Item 9A. Controls and Procedures
ITEM 9A. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
Our Interim Chairman, Interim Chief Executive
Officer and Interim President, as our principal executive officer (“Chief Executive Officer”), and our Chief Financial Officer,
as our principal financial officer (“Chief Financial Officer”), evaluated the effectiveness of our “disclosure controls
and procedures,” as such term is defined in Rule 13a-15(e) promulgated under the Exchange Act. Disclosure controls and procedures
are designed to ensure that the information required to be disclosed in the reports that we file or submit to the Commission pursuant
to the Exchange Act are recorded, processed, summarized and reported within the period specified by the Commission’s rules and forms
and are accumulated and communicated to our management, including our Chief Executive Officer, as appropriate to allow timely decisions
regarding required disclosures. Based upon this evaluation, our Chief Executive Officer and our Chief Financial Officer have concluded
that, as of April 30, 2024, certain of our disclosure controls and procedures were not effective due to the material weaknesses in internal
control over financial reporting. This is described below in Management’s Report on Internal Control over Financial Reporting.
Management’s Report on Internal Controls
over Financial Reporting
Our management is responsible for establishing
and maintaining adequate internal controls over financial reporting as that term is defined in Exchange Act Rules 13a-15(f) and 15d-15(f).
Our internal controls over financial reporting are designed to provide reasonable assurance regarding the reliability of financial reporting
and the preparation of financial statements for external purposes in accordance with U.S. GAAP.
A material weakness is a deficiency, or a combination
of deficiencies, in internal controls over financial reporting such that there is a reasonable possibility that a material misstatement
of our annual or interim financial statements will not be prevented or detected in a timely basis.
Under the supervision and with the participation
of our Chief Executive Officer and our Chief Financial Officer, management conducted an evaluation of the effectiveness of our internal
controls over financial reporting as of April 30, 2024, based on the criteria outlined in Internal Control-Integrated Framework (2013)
issued by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”) and identified the following material
weaknesses in internal controls over financial reporting:
·
Insufficient Segregation of Duties of the Chief Financial Officer . We have delegated some of the duties of our Chief Financial Officer to other personnel within the Company and have added review and approval processes performed by the Chief Executive Officer. However, we have determined that we still have insufficient segregation of the duties of our Chief Financial Officer. We plan to hire an additional person to work for our Chief Financial Officer to enable sufficient segregation of his duties.
·
Insufficient management review controls. We have identified weaknesses in the design of our internal controls which have led us to conclude that we currently have insufficient management review controls. We intend to hire an additional person to work for our Chief Financial Officer to enable sufficient review in the future.
Because of this material weakness, our Interim
Chief Executive Officer and our Chief Financial Officer concluded that, as of April 30, 2024, our internal controls over financial reporting
were not effective based on the COSO criteria.
90
We plan to make changes to our procedures and
controls that we believe are reasonably likely to strengthen and materially affect our internal controls over financial reporting.
Prior to the remediation of our material weakness,
there remains risk that the processes and procedures on which we currently rely will fail to be sufficiently effective, which could result
in material misstatement of our financial position or results of operations and require a restatement. Because of the inherent limitations
in all control systems, no evaluation of controls - even where we conclude the controls are operating effectively - can provide absolute
assurance that all control issues, including instances of fraud, if any, have been detected. These inherent limitations include the realities
that judgments in decision making can be faulty, and breakdowns can occur because of simple error or mistake. Additionally, controls can
be circumvented by the individual acts of a person, by collusion of two or more people, or by management override of the controls. The
design of any system of controls also is based in part upon certain assumptions about the likelihood of future events; accordingly, there
can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. Over time, our control
systems, as we develop them, may become inadequate because of changes in conditions or the degree of compliance with the policies or procedures
may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur
and not be detected and could be material to our financial statements.
Changes in Internal Controls over Financial
Reporting
There were no changes to our internal control
over financial reporting during the fiscal year ended April 30, 2024, that have materially affected, or are reasonably likely to materially
affect, our internal controls over financial reporting.
The Certifications of our Principal Executive
and Principal Financial Officer required in accordance with Rule 13a-14(a) under the Exchange Act and Section 302 of the Sarbanes-Oxley
Act of 2002 (“Certifications”) are attached to this Report. The disclosures set forth in this Item 9A contain information
concerning: (i) the evaluation of our disclosure controls and procedures, and changes in internal control over financial reporting, referred
to in paragraph 4 of the Certifications; and (ii) material weaknesses in the design or operation of our internal control over financial
reporting, referred to in paragraph 5 of the Certifications. The Certifications should be read in conjunction with this Item 9A for a
more complete understanding of the matters covered by the Certifications.
Limitations on the Effectiveness of Disclosure
Controls and Procedures
A control system, no matter how well conceived
and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design
of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative
to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that
all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities
that judgments in decision-making can be faulty and that breakdowns can occur because of simple error or mistake. Also, controls can be
circumvented by the individual acts of some persons, by collusion of two or more people or by management override of the controls. The
design of any system of controls is also based in part upon certain assumptions about the likelihood of future events. There can be no
assurance that any design will succeed in achieving its stated goals under all potential future conditions.
ITEM 9B. OTHER INFORMATION
During
the year ended April 30, 2024, no director or officer of the Company adopted or terminated a “Rule 10b5-1
trading arrangement” or “non-Rule 10b5-1 trading arrangement,” as each term is defined in Item 408(a) of
Regulation S-K.
ITEM 9C. DISCLOSURE REGARDING FOREIGN JURISDICTIONS
THAT PREVENT INSPECTIONS
Not applicable.
91
PART III
ITEM 10. DIRECTORS, EXECUTIVE OFFICERS AND
CORPORATE GOVERNANCE
As of July 15, 2024, our directors and executive
officers are:
Age
Position
Joshua N. Silverman
54
Interim Chairman of the Board, Interim Chief Executive Officer and Interim President
Carlos A. Trujillo
66
Chief Financial Officer
Jonathan L. Schechter
50
Director
Robert Weinstein
64
Director
Wayne R. Walker
64
Director
Michael M. Abecassis
66
Director
Joshua N. Silverman
Joshua Silverman has served as a director of the
Company since August 2022 and as our Interim Chief Executive Officer, Interim President and Interim Chairman of the Board since October
2022. Mr. Silverman has served as the managing member of Parkfield Funding LLC since August 2016. Mr. Silverman co-founded Iroquois Capital
Management, LLC (“Iroquois”), an investment advisory firm, in 2003 and served as its principal, managing partner and co-chief
investment officer until July 2016. While at Iroquois, he designed and executed complex transactions, structuring and negotiating investments
in both public and private companies and has often been called upon by the companies solve inefficiencies as they relate to corporate
structure, cash flow, and management. From 2000 to 2003, Mr. Silverman served as co-chief investment officer of Vertical Ventures, LLC,
a merchant bank. Prior to forming Iroquois, Mr. Silverman was a director of Joele Frank, a boutique consulting firm specializing in mergers
and acquisitions. Previously, Mr. Silverman served as assistant press secretary to the president of the U.S. Mr. Silverman currently serves
as a director of AYRO, Inc. (Nasdaq: AYRO), TNF Pharmaceuticals, Inc. (Nasdaq: TNFA), Synaptogenix, Inc. (Nasdaq: SNPX) and Petros Pharmaceutical,
Inc. (Nasdaq: PTPI). He previously served as a director of Marker Therapeutics, Inc. (Nasdaq: MRKR) from 2016 until 2018 and Protagenic
Therapeutics, Inc. (Nasdaq: PTIX) from 2016 to 2022. Mr. Silverman received his B.A. from Lehigh University in 1992. Mr. Silverman was
chosen as a director of the Company because of his experience as an investment banker, as a management consultant and as a director of
numerous public companies.
Jonathan L. Schechter
Jonathan L. Schechter has served as a director
of the Company since August 2022. Mr. Schechter has served as the Director of Investment Banking at Chardan Capital Markets, a full-service
investment bank, since February 2008. He has served as a partner of The Special Equities Group, a division of Dawson James Securities,
Inc., a full-service investment bank specializing in healthcare, biotechnology, technology, and clean-tech sectors, since April 2021.
Mr. Schechter is one of the founding partners of The Special Equities Opportunity Fund, a long-only fund that makes direct investments
in micro-cap companies and has served in this capacity since August 2019. He currently serves on the board of directors of Synaptogenix,
Inc., (Nasdaq: SNPX), a clinical-stage biopharmaceutical company, and previously served as a director of DropCar, Inc. He has received
formal education in finance and accounting and has extensive experience analyzing and evaluating the financial statements of public companies.
Mr. Schechter earned his A.B. in Public Policy/Political Science from Duke University and his J.D. from Fordham University School of Law.
Mr. Schechter was chosen as a director of the Company because of his lengthy public company, legal and investment banking experience.
92
Michael M. Abecassis
Michael M. Abecassis, MD has served as a director
of the Company since July 2017. Since November 2019, Dr. Abecassis has been Dean of the University of Arizona College of Medicine –
Tucson, and following postgraduate training at the University of Toronto, Dr. Abecassis began his professional career as Assistant Professor
of Surgery and Director of Liver Transplantation and Hepatobiliary Surgery at the University of Iowa. In 1992, Dr. Abecassis became Northwestern
University’s Director of Liver Transplantation, where he initiated Northwestern’s liver transplant program. In 2004, Dr. Abecassis
was named Chief of the Division of Transplantation at the Feinberg School of Medicine, and the James Roscoe Miller Distinguished Professor
with Tenure at Feinberg. He then became Founding Director of the Comprehensive Transplant Center at Northwestern in 2009. He was appointed
Dean for Clinical Affairs at the Feinberg School of Medicine in 2008, serving until 2011. Dr. Abecassis received continuous funding from
the National Institutes of Health (“NIH”) for 20+ consecutive years as principal investigator in research studies that include
both laboratory and clinical studies. Dr. Abecassis is a member in good standing of several important professional societies, including
the Society of University Surgeons and the American Surgical Association, and was elected President of the American Society of Transplant
Surgeons from 2010-2011. He has served on the Editorial Boards of major scientific journals related to the fields of Hepato-pancreatico-biliary
(HPB) and transplant surgery. He has served as a member of NIH grant study sections and special emphasis panels relating to both transplantation
and virology. He served as a permanent member of the National Institute of Allergy and Infectious Diseases study section for career development
and training grants. Dr. Abecassis has been a course director for the American Society of Transplant Surgeons Leadership Development Program
for the Advanced Leader Development Program in 2013 at Northwestern’s Kellogg School of Management. He was a voting member of the
Medicare Coverage Advisory Committee and served on the United HealthCare Group Physician Advisory Board on Healthcare Performance and
Quality. Dr. Abecassis has been a member of various local, regional and national regulatory committees and has published seminal papers
on both the regulatory and financial aspects of transplantation, including the Healthcare Reform and the Affordable Care Act. Dr. Abecassis
received his Medical Degree from the University of Toronto in 1983 and was awarded a Master of Business Administration degree from the
Kellogg School of Management at Northwestern University in 2000. Dr. Abecassis was also a co-founder of Transplant Genomics Inc., a company
focused on developing, validating and commercializing molecular biomarkers for transplant rejection, and currently a subsidiary of Eurofins
Diagnostics. Dr. Abecassis was chosen as a director of the Company because of the combination of his clinical training and experience
in HPB diseases (e.g. liver and pancreatic cancer), his research background in related areas, and his experience with the regulatory and
business aspects of translation and commercialization of research efforts.
Robert Weinstein
Robert Weinstein has served as a director of the
Company since November 2022. Mr. Weinstein has served as chief financial officer of Synaptogenix, Inc. (Nasdaq: SNPX since October 2013.
In addition, Mr. Weinstein performs work as a consultant for Petros Pharmaceuticals, Inc. (Nasdaq: PTPI). He has extensive accounting
and finance experience, spanning more than 30 years, as a public accountant, investment banker, healthcare private equity fund principal
and chief financial officer. From September 2011 to the present, Mr. Weinstein has also been an independent consultant for several healthcare
companies in the pharmaceutical and biotechnology industries. Mr. Weinstein also serves as a member of the Board of Directors of XWELL,
Inc. (formerly XpresSpa Group, Inc.) (Nasdaq: XWEL), a health and wellness company whose core assets, XpresSpa and XpresCheck®, is
a leading airport retailer of spa services and related health and wellness products. Mr. Weinstein also serves on the Board of Directors
of Oblong, Inc. (Nasdaq: OBLG), a company providing multi-stream collaboration technologies and managed services for video collaboration
and network applications. Mr. Weinstein received his MBA degree in finance and international business from the University of Chicago Graduate
School of Business, is a Certified Public Accountant (inactive), and received his BS degree in accounting from the State University of
New York at Albany. Mr. Weinstein was chosen as a director of the Company because of his public company and financial expertise.
93
Wayne R. Walker
Wayne R. Walker has served as a director of the
Company since December 2022. Mr. Walker has over 35 years of experience in corporate governance, turnaround management, corporate restructuring
and bankruptcy matters. In 1998, Mr. Walker founded Walker Nell Partners, Inc., an international business consulting firm, and has served
as its president from its founding to the present. Before founding Walker Nell Partners, Inc., Mr. Walker worked for 15 years at the DuPont
Company in Wilmington, Delaware in the Securities and Bankruptcy group, where he worked in the Corporate Secretary’s office and
served as Senior Counsel. From 2022 to present, Mr. Walker has served as a director of AMMO, Inc. (Nasdaq: POWW), a designer, producer,
and marketer of ammunition products. From December 2020 to the present, Mr. Walker has served as a director of AYRO, Inc. (Nasdaq: AYRO),
a designer and manufacturer of compact, sustainable electric vehicles. From 2018 to the present, Mr. Walker has served as a director of
Wrap Technologies, Inc. (Nasdaq: WRAP), an innovator of modern policing solutions, where he also serves as chairman of the board. From
2018 to the present, Mr. Walker has served as a director of Pitcairn Company and as the Chair of its Compensation Committee. From 2013
to 2014, Mr. Walker served as chairman of the board of directors of BridgeStreet Worldwide, Inc., a global provider of extended corporate
housing. From 2016 to 2018, Mr. Walker served as chairman of the board of directors of Last Call Operating Companies, an owner of various
national restaurants. From 2013 to 2020, Mr. Walker served as chairman of the board of trustees of National Philanthropic Trust, a public
charity. From 2018 to 2020, Mr. Walker served as Vice President of the Board of Education of the City of Philadelphia. From 2020 to the
present, Mr. Walker has served as a director of Petros Pharmaceuticals, Inc. (Nasdaq: PTPI), which focuses on men’s health. Mr.
Walker has also served on the board of directors for numerous other companies and foundations including Seaborne Airlines, Inc., Green
Flash Brewery, Inc., and Eagleville Hospital and Foundation. Mr. Walker has a J.D. from Catholic University (Washington, DC) and a Bachelor
of Arts from Loyola University (New Orleans). He is an attorney licensed by the State Bar of Georgia. He is a member of the State Bar
Association of Georgia, American Bar Association, American Bankruptcy Institute and Turnaround Management Association. Mr. Walker was
chosen as a director of the Company because of his extensive board experience.
Carlos A. Trujillo
Carlos A. Trujillo has been our Chief Financial
Officer since March 2017. He began working for us as an independent contractor in September 2014. In January 2015, Mr. Trujillo became
a full-time employee as the Vice President of Finance of both us and Viridis Biotech, and in March 2017, Mr. Trujillo was appointed as
our Chief Financial Officer. Mr. Trujillo has over three decades of experience in management, business, operations, and financial accounting.
Mr. Trujillo is a Certified Public Accountant with an active license from the State of California. He has more than three decades of experience
in finance, accounting, and management. Mr. Trujillo started his career in public accounting and was the manager of an audit department
for a regional public accounting firm. Mr. Trujillo then established a consulting and accounting practice which he operated for ten years
and provided services as the Chief Financial Accountant to numerous organizations in several different industries. His experience has
extended to companies in the biotechnology, telecommunications, manufacturing, construction, and real estate development sectors. For
the last fifteen years, Mr. Trujillo has been the Chief Financial Officer for both privately held and publicly traded and multinational
companies. From June 2008 through September 2014, Mr. Trujillo was the Chief Financial Officer of VelaTel Global Communications, Inc.
As a result, he brings experience to us in preparing and filing periodic reports with the Commission, in mergers and acquisitions and
in the filing of comprehensive financial statements. Mr. Trujillo received his Bachelor of Accounting degree from California State University,
Fullerton in 1982.
Family Relationships
There are no family relationships among our executive
officers, directors and significant employees.
Legal Proceedings
As of April 30, 2024, our personnel do not have
any involvement in legal proceedings requiring disclosure pursuant to the rules and regulations of the Commission.
94
Code of Ethics
Our Board has adopted a written Code of Business
Conduct and Ethics, an Insider Trading Policy and Software Policies that apply to our directors, officers, employees and contractors.
These documents can be viewed and downloaded from the “Governance” dropdown menu of our website under the “Company”
tab. The content of these documents is not incorporated into this Report.
Corporate Governance and Committees
Board Leadership and Structure
The Chairman of the Board presides at all meetings
of the Board. Mr. Silverman serves as the Interim Chairman of the Board and as our Interim Chief Executive Officer, and Interim President.
The Board does not have a policy on whether or
not the roles of Chief Executive Officer and Chairman of the Board should be separate. The Board believes that it should be free to make
a choice from time to time in any manner that is in the best interests of the Company and our stockholders.
Audit Committee
The Audit Committee is currently comprised of
Robert Weinstein, Wayne R. Walker, and Jonathan L. Schechter. The Chairman of the Audit Committee is Mr. Weinstein. The primary purposes
of our Audit Committee are to assist the Board in fulfilling its legal and fiduciary obligations with respect to matters involving the
accounting, auditing, financial reporting, internal control, legal compliance and risk management functions of the Company, including,
assisting the Board’s oversight of: (i) the integrity of our financial statements; (ii) the effectiveness of our internal control
over financial reporting; (iii) our compliance with legal and regulatory requirements; (iv) the qualifications and independence of our
independent registered public accounting firm; and (v) the performance of our internal audit function and independent registered public
accounting firm.
Our Board has determined that each member of our
Audit Committee is independent within the meaning of the rules of Nasdaq. Our Board has determined that the Chairman of the Audit Committee,
Mr. Weinstein, is an “audit committee financial expert,” as that term is defined in Item 407(d) of Regulation S-K under the
Exchange Act.
A copy of the Audit Committee’s written
charter is publicly available on our website at ir.pharmacyte.com/governance-docs .
