Item 8. Financial Statements and Supplementary Data
Item 8.
Financial Statements and Supplementary Data.
Protara
Therapeutics, Inc.
Index
to Consolidated Financial Statements
Page No.
Protara Therapeutics, Inc. for the Years Ended December 31, 2025 and 2024
Report of Independent Registered Public Accounting Firm (PCAOB ID: 42 ) 86
Consolidated Balance Sheets as of December 31, 2025 and 2024 87
Consolidated Statements of Operations and Comprehensive Loss for the Years Ended December 31, 2025 and 2024 88
Consolidated Statements of Changes in Stockholders’ Equity for the Years Ended December 31, 2025 and 2024 89
Consolidated Statements of Cash Flows for the Years Ended December 31, 2025 and 2024 90
Notes to Consolidated Financial Statements 91
85
Report
of Independent Registered Public Accounting Firm
To the Stockholders
and the Board of Directors of Protara Therapeutics, Inc.
Opinion
on the Financial Statements
We
have audited the accompanying consolidated balance sheets of Protara Therapeutics, Inc. (the Company) as of December 31, 2025 and 2024,
the related consolidated statements of operations and comprehensive loss, changes in stockholders’ equity and cash flows for each
of the two years in the period ended December 31, 2025, and the related notes (collectively referred to as the “consolidated financial
statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position
of the Company at December 31, 2025 and 2024, and the results of its operations and its cash flows for each of the two years in the period
ended December 31, 2025, in conformity with U.S. generally accepted accounting principles.
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 audit to obtain
reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company
is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our 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 Matter
The
critical audit matter communicated below is a matter arising from the current period audit of the financial statements that was communicated
or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the financial
statements and (2) involved our especially challenging, subjective or complex judgments. The communication of the critical audit matter
does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the
critical audit matter below, providing a separate opinion on the critical audit matter or on the account or disclosure to which it relates.
Clinical trial prepaid and accrued expenses
Description of the Matter
As discussed in Note 2 to the consolidated
financial statements, depending on the timing of payments to service providers, the Company records clinical trial prepaid or accrued
expenses based on management’s estimates of the work performed under the service agreements, milestones achieved and experience
with similar contracts. Auditing the Company’s accounting for clinical trial prepaid and accrued expenses is challenging due to the
fact that information necessary to estimate the clinical trial prepaid and accrued expenses is accumulated from multiple sources.
The determination of the clinical trial prepaid and accrued expenses when the Company has either not been invoiced or has not received
information regarding actual costs incurred requires evaluation of the extent of completion of the services.
How We Addressed the
Matter in Our Audit
To test the
clinical trial prepaid and accrued expenses, our audit procedures included, among others, i) confirming the completeness of the terms
and conditions of certain significant service agreements directly with the vendor; ii) testing the completeness and accuracy of the
Company’s clinical trial prepaid and accrued expense models through verification of significant inputs, such as costs incurred
and invoices paid, to the terms and conditions of the underlying agreements; iii) meeting with clinical operations personnel outside
of the accounting department to discuss the basis for assumptions used in estimating cost of services provided but not yet invoiced;
and iv) performing a hindsight analysis of invoices received subsequent to the balance sheet date and comparing to the Company’s
estimates.
/s/ Ernst
& Young LLP
We have served
as the Company’s auditor since 2021
New York,
New York
March 10,
2026
86
Protara
Therapeutics, Inc.
Consolidated
Balance Sheets
(in
thousands, except share and per share data)
December 31,
2025
2024
Assets
Current assets:
Cash and cash equivalents
$ 49,657
$ 162,798
Marketable debt securities
105,897
7,494
Prepaid expenses and other current assets
3,950
1,863
Total current assets
159,504
172,155
Restricted cash, non-current
745
745
Marketable debt securities, non-current
42,336
-
Property and equipment, net
759
1,027
Operating lease right-of-use asset
3,174
4,255
Other assets
2,950
3,272
Total assets
$ 209,468
$ 181,454
Liabilities and Stockholders’ Equity
Current liabilities:
Accounts payable
$ 3,468
$ 4,429
Accrued expenses and other current liabilities
6,229
5,408
Operating lease liability
1,242
1,124
Total current liabilities
10,939
10,961
Operating lease liability, non-current
2,117
3,359
Total liabilities
13,056
14,320
Commitments and contingencies (Note 10)
Stockholders’ Equity:
Preferred stock, $ 0.001 par value, authorized 10,000,000 shares:
Series 1 convertible preferred stock, 8,028 shares authorized at December 31, 2025 and 2024, 5,615 and 7,991 shares issued and outstanding as of December 31, 2025 and 2024, respectively.
-
-
Common stock, $ 0.001 par value, authorized 100,000,000 shares:
Common stock, 53,587,260 and 35,044,772 shares issued and outstanding as of December 31, 2025 and 2024, respectively.
54
35
Additional paid-in capital
498,687
412,077
Accumulated deficit
( 302,419 )
( 244,980 )
Accumulated other comprehensive income (loss)
90
2
Total stockholders’ equity
196,412
167,134
Total liabilities and stockholders’ equity
$ 209,468
$ 181,454
See
accompanying notes to consolidated financial statements.
87
Protara
Therapeutics, Inc.
Consolidated
Statements of Operations and Comprehensive Loss
(in
thousands, except share and per share data)
Years Ended December 31,
2025
2024
Operating expenses:
Research and development
$ 42,633
$ 31,704
General and administrative
21,916
17,450
Total operating expenses
64,549
49,154
Income (Loss) from operations
( 64,549 )
( 49,154 )
Other income (expense), net:
Interest and investment income (expense)
6,380
4,171
Other income (expense)
730
387
Other income (expense), net
7,110
4,558
Net income (loss)
( 57,439 )
( 44,596 )
Other comprehensive income (loss):
Net unrealized gain (loss) on marketable debt securities
88
33
Other comprehensive income (loss)
88
33
Comprehensive income (loss)
$ ( 57,351 )
$ ( 44,563 )
Net income (loss) per share attributable to common stockholders, basic and diluted
$ ( 1.34 )
$ ( 2.17 )
Weighted-average shares outstanding, basic and diluted
42,836,129
20,592,847
See
accompanying notes to consolidated financial statements.
88
Protara
Therapeutics, Inc.
Consolidated
Statements of Changes in Stockholders’ Equity
(in
thousands, except share and per share data)
Series 1
Convertible
Preferred Stock
Common Stock
Additional
Paid-in
Accumulated
Accumulated
Other
Comprehensive
Income
Total
Stockholders’
Shares
Amount
Shares
Amount
Capital
Deficit
(Loss)
Equity
Balance at December 31, 2023
7,991
$ -
11,364,903
$ 11
$ 268,725
$ ( 200,384 )
$ ( 31 )
$ 68,321
Issuance of common stock upon settlement of restricted stock units
-
-
73,909
-
( 83 )
-
-
( 83 )
Issuance of common stock upon exercise of stock options
-
-
47,580
-
135
-
-
135
Stock-based compensation - restricted stock units
-
-
-
-
480
-
-
480
Stock-based compensation - stock options
-
-
-
-
3,645
-
-
3,645
Issuance of common stock from April 2024 Private Placement, net of offering costs of $ 3,034
-
-
9,143,380
10
41,954
-
-
41,964
Issuance of common stock from December 2024 Public Offering, net of offering costs of $ 6,665
-
-
13,690,000
13
93,415
-
-
93,428
Issuance of common stock from exercise of common warrants
-
-
725,000
1
3,806
-
-
3,807
Unrealized gain (loss) on marketable debt securities
-
-
-
-
-
-
33
33
Net income (loss)
-
-
-
-
-
( 44,596 )
-
( 44,596 )
Balance at December 31, 2024
7,991
$ -
35,044,772
$ 35
$ 412,077
$ ( 244,980 )
$ 2
$ 167,134
Issuance of common stock upon settlement of restricted stock units
-
-
94,167
-
( 185 )
-
-
( 185 )
Issuance of common stock upon exercise of stock options
-
-
8,239
-
21
-
-
21
Stock-based compensation - restricted stock units
-
-
-
-
685
-
-
685
Stock-based compensation - stock options
-
-
-
-
3,141
-
-
3,141
Issuance of common stock upon conversion of Series 1 Preferred Stock
( 2,376 )
-
2,376,244
2
( 2 )
-
-
-
Issuance of common stock upon exercise of pre-funded warrants
-
-
625,100
1
-
-
-
1
Issuance of common stock from December 2024 Public Offering, net of offering costs of $ 214
-
-
438,738
1
2,527
-
-
2,528
Issuance of common stock from December 2025 Public Offering, net of offering costs of $ 5,812
-
-
15,000,000
15
80,423
-
-
80,438
Unrealized gain (loss) on marketable debt securities
-
-
-
-
-
-
88
88
Net income (loss)
-
-
-
-
-
( 57,439 )
-
( 57,439 )
Balance at December 31, 2025
5,615
$ -
53,587,260
$ 54
$ 498,687
$ ( 302,419 )
$ 90
$ 196,412
See
accompanying notes to consolidated financial statements.
89
Protara
Therapeutics, Inc.
