Item 9A. Controls and Procedures
ITEM 9A. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
Our Chairman, Chief Executive Officer and 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, 2026, 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.
92
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, 2026, 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 these material weaknesses, our Chief Executive
Officer and our Chief Financial Officer concluded that, as of April 30, 2026, our internal controls over financial reporting were not
effective based on the COSO criteria.
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, 2026, 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.
93
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, 2026, 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.
94
PART III
ITEM 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE
GOVERNANCE
As of July 24, 2026, our directors and executive officers
are:
Name
Age
Position
Joshua N. Silverman
56
Chairman of the Board, Chief Executive Officer and President
Carlos A. Trujillo
68
Chief Financial Officer
Jonathan L. Schechter
52
Director
Robert Weinstein
66
Director
Wayne R. Walker
66
Director
Michael M. Abecassis
68
Director
Joshua N. Silverman
Joshua Silverman has served as a director of the
Company since August 2022 and as our Chief Executive Officer, President and 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 an Executive Chairman of Fabric AI,
Inc., (Nasdaq: FABC), Q/C Technologies, Inc. (Nasdaq: QCLS), TAO Synergies Inc. (Nasdaq: TAOX) and Petros Pharmaceutical, Inc. (OTC: PTPI).
He previously served as a director of 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 professional,
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. Since April 2021, 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. Mr. Schechter
previously served as the Director of Investment Banking at Chardan Capital Markets, a full-service investment bank, starting in February
2008. 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. Mr. Schechter currently serves as a member of the Board of Directors
of TaoWeave, Inc. (Nasdaq: TWAV), a technology company focused on investments on the Bittensor platform. He previously served as a director
of TAO Synergies Inc. (Nasdaq: TAOX) and DropCar, Inc. He 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. 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.
95
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 TAO Synergies Inc. (formerly Synaptogenix, Inc.) (Nasdaq:
TAOX) since October 2013. In addition, Mr. Weinstein performs work as a consultant for Petros Pharmaceuticals, Inc. (Nasdaq: PTPI) and
Fabric AI, Inc. (Nasdaq: FABC). He has extensive accounting and finance experience, spanning more than 40 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 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.
96
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 2025 to present, Mr. Walker has served as a director of Pitney Bowes, Inc., (NYSE: PBI), a provider
of shipping solutions, mailing innovation, presort mailing and financial services. From 2022 to present, Mr. Walker has served as a director
of Outdoor Holding Company, formerly 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 Fabric, formerly AYRO, Inc. and SBLX. (Nasdaq: FABC), infrastructure company
builder of fabless semiconductor technologies to power AI factories. From 2018 to 2023, Mr. Walker has served as a director of Wrap Technologies,
Inc. (Nasdaq: WRAP), an innovator of modern policing solutions, where he also served as chairman of the board. From 2018 to 2023, 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
and the National Association of Corporate Directors. 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 sixteen 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, 2026, our personnel do not have any
involvement in legal proceedings requiring disclosure pursuant to the rules and regulations of the Commission.
97
Insider Trading Policy and Prohibition Against Hedging
Our Board has adopted a written Insider Trading Policy
that applies to our directors, officers, employees and contractors. The Insider Trading Policy prohibits covered persons from purchasing,
selling, or offering to purchase or sell, while in possession of material non-public information (except in limited circumstances, such
as pursuant to a previously established trading plan). In addition, the Insider Trading Policy generally prohibits covered persons from
engaging in hedging or monetization transactions or similar arrangements with respect to Company securities. The Insider Trading Policy
includes quarterly and other trading blackouts and sets forth the procedures covered persons must follow before transacting in our securities,
including pre-clearance by our Compliance Officer or Chief Financial Officer of all transactions by certain covered persons. Although
we have not adopted an insider trading policy governing the purchase, sale, and/or other disposition of our securities by the Company,
as part of the oversight of risk, the Board, or one or more of its Committees, generally approves any transaction, plan or arrangement
by or with the Company with respect to our securities on a case-by-case basis. A copy of the Insider Trading Policy is filed as an exhibit
to this Annual Report on Form 10-K.
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 Chairman of the Board and as our Chief Executive Officer, and 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 .
98
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 .
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 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.
99
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 each of our annual meetings of stockholders held in March 2026 and April 2025.
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 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.
100
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, 2026, our Named
Executive Officers and their positions were as follows:
·
Joshua N. Silverman, Chief Executive Officer, President and 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, 2026, and 2025.
Summary Compensation Table
Name
Principal Position
Fiscal
Year
Salary
($)
Bonus
($)
Stock
Awards
($)(1)
Option
Awards
($)
All Other Compensation (2)
Total
($)
Joshua N. Silverman (2)
Chief Executive
2026
$ 375,000
$ 100,000
$ 586,500
$ –
$ 50,824
$ 1,112,324
Officer and President
2025
$ 375,000
$ 100,000
$ –
$ –
$ 45,257
$ 520,257
Carlos A. Trujillo
Chief Financial Officer
2026
$ 380,000
$ 50,000
$ –
$ –
$ 56,601
$ 486,601
2025
$ 380,000
$ 50,000
$ –
$ –
$ 52,017
$ 482,017
(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. For the year ended April 30, 2026 a restricted stock units (“RSU”) grant was
awarded.
(2)
Includes health insurance premium payments of
$50,824 for Mr. Silverman and $56,601 for Mr. Trujillo.
Narrative Disclosure to Summary Compensation
Table
Employment Arrangements
Joshua N. Silverman
On November 14, 2022, the Board approved employment
of Joshua N. Silverman as the Chief Executive Officer, President and 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 December
11, 2025, the Compensation Committee granted Mr. Silverman a RSU stock grant of 575,000 shares of common stock. The stock price at issuance
was $1.02 per share.
101
On August 8, 2025, we entered into an Executive Compensation
Agreement (the “Silverman Compensation Agreement”) with Mr. Silverman, effective as of January 1, 2025, pursuant to which
Mr. Silverman will serve as our Chief Executive Officer, President, and Executive Chairman.
The Silverman Compensation Agreement provides for
an initial three-year term, with automatic one-year renewal periods unless either party provides at least ninety (90) days’ prior
written notice of non-renewal. Under the Silverman Compensation Agreement, Mr. Silverman is entitled to an annual base salary of $375,000,
subject to annual review and potential increase by the Compensation Committee. Mr. Silverman is eligible to receive an annual performance-based
bonus. In addition, Mr. Silverman is entitled to receive annual long-term incentive awards under the Company’s Long Term Incentive
Plan with a target annual equity award grant date fair value to equal 300% of Mr. Silverman’s base salary.
In the event of termination without “Cause”
or by Mr. Silverman for “Good Reason” (as such terms are defined in the Silverman Compensation Agreement). Mr. Silverman is
entitled to receive accrued compensation through the termination date, severance equal to two times the sum of his base salary and target
bonus (prorated for the year of termination), payable over 24 months, and accelerated vesting of all unvested equity awards. If such termination
occurs within two years following or six months preceding a “Change in Control” (as defined in the Silverman Compensation
Agreement), Mr. Silverman is entitled to enhanced severance equal to three times the sum of his base salary and target bonus, payable
in a lump sum, and full acceleration of all unvested equity awards.
In the event of Mr. Silverman’s death during
the term of the Silverman Compensation Agreement, his estate is entitled to receive accrued compensation, any unpaid bonus amounts, accelerated
vesting of all unvested equity awards, and any other benefits due under the Company’s benefit plans. In addition, the death benefit
under the Company’s life insurance program, if any, will be paid to his designated beneficiary or estate. If Mr. Silverman’s
employment terminates due to disability, he is entitled to accrued compensation, prorated target bonus, and continued salary payments
for 24 months, along with accelerated vesting of all unvested equity awards and benefits under the Company’s long-term disability
insurance plan, if applicable.
All severance and equity acceleration benefits are
subject to Mr. Silverman’s execution and non-revocation of a general release of claims. The Agreement also includes provisions regarding
confidentiality, non-disparagement, post-employment cooperation, and compliance with Section 409A of the Internal Revenue Code. Compensation
under the Agreement is subject to the Company’s clawback policies as may be required by applicable law or listing standards.
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, 2026, 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.
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.
102
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.
Outstanding Equity Awards at Fiscal Year-End
The following table shows grants of stock options and grants of unvested
stock awards outstanding on the last day of the fiscal year ended April 30, 2026, including both awards subject to performance conditions
and non-performance-based awards, to each of the executive officers named in the Summary Compensation Table.
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
170,000
–
$ 2.18
11/19/2033
Carlos A. Trujillo
2,000
–
$ 2.50
01/01/2027
85,000
–
$ 2.18
11/19/2033
Policies and Practices Related to the Grant of Certain Equity Awards
Our equity awards, including stock options, are granted in connection with
the Company’s yearly compensation cycle and regularly scheduled meetings of the Compensation Committee. The Compensation Committee
does not grant equity awards in anticipation of the release of material non-public information. Similarly, we do not time the release
of material non-public information based on equity award grant dates.
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.
103
2021 Plan and 2022 Plan
Under our 2021 and 2022 Plans,
upon a Change in Control (as defined in the 2021 and 2022 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 and 2022 Plans,
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.
·
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.
104
·
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.
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, 2026.
Director Compensation Table
Name
Fees Earned
($)
Stock Awards
($)(1)
Option Awards
($)
Total
($)
Jonathan L. Schechter (2)
$ 70,000
$ 153,000
$ –
$ 223,000
Robert Weinstein (3)
$ 70,000
$ 76,500
$ –
$ 146,500
Wayne R. Walker (4)
$ 70,000
$ 38,250
$ –
$ 108,250
Michael M. Abecassis (5)
$ 102,000
$ 38,250
$ –
$ 140,250
(1)
The amounts in the column titled “Stock Awards” reflect the grant date fair values of awards made during the fiscal year ended April 30, 2026, as computed in accordance with FASB ASC Topic 718. On December 11, 2025 the directors were granted Restricted Stock Units with vesting upon issuance. The RSUs were priced at $1.02, the closing stock price on the grant date. There was approximately 45% buyback of the shares granted for the estimated income tax effect of the grants.
(2)
As of April 30, 2026, Mr. Schechter held options to purchase 162,490 shares of our common stock, all of which were vested.
(3)
As of April 30, 2026, Mr. Weinstein held options to purchase 162,490 shares of our common stock, all of which were vested.
(4)
As of April 30, 2026, Mr. Walker held options to purchase 162,490 shares of our common stock, all of which were vested
(5)
As of April 30, 2026, Mr. Abecassis held options to purchase 163,157 shares of our common stock, all of which were vested.
Effective April 30, 2026, we amended our nonemployee
director compensation policy (the “Director Compensation Policy”). The Director Compensation Policy provides that each nonemployee
director will receive an annual cash retainer fee in the amount of $60,000, and each nonemployee director who also serves as chair of
the Audit Committee, Compensation Committee or Nominating and Governance Committee will receive an additional cash retainer fee in the
amount of $10,000 per committee chairmanship. The Director Compensation Policy also provides for discretionary equity awards to nonemployee
directors under the Company’s equity incentive plans. During the year ended April 30, 2026, Mr. Schechter received 150,000 RSUs,
Mr. Weinstein received 75,000 RSUs, and Mr. Walker and Dr. Abecassis each received 37,500 RSUs. In addition to annual cash retainer fees,
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.”
105
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
The following table sets forth as of July 24, 2026,
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 24, 2026 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.
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:
Entities affiliated with Ayrton Capital LLC (2)
774,100
6.73%
Directors, Officers and Named Executive Officers:
Joshua N. Silverman, Chairman of the Board, Chief Executive Officer and President (3)
536,250
4.92%
Jonathan L. Schechter, Board Member (4)
294,990
2.71%
Michael M. Abecassis, Board Member (5)
186,584
1.71%
Robert Weinstein, Board Member (6)
203,740
1.87%
Wayne R. Walker, Board Member (7)
183,115
1.68%
Carlos A. Trujillo, Chief Financial Officer (8)
97,400
0.90%
All directors and executive officers as a group (6 persons)
1,502,079
12.90%
(1)
Percentages based on 10,735,649 shares of common stock outstanding as of July 24, 2026.
(2)
Includes 774,100 shares of common stock issuable on the exercise of warrants held by Alto Opportunity Master Fund, SPC – Segregated Master Portfolio B (“Alto”). This information is based solely on the Schedule 13G filed with the SEC by Alto, Ayrton Capital LLC (“Ayrton”) and Waqas Khatri on February 13, 2025. Alto is a private investment vehicle for which Ayrton serves as the investment manager. Mr. Khatri serves as the managing member of Ayrton. A blocker provision exists, limiting the percentage to 9.99%. The address of Alto is Suite #7, Grand Pavilion Commercial Centre, 802 West Bay Road, Grand Cayman, P.O. Box 10250, Cayman Islands. The address of Ayrton is 55 Post Rd West, 2nd Floor, Westport, CT 06880. The address of Mr. Khatri is 55 Post Rd West, 2nd Floor, Westport, CT 06880.
(3)
Includes 170,000 shares issuable upon the exercise of options to purchase common stock.
(4)
Includes 162,490 shares issuable upon the exercise of options to purchase common stock.
(5)
Includes 163,157 shares issuable upon the exercise of options to purchase common stock.
(6)
Includes 162,490 shares issuable upon the exercise of options to purchase common stock.
(7)
Includes 162,490 shares issuable upon the exercise of options to purchase common stock.
(8)
Includes 87,000 shares issuable upon the exercise of options to purchase common stock.
106
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, 2026:
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
1,160,627
$ 2.14
5,124,636
Equity compensation plans not approved by security holders
–
$ –
–
Total
1,160,627
$ 2.14
5,124,636
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, 2026 and 2025, respectively.
We own 13.8% 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 $0 in the years ended April 30, 2026,
and 2025, 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, 2026, and 2025, were approximately $10,500 and $16,000, respectively.
