Sunshine Biopharma Inc. 10-Q

ITEM 1. FINANCIAL STATEMENTS Sunshine Biopharma Inc. Consolidated Balance Sheets September 30, December 31, 2024 2023 (Unaudited) ASSETS Current Assets: Cash and cash equivalents $ 12,206,655 $ 16,292,347 Accounts receivable 3,218,682 2,552,362 Inventory 9,820,730 5,734,755 Prepaid expenses 735,796 310,591 Total Current Assets 25,981,863 24,890,055 Long-Term Assets: Property & equipment 590,801 365,868 Intangible assets 2,942,684 1,444,259 Right-of-use-asset 541,468 646,779 Total Long-Term Assets 4,074,953 2,456,906 TOTAL ASSETS $ 30,056,816 $ 27,346,961 LIABILITIES Current Liabilities: Accounts payable & accrued expenses $ 4,157,253 $ 2,585,466 Earnout payable – 2,547,831 Income tax payable 254,971 299,869 Current portion - right-of-use-liability 116,253 118,670 Total Current Liabilities 4,528,477 5,551,836 Long-Term Liabilities: Deferred tax liability 48,729 48,729 Right-of-use-liability 440,298 539,035 Total Long-Term Liabilities 489,027 587,764 TOTAL LIABILITIES 5,017,504 6,139,600 SHAREHOLDERS' EQUITY Preferred Stock, Series B $ 0.10 par value per share; 1,000,000 shares authorized; 130,000 and 10,000 shares issued and outstanding at September 30, 2024 and December 31, 2023, respectively 13,000 1,000 Common Stock, $ 0.001 par value per share; 3,000,000,000 shares authorized; 1,999,660 and 14,012 shares issued and outstanding at September 30, 2024 and December 31, 2023, respectively 2,000 14 Capital paid in excess of par value 91,737,284 84,415,900 Accumulated comprehensive income 168,590 696,105 Accumulated (Deficit) ( 66,881,562 ) ( 63,905,658 ) TOTAL SHAREHOLDERS' EQUITY 25,039,312 21,207,361 TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 30,056,816 $ 27,346,961 See Accompanying Notes To These Financial Statements 3 Sunshine Biopharma Inc. Consolidated Statements of Operations and Comprehensive Loss (Unaudited) 3 Months Ended September 30, 9 Months Ended September 30, 2024 2023 2024 2023 Sales $ 8,435,178 $ 5,957,668 $ 25,279,291 $ 16,412,586 Cost of sales 5,569,027 3,967,412 17,702,546 10,641,461 Gross profit 2,866,151 1,990,256 7,576,745 5,771,125 General & Administrative Expenses: Accounting 124,772 56,350 565,172 301,381 Consulting 475,032 221,781 576,481 745,850 Director fees 100,000 100,000 300,000 300,000 Legal 118,311 133,302 563,745 392,874 Marketing 282,745 241,897 737,116 502,987 Office 530,334 544,215 2,203,970 1,422,058 R&D 126,362 238,012 784,630 1,039,502 Salaries 2,093,850 1,144,377 5,183,738 4,344,801 Taxes 56,471 52,586 278,177 212,953 Depreciation 64,627 37,210 158,115 106,797 Total General & Administrative Expenses: 3,972,504 2,769,730 11,351,144 9,369,203 (Loss) from operations ( 1,106,353 ) ( 779,474 ) ( 3,774,399 ) ( 3,598,078 ) Other Income (Expense): Foreign exchange (loss) 15,153 40 295,921 ( 206 ) Interest income 108,614 207,431 396,698 624,361 Interest expense – ( 38,527 ) ( 245 ) ( 107,198 ) Total Other Income (Expense) 123,767 168,944 692,374 516,957 Net (loss) before income taxes ( 982,586 ) ( 610,530 ) ( 3,082,025 ) ( 3,081,121 ) Provision for income taxes ( 215,217 ) ( 40,952 ) 106,121 ( 174,899 ) Net (Loss) $ ( 1,197,803 ) $ ( 651,482 ) $ ( 2,975,904 ) $ ( 3,256,020 ) Comprehensive Income (Loss): Gain (Loss) from foreign exchange translation 851,640 ( 460,507 ) ( 527,515 ) 42,702 Comprehensive Income (Loss) $ ( 346,163 ) $ ( 1,111,989 ) $ ( 3,503,419 ) $ ( 3,213,318 ) Basic and fully diluted (Loss) per common share $ ( 0.94 ) $ ( 50.72 ) $ ( 13.61 ) $ ( 265.71 ) Weighted Average Common Shares Outstanding (Basic) 1,267,565 12,845 218,634 12,254 See Accompanying Notes To These Financial Statements 4 Sunshine Biopharma Inc. Consolidated Statements of Cash Flows (Unaudited) September 30, September 30, 2024 2023 Cash Flows From Operating Activities: Net (Loss) $ ( 2,975,904 ) $ ( 3,256,020 ) Adjustments to reconcile net loss to net cash used in operating activities: Depreciation and amortization 158,128 106,794 Foreign Exchange – ( 374 ) Stock issued for services 12,000 – Accounts receivable ( 1,321,173 ) ( 118,482 ) Inventory ( 4,201,955 ) ( 1,221,112 ) Prepaid expenses 251,391 247,977 Accounts Payable & accrued expenses 2,229,074 ( 587,973 ) Earn-out payable ( 2,547,831 ) ( 172,076 ) Income tax payable ( 727,628 ) ( 1,084,169 ) Net Cash Flows (Used In) Operating