Compensation Committee
The Compensation Committee is currently comprised
of Mr. Walker, Dr. Abecassis and Mr. Schechter. The Chairperson of the Compensation Committee is Mr. Schechter. The primary purposes of
our Compensation Committee are: (i) to establish and maintain our executive compensation policies and compensation consistent with corporate
objectives and stockholder interests; (ii) to oversee the competency and qualifications of our senior management personnel and the provisions
of senior management succession planning; and (iii) to advise the Board with respect to director compensation issues.
The Compensation Committee, which is composed
of independent directors, provides overall guidance for our executive compensation policies and determines the value and elements of compensation
for our executive officers.
A copy of the Compensation Committee’s written charter is publicly
available on our website at ir.pharmacyte.com/governance-docs .
95
Nominating Committee
The Nominating Committee is currently comprised
of Mr. Walker, Mr. Schechter, and Mr. Weinstein. The Chairperson of the Nominating Committee is Mr. Walker.
The primary purposes of the Nominating Committee
are: (i) to recommend to the Board the nomination of individuals who are qualified to serve as our directors and on committees of the
Board; (ii) to advise the Board with respect to the composition, size, structure and procedures of the Board; (iii) to advise the Board
with respect to the composition, size and membership of the Board’s committees; (iv) to advise the Board with respect to corporate
governance principles applicable to the Company; and (v) to oversee the evaluation of the Board as a whole and the evaluation of its individual
members standing for re-election. The Nominating Committee also has responsibility for reviewing and approving all transactions that are
“related party” transactions under the Commission’s rules.
The Nominating Committee does not set specific,
minimum qualifications that nominees for director must meet in order for the Nominating Committee to recommend them to the Board, but
rather believes that each nominee should be evaluated based on his or her individual merits, considering our needs and the composition
of the Board. Members of the Nominating Committee discuss and evaluate possible candidates in detail and suggest individuals to explore
in more depth. Once a candidate is identified whom the Nominating Committee wants to seriously consider and move toward nomination, the
Chairman of the Nominating Committee enters into a discussion with that nominee candidate. Subsequently, the Chairperson will discuss
the qualifications of the candidate with the other members of the Nominating Committee, and the Nominating Committee will then make a
final recommendation with respect to that candidate to the Board.
If a stockholder wishes to propose a candidate
for consideration as a nominee for election to our Board, it must follow the procedures described in “Stockholder Proposals and
Nominations for Director” at the end of this proxy statement. In general, persons recommended by stockholders will be considered
in accordance with our Nominating Committee’s written charter. Any such recommendation should be made in writing to the Nominating
Committee, care of our Interim President at our principal office and should be accompanied by the following information concerning each
recommending stockholder and the beneficial owner, if any, on whose behalf the nomination is made:
·
all information relating to such person that would be required to be disclosed in a proxy statement;
·
certain biographical and share ownership information about the stockholder and any other proponent, including a description of any derivative transactions in the Company’s securities;
·
a description of certain arrangements and understandings between the proposing stockholder and any beneficial owner and any other person in connection with such stockholder nomination; and
·
a statement whether or not either such stockholder or beneficial owner intends to deliver a proxy statement and form of proxy to holders of voting shares sufficient to carry the proposal.
The recommendation must also be accompanied by
the following information concerning the proposed nominee:
·
certain biographical information concerning the proposed nominee;
·
all information concerning the proposed nominee required to be disclosed in solicitations of proxies for election of directors;
·
certain information about any other security holder of the Company who supports the proposed nominee;
·
a description of all relationships between the proposed nominee and the recommending stockholder or any beneficial owner, including any agreements or understandings regarding the nomination; and
·
additional disclosures relating to stockholder nominees for directors, including completed questionnaires and disclosures required by our Bylaws.
96
The recommendation must also be accompanied by the following information
concerning the proposed nominee:
·
certain biographical information concerning the proposed nominee;
·
all information concerning the proposed nominee required to be disclosed in solicitations of proxies for election of directors;
·
certain information about any other security holder of the Company who supports the proposed nominee;
·
a description of all relationships between the proposed nominee and the recommending stockholder or any beneficial owner, including any agreements or understandings regarding the nomination; and
·
additional disclosures relating to stockholder nominees for directors, including completed questionnaires and disclosures required by our Bylaws.
A copy of the Nominating Committee’s written charter is publicly
available on our website at ir.pharmacyte.com/governance-docs .
Board Practices
Our business and affairs are managed under the
direction of our Board. The primary responsibilities of our Board are to provide oversight, strategic guidance, counseling and direction
to our senior management.
Policy Regarding Board Attendance
Our directors are expected to attend meetings
of the Board as frequently as necessary to properly discharge their responsibilities and to spend the time needed to prepare for each
such meeting. If an annual meeting of stockholders is held, our directors are expected to attend that meeting, but we do not have a formal
policy requiring them to do so. One director attended our annual meeting of stockholders held in April 2024.
Shareholder Communications
We have a process for shareholders who wish to
communicate with our Board. Shareholders who wish to communicate with our Board may write to the Board at 3960 Howard Hughes Parkway,
Suite 500, Las Vegas, NV 89169. These communications will be reviewed by our Interim Chief Executive Officer and Chief Financial Officer.
Communications will be then distributed to our board of directors, or to any individual director or directors as appropriate, depending
on the facts and circumstances outlined in the communications. Items that are unrelated to the duties and responsibilities of the Board
may be excluded, such as:
·
junk mail and mass mailings;
·
resumes and other forms of job inquiries;
·
surveys; and
·
solicitations or advertisements
In addition, any material that is unduly hostile,
threatening, or illegal in nature may be excluded, in which case it will be made available to any outside director upon request.
97
ITEM 11. EXECUTIVE COMPENSATION
This section discusses the material components
of the executive compensation program for our executive officers who are named in the “Summary Compensation Table” below (each
a “Named Executive Officer”), as well as the director compensation program for our directors. As a smaller reporting company,
we are not required to include a Compensation Discussion and Analysis and have elected to comply with the scaled disclosure requirements
applicable to smaller reporting companies.
For our fiscal year ended April 30, 2024, our
Named Executive Officers and their positions were as follows:
·
Joshua N. Silverman, Interim Chief Executive Officer, Interim President and Interim Chairman of the Board;
·
Carlos A. Trujillo, Chief Financial Officer.
We have the same number of Named Executive Officers
as we do “executive officers” as defined by Rule 3b-7 promulgated under the Exchange Act. The following tables provide information
about compensation earned by our Named Executive Officers during our fiscal years ended April 30, 2024, and 2023.
Summary Compensation Table
Name
Principal Position
Fiscal
Year
Salary
($)
Bonus
($)
Stock
Awards
($)(1)
Option
Awards
($)(1)
Total
($)
Joshua N. Silverman (2)
Interim Chief Executive
2024
$ 375,000
$ 100,000
$ –
$ 312,923
$ 787,923
Officer and Interim President
2023(3)
$ 197,917
$ –
$ –
$ –
$ 197,917
Carlos A. Trujillo
Chief Financial Officer
2024
$ 380,000
$ 50,000
$ –
$ 156,562
$ 586,462
2023
$ 380,000
$ –
$ 2,667
$ 2,592
$ 385,259
(1) The amounts in the columns titled “Stock
Awards” and “Option Awards” reflect the grant date fair values of awards made during the identified fiscal year, as
computed in accordance with FASB ASC Topic 718 and the assumptions stated in Note 4 and Note 5 of the Consolidated Financial Statements
to this Report.
(2) Includes $10,417 of compensation for Mr. Silverman’s
service as a member of the board of directors. Mr. Silverman was appointed as Interim Chief Executive Officer and Interim President on
October 6, 2022.
Narrative Disclosure to Summary Compensation
Table
Employment Arrangements
Joshua N. Silverman
On November 14, 2022, the Board approved employment
of Mr. Silverman as the Interim Chief Executive Officer, Interim President and Interim Chairman of the Board on a month-to-month basis,
and it further approved paying Mr. Silverman is paid an annual base salary of $375,000. Mr. Silverman is eligible to participate in the
2022 Plan. On November 20, 2023, the Compensation Committee granted Mr. Silverman a stock option grant to purchase 170,000 shares of common
stock exercisable over a ten-year term at an exercise price of $2.18 per share, vesting 50% immediately and 50% on the one-year anniversary
of the date of grant.
98
Carlos A. Trujillo
On May 8, 2022 we entered into an Amended and
Restated Executive Compensation Agreement with Mr. Trujillo (“Trujillo Compensation Agreement”) effective as of January 1,
2022. The current term of the Trujillo Compensation Agreement extends until December 31, 2024, with annual extensions at the end of the
term (or any extension of the term) unless we or Mr. Trujillo provide 90-days written notice of termination.
The Trujillo Compensation Agreement provided that
Mr. Trujillo will serve as a member of our Board, from which he resigned on August 15, 2022, and as our Chief Financial Officer. Mr. Trujillo
is paid an annual base salary of $380,000, subject to annual increases at the discretion of the Compensation Committee and shall be eligible
to receive an annual Bonus. Mr. Trujillo is eligible to participate in the 2022 Plan. On November 20, 2023, the Compensation Committee
granted Mr. Trujillo a stock option grant to purchase 85,000 shares of common stock exercisable over a ten-year term at an exercise price
of $2.18 per share, vesting 50% immediately and 50% on the one-year anniversary of the date of grant.
If Mr. Trujillo’s employment is terminated
by us without “Cause” or by him for “Good Reason” (as such terms are defined in the Trujillo Compensation Agreement),
then subject to his execution of a timely release, he is entitled to: (i) severance equal to two times the sum of his base salary at the
time his employment terminates, (ii) payment of the annual bonus, if any, earned by Mr. Trujillo for the year preceding the year of termination,
or, if greater, the target bonus, if any, for the year of termination, (iii) accelerated vesting of any unvested stock or option awards
and (iv) continued health coverage for Mr. Trujillo and his family and life insurance coverage for Mr. Trujillo, if any, at the Company’s
expense until the earliest of: (A) the eighteen-month anniversary of termination; (B) the date Mr. Trujillo is no longer eligible to receive
COBRA continuation coverage; and (C) the date on which Mr. Trujillo receives or becomes eligible to receive substantially similar coverage
from another employer.
Notwithstanding the foregoing, if Mr. Trujillo’s
employment is terminated by us without Cause or by him for Good Reason within two years after a “Change in Control” (as such
term is defined in the Trujillo Compensation Agreement) or within six months prior to a Change in Control, then the base salary and bonus,
if any, component of severance would be paid in lump sum. Also, Mr. Trujillo would be entitled to receive a full Code Section 280G tax
gross-up, with respect to any amounts that may be subject to the excise tax provisions under Code Section 280G.
If Mr. Trujillo’s employment ceases due
to his death, (i) any otherwise unvested equity awards held by him at the time of his death would become vested, (ii) his eligible dependents
would be entitled to continued healthcare coverage at the Company’s expense for up to 18 months, and (iii) his designated beneficiary
or estate would receive the proceeds, if any, from any life insurance.
If Mr. Trujillo’s employment is terminated
due to “Disability” (as such term is defined in the Trujillo Compensation Agreement) he would receive continued health coverage
and life insurance coverage, if any, for 18 months at our expense, as well as any disability benefits payable under any long-term disability
plan or policy we maintain. In addition, any otherwise unvested equity awards would then become vested.
Additionally, Mr. Trujillo is bound by confidentiality
and non-disparagement provisions as well as non-solicitation and non-competition covenants that apply during the term of his employment
and for twenty-four months after termination of his employment.
99
Potential Payments upon Termination or Change-In-Control
Employment Agreements
Information regarding potential payments upon termination
or change-in-control pursuant to employment agreements with officers of the Company is set forth above.
2021 Plan
Under our 2021 Plan, upon a Change in Control (as
defined in the 2021 Plan), the Compensation Committee may, in its sole discretion, take one or more of the following actions:
·
cause any or all outstanding awards to become vested and immediately exercisable (as applicable), in whole or in part;
·
cause any outstanding option or stock appreciation right to become fully vested and immediately exercisable for a reasonable period in advance of the Change in Control and, to the extent not exercised prior to that Change in Control, cancel that option or stock appreciation right upon closing of the Change in Control;
·
cancel any unvested award or unvested portion thereof, with or without consideration;
·
cancel any award in exchange for a substitute award;
·
redeem any restricted stock or restricted stock unit for cash and/or other substitute consideration with value equal to the fair market value of an unrestricted share on the date of the Change in Control;
·
cancel any option or stock appreciation right in exchange for cash and/or other substitute consideration with a value equal to: (a) the number of shares subject to that option or stock appreciation right, multiplied by (b) the difference, if any, between the fair market value on the date of the Change in Control and the exercise price of that option or the base price of the stock appreciation right; provided, that if the fair market value on the date of the Change in Control does not exceed the exercise price of any such option or the base price of any such stock appreciation right, the committee may cancel that option or stock appreciation right without any payment of consideration therefor; and/or
·
take such other action as the Compensation Committee determines to be appropriate under the circumstances.
Further, in the discretion
of the Compensation Committee, any cash or substitute consideration payable upon cancellation of an award may be subjected to (i) vesting
terms substantially identical to those that applied to the cancelled award immediately prior to the Change in Control, or (ii) earn-out,
escrow, holdback or similar arrangements, to the extent such arrangements are applicable to any consideration paid to stockholders in
connection with the Change in Control.
Under the 2021 Plan, upon
termination of a participant’s service with the Company and unless otherwise specified in an applicable award agreement, any portion
of an option or stock appreciation right that is not exercisable upon termination will expire immediately, and any portion of an option
or stock appreciation right that is exercisable upon termination will expire on the date it ceases to be exercisable, as determined by
the reason for termination:
·
Termination by reason of death: If a participant’s service with the Company terminates by reason of death, any option or stock appreciation right held by such participant may thereafter be exercised, to the extent it was exercisable at the time of his or her death or on such accelerated basis as the Compensation Committee may determine at or after grant, by the legal representative of the estate or by the legatee of the participant, for a period expiring (i) at such time as may be specified by the Compensation Committee at or after grant, or (ii) if not specified by the Compensation Committee, then 12 months from the date of death, or (iii) if sooner than the applicable period specified under (i) or (ii) above, upon the expiration of the stated term of such option or stock appreciation right.
100
·
Termination by reason of disability: If a participant’s service with the Company terminates by reason of disability, any option or stock appreciation right held by such participant may thereafter be exercised by the participant or his or her personal representative, to the extent it was exercisable at the time of termination, or on such accelerated basis as the Compensation Committee may determine at or after grant, for a period expiring (i) at such time as may be specified by the Compensation Committee at or after grant, or (ii) if not specified by the Compensation Committee, then 12 months from the date of termination of service, or (iii) if sooner than the applicable period specified under (i) or (ii) above, upon the expiration of the stated term of such option or stock appreciation right.
·
Termination for Cause: If a participant’s service with the Company is terminated for Cause (as defined in the 2021 Plan) or if a participant resigns at a time that there was a Cause basis for such participant’s termination: (i) any option or stock appreciation right, or portion thereof, not already exercised will be immediately and automatically forfeited as of the date of such termination, and (ii) any shares for which the Company has not yet delivered share certificates will be immediately and automatically forfeited and the Company will refund to the participant the option exercise price paid for such shares, if any.
·
Other termination: If a participant’s service with the Company terminates for any reason other than death, disability or Cause, any option or stock appreciation right held by such participant may thereafter be exercised by the participant, to the extent it was exercisable at the time of such termination, or on such accelerated basis as the Compensation Committee may determine at or after grant, for a period expiring (i) at such time as may be specified by the Compensation Committee at or after grant, or (ii) if not specified by the Compensation Committee, then 90 days from the date of termination of service, or (iii) if sooner than the applicable period specified under (i) or (ii) above, upon the expiration of the stated term of such option or stock appreciation right.
Outstanding Equity Awards at Fiscal Year End
Option Awards
Name
Number of Securities Underlying Unexercised Options (#) Exercisable
Number of Securities Underlying Unexercised Options (#) Unexercisable
Option Exercise Price ($)
Option Expiration Date
Joshua N. Silverman
85,000
85,000 (1)
$ 2.18
11/19/2033
Carlos A. Trujillo
2,000
–
$ 61.20
01/02/2025
2,000
–
$ 10.05
12/31/2025
2,000
–
$ 2.50
01/01/2027
42,500
42,500 (1)
$ 2.18
11/19/2033
(1) These options vest in full on November 20, 2024.
101
Director Compensation
The following table sets forth information concerning
compensation paid or to each of our directors, other than our Named Executive Officers who also serve as directors, who served during
the year ended April 30, 2024.
Director Compensation Table
Name
Fees Earned
($)
Stock Awards
($)(1)
Option
Awards
($)(1)(2)
Total ($)
Jonathan L. Schechter (2)
$ 180,000
$ –
$ 110,000
$ 290,000
Robert Weinstein (3)
$ 180,000
$ –
$ 110,000
$ 290,000
Wayne R. Walker (4)
$ 155,000
$ –
$ 110,000
$ 265,000
Michael M. Abecassis (5)
$ 186,000
$ –
$ 110,000
$ 296,000
(1)
The amounts in the columns titled “Stock Awards” and “Option Awards” reflect the grant date fair values of awards made during the fiscal year ended April 30, 2024, as computed in accordance with FASB ASC Topic 718 and the assumptions stated in Note 4 and Note 5 of the Consolidated Financial Statements to this Report.
(2)
Mr. Schechter was appointed to the Board effective August 15, 2022.
(3)
Mr. Weinstein was appointed to the Board effective November 14, 2022.
(4)
Mr. Walker was elected to the Board on December 28, 2022.
(5)
Dr. Abecassis was appointed to the Strategic Scientific Committee on November 20, 2023, at which point he began receiving a monthly retainer fee of $3,500.
On November 17, 2023, we adopted a nonemployee
director compensation policy (the “Director Compensation Policy”). The Director Compensation Policy provides for the annual
automatic grant of nonqualified stock options to purchase shares of common stock having an aggregate grant date fair value of $60,000.
Such grants shall occur annually on the first business day after our annual meeting of stockholders, and the options shall vest on the
date of the subsequent annual meeting of stockholders, subject to the director’s continued service on the vesting date. The Director
Compensation Policy also provides for the automatic grant of nonqualified stock options to purchase shares of common stock having an aggregate
grant date fair value of $50,000 to each newly appointed director. Such grants occur on the first business day following appointment,
and the options vest in full immediately. Each nonemployee director will also receive an annual retainer in the amount of $60,000, plus
an additional $10,000 annually per committee chairmanship. Dr. Abecassis, as chair of the Strategic Scientific Committee, receives a monthly
retainer fee of $3,500.