Consolidated
Statements of Cash Flows
(in
thousands)
Years Ended December 31,
2025
2024
Cash flows from operating activities:
Net income (loss)
$ ( 57,439 )
$ ( 44,596 )
Adjustments to reconcile net income (loss) to net cash used in operating activities:
Stock-based compensation
3,826
4,125
Operating lease right-of-use asset
1,081
1,009
Depreciation
362
332
Realized loss (gain) on redemption of marketable debt securities
( 9 )
-
Amortization of premium (Accretion of discount) on marketable debt securities
( 1,245 )
( 685 )
Changes in operating assets and liabilities:
Prepaid expenses and other current assets
( 2,087 )
1,262
Other assets
322
( 328 )
Accounts payable
( 873 )
1,381
Accrued expenses and other current liabilities
821
2,676
Operating lease liabilities
( 1,124 )
( 984 )
Net cash provided by (used in) operating activities
( 56,365 )
( 35,808 )
Cash flows from investing activities:
Purchase of marketable debt securities
( 204,631 )
( 29,382 )
Proceeds from maturity and redemption of marketable debt securities
65,234
48,600
Purchase of property and equipment
( 94 )
( 63 )
Net cash provided by (used in) investing activities
( 139,491 )
19,155
Cash flows from financing activities:
Proceeds from December 2024 Public Offering, net of offering costs of $ 6,051
-
94,042
Proceeds from private placement, net of offering costs of $ 3,034
-
41,964
Proceeds from exercise of Underwriters’ Option in December 2024 Public Offering, net of offering costs of $ 214
2,528
-
Offering costs paid in connection with the December 2024 Public Offering
( 614 )
-
Proceeds from exercise of April 2024 Common Warrants
-
3,807
Proceeds from exercise of December 2024 Pre-Funded Warrants
1
-
Proceeds from December 2025 Public Offering, net of offering costs of $ 5,286
80,964
Proceeds from exercise of stock options
21
135
Taxes paid related to net share settlement of restricted stock units
( 185 )
( 83 )
Net cash provided by (used in) financing activities
82,715
139,865
Net increase (decrease) in cash and cash equivalents and restricted cash
( 113,141 )
123,212
Cash and cash equivalents and restricted cash - beginning of year
163,543
40,331
Cash and cash equivalents and restricted cash - end of year
$ 50,402
$ 163,543
Supplemental disclosure of cash flow information:
Cash paid for:
Interest
$ -
$ -
Income taxes
$ -
$ -
Supplemental disclosure of non-cash investing and financing
activities:
Proceeds from public offering – offering costs incurred but not paid
$ 526
$ 614
See
accompanying notes to consolidated financial statements.
90
Protara Therapeutics, Inc.
Notes to Consolidated Financial Statements
(amounts in thousands, except share and per share data)
1. Organization and Nature of the Business
Overview
Protara Therapeutics, Inc., and its consolidated subsidiaries, or Protara
or the Company, is a clinical-stage biopharmaceutical company committed to advancing transformative therapies for the treatment of cancer
and rare diseases. Protara’s portfolio includes two development programs utilizing TARA-002, an investigational cell therapy in
development for the treatment of non-muscle invasive bladder cancer, or NMIBC, and lymphatic malformations, or LMs. Additionally, the
Company’s portfolio includes Intravenous, or IV, Choline Chloride, an investigational phospholipid substrate replacement therapy
in development for patients receiving parenteral support, or PS.
Liquidity and Capital Resources
The Company is in the business
of developing biopharmaceuticals and has no current or near-term revenues. The Company has incurred substantial clinical and other costs
in its drug development efforts. The Company will need to raise additional capital in order to fully realize management’s plans.
The Company believes that
its current financial resources are sufficient to satisfy the Company’s estimated liquidity needs for at least 12 months from the
date of issuance of these consolidated financial statements.
2. Summary of Significant Accounting Policies
Basis of Presentation
The accompanying consolidated
financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America, or
GAAP.
Principles of Consolidation
The consolidated financial
statements include the accounts of the Company and its wholly owned subsidiaries. All intercompany balances and transactions have been
eliminated in the accompanying consolidated financial statements.
Use of Estimates
The preparation of financial
statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities,
revenues, expenses, and related disclosure of contingent assets and liabilities at the date of the consolidated financial statements.
Significant items subject to such estimates include but are not limited to research and development accruals as well as contingencies.
On an ongoing basis, the
Company’s management evaluates its estimates based on historical and anticipated results, trends, and various other assumptions
believed to be reasonable. Actual results could differ from those estimates. The results of any changes in accounting estimates are
reflected in the financial statements of the period in which the change becomes evident.
91
Protara Therapeutics, Inc.
Notes to Consolidated Financial Statements
(amounts in thousands, except share and per share data)
Cash and Cash Equivalents and Restricted
Cash
The Company considers all
highly liquid instruments with an original maturity of three months or less when acquired to be cash equivalents. Cash and cash equivalents
may be held in depository, money market accounts and/or U.S. Treasury securities, and are reported at fair value.
The Company’s restricted
cash balances consist of cash deposits to collateralize letter of credit obligations.
The following table provides
a reconciliation of cash and cash equivalents, and restricted cash in the consolidated balance sheets to the total amount shown in the
consolidated statements of cash flows:
As of December 31,
2025
2024
Cash and cash equivalents
$ 49,657
$ 162,798
Restricted cash, non-current
745
745
Total
$ 50,402
$ 163,543
Fair Value Measurements
Accounting Standards Codification,
or ASC, 820 provides the framework for measuring fair value and establishes a fair value hierarchy that prioritizes the inputs used in
pricing the asset or liability. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets
or liabilities (level 1 measurements) and the lowest priority to unobservable inputs (level 3 measurements).
Fair value is defined as
the exchange price, or an exit price, representing the amount that would be received upon the sale of an asset or payment to transfer
a liability in an orderly transaction between market participants. As a basis for considering market participant assumptions in fair value
measurements, the three-tier fair value hierarchy is used to prioritize the inputs in measuring fair value as follows:
●
Level 1 Quoted prices in active markets for identical assets or liabilities.
●
Level 2 Quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, or other inputs that are observable, either directly or indirectly.
●
Level 3 Significant unobservable inputs that cannot be corroborated by market data.
The carrying amounts of cash
and cash equivalents, prepaid expenses and accounts payable approximate their fair values due to the short-term nature of these instruments.
Marketable Debt Securities
The Company classifies investments in marketable debt securities with
remaining maturities when purchased of greater than three months as current. Investments with a remaining maturity date greater than one
year are classified as non-current. The Company classifies all marketable debt securities as available-for-sale. The cost of securities
sold is based on the specific identification method. Interest earned on securities that are classified as available-for-sale are included
in interest and investment income (expense).
The Company records investments at fair value with unrealized gains
and losses recorded as a component of other comprehensive income (loss) in the consolidated statements of operations and comprehensive
loss until realized. Realized gains and losses are reflected in interest and investment income (expense) in the consolidated statements
of operations and comprehensive loss and are determined using the specific identification method with transactions recorded on a settlement
date basis. Fair value is determined based on quoted market rates when observable or utilizing data points that are observable, such
as quoted prices, interest rates and yield curves. To determine whether an other-than-temporary impairment exists, the Company considers
whether it has the ability and intent to hold the investment until a market price recovery, and whether evidence indicating the recoverability
of the cost of the investment outweighs evidence to the contrary. The Company has the ability to hold such securities with an unrealized
loss until its forecasted recovery. The Company determined that there was no material change in the credit risk of these investments.
92
Protara Therapeutics,
Inc.
Notes to Consolidated Financial Statements
(amounts in thousands, except share and per share data)
The Company periodically
evaluates the need for an allowance for credit losses. This evaluation includes consideration of several qualitative and quantitative
factors, including whether it plans to sell the security, whether it is more likely than not it will be required to sell any marketable
debt securities before recovery of its amortized cost basis, and if the entity has the ability and intent to hold the security to maturity,
and the portion of any unrealized loss that is the result of a credit loss. Factors considered in making these evaluations include quoted
market prices, recent financial results, operating trends, and implied values from any recent transactions or offers of investee securities,
credit quality of debt instrument issuers, expected cash flows from securities, other publicly available information that may affect the
value of the marketable debt security, duration and severity of decline in value and the Company’s strategy and intentions for holding
the marketable debt security.
Concentrations of Credit Risk
Financial instruments, which
potentially subject the Company to concentrations of credit risk, consist principally of cash and cash equivalents, restricted cash and
investments in marketable debt securities.
The Company invests its excess
cash primarily in money market funds and high quality investment grade marketable debt securities of governments and/or corporations.
The Company has adopted an investment policy that includes guidelines relative to credit quality, diversification and maturities to preserve
principal and liquidity.
Property and Equipment, net
Property and equipment, including
leasehold improvements, are recorded at cost less accumulated depreciation and amortization. Depreciation is computed using the straight-line
method over the estimated useful life of the asset. Depreciation begins at the time the asset is placed in service. Leasehold improvements
are amortized using the straight-line method over the shorter of the lease term or estimated useful life of the asset. Repairs and maintenance
costs are expensed as incurred, whereas major improvements are capitalized as additions to property and equipment.
The estimated useful lives
for significant property and equipment categories are as follows:
Asset Classification Estimated Useful Life
Computer equipment 3 - 5 years
Furniture, fixtures and other 5 years
Laboratory equipment 7 years
Leasehold improvements Shorter
of the lease term or useful life of asset
Leases
The Company enters into contracts
in the normal course of business and assesses whether any such contracts contain a lease. The Company determines if an arrangement is
a lease at inception if it conveys the right to control the identified asset for a period of time in exchange for consideration. Under
ASC 842, lease expense is recognized as a single lease cost on a straight-line basis over the lease term. The lease term consist of non-cancelable
periods and may include options to extend or terminate the lease term, when it is reasonably certain such options will be exercised.
Leases classified as operating
leases are included in operating lease right-of-use, or ROU, assets, current operating lease liabilities and noncurrent operating lease
liabilities in our consolidated balance sheets. Finance leases are included in property and equipment and finance lease obligations, in
our consolidated balance sheets. ROU assets represent the right to use an underlying asset for the lease term. Lease liabilities represent
the present value of future lease payments, discounted using an incremental borrowing rate, which is a management estimate based on the
information available at the commencement date of a lease arrangement. ROU assets and lease liabilities are recognized at the lease commencement
date.
The Company has elected
to account for the lease and non-lease components for leases as a single component for classes of all underlying assets and allocate
all the contract consideration to the lease component only. Lease cost for operating leases is recognized on a straight-line basis over
the lease term and is included in operating expenses on the consolidated statements of operations and comprehensive loss. Variable lease
payments are included in lease operating expenses.
93
Protara Therapeutics, Inc.
Notes to Consolidated Financial Statements
(amounts in thousands, except share and per share data)
The Company recognizes costs
associated with lease arrangements having an initial term of 12 months or less, or short-term leases, on a straight-line basis over the
lease term; such short-term leases are not recorded on the balance sheet.