Activities ( 9,123,898 ) ( 6,085,435 ) Cash Flows From Investing Activities: Reduction in right-of-use asset 92,231 97,498 Purchase of intangible assets ( 327,088 ) ( 19,804 ) Purchase of equipment ( 1,554,455 ) ( 464,614 ) Net Cash Flows (Used In) Investing Activities ( 1,789,312 ) ( 386,920 ) Cash Flows From Financing Activities: Proceeds from public offering net (common stock) 8,522,411 4,089,218 Exercise of warrants 1,940,610 1,156 Purchase of treasury stock ( 3,139,651 ) ( 541,143 ) Lease liability ( 87,852 ) ( 93,125 ) Net Cash Flows Provided by Financing Activities 7,235,518 3,456,106 Cash and Cash Equivalents at Beginning of Period 16,292,347 21,826,437 Net increase (decrease) in cash and cash equivalents ( 3,677,692 ) ( 3,016,249 ) Foreign currency translation adjustment ( 408,000 ) 35,952 Cash and Cash Equivalents at End of Period $ 12,206,655 $ 18,846,140 Supplementary Disclosure of Cash Flow Information: Cash paid for income taxes $ 956,012 $ – Stock issued for services $ 12,000 $ – See Accompanying Notes To These Financial Statements 5 Sunshine Biopharma Inc. Consolidated Statements of Shareholders' Equity (Unaudited) Three Months Number Of Common Shares Common Capital Paid in Excess of Par Treasury Number Of Preferred Shares Preferred Comprehensive Accumulated Periods Issued Stock Value Stock Issued Stock Income Deficit Total Balance June 30, 2024 1,170,510 1,171 $ 89,842,503 $ – 130,000 $ 13,000 $ ( 683,050 ) $ ( 65,683,759 ) $ 23,489,865 Exercise of warrants 829,150 829 1,894,781 – – – – – 1,895,610 Net (loss) – – – – – – 851,640 ( 1,197,803 ) ( 346,163 ) Balance at September 30, 2024 1,999,660 $ 2,000 $ 91,737,284 $ – 130,000 13,000 $ 168,590 $ ( 66,881,562 ) 25,039,312 Balance June 30, 2023 12,873 $ 13 $ 84,447,876 $ – 10,000 $ 1,000 $ 665,056 $ ( 62,004,152 ) $ 23,109,793 Repurchase stock ( 34 ) – ( 34,321 ) – – – – – ( 34,321 ) Net (loss) – – – – – – ( 460,507 ) ( 651,482 ) ( 1,111,989 ) Balance at September 30, 2023 12,839 $ 13 $ 84,413,555 $ – 10,000 $ 1,000 $ 204,549 $ ( 62,655,634 ) $ 21,963,483 Nine Months Periods Balance December 31, 2023 14,012 14 $ 84,415,900 $ – 10,000 $ 1,000 $ 696,105 $ ( 63,905,658 ) $ 21,207,361 Preferred Stock issued to related party – – – – 120,000 12,000 – – 12,000 Common stock and pre-funded warrants issued in an underwritten offering 13,214 13 8,522,398 – – – – – 8,522,411 Exercise of warrants 1,972,434 1,973 1,938,637 – – – – – 1,940,610 Repurchase of warrants – – ( 3,139,651 ) – – – – – ( 3,139,651 ) Net (loss) – – – – – – ( 527,515 ) ( 2,975,904 ) ( 3,503,419 ) Balance at September 30, 2024 1,999,660 $ 2,000 $ 91,737,284 $ – 130,000 13,000 $ 168,590 $ ( 66,881,562 ) 25,039,312 Balance December 31, 2022 11,293 $ 11 $ 80,864,326 $ – 10,000 $ 1,000 $ 161,847 $ ( 59,399,614 ) $ 21,627,570 Repurchase stock ( 257 ) – ( 541,143 ) – – – – – ( 541,143 ) Common stock and prefunded warrants issued in a private offering 1,225 1 4,089,217 – – – – – 4,089,218 Exercise of warrants 578 1 1,155 – – – – – 1,156 Net (loss) – – – – – – 42,702 ( 3,256,020 ) ( 3,213,318 ) Balance at September 30, 2023 12,839 $ 13 $ 84,413,555 $ – 10,000 $ 1,000 $ 204,549 $ ( 62,655,634 ) $ 21,963,483 See Accompanying Notes To These Financial Statements 6 Sunshine Biopharma Inc. Notes to Unaudited Consolidated Financial Statements For the Nine Months Ended September 30, 2024 and 2023 Note 1 – Description of Business The Company was incorporated under the name Mountain West Business Solutions, Inc. on August 31, 2006, in the State of Colorado. Effective October 15, 2009, the Company acquired Sunshine Biopharma Inc. in a transaction classified as a reverse acquisition. Upon completion of the reverse acquisition, the Company changed its name to Sunshine Biopharma Inc. and began operating as a pharmaceutical company. Sunshine Biopharma operates two wholly owned subsidiaries: (i) Nora Pharma Inc. (“Nora Pharma”), a Canadian corporation with a portfolio of pharmaceutical products consisting of 63 generic prescription drugs on the market in Canada, and (ii) Sunshine Biopharma Canada Inc. (“Sunshine Canada”), a Canadian corporation which develops and sells nonprescription over-the-counter (“OTC”) products. The Company has determined that it has two reportable segments: · Prescription Generic Pharmaceuticals (“Generic