3 unchanged sentences
(In thousands, except for share and per share
−Removed: September 30,
Current assets:
4 unchanged sentences
Property, plant and equipment, net
−Removed: Liabilities and stockholders’ (deficit) equity
+Added: Liabilities and stockholders’ equity
Current liabilities:
7 unchanged sentences
Commitments and contingencies (Note 6)
−Removed: Stockholders’ (deficit) equity:
−Removed: Series A-2 Prime preferred stock, $ 0.001 par value per share – 43,649 Series A-2 shares authorized at December 31, 2023 and 21,388.01 Series A-2 Prime shares authorized at September 30, 2024;
−Removed: 43,649 Series A-2 shares outstanding at December 31, 2023 and 11,111.24 Series A-2 Prime shares outstanding at September 30, 2024
−Removed: Series B-2 preferred stock, $ 0.001 par value per share – zero Series B-2 shares authorized at December 31, 2023 and 7,882 Series B-2 Prime shares authorized at September 30, 2024;
−Removed: zero Series B-2 shares outstanding at December 31, 2023 and 7,882 Series B-2 shares outstanding at September 30, 2024
+Added: Stockholders’ equity:
+Added: Series A-2 Prime preferred stock, $ 0.001 par value per share – 21,338.01 Series A-2 Prime shares authorized at December 31, 2024 and March 31, 2025;
+Added: 6,150.21 and 5,464.21 Series A-2 Prime shares issued and outstanding at December 31, 2024 and March 31, 2025, respectively
+Added: Series B-2 preferred stock, $ 0.001 par value per share – 7,882 Series B-2 shares authorized at December 31, 2024 and March 31, 2025;
+Added: 3,000 Series B-2 shares issued and outstanding at December 31, 2024 and March 31, 2025
Preferred stock:
−Removed: $ 0.001 par value per share— 10,000,000 shares authorized at December 31, 2023 and September 30, 2024;
−Removed: zero shares issued and outstanding at December 31, 2023 and September 30, 2024
−Removed: Common stock, $ 0.001 par value per share – 200,000,000 shares authorized at December 31, 2023 and 400,000,000 shares authorized at September 30, 2024;
−Removed: 34,756,049 and 97,858,406 shares issued and outstanding at December 31, 2023 and September 30, 2024, respectively
+Added: $ 0.001 par value per share — 9,846,891 shares authorized at December 31, 2024 and March 31, 2025;
+Added: zero shares issued and outstanding at December 31, 2024 and March 31, 2025
+Added: Common stock, $ 0.001 par value per share – 400,000,000 shares authorized at December 31, 2024 and March 31, 2025;
+Added: 113,842,364 and 119,749,743 shares issued and outstanding at December 31, 2024 and March 31, 2025, respectively
Additional paid-in capital
Accumulated deficit
−Removed: Total stockholders’ (deficit) equity
−Removed: Total liabilities and stockholders’ (deficit) equity
+Added: Total stockholders’ equity
+Added: Total liabilities and stockholders’ equity
See accompanying notes to the financial statements
3 unchanged sentences
Three Months Ended
−Removed: September 30,
−Removed: Nine Months Ended
−Removed: September 30,
−Removed: Licensing revenues
Operating expenses:
8 unchanged sentences
Total other income (expenses)
−Removed: Deemed dividends to Series A-1 preferred stockholders
−Removed: Cash dividends to Series B-1 preferred stockholders
−Removed: Net loss attributable to common stockholders
−Removed: Net loss per share attributable to common stockholders, basic and diluted
−Removed: Weighted-average shares outstanding used in computing net loss per share, basic and diluted
+Added: Net (loss) income
+Added: Net (loss) income attributable to common stockholders, basic
+Added: Net loss attributable to common stockholders, diluted
+Added: Net (loss) income per share:
+Added: Weighted-average shares outstanding:
See accompanying notes to the financial statements
1 unchanged sentence
Statements of Mezzanine Equity and Stockholders’
+Added: (Deficit) Equity
(In thousands, except share amounts)
+Added: Series A-2 Prime
Preferred Stock
Preferred Stock
+Added: Preferred Stock
Stockholders’
Balance at December 31, 2023
−Removed: Issuance of Series A-1 preferred stock, net of issuance costs and allocated fair value of warrant liability
−Removed: Deemed dividends on Series A-1 preferred stock
+Added: Issuance of Series B-1 preferred stock, net of issuance costs
+Added: Dividends on Series B-1 preferred stock
+Added: Exchange of Series A-2 preferred stock for Series A-2 Prime preferred stock
+Added: Conversion of Series A-2 Prime preferred stock into common stock
Issuance of common stock for exercise of options
1 unchanged sentence
Balance at March 31, 2024
−Removed: Deemed dividends on Series A-1 preferred stock
−Removed: Issuance of common stock for exercise of options
−Removed: Stock-based compensation expense
−Removed: Balance at June 30, 2023
−Removed: Deemed dividends on Series A-1 preferred stock
−Removed: Issuance of Series A-2 preferred stock and common stock upon conversion of Series A-1 preferred stock
−Removed: Issuance of common stock from exercise of options
−Removed: Stock-based compensation expense
−Removed: Balance at September 30, 2023