Impairment of Long-Lived Assets
Long-lived assets are reviewed
for impairment whenever events or changes in circumstances indicate that the carrying amount of the asset or asset group may not be recoverable
or that the useful life is shorter than originally estimated. When such events occur, the Company compares the carrying amounts of the
asset or asset group to the undiscounted expected future cash flows. If this comparison indicates that the asset or asset group is impaired,
the amount of impairment is measured as the difference between the carrying value and fair value of the asset or asset group. If the useful
life is shorter than originally estimated, the Company will amortize the remaining carrying value over the new shorter useful life. To
date, no such impairment loss has been recognized.
Segment Information
In accordance with ASC 280, operating segments are defined as components
of an enterprise for which separate discrete information is available for evaluation by the chief operating decision maker, or CODM, or
decision-making group in deciding how to allocate resources and in assessing performance. The Company views its operations and manages
its business as one operating and reporting segment. See Note 16, Segment Information for further information.
Research and Development
Research and development
expenses consist primarily of third-party costs incurred to develop drug candidates, personnel-related expenses, including salaries, benefits,
travel and stock-based compensation expense, depreciation and other allocated overhead costs, which include rent and maintenance of facilities
and other supplies. Research and development costs are expensed as incurred.
Before a drug candidate receives
regulatory approval, the Company records upfront and milestone payments made to third parties under licensing arrangements as expense
provided that there is no alternative future use of the rights in other research and development projects.
Nonrefundable advance payments
to vendors for goods or services that will be used or received in future research and development activities are deferred and recognized
as expense in the period in which the related goods are delivered or services are performed. Where milestone payments are due to third
parties under research and development collaboration arrangements or other contractual agreements, the milestone payment obligations are
expensed when the milestone conditions are met and the amount of payment is reasonably estimable.
Once a drug candidate receives
regulatory approval, the Company records any milestone payments in identifiable intangible assets, less accumulated amortization and,
unless the asset is determined to have an indefinite life, the Company amortizes the payments on a straight-line basis over the remaining
agreement term or the expected product life cycle, whichever is shorter.
Certain third-party costs
are included as a component of research and development expense. These expenses include fees paid to contract research organizations,
or CROs, and other clinical trial costs, contractual services costs and costs for supply of its drug candidates. Depending upon the timing
of payments to the service providers, the Company recognizes prepaid expenses or accrued expenses related to these costs. These accrued
or prepaid expenses are based on management’s estimates of the work performed under service agreements, milestones achieved and
experience with similar contracts in conjunction with known variable factors such as enrolled patients and site activity. The Company
monitors each of these factors and adjusts estimates accordingly.
94
Protara Therapeutics, Inc.
Notes to Consolidated Financial Statements
(amounts in thousands, except share and per share data)
Patent Costs
All patent-related costs
incurred in connection with filing and prosecuting patent applications are expensed as incurred due to the uncertainty about the recovery
of the expenditure. Amounts incurred are classified as general and administrative expenses.
Interest and Investment Income (Expense)
Interest and investment income
(expense) consist primarily of interest income, accretion income earned and amortization expense incurred and realized gains or losses related
to our marketable debt securities, interest income related to cash and cash equivalents and restricted cash and dividend income related
to money market funds.
Stock-Based Compensation
The Company’s stock-based compensation programs provide for stock
awards including stock options, restricted stock units, or RSUs, and an employee stock purchase program, or ESPP. The Company accounts
for stock-based compensation using the fair value method.
The Company measures all
stock options and other stock-based awards granted to employees, directors, and consultants based on the fair value on the date of the
grant and recognizes compensation expense of those awards over the requisite service period, which is generally the vesting period of
the respective award. The Company recognizes forfeitures at the time forfeitures occur.
The fair value of each option
is estimated on the date of grant using the Black-Scholes option-pricing model. Expected volatility for the Company’s common stock
is determined based on a weighting of its own historical volatility and the historical volatility of a peer-group of similar public companies.
The expected term of options granted to employees is calculated using the simplified method, which represents the average of the contractual
term of the option and the weighted-average vesting period of the option. The simplified method is used as the Company does not have sufficient
appropriate exercise data on which to base its own estimate. The assumed dividend yield is based upon the Company’s expectation
of not paying dividends in the foreseeable future. The risk-free interest rate is based upon the U.S. Treasury yield curve commensurate
with the expected term at the time of grant or remeasurement.
The stock-based compensation
expense associated with purchase rights under the ESPP is measured at fair-value using a Black-Scholes option-pricing model at commencement
of each offering period and recognized over that offering period. The Black-Scholes option pricing assumptions are similar to those used
for stock options with the exception of the expected term of purchase rights for the ESPP which is based on the duration of an offering
period.
The fair values of RSUs are
based on the fair market value of the Company’s common stock on the date of the grant.
RSUs were historically granted
to directors pursuant to the Company’s equity plan. Settlement for these RSUs is deferred until the earliest to occur of: (i) the
director’s termination of service, (ii) death, (iii) disability or (iv) a change in control of the Company. In the event of a change
in control of the Company, the RSUs will vest in full.
The fair value of all stock-based
awards is recognized as stock-based compensation expense on a straight-line basis over the vesting period, which is typically three years
for RSUs and one or four years for stock options.
The Company classifies stock-based compensation expense in its consolidated
statements of operations and comprehensive loss in the same way the payroll costs or service payments are classified for the related stock-based
award recipients.
Income Taxes
Deferred tax assets and liabilities
are recognized for the estimated future tax consequences attributable to differences between the financial statement carrying amounts
of existing assets and liabilities and their respective tax basis, operating loss and tax credit carryforwards. Deferred tax assets and
liabilities are measured using enacted tax rates in effect for the year in which those temporary differences are expected to be recovered
or settled. The measurement of net deferred tax assets is reduced by the amount of any tax benefit that, based on available evidence,
is not expected to be realized, and a corresponding valuation allowance is established. In making such a determination, the Company considers
all available positive and negative evidence, including future reversals of existing taxable temporary differences, projected future taxable
income, tax-planning strategies, and results of recent operations.
95
Protara Therapeutics, Inc.
Notes to Consolidated Financial Statements
(amounts in thousands, except share and per share data)
Tax benefits are recognized only for tax positions that are more likely
than not to be sustained upon examination by tax authorities. The amount recognized is measured as the largest amount of benefit that
is greater than 50 percent likely to be realized upon settlement. A liability for unrecognized tax benefits is recorded for any tax benefits
claimed in the Company’s tax returns that do not meet these recognition and measurement standards. The Company’s policy is
to record interest and penalties on uncertain tax positions as a component of income tax expense in the consolidated statements of operations
and comprehensive loss.
Net Income (Loss) Per Share Attributable
to Common Stockholders
Basic net income (loss) per
share is computed by dividing the net income (loss) attributable to common stockholders by the weighted-average number of shares of common
stock outstanding during the period. The weighted-average number of shares of common stock outstanding during the period includes any
contingently issuable shares for which there is no circumstance under which those shares would not be issued and shares issuable upon
the exercise of warrants to purchase common stock for no or nominal consideration.
Diluted net income (loss)
per share is computed by dividing net income (loss) attributable to common stockholders by the weighted-average number of shares of common
stock outstanding during the period plus the common equivalent shares for the period including any dilutive effect from unvested RSUs,
outstanding stock options, potential shares issuable under the ESPP, and potential shares issuable upon conversion of preferred stock
or exercise of outstanding warrants to purchase common stock.
Warrants
The Company accounts for
warrants as either equity-classified or liability-classified instruments based on an assessment of the warrant’s specific terms
and applicable authoritative guidance in ASC 480 and ASC 815. The assessment considers whether the warrants are freestanding
financial instruments pursuant to ASC 480, meet the definition of a liability pursuant to ASC 480, and whether the warrants meet all of
the requirements for equity classification under ASC 815, including whether the warrants are indexed to the Company’s own stock
and whether the warrant holders could potentially require “net cash settlement” in a circumstance outside of the Company’s
control, among other conditions for equity classification. Finally, the Company determines if the warrants meet the definition of a derivative
based on their contractual terms. This assessment, which requires the use of professional judgment, is conducted at the time of warrant
issuance and as of each subsequent quarterly period end date while the warrants are outstanding.
For issued or modified warrants
that meet all of the criteria for equity classification, the warrants are required to be recorded as a component of additional paid-in
capital at the time of issuance. For issued or modified warrants that do not meet all the criteria for equity classification, the warrants
are required to be recorded at their initial fair value on the date of issuance, and at each balance sheet date thereafter. Changes in
the estimated fair value of liability-classified warrants are recognized as a non-cash gain or loss on the consolidated statements of
operations and comprehensive loss. The Company also evaluates if changes in contractual terms or other considerations would result in
the reclassification of outstanding warrants from liabilities to stockholders’ equity (or vice versa).
The fair market value of
the warrants may be estimated using a Black-Scholes option-pricing model or potentially more complex valuation models depending on the
nature of the contractual terms.
Recently Adopted Accounting Pronouncements
In December 2023, the Financial Accounting Standards Board, or the
FASB, issued Accounting Standards Update, or ASU, 2023-09 – Improvements to Income Tax Disclosures , which enhances the transparency
and decision usefulness of income tax disclosures. The Company adopted ASU 2023-09 for the year ended December 31, 2025 retrospectively
to all periods presented in the consolidated financial statements. The adoption of this ASU had no material impact on the Company’s
consolidated financial position, results of operations, or cash flows. Additional required disclosure has been included within Note 13.
96
Protara Therapeutics, Inc.
Notes to Consolidated Financial Statements
(amounts in thousands, except share and per share data)
Recent Accounting Pronouncements Not Yet
Adopted
In November 2024, the FASB
issued ASU 2024-03 – Income Statement – Reporting Comprehensive Income – Expense Disaggregation Disclosures ,
which enhances the disclosures for various types of expenses. The standard is effective for public companies for annual periods beginning
after December 15, 2026. Early adoption is available. The Company is still evaluating the full extent of the potential impact of the adoption
of ASU 2024-03.
In December 2025, the FASB issued ASU 2025-11 – Interim Reporting
(Topic 270) – Narrow-Scope Improvements , which improves the guidance in Interim Reporting (Topic 270) by improving the
navigability of the required interim disclosures and clarifying when that guidance is applicable. The standard is effective for public
companies for annual periods beginning after December 15, 2027. Early adoption is available. The Company is still evaluating the full
extent of the potential impact of the adoption of ASU 2025-11.