Pharmaceuticals”) · Nonprescription Over-The-Counter Products (“OTC Products) Through September 30, 2024, sales from the Generic Pharmaceuticals segment represented approximately 97 % of total revenues of the Company while the remaining approximately 3 % was generated from the sale of OTC Products. Based on these results, the Company deems segmentation reporting to be immaterial at September 30, 2024. The Company is not subject to material customer concentration risks as it sells its products directly to pharmacies in several Canadian provinces. However, in Canada provincial governments reimburse patients for their prescription drugs expenditures to various degrees under drug reimbursement programs, making generic drugs prices highly dependent on governmental policies which may change over time. The most recent negotiations between the pan-Canadian Pharmaceutical Alliance and the Canadian Generic Pharmaceutical Association resulted in updated generic pricing for certain products which took effect on October 1, 2023. The updated prices are valid for three years and the agreement may be extended for an additional two years. In addition, the Company is engaged in the development of the following proprietary drugs: · Adva-27a, a small chemotherapy molecule for treatment of pancreatic cancer (IND-enabling studies were paused on November 2, 2023) · K1.1 mRNA, a lipid nano-particle (LNP) targeted for liver cancer · SBFM-PL4, a protease inhibitor for treatment of SARS Coronavirus infections 7 Note 2 – Basis of Presentation The unaudited consolidated financial statements of the Company for the three and nine month periods ended September 30, 2024 and 2023, have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and pursuant to the requirements for reporting on Form 10-Q and Regulation S-X. Accordingly, they do not include all the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. However, such information reflects all adjustments (consisting solely of normal recurring adjustments), which are, in the opinion of management, necessary for the fair presentation of the financial position and the results of operations. Results shown for interim periods are not necessarily indicative of the results to be obtained for a full fiscal year. The balance sheet information as of December 31, 2023, was derived from the audited financial statements included in the Company's financial statements as of and for the year ended December 31, 2023, included in the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission (the “SEC”) on March 28, 2024. These financial statements should be read in conjunction with that report. On April 17, 2024 and August 8, 2024, the Company completed 1-for-100 and 1-for-20 reverse splits of its common stock, respectively (the “Reverse Splits”). The share amounts, warrants, and related parameters specified in this report have been adjusted to reflect both Reverse Splits on a retroactive basis. Note 3 – Underwritten Public Offering On February 15, 2024, the Company completed an underwritten public offering for gross proceeds of approximately $ 10 million, before deducting fees to the underwriter and other offering expenses payable by the Company. The net proceeds received by the Company were $ 8,522,411 . The offering consisted of 35,714 Units, consisting of (i) 13,214 Common Units, with each Common Unit consisting of one share of common stock, one-tenth of a Series A warrant to purchase one share of common stock (“Series A Warrant”) and two-tenths of a Series B warrant to purchase one share of common stock (“Series B Warrant”), and (ii) 22,500 Pre-Funded Units, with each Pre-Funded Unit consisting of one pre-funded warrant to purchase one share of common stock (“Pre-Funded Warrants”), one-tenth of a Series A Warrant and two-tenths of a Series B Warrant. The public offering price was $280 per Common Unit and $278 per Pre-Funded Unit. The Pre-Funded Warrants have an exercise price of $2.00 per share. The Pre-Funded Warrants are immediately exercisable and may be exercised at any time until exercised in full. The initial exercise price of each Series A Warrant was $4,200 per share of common stock or pursuant to an alternative cashless exercise option. Under the alternative cashless exercise provision, which became effective