Our employee directors do not receive additional
compensation for their service on the Board. For information regarding the compensation of our Named Executive Officers who are also directors,
please see above, under the heading “Executive Compensation.”
102
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
The following table sets forth as of July 17,
2024, certain information with respect to the beneficial ownership of our common stock by each person known by us to be the beneficial
owner of more than five percent (5%) of our common stock, by each of our directors, by each of our Named Executive Officers and by all
executive officers and directors as a group.
We deem shares of common stock that may be acquired
by an individual or group within 60 days of July 17, 2024 pursuant to the exercise of options or warrants or the vesting of restricted
stock units to be outstanding for the purpose of computing the percentage ownership of such individual or group, but those shares are
not deemed to be outstanding for the purpose of computing the percentage ownership of any other person shown in the table. Except as indicated
in footnotes to this table, we believe that the stockholders named in this table have sole voting and investment power with respect to
all shares of common stock shown to be beneficially owned by them based on information provided to us by these stockholders.
Under the terms of certain of our outstanding
warrants, holders may not exercise the warrants to the extent such exercise would cause such holder, together with its affiliates, to
beneficially own a number of shares of our common stock which would exceed 4.99% or 9.99%, as applicable, of our then outstanding common
stock following such exercise, excluding for purposes of such determination common stock issuable upon exercise of the warrants which
have not been exercised. Similarly, under the terms of our Series B Preferred Shares, holders may not convert their Series B Preferred
Shares to the extent such conversion would cause such holder, together with its affiliates, to beneficially own a number of shares of
our common stock which would exceed 4.99% or 9.99%, as applicable, of our then outstanding common stock following such conversion. The
number of shares of common stock beneficially owned reflects these limitations.
The address of all beneficial owners is 3960 Howard
Hughes Parkway, Suite 500, Las Vegas, Nevada, 89169. Each person has sole voting and investment power with respect to the shares of common
stock.
Name and Address
Amount and Nature of Beneficial Ownership
Percentage of
Common Stock (1)
More than 5% stockholders:
Richard Abbe (2)(3)
4,469,350
37.2%
Entities affiliated with Iroquois Capital Management, LLC (2)(4)
3,774,654
33.3%
Entities affiliated with Sabby Management, LLC (5)
934,456
12.1%
Entities affiliated with Intracoastal Capital LLC (6)(7)
903,412
11.1%
Daniel B. Asher (6)(8)
894,230
11.1%
Entities affiliated with Ayrton Capital LLC (9)
956,229
11.0%
Directors, Officers and Named Executive Officers:
Joshua N. Silverman, Interim Chairman of the Board, Interim Chief Executive Officer and Interim President (10)
135,000
1.7%
Jonathan L. Schechter, Board Member (11)
111,248
1.4%
Michael M. Abecassis, Board Member (12)
65,051
*
Robert Weinstein, Board Member (13)
61,248
*
Wayne R. Walker, Board Member (14)
61,248
*
Carlos A. Trujillo, Chief Financial Officer (15)
58,900
*
All directors and executive officers as a group (6 persons)
492,695
6.3%
_______________________________
* Indicates percentage is less than 1.0%.
(1)
Percentages based on 7,724,319 shares of common stock outstanding as of July 17, 2024.
(2)
This information is based solely on the Schedule 13D/A filed with the Commission by Richard Abbe, Kimberly Page, Iroquois Master Fund Ltd. (“Iroquois Master Fund”), Iroquois Capital Management, LLC (“Iroquois Capital”) and Iroquois Capital Investment Group LLC (“ICIG,” and collectively, the “Iroquois Parties”) on June 16, 2023. The Iroquois Parties made a single, joint filing to reflect the formation of a “group” within the meaning of Section 13(d)(3) of the Exchange Act. Ms. Page serves as a director of Iroquois Master Fund. Iroquois Capital serves as the investment manager for Iroquois Master Fund, and Mr. Abbe serves as the president of Iroquois Capital. Each Iroquois Party disclaims beneficial ownership of the shares that he, she or it does not directly own and except to the extent of his, her or its pecuniary interest therein. The address of the Iroquois Parties is 2 Overhill Road, Suite 400, Scarsdale, New York 10583.
103
(3)
Includes (i) 10,696 shares owned by ICIG, (ii) 384,000 shares issuable upon the exercise of warrants owned by ICIG, (iii) 300,000 shares issuable upon conversion of convertible preferred shares owned by ICIG, (iv) 178,654 shares owned by Iroquois Master Fund, (v) 1,896,000 shares issuable upon exercise of warrants owned by Iroquois Master Fund and (vi) 1,700,000 shares issuable upon conversion of convertible preferred shares owned by Iroquois Master Fund.
(4)
Includes (i) 178,654 shares, (ii) 1,896,000 shares issuable upon exercise of warrants and (iii) 1,700,000 shares issuable upon conversion of convertible preferred shares owned by Iroquois Master Fund.
(5)
This information is based on the Schedule 13G/A filed with the Commission on January 10, 2023 by Sabby Volatility Warrant Master Fund, Ltd., Sabby Management, LLC and Hal Mintz (collectively, “Sabby”). Sabby reported sole and shared voting and sole and shared dispositive power of 934,456 shares of common stock. Sabby Management, LLC is the investment manager of Sabby Volatility Warrant Master Fund, Ltd. Hal Mintz is the Manager of Sabby Management, LLC and in such capacity has the right to vote and dispose of the securities held by Sabby Volatility Warrant Master Fund, Ltd. The address of Sabby is c/o Ogier Fiduciary Services (Cayman) Limited, 89 Nexus Way, Camana Bay, Grand Cayman KY1-9007, Cayman Islands.
(6)
This information is based on the Schedule 13G/A filed with the Commission on February 6, 2024 by Mitchell P. Kopin, Daniel B. Asher and Intracoastal Capital LLC (“Intracoastal”). The address of Mr. Kopin and Intracoastal is c/o Intracoastal Capital, LLC, 245 Palm Trail, Delray Beach, Florida 33483. The address of Mr. Asher is 111 W. Jackson Boulevard, Suite 2000, Chicago, Illinois 60604.
(7)
Includes (i) 475,884 shares of common stock held by Intracoastal and (ii) 427,528 shares of common stock issuable upon exercise of warrants held by Intracoastal. Mr. Kopin is the manager of Intracoastal.
(8)
Includes (i) 475,884 shares held by Intracoastal, (ii) 82,727 shares held by Mr. Asher and (iii) 335,619 shares of common stock issuable upon exercise of warrants held by Intracoastal.
(9)
Represents shares underlying warrants and preferred stock held by Alto Opportunity Master Fund, SPC – Segregated Master Portfolio B (“Alto”). Alto is a private investment vehicle for which Ayrton Capital LLC (“Ayrton”) serves as the investment manager. Waqas Khatri serves as the managing member of Ayrton. Alto’s address is Suite #7, Grand Pavilion Commercial Centre, 802 West Bay Road, Grand Cayman, P.O. Box 10250, Cayman Islands. Ayrton’s and Mr. Khatri’s address is 55 Post Rd West, 2nd Floor, Westport, CT 06880. This information is based on the Schedule 13G filed with the Commission on February 14, 2024.
(10)
Includes 85,000 shares issuable upon the exercise of options to purchase common stock.
(11)
Includes 61,248 shares issuable upon the exercise of options to purchase common stock.
(12)
Includes 62,249 shares issuable upon the exercise of options to purchase common stock.
(13)
Includes 61,248 shares issuable upon the exercise of options to purchase common stock.
(14)
Includes 61,248 shares issuable upon the exercise of options to purchase common stock.
(15)
Includes 48,500 shares issuable upon the exercise of options to purchase common stock.
104
Securities Authorized for Issuance under Equity
Compensation Plans
The following table sets forth certain aggregated
information with respect to compensation plans (including individual arrangements) under which our securities are authorized for issuance
as of April 30, 2024:
Plan category
Number of
securities to be
issued upon
exercise of
outstanding
options, warrants
and rights
Weighted-average
exercise price of
outstanding
options, warrants
and rights
Number of
securities
remaining
available for
future issuance
under equity
compensation
plans (excluding
securities
reflected in
column (a))
(a)
(b)
(c)
Equity compensation plans approved by security holders
909,364
$
2.39
1,840,636
Equity compensation plans not approved by security holders
15,800
$
36.29
–
Total
925,296
$
2.97
1,840,636
Please see Notes 5 and 6 of the Consolidated Financial Statements to
this Report for more information regarding our equity compensation arrangements.
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED
TRANSACTIONS, AND DIRECTOR INDEPENDENCE
Our Audit Committee charter requires all future
transactions between us and any director, executive officer, holder of 5% or more of any class of our capital stock or any member of the
immediate family of, or entities affiliated with, any of them, or any other related persons, as defined in Item 404 of Regulation S-K,
or their affiliates, in which the amount involved is equal to or greater than $120,000, be approved in advance by our Audit Committee.
Any request for such a transaction must first be presented to our Audit Committee for review, consideration and approval. In approving
or rejecting any such proposal, our Audit Committee is to consider all available information deemed relevant by the Audit Committee, including,
but not limited to, the extent of the related person’s interest in the transaction, and whether the transaction is on terms no less
favorable to us than terms we could have generally obtained from an unaffiliated third party under the same or similar circumstances.
We had the following related party transactions
during the years ended April 30, 2024 and 2023, respectively.
We own 13.9% of the equity in SG Austria, and
such investment is reported on the cost method of accounting. SG Austria has two subsidiaries: (i) Austrianova and (ii) Austrianova Thailand.
We purchased products and services from these subsidiaries in the approximate amounts of $0 and $339,000 in the years ended April 30,
2024, and 2023, respectively.
In April 2014, we entered a consulting agreement
with Vin-de-Bona pursuant to which it agreed to provide professional consulting services to us. Vin-de-Bona is owned by Prof. Günzburg
and Dr. Salmons, both of whom are involved in numerous aspects of our scientific endeavors relating to cancer (Prof. Günzburg is
the Chairman of Austrianova, and Dr. Salmons is the Chief Executive Officer and President of Austrianova). The term of the agreement is
for 12 months, automatically renewable for successive 12-month terms. After the initial term, either party can terminate the agreement
by giving the other party 30 days’ written notice before the effective date of termination. The amounts we paid Vin-de-Bona for
the years ended April 30, 2024, and 2023, were approximately $5,000 and $61,000, respectively.
105
Except for Mr. Schechter, Dr. Abecassis, Mr. Weinstein
and Mr. Walker, the Board has determined that none of our directors satisfy the definition of Independent Director as established in the
Nasdaq Marketplace Rules. Mr. Schechter, Dr. Abecassis, Mr. Weinstein and Mr. Walker have been determined by the Board to be Independent
Directors.
On May 20, 2024, we entered into the TNF Purchase
Agreement with TNF, pursuant to which we purchased from TNF (i) TNF Preferred Shares, convertible into 3,854,626 TNF Common Shares, (ii)
Long-Term Warrants to purchase up to 3,854,626 TNF Common Shares and (iii) Short-Term Warrants to purchase up to 3,854,626 TNF Common
Shares for an aggregate purchase price of $7,000,000. Joshua Silverman, our Interim Chief Executive Officer and Interim President, is
chairman of TNF’s board of directors. For more information regarding the TNF Transaction, see “Item 7. Management’s
Discussion and Analysis of Financial Condition and Results of Operations – TNF Transaction.”
ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES
The Company engaged Armanino LLP (“Armanino”) as its independent
auditors from October 30, 2015 to November 5, 2023. The Company engaged Marcum LLP (“Marcum”) from November 5, 2023 to present.
A summary of the fees billed by our independent
audit firm, Armanino, for professional services rendered for the years ended April 30, 2024 and 2023 is set forth below.
Service
2024
2023
Audit Fees
$
224,175
$
180,098
Audit-Related Fees
–
–
Tax Fees
–
12,000
All Other Fees
–
–
Total
$
224,175
$
192,098
During the years ended April 30, 2024 and 2023,
we incurred from Armanino $95,025 and $140,958 in annual audit fees, respectively, and $129,150 and $31,500 in quarterly review fees,
respectively, and $0 and $19,640 in income tax analysis, respectively.
A summary of the fees billed by our independent
audit firm, Marcum, for professional services rendered for the years ended April 30, 2024 and 2023 is set forth below.
Service
2024
2023
Audit Fees
$ 301,650
$ –
Audit-Related Fees
–
–
Tax Fees
–
–
All Other Fees
–
–
Total
$ 301,650
$ –
During the year ended April 30, 2024, we incurred
from Marcum $225,000 in audit fees and $76,650 in quarterly review fees.
Our Audit Committee pre-approves all services
to be performed by our independent auditor. All the services listed above have been pre-approved by our Audit Committee.
106
Policy on Audit Committee Pre-Approval of Audit and Permissible
Non-Audit Services of Independent Public Accountant
Consistent with SEC policies regarding auditor
independence, the Audit Committee has responsibility for appointing, setting compensation and overseeing the work of our independent registered
public accounting firm. In recognition of this responsibility, the Audit Committee has established a policy to pre-approve all audit and
permissible non-audit services provided by our independent registered public accounting firm.
Prior to engagement of an independent registered
public accounting firm for the next year’s audit, management will submit an aggregate of services expected to be rendered during
that year for each of four categories of services to the Audit Committee for approval.
Audit services include audit work
performed in the preparation of financial statements, as well as work that generally only an independent registered public accounting
firm can reasonably be expected to provide, including comfort letters, statutory audits, and attest services and consultation regarding
financial accounting and/or reporting standards.
Audit-Related services are for assurance
and related services that are traditionally performed by an independent registered public accounting firm, including due diligence related
to mergers and acquisitions, employee benefit plan audits, and special procedures required to meet certain regulatory requirements.
Tax services include all services
performed by an independent registered public accounting firm’s tax personnel except those services specifically related to the
audit of the financial statements, and includes fees in the areas of tax compliance, tax planning, and tax advice.
Other Fees are those associated
with services not captured in the other categories. The Company generally does not request such services from our independent registered
public accounting firm.
Prior to engagement, the Audit Committee pre-approves
these services by category of service. The fees are budgeted and the Audit Committee requires our independent registered public accounting
firm and management to report actual fees versus the budget periodically throughout the year by category of service. During the year,
circumstances may arise when it may become necessary to engage our independent registered public accounting firm for additional services
not contemplated in the original pre-approval. In those instances, the Audit Committee requires specific pre-approval before engaging
our independent registered public accounting firm.
The Audit Committee may delegate pre-approval
authority to one or more of its members. The member to whom such authority is delegated must report, for informational purposes only,
any pre-approval decisions to the Audit Committee at its next scheduled meeting.
ITEM 15. EXHIBITS
(a) Documents filed as part of this Report:
(1) Financial Statements.
Our Consolidated Financial Statements and associated
Notes and Schedules, as of April 30, 2024, and 2023, and for each of the two years in the period ended April 30, 2024, together with the
reports thereon of our independent registered public accounting firm, are set forth on pages F-1 to F-27 of this Report.
107
(3) Exhibits.
Except as so indicated below and in Exhibit 32.1,
the following exhibits are filed as part of, or incorporated by reference into, the Report. Certain of the agreements filed as exhibits
contain representations and warranties made by the parties thereto. The assertions embodied in such representations and warranties are
not necessarily assertions of fact, but a mechanism for the parties to allocate risk. Accordingly, investors should not rely on the representations
and warranties as characterizations of the actual state of facts or for any other purpose at the time they were made or otherwise.
Exhibit
No.
Description
Location
3.1
Articles of Incorporation of the Company, as amended, dated October 31, 2019.
Incorporated by reference
from the Company’s Quarterly Report on Form 10-Q filed with the Commission on March 13, 2020.
3.2
Certificate of Amendment to Articles of Incorporation of the Company, dated July 2, 2021.
Incorporated by reference
from Exhibit 99.1 to the Company’s Current Report on Form 8-K filed with the Commission on July 6, 2021.
3.3
Certificate of Change to Articles of Incorporation of the Company, dated July 9, 2021.
Incorporated by reference
from Exhibit 99.1 to the Company’s Current Report on Form 8-K filed with the Commission on July 13, 2021.
3.4
Certificate of Change to
Articles of Incorporation of the Company, dated March 7, 2023.
Incorporated by reference
from Exhibit 3.2 to the Company’s Quarterly Report on Form 10-Q filed with the Commission on March 16, 2023.
3.5
Certificate of Change to Articles
of Incorporation of the Company, dated September 6, 2023.
Incorporated by reference from Exhibit 3.1 to the Company’s Current
Report on Form 8-K filed with the Commission on September 7, 2023
3. 6
Certificate of Designations
of Preferences and Rights of Series B Convertible Preferred Stock.
Incorporated by reference
from Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Commission on May 11, 2023.
3.7
Corporate Bylaws.
Incorporated by reference
from the Company’s Registration Statement on Form SB-2 (File No. 333-68008) filed with the Commission on August 20, 2001.
3.8
Amendment No. One to the Bylaws of PharmaCyte Biotech, Inc.
Incorporated by reference
from the Company’s Current Report on Form 8-K filed with the Commission on September 25, 2014.
3.9
Amendment No. Two to the Bylaws of PharmaCyte Biotech, Inc.
Incorporated by reference
from the Company’s Current Report on Form 8-K filed with the Commission on October 3, 2014.
3.10
Amendment No. Three to Bylaws of PharmaCyte Biotech, Inc.
Incorporated by reference
from the Company’s Current Report on Form 8-K filed with the Commission on June 4, 2021.
3.11
Amendment No. Four to Bylaws of PharmaCyte Biotech, Inc.
Incorporated by reference
from the Company’s Current Report on Form 8-K filed with the Commission on July 6, 2021.
3.12
Amendment No. Five to Bylaws
of PharmaCyte Biotech, Inc.
Incorporated by reference
from Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Commission on November 18, 2022.
3.13
Amendment No. Six to Bylaws
of PharmaCyte Biotech, Inc.
Incorporated by reference
from Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Commission on July 19, 2023.
4.1
Form of Common Stock Certificate.
Incorporated by reference
from the Company’s Registration Statement on Form SB-2 (File No. 333-68008) filed with the Commission on August 20, 2001.
108
4.2
Description of Securities.
Filed herewith.
4.3
Form of Common Warrant.
Incorporated by reference
from the Company’s Current Report on Form 8-K filed with the Commission on August 12, 2021.
4.4
Form of Pre-funded Warrant.
Incorporated by reference
from the Company’s Current Report on Form 8-K filed with the Commission on August 12, 2021.
4.5
Form of Underwriter’s Warrant.
Incorporated by reference
from the Company’s Current Report on Form 8-K filed with the Commission on August 12, 2021.
