounted as equity in the consolidated financial statements.
The employee warrants were subject to performance and service based vesting requirements and upon completion of the Merger the performance-based
requirements had been achieved.
The following table summarizes
the employee warrant activity for the period during the year ended December 31, 2025:
Number of
Employee
Warrants
Outstanding Weighted
Average
Exercise
Price
Per Share Weighted
Average
Remaining
Contractual
Term
(in Years) Aggregate
Intrinsic
Value
(in Thousands)
Balance as of December 31, 2024 3,054,358 $ 7.80 9.5 $ 35,400
Granted —
$ —
Exercised ( 19,570 ) $ 7.80
Canceled/forfeited ( 5,278 ) $ 7.80
Balance as of December 31, 2025 3,029,510 $ 7.80 8.5 $ 68,194
Vested and expected to vest, December 31, 2025 3,029,510 $ 7.80 8.5 $ 68,194
Exercisable, December 31, 2025 1,221,338 $ 7.80 8.5 $ 27,492
No employee warrants
were granted during the year ended December 31, 2025. The weighted average grant-date fair value per share of the employee warrants
granted during the period from February 6, 2024 (inception) to December 31, 2024 was $ 6.27 per share.
102
Aggregate intrinsic value represents the difference between the estimated
fair value of the underlying Company Common Stock and the exercise price of outstanding, in-the-money warrants. The total intrinsic value
of the employee warrants exercised during the year ended December 31, 2025 and for the period from February 6, 2024 (inception) to December
31, 2024 was $ 0.4 million and nil , respectively.
The following table summarizes the weighted-average assumptions used
in calculating the fair value of the warrants for the period from February 6, 2024 (inception) to December 31, 2024:
Period from
February 6,
2024
(inception) to
December 31,
2024
Expected term (in years) 6.1
Expected volatility 99.02 %
Risk-free interest rate 4.15 %
Expected dividend yield —
Stock-Based Compensation Expense
The following table summarizes
the classification of the Company’s stock-based compensation expense in the consolidated statements of operations (in thousands):
Year
Ended
December 31,
2025
Period from
February 6,
2024
(inception) to
December 31,
2024
Research and development
$ 17,019
$ 11,992
General and administrative
7,221
2,927
Total
$ 24,240
$ 14,919
As of December 31, 2025, total unrecognized compensation cost related
to the unvested stock options was $ 29.1 million, which is expected to be recognized over a weighted average period of approximately 2.9
years.
As of December 31, 2025, total unrecognized compensation cost related
to the unvested RSAs was less than $ 0.1 million, which is expected to be recognized over a weighted average period of 2.1 years.
As of December 31, 2025, the unrecognized compensation cost related
to the employee warrants was $ 11.0 million, which is expected to be recognized over a weighted average period of 2.3 years.
The following table summarizes
the award types of the Company’s stock-based compensation expense in the consolidated statements of operations (in thousands):
Year
Ended
December 31,
2025
Period from
February 6,
2024
(inception) to
December 31,
2024
Paruka Warrant Obligation
$ 10,065
$ 10,357
Employee warrants
5,185
2,899
Stock options
8,805
1,626
Employee stock purchase plan
185
37
Total
$ 24,240
$ 14,919
103
12. Segment Disclosures
The Company operates and
manages its business activities on a consolidated basis and operates in one reportable segment.
The Company operates as
a single reportable and operating segment. Its Chief Executive Officer , serving as the Chief Operating Decision Maker (“CODM”),
oversees operations on an aggregated basis to allocate resources effectively. In assessing the Company’s financial performance,
the CODM regularly reviews total operating expenses and consolidated net loss.
The
measure of segment assets is reported on the balance sheet as total consolidated assets. The Company’s long-lived assets consist
primarily of property and equipment, net. As of December 31, 2025 all of long-lived assets were in the U.S.
The
table summarizes the segment loss from operations, including significant segment expenses (in thousands):
Year
Ended
December 31,
2025
Period from
February 6,
2024
(inception) to
December 31,
2024
Research and development personnel-related (excluding stock-based compensation)
$ 14,957
$ 3,959
General and administrative personnel-related (excluding stock-based compensation)
7,811
5,054
Research and development stock-based compensation
17,019
11,992
General and administrative stock-based compensation
7,221
2,927
External research and development
64,378
57,680
Other research and development
4,286
1,429
General and administrative, excluding personnel-related and stock-based compensation
6,379
5,082
Total operating expenses
122,051
88,123
Loss from operations
$ ( 122,051 )
$ ( 88,123 )
13. Income Taxes
No provision for income taxes was recorded for the year ended December
31, 2025 and for the period from February 6, 2024 (inception) to December 31, 2024.