following stockholder approval in March 2024, each Series A Warrant was exercisable on a cashless basis for two shares of common stock. The Series A Warrants were exercisable immediately and expire 30 months after the initial issuance date. The initial exercise price of each Series B Warrant was $4,760 per share of common stock. The Series B Warrants are exercisable immediately and expire 60 months after the initial issuance date. In addition (effective following stockholder approval), the Series A Warrants and Series B Warrants included a provision under which, following a reverse split of the common stock, the exercise price will be adjusted to the lowest volume weighted average price (“VWAP”) for the five trading days immediately preceding and immediately following the date of reverse stock split, and the number of shares issuable upon exercise of the Series A Warrants or Series B Warrants will be adjusted such that the aggregate exercise price of the Series A Warrants or Series B Warrants will remain unchanged. The Series B Warrants do not include an alternate cashless exercise provision and can only be exercised for cash so long as the Company’s registration statement for the underlying shares remains effective. 8 In addition, the Company granted the underwriter, Aegis Capital Corp. ("Aegis"), a 45-day option to purchase up to an additional 15% of the total number of shares of common stock and/or Pre-Funded Warrants and/or Series A Warrants and/or Series B Warrants sold in the offering, solely to cover overallotments, if any. On February 15, 2024, Aegis partially exercised its over-allotment option for a total of 415 Series A Warrants and 830 Series B Warrants. On February 13, 2024, the Company obtained stockholder approval for (i) adjustment of the number of underlying shares and exercise price for both the Series A Warrants and the Series B warrants, and (ii) the alternate cashless exercise provision for the Series A warrants. As of September 30, 2024, all of the Pre-Funded Warrants, all of the Series A warrants, and 678,865 Series B Warrants have been exercised resulting in the Company issuing 22,500 , 1,120,784 , and 678,865 shares of common stock, respectively. In connection with such exercises, the Company received net proceeds of $ 45,000 , $ 0 , and $ 1,892,608 , respectively. As of September 30, 2024, the only warrants remaining outstanding in connection with this offering are 12,934,062 Series B Warrants exercisable at $ 2.7879 per share. The exercise price and number of underlying shares under the Series B Warrants are subject to further adjustments. Note 4 – Acquisition of Nora Pharma Inc. On October 20, 2022, the Company acquired all of the issued and outstanding shares of Nora Pharma Inc. (“Nora Pharma”), a Canadian privately held pharmaceutical company. The purchase price for the shares was $ 18,860,637 , $ 14,346,637 of which was paid in cash and the remainder was paid through the issuance of 1,850 shares of the Company’s common stock valued at $ 4,514,000 or $2,440 per share. Nora Pharma sells generic pharmaceutical products in Canada. Nora Pharma’s operations are authorized by a Drug Establishment License issued by Health Canada. The following table summarizes the allocation of the purchase price as of October 20, 2022, the acquisition date using Nora Pharma’s balance sheet assets and liabilities: Schedule of allocation of purchase price Accounts receivable $ 1,358,121 Inventory 3,181,916 Intangible assets 659,571 Equipment & furniture 210,503 Other assets 1,105,093 Total assets 6,515,204 Liabilities assumed ( 5,981,286 ) Net assets 533,918 Goodwill 18,326,719 Total Consideration $ 18,860,637 The value of the 1,850 shares issued as part of the consideration paid for Nora Pharma was determined based on the reverse splits adjusted closing market price of the Company’s common stock on the acquisition date, October 20, 2022 ($2,440 per share). See Note 6 – Reverse Stock Splits The Company impaired 100% of the goodwill amount in 2022 and plans to depreciate the intangible assets as detailed in Note 5 below. As part of the consideration paid for Nora Pharma, the Company agreed to a $ 5,000,000 CAD ($ 3,632,000 USD) earn-out payable to Mr. Malek Chamoun, the Seller of Nora Pharma and its current President. The earnout