4.6
Form of Pre-Funded Common Stock Purchase Warrant.
Incorporated by reference
from the Company’s Current Report on Form 8-K filed with the Commission on August 23, 2021.
4.7
Form of Series A Warrant Common Stock Purchase Warrant.
Incorporated by reference
from the Company’s Current Report on Form 8-K filed with the Commission on August 23, 2021.
4.8
Form of Placement Agent Common Stock Purchase Warrant.
Incorporated by reference
from the Company’s Current Report on Form 8-K filed with the Commission on August 23, 2021.
4.9
Form of Warrant.
Incorporated by reference
from Exhibit 4.1 to the Company’s Current Report on Form 8-K filed with the Commission on May 11, 2023.
10.1
Asset Purchase Agreement, dated May 26, 2011, between SG Austria Pte. Ltd. and the Company.
Incorporated by reference
from the Company’s Current Report on Form 8-K filed with the Commission on June 28, 2012.
10.2
First Addendum, dated June 11, 2011, to Asset Purchase Agreement between SG Austria Pte. Ltd. and the Company.
Incorporated by reference
from the Company’s Current Report on Form 8-K filed with the Commission on June 28, 2012.
10.3
Second Addendum, dated June 14, 2012, to Asset Purchase Agreement between SG Austria Pte. Ltd. and the Company.
Incorporated by reference
from the Company’s Current Report on Form 8-K filed with the Commission on June 28, 2012.
10.4
Third Addendum, dated June 25, 2013, to Asset Purchase Agreement between SG Austria Private Limited and the Company.
Incorporated by reference
from the Company’s Current Report on Form 8-K filed with the Commission on July 18, 2013.
10.5
Licensing Agreement, dated June 25, 2013, between Austrianova Singapore Pte. Ltd. and the Company.
Incorporated by reference
from the Company’s Current Report on Form 8-K filed with the Commission on July 18, 2013.
10.6
Manufacturing Framework Agreement, dated March 20, 2014, between Austrianova Singapore Pte. Ltd. and the Company.
Incorporated by reference
from the Company’s Annual Report on Form 10-K filed with the Commission on August 4, 2014.
10.7
Master Services Agreement, dated April 7, 2014, between ViruSure GmbH and the Company.
Incorporated by reference
from the Company’s Annual Report on Form 10-K filed with the Commission on August 4, 2014.
10.8
Consulting Agreement, dated April 1, 2014, between Vin-de-Bona Trading Company Pte. Ltd. and the Company.
Incorporated by reference
from the Company’s Annual Report on Form 10-K filed with the Commission on August 4, 2014.
10.9
License Agreement, dated October 13, 2014, between University of Technology, Sydney and PharmaCyte Biotech Australia Pty Ltd (formerly, Nuvilex Australia Pty Ltd).
Incorporated by reference
from Amendment No. 1 to the Company’s Annual Report on Form 10-K/A filed with the Commission on October 17, 2014.
10.10
Master Services Agreement, dated March 7, 2014, between ViruSure GmbH and the Company.
Incorporated by reference
from Amendment No. 1 to the Company’s Annual Report on Form 10-K/A filed with the Commission on October 17, 2014.
10.11
Licensing Agreement, dated December 1, 2014, between Austrianova Singapore Pte. Ltd. and the Company.
Incorporated by reference
to the Company’s Quarterly Report on Form 10-Q filed with the Commission on December 15, 2014.
10.12
First Amendment, dated June 30, 2015, to Licensing Agreement, dated December 1, 2014, between Austrianova Singapore Pte. Ltd. and the Company.
Incorporated by reference
from the Company’s Annual Report on Form 10-K filed with the Commission on July 29, 2016.
10.13
Second Amendment, dated October 19, 2015, to Licensing Agreement, dated December 1, 2014, between Austrianova Singapore Pte. Ltd. and the Company.
Incorporated by reference
from the Company’s Annual Report on Form 10-K filed with the Commission on July 29, 2016.
109
10.14
Variation, dated April 20, 2016, to License Agreement, October 13, 2014, between University of Technology, Sydney and PharmaCyte Biotech Australia Pty Ltd (formerly, Nuvilex Australia Pty Ltd).
Incorporated by reference
from the Company’s Annual Report on Form 10-K filed with the Commission on July 29, 2016.
10.15
First Amendment, dated June 24, 2016, to Licensing Agreement, dated June 25, 2013, between Austrianova Singapore Pte. Ltd. and the Company.
Incorporated by reference
from the Company’s Annual Report on Form 10-K filed with the Commission on July 29, 2016.
10.16
Binding Memorandum of Understanding, dated July 28, 2016, between Austrianova Singapore Pte Ltd. and the Company.
Incorporated by reference
from the Company’s Annual Report on Form 10-K filed with the Commission on July 29, 2016.
10.17†
Letter agreement, dated June 29, 2017, between Michael Abecassis, M.D. and the Company.
Incorporated by reference
from the Company’s Current Report on Form 8-K filed with the Commission on July 10, 2017.
10.18
Binding Term Sheet, dated August 30, 2017, among Austrianova Singapore Pte. Ltd., SG Austria Pte. Ltd. and the Company.
Incorporated by reference
from the Company’s Current Report on Form 8-K filed with the Commission on September 6, 2017.
10.19
Fourth Addendum, dated May 14, 2018, to Asset Purchase Agreement between SG Austria Pte. Ltd. and the Company.
Incorporated by reference
from the Company’s Current Report on Form 8-K filed with the Commission on May 15, 2018.
10.20
Third Amendment, dated May 14, 2018, to Licensing Agreement, dated December 1, 2014, between Austrianova Singapore Pte. Ltd and the Company .
Incorporated by reference
from the Company’s Current Report on Form 8-K filed with the Commission on May 15, 2018.
10.21
Second Amendment, dated May 14, 2018, to the Licensing Agreement, dated June 25, 2013, between Austrianova Singapore Pte. Ltd and the Company.
Incorporated by reference
from the Company’s Current Report on Form 8-K filed with the Commission on May 15, 2018.
10.22†
Amendment No. 3, dated as of October 14, 2020, to Executive Compensation Agreement between Gerald W. Crabtree and the Company.
Incorporated by reference
from the Company’s Current Report on Form 8-K filed with the Commission on October 16, 2020.
10.23
Securities Purchase Agreement, dated as of August 19, 2021.
Incorporated by reference
from the Company’s Current Report on Form 8-K filed with the Commission on August 23, 2021.
10.24†
Amended and Restated Executive Compensation Agreement, dated May 8, 2022, between Kenneth L. Waggoner and the Company.
Incorporated by reference from Exhibit 10.40 to the Company’s
Annual Report on Form 10-K filed with the Commission on July 28, 2022.
10.25†
Amended and Restated Executive Compensation Agreement, dated May 8, 2022, between Carlos A. Trujillo and the Company .
Incorporated by reference from Exhibit 10.41 to the Company’s Annual Report on Form 10-K filed with the
Commission on July 28, 2022.
10.26†
PharmaCyte Biotech, Inc.
2021 Equity Incentive Plan.
Incorporated by reference from Exhibit 10.42 to the Company’s
Annual Report on Form 10-K filed with the Commission on July 28, 2022.
10.27
Cooperation Agreement dated
August 15, 2022, by and between PharmaCyte Biotech, Inc. and Iroquois Master Fund Ltd. and its affiliates.
Incorporated by reference
from Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Commission on August 16, 2022.
10.28†
Separation, Consulting
and Release Agreement, dated October 6, 2022, by and between PharmaCyte Biotech, Inc. and Kenneth L. Waggoner.
Incorporated by reference
from Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Commission on October 7, 2022.
10.29†
Release Agreement, dated
October 12, 2022, by and between PharmaCyte Biotech, Inc. and Gerald W. Crabtree.
Incorporated by reference
from Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Commission on October 14, 2022.
10.30
Securities Purchase Agreement,
dated May 9, 2023.
Incorporated by reference
from the Company’s Current Report on Form 8-K filed with the Commission on May 11, 2023.
10.31
Registration Rights Agreement,
dated May 9, 2023.
Incorporated by reference
from the Company’s Current Report on Form 8-K filed with the Commission on May 11, 2023.
10.32
Engagement Letter, dated
May 9, 2023, by and between the Company and Katalyst Securities LLC.
Incorporated by reference
from the Company’s Current Report on Form 8-K filed with the Commission on May 11, 2023.
10.33
PharmaCyte Biotech, Inc. 2022 Equity Incentive Plan .
Incorporated by reference from Appendix A to the Company’s Schedule
14A filed with the Commission on November 25, 2022.
110
10.34
Form of Series A Warrant of Femasys, Inc.
Incorporated by reference from the Company’s Current Report on Form 8-K filed with the Commission on November 16, 2023.
10.35
Form of Series B Warrant of Femasys, Inc.
Incorporated by reference from the Company’s Current Report on Form 8-K filed with the Commission on November 16, 2023
10.36
Securities Purchase Agreement, dated November 14, 2023, by and
between PharmaCyte Biotech, Inc. and Femasys, Inc.
Incorporated by reference from the Company’s Current Report on Form 8-K filed with the Commission on November 16, 2023.
10.37
Form of Convertible Note of Femasys, Inc.
Incorporated by reference from the Company’s Current Report on Form 8-K filed with the Commission on November 16, 2023.
10.38
Registration Rights Agreement, dated November 14, 2023, by and
between PharmaCyte Biotech, Inc. and Femasys, Inc.
Incorporated by reference from the Company’s Current Report on Form 8-K filed with the Commission on November 16, 2023.
10.39
Collaboration Agreement, dated November 14, 2023, by and between PharmaCyte Biotech, Inc. and Femasys, Inc.
Incorporated by reference from the Company’s Current Report on Form 8-K filed with the Commission on November 16, 2023.
10.40
Securities Purchase Agreement, dated May 20, 2024 by and among
PharmaCyte Biotech, Inc. and MyMD Pharmaceuticals, Inc.
Incorporated by reference from the Company’s Current Report on Form 8-K filed with the Commission on May 23, 2024.
10.41
Form of Certificate of Designations of Series G Convertible Preferred
Stock of MyMD Pharmaceuticals, Inc.
Incorporated by reference from the Company’s Current Report
on Form 8-K filed with the Commission on May 23, 2024.
10.42
Form of Long-Term Warrant of MyMD Pharmaceuticals, Inc.
Incorporated by reference from the Company’s Current Report
on Form 8-K filed with the Commission on May 23, 2024.
10.43
Form of Short-Term Warrant of MyMD Pharmaceuticals, Inc.
Incorporated by reference from the Company’s Current Report
on Form 8-K filed with the Commission on May 23, 2024.
14.1
PharmaCyte Biotech, Inc. Code of Business Conduct and Ethics.
Incorporated by reference from the Company’s Current Report on Form 8-K filed with the Commission on September 25, 2014.
19.1
PharmaCyte Biotech, Inc. Insider Trading Policy.
Filed herewith.
21.1
List of Subsidiaries.
Filed herewith.
23.1
Consent of Marcum LLP.
Filed herewith.
23.2
Consent of Armanino LLP.
Filed herewith.
31.1
Certification of Chief Executive Officer (Principal Executive Officer) pursuant to Rules 13a-14(a) and 15d-14(a) promulgated under Sarbanes-Oxley Act of 1934, as amended.
Filed herewith.
31.2
Certification of Chief Financial Officer (Principal Financial and Principal Accounting Officer) pursuant to Rules 13a-14(a) and 15d-14(a) promulgated under Sarbanes-Oxley Act of 1934, as amended.
Filed herewith.
32.1
Certification of Chief Executive Officer (Principal Executive Officer) pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
Furnished herewith.
32.2
Certification of Chief Financial Officer (Principal Financial and Principal Accounting Officer) pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
Furnished herewith.
97.1
PharmaCyte Biotech, Inc. Clawback Policy.
Filed herewith.
101.INS
Inline XBRL Instance
Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline
XBRL document.
Filed herewith.
101.SCH
Inline XBRL Taxonomy Extension
Schema Document
Filed herewith.
101.CAL
Inline XBRL Taxonomy Extension
Calculation Linkbase Document
Filed herewith.
101.DEF
Inline XBRL Taxonomy Extension
Definition Linkbase Document
Filed herewith.
101.LAB
Inline XBRL Taxonomy Extension
Label Linkbase Document
Filed herewith.
101.PRE
Inline XBRL Taxonomy Extension
Presentation Linkbase Document
Filed herewith.
104
Cover Page Interactive
Data File (formatted as Inline XBRL and contained in Exhibits 101)
Filed herewith.
† A contract, compensatory plan or arrangement
to which a director or executive officer is a party or in which one or more directors or executive officers are eligible to participate.
111
ITEM 16. FORM 10-K SUMMARY
None.
112
SIGNATURES
Pursuant to the requirements of the Securities
Exchange Act the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
PharmaCyte Biotech, Inc.
August 13, 2024
By: /s/ Joshua N. Silverman
Joshua N. Silverman
Interim Chief Executive Officer
(Duly Authorized Officer and Principal Executive Officer)
August 13, 2024
By: /s/ Carlos A Trujillo
Carlos A. Trujillo
Chief Financial Officer
(Duly Authorized Officer and Principal Financial and Accounting Officer)
Pursuant to the requirements of the Exchange Act,
this Report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.
August 13, 2024
By: /s/ Joshua N. Silverman
Joshua N. Silverman
Interim Chief Executive Officer, Interim Chairman of the Board and
Director
(Principal Executive Officer)
August 13, 2024
By: /s/ Carlos A. Trujillo
Carlos A. Trujillo
Chief Financial Officer and Director
(Principal Financial and Accounting Officer)
August 13, 2024
By: /s/ Jonathan L. Schechter
Jonathan L. Schechter, Director
August 13, 2024
By: /s/ Robert Weinstein
Robert Weinstein, Director
August 13, 2024
By: /s/ Michael M. Abecassis
Michael M. Abecassis, Director
August 13, 2024
By: /s/ Wayne R. Walker
Wayne R. Walker, Director
113
SUPPLEMENTAL INFORMATION TO BE FURNISHED WITH
REPORTS
FILED PURSUANT TO SECTION 15(d) OF THE ACT BY
REGISTRANTS WHICH HAVE NOT REGISTERED SECURITIES PURSUANT TO SECTION 12 OF THE ACT
The registrant has not sent to its security holders any annual report
covering the registrant’s fiscal year ended April 30, 2024.
114
PHARMACYTE BIOTECH, INC.
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
CONTENTS
Report of Independent Registered Public Accounting Firm - Marcum (PCAOB Auditor ID: 688 )
F-2
Report of
Independent Registered Public Accounting Firm - Armanino (PCAOB Auditor ID: 32 )
F-4
Consolidated Balance Sheets as of April 30, 2024, and 2023
F-5
Consolidated Statements of Operations for the Years Ended April 30, 2024, and 2023
F-6
Consolidated Statements of
Comprehensive Income (Loss) for the Years Ended April 30, 2024, and 2023
F-7
Consolidated Statements of Changes
in Convertible Preferred Stock and Stockholders’ Equity for the Years Ended April 30, 2024, and 2023
F-8
Consolidated Statements of Cash Flows for the Years Ended April 30, 2024, and 2023
F-9
Notes to Consolidated Financial Statements
F-10
F- 1
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING
FIRM
To the Shareholders and Board of Directors of
PharmaCyte Biotech, Inc.
Opinion on the Financial Statements
We have audited the accompanying consolidated
balance sheet of PharmaCyte Biotech, Inc. (the “Company”) as of April 30, 2024, the related consolidated statements of
operations, comprehensive income (loss) , changes in convertible preferred stock and stockholders’ equity, and cash
flows for the year ended April 30, 2024, and the related notes (collectively referred to as the “financial statements”).
In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of April
30, 2024, and the results of its operations and its cash flows for the year ended April 30, 2024, in conformity with accounting
principles generally accepted in the United States of America.
Basis for Opinion
These financial statements are the responsibility
of the Company's management. Our responsibility is to express an opinion on the Company's financial statements based on our audit. We
are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) ("PCAOB") and are
required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and
regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards
of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements
are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform,
an audit of its internal control over financial reporting. As part of our audit we are required to obtain an understanding of internal
control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control
over financial reporting. Accordingly, we express no such opinion.
Our audit included performing procedures to assess
the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond
to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.
Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating
the overall presentation of the financial statements. We believe that our audit provide s a reasonable basis for our opinion.
Critical Audit Matters
Critical audit matters are matters arising from the
current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that:
(1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective,
or complex judgments.
The critical audit matter communicated below is a
matter arising from the current period audit of the financial statements that was communicated or required to be communicated to the audit
committee and that: (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially
challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the
financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions
on the critical audit matters or on the accounts or disclosures to which they relate.
F- 2
Critical Audit Matter –
Fair Value of Financial Instruments
As described in Note 3 and Note
12 to the financial statements, the Company records certain financial instruments at fair value on a recurring basis, including a derivative
liability, a note receivable, and a warrant asset, which are classified as level 3 as they contain one or more inputs to valuation which
are unobservable and significant to their fair value measurement.
The principal considerations
for our determination that performing procedures relating to the fair value of certain level 3 financial instruments is a critical audit
matter are (i) the significant judgment and estimation by management and their third party valuation experts in determining the inputs
to estimate fair value, which in turn led to a high degree of auditor judgment, subjectivity, and effort in performing procedures and
in evaluating audit evidence obtained related to the fair value of these financial instruments, and (ii) the audit effort involved the
use of professionals with specialized skill and knowledge.
Addressing
this matter involved performing procedures and evaluating audit evidence in connection with forming our overall opinion on the
financial statements. These procedures included reviewing the terms of the underlying agreements that gave rise to the financial instruments.
These procedures also included, among others, the involvement of professionals with specialized skill and knowledge to assist in the testing
and evaluation of the valuation models prepared by management’s third-party valuation experts. This included assessing the appropriateness
of the methodologies used in the valuation process and developing an independent estimate of fair value for these financial instruments
and comparing management’s estimate to the independently developed estimate of fair value. Developing the independent estimate involved
testing the completeness, accuracy, and relevance of underlying data used in the models, and testing the reasonableness of significant
assumptions, including equity volatility, trading volume volatility, market interest rate, probability of default, risk-free rate,
calibration adjustment factor, and starting daily share volume, as applicable.
/s/ Marcum LLP
Marcum LLP
We have served as the Company’s auditor since 2023 .
East Hanover, New Jersey
August 13, 2024
F- 3
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING
FIRM
To the Board of Directors
and Stockholders
PharmaCyte Biotech, Inc.