The following table summarizes
the loss before income tax expense by jurisdiction for the periods indicated (in thousands):
Year
Ended
December 31,
2025
Period from
February 6,
2024
(inception) to
December 31,
2024
Domestic
$ ( 105,433 )
$ ( 83,724 )
Foreign
—
—
Loss before income tax expense
$ ( 105,433 )
$ ( 83,724 )
For
the year ended December 31, 2025 and for the period from February 6, 2024 (inception) to December 31, 2024, the Company recognized no provision
or benefit from income taxes. The difference between the Company’s provision for income taxes and the amounts computed by applying
the statutory federal income tax rate to income before income taxes is as follows (amounts in thousands):
Year
Ended
December 31,
2025
Period from
February 6,
2024
(inception) to
December 31,
2024
Amount
Percent
Amount
Percent
Tax benefit derived by applying the federal statutory rate to loss before income taxes
$ ( 22,141 )
( 21.00 )%
$ ( 17,582 )
( 21.00 )%
Nontaxable or nondeductible items
54
0.05
76
0.09
Credits
Research and development credits
( 2,109 )
( 2.00 )
( 2,840 )
( 3.39 )
Other
949
0.90
( 731 )
( 0.87 )
Worldwide changes in unrecognized tax benefits
( 91 )
( 0.09 )
—
0.00
Change in the valuation allowance
23,338
22.14
21,077
25.17
Income tax (benefit) expense
$ —
0.00 %
$ —
0.00 %
104
The components of the deferred
tax assets and liabilities consist of the following (in thousands):
December 31,
2025
December 31,
2024
Deferred tax assets
Net operating loss carryforwards
$ 6,398
$ 2,260
Research and development credits
5,372
3,080
Stock-based compensation
7,827
3,063
Accruals and other
1,083
424
Lease liability
448
203
Intangibles
2,943
1,477
Capitalized R&D expenses
25,069
10,994
Total deferred tax assets
49,140
21,501
Deferred tax liabilities
Right- of- use asset
( 424 )
( 184 )
Total deferred tax liabilities
( 424 )
( 184 )
Valuation allowance
( 48,716 )
( 21,317 )
Deferred tax assets, net
$ —
$ —
The
Company has established a full federal and state valuation allowance equal to the net deferred tax assets due to uncertainties regarding
the realization of the deferred tax asset based on the Company’s lack of earnings history. The valuation allowance increased by
$ 27.4 million and $ 21.3 million, respectively during the year ended December 31, 2025 and the period from February 6, 2024 (inception)
to December 31, 2024, primarily due to continuing loss from operations.
A reconciliation of the beginning and ending amount of unrecognized tax benefits is as follows (in thousands):
Year
Ended
December 31,
2025
Period from
February 6,
2024
(inception) to
December 31,
2024
Beginning balance
$ 21,317
$ —
Change in valuation allowance
27,399
21,317
Ending balance
$ 48,716
$ 21,317
As
of December 31, 2025 and 2024, the Company had U.S. net operating loss carryforwards (“NOL”) of $ 28.2 million and $ 10.8 million,
respectively. The federal NOL carryforwards do not expire and can be utilized to offset up to 80 % of the taxable income in any tax year.
As of December 31, 2025 and 2024, the Company also had state NOL carryforwards of $ 7.5 million and nil , respectively. The state NOL carryforwards
will expire starting in 2044, if not utilized.
For the year ended December
31, 2025, the Company had federal tax credit carryforwards and state tax credit carryforwards of $ 6.7 million and $ 0.5 million, respectively.
For the period from February 6, 2024 (inception) to December 31, 2024 the Company had federal tax credit carryforwards and state tax credit
carryforwards of $ 3.8 million and $ 0.4 million, respectively. The federal credits will expire starting in 2044 if not utilized,
and the state research credit can be carried forward indefinitely.