is payable in the form of twenty (20) payments of $250,000 CAD for every $1,000,000 CAD increase in gross sales (as defined in the Purchase Agreement) above Nora Pharma’s June 30, 2022 gross sales, provided that his employment with the Company is not terminated pursuant to the Company’s employment agreement with him. The total earn-out amount of $3,632,000 has been recorded as a salary payable. During the fiscal year ended December 31, 2023, the Company paid an earn-out of $ 1,084,169 for the fiscal year ended December 31, 2022. On April 22, 2024, the Company paid an earn-out of $ 3,093,878 CAD (approximately $ 2,291,761 USD) for the earn-out realized in fiscal year 2023. The current remaining earn-out balance is $ 479,207 CAD (approximately $ 354,968 USD). 9 Note 5 – Intangible Assets Intangible assets, net consisted of the following: Schedule of intangible assets September 30, 2024 December 31, 2023 Balance at beginning of the year $ 1,444,259 776,856 Purchase of additional intangible assets (licenses) 1,594,373 710,372 Total 3,038,632 1,487,228 Less accumulated amortization ( 95,948 ) ( 42,969 ) Finite-lived intangible assets, net $ 2,942,684 $ 1,444,259 As of September 30, 2024, the estimated amortization amounts of the Company’s intangible assets for each of the next five years are as follows: Schedule of estimated amortization expense 2025 $ 105,462 2026 105,462 2027 105,462 2028 71,032 2029 19,621 Note 6 – Reverse Stock Splits Effective April 17, 2024 and August 8, 2024, the Company completed 1-for-100 and 1-for-20 reverse splits of its common stock, respectively. The Company had previously completed three (3) reverse stock splits including a 1-for-200 reverse split on February 9, 2022, and two 1-for-20 reverse splits, one in 2019 and the other in 2020. The Company’s financial statements included in this report reflect all five (5) reverse stock splits on a retroactive basis for all periods presented and for all references to common stock, unless specifically stated otherwise. Note 7 – Capital Stock The Company’s authorized capital is comprised of 3,000,000,000 shares of common stock, par value $ 0.001 , and 30,000,000 shares of preferred stock, $ 0.10 par value. As of September 30, 2024, the Company had authorized 1,000,000 shares of Series B Preferred Stock. The Series B Preferred Stock is non-convertible and non-redeemable. It has a liquidation preference equal to the stated value of $0.10 per share, relative to the common stock and gives the holder the right to 1,000 votes per share. As of September 30, 2024, 130,000 shares of Series B Preferred Stock were outstanding and held by the Company’s Chief Executive Officer. On February 17, 2022, the Company completed a public offering and received net proceeds of $ 6,833,071 from the offering. Pursuant to the public offering, the Company issued and sold an aggregate of 941 shares of common stock and 20,051 warrants to purchase shares of common stock (the “Tradeable Warrants”). On October 12, 2023, the Company held a special meeting of the holders of the outstanding Tradeable Warrants in which the holders of the majority of the outstanding Tradeable Warrants approved an amendment to the Warrant Agent Agreement to eliminate the provision that prohibited the Company’s CEO from exercising his voting rights under the Series B Preferred Stock, as well as to lower the exercise price of the Tradeable Warrants from $4,440 to $220. The Company entered into the amendment to the Warrant Agent Agreement on October 18, 2023. 10 On March 14, 2022, the Company completed a private placement and received net proceeds of $ 6,781,199 . In connection with this private placement, the Company issued (i) 1,150 shares of its common stock together with investor warrants (“Investor Warrants”) to purchase up to 1,150 shares of common stock, and (ii) 651 pre-funded warrants (“Pre-Funded Warrants”) with each Pre-Funded Warrant exercisable for one share of common stock, together with Investor Warrants to purchase up to 6,511 shares of common stock. Each share of common stock and accompanying Investor Warrant was sold together at a combined offering price of $4,440 and each Pre-Funded Warrant and accompanying Investor Warrant were sold together at a combined offering price of $4,438. The Pre-Funded Warrants