107
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 November 14, 2023, we entered into the Femasys
Purchase Agreement with Femasys, pursuant to which we purchased for a sum of $5,000,000 (i) senior unsecured convertible notes (ii) Series
A Warrants to purchase 4,237,288 common shares and (iii) Series B Warrants to purchase 4,237,288 common shares. For more information regarding
the Femasys Transaction, see “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations
– Femasys Transaction.”
On May 20, 2024, we entered into the QCLS Purchase
Agreement with QCLS, pursuant to which we purchased from QCLS (i) QCLS Preferred Shares, convertible into 3,854,626 QCLS Common Shares,
(ii) Long-Term Warrants to purchase up to 3,854,626 QCLS Common Shares and (iii) Short-Term Warrants to purchase up to 3,854,626 QCLS
Common Shares for an aggregate purchase price of $7,000,000. Joshua Silverman, our Chief Executive Officer and President, is chairman
of QCLS’s board of directors and Chief Executive Officer. For more information regarding the QCLS Transaction, see “Item 7.
Management’s Discussion and Analysis of Financial Condition and Results of Operations – QCLS Transaction.”
On September 2, 2025, the Company entered into
a Securities Purchase Agreement (the “Series H SPA”) with QCLS. Pursuant to the Series H SPA, the Company purchased (i) 3,000
shares of QCLS’s Series H Convertible Preferred Stock (the “Series H Preferred Shares” or “Series H Preferred
Stock”), at a stated value of $1,000 per Series G Preferred Share, with an initial conversion price of $5.00 which were initially
convertible into 600,000 shares of QCLS Common Shares ; (ii) warrants to purchase up to 600,000 shares of QCLS’s Common Shares with
a five-year term (“QCLS Series H Warrants”), for a total purchase price of $3,000,000.
ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES
CBIZ CPAs P.C. has served as our independent registered
public accounting firm since February 21, 2025. As disclosed in Part II, Item 9A of the Company’s Form 10-K for the fiscal year
ended April 30, 2026, there were no reportable events, except for material weaknesses, as follows: (1) insufficient segregation of duties
of the Chief Financial Officer; and (2) insufficient management review controls. During the Company’s two most recent fiscal years
ended April 30, 2026 and April 30, 2025, neither the Company nor anyone on its behalf consulted with CBIZ CPAs P.C. regarding (i) the
application of accounting principles to a specified transaction, either completed or proposed, or the type of audit opinion that might
be rendered on the Company’s consolidated financial statements, or (ii) any matter that was either the subject of a disagreement
(as described in Item 304(a)(1)(iv) of Regulation S-K and the related instructions) or a reportable event (as described in Item 304(a)(1)(v)
of Regulation S-K). The Company has provided CBIZ CPAs P.C. with a copy of the foregoing disclosures.
In deciding to appoint CBIZ CPAs P.C., the Audit Committee
reviewed auditor independence issues and existing commercial relationships with CBIZ CPAs P.C. and concluded that CBIZ CPAs P.C. has no
commercial relationship with the Company that would impair its independence for the fiscal year ending April 30, 2026.
108
The following table sets forth the fees billed to
or incurred by our Company for professional services rendered by CBIZ CPAs P.C. for the years ended April 30, 2026 and 2025.
Service
2026
2025
Audit Fees
$ 344,125
$ 247,250
Audit-Related Fees
–
–
Tax Fees
–
–
All Other Fees
–
–
Total
$ 344,125
$ 247,250
The following table sets forth the fees billed to
or incurred by our Company for professional services rendered by Marcum for the years ended April 30, 2026 and 2025.
Service
2026
2025
Audit Fees
$ –
$ 116,342
Audit-Related Fees
–
–
Tax Fees
–
–
All Other Fees
–
–
Total
$ –
$ 116,342
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.
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.
109
Other Fees are those associated with
services not captured in the other categories. We generally do 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 AND FINANCIAL STATEMENT SCHEDULES
(a) Documents filed as part of this Report:
(1) Financial Statements.
Our Consolidated Financial Statements and associated
Notes and Schedules, as of April 30, 2026, and 2025, and for each of the two years in the period ended April 30, 2026, together with the
reports thereon of our independent registered public accounting firm, are set forth on pages F-1 to F-40 of this Report.
(3) Exhibits.
Except as so indicated below and in Exhibits 32.1
and 32.2, 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 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 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 14, 2023.
Incorporated by reference from 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 the Company’s Current Report on Form 8-K filed with the Commission on September 7, 2023
3.6
Corporate Bylaws, as amended.
Filed herewith.
110
Exhibit No.
Description
Location
3.7
Certificate of Designations for the Series C Convertible Preferred Stock, dated August 18, 2025.
Incorporated by reference from the Company’s Registration Statement
on Form S-3 (333-290311) filed with the Commission on September 17, 2025.
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.
4.2
Description of the Company’s Securities Registered Pursuant to
Section 12 of The Securities Exchange Act of 1934.
Incorporated by reference from the Company’s Annual Report on Form 10-K filed with the Commission on August 13, 2024.
4.3
Form of Common Stock Purchase 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 Common Stock Purchase 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 Common Stock Purchase Warrant, dated August 12,
2021.
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, dated August 23, 2021.
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, dated August
23, 2021.
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, dated August
23, 2021.
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 Series B Warrant, dated May 10, 2023.
Incorporated by reference from the Company’s Current Report on
Form 8-K filed with the Commission on May 11, 2023.
4.10
Form of First Tranche Warrant, dated May 16, 2025.
Incorporated by reference from the Company’s Annual Report on
Form 10-K filed with the Commission on August 11, 2025.
4.11
Form of Second Tranche Warrant, dated July 29, 2025.
Incorporated by reference from the Company’s Annual Report on
Form 10-K filed with the Commission on August 11, 2025.
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.
111
Exhibit No.
Description
Location
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.
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
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.
10.23†
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.
112
Exhibit No.
Description
Location
10.24†
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.
10.25
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.
10.26
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.
10.27
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.
10.28
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.
10.29
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.
10.30
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.
10.31
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.
10.32
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.
10.33
Securities Purchase Agreement, dated May 20, 2024 by and among PharmaCyte Biotech, Inc. and Q/C Technologies, Inc. (f/k/a TNF Pharmaceuticals Inc. and f/k/a MyMD Pharmaceuticals, Inc.)
Incorporated by reference from the Company’s Current Report on Form 8-K filed with the Commission on May 23, 2024.
10.34
Form of Certificate of Designations of Series G Convertible Preferred Stock of Q/C Technologies, Inc. (f/k/a TNF Pharmaceuticals 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.
10.35
Form of Long-Term Warrant of Q/C Technologies, Inc. (f/k/a TNF Pharmaceuticals, 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.
10.36
Form of Short-Term Warrant of Q/C Technologies, Inc. (f/k/a TNF Pharmaceuticals, 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.
10.37†
Form of Silverman Executive Compensation Agreement.
Incorporated
by reference from the Company’s Annual Report on Form 10-K filed with the Commission on August 11, 2025.
10.38
PharmaCyte Biotech, Inc. 2022 Equity Incentive Plan, as amended.
Incorporated by reference from the Company’s Current Report on
Form 8-K filed with the Commission on April 2, 2026.
10.39
Securities Purchase Agreement, dated August 17, 2025.
Incorporated by reference from the Company’s Current Report on
Form 8-K filed with the Commission on August 18, 2025.
10.40
Registration Rights Agreement, dated August 17, 2025.
Incorporated by reference from the Company’s Current Report on
Form 8-K filed with the Commission on August 18, 2025.
10.41
Engagement Letter, dated August 17, 2025, by and between the Company and GP Nurmenkari, Inc
Incorporated by reference from the Company’s Current Report on
Form 8-K filed with the Commission on August 18, 2025.
10.42
Securities Purchase Agreement, dated September 2, 2025, by and between the Company and Q/C Technologies, Inc. (f/k/a TNF Pharmaceuticals, Inc. and f/k/a MyMD Pharmaceuticals, Inc.).
Incorporated by reference from the Company’s Current Report on
Form 8-K filed with the Commission on September 5, 2025.
10.43
Registration Rights Agreement, dated September 2, 2025, by and between the Company and Q/C Technologies, Inc. (f/k/a TNF Pharmaceuticals, Inc. and f/k/a MyMD Pharmaceuticals, Inc.).
Incorporated by reference from the Company’s Current Report on
Form 8-K filed with the Commission on September 5, 2025.
113
Exhibit No.
Description
Location
10.44
Preferred Stock of Q/C Technologies, Inc. (f/k/a TNF Pharmaceuticals, Inc. and f/k/a MyMD Pharmaceuticals, Inc.).
Incorporated by reference from the Company’s Current Report on
Form 8-K filed with the Commission on September 5, 2025.
10.45
Form of Series H Warrant of Q/C Technologies, Inc. (f/k/a TNF Pharmaceuticals, Inc. and f/k/a MyMD Pharmaceuticals, Inc.).
Incorporated by reference from the Company’s Current Report on
Form 8-K filed with the Commission on September 5, 2025.
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.
16.1
Letter from Marcum LLP to the Securities and Exchange Commission regarding the Company’s change in certifying accountant dated February 26, 2025.
Incorporated by reference from the Company’s Current Report on Form 8-K filed with the Commission on February 26, 2025.
19.1
PharmaCyte Biotech, Inc. Insider Trading Policy.
Incorporated by reference from the Company’s Annual Report on Form 10-K filed with the Commission on August 13, 2024.
21.1
List of Subsidiaries.
Filed herewith.
23.1
Consent of CBIZ CPAs P.C.
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.
Incorporated by reference from the Company’s Annual Report on Form 10-K filed with the Commission on August 13, 2024.
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.
ITEM 16. FORM 10-K SUMMARY
None.
114
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.
July 29, 2026
By: /s/ Joshua N. Silverman
Joshua N. Silverman
Chief Executive Officer
(Duly Authorized Officer and Principal Executive Officer)
July 29, 2026
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.
July 29, 2026
By: /s/ Joshua N. Silverman
Joshua N. Silverman
Chief Executive Officer, Chairman of the Board and Director
(Principal Executive Officer)
July 29, 2026
By: /s/ Carlos A. Trujillo
Carlos A. Trujillo
Chief Financial Officer
(Principal Financial and Accounting Officer)
July 29, 2026
By: /s/ Jonathan L. Schechter
Jonathan L. Schechter, Director
July 29, 2026
By: /s/ Robert Weinstein
Robert Weinstein, Director
July 29, 2026
By: /s/ Michael M. Abecassis
Michael M. Abecassis, Director
July 29, 2026
By: /s/ Wayne R. Walker
Wayne R. Walker, Director
115
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, 2026.
116
PHARMACYTE BIOTECH, INC.
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
CONTENTS
Report of Independent Registered Public Accounting Firm - CBIZ CPAs P.C. (PCAOB Auditor ID: 199 )
F-2
Consolidated Balance Sheets as of April 30, 2026, and 2025
F-4
Consolidated Statements of Operations for the Years Ended April 30, 2026, and 2025
F-5
Consolidated Statements of Comprehensive Income (Loss) for the Years Ended April 30, 2026, and 2025
F-6
Consolidated Statements of Changes in Temporary Equity and Stockholders’ Equity for the Years Ended April 30, 2026, and 2025
F-7
Consolidated Statements of Cash Flows for the Years Ended April 30, 2026, and 2025
F-8
Notes to Consolidated Financial Statements
F-9
F- 1
340
Mount Kemble Ave
Suite
210N
Morristown,
NJ 07960
P:
973.929.3500
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING
FIRM
To the Stockholders and Board of Directors of
PharmaCyte Biotech, Inc.
Opinion on the Financial Statements
We have audited the accompanying
consolidated balance sheets of PharmaCyte Biotech, Inc. (the “Company”) as of April 30, 2026 and 2025, the related consolidated
statements of operations, comprehensive income (loss), changes in temporary equity and stockholders’ equity, and cash flows for
each of the two years in the period ended April 30, 2026, 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,
2026 and 2025, and the results of its operations and its cash flows for each of the two years in the period ended April 30, 2026, 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 audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”)
and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable
rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance
with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether
the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were
we engaged to perform, an audit of its internal control over financial reporting. As part of our audits we are required to obtain an understanding
of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s
internal control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing
procedures to assess the risks of material misstatement of the 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 audits 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 audits provide a reasonable basis for
our opinion.
Critical Audit Matters
The critical audit matters communicated below
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 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
Fair Value of Financial Instruments
Critical Audit Matter Description
As described in Notes 3, 12 and 14 to the financial statements, the
Company records certain financial instruments at fair value on a recurring basis, including a derivative liability associated with the
Series C convertible preferred stock, and investments in Q/C Technologies, Inc. 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.
How We Addressed the Matter in Our Audit
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, probability of default, probability of default/liquidation scenario probability, credit adjusted discount
rate, and risk-free rate, as applicable.
CBIZ
CPAs P.C .
We have served as the Company’s auditor
since 2023.
Morristown, New Jersey
July 29, 2026
F- 3
PHARMACYTE BIOTECH, INC.