−Removed: Preferred Stock
−Removed: Preferred Stock
Series A-2 Prime
1 unchanged sentence
Preferred Stock
+Added: Stockholder’s
Balance at December 31, 2024
−Removed: Issuance of Series B-1 preferred stock, net of issuance costs
−Removed: Dividends on Series B-1 preferred stock
−Removed: Exchange of Series A-2 preferred stock for Series A-2 Prime preferred stock
+Added: $ ( 101,270 )
Conversion of Series A-2 Prime preferred stock into common stock
−Removed: Issuance of common stock for exercise of options
+Added: Issuance of common stock for cash, net of issuance costs
Stock-based compensation expense
Balance at March 31, 2025
−Removed: Dividends Paid on Series B-1 preferred stock
−Removed: Conversion of Series A-2 Prime preferred stock into common stock
−Removed: Issuance of common stock for exercise of options
−Removed: Stock-based compensation expense
−Removed: Balance at June 30, 2024
−Removed: Issuance of Series B-2 preferred stock and common stock upon conversion of Series B-1 preferred stock
−Removed: Issuance of common stock for exercise of options
−Removed: Stock-based compensation expense
−Removed: Balance at September 30, 2024
+Added: $ ( 100,700 )
See accompanying notes to the financial statements
2 unchanged sentences
(In thousands)
−Removed: Nine Months Ended
−Removed: September 30,
+Added: Three Months Ended
Cash flows from operating activities
+Added: Net (loss) income
Adjustments to reconcile net loss to net cash used in operating activities:
15 unchanged sentences
Proceeds from issuance of Series B-1 preferred stock
−Removed: Issuance costs related to issuance of Series A-1 preferred stock and warrants
−Removed: Proceeds from issuance of Series A-1 preferred stock and warrants
−Removed: Dividends on preferred stock
+Added: Commissions paid on secondary public offering
+Added: Proceeds from secondary public offering
Net cash provided by financing activities
−Removed: Net increase in cash and cash equivalents
+Added: Net increase (decrease) in cash and cash equivalents
Cash and cash equivalents at the beginning of the period
2 unchanged sentences
Accrued dividends on preferred stock
−Removed: Fair value of warrants issued in connection with the issuance of preferred stock
−Removed: Issuance of Series A-2 preferred stock and common stock upon conversion
−Removed: of Series A-1 preferred stock
−Removed: Issuance of Series B-2 preferred stock and common stock upon conversion
−Removed: of Series B-1 preferred stock
Deferred insurance charges included in prepaid expenses and other current assets
9 unchanged sentences
was incorporated in the State of Delaware on August 18, 2016 .
−Removed: The Company was dormant until July 2017 when it began evaluating a number
−Removed: of drug candidates for in-licensing.
+Added: The Company was dormant until July 2017 when it began evaluating several
+Added: drug candidates for in-licensing.
+Added: The Company in-licensed the drug candidate UNI
+Added: 494 from Sphaera Pharma Pte.
+Added: Ltd, a Singapore-based corporation, (“Sphaera”) (Note 3).
+Added: UNI 494 is a pro-drug of Nicorandill
+Added: that is being developed as a treatment for acute kidney injury.
In September 2018, the Company purchased a second
2 unchanged sentences
Kidney Disease (“CKD”).
−Removed: In 2017, the Company in-licensed the drug candidate UNI 494 from Sphaera
−Removed: Ltd, a Singapore-based corporation, (“Sphaera”) (Note 3).
−Removed: UNI 494 is a pro-drug of nicorandil that is being developed
−Removed: as a treatment for acute kidney injury.
The Company continues to evaluate the licensing
9 unchanged sentences
revenue as well as product sales.
−Removed: The Company has not generated any licensing revenue during the nine months ended September 30, 2024.
The Company has incurred operating losses and
negative cash flows from operations since inception and expects to continue to incur negative cash flows from operations in the future.
−Removed: As the Company increases its research and development activities, the operating losses are expected to increase.
+Added: As the Company continues its research and development activities, the operating losses are expected to increase.
The Company has historically
−Removed: relied on private equity offerings, debt financing and loans from a stockholder to fund its operations.
−Removed: As of December 31, 2023 and September
+Added: relied on equity offerings, debt financing and loans from a stockholder to fund its operations.
+Added: As of December 31, 2024, and March 31,
2025, the Company had an accumulated deficit of $ 101.3 million and $ 100.7 million, respectively.
6 unchanged sentences
other commercial planning.
−Removed: On March 3, 2023, the Company entered into a
−Removed: securities purchase agreement with certain healthcare-focused institutional investors that may provide up to $ 130.0 million in gross
−Removed: proceeds through a private placement and that included initial upfront funding of $ 28.0 million in net proceeds.