The Tax Reform Act of 1986
limits the use of net operating loss carryforwards in certain situations where changes occur in the stock ownership of a company. The
annual limitation may result in the expiration of net operating losses and credits before utilization. The Company has not performed a
Section 382 analysis through December 31, 2025. To the extent that an assessment is completed in the future, the Company’s ability
to utilize tax attributes could be restricted on a year-by-year basis and certain attributes could expire before they are utilized. The
Company will examine the impact of any potential ownership changes in the future.
A reconciliation of the
beginning and ending amount of gross unrecognized tax benefits is as follows (in thousands):
Year
Ended
December 31,
2025
Period from
February 6,
2024
(inception) to
December 31,
2024
Beginning balance
$ 1,047
$ —
Additions based on tax positions taken in the current year
895
1,047
Reductions for tax positions taken in prior years
( 123 )
—
Ending balance
$ 1,819
$ 1,047
105
The Company includes penalties
and interest expense related to income taxes as a component of income tax expense, as necessary. As of December 31, 2025 and 2024, the
Company had no accrued interest or penalties related to uncertain tax positions.
The Company files income
tax returns in the United States federal jurisdiction and various state jurisdictions. The Company is not currently under
examination by income tax authorities in federal, state, or other jurisdictions.
14. Option Agreements and License Agreements
Option Agreements – Paragon Therapeutics
In March 2024, the
Company entered into two antibody discovery and option agreements (the “Option Agreements”) with Paragon Therapeutics, Inc.
(“Paragon”) and Paruka. Under the terms of each agreement, Paragon identifies, evaluates, and develops antibodies directed
against certain mutually agreed therapeutic targets of interest to the Company. From time to time, the Company can choose to add additional
targets to the collaboration upon agreement with Paragon and Paruka. Under the Option Agreements, the Company has the exclusive option
to, on a research program-by-research program basis, be granted an exclusive, worldwide license to all of Paragon’s rights, titles,
and interest in and to the intellectual property resulting from the applicable research program to develop, manufacture, and commercialize
the antibodies and products directed to the selected target(s) (each, an “Option”). The Company has initiated certain research
programs with Paragon that generally focus on discovering, generating, identifying and/or characterizing antibodies directed to a particular
target (each, a “Research Program”), including for IL-23 and IL-17A/F for ORKA-001 and ORKA-002, respectively. The exclusive
option with respect to each Research Program is exercisable at the Company’s sole discretion at such time as specified in the Option
Agreements (the “Option Period”). There is no payment due upon exercise of an Option pursuant to the Option Agreements.
In December 2025, the Company entered into an additional option agreement
for an antibody with Paragon and Paruka to enter into a license agreement, which the Company exercised in December 2025. For the year
ended December 31, 2025 the Company incurred $ 1.5 million related to this additional option agreement which was recognized as research
and development expense. Per the terms of this option agreement, once the Company enters into the corresponding license agreement, it
will be required to make non-refundable milestone payments to Paragon of up to $ 12.0 million under the agreement upon the achievement
of certain clinical development milestones, up to $ 10.0 million under the agreement upon the achievement of certain regulatory milestones,
as well as a low single-digit percentage royalty for antibody products beginning on the first commercial sale. As of December 31, 2025,
the Company has not entered into a license agreement with Paragon and Paruka related to this additional option agreement.
As part of the Option Agreements
and the additional option agreement mentioned above, on December 31, 2024, the Company settled its 2024 obligations under the Paruka Warrant
Obligation by issuing Paruka a warrant to purchase 596,930 shares of Company Common Stock at an exercise price of $ 19.39 per share, and
on December 12, 2025, the Company settled its 2025 obligations under the Paruka Warrant Obligation by issuing Paruka a warrant to purchase
375,000 shares of Company Common Stock at an exercise price of $ 30.18 per share.
License Agreements – Paragon Therapeutics
In September 2024, the Company
exercised its exclusive option to acquire certain rights to ORKA-001, and in December 2024, it entered into a corresponding license agreement
with Paragon (the “ORKA-001 License Agreement”), pursuant to which Paragon granted the Company a royalty-bearing, world-wide,
exclusive license to develop, manufacture, commercialize, or otherwise exploit certain antibodies and products targeting IL-23 in all
fields other than the field of inflammatory bowel disease (“ORKA-001 Field”). In December 2024, the Company exercised its
exclusive option to acquire certain rights to ORKA-002, and in February 2025, it entered into the corresponding license agreement with
Paragon (the “ORKA-002 License Agreement” and together with the ORKA-001 License Agreement, the “License Agreements”),
pursuant to which Paragon granted the Company a royalty-bearing, world-wide, exclusive license to develop, manufacture, commercialize,
or otherwise exploit certain antibodies and products targeting IL-17A/F in all fields (“ORKA-002 Field” and together with
the ORKA-001 Field, the “Fields”). Pursuant to each of the two License Agreements, Paragon has agreed not to conduct any
new campaigns that generate anti-IL-23 monospecific antibodies or anti-IL-17A/F monospecific antibodies in the respective agreed-upon
fields.