CONSOLIDATED BALANCE SHEETS
April 30,
2026
2025
ASSETS
Current assets:
Cash and cash equivalents
$ 18,603,899
$ 15,172,163
Marketable equity securities
254,010
366,316
Dividends receivable
240,766
–
Investment in preferred stock – QCLS - current
18,225,000
–
Warrant asset – QCLS - current
–
2,917,000
Convertible Note receivable – Femasys - current
–
3,696,000
Prepaid expenses and other current assets
96,879
223,759
Total current assets
37,420,554
22,375,238
Other assets:
Intangible assets
–
1,549,427
Investment in preferred stock – QCLS
–
22,474,000
Warrant assets – QCLS - non current
8,845,000
5,701,000
Warrant assets – Femasys
480,000
3,061,000
Other assets
7,688
7,688
Total other assets
9,332,688
32,793,115
Total Assets
$ 46,753,242
$ 55,168,353
LIABILITIES, TEMPORARY EQUITY AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable
$ 271,102
$ 399,204
Accrued expenses
522,831
2,515,080
Accrued Series C dividends
32,491
–
Total current liabilities
826,424
2,914,284
Other liabilities:
Long-term portion of accrued expenses
–
25,000
Warrant liability
10,068,000
338,000
Derivative liability
878,000
–
Total other liabilities
10,946,000
363,000
Total Liabilities
11,772,424
3,277,284
Commitments and Contingencies (Note 9)
–
–
Temporary Equity:
Series B convertible preferred stock: authorized 35,000 shares, $ 0.0001 par value and $ 1,000 face value, 0 shares issued and outstanding as of April 30, 2026 and April 30, 2025, respectively
–
–
Series C convertible preferred stock: authorized 7,000 shares, $ 0.0001 par value and $ 1,000 face value, 4,766 and 0 shares issued and outstanding as of April 30, 2026 and April 30, 2025, respectively. Liquidation preference $ 4,765,671 as of April 30, 2026.
1,268,892
–
Contingently redeemable warrants
417,000
–
Total temporary equity
1,685,892
–
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, 2026 and 2025
–
–
Common stock, authorized: 200,000,000 shares, $ 0.0001 par value; 26,005,715 and 21,672,095 shares issued and 10,735,649 and 6,795,779 shares outstanding as of April 30, 2026 and April 30, 2025, respectively.
2,602
2,167
Additional paid-in capital
182,716,275
181,489,647
Accumulated deficit
( 104,393,614 )
( 84,968,960 )
Treasury stock, at cost, 15,270,066 and 14,876,316 shares as of April 30, 2026, and 2025, respectively
( 45,009,541 )
( 44,607,916 )
Accumulated other comprehensive loss
( 20,796 )
( 23,869 )
Total stockholders’ equity
33,294,926
51,891,069
Total Liabilities, Temporary Equity and Stockholders’ Equity
$ 46,753,242
$ 55,168,353
The accompanying notes are an integral part of these
consolidated financial statements.
F- 4
PHARMACYTE BIOTECH, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
Years Ended April 30,
2026
2025
Revenue
$ –
$ –
Operating expenses:
Research and development costs
391,301
438,416
Intangible asset impairment
1,549,427
–
General and administrative
4,912,985
3,939,446
Total operating expenses
6,853,713
4,377,862
Loss from operations
( 6,853,713 )
( 4,377,862 )
Other income (expense):
Interest income
733,351
1,415,561
Dividend income
380,682
–
Change in fair value of warrant liability
( 4,746,135 )
10,446,000
Change in fair value of derivative liability
1,117,000
2,184,000
Change in fair value of convertible note receivable – Femasys
1,304,000
941,000
Change in fair value of warrant asset – Femasys
( 2,581,000 )
( 2,091,000 )
Change in fair value of investment – QCLS
( 7,732,000 )
5,063,950
Change in fair value of warrant assets – QCLS
( 1,379,000 )
( 2,367,684 )
Gain on related party investment – QCLS
2,089,000
21,395,734
Gain on legal settlement – re-fair value of warrants
106,000
–
Issuance costs – Series C convertible preferred stock and warrants
( 1,234,553 )
–
Unrealized gain (loss) on marketable securities
( 412,306 )
66,316
Loss on legal settlement
–
( 2,019,000 )
Loss on issuance of Series C preferred stock
( 215,000 )
–
Other expense, net
( 980 )
( 965 )
Total other income (expense), net
( 12,570,941 )
35,033,912
Income tax benefit (expense)
–
–
Net income (loss)
$ ( 19,424,654 )
$ 30,656,050
Preferred stock dividends
( 278,496 )
( 1,129,759 )
Undistributed income to Series B convertible preferred stock
–
( 2,970,780 )
Preferred stock accretion
( 3,503,222 )
( 3,193,404 )
Net income (loss) attributable to common stockholders
$ ( 23,206,372 )
$ 23,362,107
Basic and diluted income (loss) per share attributable to common stockholders
$ ( 2.77 )
$ 3.19
Weighted average shares outstanding basic and diluted
8,378,291
7,329,596
The accompanying notes are an integral part of these
consolidated financial statements.
F- 5
PHARMACYTE BIOTECH, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(LOSS)
Years Ended April 30,
2026
2025
Net income (loss)
$ ( 19,424,654 )
$ 30,656,050
Other comprehensive income (loss):
Foreign currency translation adjustments
3,073
( 358 )
Other comprehensive income (loss)
3,073
( 358 )
Comprehensive income (loss)
$ ( 19,421,581 )
$ 30,655,692
The accompanying notes are an integral part of these
consolidated financial statements.
F- 6
PHARMACYTE BIOTECH, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN TEMPORARY
EQUITY AND STOCKHOLDERS’ EQUITY
YEARS ENDED APRIL 30, 2026 AND 2025
Preferred
Stock Series B
Preferred
Stock Series C
Contingently Redeemable
Warrants
Common
Stock
Additional
Paid-in
Treasury
Stock
Accumulated
Accumulated
Other
Comprehensive
Total
Stockholders’
Shares
Amount
Shares
Amount
Amount
Shares
Amount
Capital
Shares
Amount
Deficit
Loss
Equity
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
Fractional shares adjustment
–
–
–
–
–
17
–
–
–
–
–
–
–
Stock-based compensation options
–
–
–
–
–
–
–
478,637
–
–
–
–
478,637
Preferred stock accretion
–
3,193,404
–
–
–
–
–
( 3,193,404 )
–
–
–
–
( 3,193,404
)
Series B preferred stock redemption
( 14,646 )
( 15,287,599 )
–
–
–
–
–
–
–
–
–
–
–
Deemed dividend
–
–
–
–
–
–
( 902,580 )
–
–
–
( 902,580
)
Preferred stock dividends
–
227,179
–
–
–
–
–
( 227,179 )
–
–
–
–
( 227,179
)
Foreign currency translation adjustment
–
–
–
–
–
–
–
–
–
–
–
( 358 )
( 358
)
Net income
–
–
–
–
–
–
–
–
–
–
30,656,050
–
30,656,050
Repurchase of common stock
–
–
–
–
–
–
–
–
( 1,241,862 )
( 2,567,700 )
–
–
( 2,567,700
)
Balance, April 30, 2025
–
$ –
–
$ –
$ –
21,672,095
$ 2,167
$ 181,489,647
( 14,876,316 )
$ ( 44,607,916 )
$ ( 84,968,960 )
$ ( 23,869 )
$
51,891,069
Stock-based compensation options
–
–
–
–
–
–
–
236,056
–
–
–
–
236,056
Stock issued upon vesting of restricted stock units
–
–
–
–
–
875,000
89
892,411
( 393,750 )
( 401,625 )
–
–
490,875
Stock issued for warrant exercises
–
–
–
–
–
1,100,000
110
1,645,785
–
–
–
–
1,645,895
Issuance of Series C preferred stock and warrants, net of transaction costs
–
–
7,000
–
417,000
–
–
–
–
–
–
–
–
Preferred stock accretion
–
–
–
3,503,222
–
–
–
( 3,503,222 )
–
–
–
–
( 3,503,222
)
Series C preferred stock redeemed
–
–
( 2,234 )
( 2,234,330 )
–
2,358,620
236
2,234,094
–
–
–
–
2,234,330
Series C preferred stock subject to settlement
–
–
–
( 278,496 )
–
–
–
–
–
–
–
–
–
Preferred stock dividends
–
–
–
278,496
–
–
–
( 278,496 )
–
–
–
–
( 278,496
)
Foreign currency translation adjustment
–
–
–
–
–
–
–
–
–
–
–
3,073
3,073
Net loss
–
–
–
–
–
–
–
–
–
–
( 19,424,654 )
–
( 19,424,654
)
Balance, April 30, 2026
–
$ –
4,766
$ 1,268,892
$ 417,000
26,005,715
2,602
$ 182,716,275
( 15,270,066 )
$ ( 45,009,541 )
$ ( 104,393,614 )
$ ( 20,796 )
$
33,294,926
The accompanying notes are an integral part of these
consolidated financial statements.
F- 7
PHARMACYTE BIOTECH, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
Years Ended April 30,
2026
2025
Cash flows from operating activities:
Net income (loss)
$ ( 19,424,654 )
$ 30,656,050
Adjustments to reconcile net loss to net cash used in operating activities:
Gain on related party investment - QCLS
( 2,089,000 )
( 21,395,734 )
Issuance costs – Series C preferred stock and warrants
1,234,553
–
Loss on issuance of Series C preferred stock
215,000
–
Gain on re-fair value of warrants
( 106,000 )
–
Non-cash interest income
( 162,500 )
( 300,000 )
Non-cash warrant liability
–
469,000
Intangible asset impairment
1,549,427
–
Stock issued for compensation - RSUs
892,500
–
Stock-based compensation - options
236,056
478,637
Unrealized (gain) loss on marketable equity securities
412,306
( 66,316 )
Change in fair value of warrant liability
4,746,135
( 10,446,000 )
Change in fair value of derivative liability
( 1,117,000 )
( 2,184,000 )
Change in fair value of convertible note receivable - Femasys
( 1,304,000 )
( 941,000 )
Change in fair value of warrant assets - Femasys
2,581,000
2,091,000
Change in fair value of investment - QCLS
7,732,000
( 5,063,950 )
Change in fair value of warrants - QCLS
1,379,000
2,367,684
Change in assets and liabilities:
(Increase) decrease in prepaid expenses and other current assets
( 251,386 )
36,041
Increase (decrease) in accounts payable
( 128,102 )
9,835
Increase (decrease) in accrued expenses
( 1,548,249 )
1,310,457
Net cash used in operating activities
( 5,152,914 )
( 2,978,296 )
Cash flows from investing activities:
Investment in preferred stock and warrants - QCLS
( 3,000,000 )
( 7,000,000 )
Proceeds from investment – note receivable
5,000,000
–
Net cash provided by (used in) investing activities
2,000,000
( 7,000,000 )
Cash flows from financing activities:
Repurchase of common stock, net
( 401,625 )
( 2,542,276 )
Net proceeds from issuance of Series C preferred stock
6,182,447
–
Redemption of preferred stock
–
( 22,486,875 )
Payment of Series C convertible preferred stock dividends
( 246,005 )
–
Net proceeds from warrant exercise
1,046,760
–
Net cash provided by (used in) financing activities
6,581,577
( 25,029,151 )
Effect of currency rate exchange on cash and cash equivalents
3,073
( 358 )
Net increase (decrease) in cash and cash equivalents
3,431,736
( 35,007,805 )
Cash and cash equivalents at beginning of the year
15,172,163
50,179,968
Cash and cash equivalents at end of the year
$ 18,603,899
$ 15,172,163
Supplemental disclosure of cash flows information:
Cash paid during the year for income taxes
$ –
$ –
Supplemental schedule of non-cash investing and financing activities:
Accrual of Series C Convertible Preferred Stock dividends
$ 278,496
$ –
Accretion of discounts to redemption value of Series C Preferred Stock
$ 3,503,222
$ –
Initial fair value of investment in QCLS Series H preferred shares
$ 3,483,000
$ –
Initial fair value of investment in QCLS Series H warrants
$ 1,606,000
$ –
Non-cash derivative liability at initial fair value
$ 1,995,000
$ –
Non-cash warrant liability at initial fair value
$ 5,220,000
$ –
Non-cash conversion of Series C convertible stock
$ 2,234,330
$ –
Change in fair value associated warrant exercises
$ 599,135
$ –
Fair value of contingently redeemable placement agent warrants
$ 417,000
$ –
Series B Convertible Preferred Stock dividends
$ –
$ 1,129,759
Accretion of discounts to redemption
value of Series B Convertible Preferred Stock
$ –
$ 3,193,404
Excise tax accrued on repurchase of common stock
$ –
$ 25,424
The accompanying notes are an integral part of these
consolidated financial statements.
F- 8
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.
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 shear 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.
F- 9
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 reduction in the size of the tumor to potentially
increase the success rate of surgical intervention.
Until the review by 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- 10
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
the Company’s 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 the company’s study population.
The Company assembled a scientific and regulatory
team of experts to address the FDA requests. During the year ended April 30, 2026, the Company’s scientific consultants have been
in active dialog with the FDA. The technology upon which the LAPC treatment will be based, intra-arterial chemotherapy. The treatment
may not be a treatment of pancreatic cancer, but a method of improving and possibly enabling complete surgical resection of the tumor.
The Company is waiting for the FDA’s responses and hopes the FDA will accept that the LAPC treatment now meets manufacturing standard
requirements, which have significantly improved since the clinical hold was first placed. The FDA may require additional preclinical studies
when the meeting takes place. The Company is in ongoing dialogue with SG Austria to prepare for the next steps including encapsulation
of the cells, testing the glide force and pressure testing of pushing the cells through syringes and catheters.
NOTE 2 – LIQUIDITY AND OTHER UNCERTAINTIES
As of April 30, 2026, the Company had approximately
$ 18.6 million in cash and cash equivalents as compared to $ 15.2 million at April 30, 2025. The Company expects that its current cash and
cash equivalents, as of the date of this Annual Report, will be sufficient to support its projected operating requirements and financial
commitments for at least the next twelve months from this date. The operating requirements include the expected costs to submit and clear
the FDA clinical hold on the Company’s pancreatic cancer treatment.
In August 2025, the Company entered into a securities
purchase agreement pursuant to which it agreed to sell to investors in a private placement an aggregate of 7,000 shares of the Company’s
newly designated Series C Preferred Stock with a stated value of $1,000 per share and warrants to purchase up to 7 million
shares of common stock, resulting in aggregate gross proceeds of $ 7 million. See Note 12 - Preferred stock.