Las Vegas, Nevada
Opinion on the Financial
Statements
We have audited the accompanying
consolidated balance sheet of PharmaCyte Biotech, Inc. and its subsidiaries (collectively the "Company") as of April 30, 2023,
and the related consolidated statements of operations, comprehensive loss, stockholders’ equity, and cash flows for the year then
ended April 30, 2023, and 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 April 30, 2023, and the results
of its operations and cash flows for the year ended April 30, 2023, 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 audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board
(United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities
laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in
accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance
about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud.
Our
audit 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 audit 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 audit provides a reasonable basis for our opinion.
/s/ Armanino
LLP
Irvine, California
July 31, 2023
We have served as the Company's
auditor since 2015. In 2023, we became the predecessor auditor.
F- 4
PHARMACYTE BIOTECH, INC.
CONSOLIDATED BALANCE SHEETS
April 30,
2024
2023
ASSETS
Current assets:
Cash and cash equivalents
$ 50,179,968
$ 68,039,936
Prepaid expenses and other current assets
259,800
107,681
Total current assets
50,439,768
68,147,617
Other assets:
Intangible assets
1,549,427
3,549,427
Investment in SG Austria
–
1,572,193
Convertible note receivable
2,755,000
–
Warrant asset
5,152,000
–
Other assets
7,688
7,688
Total other assets
9,464,115
5,129,308
Total Assets
$ 59,903,883
$ 73,276,925
LIABILITIES, CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable
$ 389,369
$ 128,281
Accrued expenses
735,199
458,300
Accrued Series B convertible preferred stock redemption and dividends
6,296,696
–
Total current liabilities
7,421,264
586,581
Other liabilities:
Warrant liability
10,784,000
–
Derivative liability
2,184,000
–
Total other liabilities
12,968,000
–
Total Liabilities
20,389,264
586,581
Commitments and Contingencies (Notes 7 and 9)
–
–
Convertible Preferred Stock:
Series B convertible preferred stock: authorized 35,000 shares, $ 0.0001 par value and $ 1,000 face value, 14,646 and 0 shares issued and outstanding excluding 5,833 and 0 shares subject to redemption as of April 30, 2024 and April 30, 2023, respectively. Liquidation preference of $ 15,060,421 and 0 , as of April 30, 2024 and April 30, 2023, respectively
11,867,016
–
Stockholders' equity:
Preferred stock, authorized 10,000,000
–
–
Series A preferred stock: authorized 1 share, $ 0.0001 par value and 0 shares issued and outstanding as of April 30, 2024 and 2023
–
–
Common stock, authorized: 200,000,000 shares, $ 0.0001 par value; shares issued 21,672,078 , shares outstanding 8,037,624 as of April 30, 2024, and shares issued 21,602,078 , shares outstanding 16,793,980 as of April 30, 2023
2,167
2,160
Additional paid-in capital
185,334,173
202,230,583
Accumulated deficit
( 115,625,010 )
( 115,958,773 )
Treasury stock, at cost, 13,634,454 and 4,808,098 shares as of April 30, 2024, and 2023, respectively
( 42,040,216 )
( 13,560,623 )
Accumulated other comprehensive loss
( 23,511 )
( 23,003 )
Total stockholders' equity
27,647,603
72,690,344
Total Liabilities, Convertible Preferred Stock and Stockholders' Equity
$ 59,903,883
$ 73,276,925
The accompanying notes are an integral part
of these consolidated financial statements.
F- 5
PHARMACYTE BIOTECH, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
Years Ended April 30,
2024
2023
Revenue
$ –
$ –
Operating expenses:
Research and development costs
407,431
468,536
Compensation expense
1,322,414
1,234,956
Director fees
1,141,215
951,347
Legal and professional
1,531,626
2,687,978
Intangible asset impairment
2,000,000
–
General and administrative
2,117,322
1,112,677
Total operating expenses
8,520,008
6,455,494
Loss from operations
( 8,520,008 )
( 6,455,494 )
Other income (expense):
Interest income
3,398,819
1,937,499
Change in fair value of warrant liability
3,343,000
–
Change in fair value of derivative liability
586,000
–
Change in fair value of convertible note receivable
1,089,000
–
Change in fair value of warrant asset
1,818,000
–
Loss on long term asset
( 1,572,193 )
–
Other income, net
191,145
202,002
Total other income, net
8,853,771
2,139,501
Net income (loss)
$ 333,763
$ ( 4,315,993 )
Preferred stock dividends
( 2,517,645 )
–
Preferred stock accretion
( 15,053,521 )
–
Net loss attributable to common stockholders
$ ( 17,237,403 )
$ ( 4,315,993 )
Basic and diluted loss per share attributable to common stockholders
$ ( 1.80 )
$ ( 0.22 )
Weighted average shares outstanding basic and diluted
9,581,059
19,489,204
The accompanying notes are an integral part
of these consolidated financial statements.
F- 6
PHARMACYTE BIOTECH, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(LOSS)
Years Ended April 30,
2024
2023
Net income (loss)
$ 333,763
$ ( 4,315,993 )
Other comprehensive loss:
Foreign currency translation adjustments
( 508 )
( 7,246 )
Other comprehensive loss
( 508 )
( 7,246 )
Comprehensive income (loss)
$ 333,255
$ ( 4,323,239 )
The accompanying notes are an integral part
of these consolidated financial statements.
F- 7
PHARMACYTE BIOTECH, INC.
CONSOLIDATED
STATEMENTS OF CHANGES IN CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS' EQUITY
YEARS ENDED APRIL 30, 2024 AND 2023
Convertible Preferred Stock
Common Stock
Additional Paid-in
Treasury Stock
Accumulated
Accumulated Other
Comprehensive
Total
Stockholders’
Shares
Amount
Shares
Amount
Capital
Shares
Amount
Deficit
Loss
Equity
Balance, April 30, 2022
–
$ –
20,721,047
$ 2,072
$ 201,582,107
–
$ –
$ ( 111,648,656 )
$ ( 15,757 )
$ 89,919,766
Stock issued for compensation
–
–
–
–
7,334
–
–
–
–
7,334
Stock issued for services
–
–
1,002
–
2,278
–
–
–
–
2,278
Stock issued for warrant exercise
–
–
880,000
88
792
–
–
–
–
880
Stock based compensation - options
–
–
–
638,072
–
–
–
–
638,072
Reverse stock split adjustment
–
–
29
–
–
–
–
–
–
–
Gain on de-consolidation of subsidiary
–
–
–
–
–
–
–
5,876
–
5,876
Foreign currency translation adjustment
–
–
–
–
–
–
–
–
( 7,246 )
( 7,246 )
Net loss
–
–
–
–
–
–
–
( 4,315,993 )
–
( 4,315,993 )
Repurchase of common stock
–
–
–
–
–
( 4,808,098 )
( 13,560,623 )
–
–
( 13,560,623 )
Balance, April 30, 2023
–
$ –
21,602,078
$ 2,160
$ 202,230,583
( 4,808,098 )
$ ( 13,560,623 )
$ ( 115,958,773 )
$ ( 23,003 )
$ 72,690,344
Stock-based compensation options
–
–
–
–
674,693
–
–
–
–
674,693
Stock issued for warrant exercise
–
–
70,000
7
63
–
–
–
–
70
Series B preferred stock redeemed
( 14,521 )
( 13,999,302 )
–
–
–
–
–
–
–
–
Series B preferred stock subject to redemption
( 5,833 )
( 5,940,278 )
Series B preferred stock dividends
–
–
–
–
( 2,517,645 )
–
–
–
–
( 2,517,645 )
Preferred stock accretion
–
15,053,521
–
–
( 15,053,521 )
–
–
–
–
( 15,053,521 )
Issuance of Series B Preferred Stock, net of discounts and issuance costs of $ 18,246,925
35,000
16,753,075
–
–
–
–
–
–
–
–
Repurchase of common stock
–
–
–
–
–
( 8,826,356 )
( 28,479,593 )
–
–
( 28,479,593 )
Foreign currency translation adjustment
–
–
–
–
–
–
–
–
( 508 )
( 508 )
Net income
–
–
–
–
–
–
–
333,763
–
333,763
Balance, April 30, 2024
14,646
$ 11,867,016
21,672,078
$ 2,167
$ 185,334,173
( 13,634,454 )
$ ( 42,040,216 )
$ ( 115,625,010 )
$ ( 23,511 )
$ 27,647,603
The accompanying notes are an integral part
of these consolidated financial statements.
F- 8
PHARMACYTE BIOTECH, INC.
CONSOLIDATED STATEMENTS
OF CASH FLOWS
Years Ended April 30,
2024
2023
Cash flows from operating activities:
Net income (loss)
$ 333,763
$ ( 4,315,993 )
Adjustments to reconcile net loss to net cash used in operating activities:
Asset impaired
2,000,000
–
Loss on long term asset
1,572,193
–
Other non-cash (income) expense
( 195,000 )
171,744
Stock issued for services
–
2,278
Stock issued for compensation
–
7,334
Stock-based compensation
674,693
638,072
Change in fair value of warrant liability
( 3,343,000 )
–
Change in fair value of derivative liability
( 586,000 )
–
Change in fair value of convertible note receivable
( 1,089,000 )
–
Change in fair value of warrant asset
( 1,818,000 )
–
Change in assets and liabilities:
Increase in prepaid expenses and other current assets
( 152,119 )
( 13,509 )
Increase (decrease) in accounts payable
261,090
( 242,948 )
Increase (decrease) in accrued expenses
189,923
( 40,709 )
Net cash used in operating activities
( 2,151,457 )
( 3,793,731 )
Cash flows from investing activities:
Investment - note receivable and warrants
( 5,000,000 )
–
Net cash used in investing activities
( 5,000,000 )
–
Cash flows from financing activities:
Repurchase of common stock, net of excise tax
( 28,197,617 )
( 13,560,623 )
Proceeds from issuance of preferred stock, net of transaction costs
33,650,075
–
Redemption of preferred stock
( 16,160,531 )
–
Proceeds from warrant exercise
70
880
Net cash used in financing activities
( 10,708,003 )
( 13,559,743 )
Effect of currency rate exchange on cash and cash equivalents
( 508 )
( 7,246 )
Net decrease in cash and cash equivalents
( 17,859,968 )
( 17,360,720 )
Cash and cash equivalents at beginning of the year
68,039,936
85,400,656
Cash and cash equivalents at end of the year
$ 50,179,968
$ 68,039,936
Supplemental disclosure of cash flows information:
Cash paid during the year for income taxes
$ 1,600
$ –
Supplemental schedule of non-cash investing and financing activities:
Non-cash derivative liability at initial fair value
$ 2,770,000
$ –
Non-cash warrant liability at initial fair value
$ 14,127,000
$ –
Reclassification of Series B Convertible Preferred Stock and dividends to current liability
$ 22,457,227
$ –
Accretion of discounts to redemption value of Series B Preferred Stock
$ 15,053,521
$ –
Excise tax accrued on repurchase of common stock
$ 281,976
$ –
The accompanying notes are an integral part
of these consolidated financial statements.
F- 9
PHARMACYTE BIOTECH, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 – NATURE OF BUSINESS
PharmaCyte Biotech, Inc. (“Company”)
is a biotechnology company focused on developing cellular therapies for cancer based upon a proprietary cellulose-based live cell encapsulation
technology known as “Cell-in-a-Box ® .” The Cell-in-a-Box ® technology is intended to be used as
a platform upon which therapies for several types of cancer, including locally advanced, inoperable pancreatic cancer (“LAPC”)
will be developed. The current generation of the Company’s product candidate is referred to as “CypCaps™.”
The Company is a Nevada corporation incorporated
in 1996. In 2013, the Company restructured its operations to focus on biotechnology. The Company acquired licenses from SG Austria Pte.
Ltd., a Singapore corporation (“SG Austria”) to treat cancer and Austrianova Singapore Pte. Ltd., a Singapore corporation
(“Austrianova Singapore”) using the Cell-in-the-Box technology. The restructuring resulted in the Company focusing all its
efforts upon the development of a novel, effective and safe way to treat cancer. In January 2015, the Company changed its name from Nuvilex,
Inc. to PharmaCyte Biotech, Inc. to reflect the nature of its current business. In October 2021, the Company moved its headquarters from
Laguna Hills, California to Las Vegas, Nevada.
On September 1, 2020, the Company submitted an
Investigational New Drug Application (“IND”) to the U.S. Food and Drug Administration (“FDA”) for a planned clinical
trial in LAPC. On October 1, 2020, the Company received notice from the FDA that it had placed the IND on clinical hold. On October 30,
2020, the FDA sent a letter to the Company setting forth the reasons for the clinical hold and specific guidance on what the Company must
do to have the clinical hold lifted.
To lift the clinical hold, the FDA informed the
Company that it needs to conduct several additional preclinical studies. The FDA also requested additional information regarding several
topics, including DNA sequencing data, manufacturing information and product release specifications. The Company has been in the process
of conducting these studies and gathering additional information to submit to the FDA. See “Investigational New Drug Application
and Clinical Hold” below.
On August 15, 2022, the Company entered into a
Cooperation Agreement (“Cooperation Agreement”) with Iroquois Master Fund Ltd. and its affiliates, pursuant to which the Company
elected a reconstituted Board of Directors (”Board”). The Board has formed a Business Review Committee to evaluate, investigate
and review the Company’s business, affairs, strategy, management and operations and in its sole discretion to make recommendations
to the Company’s management and Board with respect thereto. The Business Review Committee is also reviewing many of the risks relative
to the Company’s business. In addition, the Board is reviewing the Company’s development programs and its relationship with
SG Austria, including that all licensed patents have expired, that know-how relating to the Company’s Cell-in-a-Box® technology
solely resides with SG Austria, and that the incentives of SG Austria and its management may not be currently aligned with those of the
Company. The Board has curtailed spending on the Company’s programs, including pre-clinical and clinical activities, until the review
by the Business Review Committee and the Board is complete and the Board has determined the actions and plans to be implemented. The Business
Review Committee’s recommendations will include potentially seeking a new framework for the Company’s relationship with SG
Austria and its subsidiaries. In the event the Company is unsuccessful in seeking an acceptable new framework, the Company will reevaluate
whether it should continue those programs which are dependent on SG Austria, including its development programs for LAPC. The issues involving SG Austria have delayed the Company’s timeline for addressing the FDA clinical hold for
its planned clinical trial in LAPC and could result in other delays or termination of the development activities. In addition, the curtailment
of spending on the Company’s programs pending the review by the Business Review Committee and the Board may cause additional delays.
F- 10
The Cell-in-a-Box ® encapsulation
technology potentially enables genetically engineered live human cells to be used as a means to produce various biologically active molecules.
The technology is intended to result in the formation of pinhead sized cellulose-based porous capsules in which genetically modified live
human cells can be encapsulated and maintained. In a laboratory setting, this proprietary live cell encapsulation technology has been
shown to create a micro-environment in which encapsulated cells survive and flourish. They are protected from environmental challenges,
such as the sheer forces associated with bioreactors and passage through catheters and needles, which the Company believes enables greater
cell growth and production of the active molecules. The capsules are largely composed of cellulose (cotton) and are bioinert.
The Company has been developing therapies for
pancreatic and other solid cancerous tumors by using genetically engineered live human cells that it believes are capable of converting
a cancer prodrug into its cancer-killing form. The Company encapsulates those cells using the Cell-in-a-Box ® technology
and places those capsules in the body as close as possible to the tumor. In this way, the Company believes that when a cancer prodrug
is administered to a patient with a particular type of cancer that may be affected by the prodrug, the killing of the patient’s
cancerous tumor may be optimized.
Until the review by the Business Review Committee
and the Board is complete and the Board has determined the actions and plans to be implemented, spending on the Company’s programs
has been curtailed.
Investigational New Drug Application and
Clinical Hold
On September 1, 2020, the Company submitted an
IND to the FDA for a planned clinical trial in LAPC. On October 1, 2020, the Company received notice from the FDA that it had placed the
Company’s IND on clinical hold. On October 30, 2020, the FDA sent the Company a letter setting forth the reasons for the clinical
hold and providing specific guidance on what the Company must do to have the clinical hold lifted.
In order to address the clinical hold, the FDA requested that the Company:
·
Provide additional sequencing data and genetic stability studies;
·
Conduct a stability study on the Company’s final formulated product candidate as well as the cells from the Company’s Master Cell Bank;
·
Evaluate the compatibility of the delivery devices (the prefilled syringe and the microcatheter used to implant the CypCaps ™ ) with the Company’s product candidate for pancreatic cancer;
·
Provide additional detailed description of the manufacturing process of the Company’s product candidate for pancreatic cancer;
·
Provide additional product release specifications for the Company’s encapsulated cells;
·
Demonstrate comparability between the 1 st and 2 nd generation of the Company’s product candidate for pancreatic cancer and ensure adequate and consistent product performance and safety between the two generations;
·
Conduct a biocompatibility assessment using the Company’s capsules material;
·
Address specified insufficiencies in the Chemistry, Manufacturing and Controls information in the cross-referenced Drug Master File;
·
Conduct an additional nonclinical study in a large animal (such as a pig) to assess the safety, activity, and distribution of the product candidate for pancreatic cancer; and
·
Revise the Investigators Brochure to include any additional preclinical studies conducted in response to the clinical hold and remove any statements not supported by the data the Company generated.
F- 11
The FDA also requested that the Company address
the following issues as an amendment to the Company’s IND:
·
Provide a Certificate of Analysis for pc3/2B1 plasmid that includes tests for assessing purity, safety, and potency;
·
Perform qualification studies for the drug filling step to ensure that the Company’s product candidate for pancreatic cancer remains sterile and stable during the filling process;
·
Submit an updated batch analysis for the Company’s product candidate for the specific lot that will be used for manufacturing all future product candidates;
·
Provide additional details for the methodology for the Resorufin (CYP2B1) potency and the PrestoBlue cell metabolic assays;
·
Provide a few examples of common microcatheters that fit the specifications in the Company’s Angiography Procedure Manual;
·
Clarify the language in our Pharmacy Manual regarding proper use of the syringe fill with the Company’s product candidate for pancreatic cancer; and
·
Provide a discussion with data for trial of the potential for cellular and humoral immune reactivity against the heterologous rat CYP2B1 protein and potential for induction of autoimmune-mediated toxicities in our study population.
The Company assembled a scientific and regulatory
team of experts to address the FDA requests. That team has been working diligently to complete the items requested by the FDA.
Nasdaq Listing
The Company’s common stock began trading
on Nasdaq on August 10, 2021, under the symbol “PMCB.” Prior to that, the Company’s common stock was quoted on the OTCQB
Market under the symbol “PMCB.”