Subsequent Events
The Company evaluated subsequent
events and transactions that occurred after the balance sheet date up to the date that the financial statements were available to be issued.
Other than as described in Note 11, the Company did not identify any subsequent events that would have required adjustment or disclosure
in the financial statements.
3. Fair Value of Financial Instruments
The tables below present
information about the Company’s financial instruments that are measured and carried at fair value on a recurring basis as of December
31, 2025 and 2024 and indicates the fair value hierarchy of the valuation techniques the Company utilized to determine such fair value ,
as described under Note 2, Summary of Significant Accounting Policies.
As of December 31, 2025
Level 1
Level 2
Level 3
Total
Cash and cash equivalents:
Money market funds (a)
$ 45,355
$ -
$ -
$ 45,355
Corporate bonds (a)
-
3,704
-
3,704
Restricted cash, non-current:
Money market funds (b)
745
-
-
745
Marketable debt securities:
Corporate bonds (c)
-
125,682
-
125,682
U.S. Treasury securities (c)
22,551
-
-
22,551
Total
$ 68,651
$ 129,386
$ -
$ 198,037
As of December 31, 2024
Level 1
Level 2
Level 3
Total
Cash and cash equivalents:
Money market funds (a)
$ 162,297
$ -
$ -
$ 162,297
Restricted cash, non-current:
Money market funds (b)
745
-
-
745
Marketable debt securities:
U.S. Treasury securities (c)
7,494
-
-
7,494
Total
$ 170,536
$ -
$ -
$ 170,536
(a) Money market funds and corporate bonds with original maturities of 90 days or less are included within cash and cash equivalents in the consolidated balance sheets.
97
Protara Therapeutics, Inc.
Notes to Consolidated Financial Statements
(amounts in thousands, except share and per share data)
(b) Restricted money market funds are included within restricted cash, non-current in the consolidated balance sheets.
(c) U.S. Treasury securities and corporate bonds with original maturities greater than 90 days are included within marketable debt securities in the consolidated balance sheets and classified as current or non-current based upon whether the maturity of the financial asset is less than or greater than 12 months.
Money market funds and U.S.
Treasury securities are classified as Level 1 within the fair value hierarchy, because they are valued using quoted prices in active
markets. Corporate and agency bonds classified as Level 2 within the fair value hierarchy are valued on the basis of prices from
an orderly transaction between market participants provided by reputable dealers or pricing services. Prices of these securities are obtained
through independent, third-party pricing services and include market quotations that may include both observable and unobservable inputs.
In determining the value of a particular investment, pricing services may use certain information with respect to transactions in such
investments, quotations from dealers, pricing matrices and market transactions in comparable investments and various relationships between
investments. There were no transfers of financial instruments among Level 1, Level 2, and Level 3 during the period presented.
4. Marketable Debt Securities
Marketable debt securities,
all of which were classified as available-for-sale, consist of the following:
As of December 31, 2025
Amortized
Cost
Unrealized
Gains
Unrealized
Losses
Estimated
Fair Value
Corporate bonds - presented in marketable debt securities
$ 83,291
$ 77
$ ( 22 )
$ 83,346
Corporate bonds - presented in marketable debt securities, non-current
42,359
11
( 34 )
42,336
U.S. Treasury securities - presented in marketable debt securities
22,493
58
-
22,551
Total
$ 148,143
$ 146
$ ( 56 )
$ 148,233
As of December 31, 2024
Amortized
Cost
Unrealized
Gains
Unrealized
Losses
Estimated
Fair Value
U.S. Treasury securities – presented in marketable debt securities
$ 7,492
$ 2
$ -
$ 7,494
Total
$ 7,492
$ 2
$ -
$ 7,494
The Company has recorded
the securities at fair value in its consolidated balance sheets and unrealized gains and losses are reported as a component of accumulated
other comprehensive income (loss). For the years ended December 31, 2025 and 2024 realized gains were $ 9 and $ 0 , respectively. Gains are
included in interest and investment income (expense) within the consolidated statements of operations and comprehensive loss.
The remaining maturities
of all debt securities held at December 31, 2025 were less than five years. There were no sales of securities in the periods presented.
98
Protara Therapeutics,
Inc.
Notes to Consolidated Financial Statements
(amounts in thousands, except share and per share data)
Credit Losses
Securities with an amortized
cost basis in excess of estimated fair value are assessed to determine what amount of the excess, if any, is caused by expected credit
losses.
As of December 31, 2025, marketable debt securities
in a loss position consist of the following:
As of December 31, 2025
In Continuous
Loss Position
Less Than 12 Months
In Continuous
Loss Position
Greater Than 12 Months
Total
Estimated
Fair Value
Unrealized
Losses
Estimated
Fair Value
Unrealized
Losses
Estimated
Fair Value
Unrealized
Losses
Corporate bonds – presented in marketable debt securities
$ 24,034
$ ( 22 )
$ -
$ -
$ 24,034
$ ( 22 )
Corporate bonds – presented in marketable debt securities, non-current
29,824
( 34 )
-
-
29,824
( 34 )
Total
$ 53,858
$ ( 56 )
$ -
$ -
$ 53,858
$ ( 56 )
As of December 31, 2024,
no securities were held in a loss position. As of December 31, 2025 and 2024, it was determined that there were no expected credit losses.
Interest and Investment Income (Expense)
Interest and investment income (expense) consist
of the following:
For the Year Ended
December 31,
2025
2024
Interest income
$ 5,023
$ 3,326
Accretion of discount (Amortization of premium), net
1,308
809
Dividend income
40
36
Realized gain (loss)
9
-
Total
$ 6,380
$ 4,171
5. Prepaid Expenses and Other Current Assets
Prepaid expenses and other
current assets consist of the following:
As of
December 31,
2025
2024
Prepaid research and development
$ 1,926
$ 853
Accrued interest on marketable debt securities
1,257
-
Prepaid insurance
355
622
Prepaid software
115
116
Prepaid retention bonuses
-
80
Other prepaid expenses
232
190
Other current assets
65
2
Total
$ 3,950
$ 1,863
99
Protara Therapeutics, Inc.
Notes to Consolidated Financial Statements
(amounts in thousands, except share and per share data)
6. Property and Equipment, net
Property and equipment, net
consist of the following:
As of
December 31,
2025
2024
Computer equipment
$ 316
$ 235
Furniture, fixtures and other
379
352
Laboratory equipment
978
913
Leasehold improvements
553
553
Property and equipment not yet placed into service
1
80
Total property and equipment
2,227
2,133
Less: Accumulated depreciation
( 1,468 )
( 1,106 )
Total
$ 759
$ 1,027
Depreciation expense was $ 362 and $ 332 for the years ended December
31, 2025 and 2024, respectively. During the year ended December 31, 2025, $ 218 and $ 144 was included in research and development expense
and general and administrative expense, respectively, within the consolidated statements of operations and comprehensive loss. During
the year ended December 31, 2024, $ 202 and $ 130 was included in research and development expense and general and administrative expense,
respectively, within the consolidated statements of operations and comprehensive loss. As of December 31, 2025 and 2024, substantially
100 % of the Company’s total property and equipment, net was attributable to the U.S.
7. Other Assets
Other assets consist of the following:
As of
December 31,
2025
2024
Prepaid research and development, non-current
$ 2,930
$ 3,245
Other non-current assets
20
27
Total
$ 2,950
$ 3,272
8. Accrued Expenses and Other Current Liabilities
Accrued expenses and other
current liabilities consist of the following:
As of
December 31,
2025
2024
Employee costs
$ 3,267
$ 2,533
Research and development
2,683
2,740
Other expenses
279
135
Total
$ 6,229
$ 5,408
9. Leases
Operating leases
In December 2020, the Company
entered into an agreement to lease approximately 10,000 square feet of office space in New York, New York, or the Office Lease, which
commenced in April 2021. The Office Lease has a term of approximately seven years and contains provisions for a free-rent period, annual
rent increases and an allowance for tenant improvements. The Company has an option to extend the term by five years, however, the Company
determined at the lease commencement date that it was not reasonably certain to exercise the renewal option and such renewal was excluded
from the operating lease ROU asset and operating lease liability recorded for this lease.
100
Protara Therapeutics, Inc.
Notes to Consolidated Financial Statements
(amounts in thousands, except share and per share data)
The Company is responsible
for real estate taxes, maintenance and other operating expenses applicable to the leased premises which are recognized as variable lease
expense in the period when incurred. In conjunction with the Office Lease, the Company established a letter of credit of approximately
$ 745 secured by cash balances included in restricted cash, non-current, within the consolidated balance sheets.
In June 2021, the Company
amended the existing lease agreement with its contract development and manufacturing organization, or CDMO, establishing a term of eight-years
from the amendment date.
Leases classified as operating
leases are included in operating lease ROU assets, operating lease liabilities and operating lease liabilities, non-current in the Company’s
consolidated balance sheets. The Office Lease and the CDMO leased spaces are included in operating lease ROU assets and operating lease
liabilities within the consolidated balance sheets. The Office Lease and the CDMO leased spaces are located within the U.S. Cash paid
for operating lease liabilities was $ 1,395 and $ 1,327 during the years ended December 31, 2025 and 2024, respectively.
Lease expense consist of the following:
For the Year Ended
December 31,
Lease expense
2025
2024
Operating lease expense
$ 1,353
$ 1,353
Total
$ 1,353
$ 1,353
Variable lease expense was
$ 124 and $ 99 for the years ended December 31, 2025 and 2024, respectively.
The weighted average discount
rate and weighted-average remaining lease term for operating leases were:
As of
December 31,
2025 2024
Weighted-average discount rate 7.0 % 7.0 %
Weighted-average remaining lease term – operating lease (in months) 31 43
As of December 31, 2025,
the expected annual minimum lease payments of the Company’s operating lease liabilities were as follows:
For the year ending December 31:
Operating
Lease
Payments
2026
$ 1,429
2027
1,429
2028
718
2029
87
Thereafter
-
Total future operating lease payments
3,663
Less: imputed interest
( 304 )
Present value of future minimum lease payments
$ 3,359
101
Protara Therapeutics, Inc.