were immediately exercisable, at an exercise price of $2.00, and could be exercised at any time until all of the Pre-Funded Warrants were exercised in full. The Investor Warrants have an exercise price of $4,440 per share (subject to adjustment as set forth in the warrant), are exercisable upon issuance and will expire five years from the date of issuance. On April 28, 2022, the Company completed another private placement and received net proceeds of $ 16,752,915 . In connection with this private placement, the Company issued (i) 1,236 shares of its common stock together with warrants (“April Warrants”) to purchase up to 2,472 shares of common stock, and (ii) 1,195 pre-funded warrants (“Pre-Funded Warrants”) with each Pre-Funded Warrant exercisable for one share of common stock, together with April Warrants to purchase up to 2,390 shares of common stock. Each share of common stock and accompanying two April Warrants were sold together at a combined offering price of $8,020 and each Pre-Funded Warrant and accompanying two April Warrants were sold together at a combined offering price of $8,018. The Pre-Funded Warrants were immediately exercisable, at an exercise price of $2.00, and may be exercised at any time until all of the Pre-Funded Warrants are exercised in full. The April Warrants have an exercise price of $7,520 per share (subject to adjustment as set forth in the warrant), are exercisable upon issuance and will expire five years from the date of issuance. On October 20, 2022, the Company issued 1,850 shares of common stock as part of the acquisition of Nora Pharma. These shares were valued at $ 4,514,000 , or $2,440 per share. On January 19, 2023, the Company announced a stock repurchase program of up to $ 2 million (“Stock Repurchase Program”). During the six months ended June 30, 2023, the Company repurchased a total of 2,228 shares of common stock at an average price of $2,274.20 per share for a total cost of $ 506,822 . The 2,228 repurchased shares were cancelled and returned to treasury reducing the number of issued and outstanding shares from 11,292 to 9,064. On May 16, 2023, the Company completed a private placement pursuant to a securities purchase agreement with an institutional investor for gross proceeds of approximately $ 5 million, before deducting fees to the placement agent and other offering expenses payable by the Company. The net proceeds received by the Company were $ 4,089,218 . In connection with the private placement, the Company issued (i) 1,225 shares of common stock, (ii) 1,751 pre-funded warrants (the “May Pre-Funded Warrants”), and (iii) investor warrants (the “May Warrants”) to purchase up to 5,952 shares of common stock. Each share of common stock and accompanying two May Warrants were sold together at a combined offering price of $1,680 and each May Pre-Funded Warrant and accompanying two May Warrants were sold together at a combined offering price of $1,678. The May Pre-Funded Warrants are immediately exercisable, at an exercise price of $2.00, and may be exercised at any time until all of the May Pre-Funded Warrants are exercised in full. The May Warrants have an exercise price of $1,180 per share (subject to adjustment as set forth therein), are exercisable upon issuance and will expire five and a half years from the date of issuance. In 2022 and 2023, the Company issued a total of 5,396 shares of common stock in connection with warrant exercises for aggregate net proceeds of $ 13,196,681 . In July 2023, the Company repurchased a total of 34 shares of common stock under the Stock Repurchase Program announced on January 19, 2023, at an average price of $1,009.20 per share for a total cost of $ 34,321 . In October 2023, the 34 repurchased shares were cancelled and returned to treasury reducing the number of issued and outstanding shares from 12,873 to 12,839. 