Increase in Authorized Shares
On September 6, 2023, pursuant to stockholder
approval received at a special meeting of stockholders, the Company filed with the Secretary of State of the State of Nevada a Certificate
of Change to its Articles of Incorporation, as amended, to increase the number of authorized shares of common stock from 133,333,334 to
200,000,000 . The Certificate of Change had no impact on the number of authorized shares of preferred stock, which remains at 10,000,000 .
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
Principles of Consolidation and Basis of Presentation
The Consolidated Financial Statements include
the accounts of the Company and its wholly owned subsidiaries. The Company operates independently and through three wholly owned subsidiaries:
(i) PharmaCyte Biotech Europe Limited; (ii) PharmaCyte Biotech Australia Pty. Ltd.; and (iii) Viridis Biotech, Inc. and are prepared in
accordance with U.S. generally accepted accounting principles (“U.S. GAAP”) and the Rules and Regulations of the Commission.
Upon consolidation, intercompany balances and transactions are eliminated. The Company’s 13.9% investment in SG Austria is presented
using the measurement alternative allowed under ASC 321 Investments – Equity Securities for investments with no readily determinable
fair values. In March 2023, Bio Blue Bird was liquidated and was de-consolidated in these consolidated financial statements.
Use of Estimates in the Preparation of Financial
Statements
The preparation of financial statements in accordance
with U.S. GAAP requires the use of estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of
contingent assets and liabilities known to exist as of the date the financial statements are published and the reported amounts of revenues
and expenses during the reporting period. Uncertainties with respect to such estimates and assumptions are inherent in the preparation
of the Company’s consolidated financial statements; accordingly, it is possible that the actual results could differ from these
estimates and assumptions, which could have a material effect on the reported amounts of the Company’s consolidated financial position
and results of operations.
F- 12
Cash and Cash Equivalents
Cash and cash equivalents include cash in banks
and short-term liquid investments purchased with maturities of three months or less.
Intangible Assets
The Financial Accounting Standards Board (“FASB”)
standard on goodwill and other intangible assets prescribes a two-step process for impairment testing of goodwill and indefinite-lived
intangibles, which is performed annually, as well as when an event triggering impairment may have occurred. The first step tests for impairment,
while the second step, if necessary, measures the impairment. The Company has elected to perform its annual analysis at the end of its
reporting year.
The Company’s intangible assets are licensing
agreements related to the Cell-in-a-Box ® technology for $ 1,549,427 and diabetes license for $ 2,000,000
These intangible assets have an indefinite life;
therefore, they are not amortizable.
The Company concluded that the diabetes licensed
asset technology would likely not prove to be a viable technique for the production of insulin producing cells and the treatment of diabetes.
The Company believes that a buyer of this technology would ascribe a de minimis value to this asset. Therefore, it was determined that
as of April 30, 2024 there should be a full impairment of the $ 2,000,000 carrying value. Therefore, the Company included a non-cash asset
impairment of $2,000,000 on the Consolidated Statements of Operations. The Company also concluded that there was no impairment of the
Cell-in-a-Box ® technology for $1,549,427 for the years ended April 30, 2024 and 2023.
Impairment of Long-Lived Assets
The Company evaluates long-lived assets for impairment
whenever events or changes in circumstances indicate that the carrying value of an asset may not be fully recoverable. If the estimated
future cash flows (undiscounted and without interest charges) from the use of an asset are less than carrying value, a write-down would
be recorded to reduce the related asset to its estimated fair value.
Investment in SG Austria
The Company’s 13.9% investment in SG Austria
is presented using the measurement alternative allowed under ASC 321 – Investments – Equity Securities with no readily
determinable values. The Company evaluates equity investments annually for changes in
circumstances that indicate the value of the securities have been affected. The Company concluded that there was a write-down of the
investment in SG Austria at April 30, 2024 due to their financial position, negative book value and viability that makes for an
inconclusive determination of a specific value range of the Company’s minority interest in SG Austria. The Company concluded
that as of the present time, the value of SG Austria is likely minimal and therefore, included a non-cash asset write-down of $ 1,572,191 on
the Consolidated Statements of Operations. No write-down was identified or recorded during the year ended April 30, 2023.
Convertible Note Receivable
As permitted under Financial Accounting Standards
Board ("FASB”) ASC 825, Financial Instruments ("ASC 825”), the Company elects to account for its convertible note
receivable, which meets the required criteria, at fair value at inception and at each subsequent reporting date. Subsequent changes in
fair value, including interest, are recorded as a component of non-operating income (loss) in the consolidated statements of operations.
As a result of electing the fair value option, direct costs and fees related to the convertible note receivable were expensed as incurred.
The Company estimates the fair value of the convertible
note receivable using the income approach, which uses as inputs the fair value of debtor’s common stock and estimates for the equity
volatility and volume volatility of debtor’s common stock, the time to expiration of the convertible note, the discount rate, the
stated interest rate compared to the current market rate, the risk-free interest rate for a period that approximates the time to expiration,
and probability of default. Therefore, the estimate of expected future volatility is based on the actual volatility of debtor’s
common stock and historical volatility of debtor’s common stock utilizing a lookback period consistent with the time to expiration.
The time to expiration is based on the contractual maturity date. The risk-free interest rate is determined by reference to the U.S. Treasury
yield curve in effect at the time of measurement for time periods approximately equal to the time to expiration. The probability of default
is estimated using the S&P Global default rate for companies with a similar credit rating to debtor’s.
F- 13
Fair Value of Financial Instruments
Accounting Standards Codification (“ASC”)
Topic 820, “Fair Value Measurements and Disclosures,” requires disclosure of the fair value of financial instruments held
by the Company. ASC Topic 825, “Financial Instruments,” defines fair value, and establishes a three-level valuation hierarchy
for disclosures of fair value measurement that enhances disclosure requirements for fair value measures. The carrying amounts reported
in the Consolidated Balance Sheets for current assets and liabilities qualify as financial instruments and are a reasonable estimate of
their fair values because of the short period between the origination of such instruments and their expected realization and their current
market rate of interest. 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. The three levels of valuation hierarchy are defined as follows:
·
Level 1. Observable inputs such as quoted prices in active markets
·
Level 2. Inputs, other than the quoted prices in active markets, which are observable either directly or indirectly; and
·
Level 3. Unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions.
These unobservable inputs are significant to
the fair value measurement.
Income Taxes
Deferred taxes are calculated using the liability
method whereby deferred tax assets are recognized for deductible temporary differences and operating loss and tax credit carry forwards,
and deferred tax liabilities are recognized for taxable temporary differences. Temporary differences are the differences between the reported
amounts of assets and liabilities and their tax bases. Deferred tax assets are reduced by a valuation allowance when, in the opinion of
management, it is more likely than not that some portion or all the deferred tax assets will not be realized. Deferred tax assets and
liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.
A valuation allowance is provided for deferred
income tax assets when, in management’s judgment, based upon currently available information and other factors, it is more likely
than not that all or a portion of such deferred income tax assets will not be realized. The determination of the need for a valuation
allowance is based on an on-going evaluation of current information including, among other things, historical operating results, estimates
of future earnings in different taxing jurisdictions and the expected timing of the reversals of temporary differences. The Company believes
the determination to record a valuation allowance to reduce a deferred income tax asset is a significant accounting estimate because it
is based on, among other things, an estimate of future taxable income in the U.S. and certain other jurisdictions, which is susceptible
to change and may or may not occur, and because the impact of adjusting a valuation allowance may be material. In determining when to
release the valuation allowance established against the Company’s net deferred income tax assets, the Company considers all available
evidence, both positive and negative. Consistent with the Company’s policy, and because of the Company’s history of operating
losses, the Company does not currently recognize the benefit of all its deferred tax assets, including tax loss carry forwards, which
may be used to offset future taxable income. The Company continually assesses its ability to generate sufficient taxable income during
future periods in which deferred tax assets may be realized. When the Company believes it is more likely than not that it will recover
its deferred tax assets, the Company will reverse the valuation allowance as an income tax benefit in the statements of operations.
The U.S. GAAP method of accounting for uncertain
tax positions utilizes a two-step approach to evaluate tax positions. Step one, recognition, requires evaluation of the tax position to
determine if based solely on technical merits it is more likely than not to be sustained upon examination. Step two, measurement, is addressed
only if a position is more likely than not to be sustained. In step two, the tax benefit is measured as the largest amount of benefit,
determined on a cumulative probability basis, which is more likely than not to be realized upon ultimate settlement with tax authorities.
If a position does not meet the more likely than not threshold for recognition in step one, no benefit is recorded until the first subsequent
period in which the more likely than not standard is met, the issue is resolved with the taxing authorities, or the statute of limitations
expires. Positions previously recognized are derecognized when the Company subsequently determines the position no longer is more likely
than not to be sustained. Evaluation of tax positions, their technical merits and measurements using cumulative probability are highly
subjective management estimates. Actual results could differ materially from these estimates.
F- 14
Consideration of Inflation Reduction Act Excise
Tax
On August 16, 2022, the Inflation Reduction Act
of 2022 (the “IR Act”) was signed into federal law. The IR Act provides for, among other things, a new U.S. federal 1% excise
tax on certain repurchases of stock by publicly-traded U.S. domestic corporations and certain U.S. domestic subsidiaries of publicly traded
foreign corporations occurring on or after January 1, 2023. The excise tax is imposed on the repurchasing corporation itself, not its
stockholders from which shares are repurchased. The amount of the excise tax is generally 1% of the fair market value of the shares repurchased
at the time of the repurchase. However, for purposes of calculating the excise tax, repurchasing corporations are permitted to net the
fair market value of certain new stock issuances against the fair market value of stock repurchases during the same taxable year. In addition,
certain exceptions apply to the excise tax. The U.S. Department of the Treasury (the “Treasury”) has been given authority
to provide regulations and other guidance to carry out and prevent the abuse or avoidance of the excise tax.
The Company repurchased 8,826,356
shares of common stock with a total cost of $ 28,479,593
including accrued excise tax during the year ended April 30, 2024 and 4,808,098
shares of common stock with a total cost of $ 13,560,623
including accrued excise tax for the year ended April 30, 2023. The Company recorded $ 281,976
and $ 58,096 in excise
tax related to the IR Act, which is included in Treasury stock and accrued expenses for the years ended April 30, 2024 and 2023, respectively.
Research and Development
Research and development (“R&D”)
expenses consist of costs incurred for direct and overhead-related research expenses and are expensed as incurred. Costs to acquire technologies,
including licenses, which are utilized in research and development and that have no alternative future use are expensed when incurred.
Technology developed for use in the Company’s product candidates is expensed as incurred until technological feasibility has been
established.
R&D costs for the years ended April 30, 2024
and 2023 were $ 407,431 and $ 468,536 , respectively.
Stock-Based Compensation
The Company recognizes stock-based compensation
expense for only those awards ultimately expected to vest on a straight-line basis over the requisite service period of the award. The
Company estimates the fair value of stock options using a Black-Scholes-Merton valuation model. This model requires the input of highly
subjective assumptions, including the option's expected term and stock price volatility. In addition, judgment is also required in estimating
the number of stock-based awards that are expected to be forfeited. Forfeitures are estimated based on historical experience at the time
of grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates. The assumptions used in calculating
the fair value of share-based payment awards represent management's best estimates, but these estimates involve inherent uncertainties
and the application of management's judgment. Thus, if factors change and the Company uses different assumptions, the stock-based compensation
expense could be materially different in the future.
F- 15
Concentration of Credit Risk
The Company has no significant off-balance-sheet
concentrations of credit risk such as foreign exchange contracts, options contracts or other foreign hedging arrangements. The Company
maintains most of its cash balance at financial institutions located in throughout the U.S. Accounts at these institutions are insured
by the Federal Deposit Insurance Corporation up to $ 250,000 . Uninsured balances aggregated approximately $ 6,910,000 and $ 279,000 at April
30, 2024 and 2023, respectively. The Company has not experienced any losses in such accounts. Management believes it is not exposed to
any significant credit risk on cash.
Foreign Currency Translation
The Company translates the financial statements
of its foreign subsidiaries from the local (functional) currencies to U.S. dollars in accordance with FASB ASC 830, Foreign Currency
Matters . All assets and liabilities of the Company’s foreign subsidiaries are translated at year-end exchange rates, while revenue
and expenses are translated at average exchange rates prevailing during the year. Adjustments for foreign currency translation fluctuations
are excluded from net loss and are included in other comprehensive income (loss). Gains and losses on short-term intercompany foreign
currency transactions are recognized as incurred.
New Accounting Pronouncements Effective in
Future Periods
In November 2023, FASB issued ASU 2023-07
- Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, which requires public entities with a single reportable
segment to provide all the disclosures required by this standard and all existing segment disclosures in Topic 280 on an interim and annual
basis, including new requirements to disclose significant segment expenses that are regularly provided to the chief operating decision
maker (“CODM”) and included within the reported measure(s) of a segment's profit or loss, the amount and composition of any
other segment items, the title and position of the CODM, and how the CODM uses the reported measure(s) of a segment's profit or loss to
assess performance and decide how to allocate resources. The guidance is effective for our annual period beginning May 1, 2025, and
interim periods thereafter, applied retrospectively with early adoption permitted. The Company is evaluating the impact of adoption of
this standard on its financial statements and disclosures.
In December 2023, the FASB issued ASU 2023-09
- Income Taxes (Topic 740): Improvements to Income Tax Disclosures, which requires public entities to provide greater disaggregation
within their annual rate reconciliation, including new requirements to present reconciling items on a gross basis in specified categories,
disclose both percentages and dollar amounts, and disaggregate individual reconciling items by jurisdiction and nature when the effect
of the items meet a quantitative threshold. The guidance also requires disaggregating the annual disclosure of income taxes paid, net
of refunds received, by federal (national), state, and foreign taxes, with separate presentation of individual jurisdictions that meet
a quantitative threshold. The guidance is effective for the Company's annual periods beginning May 1, 2025 on a prospective basis,
with a retrospective option, and early adoption is permitted. The Company is evaluating the impact of adoption of this standard on its
financial statements and disclosures.
F- 16
NOTE 3 – INVESTMENT IN DEBT AND EQUITY
SECURITIES
On November 14, 2023, the Company entered into
a Securities Purchase Agreement (the “Femasys Purchase Agreement”) with Femasys Inc. (“Femasys”), pursuant to
which it agreed to purchase from Femasys for a sum of $5,000,000 (i) senior unsecured convertible notes (the “Femasys Notes”)
in an aggregate principal amount of $ 5,000,000 , convertible into shares of Femasys common stock, par value $0.001 per share (the “Femasys
Shares”) at a conversion price of $ 1.18 per share, (ii) Series A Warrants (the “Series A Warrants”) to purchase up to
an aggregate of 4,237,288 Femasys Shares at an exercise price of $1.18 per share, and (iii) Series B Warrants (the “Series B Warrants”,
together with the Series A Warrants, the “Femasys Warrants,” and, together with the Notes, the “Femasys Securities”)
to purchase up to an aggregate of 4,237,288 Femasys Shares at an exercise price of $1.475 per share (collectively, the “Investment”).
The Femasys Notes accrue interest at 6.0% per annum, payable annually, and mature two years after the date of issuance. The Femasys Warrants
expire five years from the date of issuance.
Pursuant to the terms of the Femasys Purchase
Agreement, the Company’s Interim Chief Executive Officer was appointed to the Femasys board of directors.
The convertible note receivable is not traded
in active markets and the fair value was determined using a Monte Carlo simulation. The convertible note receivable is accounted for as
available-for-sale debt securities based on “Level 3” inputs, which consist of unobservable inputs and reflect management’s
estimates of assumptions that market participants would use in pricing the asset. The Company elected the fair value option for the Femasys
Notes, therefore, holding gains and losses are included within change in fair value of the notes in the consolidated statement of operations.
The Femasys Warrants are accounted for as an equity security and are valued using a Monte Carlo simulation based on “Level 3”
inputs, which consist of unobservable inputs and reflect management’s estimates of assumptions that market participants would use
in pricing the asset, recorded at fair value with subsequent changes included within change in fair value of the warrants in the consolidated
statement of operations.
The Company recognized the Femasys Note and Femasys
Warrants based on their respective fair values on the issuance date of $ 1,666,000
and $ 3,334,000 ,
respectively. Subsequent changes in the fair value of the Femasys Note and Femasys Warrants will be recognized in earnings, at each reporting
date. During the year ended April 30, 2024, the Company recognized a change in fair value of the convertible note receivable and warrant
asset of $ 1,089,000
and $ 1,818,000 ,
respectively. See Note 14 – Fair value Measurements for further information.
Below is a summary of activity for the Note and
Warrants as of April 30, 2024:
Schedule of notes and
warrants receivable
Balance of Notes as of May 1, 2023
$ –
Purchased
1,666,000
Change in fair value
1,089,000
Balance of Notes as of April 30, 2024
$ 2,755,000
Balance of Warrants as of May 1, 2023
$ –
Purchased
3,334,000
Change in fair value
1,818,000
Balance of Warrants as of April 30, 2024
$ 5,152,000
NOTE 4 – ACCRUED EXPENSES
Accrued expenses at April 30, 2024 and 2023 are
summarized below:
Schedule of accrued expenses
2024
2023
Payroll related costs
$ 167,817
$ 112,894
Director fees
135,000
–
R&D costs
92,310
287,310
Excise tax on stock repurchases
340,072
58,096
Total
$ 735,199
$ 458,300
F- 17
NOTE 5 – COMMON STOCK TRANSACTIONS
A summary of the Company’s compensatory
stock activity and related weighted average grant date fair value information for the years ended April 30, 2024 and 2023, are as follows:
In January 2022, the Company awarded 4,400 shares
of common stock to the executive officers of the Company as part of their compensation agreements for 2022. These shares vest monthly
over a twelve-month period and are subject to the executive officers continuing to provide service under their compensation agreements.
During the years ended April 30, 2024 and 2023, the Company recorded a non-cash compensation expense in the amounts of $ 0 and $ 7,334 .
There were zero unvested shares as of April 30, 2024 and 2023, respectively.
During the year ended April 30, 2023, three non-employee
members of the Board were issued 1,002 shares of common stock pursuant to their Director Letter Agreements (“DLAs”) in respect
of their service during that year. The shares were fully vested upon issuance. The Company recorded a non-cash expense of $ 0 and $ 2,278
for the years ended April 30, 2024 and 2023, respectively. There were zero unvested shares remaining related to such DLAs as of April
30, 2024 and 2023, respectively.
All shares were issued without registration under
the Securities Act in reliance upon the exemption afforded by Section 4(a)(2) of the Securities Act.
There were no shares granted, vested or expired
during the year ended April 30, 2024.