The License Agreements provide
the Company with exclusive licenses in the Fields to Paragon’s patent applications covering the related antibodies, their method
of use and their method of manufacture and Paragon has agreed not to conduct any new campaigns that generate anti-IL-23 monospecific
antibodies or anti-IL-17A/F monospecific antibodies for the ORKA-001 Field or the ORKA-002 Field, respectively, for at least five years.
Each of the License Agreements may be terminated on 60 days’ notice to Paragon, on material breach without cure, and on a party’s
insolvency or bankruptcy to the extent permitted by law.
Pursuant to the terms of each of the License Agreements, the Company
is obligated to pay Paragon non-refundable milestone payments of up to $ 12.0 million under each respective agreement upon the achievement
of certain clinical development milestones and up to $ 10.0 million under each respective agreement upon the achievement of certain regulatory
milestones. In addition, the Company is obligated to pay Paragon a low single-digit percentage royalty for antibody products for each
of ORKA-001 and ORKA-002. For each of the License Agreements, the royalty term ends on the later of (i) the last-to-expire licensed patent
or our patent directed to the manufacture, use or sale of a licensed antibody in the country at issue or (ii) 12 years from the date of
first sale of a Company product. There is also a royalty step-down if there is no Paragon patent in effect during the royalty term for
each program. Each of the License Agreements may be terminated on 60 days’ notice to Paragon, on material breach without cure, and
on a party’s insolvency or bankruptcy to the extent permitted by law. As of December 31, 2025, the Company has incurred and expensed
milestone payments of $ 7.0 million and $ 4.0 million in connection with the ORKA-001 License Agreement and the ORKA-002 License Agreement,
respectively.
106
Pursuant to the Option Agreements and License Agreements, on a research
program-by-research program basis following the finalization of the research plan for each respective research program, the Company was
required to pay certain initiation fees, development costs and milestone payments to Paragon.
For the ORKA-001 program, the Company recognized research and development
expenses related to the following milestones during the period from February 6, 2024 (inception) to December 31, 2024: a one-time, nonrefundable
research initiation fee of $ 0.8 million; $ 1.5 million related to exercising the Company’s Option and achievement of development
candidate; and $ 2.5 million related to completing the first dosing of a human subject in a Phase 1 trial. The Company was responsible
for 50 % of the development costs incurred through the completion of the IL-23 selection process, which was completed in June 2024. An
amount of $ 13.5 million was incurred during the period from February 6, 2024 (inception) to December 31, 2024 for research and development
expenses for the ORKA-001 program.
For the ORKA-002 program, the Company recognized research and development
expenses related to the following milestones during the period from February 6, 2024 (inception) to December 31, 2024: a one-time, nonrefundable
research initiation fee of $ 0.8 million and $ 1.5 million related to exercising the Company’s Option and achievement of development
candidate. The Company was responsible for the development costs incurred through the completion of the IL-23 selection process, which
was completed in December 2024. An amount of $ 11.1 million was incurred during the period from February 6, 2024 (inception) to December
31, 2024 for research and development expenses for the ORKA-002 program.
Pursuant to the Option Agreements
and License Agreements, for year ended December 31, 2025, the Company’s share of research and development expenses for the ORKA-001
program was nil . The Company recognized a milestone payment of $ 3.0 million related to completing the first dosing of a human patient
in a Phase 2 trial for the ORKA-001 program during the year ended December 31, 2025. These costs were recorded as research and development
expenses. As of December 31, 2025 and 2024, nil and $ 2.8 million, respectively, related to ORKA-001 were included in related
party accounts payable and other current liabilities.
Pursuant to the Option Agreements
and License Agreements, for the year ended December 31, 2025, the Company’s share of research and development expense for the ORKA-002
program was $ 0.1 million. The Company recognized a milestone payment of $ 2.5 million related to completing the first dosing of a human
subject in a Phase 1 trial for the ORKA-002 program during the year ended December 31, 2025. These costs were recorded as research and
development expenses. As of December 31, 2025 and 2024, nil and $ 2.7 million, respectively, related to ORKA-002 were included in related
party accounts payable and other current liabilities.