In September 2025, the Company entered into a securities
purchase agreement pursuant to which it agreed to purchase in a private placement QCLS Series H Preferred Stock (as defined herein) initially
convertible into 600,000 shares, subject to adjustment of QCLS (as defined herein) common stock and warrants for an aggregate purchase
price of $ 3 million. See Note 4 - Investment in debt and equity securities.
F- 11
The Company expects to need additional capital
in order to complete a clinical trial for the treatment of pancreatic cancer. If any additional equity financing, if available, may
not be on favorable terms and would likely be significantly dilutive to the Company’s current stockholders and debt financing,
if available, may involve restrictive covenants. If the Company is able to access funds through collaborative or licensing
arrangements, it may be required to relinquish rights to some of its product candidates that the Company would otherwise seek to
develop or commercialize on its own, on terms that are not favorable to the Company. The Company’s ability to access capital
is not assured and, if not achieved on a timely basis, will likely have a material adverse effect on the company’s
business, financial condition and results of operations.
The Company operates in an industry that is
subject to rapid technological change, competition and government regulation. The Company’s operations are subject to
significant risk and uncertainties including financial operational, technological, regulatory, and other risks. Such factors
include but are not limited to results of clinical testing and trial activities, the ability to obtain regulatory approval, the
supply of needed materials, the ability to obtain manufacturing and the ability to raise capital to achieve strategic
objectives.
NOTE 3 – 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.
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. The Company’s most significant estimates and assumptions are the assessment of the fair value of long-lived
assets, fair value measurements of investments, the valuation of warrants and derivative liabilities, and the measurement of stock-based
compensation.
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. Additionally, the Company, as of April 30, 2026 and 2025
has approximately $ 2.1 million and $ 76,000 , respectively, in a money market fund that is not insured by the Federal Deposit Insurance
Corporation (“FDIC”) and is classified as a cash equivalent. 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 throughout the U.S. Accounts at these institutions are insured by the FDIC up
to $ 250,000 . The Company has not experienced any losses in such accounts. Management believes it is not exposed to any significant credit
risk on cash.
F- 12
Basic and Diluted Income (Loss) Per Share
Basic earnings per share excludes dilution for common
stock equivalents and is computed by dividing net income or loss attributable to common stockholders by the weighted average number of
shares of common stock outstanding for the period. Diluted EPS is calculated based on the weighted average number of shares of common
stock plus the effect of dilutive potential common shares outstanding during the period. Potentially dilutive securities consist of common
stock options, warrants, and convertible preferred securities. The dilutive effect of stock options and warrants is reflected in diluted
EPS by application of the treasury stock method. The dilutive effect of convertible preferred securities is reflected in the diluted EPS
by application of the “if-converted” method. The “if-converted” method is only assumed in periods where such application
would be dilutive. Basic and diluted net income (loss) per share is determined by dividing income (loss) by the weighted average ordinary
shares outstanding during the period. For periods presented with a net loss, the shares underlying the ordinary share options, warrants
and preferred stock have been excluded from the calculation because their effect would be anti-dilutive. Therefore, the weighted-average
shares outstanding used to calculate both basic and diluted loss per share is the same for periods with a net loss.
Marketable Equity Securities
Marketable securities consist of equity security investments.
Equity investments with readily determinable fair values are measured at fair value. Changes in value are recorded in other income (expenses),
net in the accompanying consolidated statements of operations.
Investment in Q/C Technologies, Inc.
In accordance with ASC 810, Consolidation ,
the Company assessed whether it has a variable interest in legal entities in which it has a financial relationship and, if so, whether
or not those entities are variable interest entities (“VIEs”). For those entities that qualify as VIEs, ASC 810 requires the
Company to determine if it is the primary beneficiary of the VIE, and if so, to consolidate the VIE. The investment in Q/C Technologies,
Inc. (“QCLS”) did not meet the primary beneficiary requirements for consolidation, therefore no consolidation of this VIE
was required.
If an entity is determined to be a VIE, the Company
evaluates whether it is the primary beneficiary. The primary beneficiary analysis is a qualitative analysis based on power and economics.
PharmaCyte consolidates a VIE if it has both power and benefits that is, PharmaCyte (i) has the power to direct the activities of a VIE
that most significantly influence the VIE’s economic performance (power), and (ii) has the obligation to absorb losses of, or the
right to receive benefits from, the VIE that could potentially be significant to the VIE (benefits). PharmaCyte consolidates VIEs whenever
it is determined that PharmaCyte is the primary beneficiary. Any intercompany transactions are eliminated in consolidation.
The Company applies ASC 321 Investments—Equity
Securities to investments in equity securities for which the Company has no significant influence or equity investments that
are not in substance common stock. Under this guidance, equity securities with and without readily determinable fair values are accounted
for at fair value based on quoted market prices or utilizing an appropriate valuation methodology to estimate the fair value. All
gains and losses on investments in equity securities are recognized in the Consolidated Statements of Operations.
Intangible Assets
The Company’s accounts for intangible assets
at cost. The intangible asset has an indefinite life; therefore, is not amortizable. The Company performs annual impairment analysis for
the intangible asset to ascertain the value at each year end and records a non-cash impairment expense should the value decrease. The
asset is deemed to be an In-Process Research and Development (“IPR&D”) as the asset is in the research stage.
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.
F- 13
Although the Company continues research and development
relating to the treatment of pancreatic cancer, the Company concluded that the cell asset technology does not meet the requirements to
continue the carrying value of the asset. 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, 2026 there should be a full impairment of the $1,549,427 carrying value. Therefore,
the Company included a non-cash asset impairment of $ 1,549,427 on the Consolidated Statements of Operations.
Convertible Note Receivable
As permitted under Financial Accounting Standards
Board (“FASB”) ASC 825, Financial Instruments (“ASC 825”), the Company elected to account for its convertible note
receivable, which met 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.
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.
F- 14
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.
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. The Company accrues for costs incurred by external service providers, based on its estimates of service performed and costs
incurred. These estimates include the level of services performed by third parties, administrative costs incurred by third parties, and
other indicators of the services completed. Based on the timing of amounts invoiced by service providers, the Company may also record
payments made to those providers as prepaid expenses that will be recognized as expenses in future periods as the related services are
rendered.
F- 15
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.
The Company granted restrictive stock units (“RSUs”)
to the Board. The stock price of the RSUs is based on the issuance date common stock price. The gross shares granted are subject to share
buyback to assist with the income tax effect of the grants. The shares vest immediately upon issuance and are non-voidable.
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.
Derivative Financial Instruments
The Company evaluates all its financial instruments
to determine if such instruments contain features that qualify as embedded derivatives. Embedded derivatives must be separately measured
from the host contract if all the requirements for bifurcation are met. The assessment of the conditions surrounding the bifurcation
of embedded derivatives depends on the nature of the host contract. Bifurcated embedded derivatives are recognized at fair value, with
changes in fair value recognized in the statement of operations each period. Bifurcated embedded derivatives are classified with the
related host contract in the Company’s balance sheet. These particular derivatives are assessed under ASC 480, Distinguishing
Liabilities from Equity and ASC 815, Derivatives and Hedging , as applicable.
Warrants and Preferred Shares
The accounting treatment of warrants and
preferred share series issued is determined pursuant to the guidance provided by ASC 480, Distinguishing Liabilities from
Equity , and ASC 815, Derivatives and Hedging , as applicable. Each feature of a freestanding financial instrument
including, without limitation, any rights relating to subsequent dilutive issuances, dividend issuances, equity sales, rights
offerings, forced conversions, optional redemptions, automatic monthly conversions, dividends, and exercise is assessed with
determinations made regarding the proper classification in the Company’s audited consolidated financial statements.
Redeemable Preferred Stock
Applicable accounting guidance requires an equity
instrument that is redeemable for cash or other assets to be classified outside of permanent equity if it is redeemable (a) at a fixed
or determinable price on a fixed or determinable date, (b) at the option of the holder, or (c) upon the occurrence of an event that is
not solely within the control of the issuer.
F- 16
Segment Reporting
The Company determines its reporting units in accordance
with FASB ASC 280, “Segment Reporting” (“ASC 280”). The Company evaluates a reporting unit by first identifying
its operating segments under ASC 280. The Company then evaluates each operating segment to determine if it includes one or more components
that constitute a business. If there are components within an operating segment that meet the definition of a business, the Company evaluates
those components to determine if they must be aggregated into one or more reporting units. If applicable, when determining if it is appropriate
to aggregate different operating segments, the Company determines if the segments are economically similar and, if so, the operating segments
are aggregated.
The Company operates in one
business segment, which includes the business of research and development activities related to developing cellular cancer
therapies. The determination of a single business segment is consistent with the financial information regularly provided to the
Company’s chief operating decision maker (“CODM”). The Company’s CODM is its President and CEO, who reviews
and evaluates consolidated net income as presented in the accompanying consolidated statements of operations for purposes of
assessing performance, making operating decisions, allocating resources, and planning and forecasting for future periods.
Refer to the accompanying consolidated statements
of operations for the presentation of consolidated loss from operations for the years ended April 30, 2026 and 2025. The measure of segment
assets is reported in the accompanying consolidated balance sheets as “Total assets.” There are no significant segment expenses
as the expenses that are included in consolidated loss from operations are general and administrative and research and development.
Recently Adopted Accounting Pronouncements
Income Taxes. In December 2023, the FASB issued
ASU No. 2023-09 (“ASU 2023-09”), Improvements to Income Tax Disclosures. The guidance is primarily intended to improve income
tax disclosure requirements by requiring (i) consistent categories and greater disaggregation of information in the rate reconciliation
and (ii) the disaggregation of income taxes paid by jurisdiction. The guidance makes several other changes to the income tax disclosure
requirements. The amendments in ASU 2023-09 are effective for fiscal years beginning
after December 15, 2024, with early adoption permitted, and is required to be applied prospectively with the option of retrospective application.
The Company adopted ASU 2023-09 prospectively effective May 1, 2025. The impact of ASU 2023-09 on the Company’s consolidated
financial statements is reflected in Note 10 – Income Taxes.
New Accounting Pronouncements Effective in Future
Periods
In November 2024, the FASB issued ASU No. 2024-03
(“ASU 2024-03”), Disaggregation of Income Statement Expenses. The guidance requires additional, disaggregated disclosure about
certain income statement expense line items. The amendments in ASU 2024-03 are effective for annual reporting periods beginning after
December 15, 2026 and interim reporting periods beginning after December 15, 2027, with early adoption permitted, and is required to be
applied prospectively with the option of retrospective application. The Company is currently evaluating the impact on the consolidated
financial statements and related disclosures.
F- 17
In December 2025, the FASB issued ASU 2025-11
– Interim Reporting (Topic 270): Narrow-Scope Improvements to improve the guidance in Topic 270, Interim Reporting, by improving
the navigability of the required interim disclosures and clarifying when that guidance is applicable. The amendments also provide additional
guidance on what disclosures should be provided in interim reporting periods. The guidance is effective for the Company’s interim
periods within annual reporting periods beginning after December 15, 2027. The Company is evaluating the impact of adoption of this
standard on its financial statements and disclosures.
NOTE 4 – INVESTMENT IN DEBT AND EQUITY SECURITIES
INVESTMENT IN FEMASYS, INC.
On June 5, 2026, Femasys announced a 20
to 1 reverse stock split , resulting in reducing the Company’s holding to 34,777
shares of Femasys common stock, the share and per share amounts disclosed in Notes 4 and 5 are not reflective of this reverse stock
split. 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 Note”) 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 Series A Warrants expire five years from the date of issuance. The Series B Warrants expired in November
2024.
Pursuant to the terms of the Femasys Purchase Agreement,
the Company’s Chief Executive Officer was appointed to the Femasys board of directors. Subsequent to the full settlement of the
Femasys Note the Company’s Chief Executive Officer resigned from 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.
On November 21, 2025, the Company received $ 5 million
in full settlement of the Femasys Note. Additionally, for the years ended April 30, 2026 and 2025, the Company received 379,747 and 315,790 ,
shares of Femasys common stock, respectively, in full settlement of the accrued interest of $ 300,000 and $ 300,000 , respectively. At April
30, 2026, the Company held 695,537 shares of Femasys common stock. During the years ended April 30, 2026 and 2025, the Company recognized
interest income of $ 162,500 and $ 300,000 , respectively, from the Femasys Note. During the years ended April 30, 2026 and 2025, the annual
interest income received of $300,000 was paid in Femasys common stock and is presented as marketable equity securities. As of April 30,
2026 and 2025, the Company had accrued interest receivable of $ 0 and $ 137,500 , respectively.
F- 18
During the years ended April 30, 2026 and 2025, the
Company recognized a gain in the fair value of the convertible note receivable of $ 1,304,000 and $ 941,000 , respectively, and change in
fair value of the warrant assets decreases of $ 2,581,000 and $ 2,091,000 , respectively. The April 30, 2025 decrease of $2,091,000 includes
the expiration of the Series B Warrants in the amount of $ 1,376,000 and carries a zero value. Series A Warrants remain unexercised and
there were no Series B Warrants exercised prior to expiration. See Note 14 – Fair value Measurements for further information.
The Femasys Note was determined to meet the definition
of a derivative and were required to be recorded at fair value in accordance with ASC 815. Subsequent changes in the fair value of the
Note is recognized in earnings at each reporting date. As of April 30, 2026 and 2025, the fair value of the Note was $ 0 and $ 3,696,000 ,
respectively. For the year ended April 30, 2025, using the following assumptions: stock price of $1.16, time to expiration of 0.54 years,
interest rate of 6.0%, discount rate of 16.0%, risk free rate of 4.16%, equity volatility of 72.0% and probability of default of 26.0%.
The Series B Warrants were determined to meet
the definition of a derivative and were required to be recorded at fair value in accordance with ASC 815. Subsequent changes in the
fair value of the Series B Warrants are recognized in earnings, at each reporting date. As of April 30, 2026 the Series A stock
price was $0.37, exercise price of $1.18, risk free rate of 3.82%, equity volatility of 95.0% and the remaining term 2.54 years. As
of April 30, 2025 Series A stock price was $1.16, exercise price of $1.18, risk free rate of 3.62%, equity volatility of 89.0% and
the remaining term of 3.54 years.