11 On November 16, 2023, the Company issued 1,173 shares of common stock and received net proceeds of $ 2,346 in connection with the exercise of all 1,173 remaining May Pre-Funded Warrants at an exercise price of $2.00 per share. On February 8, 2024, the Company issued 20,000 shares of Series B Preferred Stock to the Company’s CEO for a purchase price of $ 0.10 per share. On February 15, 2024, the Company completed an underwritten public offering and in connection therewith it issued an aggregate of 35,714 shares of common stock, of which 22,500 shares were issued in connection with pre-funded warrant exercises. On March 4, 2024, the Company issued 100,000 shares of Series B Preferred Stock to the Company’s CEO for a purchase price of $ 0.10 per share. On April 17, 2024, the Company completed a 1-for-100 reverse split of its common stock. In April and May 2024, the Company issued 1,120,784 shares of common stock in connection with the cashless exercise of all of the Series A Warrants and received $ 0 in net proceeds. On August 16, 2024, the Company issued 150,285 shares of common stock in connection with the rounding up of fractional shares following the reverse stock splits of April 17, 2024 and August 8, 2024. In August and September 2024, the Company issued 678,865 shares of common stock in connection with the exercise of 678,865 Series B Warrants and received aggregate net proceed of $ 1,892,608 . As of September 30, 2024 and December 31, 2023, the Company had a total of 1,999,660 and 14,012 shares of common stock issued and outstanding, respectively. The Company has declared no dividends since inception. Note 8 – Warrants The Company accounts for issued warrants either as a liability or equity in accordance with ASC 480-10 or ASC 815-40. Under ASC 480-10, warrants are considered a liability if they are mandatorily redeemable and they require settlement in cash, other assets, or a variable number of shares. If warrants do not meet liability classification under ASC 480-10, the Company considers the requirements of ASC 815-40 to determine whether the warrants should be classified as a liability or as equity. Under ASC 815-40, contracts that may require settlement for cash are liabilities, regardless of the probability of the occurrence of the triggering event. Liability-classified warrants are measured at fair value on the issuance date and at the end of each reporting period. Any change in the fair value of the warrants after the issuance date is recorded in the consolidated statements of operations as a gain or loss. If warrants do not require liability classification under ASC 815-40, in order to conclude warrants should be classified as equity, the Company assesses whether the warrants are indexed to its common stock and whether the warrants are classified as equity under ASC 815-40 or other applicable GAAP standard. Equity-classified warrants are accounted for at fair value on the issuance date with no changes in fair value recognized after the issuance date. 12 In 2022, 2023, and during the nine months ended September 30, 2024, the Company completed five (5) financing events, and in connection therewith, it issued warrants as follows: Schedule of warrants issued with financing Type Number Exercise Price Expiry Date 2022 Pre-Funded Warrants 1,846 $ 2.00 Unlimited Tradeable Warrants 2,051 $ 4,440.00 February 2027 Investor Warrants 1,801 $ 4,440.00 March 2027 April Warrants 4,862 $ 7,520.00 April 2027 May Pre-Funded Warrants 1,751 $ 2.00 Unlimited May Investor Warrants 5,952 $ 1,180.00 November 2028 2024 Pre-Funded Warrants 22,500 $ 2.00 Unlimited Series A Warrants 3,986 * $ 4,200.00 * August 2026 Series B Warrants 7,973 * $ 4,760.00 * February 2029 * Subject to adjustments per the Series A and Series B Warrant Agreements. As of September 30, 2024, all of the 2022 Pre-Funded Warrants, all of the May Pre-Funded Warrants, all of the 2024 Pre-Funded Warrants, a total of 1,569 Tradeable Warrants, 1,401 Investor Warrants, all of the Series A Warrants, and 678,865 Series B Warrants were exercised resulting in aggregate net proceeds of $ 15,134,289 received by the Company. On February 11, 2024, the Company redeemed all of the April Warrants and all of the May Investor Warrants for an aggregate purchase price of $ 3,139,651 . The Company’s outstanding warrants as of September 30, 2024 consisted of the following: Schedule of warrants outstanding Type Number Exercise Price Expiry Date Tradeable Warrants 481 $ 220.00 February 2027 Investor Warrants 400 $ 4,440.00 March 2027 Series B Warrants 12,934,062 * $ 2.7879 * February 2029 * As adjusted and subject to further adjustments per the Series B Warrant Agreements. Note 9 – Earnings Per Share The following table sets