The Company expenses the
service fees as the associated costs are incurred when the underlying services are rendered. Such amounts are classified within research
and development expenses in the accompanying consolidated statements of operations.
The Company concluded that
the rights obtained under the Option Agreements represent an asset acquisition whereby the underlying assets comprise in-process research
and development assets with no alternative future use. The Option Agreements did not qualify as a business combination because substantially
all of the fair value of the assets acquired was concentrated in the exclusive license options, which represent a group of similar identifiable
assets. The research initiation fee represents a one-time cost on a research program-by-research program basis for accessing research
services or resources with benefits that are expected to be consumed in the near term, therefore the amounts paid are expensed as part
of research and development costs immediately. Amounts paid as reimbursements of ongoing development cost, monthly development cost fee
and additional development expenses incurred by Paragon due to work completed for selected targets prior to the effective date of the
Option Agreements that is associated with services being rendered under the related Research Programs are recognized as research and
development expense when incurred.
107
15. Commitments and Contingencies
Leases
In April 2024, the Company entered into an operating lease agreement
for the Company’s headquarters in Menlo Park, California, which commenced on June 15, 2024 with an initial term of 39.5 months.
In February 2025, the Company entered into an operating lease agreement in Waltham, Massachusetts, which commenced on April 1, 2025 with
an initial term of 54 months. The Company leases office spaces under noncancelable operating lease agreements. Lease liabilities are based
on the net present value of the remaining lease payments over the remaining lease terms. In determining the present value of lease payments,
the Company used its incremental borrowing rate when measuring operating lease liabilities, as discount rates were not implicit or readily
determinable.
For the year ended December 31, 2025 and for the period from February
6, 2024 (inception) to December 31, 2024, the Company recorded operating and variable lease expenses of $ 0.9 million and $ 0.3 million,
respectively, in general and administrative expenses in its consolidated statements of operations.
The following table presents
the Company’s supplemental cash flow information related to leases (in thousands):
Year Ended
December 31,
2025 Period from
February 6,
2024
(inception) to
December 31,
2024
Cash paid for amounts included in the measurement of lease liabilities $ 700 $ 116
Weighted average remaining lease terms (years) 3.0 2.8
Weighted-average discount rate 13.07 % 17.95 %
The following table summarizes
a maturity analysis of the Company’s operating lease liabilities showing the aggregate lease payments as of December 31, 2025 (in
thousands):
Year ending December 31,
Amount
2026
$ 822
2027
768
2028
397
2029
304
Total undiscounted lease payments
2,291
Less: imputed interest
( 359 )
Total discounted lease payments
1,932
Less: current portion of lease liability
( 619 )
Non-current portion of lease liability
$ 1,313
Cell Line License Agreement
In March 2024, the Company
entered into the Cell Line License Agreement (the “Cell Line License Agreement”) with WuXi Biologics Ireland Limited (“WuXi
Biologics”). Under the Cell Line License Agreement, the Company received a non-exclusive, worldwide, sublicensable license to certain
of WuXi Biologics’ know-how, cell line, biological materials (the “WuXi Biologics Licensed Technology”) and media and
feeds to make, have made, use, sell and import certain therapeutic products produced through the use of the cell line licensed by WuXi
Biologics under the Cell Line License Agreement (the “WuXi Biologics Licensed Products”). Specifically, the WuXi Biologics
Licensed Technology is used in certain manufacturing activities in support of the ORKA-001 and ORKA-002 programs.
In consideration for the
license, the Company agreed to pay WuXi Biologics a non-refundable license fee of $ 150,000 , which was recognized as a research and development
expense during the period from February 6, 2024 (inception) to December 31, 2024. Additionally, to the extent that the Company manufactures
its commercial supplies of bulk drug product with a manufacturer other than WuXi Biologics or its affiliates, the Company is required
to make royalty payments to WuXi Biologics at a rate of less than one percent of net sales of WuXi Biologics Licensed Products manufactured
by the third-party manufacturer. Pursuant to an amendment to the Cell Line License Agreement effective in November 2024, a provision
was added that permits the royalties owed under the agreement to be bought out on a product-by-product basis for a lump-sum payment.