Notes to Consolidated Financial Statements
(amounts in thousands, except share and per share data)
10. Commitments and Contingencies
Employment Agreements
Executive Employment Agreements
The Company’s executive officers have entered
into at-will employment agreements.
Collaborations and License Agreements
Choline License Agreement
On September 27, 2017, the
Company entered into a license agreement, or the Choline License Agreement, with Alan L. Buchman, or Dr. Buchman. Pursuant to the Choline
License Agreement, the Company received from Dr. Buchman the license rights in and to the “Licensed Orphan Designations”,
the “Licensed IND”, “Existing Study Data” and the “Licensed Know-How” for one or more of the licensed
indications.
Certain milestone and royalty
payments may also be payable to Dr. Buchman. Regardless of whether development or commercialization is undertaken by the Company under
the Choline License Agreement, during the term of the Choline License Agreement, the Company shall pay Dr. Buchman a minimum annual royalty
that ranges from $ 25 to $ 75 . The Company will also pay Dr. Buchman up to $ 775 in additional milestone payments upon the achievement of
various regulatory approval milestones. Further, the Company has an obligation to pay Dr. Buchman sales royalties based on aggregate net
sales of IV Choline Chloride in each calendar quarter, with tiered royalty rates ranging from 5.0 % to 10.5 % of net sales. In the event
of development or commercialization activity by any sublicensees, the Company also agreed to pay Dr. Buchman a royalty in the mid-single
digit percentage of: (i) net cash receipts, after payment of taxes, received by the Company from sublicensees for their sales of licensed
products and (ii) any other consideration received by the Company from such sublicensees; in each case, including a fair monetary value
for any transaction that is not a bona fide arms-length transaction or that is for consideration other than monetary. Further, in the
event of a sale or transfer of a priority review voucher regarding the license product, regardless of whether any development or commercialization
activity is undertaken by the Company or the Company’s sublicensees, the Company agreed to pay Dr. Buchman a milestone payment representing
the mid-single digit percentage of: (i) net cash receipts, after payment of taxes and (ii) any other consideration; in each case, received
by the Company, the Company’s affiliates, or the Company’s sublicensees, including a fair monetary value for any transaction
that is not a bona fide arms-length transaction or that is for consideration other than monetary.
During the years ended December
31, 2025 and 2024, the Company recorded research and development expense of $ 75 and $ 52 , respectively, in connection with the Choline
License Agreement.
License Agreement
On December 22, 2017, the
Company entered into an agreement, or the Feinstein Agreement, with The Feinstein Institute for Medical Research, or the Feinstein Institute,
a not-for-profit corporation with 50 research labs and 2,500 clinical research studies. Pursuant to the Feinstein Agreement, the Company
acquired an exclusive license relating to treatment of fatty liver diseases in humans for which Choline may be an effective therapeutic.
In consideration for the rights and license granted, the Feinstein Institute would receive a royalty of one percent ( 1 %) of the first
one hundred million dollars ($ 100,000 ) of net sales of IV Choline Chloride and a royalty of one and one-half percent ( 1.5 %) of all net
sales thereafter. In addition, the Company would pay the Feinstein Institute twelve and one-half percent ( 12.5 %) of net proceeds resulting
from agreements entered within two years from the effective date, and seven and one-half percent ( 7.5 %) of net proceeds resulting from
agreements entered into thereafter. Pursuant to the Feinstein Agreement additional payments would be due to the Feinstein Institute for
license maintenance payments and for meeting milestone events. Pursuant to the Feinstein Agreement, upon the achievement of certain future
NDA milestones, the Company would be obligated to remit an aggregate of $ 275 .
During each of the years
ended December 31, 2025 and 2024, the Company recorded research and development expense of $ 15 in connection with the Feinstein Agreement.
102
Protara Therapeutics, Inc.
Notes to Consolidated Financial Statements
(amounts in thousands, except share and per share data)
Sponsored Research and License Agreement
On November 28, 2018, the
Company entered into a sponsored research and license agreement, or the Iowa Agreement, with the University of Iowa. Pursuant to the Iowa
Agreement, the University of Iowa, which is engaged in clinical research to improve the diagnosis and treatment of lymphangioma using
a pharmaceutical product (OK-432), would assist the Company in collecting case reports, forms, source data, and safety data available
to the University of Iowa in support of the development of the Company’s proprietary Streptococcus Pyogenes investigational product,
TARA-002 for the LMs indication. During the term of the services, the Company would generally pay the University of Iowa thirty thousand
dollars ($30) per year to fund the project, plus additional amounts upon the realization of certain milestones. More specifically, upon
an approval of TARA-002 by the Food and Drug Administration, or the FDA, the Company would pay up to $1,750 to the University of Iowa
for meeting these milestones. Furthermore, the Company would pay the University of Iowa royalties of up to 1.75% for net sales ranging
from $0 - $25,000, 2.25% for net sales ranging from $25,000 to $50,000, and 2.50% for net sales in excess of $50,000. Pursuant to the
Iowa Agreement, the University of Iowa would be entitled to additional payments for the Company achieving annual net sales of product
according to the milestones. For annual net sales of product up to $25,000: $62; for annual net sales of product of up to $50,000: $62;
and for annual net sales of product of up to $100,000: $125.
There were no research and
development expenses recognized, pursuant to the Iowa Agreement, during the years ended December 31, 2025 and 2024.
Chugai Agreement
On June 17, 2019, the Company
entered into an agreement, or the Chugai Pharmaceutical Agreement, with Chugai Pharmaceutical Co., LTD, or Chugai Pharmaceutical, a drug
manufacturing firm with offices and operations in Japan. Pursuant to the Chugai Pharmaceutical Agreement, Chugai Pharmaceutical would
help the Company in its goals to develop and commercialize a therapeutic product, or the New Product, which is comparable to the Chugai
Pharmaceutical existing therapeutic product, or the Existing Product. In addition, the Company would be entitled to the use of Chugai
Pharmaceutical materials and technical support as necessary. On July 14, 2020, the Company and Chugai Pharmaceutical entered into an amendment,
or the Chugai Amendment, to the Chugai Pharmaceutical Agreement, with an effective date of June 30, 2020. The Chugai Amendment extended
the date through which Chugai Pharmaceutical will exclusively provide the Existing Product and materials to the Company from June 30,
2020 to June 30, 2021, extended the date through which Chugai Pharmaceutical will not provide materials or technical support to any third-party
for the purpose of development and commercialization in a given area from the fifth anniversary to the eleventh anniversary of the original
effective date, and provides for further such extensions on the occurrence of certain events and milestones. The amendment further provides
that, in addition to the designated fee provided upon the initial indication approval in the Chugai Pharmaceutical Agreement, the Company
will pay Chugai Pharmaceutical a designated fee for each additional indication approval. The Company is obligated to Chugai Pharmaceutical
for certain payments upon the completion of agreed upon milestones. As consideration for Chugai Pharmaceutical’s performance under
the Chugai Pharmaceutical Agreement, the Company agreed to pay Chugai Pharmaceutical a payment in the low, single-digit millions related
to such initial indication approval, which payment will be made in two installments with an initial payment in July 2020, and the remaining
majority of the payment payable upon FDA approval of the New Product.
There were no research and
development expenses recognized, pursuant to the Chugai Pharmaceutical Agreement, during the years ended December 31, 2025 and 2024.
Contingencies
From time to time, the Company
may be subject to various legal proceedings and claims that arise in the ordinary course of its business activities. Management is of
the opinion that the ultimate outcome of these matters would not have a material adverse impact on the financial position of the Company
or the results of its operations.
In the normal course of business,
the Company enters into contracts in which it makes representations and warranties regarding the performance of its services and that
its services will not infringe on third-party intellectual rights. There have been no significant events related to such representations
and warranties in which the Company believes the outcome could result in losses or penalties in the future.
11. Stockholders’ Equity
Common Stock
As of December 31, 2025,
the Company had 100,000,000 shares of common stock authorized for issuance, $ 0.001 par value per share, of which 53,587,260 and 35,044,772
shares were issued and outstanding as of December 31, 2025 and 2024, respectively.
The holders of the Company’s
common stock are entitled to one vote per share.
103
Protara Therapeutics, Inc.
Notes to Consolidated Financial Statements
(amounts in thousands, except share and per share data)
Preferred Stock
As of December 31, 2025 and
2024, the Company had 10,000,000 shares of preferred stock authorized for issuance, $ 0.001 par value per share, of which 8,028 shares
of Series 1 Convertible Preferred Stock are authorized for issuance. As of December 31, 2025 and 2024, 5,615 and 7,991 shares were issued
and outstanding, respectively.
Description of Series 1 Convertible Preferred Stock
Each share of Series 1 Convertible
Preferred Stock is convertible into approximately 1,000 shares of the Company’s common stock, at a conversion price initially equal
to approximately $ 7.01 per common share, subject to adjustment for any stock splits, stock dividends and similar events, at any time at
the option of the holder, provided that any conversion of Series 1 Convertible Preferred Stock by a holder into shares of the Company’s
common stock would be prohibited if, as a result of such conversion, the holder, together with its affiliates and any other person or
entity whose beneficial ownership of the Company’s common stock would be aggregated with such holder’s for purposes of Section
13(d) of the Exchange Act would beneficially own more than 9.99 % of the total number of shares of the Company’s common stock issued
and outstanding after giving effect to such conversion. Upon written notice to the Company, the holder may from time to time increase
or decrease such limitation to any other percentage not in excess of 19.99 % specified in such notice. In addition, upon the occurrence
of certain transactions that involve the merger or consolidation of the Company, an exchange or tender offer, a sale of all or substantially
all of the assets of the Company or a reclassification of its common stock, each share of Series 1 Convertible Preferred Stock will be
convertible into the kind and amount of securities, cash and/or other property that the holder of a number of shares of common stock issuable
upon conversion of one share of Series 1 Convertible Preferred Stock would receive in connection with such transaction.