forth the computation of basic and diluted net income per share for the quarters ended September 30: Schedule of computation of basic and diluted net income per share 2024 2023 Net gain (loss) attributable to common stock $ ( 1,197,803 ) $ ( 651,482 ) Basic weighted average outstanding shares of common stock 1,267,565 12,845 Dilutive common share equivalents – – Dilutive weighted average outstanding shares of common stock 1,267,565 12,845 Net gain (loss) per share attributable to common stock $ ( 0.94 ) $ ( 50.72 ) 13 Note 10 – Lease The Company has obligations as a lessee for office and warehouse space with initial non-cancellable terms in excess of one year. The Company classified the lease as an operating lease. The lease contains a renewal option for a period of five years. Because the Company is certain to exercise the renewal option, the optional period is included in determining the lease term, and associated payments under the renewal option are included in the lease payments. The Company’s lease does not include termination options for either party to the lease or restrictive financial or other covenants. Payments due under the lease include fixed payments plus a variable payment. The Company’s lease requires it to make variable payments for the Company’s proportionate share of building’s property taxes, insurance, and common area maintenance. These variable lease payments are not included in lease payments used to determine lease liability and are recognized as variable costs when incurred. Amounts reported on the balance sheet as of September 30, 2024, were as follows: Schedule of lease information Operating lease ROU asset $ 541,468 Operating lease liability - Short-term $ 116,253 Operating lease liability - Long-term $ 440,298 Remaining lease term 5 years 3 months Discount rate 6 % Amounts disclosed for ROU assets obtained in exchange for lease obligations and reductions of ROU assets resulting from reductions of lease obligations include amounts reduced from the carrying amount of ROU assets resulting from deferred rent. Maturities of lease liabilities under non-cancellable operating leases at September 30, 2024 are as follows: Schedule of maturities of lease liabilities 2024 $ 28,418 2025 $ 116,458 2026 $ 110,305 2027 $ 103,897 2028 $ 97,861 Thereafter $ 99,611 Note 11 – Management and Director Compensation The Company paid its officers cash compensation totaling $ 240,176 and $ 245,000 , and $ 1,595,711 and $ 1,290,000 for the three- and nine-month periods ended September 30, 2024 and 2023, respectively. Of the $1,595,711 amount, $ 400,000 was paid to Advanomics Corporation, a company controlled by the CEO of the Company. The Company paid its directors aggregate cash compensation totaling $ 100,000 for each of the three months periods ended September 30, 2024 and 2023, and $ 300,000 for each of the nine-month periods ended September 30, 2024 and 2023. 14 Note 12 – Income Taxes Our Income tax (expense) / benefit of $ ( 130,551 ) and $ 190,787 for the three and nine months ended September 30, 2024, respectively, is primarily due to operations outside of the United States and changes in valuation allowance related to certain deferred tax assets generated or utilized in the applicable period. Our income tax (expense) of $ ( 40,952 ) and $ ( 174,899 ) for the three and nine months ended September 30, 2023, respectively, is primarily due to operations outside of the United States and changes in valuation allowance related to certain deferred tax assets generated or utilized in the applicable period. Deferred tax assets are regularly reviewed for recoverability by jurisdiction and valuation allowances are established based on historical and projected future taxable losses and the expected timing of the reversal of existing temporary differences. The Company has recorded valuation allowances against the majority of its deferred tax assets of September 30, 2024, and the Company expects to maintain these valuation allowances until there is sufficient evidence that future earnings can be achieved, which is uncertain at this time. The Company's consolidated financial statements contain various tax related entries the same being due to the operations of the two Canadian subsidiaries and are in compliance with Canadian tax laws. 15