Below is a summary of activity for the Note and Warrants
as of April 30, 2026 and 2025:
Schedule of activity for the notes and warrants
Balance of Note as of April 30, 2024
$ 2,755,000
Change in fair value
941,000
Balance of Note as of April 30, 2025
3,696,000
Change in fair value
1,304,000
Settlement of note
( 5,000,000 )
Balance of Note as of April 30, 2026
$ –
Balance of Warrants as of April 30, 2024
$ 5,152,000
Change in fair value, includes expiration of Series B Warrants of $ 1,376,000
( 2,091,000 )
Balance of Warrants as of April 30, 2025
3,061,000
Change in fair value
( 2,581,000 )
Balance of Warrants as of April 30, 2026
$ 480,000
MARKETABLE SECURITIES
On November 21, 2025 and 2024, the Company
received payments from the Femasys Notes in Femasys common stock for interest income in the amount of $ 300,000
and $ 300,000 ,
respectively. The interest income payments were based on the Femasys average stock price on those dates of $0.79 and $0.95,
respectively, therefore, the Company received 379,747
and 315,790
common stock shares, respectively. The Company elected the fair value option on this investment. The related unrealized loss
pertaining to this investment is recorded in other income and expense. The value of the marketable securities was $ 254,010
and $ 366,316
on April 30, 2026 and 2025, respectively. The Company holds a total of 695,537
and 315,790
common stock shares as of April 30, 2026 and 2025, respectively. As of April 30, 2026 and 2025, the current market value of the
Femasys common stock shares was $0.37 and $1.16, respectively, that generated an unrealized loss of $ 412,306
and an unrealized gain of $ 66,316 ,
respectively.
F- 19
Cost and fair value of marketable equity securities
at April 30, 2026 and 2025 are as follows:
Schedule of marketable equity securities
Balance of securities as of April 30, 2024
$ –
Interest paid in shares
300,000
Change in fair market value – unrealized gain (loss)
66,316
Carrying value of securities as of April 30, 2025
366,316
Interest paid in shares
300,000
Change in fair market value – unrealized gain (loss)
( 412,306 )
Carrying value of securities as of April 30, 2026
$ 254,010
The fair value of equity securities has been measured
on a recurring basis using Level 1 inputs, which are based on unadjusted quoted market prices within active markets. There have been no
changes in valuation approaches or techniques and related inputs.
INVESTMENT IN Q/C TECHNOLOGIES, INC.
Series G Preferred Shares and Warrants
On May 20, 2024, the Company entered into a
Securities Purchase Agreement (the “Series G SPA”) with a public company operating in the medical industry, MyMD
Pharmaceuticals, Inc. which subsequently changed its name to TNF Pharmaceuticals, Inc., and then to Q/C Technologies, Inc.
(“QCLS”). Pursuant to the original terms, prior to the adjustment described below, of the Series G SPA, the Company purchased (i) 7,000
shares of QCLS’s Series G Convertible Preferred Stock (the “Preferred Shares” or “Series G Preferred
Stock”), representing approximately 33% of QCLS’s issued and outstanding share capital on an as-converted basis (and
approximately 78% of all shares of Series G Preferred Stock outstanding), at a price of $1.816 per Preferred Share, which are
convertible into 3,854,626 shares of QCLS Common Shares (as defined below); (ii) warrants to purchase up to 3,854,626
shares of QCLS Common Shares with a five-year term (“Series G Long-Term Warrant”); and (iii) warrants to purchase
up to 3,854,626
shares of QCLS Common Shares with a 18-month term (“Series G Short-Term Warrant”) (collectively, the “QCLS
Series G Warrants”), for an aggregate purchase price of $ 7,000,000 .
In April 2025, QCLS issued securities that
caused changes to the original terms of the Series G Preferred Stock. The conversion and exercises prices were adjusted to $0.1832
per Series G Preferred Share, the number of QCLS Series G Long-Term Warrants were adjusted to purchase 38,209,611 shares
of QCLS Common Shares and the number of QCLS Series G Short-Term Warrants were adjusted to purchase 38,209,611 shares of QCLS Common
Shares.
In September 2025, in connection with the QCLS’ 1-for-100
reverse stock split and pursuant to the stock combination event adjustment provisions of the Series G Preferred Shares
and QCLS Series G Warrants, further adjusted the conversion price and the exercise price was adjusted to $3.3713 per share, the 7,000 Series G
Preferred Shares were adjusted to be convertible into 2,076,351 shares of QCLS Common Shares, and the number of QCLS Series G
Long-Term Warrants were adjusted to purchase 2,076,351 shares
of QCLS Common Shares and the number of QCLS Series G Short-Term Warrants were adjusted to purchase 2,076,351 shares
of QCLS Common Shares. On November 23, 2025, the QCLS Series G Short-Term Warrants expired.
Pursuant to the SPA, the Company has the right to
participate in future sales of QCLS’s equity and equity-linked securities until the second anniversary of the Closing or the date
on which no QCLS Preferred Shares remain outstanding, whichever is earlier. Additionally, the Company has the right to nominate one individual
to serve on QCLS’s board of directors until PharmaCyte no longer beneficially owns at least 20% of QCLS Common Shares on
an as-converted basis. The Company’s Chief Executive Officer serves on the board of directors of QCLS and is the QCLS Chief Executive
Officer.
F- 20
The Company has determined that QCLS is a VIE, since
QCLS does not have sufficient equity at risk to finance its own operations without additional subordinated financial support. However,
the Company has determined that it is not the primary beneficiary of QCLS. Furthermore, QCLS’s Series G Preferred Stock is not considered
in substance common stock, and as such, equity method accounting does not apply. The Company recorded its investment in QCLS Series G
Preferred Stock at its fair value and subsequent changes in fair value are recognized in earnings at each reporting period. The investment
date fair value of the Series G Preferred Stock was estimated utilizing a Monte Carlo simulation.
The QCLS Series G Warrants were determined to
meet the definition of a derivative and were required to be recorded at fair value in accordance with ASC 815. Subsequent changes in
the fair value of the QCLS Series G Warrants are recognized in earnings, at each reporting date. The issuance date fair value of the
QCLS Series G Warrants was determined utilizing the Black Scholes Merton Method.
The Series G Preferred Stock shares include a
10% dividend, which are payable in cash or shares of QCLS Series G Preferred Stock at the Company’s option, and the Company
has elected to receive a combination of shares of the QCLS Preferred Stock as Payment in Kind (“PIK”) and cash value,
which the Company expects to convert into shares of QCLS Common Shares pursuant to the terms of the QCLS Series G Preferred
Stock’s Certificate of Designations. As of April 30, 2026 and 2025 the Company owned 8,583
and 7,831 shares
of QCLS Series G Preferred Stock shares, respectively which includes the receipt of 752
and 831
shares of QCLS Series G Preferred Stock, during the years ended April 30, 2026 and 2025, respectively. During the year
ended April 30, 2026, the Company recorded accrued dividends receivable and dividend income of $ 240,766 .
During the year ending April 30, 2026, the
Company recognized a loss of $ 8,708,000
for the change in fair value of the QCLS Series G Preferred Stock. The $ 13,766,000
fair value of the QCLS Series G Preferred Stock was estimated utilizing a Monte Carlo simulation with the following assumptions on
April 30, 2026 (the per share amounts are post reverse stock split): QCLS stock price of $3.75, price floor of $36.40, expected time
to settlement of one year, dividend rate of 10.0%, discount market interest rate of 16.7%, risk free rate of 3.72%, equity
volatility of 130.0% and probability of default of 6.0%.
During the year ending April 30, 2025, the
Company recognized a gain of approximately $ 5,063,950 ,
for the change in fair value of the QCLS Series G Preferred Stock. The approximately $ 22,474,000
fair value of the QCLS Series G Preferred Stock was estimated utilizing a Monte Carlo simulation with the following assumptions on
April 30, 2025 (the per share amounts are pre reverse stock split): QCLS stock price of $0.19, price floor of $0.36, expected time to settlement of 5.00 years, dividend rate of 10.0%,
discount market interest rate of 17.6%, risk free rate of 3.72%, equity volatility of 105.0% and probability of default of 47%.
During the year ended April 30, 2026, a
change in estimate was recorded for the QCLS Series G Preferred Stock expected term to settlement from five-years to one-year. This
change in estimate was accounted for prospectively beginning in the fourth quarter of the fiscal year. The change in accounting
estimate resulted in a decrease in the fair value of the QCLS Series G Preferred Stock of $1,887,000. The resulting change in
accounting estimate negatively impacted other income (expense), net income (loss) and net income (loss) attributable to common
stockholders in the amount of $1,887,000. The impact on basic and diluted earnings per share was a reduction of $0.23 per share,
from a loss per share of $2.54 to a loss per share of $ 2.77 ,
with a corresponding net loss attributable to common stockholders of $21,319,372 and $ 23,206,372 , respectively.
During the year ending April 30, 2026, the
Company recognized a loss of $ 2,602,000
for the change in fair value of the QCLS Series G Warrants. The $ 6,016,000
fair value of the QCLS Series G Warrants was determined utilizing the Black Scholes Merton Method with the following assumptions on
April 30, 2026 (the per share amounts are post reverse stock split): QCLS stock price of $3.75, exercise price of $3.3713, risk free rate of 3.84%, equity volatility of 130.0% and
remaining term of 3.07 years.
During the year ending April 30, 2025, the
Company recognized a gain of approximately $ 2,367,684
for the change in fair value of the QCLS Series G Warrants. The approximately $ 8,618,000
fair value of the QCLS Series G Warrants was determined utilizing the Black Scholes Merton Method with the following assumptions on
April 30, 2025 (the per share amounts are pre reverse stock split): QCLS stock price of $0.19, exercise price of $0.18, risk free rate of 3.65%-4.14%, equity volatility of
115.0%-130.0% and remaining term of 0.57-4.07 years.
Below is a summary of activity for the QCLS Series
G Preferred Stock during the years ended April 30, 2026 and 2025:
Schedule of activity for series
G preferred stock and warrants
Balance of Series G Preferred Stock as of April 30, 2024
$ –
Purchased
17,410,050
Change in fair value
5,063,950
Balance of Series G Preferred Stock as of April 30, 2025
22,474,000
Change in fair value
( 8,708,000 )
Balance of Series G Preferred Stock as of April 30, 2026
$ 13,766,000
F- 21
Below is a summary of activity for the QCLS Series
G Warrants during the years ended April 30, 2026 and 2025:
Balance of Warrant assets as of April 30, 2024
$ –
Purchased
10,985,684
Change in fair value
( 2,367,684 )
Balance of Warrant assets as of April 30, 2025
8,618,000
Change in fair value includes expiration of short-term warrants of $ 2,917,000
( 2,602,000 )
Balance of Warrant assets as of April 30, 2026
$ 6,016,000
Series H Preferred Shares and Warrants
On September 2, 2025, the Company entered into a Securities
Purchase Agreement (the “Series H SPA”) with QCLS. Pursuant to the Series H SPA, the Company purchased (i) 3,000 shares of
QCLS’s Series H Convertible Preferred Stock (the “Series H Preferred Shares” or “Series H Preferred Stock”),
at a stated value of $1,000 per Series H Preferred Share, with an initial conversion price of $5.00 which were initially convertible into
600,000 shares of QCLS Common Shares ; (ii) warrants to purchase up to 600,000 shares of QCLS’s Common Shares with a five-year term
(“QCLS Series H Warrant”), for a total purchase price of $ 3,000,000 .
In September 2025, in connection with the QCLS’
1-for-100 reverse stock split and pursuant to the stock combination event adjustment provisions of the Series H Preferred Shares and QCLS
Series H Warrants, the conversion price and the exercise price was adjusted to $ 3.3713 per share, the 3,000 Series H Preferred Shares were
adjusted to be convertible into 889,864 shares of QCLS Common Shares and the number of QCLS Series H Warrants was adjusted to purchase
889,864 shares of QCLS Common Shares.
The Series H Preferred Stock is not considered in
substance common stock, and as such, the equity method of accounting does not apply. The Company recorded its investment in Series H Preferred
Stock at its fair value as the Company did not elect the measurement alternative to account for the investment at cost less impairment.
Subsequent changes in fair value of the Series H Preferred Stock are recognized in earnings at each reporting period. The initial fair
value of the Series H Preferred Stock of $ 3,483,000 was estimated utilizing a probability-weighted scenario model, with the following
inputs: the fair value of QCLS Common Shares of $3.61 , estimated equity volatility of 100.0% , the time to maturity of 1.49 years , the redemption
premium of 106% , the liquidation premium of 125%, the conversion price of $5.00 per share, a market interest rate of 19.51% , a risk-free
rate of 3.61% , and dividend rate of 7.00% .
The QCLS Series H Warrants were determined to meet
the definition of a derivative and were required to be recorded at fair value in accordance with ASC 815. Subsequent changes in the fair
value of the QCLS Series H Warrants are recognized in earnings, at each reporting date. The issuance date fair value of the QCLS Series
H Warrants of $ 1,606,000 was determined utilizing the Black Scholes Merton Method using the following inputs: the fair value of QCLS Common Shares of $3.61 , exercise price of $5.00 ; dividend yield of 0% ; remaining term of 5.00 years ; equity volatility of 105.0% ; and
a risk-free interest rate of 3.59% .
The total aggregated fair value of the QCLS Series
H Preferred Stock and the QCLS Series H Warrants of $ 5,089,000 exceeded the total purchase price of $ 3,000,000 by $ 2,089,000 , which was
recognized as a gain on investment in QCLS on the consolidated statement of operations for the year ended April 30, 2026.