The terms of the Series 1 Convertible Preferred Stock provide that,
in the event of a fundamental transaction (as such term is described in the certificate of designation of preferences, rights and limitations
of series 1 convertible non-voting preferred stock), each share of Series 1 Convertible Preferred Stock outstanding will thereafter be
convertible into the kind and amount of securities, cash and/or other property which a holder of the number of shares of common stock
of the Company issuable upon conversion of one share of Series 1 Convertible Preferred Stock immediately prior to such fundamental transaction
would have been entitled to receive pursuant to such fundamental transaction, provided that, if the value of the aggregate of such securities,
cash and/or other property which the holder of one share of Series 1 Convertible Preferred Stock would be entitled to upon conversion
thereof would be less than the stated value, then each outstanding share of Series 1 Convertible Preferred Stock will instead be convertible
into such kind of securities, cash and/or other property with an aggregate value equal to the stated value.
Each share of Series 1 Convertible
Preferred Stock is entitled to a preference of $ 10.00 per share upon liquidation of the Company, and thereafter will share ratably in
any distributions or payments on an as-converted basis with the holders of common stock.
The holders of Series 1 Convertible
Preferred Stock are not entitled to vote.
During the year ended December
31, 2025, 2,376 shares of Series 1 Convertible Preferred Stock were converted into 2,376,244 shares of common stock.
104
Protara Therapeutics, Inc.
Notes to Consolidated Financial Statements
(amounts in thousands, except share and per share data)
April
2024 Private Placement
On
April 5, 2024, the Company entered into a subscription agreement with certain purchasers, or the Purchasers, pursuant to which
the Company agreed to sell and issue to the Purchasers, in a private placement, or the April 2024 Private Placement, an aggregate of 9,143,380
shares of the Company’s common stock, or the April 2024 Shares, and, for certain purchasers, pre-funded warrants, or the April 2024
Pre-Funded Warrants, to purchase an aggregate of 1,700,000 shares of the Company’s common stock. In each case, the April 2024 Shares
or April 2024 Pre-Funded Warrants were issued with warrants, or the April 2024 Common Warrants, to purchase an aggregate of up to 10,843,380
shares of the Company’s common stock. Each April 2024 Share, along with its attached April 2024 Common Warrant, had a purchase price
of $ 4.15 , and each April 2024 Pre-Funded Warrant, along with its attached April 2024 Common Warrant, had a purchase price of $ 4.149 . The
closing date of the April 2024 Private Placement was April 10, 2024. The April 2024 Private Placement
resulted in gross proceeds of approximately $ 44,998 and net proceeds of approximately $ 41,964 , reflecting approximately $ 3,034 of
placement agent’s fees, legal costs and other expenses connected with the transaction.
The April 2024 Pre-Funded Warrants are exercisable at any time, at
an exercise price of $ 0.001 per share. The April 2024 Common Warrants are exercisable on or prior to the earlier of: (i) April 10, 2027
or (ii) 90 days after the public announcement that the Company has demonstrated a six-month complete response rate of minimum 42 % from
at least 25 Bacillus Calmette-Guérin, or BCG,-Unresponsive patients in the ADVANCED-2 (Cohort B) clinical trial, at an exercise
price of $ 5.25 per share.
The April 2024 Pre-Funded
Warrants and the April 2024 Common Warrants are exercisable so long as the aggregate number of shares of the Company’s common stock
beneficially owned by the holder (together with its affiliates) would not exceed 9.99 %, or for certain holders, 4.99 % of the number of
shares of the Company’s common stock outstanding immediately after giving effect to the exercise, as such percentage ownership is
determined in accordance with the terms of such April 2024 Pre-Funded Warrant or April 2024 Common Warrant, as applicable. Such percentage
may be increased or decreased to any number not in excess of 19.99 % at the holder’s election upon notice to the Company, any such
increase shall not take effect until the sixty-first day after notice to the Company.
Both the April 2024 Pre-Funded
Warrants and the April 2024 Common Warrants contain standard adjustments to the exercise price, inclusive of stock splits, stock dividends
and pro rata distributions and contain customary terms regarding the treatment of such April 2024 Pre-Funded Warrants or April 2024 Common
Warrants in the event of a fundamental transaction, which include but are not limited to a merger or consolidation involving the Company,
a sale of all or substantially all of the assets of the Company or a business combination resulting in any person acquiring more than
50% of the outstanding shares of common stock of the Company.
The
Company concluded that the April 2024 Pre-Funded Warrants and April 2024 Common Warrants met the requirements to be classified in stockholders’
equity.
The
fair market value of the April 2024 Pre-Funded Warrants was estimated as the difference between the share price of our stock on the agreement
date and the exercise price of the April 2024 Pre-Funded Warrant.
The
fair market value of the April 2024 Common Warrants at their issuance was estimated using the Black-Scholes option-pricing model. The
assumed dividend yield was based upon the Company’s expectation of not paying dividends in the foreseeable future. Expected volatility
for the Company’s common stock was determined based on the historical volatility of the Company over the full term of the warrant.
The risk-free interest rate was based upon the U.S. Treasury yield curve commensurate with the expected term at the time of grant. The
expected term of the April 2024 Common Warrants was calculated utilizing the three-year expiration date, taking into consideration the
possibility of an accelerated expiration date pursuant to the terms of the April 2024 Common Warrants.
The
estimated fair market values of the April 2024 Shares, April 2024 Pre-Funded Warrants and April 2024 Common Warrants have been recorded
in additional paid-in capital.
Through
December 31, 2025, 725,000 April 2024 Common Warrants have been exercised, and none have expired. As of December 31, 2025, 10,118,380
April 2024 Common Warrants were outstanding.
Subsequent
to December 31, 2025, 370,000 April 2024 Common Warrants were exercised.
Through
December 31, 2025, no April 2024 Pre-Funded Warrants have been exercised. As of December 31, 2025, 1,700,000 April 2024 Pre-Funded Warrants
were outstanding.
105
Protara Therapeutics, Inc.
Notes to Consolidated Financial Statements
(amounts in thousands, except share and per share data)
December
2024 Public Offering
On December 9, 2024, the Company
entered into an underwriting agreement, or the 2024 Underwriting Agreement, with TD Securities (USA) LLC, Cantor Fitzgerald & Co.
and LifeSci Capital LLC, as representatives, or the 2024 Representatives, of the several underwriters named therein, or collectively,
the 2024 Underwriters, pursuant to which the Company agreed to sell and issue to the 2024 Underwriters an aggregate of 13,690,000 shares,
or the December 2024 Shares, of common stock of the Company, par value $ 0.001 per share and, for certain purchasers, pre-funded warrants,
or the December 2024 Pre-Funded Warrants, to purchase an aggregate of 2,325,372 shares of common stock, or collectively the December 2024
Public Offering. The price to the public in the December 2024 Public Offering was $ 6.25 per December 2024 Share and $ 6.249 per December
2024 Pre-Funded Warrant, which is the price per share at which the December 2024 Shares were sold to the public in the December 2024 Public
Offering, minus the $ 0.001 exercise price per December 2024 Pre-Funded Warrant. In addition, under the terms of the 2024 Underwriting
Agreement the Company granted the 2024 Underwriters the option, for 30 days, to purchase up to an additional 2,402,305 shares of common
stock at the public offering price, less underwriting discounts and commissions, or the 2024 Underwriters’ Option.
The
December 2024 Public Offering closed on December 11, 2024, resulting in gross proceeds of approximately $ 100.1 million and net proceeds
of approximately $ 93.4 million, reflecting approximately $ 6.7 million of underwriters’ fees, legal costs and other expenses connected
with the transaction.
The
December 2024 Pre-Funded Warrants are exercisable at any time, at an exercise price of $ 0.001 per share. The December 2024 Pre-Funded
Warrants contain standard adjustments to the exercise price, including for stock splits, stock dividends and pro rata distributions and
contain customary terms regarding the treatment of such December 2024 Pre-Funded Warrants in the event of a fundamental transaction, which
include but are not limited to a merger or consolidation involving the Company, a sale of all or substantially all of the assets of the
Company or a business combination resulting in any person acquiring more than 50% of the outstanding shares of common stock of the Company.
Additionally, the December 2024 Pre-Funded Warrants include restrictions on exercise in the event the Purchaser’s beneficial ownership
of the Company’s common stock would exceed 4.99 % of the number of shares of common stock outstanding immediately after giving effect
to the exercise.
The
Company concluded that the December 2024 Pre-Funded Warrants met the requirements to be classified in stockholders’ equity.
The
fair market value of the December 2024 Pre-Funded Warrants has been determined as the spread between the price paid by the 2024 Underwriters
and the share price of the Company’s common stock on the agreement date. The estimated fair values of the December 2024 Shares and
December 2024 Pre-Funded Warrants have been recorded in additional paid-in capital.
On
January 8, 2025, the 2024 Underwriters notified the Company of their determination to exercise the 2024 Underwriters’ Option in
part, and purchased an additional 438,738 shares of common stock, at the public offering price less underwriting discounts and commissions.
Closing for the partial exercise of the 2024 Underwriters’ Option occurred on January 13, 2025. The transaction costs were charged
to additional paid-in capital in the period the 2024 Underwriters’ Option was exercised.
The
exercise of the 2024 Underwriters’ Option resulted in gross proceeds of approximately $ 2.7 million and net proceeds of approximately
$ 2.5 million, reflecting approximately $ 0.2 million of underwriters’ fees, legal costs and other expenses connected with the transaction.
Through
December 31, 2025, 625,100 December 2024 Pre-Funded Warrants have been exercised. As of December 31, 2025, 1,700,272 December 2024 Pre-Funded
Warrants were outstanding.
December
2025 Public Offering
On
December 4, 2025, the Company entered into an underwriting agreement, or the 2025 Underwriting Agreement, with J.P. Morgan Securities
LLC, TD Securities (USA) LLC and Piper Sandler & Co., as representatives, or the 2025 Representatives, of the several underwriters
named therein, or collectively, the 2025 Underwriters, pursuant to which the Company agreed to sell and issue to the 2025 Underwriters
an aggregate of 13,043,479 shares, or the December 2025 Shares, of common stock of the Company, par value $ 0.001 per share, or collectively
the December 2025 Public Offering. The price to the public in the December 2025 Public Offering was $ 5.75 per December 2025 Share. In
addition, under the terms of the 2025 Underwriting Agreement the Company granted the 2025 Underwriters the option, for 30 days, to purchase
up to an additional 1,956,521 shares of common stock at the public offering price, less underwriting discounts and commissions, or the
2025 Underwriters’ Option.
106
Protara Therapeutics, Inc.