The Cell Line License Agreement
will continue indefinitely unless terminated (i) by the Company upon six months’ prior written notice and its payment of all undisputed
amounts due to WuXi Biologics through the effective date of termination, (ii) by WuXi Biologics for a material breach by the Company
that remains uncured for 60 days after written notice, (iii) by WuXi Biologics if the Company fails to make a payment and such failure
continues for 30 days after receiving notice of such failure, or (iv) by either party upon the other party’s bankruptcy.
108
16. Net Loss Per Share
The following table summarizes
the basic and diluted net loss per share attributable to stockholders were calculated as follows (in thousands, except share and per
share data):
Year Ended December 31, 2025
Period from
February 6, 2024 (inception) to
December 31, 2024
Loss Allocation
Weighted
Average
Shares
Outstanding
Loss Per
Share,
Basic and
Diluted
Loss
Allocation
Weighted
Average
Shares
Outstanding
Loss Per
Share,
Basic and
Diluted
Common Stock
$
( 84,310
)
45,614,142
$
( 1.85
)
$
( 65,037
)
16,789,362
$
( 3.87
)
Company Series A Preferred Stock (1)
—
—
$
—
( 1,918
)
495
$
( 3,873.25
)
Company Series B Preferred Stock (2)
( 21,123
)
137,138
$
( 154.03
)
( 16,769
)
51,946
$
( 322.81
)
Net loss
$
( 105,433
)
$
( 83,724
)
(1) The
weighted-average number of shares of as-converted Company Series A Preferred Stock used in the loss allocation was nil and 495,191 for
the year ended December 31, 2025 and the period from February 6, 2024 (inception) to December 31, 2024, respectively.
(2) The weighted-average number of shares of as-converted Company Series
B Preferred Stock used in the loss allocation was 11,428,129 and 4,328,844 for the year ended December 31, 2025 and the period from February
6, 2024 (inception) to December 31, 2024, respectively.
For the computation of basic
net loss per share attributable to stockholders, the amount of weighted-average shares outstanding excludes all shares of unvested restricted
common stock as such shares are not considered outstanding for accounting purposes until vested. The amount of weighted-average shares
outstanding includes the pre-funded warrants as the exercise price is negligible and these warrants are fully vested and exercisable.
The potential shares of
common stock that were excluded from the computation of diluted net loss per share attributable to stockholders for the periods presented
because including them would have had an anti-dilutive effect were as follows:
December 31,
2025
December 31,
2024
Outstanding employee warrants to purchase common stock
3,029,510
3,054,358
Outstanding unvested restricted stock awards
1,149,589
2,207,553
Outstanding and issued common stock options
3,950,958
1,567,760
Outstanding and issued warrant to Paruka
971,930
596,930
Total
9,101,987
7,426,601
17. Related Party Transactions
Paragon and Paruka each
beneficially own less than 5% of the Company’s capital stock through their respective holdings of Company Common Stock.
Fairmount beneficially owns
more than 5% of the Company’s capital stock, currently has one representative appointed to the Board, and beneficially owns more
than 5% of Paragon. Fairmount appointed Paragon’s board of directors and has the contractual right to approve the appointment of
any executive officers of Paragon.
The following is a summary
of related party accounts payable and other current liabilities (in thousands):
December 31,
2025
December 31,
2024
Paragon reimbursable Option Agreements’ fees
$
—
$
1,482
Paragon milestone payments for License Agreement
—
4,000
Paragon reimbursable other research expenses
—
515
Paragon reimbursable patent expenses
9
25
Total
$
9
$
6,022
18. 401(k) Plan
The Company has a retirement and savings plan under Section 401(k) of
the Internal Revenue Code (the “401(k) Plan”) covering all U.S. employees. The
401(k) Plan allows employees to make pre- and post-tax contributions up to the maximum allowable amount set by the Internal Revenue
Service. The Company may make contributions to this plan at its discretion. During the year ended December 31, 2025 the Company matched 100 %
of each employee’s first 3 % of pay contributed to the 401(k) Plan. The company match was limited up to $ 10,500 per
employee for the year ende d December 31, 202 5. The Company recognized
an expense of $ 0.4 million for the year ended December 31, 202 5 .
The Company did not make any matching contributions for the period from February 6, 2024 (inception) to December 31, 2024.
109
Item 9. Changes in and Disagreements With
Accountants on Accounting and Financial Disclosure.
None.