During the year ended April 30, 2026, the Company
recognized a gain on the change in fair value of the Series H Preferred Stock of $ 976,000 . The $ 4,459,000 fair value of the Series H Preferred
Stock was estimated utilizing a probability-weighted scenario model, with the following inputs on April 30, 2026: the fair value of QCLS
Common Shares of $3.75 , estimated equity volatility of 135.0% , the time to maturity of 0.84 years , the redemption premium of 106% , the
liquidation premium of 125%, the conversion price of $3.3713 per share, a market interest rate of 20.57% , a risk-free rate of 3.65% , and
dividend rate of 7.00% .
F- 22
During the year ended April 30, 2026, the Company
recognized a gain of $ 1,223,000 , respectively, related to the change in the QCLS Series H Warrants fair value. The $ 2,829,000 fair value
of the QCLS Series H Warrants was determined utilizing a Black Scholes Merton model with the following assumptions on April 30, 2026:
the fair value of QCLS Common Shares of $3.75 , exercise price of $3.3713 , risk free rate of 3.91% , equity volatility of 130.0% , and
remaining term of 4.35 years .
The Company has determined that QCLS is a VIE, as
QCLS does not have sufficient equity at risk to finance its own operations without additional subordinated financial support. However,
the Company has determined that it is not the primary beneficiary of QCLS.
Below is a summary of activity for the Series H Preferred
Stock during the year ended April 30, 2026:
Schedule of activity for series H
preferred stock and warrants
Balance of Series H Preferred Stock as of April 30, 2025
$ –
Initial fair value of investment Series H Preferred Shares
3,483,000
Change in fair value
976,000
Balance of Series H Preferred Stock as of April 30, 2026
$ 4,459,000
Below is a summary of activity for the QCLS Series
H Warrants during the year ended April 30, 2026:
Balance of QCLS Series H Warrant assets as of April 30, 2025
$ –
Initial fair value of investment in of QCLS Series H Warrants
1,606,000
Change in fair value
1,223,000
Balance of QCLS Series H Warrant assets as of April 30, 2026
$ 2,829,000
NOTE 5 – ACCRUED EXPENSES
Accrued expenses at April 30, 2026 and 2025 are summarized
below:
Schedule of accrued expenses
2026
2025
Payroll related costs
$ 338,021
$ 335,846
Director fees
67,500
67,500
R&D costs
92,310
92,310
Legal settlement
25,000
2,019,000
Excise tax on stock repurchases
–
25,424
Total accrued expenses
522,831
2,540,080
Less: Long-term portion of legal settlement
–
( 25,000 )
Total – current portion
$ 522,831
$ 2,515,080
See Note 9 – Commitments and Contingencies for
additional information on the legal settlement.
F- 23
NOTE 6 – STOCK OPTIONS AND WARRANTS
2021 Equity Incentive Plan
Effective June 30, 2021, the Company implemented the
2021 Equity Incentive Plan (“2021 Equity Plan”) as approved by the Company’s stockholders. The 2021 Equity Plan is administered
by the Compensation Committee of the Board and has 166,667 shares authorized under this plan. The 2021 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 2021 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). As of April 30, 2026, there are 154,596 shares remaining available under this plan.
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. In October 2025, the
Company held a special meeting of stockholders (the “2025 Special Meeting”). At the 2025 Special Meeting, the stockholders
of the Company approved an amendment to the 2022 Equity Plan which, among other things, increased the number of shares of common stock
available for grant under the 2022 Equity Plan by 2,250,000 . In March 2026, at the Company’s annual stockholders meeting, the stockholders
of the Company approved an amendment to the 2022 Equity Plan which, among other things, increased the number of shares of common stock
available under the 2022 Equity Plan by 2,000,000 . The 2022 Equity Plan is administered by the Compensation Committee of the Board and
has 7,000,000 shares authorized 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).
As of April 30, 2026, there are 4,970,040 shares remaining available under this plan.
Stock Options
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,
2026
2025
Risk-free interest rate
– %
4.3 %
Expected volatility
– %
98 %
Expected term (years)
–
5.5
Expected dividend yield
– %
0.00 %
The Company’s computation of expected
volatility for the years ended April 30, 2026 and 2025 is based on the Company’s historical basis volatility. For stock option
grants issued during the year ended April 30, 2025, 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 that 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.
F- 24
A summary of the Company’s stock option activity
and related information for the years ended April 30, 2026 and 2025 is shown below:
Schedule of stock option activity
Options
Weighted
Average
Exercise Price Per Share
Weighted
Average
Remaining Contractual Term in Years
Outstanding, April 30, 2024
925,164
$ 2.97
9.16
Granted
252,932
1.22
–
Expired
( 8,135 )
50.39
–
Outstanding, April 30, 2025
1,169,961
2.21
8.62
Granted
–
–
–
Expired
( 9,334 )
10.78
–
Outstanding, April 30, 2026
1,160,627
$ 2.14
7.68
Exercisable, April 30, 2026
1,160,627
$ 2.14
7.68
The Company recorded $ 236,056 and $ 478,637 of stock-based
compensation related to the issuance of options to certain officers and directors in exchange for services during the years ended April
30, 2026 and 2025, respectively. At April 30, 2026, there remained $ 0 unrecognized compensation expense related to unvested granted to
directors.
The aggregate intrinsic value of vested outstanding
options as of April 30, 2026 was $ 0 .
Restrictive Stock Units
On December 11, 2025, the Company granted
restricted stock units (the “RSUs”) to the Board of Directors. The directors were granted a total of 875,000
shares of the Company’s common stock valued at $ 892,500 ,
recorded as stock-based compensation expense in G&A. The shares vested upon issuance and there were no RSUs unvested at April
30, 2026 and 2025. The RSUs were priced at $1.02 per share, the closing price on the grant date. The Company initiated a share buyback
of 393,750
shares for $ 401,625
and given to the directors to assist with the income tax effect of granting of the RSUs. The result was the net shares provided to
the directors totaled 481,250 shares.
Warrants
Series B Warrant
Pursuant to the Private Placement (as defined below),
the Company issued investors Series B 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 12 – Preferred Stock”. In connection with the Series C Private Placement (as defined herein),
in August 2025, the exercise price of the Series B Warrants was adjusted to $ 0.95 per share and the number of shares of Common Stock issuable
upon exercise of the Series B Warrants was adjusted proportionally to 36,780,161 pursuant to the full ratchet anti-dilution provisions
contained therein.
The Series B Warrants were determined to be subject
to liability classification as they are considered to be indexed to the Company’s own stock but fail to meet the requirements for
equity classification in accordance with ASC 815. As such, the Company recorded the Series B 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 Series B Warrants issued on May 10, 2023.
During the year ended April 30, 2026, the Company
received Series B exercise notices totaling 1,100,000 shares. The exercises resulted in the Company received cash in the amount of $ 1,046,760
and a reduction in the warrant liability of $ 599,135 . Following the exercises the Company has 35,680,160 Series B Warrant shares remaining.
F- 25
During years ended April 30, 2026 and 2025, the
Company recorded a loss of approximately $ 7,844,100
and a gain of approximately $ 10,446,000 ,
respectively, related to the change in fair value of the warrant liability which is recorded in other income on the consolidated
statements of operations. The fair value of the Series B Warrants of $ 7,583,000 and
$ 338,000 were
estimated at April 30, 2026 and 2025, respectively, utilizing the Black-Scholes-Merton Model using the fair value of the
Company’s common stock of $0.72 and $1.24, respectively, the exercise price of $ 0.95
and $ 4.00 ,
respectively, the number of warrants outstanding of 35,680,160
and 8,750,000 ,
respectively, and the following weighted average assumptions: dividend yield 0%; remaining term of 2.03 and 3.03 years,
respectively; equity volatility of 65.0% and 40.0%; and a risk-free interest rate of 3.81% and 3.52%, respectively.
Settlement Warrants
In connection with the Settlement Agreement, as defined
on Note 9 – Commitments and Contingencies, on May 16, 2025, the Company issued warrants (“First Warrant Issuance”) to
purchase 343,183 shares of Common Stock with an exercise price of $4.00 per share and a term of five years from the issuance date. On
October 29, 2025, the Company issued additional warrants (“Additional Warrants”, and collectively with the First Warrant Issuance,
the “Settlement Warrants”) to purchase 313,067 shares of the Company’s common stock with an exercise price of $4.00
per share and a term of five years from the issuance date. In connection with the Series C Private Placement (as defined herein), in August
2025, the exercise price of the Settlement Warrants was adjusted to $0.95 per share and the number of shares of Common Stock issuable
upon exercise Settlement Warrants was adjusted proportionally to 2,758,511 pursuant to the full ratchet anti-dilution provisions contained
in their respective agreements.
The Settlement Warrants were determined to be subject
to liability classification. As such, the Company recorded the Settlement Warrants as a liability upon issuance at their 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 Settlement Warrants issued during the year ended April 30, 2026.
The fair value of the First Warrant Issuance of approximately
$ 199,000 was estimated at May 16, 2025 (the date of issuance) using the fair value of the Company’s common stock of $1.06 on the
issuance date as well as the following input assumptions: expected dividend yield of 0%; expected term of 5.0 years; equity volatility
of 97.0%; and a risk-free interest rate of 4.1%.
The fair value of the Additional Warrants of approximately
$ 164,000 was estimated at July 29, 2025 (the date of issuance) using the fair value of the Company’s common stock of $ 1.02 on the
issuance date as well as the following input assumptions: expected dividend yield of 0%; expected term of 5.0 years; equity volatility
of 94.0%; and a risk-free interest rate of 3.9%.
During the year ended April 30, 2026, the Company
recorded a gain on legal settlement of $ 106,000 which represents the difference between the estimated fair value of the Settlement Warrants
recognized during the year ended April 30, 2025 totaling $ 469,000 and their issuance date fair values totaling $ 363,000 . See Note 9 –
Commitment and Contingencies – Legal Proceedings.
During the year ended April 30, 2026, the Company
recorded a loss $ 358,000 related to the change in fair value of the warrant liability associated with the Settlement Warrants which is
recorded in other income (expense) on the consolidated statements of operations. The fair value of the Settlement Warrants of $ 721,000
was estimated at April 30, 2026 utilizing the Black-Scholes-Merton Model using the fair value of the Company’s common stock of $0.72
and was based on the following weighted average assumptions: expected dividend yield of 0%; expected term of 4.14 years; equity volatility
of 51.0%; and a risk-free interest rate of 4.0%.
F- 26
Series C Preferred Warrants
On August 17, 2025, the Company entered into a Securities
Purchase Agreement (the “Series C Private Placement Agreement”) with certain accredited investors (the “Investors”),
pursuant to which it agreed to sell in a private placement to the Investors warrants to acquire up to an aggregate of 7,000,000 shares
of Common Stock, collectively, the (“Series C Preferred Warrants”), with an exercise price of $ 1.00 per share (subject to adjustment),
for a period of five years from the date of issuance. The Series C Private Placement Agreement closed on August 19, 2025.
The Series C Preferred Warrants were determined
to be subject to liability classification as they are considered to be indexed to the Company’s own stock but fail to meet the
requirements for equity classification in accordance with ASC 815. As such, the Company recorded the Series C Preferred Warrants as
a liability at fair value with subsequent changes in fair value recognized in earnings. The fair value of the Series C Preferred
Warrants of $ 5,220,000
was estimated at August 19, 2025, utilizing the Black-Scholes-Merton Model using the fair value of the Company’s common stock
of $1.01 and the following weighted average assumptions: dividend yield of 0%; remaining term of 5.00 years; equity volatility of
95.0%; and a risk-free interest rate of 3.75%.
During the year ended April 30, 2026, the
Company recorded a gain of $ 3,456,000
related to the change in fair value of the warrant liability associated with the Series C Preferred Warrants which is recorded in
other income on the consolidated statements of operations. The fair value of the Series C Preferred Warrants of $ 1,764,000
was estimated at April 30, 2026, utilizing the Black-Scholes-Merton Model using the fair value of the Company’s common stock
of $0.72 and the following weighted average assumptions: dividend yield 0%; remaining term of 4.30 years; equity volatility of
50.0%; and a risk-free interest rate of 3.90%.
Placement Agent Warrants
In connection with the Series C Private Placement
Agreement, the Company also issued warrants to purchase up to an aggregate of 560,000 shares of the Common Stock as compensation to placement
agents for services rendered (the “Series C Placement Agent Warrants”).
The Series C Placement Agent Warrants are classified
as a contingently redeemable warrant in accordance with ASC 718, as it was determined that the warrants were not precluded from equity
classification under that guidance, but could be settled in cash or other assets in the event that another person or entity becomes the
beneficial owner of 50% of the outstanding shares of the Common Stock. The Series C Placement Agent Warrants were thus classified
in temporary equity on the Company’s consolidated balance sheets as of August 19, 2025 pursuant to ASC 480-10-S99-3A.
The fair value of the Series C Placement Agent
Warrants of $ 417,000
was estimated at August 19, 2025, utilizing the Black-Scholes-Merton Model using the fair value of the Company’s common stock
of $1.01 and the following weighted average assumptions: dividend yield of 0%; remaining term of 5.00 years; equity volatility of
95.0%; and a risk-free interest rate of 3.75%. The fair value of the Series C Placement Agent Warrants was expensed as incurred and
was recorded in Series C Preferred Stock and Series C Preferred Warrants issuance costs on the consolidated statement of operations
for the year ended April 30, 2026.