Notes to Consolidated Financial Statements
(amounts in thousands, except share and per share data)
The
December 2025 Public Offering closed on December 8, 2025, resulting in gross proceeds of approximately $ 75.0 million and net proceeds
of approximately $ 69.9 million, reflecting approximately $ 5.1 million of underwriters’ fees, legal costs and other expenses connected
with the transaction.
On
December 11, 2025, the 2025 Underwriters notified the Company of their determination to exercise the 2025 Underwriters’ Option in
full, and purchased an additional 1,956,521 shares of common stock, at the public offering price less underwriting discounts and commissions.
Closing for the full exercise of the 2025 Underwriters’ Option occurred on December 15, 2025. The exercise of the 2025 Underwriters’
Option resulted in gross proceeds of approximately $ 11.3 million and net proceeds of approximately $ 10.5 million, reflecting approximately
$ 0.8 million of underwriters’ fees, legal costs and other expenses connected with the transaction.
12. Stock-Based Compensation
2014 Equity Incentive Plan
On October 3, 2014, the stockholders
approved the 2014 Equity Incentive Plan. On June 20, 2017, the Company’s Board of Directors amended the 2014 Equity Incentive Plan,
or the Amended and Restated 2014 Plan. On July 31, 2017, the stockholders approved this amendment. On January 1, 2020, Protara Therapeutics,
Inc. amended its Amended and Restated 2014 Plan to increase the number of shares of stock available for issuance under the Amended and
Restated 2014 Plan to 1,048,300 shares and made conforming changes and updates pursuant to Section 162(m) of the Internal Revenue Code
of 1986, as amended.
The Amended and Restated
2014 Plan, as amended, provides for the grant of incentive and non-statutory stock options, stock appreciation rights, restricted stock
and stock unit awards, performance units, stock grants and qualified performance-based awards. The Amended and Restated 2014 Plan, as
amended, provided that the number of shares reserved and available for issuance would automatically increase each January 1, by four percent
of the Company’s common stock on the immediately preceding December 31, adjusted for the number of shares of the Company’s
common stock issuable upon conversion of any security that the Company may issue that is convertible into or exchangeable for the Company’s
common stock, or such lesser number of shares as determined by the Company’s Board of Directors. Terms of the stock awards, including
vesting requirements, are determined by the Board of Directors, subject to the provisions of the Amended and Restated 2014 Plan, as amended.
Certain awards provide for accelerated vesting if there is a change in control as defined in the Amended and Restated 2014 Plan, as amended.
On January 1, 2024, pursuant
to the annual evergreen feature of the Amended and Restated 2014 Plan, as amended, the number of shares authorized under the Amended and
Restated 2014 Plan, as amended, was increased by 911,380 shares to 4,474,683 shares. Following the approval of the Company’s 2024
Equity Incentive Plan, or 2024 EIP, by the stockholders of the Company on June 7, 2024, no additional awards will be made under the Amended
and Restated 2014 Plan, as amended.
As of December 31, 2025,
there were 3,537,989 shares of common stock subject to outstanding awards under the Amended and Restated 2014 Plan, as amended.
2017 Equity Incentive Plan
On August 10, 2017, ArTara
Subsidiary, Inc. (a predecessor of the Company), or Private ArTara, along with its Board of Directors and its stockholders approved the
ArTara Therapeutics, Inc. 2017 Equity Incentive Plan to enable Private ArTara and its affiliates to recruit and retain highly qualified
personnel and to incentivize personnel for productivity and growth.
107
Protara Therapeutics, Inc.
Notes to Consolidated Financial Statements
(amounts in thousands, except share and per share data)
The total number of shares
authorized under the 2017 Equity Incentive Plan was 2,000,000 for the issuance of stock options, stock appreciation rights, restricted
stock and RSUs to among others, members of the Board of Directors, employees, consultants and service providers to the Company and its
affiliates. As of January 9, 2020, in connection with the Merger, no additional awards will be made under the 2017 Equity Incentive Plan.
As of December 31, 2025,
there were 134,328 shares of common stock subject to outstanding awards under the 2017 Equity Incentive Plan.
2020 Inducement Plan
On March 26, 2020, the Compensation
Committee of the Board of Directors, or the Compensation Committee, approved the 2020 Inducement Plan in order to award non-statutory
stock options, restricted stock awards, restricted stock unit awards and other stock-based awards to persons not previously an employee
or director of the Company, or following a bona fide period of non-employment, as an inducement material to such persons entering into
employment with the Company. The Compensation Committee also adopted a form of stock option grant notice and stock option agreement and
forms of restricted stock unit grant notice and restricted stock unit agreement for use with the 2020 Inducement Plan.
The 2020 Inducement
Plan provided for a total of 600,000 shares for the issuance of the Company’s common stock. On March 3, 2025, the Compensation
Committee approved a Certificate of First Amendment to the 2020 Inducement Plan, or the Amended 2020 Inducement Plan, to increase
the number of shares provided for under the Amended 2020 Inducement Plan by 600,000 shares to 1,200,000 shares.
As of December 31,
2025, there were 1,182,800 shares of common stock subject to outstanding awards and 17,200 shares of common stock available for future
issuance under the Amended 2020 Inducement Plan.
2024 Equity Incentive
Plan
On June 7, 2024, the stockholders
approved the 2024 EIP. The 2024 EIP provided for the grant of 1,500,000 shares of common stock for stock options, stock appreciation rights,
restricted stock, RSUs, performance units, performance shares and other stock and cash awards. On June 11, 2025, the stockholders approved
an amendment to the 2024 EIP, or the Amended 2024 EIP, increasing the number of shares available for grant under the Amended 2024 EIP
by 2,800,000 shares to 4,300,000 shares.
Terms of the stock awards,
including vesting requirements, are determined by the Board of Directors, or the Compensation Committee thereof, subject to the provisions
of the Amended 2024 EIP.
As of December 31, 2025,
there were 1,699,419 shares of common stock subject to outstanding awards and 2,600,581 shares of common stock available for future issuance
under the Amended 2024 EIP.
2024 Employee Stock
Purchase Plan
On June 7, 2024, the stockholders
of the Company approved the 2024 Employee Stock Purchase Plan, or 2024 ESPP. The number of shares authorized under the 2024 ESPP is 1,000,000 .
As of December 31, 2025,
the number of shares available for issuance under the 2024 ESPP was 1,000,000 . During the years ended December 31, 2025 and 2024, no shares
were issued under the 2024 ESPP.
108
Protara Therapeutics, Inc.
Notes to Consolidated Financial Statements
(amounts in thousands, except share and per share data)
Restricted Stock Units
The following table summarizes restricted stock
unit activity:
Restricted
Stock Units
Weighted
Average
Grant Date
Fair Value
Non-vested as of December 31, 2024
295,914
$ 2.69
Granted
428,081
4.13
Forfeited
( 22,439 )
3.98
Vested
( 130,411 )
3.32
Non-vested as of December 31, 2025
571,145
$ 3.57
The fair value of RSUs is amortized on a straight-line basis over the
requisite service period of the respective awards. As of December 31, 2025, the unamortized value of RSUs was $ 1,369 and the weighted
average remaining amortization period was 1.82 years. As of December 31, 2025 and 2024, 289,500 RSUs have vested that have not yet been
settled into shares of the Company’s common stock.
During the year ended December
31, 2025, the Company issued 94,167 shares of the Company’s common stock from the net settlement of 130,411 RSUs. The Company paid
$ 185 in connection with the net share settlement of these RSUs.
Stock Options
The Company determined the
fair value of stock options granted utilizing the Black-Scholes valuation model and based upon the assumptions as provided below:
For the Year Ended
December 31,
2025
2024
Exercise price
$
2.80 - $ 6.74
$
1.91 - $ 5.18
Dividend yield
0.00
%
0.00
%
Expected volatility
77.85 % - 82.77
%
95.56 % - 99.20
%
Risk-free interest rate
3.77 % - 4.48
%
3.69 % - 4.49
%
Expected term (in
years)
5.50 - 6.08
5.27 - 6.08
The following table summarizes
stock option activities for the year ended December 31, 2025:
Number of
Options Weighted
Average
Exercise
Price Weighted
Average
Remaining
Contractual
Term (years) Aggregate
Intrinsic
Value (1)
Outstanding as of December 31, 2024 3,855,478 $ 7.30 7.66 $ 6,736
Granted 1,902,863 4.18
Exercised ( 8,239 ) 2.62
Forfeited ( 50,472 ) 3.29
Expired ( 5,739 ) 5.02
Outstanding as of December 31, 2025 5,693,891 $ 6.30 7.51 $ 8,982
Vested or expected to vest as of December 31, 2025 5,693,891 $ 6.30 7.51 $ 8,982
Exercisable as of December 31, 2025 2,904,405 $ 8.90 6.32 $ 4,072
(1) Aggregate intrinsic value represents the difference between the exercise price of the option and the closing market price of our common stock on December 31, 2025. The intrinsic value of options exercised during the years ended December 31, 2025 and 2024 were $ 7 and $ 23 , respectively.
109
Protara Therapeutics, Inc.
Notes to Consolidated Financial Statements
(amounts in thousands, except share and per share data)
The weighted average grant
date fair value per share of the options granted during the years ended December 31, 2025 and 2024 was $ 3.01 and $ 1.62 , respectively.
As of December 31, 2025, there was approximately $ 5,881 of unrecognized stock-based compensation for unvested stock option grants which
is expected to be recognized over a weighted average period of 2.44 years. The total unrecognized stock-based compensation cost will be
adjusted for actual forfeitures as they occur.