NOTE 6 – STOCK OPTIONS AND WARRANTS
2022 Equity Incentive Plan
Effective December 28, 2022, the Company implemented
the 2022 Equity Incentive Plan (“2022 Equity Plan”) as approved by the Company’s stockholders. The 2022 Equity Plan
is administered by the Compensation Committee of the Board and has 2,750,000 shares available under this plan. The 2022 Equity Plan can
issue various types of awards, as follows: stock options, stock appreciation rights, restricted stock, restricted stock units, and cash
or other stock-based awards. The 2022 Equity Plan is available to be issued to employees, directors, consultants, and other individuals
who provide services to the Company. An incentive stock options (“ISOs”) can only be granted to employees and shall not exceed
10-years (5-years in the case of ISOs granted to any 10% shareholder).
Stock Options
As of April 30, 2024, the Company had 925,164
outstanding stock options to its directors and officers (collectively, “Employee Options”) and consultants (“Non-Employee
Options”).
During the years ended April 30, 2024 and 2023,
the Company granted 652,028 and 251,002 Employee Options, respectively.
The fair value of the Employee Options at the
date of grant was estimated using the Black-Scholes-Merton option-pricing model, based on the following weighted average assumptions:
Schedule of assumptions for options
Years Ended April 30,
2024
2023
Risk-free interest rate
4.5 %
3.3 %
Expected volatility
109 %
133 %
Expected term (years)
5.2
3.5
Expected dividend yield
0.00 %
0.00 %
F- 18
The Company’s computation of expected volatility
for the year ended April 30, 2024 is based on selected guideline companies historical weekly basis volatility and the Company’s
historical daily basis volatility for the year ended April 30, 2023. For stock option grants issued during the years ended April 30, 2024
and 2023, the Company used a calculated volatility for each grant. The Company lacks adequate information about the exercise behavior
now and has determined the expected term assumption under the simplified method provided for under ASC 718, which averages the contractual
term of the Company’s stock options of ten years with the average vesting term of six months. The dividend yield assumption of zero
is based upon the fact the Company has never paid cash dividends and presently has no intention of paying cash dividends. The risk-free
interest rate used for each grant is equal to the U.S. Treasury rates in effect at the time of the grant for instruments with a similar
expected life.
During the years ended April 30, 2024 and 2023,
the Company granted no Non-Employee Options.
A summary of the Company’s stock option
activity and related information for the two years ended April 30, 2024 is shown below:
Schedule of stock option activity
Options
Weighted
Average
Exercise Price Per Share
Outstanding, April 30, 2022
40,900
$ 53.05
Granted
251,002
2.97
Expired
( 10,633 )
90.65
Outstanding, April 30, 2023
281,269
6.94
Granted
652,028
2.17
Expired
( 8,133 )
75.81
Outstanding, April 30, 2024
925,164
$ 2.97
Exercisable, April 30, 2024
645,627
$ 3.32
Vested and expected to vest
925,164
$ 2.97
A summary of the activity for unvested stock options
during the years ended April 30, 2024 and 2023 is as follows:
Schedule of unvested stock option activity
Options
Weighted
Average
Grant Date
Fair Value
Per Share
Unvested, April 30, 2022
4,000
$ 1.84
Granted
251,002
2.51
Vested
( 255,002 )
2.50
Forfeited
–
–
Unvested, April 30, 2023
–
–
Granted
652,028
1.76
Vested
( 372,492 )
1.81
Forfeited
–
–
Unvested, April 30, 2024
279,536
$ 1.70
F- 19
The Company recorded $ 674,693 and $ 638,072 of
stock-based compensation related to the issuance of Employee Options to certain officers and directors in exchange for services during
the years ended April 30, 2024 and 2023, respectively. At April 30, 2024, there remained $ 474,692 unrecognized compensation expense related
to unvested Employee Options granted to officers.
The following table summarizes the outstanding
stock options by exercise price at April 30, 2024:
Schedule of stock options by exercise price
Exercise Price
Number of
Options
Outstanding
Weighted
Average
Remaining
Contractual Life
(Years) of
Outstanding
Options
Weighted
Average
Exercisable
Price Per Share
Number of
Options
Exercisable
Weighted Average
Exercise Price Per Share
of Exercisable
Options
$ 57.00
800
0.40
$ 57.00
800
$ 57.00
$ 55.50
333
0.17
$ 55.50
333
$ 55.50
$ 51.00
333
0.44
$ 51.00
333
$ 51.00
$ 61.20
6,000
0.67
$ 61.20
6,000
$ 61.20
$ 36.00
667
1.00
$ 36.00
667
$ 36.00
$ 37.05
333
1.17
$ 37.05
333
$ 37.05
$ 15.75
333
1.44
$ 15.75
333
$ 15.75
$ 10.05
6,000
1.67
$ 10.05
6,000
$ 10.05
$ 26.55
667
2.00
$ 26.55
667
$ 26.55
$ 16.20
334
2.17
$ 16.20
334
$ 16.20
$ 3.19
334
2.44
$ 3.19
334
$ 3.19
$ 2.50
6,000
2.67
$ 2.50
6,000
$ 2.50
$ 2.29
668
3.00
$ 2.29
668
$ 2.29
$ 2.24
334
3.17
$ 2.24
334
$ 2.24
$ 2.97
250,000
8.55
$ 2.97
250,000
$ 2.97
$ 2.18
499,992
9.56
$ 2.18
372,491
$ 2.18
$ 2.12
152,036
10.00
$ 2.12
–
$ –
Total
925,164
9.16
$ 2.97
645,627
$ 3.32
The aggregate intrinsic value of outstanding options
as of April 30, 2024 was $ 0 . This represents options whose exercise price was less than the closing fair market value of the Company’s
common stock on April 30, 2024 of approximately $2.12 per share.
Warrants
Pursuant to the Private Placement (as defined
below), the Company issued investors Warrants (as defined below) to purchase 8,750,000 shares of Common Stock, with an exercise price
of $ 4.00 per share (subject to adjustment), for a period of five years from the date of issuance. For more information on the Private
Placement, see “Note 11 – Preferred Stock”.
The Warrants were determined to be within the
scope of ASC 480-10 as they are puttable to the Company at Holders’ election upon the occurrence of a Fundamental Transaction (as
defined in the agreements). As such, the Company recorded the Warrants as a liability at fair value with subsequent changes in fair value
recognized in earnings. The Company utilized the Black-Scholes-Merton Model to calculate the value of the Warrants issued during the year
ended April 30, 2024. The fair value of the Warrants of approximately $ 14,127,000 was estimated at the date of issuance using the fair
value of our common stock of $2.74 on the issuance date and was based on the following weighted average assumptions: dividend yield 0%;
expected term of 5.0 years; equity volatility of 80.0%; and a risk-free interest rate of 3.37%.
F- 20
Transaction costs incurred attributable to the
issuance of the Warrants of approximately $ 913,640 were immediately expensed in accordance with ASC 480 and is included in general and
administrative expense in the accompanying Consolidated Statements of Operations.
During the year ended April 30, 2024, the Company
recorded a gain of approximately $ 3,343,000 related to the change in fair value of the warrant liability which is recorded in other income
(expense) on the Consolidated Statements of Operations. The fair value of the Warrants of $ 10,784,000 was estimated at April 30, 2024,
utilizing the Black-Scholes-Merton Model using the fair value of our common stock of $2.12 and the following weighted average assumptions:
dividend yield 0%; remaining term of 4.03 years; equity volatility of 95.0%; and a risk-free interest rate of 4.79%.
A summary of the Company’s warrant activity
and related information for the two years ended April 30, 2024, are shown below:
Schedule of warrant activity
Warrants
Weighted
Average
Exercise Price
Per Share
Outstanding, April 30, 2022
10,772,735
$ 4.59
Issued
–
–
Exercised
( 880,000 )
–
Expired
( 1,888 )
–
Outstanding, April 30, 2023
9,890,847
4.99
Issued
8,750,000
4.00
Exercised
( 70,000 )
–
Expired
–
–
Outstanding, April 30, 2024
18,570,847
4.54
Exercisable, April 30, 2024
18,570,847
$ 4.54
The following table summarizes additional information
concerning warrants outstanding and exercisable at April 30, 2024:
Schedule of warrants outstanding and exercisable
Exercise Prices
Number of
Warrant Shares
Exercisable at
April 30, 2023
Weighted
Average
Remaining
Contractual
Life (Years)
Weighted
Average
Exercise Price Per Share
$ 4.25
1,506,141
2.28
$ 5.3125
264,706
2.28
$ 5.00
7,000,000
2.32
$ 6.25
1,050,000
2.30
$ 4.00
8,750,000
4.03
18,570,847
3.12
$ 4.54
NOTE 7 – LEGAL PROCEEDINGS
From time to time, the Company is subject to legal
proceedings and claims, either asserted or unasserted, that arise in the ordinary course of business. While the outcome of pending claims
cannot be predicted with certainty, the Company does not believe that the outcome of any pending claims will have a material adverse effect
on our financial condition or operating results.
F- 21
On December 4, 2023, H.C. Wainwright & Co.,
LLC (“Wainwright”) filed a complaint against the Company in the Supreme Court of the State of New York, County of New York,
asserting a single cause of action for breach of contract and alleging that the Company breached an April 2021 engagement agreement with
Wainwright by failing to pay a purported “tail fee” allegedly due in connection with a private placement transaction that
closed in 2023. Wainwright seeks damages of not less than $1,950,000, warrants to purchase an aggregate of 656,250 shares of our common
stock at an exercise price of $5.00 per share, and attorney’s fees. On February 28, 2024, the Company responded to the complaint
with an answer and affirmative defenses. The Company intends to vigorously defend against Wainwright’s complaint and does not believe
that any potential loss is reasonably probable at this time.
To our knowledge there are no other legal proceedings
pending to which any property of the Company is subject.
NOTE 8 – RELATED PARTY TRANSACTIONS
The Company had the following related party transactions
during the years ended April 30, 2024 and 2023, respectively.
The Company owns 13.9 % of the equity in SG Austria,
and this investment is reported on the cost method of accounting. SG Austria has two subsidiaries: (i) Austrianova; and (ii) Austrianova
Thailand. The Company purchased products and services from these subsidiaries in the approximate amounts of $ 0 and $ 339,000 in the years
ended April 30, 2024, and 2023, respectively.
In April 2014, the Company entered the Vin-de-Bona
Consulting Agreement pursuant to which it agreed to provide professional consulting services to the Company. Vin-de-Bona is owned by Prof.
Günzburg and Dr. Salmons, both of whom are involved in numerous aspects of the Company’s scientific endeavors relating to cancer (Prof. Günzburg is the Chairman of Austrianova, and Dr. Salmons is the Chief Executive Officer and President of Austrianova).
The term of the agreement is for 12 months, automatically renewable for successive 12-month terms. After the initial term, either party
can terminate the agreement by giving the other party 30 days’ written notice before the effective date of termination. The agreement
has been automatically renewed annually. The amounts incurred for the years ended April 30, 2024 and 2023, were approximately $ 5,000 and
$ 61,000 , respectively.
The Company’s Interim Chief Executive Officer was appointed to
the Femasys board of directors, see Note 3.
The Company’s Interim Chief Executive Officer is on the board
directors of TNF, see Note 15 – Subsequent Events.
NOTE 9 – COMMITMENTS AND CONTINGENCIES
The Company acquires assets still in development
and enters R&D arrangements with third parties that often require milestone and royalty payments to the third-party contingent upon
the occurrence of certain future events linked to the success of the asset in development. Milestone payments may be required, contingent
upon the successful achievement of an important point in the development lifecycle of the pharmaceutical product (e.g., approval of the
product for marketing by a regulatory agency). If required by the license agreements, the Company may have to make royalty payments based
upon a percentage of the sales of the pharmaceutical products if regulatory approval for marketing is obtained.
Office Lease
In January 2022, the Company entered into a six-month
lease of the Las Vegas, Nevada office space, commencing on May 1, 2022, which expired on October 31, 2022.
In July 2022, the Company entered into an additional
six-month lease of the Las Vegas, Nevada office space, commencing on November 1, 2022, which expired on April 30, 2023.
In January 2023, the Company entered into a month-to-month
agreement of the Las Vegas office space, commencing on May 1, 2023. Additionally, the Company rents storage space pursuant to a month-to-month
agreement in Laguna Hills, California.
F- 22
Rent expenses for these offices for the years
ended April 30, 2024 and 2023 were $ 29,546 and $ 23,420 , respectively.
With the month-to-month office rental agreements
there are no aggregate future minimum lease payments required to be made.
Compensation Agreements
On January 1, 2022, the Company entered into
an amended and restated executive compensation agreement with Carlos A. Trujillo, the Company’s Chief Financial Officer. The compensation
agreement for Mr. Trujillo has a term of three years, with automatic renewals unless the Company or Mr. Trujillo provides written notice
of termination at least ninety days prior to the end of the current term.
On August 15, 2022, the Company and the Board:
(i) accepted the previously tendered irrevocable resignation of each of Dr. Matthias Löhr, Dr. Raymond C.F. Tong, Thomas Liquard,
Dr. Gerald W. Crabtree, and Carlos A. Trujillo, as members of the Board, and (ii) appointed Jonathan L. Schechter, Joshua N. Silverman,
Daniel Allen, Daniel S. Farb, and Jack E. Stover as independent members of the Board, effective immediately, each with a term expiring
at the Company’s 2022 annual meeting of shareholders or until such person’s earlier death, resignation, disqualification or
removal.
On November 1, 2022, Jack E. Stover notified the
Company of his decision to resign from the Board effective immediately. On November 14, 2022, in accordance with the recommendation of
the Company’s Nominating Committee, Robert Weinstein was appointed to serve as a director of the Board and the Chairperson of the
Audit Committee, with a term expiring at the Company’s annual meeting of shareholders or until death, resignation, disqualification
or removal.
On November 14, 2022, the Board approved the employment
of Mr. Joshua Silverman as the Interim Chief Executive Officer, Interim President and Interim Chairman of the Board on a month-to-month
basis. Upon Mr. Silverman accepting employment he was no longer an independent director.
On December 28, 2022, the Company held its annual
meeting of stockholders. The stockholders voted to elect the following directors to serve one-year terms expiring at the annual meeting
of stockholders to be held during the year ended April 30, 2024: Joshua N. Silverman, Jonathan L. Schechter, Michael M. Abecassis, Robert
Weinstein and Wayne R. Walker.
Each non-employee director was entitled to receive
$12,500 in cash for each calendar quarter of service on the Board.
Effective November 20, 2023, each
non-employee director is entitled to receive $15,000 each quarter of service on the Board, plus an additional $2,500 quarterly for
each non-employee director who serves as chair of the Board’s audit committee, compensation committee or nominating and
corporate governance committee. Additionally, three directors received a one-time cash grant of $50,000 and one director received a
one-time cash grant of $25,000. Dr. Abecassis, chair of the Strategic Scientific Committee receives a monthly fee of $3,500. Each
non-employee director received fully vested stock option grants of $110,000 with ten-year terms. Additionally, each non-employee
director is entitled to receive annual stock option grants one day after the annual shareholder meeting in the amount of $60,000
vesting on the next annual shareholder meeting.
On April 29, 2024, the Company held its annual
meeting of stockholders. The stockholders voted to elect the following directors to serve one-year terms expiring at the annual meeting
of stockholders to be held during the year ended April 30, 2025: Joshua N. Silverman, Jonathan L. Schechter, Michael M. Abecassis, Robert
Weinstein and Wayne R. Walker.
As of April 30, 2024, the Company had five directors
of which four are non-employee directors.
Service Agreements
The Company has entered into several service agreements
with independent and related parties pursuant to which services will be provided over a specified period-of-time related to the IND which
the FDA has placed on clinical hold. The services include regulatory affairs strategy, advice and follow up work on the IND and services
related to having the clinical hold lifted. The total cost is estimated to be approximately $242,000, of which the related party (SG Austria
and its subsidiaries) portion will be approximately $157,000. These amounts take into account some of the cost associated with the work
and preclinical studies required to lift the clinical hold.
F- 23
NOTE 10 - INCOME TAXES
At April 30, 2024, the Company had federal and
state net operating loss carryforwards of approximately $ 57,383,000 and $ 27,000,000 , respectively, available to offset against future
taxable income; these operating loss carryforwards expire in 2023 through 2038. Internal Revenue Code Section 382 imposes an annual limitation
for the utilization of tax attributes if there is an “ownership change”. Based upon the equity activity during the year ended
April 30, 2022, the Company had an ownership change in August 2021. As a result of the change in-control that occurred in the Company’s
shareholder base in August 2021, approximately $37,060,000 and $15,890,000 federal and state net operating loss carryforwards, respectively,
became limited in their availability. The remaining net operating loss carryforwards are approximately $ 20,323,000 and $ 11,119,000 for
federal and state purposes, respectively. The remaining net operating loss deferred tax assets are approximately $ 4,268,000 and $ 983,000
for federal and state purposes, respectively.
Current tax laws limit the amount of loss available
to be offset against future taxable income when a substantial change in ownership occurs. Therefore, the amount available to offset future
taxable income may be limited. Based on the assessment of all available evidence including, but not limited to, the Company’s limited
operating history in its core business and lack of profitability, uncertainties of the commercial viability of its technology, the impact
of government regulations and healthcare reform initiatives and other risks normally associated with biotechnology companies, the Company
has concluded that is more likely than not that these operating loss carryforwards will not be realized. Accordingly, 100% of the deferred
tax valuation allowance has been recorded against these assets.
Deferred income taxes reflect the net effect of temporary differences
between the financial reporting carrying amounts of assets and liabilities and income tax carrying amounts of assets and liabilities.
The components of the Company’s deferred tax assets and liabilities are as follows:
Schedule of deferred tax assets and liabilities
April 30,
2024
2023
Deferred tax assets:
Net operating loss carryforwards
$ 14,437,888
$ 15,732,671
Stock compensation
494,130
369,666
Research and development
160,452
93,316
Investment in SG Austria
469,139
–
Intangible asset (diabetes license)
596,800
–
Fair value of derivative liability
( 174,862 )
–
Fair value of convertible note receivable
( 324,958 )
–
Fair value of warrant asset
( 542,491 )
–
Other
77,622
33,688
Total deferred tax assets
15,193,720
16,229,341
Valuation allowance
( 15,193,720 )
( 16,229,341 )
Net deferred tax assets
$ –
$ –
For all years presented, the Company did not
recognize any deferred tax assets or liabilities. The net change in valuation allowance for the years ended April 30, 2024 and 2023 was
a decrease of $ 1,035,621 and an increase of and $ 470,940 ,
respectively.