F- 27
A summary of the Company’s warrant activity
and related information for the years ended April 30, 2026 and 2025, are shown below:
Schedule of warrant activity
Warrants
Weighted Average Exercise Price Per
Share
Weighted Average
Remaining
Contractual Term In Years
Outstanding, April 30, 2024
18,570,847
$ 4.54
2.12
Expired
–
–
Outstanding, April 30, 2025
18,570,847
4.54
2.12
Issued
8,216,250
1.00
–
Issued - Series B Warrants and Settlement Warrants adjusted
30,132,422
0.95
–
Exercised
( 1,100,000 )
0.95
–
Expired
–
–
–
Outstanding, April 30, 2026
55,819,519
1.68
2.14
Exercisable, April 30, 2026
55,819,519
$ 1.68
2.14
NOTE 7 – INTANGIBLE ASSETS
The Company performs an annual analysis of impairment
of the indefinite-lived assets at its fiscal year end as well as when a triggering event may have occurred. As of April 30, 2025, the
intangible asset held by the Company relates to an IPR&D asset, the cells producing cytochrome P450, used in the treatment of pancreatic
cancer with a carrying value in the amount of $ 1,549,427 . As of April 30, 2026, the Company concluded that the IPR&D asset does not
meet the requirements to continue the carrying value of the asset. 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, 2026, there should be a full impairment of the $1,549,427
carrying value.
Schedule of intangible assets
Balance, April 30, 2024
$ 1,549,427
Impairment
–
Balance, April 30, 2025
1,549,427
Impairment
( 1,549,427 )
Balance, April 30, 2026
$ –
NOTE 8 – RELATED PARTY TRANSACTIONS
The Company had the following related party transactions
during the years ended April 30, 2026 and 2025, respectively.
The Company owns 13.8 % 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 did not purchase products and services from these subsidiaries in the years ended April 30, 2026, and 2025, 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, 2026 and 2025, were approximately $ 10,500
and $ 16,000 , respectively.
F- 28
The Company’s Chief Executive Officer was appointed
to the Femasys board of directors, see Note 4 – Investments in Debt and Equity Securities. During the year ended April 30, 2026,
the Chief Executive Officer resigned his position on the Femasys board of directors.
The Company’s Chief Executive Officer is
on the board directors of QCLS and serves as their Chief Executive Officer, see Note 4 – Investment in Debt and Equity
Securities.
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. For the years ended April
30, 2026 and 2025, the company expensed $ 391,301 and $ 438,416 , respectively, in research and development expenses within the accompanying
consolidated statements of operations. There have been no recognized costs related to royalty payments.
There are future royalty payments as follows:
·
Four percent
royalty on all gross sales received by us or the Company’s affiliates;
·
Twenty percent royalty on gross revenues received by us or the Company’s
affiliates from a sublicense or right to use the patents or the licenses granted by the Company or the Company’s affiliates;
·
Fifty percent of any other financial and non-financial consideration received
from sublicensees of the Cell-in-a-Box® technology; and
·
The removal of all milestone payments.
Office Lease
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.
Rent expenses for these offices for the years ended
April 30, 2026 and 2025 were $ 28,374 and $ 28,335 , respectively.
With the month-to-month office rental agreements there
are no aggregate future minimum lease payments required to be made.
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 remaining cost is estimated to be approximately $ 220,000 , of which the related party
(SG Austria and its subsidiaries) portion will be approximately $ 220,000 . These amounts take into account some of the cost associated
with the work and preclinical studies required to lift the clinical hold.
F- 29
Settlement of Legal Complaint Agreement
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 potential claims
cannot be predicted with certainty, the Company does not believe that the outcome of any potential claims will have a material adverse
effect on the Company’s financial condition or operating results.
On May 16, 2025, the Company entered into a settlement
and release agreement (“Settlement Agreement”) with H.C. Wainwright & Co., LLC relating to a complaint filed on December
4, 2023, alleging a breach of contract. The Settlement Agreement resolved fully all differences, disputes or claims without admitting
any liability, fault or wrongdoing on the part of all parties. The Settlement Agreement required the Company to pay $ 1.55 million, comprised
of an initial payment of $ 1.25 million and twelve equal payments of $ 25,000 beginning on the one-month anniversary of the initial payment.
On May 16, 2025, as part of the settlement, the Company also issued warrants “(First Warrant Issuance”) to purchase 343,183
shares of Common Stock with an exercise price of $4.00 per share and a term of five years from the issuance date. On July 29, 2025, as
part of the settlement, the Company issued additional warrants (“Additional Warrants”) to purchase 313,067 shares of Common
Stock with an exercise price of $4.00 per share and a term of five years. See Note 6 – Stock Options and Warrants.
On August 19, 2025, pursuant to the warrant terms,
the exercise price of the First Warrant Issuance and the Additional Warrants was adjusted to $ 0.95 per share. The price adjustment resulted
in the number of shares underlying the First Warrant Issuance to increase to 1,442,551 shares and the number of shares underlying the
Additional Warrants to increase to 1,315,960 shares. See Note 6 – Stock Options and Warrants.
The Company estimated the fair value of the
First Warrant Issuance and the Additional Warrant Issuance as of April 30, 2025 pursuant to Financial Accounting Standards Board
(“FASB”) Accounting Standards Codification (“ASC”) 820 Fair Value Measurement (“ASC 820”). The
Company concluded the fair value of the First Warrant Issuance to be $ 245,000 and
the Additional Warrant Issuance to be $ 224,000 .
The Company utilized the Black-Scholes-Merton Model to calculate the value of the warrants issued subsequent to the year ended April
30, 2025. The fair value of the warrants was estimated as of April 30, 2025, using the fair value of the Company’s common stock of $ 1.24
and was based on the following weighted average assumptions: dividend yield 0 %;
expected term of 5 .0
years; equity volatility of 98 %;
and a risk-free interest rate of 3.7 %.
The Company recorded a legal settlement expense of $ 2,019,000 ,
consisting of $1.55 million payment and the fair value of the two warrant issues totaling $469,000. The Company made settlement
payments of $ 1,525,000
and $ 0 ,
for the years ended April 30, 2026 and 2025, respectively. As of April 30, 2026, the remaining balance due is $ 25,000
and is included in accrued expenses. The Company recorded the $ 2,019,000
liability, including warrants, as of April 30, 2025 and is included in accrued expenses, see Note 5 – Accrued Expenses.
To the Company’s knowledge there are no legal
proceedings pending to which any property of the Company is subject.
NOTE 10 - INCOME TAXES
For financial reporting purposes, the net pre-tax
book income and/or loss for the U.S. and foreign entities, in the aggregate were:
Schedule of net pre-tax
book income and/or loss
Years Ended April 30,
2026
2025
United States
$ ( 19,424,654 )
$ 30,656,050
Foreign
–
–
Total
$ ( 19,424,654 )
$ 30,656,050
The Company did no t record income tax expense for
federal, state, or foreign for the years ended April 30, 2026 and 2025, respectively.
F- 30
For the years ended April 30, 2026 and 2025, the Company
paid no income taxes, net of refunds received, in federal, state, or foreign jurisdictions.
Because total income taxes paid, net of refunds received,
were zero for each of the years ended April 30, 2026 and 2025, no individual jurisdiction met the 5% disaggregation threshold for separate
disclosure.
The Company elected to prospectively adopt the guidance
in ASU No. 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures”. The following table reconciles
the U.S. federal statutory income tax rate of 21% to the Company’s effective income tax rate for the year ended April 30, 2026 in
accordance with the guidance in ASU 2023-09:
Schedule of effective income tax rate
Year Ended April 30, 2026
U.S. federal statutory tax rate
$ ( 4,079,177 )
21.0 %
State income taxes, net of federal income tax effect (1)
–
–
Foreign tax effects
–
–
Changes in valuation allowances
2,998,757
( 15.4 )
Non-taxable or non-deductible items
Fair value of warranty liability
996,688
( 5.1 )
Gain on related party investment - QCLS
( 438,690 )
2.3
Fair value of derivative liability
( 234,570 )
1.2
Issuance costs on Series C convertible preferred stock and warrants
259,256
( 1.3 )
Other
( 27,287 )
0.1
Other adjustments
Expired warrant assets
963,271
( 5.0 )
Redemption of note receivable
( 700,140 )
3.6
Forgone benefit on federal tax NOLs
369,981
( 1.9 )
Other
( 108,089 )
0.5
Effective tax rate
$ –
– %
(1)
State taxes in California comprise the majority (greater than 50%) of the tax effect in the category.
The reconciliation of the U.S. statutory rate of 21%
to the Company’s effective tax rate for the year ended April 30, 2025 in accordance with the guidance prior to the adoption of ASU
2023-09 is summarized as follows:
Schedule of provision for income taxes
Year Ended
April 30, 2025
Federal benefit at statutory rate
$ 6,437,771
State income taxes, net of Federal taxes
2,139,792
Fair value of warrant liability
( 2,922,791 )
Gain on related party investment
( 5,986,526 )
Fair value of derivative liability
( 611,083 )
Redemption of derivative liability
( 174,862 )
Expiration of warrant asset – Series B
( 79,743 )
State deferred tax adjustment
572,607
Legal settlement
131,226
Provision related to change in valuation allowance
27,998
Fair value of warrant asset – Series B
385,005
Expired stock options
78,384
Net valuation allowance for state NOLs
( 6,748 )
Other, net
8,970
Effective tax rate
$ –
F- 31
The Company’s deferred tax assets and deferred
tax liabilities consist of the following:
Schedule of deferred tax assets and liabilities
April 30,
2026
2025
Deferred tax assets:
Net operating loss carryforwards
$ 16,079,880
$ 15,026,112
Stock compensation
569,229
523,822
Research and development
63,232
216,831
Investment in SG Austria
439,953
439,953
Intangible asset (diabetes license)
559,672
559,672
Intangible asset (value of cells)
433,585
–
Fair value of investment in QCLS
511,464
–
Fair value of warrant asset
493,351
–
Other - deferred tax asset
217,244
147,798
Total deferred tax assets
19,367,610
16,914,188
Deferred tax liabilities:
Fair value of convertible note receivable
–
( 568,067 )
Fair value of warrant asset
–
( 228,906 )
Fair value of investment in QCLS
–
( 754,512 )
Other - deferred tax liability
–
( 140,985 )
Total deferred tax liabilities
–
( 1,692,470 )
Total deferred tax assets
19,367,610
15,221,718
Valuation allowance
( 19,367,610 )
( 15,221,718 )
Net deferred tax assets
$ –
$ –
At April 30, 2026, the Company had federal and state
net operating loss carryforwards of approximately $ 64,683,000 and $ 35,748,000 , respectively, available to offset against future taxable
income; these operating loss carryforwards expire in 2024 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 $ 36,419,000 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 $ 28,264,000 and $ 19,858,000 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.
F- 32
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:
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, 2026 and 2025 was an increase
of $ 4,145,892 and an increase of $ 27,998 , respectively.
There have been no changes to the Company’s
liability for unrecognized tax benefits during the years ended April 30, 2026 and 2025, respectively.
The Company files its income tax returns in the U.S.
Federal jurisdiction and various state jurisdictions. As of the year ended April 30, 2026, the tax returns for 2021 through 2025 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. Management does not believe that there are significant
uncertain tax positions in the tax years 2026 and 2025. As of the years ended April 30, 2026 and 2025, the Company had accrued no interest
or penalties related to uncertain tax positions.
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.
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 purchase. 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 had no repurchases of shares of
common stock for the year ended April 30, 2026. The Company repurchased 1,241,862 shares of common stock with a total cost of
$ 2,567,770 including accrued excise tax during the year ended April 30, 2025. The Company recorded $ 0 and $ 25,424 in excise tax
related to the IR Act, which is included in Treasury stock and accrued expenses for the years ended April 30, 2026 and 2025,
respectively.
F- 33
On July 4, 2025, the U.S. government enacted The One
Big Beautiful Bill Act of 2025 (“OBBBA”) which includes, among other provisions, changes to the U.S. corporate income tax
system including the allowance of immediate expensing of qualifying research and development expenses and permanent extensions of certain
provisions within the Tax Cuts and Jobs Act.
In 2025, the One Big Beautiful Bill Act repealed
the amortization requirement for domestic R&E expenditures, restoring immediate expensing. As a result, deferred tax assets decreased.
The OBBBA modified the U.S. International Tax
provisions for Global Intangible Low-Taxed Income (“GILTI”), Foreign-Derived Intangible Income (“FDII”), and Base-erosion
Anti-abuse Tax (“BEAT”) effective for the tax years starting after April 30, 2026. The tax rate on GILTI, now renamed to Net
CFC Tested Income (“NCTI”), is now 12.6%. The FDII rules, now renamed to Foreign Derived Eligible Income (“FDDEI”),
now carry a 14% tax rate on FDDEI eligible income. The OBBBA increases the BEAT rate from 10% to 10.5%.
NOTE 11 – EARNINGS PER SHARE
The Company computes earnings per share using
the two-class method. The two-class method of computing earnings per share is an earnings allocation formula that determines earnings
per share for common stock and any participating securities according to dividends declared (whether paid or unpaid) and participation
rights in undistributed earnings. The Series B Convertible Preferred Stock is considered participating securities as preferred shareholders
are entitled to participate with common stockholders on an as-converted basis in any distributions of assets by the Company under the
terms of the Certificate of Designations. Under the two-class method, there is no change in the weighted average shares outstanding used
between the basic and diluted earnings per share calculations as the Series B Convertible Preferred Stock represents the only dilutive
share equivalents during the years ended April 30, 2026 and 2025. During the years ended April 30, 2026 and 2025, the Company incurred
income (losses) attributable to common shareholders. Accordingly, the effects of any common stock equivalent would be anti-dilutive during
the period and thus are not included in the calculation of diluted weighted average number of shares outstanding.