Summary of Stock-Based Compensation Expense
The following tables summarize
total stock-based compensation expense recognized:
For the Year Ended
December 31,
2025
2024
Stock Options
$ 3,141
$ 3,645
RSUs
685
480
Total
$ 3,826
$ 4,125
Stock-based compensation
expense was reflected within the consolidated statements of operations and comprehensive loss as:
For the Year Ended
December 31,
2025
2024
General and administrative
$ 2,893
$ 3,060
Research and development
933
1,065
Total
$ 3,826
$ 4,125
13. Income Taxes
For financial reporting purposes, income (loss)
before taxes includes the following components:
For the Year Ended
December 31,
2025
2024
United States
$ ( 57,309 )
$ ( 44,538 )
Foreign
( 42 )
( 25 )
Total income (loss) before taxes
$ ( 57,351 )
$ ( 44,563 )
Federal and State income tax expense (benefit)
is as follows:
For the Year Ended
December 31,
2025
2024
Current
Federal
$ -
$ -
State
-
-
Foreign
-
-
Total current
-
-
Deferred
Federal
( 13,649 )
( 11,192 )
State
2,608
( 8,583 )
Foreign
-
-
Total deferred
( 11,041 )
( 19,775 )
Change in valuation allowance
11,041
19,775
Total income tax expense (benefit)
$ -
$ -
Deferred income taxes, if
applicable, are provided for the differences between the basis of assets and liabilities for financial reporting and income tax purposes.
110
Protara Therapeutics, Inc.
Notes to Consolidated Financial Statements
(amounts in thousands, except share and per share data)
The tax effects of temporary
differences that give rise to significant portions of the deferred tax assets are as follows:
As of
December 31,
2025
2024
Deferred tax assets:
Net operating loss carry forwards
$ 44,907
$ 37,195
Capitalized research and development
21,164
18,336
Stock option expense
4,960
6,342
Research and development tax credits
9,107
6,931
Operating lease liability
887
1,471
RSU expense
2,617
3,173
Other
842
817
Total deferred tax assets
84,484
74,265
Valuation allowance
( 83,550 )
( 72,509 )
Deferred tax assets, net of valuation allowance
934
1,756
Deferred tax liabilities:
Operating ROU asset
( 838 )
( 1,396 )
Other
( 96 )
( 360 )
Total deferred tax liabilities
( 934 )
( 1,756 )
Deferred tax assets, net of valuation allowance and deferred tax liabilities
$ -
$ -
A reconciliation of the provision
for income taxes with the amounts computed by applying the statutory federal income tax to income before provision for income taxes is
as follows:
For the Year Ended
December 31,
2025
2024
U.S. federal statutory rate
$ ( 12,044 )
( 21.00 )%
$ ( 9,338 )
( 21.00 )%
State and local income taxes, net of the federal benefit (a)
350
0.61 %
531
1.19 %
Foreign tax effects
5
0.01 %
4
0.01 %
Tax credits
Research and development tax credits
( 1,079 )
( 1.88 )%
( 773 )
( 1.74 )%
Orphan drug tax credits
( 1,097 )
( 1.91 )%
( 776 )
( 1.74 )%
Changes in valuation allowance
13,030
22.72 %
10,107
22.73 %
Nontaxable or nondeductible items
795
1.39 %
103
0.23 %
Changes in unrecognized tax benefits
-
- %
-
- %
Other
40
0.06
%
142
0.32 %
Effective tax rate
$ -
- %
$ -
- %
(a) State and local taxes in New York and New York City comprise the majority of the state taxes, net of the federal benefit.
111
Protara Therapeutics, Inc.
Notes to Consolidated Financial Statements
(amounts in thousands, except share and per share data)
Income taxes paid (net of refunds received) consisted of the following:
For the Year Ended
December 31,
2025
2024
Federal
$ -
$ -
State
-
-
Foreign
-
-
Effective tax rate
$ -
$ -
For the years ended December
31, 2025 and 2024, the Company’s effective tax rate was 0% , which consisted principally of a federal rate of 21 %, the Company’s
estimate of state income taxes, primarily driven by changes in tax rate and apportionment changes net of the federal benefit, research
and development related tax credits, and the change in the valuation allowance recorded against its deferred tax assets.
As of December 31, 2025 and 2024 for U.S. federal and state income
tax reporting purposes, the Company has approximately $ 300,069 and $ 244,842 , respectively, of unused net operating losses, or NOLs, available
for carry forward to future years. As a result of the Tax Cuts and Jobs Act of 2017, or TCJA, for U.S. income tax purposes, NOLs generated
in tax years beginning before January 1, 2018 can be carried forward for up to 20 years, but NOLs generated for tax years beginning after
December 31, 2017 may be carried forward indefinitely and can be used to offset 80 % of taxable income. Of the total federal NOLs carried
forward, $ 600 can be carried forward until 2037 ; and $ 177,416 can be carried forward indefinitely. The New York state and city NOLs may
be carried forward through the year 2045 and may be applied against future taxable income, while Massachusetts NOLs may be carried forward
through the year 2038 to apply against future taxable income. Further, the benefit from utilization of NOL carry forwards could be subject
to limitations due to material ownership changes that may have occurred or could occur in the future as the Company continues to issue
additional shares of common stock pursuant to its capital raising plans. Based on such limitations, the Company has significant NOLs for
which realization of tax benefits is uncertain. The Company has not performed a study to determine whether or not there is such a limitation.
The Company remains subject
to examination by tax authorities for all tax years.
Based on a history of cumulative
losses at the Company and the results of operations for the years ended December 31, 2025 and 2024, the Company determined that it is
more likely than not that it will not realize benefits from the net deferred tax assets. The Company will not record income tax benefits
in the financial statements until it is determined that it is more likely than not that the Company will generate sufficient taxable income
to realize the deferred income tax assets. As a result of the analysis, the Company determined that a full valuation allowance against
the deferred tax assets, net, was required. As of December 31, 2025 and 2024, the Company has recorded a valuation allowance of $ 83.6
million and $ 72.5 million, respectively.
In July 2025, U.S. tax legislation
known as the “One Big Beautiful Bill Act”, or OBBBA, was signed into law which makes permanent many of the tax provisions
enacted in 2017 as part of the TCJA that were set to expire at the end of 2025. In addition, the OBBBA makes changes to certain U.S. corporate
tax provisions, many of which are generally not effective until January 1, 2026. The OBBBA did not have a material effect on the Company’s
consolidated financial statements for the year ended December 31, 2025.
As of December 31, 2025
and 2024, management does not believe that the Company has any material uncertain tax positions that would require it to measure and
reflect the potential lack of sustainability of a position on audit in its consolidated financial statements. The Company will continue
to evaluate its uncertain tax positions in future periods to determine if measurement and recognition in its consolidated financial statements
is necessary. The Company does not believe there will be any material changes in its unrecognized tax positions over the next year.
14. Employee Benefit Plan
The Company maintains a defined
contribution benefit plan under section 401(k) of the Internal Revenue Code of 1986, as amended, covering substantially all qualified
employees of the Company, or the 401(k) Plan. Under the 401(k) Plan, the Company matches 100 % of employee contributions up to 4 % of employee
compensation. For the years ended December 31, 2025 and 2024, the Company recorded expenses of $ 342 and $ 251 , respectively, representing
employer contributions under the 401(k) Plan.
112
Protara Therapeutics, Inc.
Notes to Consolidated Financial Statements
(amounts in thousands, except share and per share data)
15. Net Income (Loss) per Common Share
The following table sets
forth the computation of the net income (loss) per share attributable to common stockholders, basic and diluted:
For the Year Ended
December 31,
2025
2024
Numerator:
Net income (loss) attributable to common stockholders
$ ( 57,439 )
$ ( 44,596 )
Denominator:
Weighted-average shares of common stock outstanding, basic and diluted
42,836,129
20,592,847
Net income (loss) per share attributable to common stockholders, basic and diluted
$ ( 1.34 )
$ ( 2.17 )
Since the Company was in
a net loss position for all periods presented, net income (loss) per share attributable to common stockholders was the same, on a basic
and diluted basis, as the inclusion of all potential common equivalent shares outstanding would have been anti-dilutive. The Company excluded
the following potential shares of common stock, presented based on amounts outstanding at each period end, from the computation of diluted
net income (loss) per share attributable to common stockholders for the periods indicated because including them would have had an anti-dilutive
effect:
As of
December 31,
2025
2024
April 2024 Common Warrants
10,118,380
10,118,380
Series 1 Convertible Preferred Stock
5,616,973
7,993,217
Stock options
5,693,891
3,855,478
2024 Underwriters’ Option
-
438,738
Restricted stock units
571,145
295,914
Total potentially dilutive shares
22,000,389
22,701,727
Subject to the terms of the
2024 Underwriting Agreement, the 2024 Underwriters’ Option allowed for the purchase of an additional 2,402,305 shares of common
stock. On January 8, 2025, the 2024 Underwriters notified the Company of their determination to exercise the 2024 Underwriters’
Option in part, and purchased an additional 438,738 shares of common stock, see Note 11 for further discussion.
16. Segment Information
The Company’s Chief
Executive Officer is the CODM. The CODM allocates resources and assesses performance of the Company’s single reportable segment
by regularly reviewing the segment net income (loss) that also is reported on the consolidated statements of operations and comprehensive
loss as consolidated net income (loss). The measure of segment assets is reported on the consolidated balance sheets as total consolidated
assets.
The following table sets
forth information about the Company’s single reportable segment and the significant expenses reviewed by the CODM, including a reconciliation
to consolidated net income (loss):
For the Year Ended
December 31,
2025
2024
Research and development expenses:
TARA-002 in NMIBC
$ 18,377
$ 12,306
TARA-002 in LMs
2,606
2,558
IV Choline Chloride
8,501
4,555
Other research and development
12,216
11,220
General and administrative expenses
19,023
14,390
Stock-based compensation expense
3,826
4,125
Income (loss) from operations
( 64,549 )
( 49,154 )
Other income (expense), net
7,110
4,558
Segment net income (loss)
( 57,439 )
( 44,596 )
Adjustments and reconciling items
-
-
Net income (loss)
$ ( 57,439 )
$ ( 44,596 )
Other research and development
expenses consist of personnel-related expenses as well as other external research and development expenses that are not directly attributable
to a specific program.
113
Item 9. Changes in and Disagreements With Accountants on Accounting
and Financial Disclosure.
Not Applicable.