The provision for income taxes differs from the
provision computed by applying the Federal statutory rate to net loss before income taxes as follows:
Schedule of provision for income taxes
Years Ended April 30,
2024
2023
Federal benefit at statutory rate
$ 70,090
$ ( 906,359 )
State income taxes, net of Federal taxes
29,505
( 369,017 )
Permanent differences
( 996,649 )
( 12,462 )
Provision related to change in valuation allowance
( 1,035,621 )
470,940
Expired stock options
76,864
405,057
Net valuation allowance for state NOLs
1,797,207
420,300
Return to provision
( 883 )
–
Other, net
59,487
( 8,459 )
Provision for income taxes
$ –
$ –
F- 24
There have been no changes to the Company’s
liability for unrecognized tax benefits during the year ended April 30, 2024.
The Company files its income tax returns in the
U.S. Federal jurisdiction and various state jurisdictions. As of the year ended April 30, 2024, the tax returns for 2019 through 2023
remain open to examination by the Internal Revenue Service and state tax authorities.
The Company’s policy is to recognize any
interest and penalties related to unrecognized tax benefits as a component of income tax expense. As of the years ended April 30, 2024
and 2023, the Company had accrued no interest or penalties related to uncertain tax positions.
NOTE 11 – EARNINGS PER SHARE
Basic earnings (loss) per share is computed by
dividing earnings available to common stockholders by the weighted average number of shares outstanding during the period. Diluted earnings
per share is computed by dividing net income by the weighted average number of shares and potentially dilutive shares of common stock
outstanding during the period increased to include the number of additional shares of common stock that would be outstanding if the potentially
dilutive securities had been issued. Potential shares of common stock outstanding principally include stock options, warrants and convertible
preferred stock. During the years ended April 30, 2024 and 2023, the Company incurred losses attributable to common shareholders. Accordingly,
the effect of any common stock equivalent would be anti-dilutive during those periods and are not included in the calculation of diluted
weighted average number of shares outstanding.
The table below sets forth the basic loss per
share calculations:
Schedule of basic loss per
share
Years Ended April 30,
2024
2023
Net loss attributable to common stockholders
$ ( 17,237,403 )
$ ( 4,315,993 )
Basic and diluted weighted average number of shares outstanding
9,581,059
19,489,204
Basic and diluted loss per share
$ ( 1.80 )
$ ( 0.22 )
The table below sets forth these potentially dilutive
securities:
Schedule of potentially dilutive
securities
Years Ended April 30,
2024
2023
Excluded options
925,164
281,269
Excluded warrants
18,570,847
9,890,847
Series B convertible preferred stock
3,765,105
–
Total preferred stock, options and warrants
23,261,116
10,172,116
NOTE 12 – PREFERRED STOCK
The Company has authorized 10,000,000 shares of
preferred stock, with a par value of $ 0.0001 , of which 35,000 shares have been designated as “Series B Convertible Preferred Stock”.
As of April 30, 2024 and 2023, there were 14,646 and zero shares issued and outstanding, respectively, and 5,833 and zero , shares, respectively,
subject to redemption which are classified as Accrued Series B convertible preferred redemptions and dividends on the consolidated balance
sheet.
F- 25
On May 10, 2023, the Company entered into a Securities
Purchase Agreement (the “Purchase Agreement”) with certain accredited investors (the “Investors”), pursuant to
which it agreed to sell to the Investors (i) an aggregate of 35,000 shares of the Company’s newly-designated Series B convertible
preferred stock with a stated value of $1,000 per share, initially convertible into up to 8,750,000 shares of the Company’s common
stock, par value $0.0001 per share at a conversion price of $4.00 per share (the “Preferred Shares”), and (ii) warrants to
acquire up to an aggregate of 8,750,000 shares of common stock (the “Warrants”) (collectively, the “Private Placement”).
The terms of the Preferred Shares are as set forth
in a Certificate of Designations (the “Certificate of Designations”), which was filed with the Secretary of the State of Nevada
on May 10, 2023. The Preferred Shares are convertible into common stock (the “Conversion Shares”) at the election of the holder
at any time at an initial conversion price of $4.00 (the “Conversion Price”). The Conversion Price is subject to customary
adjustments for stock dividends, stock splits, reclassifications and the like, and subject to price-based adjustment in the event of any
issuances of common stock, or securities convertible, exercisable or exchangeable for common stock, at a price below the then-applicable
Conversion Price (subject to certain exceptions). The Company is required to settle the Preferred Shares in equal monthly installments,
commencing on November 9, 2023. The amortization payments due upon such redemption are payable, at the Company’s election, in cash,
or subject to certain limitations, in shares of common stock valued at the lower of (i) the Conversion Price then in effect and (ii) the
greater of (A) a 20% discount to the average of the three lowest closing prices of the Company’s common stock during the thirty
trading day period immediately prior to the date the amortization payment is due or (B) the lower of $0.556 and 20% of the Minimum Price
(as defined in Rule 5635 of the Rule of the Nasdaq Stock Market) on the date of receipt of Nasdaq Stockholder Approval (as defined below);
provided that if the amount set forth in clause B is the lowest effective price, the Company will be required to pay the amortization
payment in cash. The Company may require holders to convert their Preferred Shares into Conversion Shares if the closing price of the
common stock exceeds $6.00 per share for 20 consecutive trading days and the daily trading volume of the common stock exceeds 1,000,000
shares per day during the same period and certain equity conditions described in the Certificate of Designations are satisfied.
The holders of the Preferred Shares are entitled
to dividends of 4% per annum, compounded monthly, which are payable in cash or shares of common stock at the Company’s option, in
accordance with the terms of the Certificate of Designations. Upon the occurrence and during the continuance of a Triggering Event (as
defined in the Certificate of Designations), the Preferred Shares will accrue dividends at the rate of 15% per annum. The holders of Preferred
Shares have no voting rights on account of the Preferred Shares, other than with respect to certain matters affecting the rights of the
Preferred Shares.
Notwithstanding the foregoing, the Company’s
ability to settle conversions and make amortization payments using shares of common stock is subject to certain limitations set forth
in the Certificate of Designations, including a limit on the number of shares that may be issued until the time, if any, that the Company’s
stockholders have approved the issuance of more than 19.9% of the Company’s outstanding shares of common stock in accordance with
Nasdaq listing standards (the “Nasdaq Stockholder Approval”). The Company received Nasdaq Stockholder Approval at its special
meeting of stockholders held on August 31, 2023. Further, the Certificate of Designations contains a certain beneficial ownership limitation
after giving effect to the issuance of shares of common stock issuable upon conversion of, or as part of any amortization payment under,
the Certificate of Designations or Warrants.
The Certificate of Designations includes certain
Triggering Events (as defined in the Certificate of Designations), including, among other things, the failure to file and maintain an
effective registration statement covering the sale of the holder’s securities registrable pursuant to a registration rights agreement
entered into by the Company and the Investors simultaneously with the Purchase Agreement and the Company’s failure to pay any amounts
due to the holders of the Preferred Shares when due. In connection with a Triggering Event, each holder of Preferred Shares will be able
to require the Company to redeem in cash any or all of the holder’s Preferred Shares at a premium set forth in the Certificate of
Designations.
The Preferred Shares were determined to be more
akin to a debt-like host than an equity-like host. The Company identified the following embedded features that are not clearly and closely
related to the debt host instrument: 1) an installment redemption upon an Equity Conditions Failure (as defined in the Certificate of
Designation), and 2) variable share-settled installment conversion. These features were bundled together, assigned probabilities of being
affected and measured at fair value. Subsequent changes in the fair value of these features are recognized in the Consolidated Statements
of Operations. The Company estimated the $2,770,000 fair value of the bifurcated embedded derivative at issuance using a Monte Carlo simulation
model, with the following inputs: the fair value of the Company’s common stock of $2.74 on the issuance date, estimated equity volatility
of 55.0%, estimated traded volume volatility of 355.0%, the time to maturity of 1.50 years, a discounted market interest rate of 15.9%,
a risk free rate of 4.3%, dividend rate of 4.0%, a penalty dividend rate of 15.0%, and probability of default of 27.0%. The fair value
of the bifurcated derivative liability was estimated utilizing the with and without method which uses the probability weighted difference
between the scenarios with the derivative and the plain vanilla maturity scenario without a derivative.
F- 26
The discount to the fair value is included as
a reduction to the carrying value of the Preferred Shares. During the year ended April 30, 2024, the Company recorded a total discount
of approximately $ 18,246,925 upon issuance of the Preferred Shares, which was comprised of the issuance date fair value of the associated
embedded derivative of approximately $ 2,770,000 , stock issuance costs of approximately $ 1,349,925 and the fair value of the Warrants of
approximately $ 14,127,000 . It was deemed probable that the Preferred Shares will become redeemable, the Company accreted the Preferred
Shares from inception to April 30, 2024, pursuant to ASC 480-10-S99-3A.
During the year ended April 30, 2024, the Company
recorded a gain of approximately $ 586,000 related to the change in fair value of the derivative liability, which is recorded in other
income, net on the Consolidated Statements of Operations. The Company estimated the $ 2,184,000 fair value of the bifurcated embedded derivative
at April 30, 2024 using a Monte Carlo simulation model, with the following inputs: the fair value of the Company’s common stock
of $2.12 on the valuation date, estimated equity volatility of 55.0%, estimated traded volume volatility of 165.0%, the time to maturity
of 0.53 years, a discounted market interest rate of 20.3%, a risk free rate of 5.43%, dividend rate of 4.0%, a penalty dividend rate of
15.0%, probability of default of 15.2%, and instrument term elapsed of 64.6%
During the year ended April 30, 2024, the
Company made all installment payments in cash pursuant to installment redemptions. The first six installment redemptions were paid
in cash in the amounts of $ 16,160,531 , which includes $ 14,520,835 of
the Preferred Shares, $ 724,950 of
accrued dividends and $ 914,746 of additional 6% cash premium pursuant to the terms of the Series B Preferred stock. During the year
ended April 30, 2024, the Company made all installment payments in cash pursuant to installment redemptions and accreted $ 15,053,521 of
discount related to the Preferred Shares. During the year ended April 30, 2024, the Company recognized a deemed dividend of $ 1,271,164 related
to the amounts owed in addition to dividends if amortization is paid in cash which is included in Preferred stock dividends on the
consolidated statement of operations.
As of April 30, 2024, the Company has reclassified
a portion of the Preferred Shares to an accrued liability for the seventh and eighth installment redemptions owed to investors in cash
of $6,296,696 which includes $5,833,334 of the stated value of the Preferred Shares, $106,944 of dividends payable, and $356,418 of additional
6% cash premium pursuant to the terms of the Series B Preferred stock. The Company provided notice to the investors of their intent to
redeem an additional two installments in cash prior to April 30, 2024. The Company calculated dividends on the installment redemptions
that investors elected to defer and are scheduled to be fully settled on November 9, 2024 of $ 3,509,864 which includes principal of $ 2,979,167
and dividends of $ 530,698 .
The Company has one share of preferred stock designated
as “Series A Preferred Stock” as of April 30, 2024 and April 30, 2023, there were no shares of Series A Preferred Stock issued
and outstanding.
The description of the Series A Preferred Stock
below is qualified in its entirety by reference to the Company’s Articles of Incorporation, as amended.
The Series A Preferred Stock has the following
features:
·
There is one share of preferred stock designated as Series A Preferred Stock;
·
The Series A Preferred Stock has a number of votes at any time equal to the number of votes then held by all other shareholders of the Company having a right to vote on any matter plus one. The Certificate of Designations that designated the terms of the Series A Preferred Stock cannot be amended without the consent of the holder of the Series A Preferred Stock;
·
The Company may redeem the Series A Preferred Stock at any time for a redemption price of $1.00 paid to the holder of the share of Series A Preferred Stock; and
·
The Series A Preferred Stock has no rights of transfer, conversion, dividends, preferences upon liquidation or participation in any distributions to shareholders.
F- 27
NOTE 13 – TREASURY STOCK
In May 2022, the Board authorized a share repurchase
program to acquire its outstanding common stock for up to $ 10 million. In January 2023, the Board authorized an additional share repurchase
program to acquire up to an additional $10 million of the Company’s outstanding common stock. In conjunction with the share repurchase
programs, the Company selected a broker to repurchase shares on behalf of the Company. The amount of common stock repurchased on any given
trading day is determined by a formula, which is based on the market price of the common stock and average daily volumes. Shares repurchased
are held in treasury for general corporate purposes. The shares are treated as Treasury Stock using the cost method. During the year ended
April 30, 2024, the Company repurchased 740,477 additional shares under the repurchase program at a total cost, including commissions
and excise taxes of $ 1,757,696 . As of April 30, 2024, the total number of shares repurchased pursuant to the repurchase programs was 5,548,575
shares at a total cost, including commissions and excise taxes of $ 15,318,318 . Repurchased shares are included in Treasury Stock in the
accompanying Consolidated Balance Sheets. At April 30, 2024, $ 4,681,682 remains available to repurchase the Company’s common stock
pursuant to the share repurchase programs.
Tender Offer
On May 11, 2023, the Company commenced a tender
offer, in accordance with Rule 13e-4 promulgated under the Securities Exchange Act of 1934, as amended, to purchase up to 7,750,000 shares
of its common stock, par value $0.0001 per share, at a price of $3.25 per share. The tender offer expired one minute after 11:59 p.m.
on June 9, 2023, and following such expiration the Company accepted for purchase a total of 8,085,879 shares at $3.25 per share, including
335,879 shares that the Company elected to purchase pursuant to its right to purchase up to an additional 2% of its outstanding shares.
The resultant aggregate purchase price was $ 26,721,897 , including excise tax, fees and expenses relating to the tender offer. These shares
are treated as Treasury Stock using the cost method and are included as Treasury Stock in the accompanying Consolidated Balance Sheets,
Statements of Convertible Preferred Stock and Stockholders’ Equity.
As of April 30, 2024, the total number of shares
held in Treasury Stock is 13,634,454 shares at a total cost of $ 42,040,216 .
NOTE 14 – FAIR VALUE MEASUREMENTS
Fair value measurements discussed herein are based
upon certain market assumptions and pertinent information available to management as of and during the year ended April 30, 2024. The
carrying amounts of cash equivalents, other current assets, accounts payable and accrued expenses approximate their fair values at April
30, 2024 due to their short-term nature. The fair value of the bifurcated embedded derivative related to the convertible preferred stock
was estimated using a Monte Carlo simulation model, which uses as inputs the fair value of the Company’s common stock and guideline
companies estimates for the equity volatility and traded volume volatility of our common stock, the time maturity of the convertible preferred
stock, the risk-free interest rate for a period of time that approximates the time to maturity, dividend rate, a penalty dividend rate
and the probability of default. The fair value of the warrant liability was estimated using the Black Scholes Merton Model which uses
as inputs the following weighted average assumptions, as noted above: dividend yield, expected terms in years, equity volatility and risk-free
rate.
Fair Value on a Recurring Basis
The Company follows the guidance in ASC 820 for
its financial assets and liabilities that are re-measured and reported and reported at fair at each reporting period, and non-financial
assets and liabilities that are re-measured and reported at fair value at least annually. The estimated fair value of the warrant liability
and bifurcated embedded derivative represent Level 3 measurements. The following table presents information about the Company’s
liabilities that are measured at fair value on a recurring basis at April 30, 2024, and indicates the fair value hierarchy of the valuation
inputs the Company utilized to determine such fair value:
Schedule of fair value of financial liabilities
Description
Level
April 30, 2024
April 30, 2023
Liabilities:
Warrant liability
3
$ 10,784,000
$ –
Bifurcated embedded derivative
3
$ 2,184,000
$ –
F- 28
The following table sets forth a summary of the
change in the fair value of the warrant liability that is measured at fair value on a recurring basis.
Schedule of change in the fair value of the warrant liability
April 30, 2024
Balance on April 30, 2023
$ –
Issuance of warrants
14,127,000
Change in fair value of warrant liability
( 3,343,000 )
Balance on April 30, 2024
$ 10,784,000
The following table sets forth a summary of the
change in the fair value of the bifurcated embedded derivative liability that is measured on a recurring basis:
April 30, 2024
Balance on April 30, 2023
$ –
Issuance of convertible preferred stock with bifurcated embedded derivative liability
2,770,000
Change in fair value of bifurcated embedded derivative
( 586,000 )
Balance on April 30, 2024
$ 2,184,000
The fair value of the convertible note receivable
using the income approach, which uses as inputs the fair value of debtor’s common stock and estimates for the equity volatility
and volume volatility of debtor’s common stock, the time to expiration of the convertible note, the discount rate, the stated interest
rate compared to the current market rate, the risk-free interest rate for a period that approximates the time to expiration, and probability
of default. Therefore, the estimate of expected future volatility is based on the actual volatility of debtor’s common stock and
historical volatility of debtor’s common stock utilizing a lookback period consistent with the time to expiration. The time to expiration
is based on the contractual maturity date. The risk-free interest rate is determined by reference to the U.S. Treasury yield curve in
effect at the time of measurement for time periods approximately equal to the time to expiration. Probability of default is estimated
using the S&P Global default rate for companies with a similar credit rating to debtor’s.
The fair values of financial instruments by class
as of April 30, 2024 are as follows:
Schedule of fair values of financial instruments by class
Level
April 30, 2024
April 30, 2023
Financial Assets
Convertible note receivable – investment in debt security
3
$ 2,755,000
$ –
Warrant asset
3
$ 5,152,000
$ –
Assumptions used in the valuation of the Level
3 assets include time to expiration, discount rate, risk-free rate, volatility and probability of default.
NOTE 15 – SUBSEQUENT EVENTS
Stock Repurchase
From May 1, 2024 to August 8, 2024, the Company
repurchased 328,182 shares of common stock through the stock repurchase program for $757,408, including commissions and accrued excise
taxes.
Securities Purchase Agreement
Effective on May 23, 2024, the Company entered
into a Securities Purchase Agreement with a public company operating in the medical industry, TNF Pharmaceuticals, Inc. (f/k/a MyMD Pharmaceuticals,
Inc.) (“TNF”), pursuant to which the Company purchased (i) 7,000 shares of TNF’s Series G Convertible Preferred Stock
at a price of $1.816 per Preferred Share, which are convertible into 3,854,626 shares of common stock at a price of $1.816 per share;
(ii) warrants to purchase up to 3,854,626 shares of TNF’s common stock at a price of $1.816 per share with a five-year term ; and
warrants to purchase up to 3,854,626 shares of TNF’s common stock at an exercise price of $1.816 per share with a 18-month term
, for an aggregate purchase price of $7,000,000.
F- 29