The following table illustrates the computation of
basic and diluted earnings (loss) per share:
Schedule of basic and diluted earnings (loss) per share
Years Ended April 30,
2026
2025
Earnings per share
Net income (loss)
$ ( 19,424,654 )
$ 30,656,050
Less: Accretion of discounts to redemption of convertible preferred stock
( 3,503,222 )
( 3,193,404 )
Less: Convertible preferred stock dividends
( 278,496 )
( 1,129,759 )
Less: Allocation of undistributed income to convertible preferred stock
–
( 2,970,780 )
Undistributed income (loss) available to common stockholders
$ ( 23,206,372 )
$ 23,362,107
Weighted average shares outstanding used in basic earnings per share
8,378,291
7,329,596
Net income (loss) per share basic and diluted
$ ( 2.77 )
$ 3.19
F- 34
The table below sets forth the potentially dilutive
securities excluded from the computation of diluted weighted average shares outstanding as they would be anti-dilutive:
Schedule of potentially dilutive securities
Years Ended April 30,
2026
2025
Excluded options
1,160,627
1,169,961
Excluded warrants
55,819,519
18,570,847
Series C convertible preferred stock
5,008,061
–
Total excluded options and warrants
61,988,207
19,740,808
Diluted earnings per share were calculated under both
the if-converted and the two-class methods to determine the most dilutive amount for the common stock. The Company applied the treasury
stock two-class method which assumes the securities remain in their current non-exercised or converted form and therefore, deemed anti-dilutive.
NOTE 12 – PREFERRED STOCK
Series B Private Placement
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, 2026 and 2025, there were zero
shares issued and outstanding, respectively. As of April 30, 2026 and 2025, there were $ 0
amounts subject to redemption, respectively.
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.
F- 35
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 discount to the fair value is included as a reduction
to the carrying value of the Preferred Shares. In accordance with ASC 480-10-S99-3A the Company is accreting the discount on the effective
interest method and $ 0 and $ 3,193,404 , respectively, was recorded as a deemed dividend during the years ended April 30, 2026 and 2025.
During the years ended April 30, 2026 and 2025, the
Company recorded gains of approximately $ 0 and $ 2,184,000 , respectively, 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 had $ 0 fair value of the bifurcated embedded
derivative at April 30, 2025 as there were no outstanding Preferred Shares at April 30, 2025. See Note 14 – Fair Value Measurements.
During the year ended April 30, 2025, the Company
made all installment payments in cash pursuant to installment redemptions. The installment redemptions were paid in cash in the amounts
of $ 22,486,875 , which included $ 20,479,169 of the Preferred Shares, $ 734,864 of accrued dividends and $ 1,272,842 of additional 6% cash
premium pursuant to the terms of the Series B Preferred stock. During the year ended April 30, 2025, the Company recognized a net dividend
of $ 1,129,759 which is comprised of deemed dividend of $ 902,580 and $ 227,179 of preferred dividend, related to the amounts owed in addition
to dividends as the installments were paid in cash which are included in Preferred stock dividends on the consolidated statement of operations.
F- 36
Series C Private Placement
On August 17, 2025, the Company entered into the
Series C Private Placement Agreement with the Investors, pursuant to which it agreed to sell to the Investors in a private placement
(the “Series C Private Placement”) (i) an aggregate of 7,000
shares of the Company’s newly designated Series C convertible preferred stock, par value $ 0.0001 ,
with a stated value of $ 1,000
per share (the “Series C Preferred Stock”), initially convertible into up to 7,000,000
shares of the Company’s common stock, par value $ 0.0001 per
share at an initial conversion price of $ 1.00
and (ii) the Series C Preferred Warrants to purchase up to an aggregate of 7,000,000
shares of Common Stock. The closing of the Series C Private Placement occurred on August 19, 2025. The aggregate gross proceeds from
the Series C Private Placement totaled $ 7,000,000 .
In connection with the Series C Private
Placement, pursuant to an Engagement Letter (the “Engagement Letter”) between the Company and the Series C Placement
Agent, the Company has agreed to pay the Placement Agent (i) a cash fee equal to 8.0% of the gross proceeds from the Series C
placement agent (the “Placement Agent”), and (ii) warrants to purchase shares of Common Stock equal to 8.0% of the
number of shares of common stock that the Preferred Stock are initially convertible into, with an exercise price of $1.00 per share
and a five-year term. Further, pursuant to the Engagement Letter, the Placement Agent is entitled to compensation with respect to
any financing of the Company occurring during the term of the Engagement Letter or within twelve months thereafter when such
financing is provided by investors whom the Placement Agent introduced to the Company. In addition, for any warrants of the Company
that are issued to investors who are introduced to the Company by the Placement Agent in the Series C Private Placement or were
previously issued in connection with the Company’s May 2023 private placement, and are exercised during the term of the
Engagement Letter, the Company shall pay the Placement Agent a cash fee equal to 8.0 %
of the net proceeds received by the Company from such warrant exercises.
Transaction costs totaling $ 1,234,553 were
incurred related to the Series C Private Placement consisting of cash expenses for placement agent fees, legal fees, and accounting
costs related to the financing, as well as the fair value of the warrants issued to the Placement Agent. These costs were
proportionately allocated to the Series C Preferred Stock and the Series C Preferred Warrants based on the allocated gross proceeds
of the instruments. Accordingly, none of the transaction costs were allocated against the carrying value of the Preferred Stock and
the total of $ 1,234,553 of
transaction costs were immediately expensed related to the Series C Preferred Warrants which are accounted for as liabilities in
accordance with ASC 815, and the bifurcated derivative related to the Series C Preferred Stock, which is included as a Series C
Preferred Stock and Series C Preferred Warrants issuance costs on the consolidated statement of operations for the year ended April
30, 2026. Net proceeds from the Series C Private Placement totaled $ 6,182,447 .
Series C Preferred Stock
The terms of the Series C Preferred Stock are as
set forth in the form of Certificate of Designations (the “Series C Certificate of Designations”). The Series C
Preferred Stock are convertible into shares of Common Stock (the “Conversion Shares”) at the election of the holder at
any time at an initial conversion price of $ 1.00
(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 conversion price was reduced to $0.95 after issuance pursuant to the full ratchet anti-dilution provisions
contained in the Series C Certificate of Designations.
The holders of the Series C Preferred Stock will
be entitled to dividends of 7% per annum, compounded quarterly, which will be payable in cash. Upon the occurrence and during the
continuance of a Triggering Event (as defined in the Series C Certificate of Designations), the Series C Preferred Stock will accrue
dividends at the rate of 15% per annum. The holders of Series C Preferred Stock are entitled to vote with holders of the Common
Stock as a single class on all matters that holders of Common Stock are entitled to vote upon, with the number of votes per Series C
Preferred Share equal to the stated value of such Series C Preferred Share divided by the then applicable Conversion Price;
provided, however that in no event shall the then applicable Conversion Price be less than the “Minimum Price” (as
defined in Nasdaq Listing Rule 5635) on the date immediately prior to the date of the Series C Private Placement
Agreement.
F- 37
In October 2025, the Company held a special
meeting of stockholders (the “2025 Special Meeting”). At the 2025 Special Meeting, the stockholders of the Company
approved, for purposes of complying with Nasdaq Listing Rule 5635(d), (the “Exchange Cap”) the issuance of shares of
Common Stock underlying the Series C Preferred Stock and Series C Preferred Warrants, which allows the Company to settle all Series
C Preferred Stock conversions into shares of Common Stock. The Series C Certificate of Designations contains a certain beneficial
ownership limitation after giving effect to the issuance of shares of Common Stock issuable upon conversion of the Series C
Preferred Stock or Series C Preferred Warrants.
The Company obtained stockholder approval to remove
the Exchange Cap on October 30, 2025, upon which event the conversion floor price was adjusted to $0.19.
The Series C Certificate of Designations includes
certain Triggering Events (as defined in the Series C Certificate of Designations), including, among other things, the Company’s
failure to pay any amounts due to the holders of the Series C Preferred Stock when due. In connection with a Triggering Event, each holder
of Series C Preferred Stock will be able to require the Company to redeem in cash any or all of the holder’s Series C Preferred
Stock at a premium set forth in the Series C Certificate of Designations.
The Series C Preferred Stock was determined to
be more akin to a debt-like host than an equity-like host. The Company identified certain embedded features that were deemed not to
be clearly and closely related to the debt host instrument and were therefore bifurcated as a derivative under ASC 815. These
features were bundled together, assigned probabilities of being affected and measured at fair value. Subsequent changes in fair
value of these features are recognized in the consolidated statement of operations. The Company estimated the $ 1,995,000 fair
value of the compound bifurcated embedded derivative at issuance using a probability-weighted scenario model, with the following
inputs: the fair value of the Company’s common stock of $ 1.01 on
the issuance date, estimated equity volatility of 60.0 %,
the time to maturity of 1.50 years,
the maturity redemption premium of 106 %,
the liquidation premium of 125%, a market interest rate of 16.92 %,
a risk-free rate of 3.76 %,
and dividend rate of 7.00 %
and a dividend yield of 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 scenario
without a derivative.
The discount to the fair value is included as a
reduction to the carrying value of the Series C Preferred Stock. During the year ended April 30, 2026, the Company recorded a total
discount of $ 7,000,000
upon issuance of the Series C Preferred Stock, which was comprised of the issuance date fair value of the associated embedded
derivative of $ 1,995,000
and the difference between the remaining gross proceeds after allocation to the derivative liability and the residual fair value of
the Series C Preferred Stock of $ 5,005,000 ,
which represents the portion of the total of the Series C Preferred Warrant liability of $5,220,000 allocated to the discount. As
the fair value of the liabilities required to be subsequently measured at fair value exceeded the net proceeds received, the Company
recognized the excess of the fair value over the net proceeds received as a loss upon issuance of preferred stock of $ 215,000 which
is included in other income (expense) in the consolidated statement of operations for the year ended April 30, 2026. As of April 30,
2026, it is probable that the Series C Preferred Stock will be redeemed. In accordance with ASC 480-10-S99-3A, the Company is
accreting the discount using the effective interest method and $ 3,503,222 was
recorded as a deemed dividend during the year ended April 30, 2026.
During the year ended April 30, 2026, the
Company recorded a gain of $ 1,117,000
related to the change in fair value of the derivative liability which is recorded in other income (expense) on the consolidated
statements of operations. The Company estimated the $ 878,000 fair
value of the bifurcated embedded derivative at April 30, 2026 using a probability-weighted scenario model, with the following
inputs: the fair value of the Company’s common stock of $ 0.72 on
the measurement date, estimated equity volatility of 95.0 %,
the time to maturity of 0.81 years,
the maturity redemption premium of 106 %,
the liquidation premium of 125% a market interest rate of 20.58 %,
a risk-free rate of 3.65 %,
and dividend rate of 7.00 %
and a dividend yield of 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 scenarios
without a derivative.
During the year ended April 30, 2026, the Company
recognized a total of $ 278,496 of preferred dividends at the stated dividend rate, of which $ 246,005 were paid in cash and $ 32,491 are
accrued in accrued Series C Preferred Stock and dividends on the consolidated balance sheet as of April 30, 2026. During the year ended
April 30, 2026, there were 2,234 shares of Series C Preferred Stock converted that resulted in 2,358,620 shares of common stock being
issued.
F- 38
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 years
ended April 30, 2026 and 2025, the Company repurchased 0 and 1,241,862 , respectively, additional shares under the repurchase program at
a total cost, including commissions and excise taxes of $ 0 and $ 2,567,700 , respectively. As of April 30, 2026 and 2025, the total number
of shares repurchased pursuant to the repurchase programs was 6,790,437 shares, respectively, at a total cost, including commissions and
excise taxes of $ 17,886,108 , respectively. Repurchased shares are included in Treasury Stock in the accompanying Consolidated Balance
Sheets. At April 30, 2026 and 2025, $ 2,113,891 , respectively, remain available to repurchase the Company’s common stock pursuant
to the share repurchase programs. The Company paused the repurchase program in April 2025 and no further activity has occurred.
In December 2025, the Company granted restricted stock
units to the directors totaling 875,000 shares of common stock. The Company purchased 393,750 shares back from the directors totaling
$ 401,625 to distribute to the directors with the intent of covering the income tax effect of the grants. The buyback of the shares was
recorded as treasury stock, the buyback did not affect the share repurchase program authorized by the Board.
As of April 30, 2026 and 2025, the total number of
shares held in Treasury Stock is 15,270,066 and 14,876,316 shares respectively, at a total cost of $ 45,009,541 and $ 44,607,916 , respectively.
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,
2026 and 2025. The carrying amounts of cash equivalents, other current assets, accounts payable and accrued expenses approximate
their fair values at April 30, 2026 and 2025 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 the
Company’s 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 at fair value 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, 2026 and 2025, 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, 2026
April 30, 2025
Liabilities:
Warrant liability
3
$ 10,068,000
$ 338,000
Bifurcated embedded derivative
3
$ 878,000
$ –
F- 39
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 warrant liability
April 30, 2026
Balance on April 30, 2024
$ 10,784,000
Change in fair value of warrant liability
( 10,446,000 )
Balance on April 30, 2025
338,000
Issuance of warrants
5,583,000
Exercise of warrants
( 599,135 )
Change in fair value of warrant liability
4,746,135
Balance on April 30, 2026
$ 10,068,000
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, 2026
Balance on April 30, 2024
$ 2,184,000
Issuance of convertible preferred stock with bifurcated embedded derivative liability
–
Change in fair value of bifurcated embedded derivative
( 2,184,000 )
Balance on April 30, 2025
–
Issuance of convertible preferred stock with bifurcated embedded derivative liability
1,995,000
Change in fair value of bifurcated embedded derivative
( 1,117,000 )
Balance on April 30, 2026
$ 878,000
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, 2026 and 2025 are as follows:
Schedule of fair values of financial instruments by class
Level
April 30, 2026
April 30, 2025
Financial Assets
Marketable equity securities
1
$ 254,010
$ 366,316
Money market account
1
$ 2,100,703
$ 76,287
Convertible note receivable – investment in debt security - Femasys
3
$ –
$ 3,696,000
Warrant asset - Femasys
3
$ 480,000
$ 3,061,000
Investment in preferred stock - QCLS
3
$ 18,225,000
$ 22,474,000
Warrant asset - QCLS
3
$ 8,845,000
$ 8,618,000
Assumptions used in the valuation of the Level 3
assets include time to expiration, discount rate, risk-free rate, volatility and probability of default.
F- 40