+Added: On March 3, 2023, the Company entered into a securities
+Added: purchase agreement with certain healthcare-focused institutional investors that may provide up to $ 130.0 million in gross proceeds through
+Added: a private placement and that included initial upfront funding of $ 28.0 million in net proceeds.
On March 13, 2024, the Company entered into a
1 unchanged sentence
a private placement.
−Removed: Pursuant to the securities purchase agreement, the Company issued institutional investors $ 50.0 million in shares
+Added: Pursuant to the securities purchase agreement, the Company issued institutional purchasers $ 50.0 million in shares
of Series B Convertible Preferred Stock.
−Removed: The Company received $ 46.2 million in net proceeds (net of issuance costs).
+Added: The Company received $ 46.2 million in net proceeds.
+Added: On November 13, 2024, the Company entered into
+Added: a sales agreement, with Guggenheim Securities, LLC pursuant to which, the Company may offer and sell shares of common stock having an
+Added: aggregate offering price of up to $ 50.0 million, subject to certain limitations and in accordance with the terms of the sales agreement,
+Added: from time to time through or to Guggenheim Securities, acting as sales agent or principal.
+Added: During the three months ended March 31, 2025,
+Added: the Company sold 4,507,379 shares of common stock at an average price of $ 0.62 per share and paid $ 84 ,000 in commissions, resulting in
+Added: net proceeds to the Company of approximately $ 2.7 million.
The Company expects to continue incurring losses
−Removed: in the future and will be required to raise additional capital in the future to complete its planned clinical trials, pursue product
−Removed: development initiatives and penetrate markets for the sale of its products.
−Removed: Management believes that the Company will continue to have
−Removed: access to capital resources through possible equity offerings, debt financings, corporate collaborations or other means.
−Removed: no assurance that the Company will be able to obtain additional financing on terms acceptable to the Company, on a timely basis or at
−Removed: If the Company is unable to secure additional capital, it may be required to curtail any clinical trials and development of new
−Removed: or existing products and take additional measures to reduce expenses in order to conserve its cash in amounts sufficient to sustain operations
−Removed: and meet its obligations.
−Removed: Based on the Company’s current level of expenditures, the Company believes that it has sufficient resources
−Removed: such that there is not substantial doubt about the ability to continue operations for at least one year after the date that these financial
−Removed: statements are available to be issued.
+Added: in the future and will be required to raise additional capital in the future to complete its planned clinical trials, pursue product development
+Added: initiatives and penetrate markets for the sale of its products.
+Added: Management believes that the Company will continue to have access to capital
+Added: resources through possible equity offerings, debt financing, corporate collaborations, or other means.
+Added: There can be no assurance that
+Added: the Company will be able to obtain additional financing on terms acceptable to the Company, on a timely basis or at all.
+Added: If the Company
+Added: is unable to secure additional capital, it may be required to curtail any clinical trials and development of new or existing products
+Added: and take additional measures to reduce expenses in order to conserve its cash in amounts sufficient to sustain operations and meet its
+Added: Based on the Company’s currently anticipated level of expenditures, the Company believes that current available cash
+Added: will not be sufficient to fund planned expenditures and meet obligations through the end of the first quarter of 2026, and there is substantial
+Added: doubt about the Company’s ability to continue as a going concern for one year after the date that these financial statements are
+Added: available to be issued.
Summary of Significant Accounting Policies
3 unchanged sentences
The accompanying unaudited financial statements
−Removed: of the Company as of September 30, 2024 have been prepared in accordance with the instructions to Form 10-Q and Article 10 of Regulation
−Removed: S-X and, accordingly, they do not include all information and footnote disclosures required by accounting principles generally accepted
−Removed: The Company believes the footnotes and other disclosures made in the financial statements are adequate
−Removed: for a fair presentation of the results of the interim periods presented.
−Removed: The financial statements include all adjustments (solely of
−Removed: a normal recurring nature) which are, in the opinion of management, necessary to make the information presented not misleading.
−Removed: read these financial statements and the accompanying notes in conjunction with the financial statements and notes thereto included in
−Removed: the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2023, filed with the U.S.
−Removed: Securities and Exchange
−Removed: Commission (“SEC”) on March 28, 2024.
+Added: of the Company as of March 31, 2025 have been prepared in accordance with the instructions to Form 10-Q and Article 10 of Regulation S-X
+Added: and, accordingly, they do not include all information and footnote disclosures required by accounting principles generally accepted in
+Added: The Company believes the footnotes and other disclosures made in the financial statements are adequate for a fair presentation
+Added: of the results of the interim periods presented.
+Added: The financial statements include all adjustments (solely of a normal recurring nature)
+Added: which are, in the opinion of management, necessary to make the information presented not misleading.
+Added: You should read these financial statements
+Added: and the accompanying notes in conjunction with the financial statements and notes thereto included in the Company’s Annual Report
+Added: on Form 10-K for the fiscal year ended December 31, 2024, filed with the U.S.
+Added: Securities and Exchange Commission on March 31, 2025.
Use of Estimates
6 unchanged sentences
could have a material effect on future results of operations and financial position.
−Removed: Significant items subject to such estimates and
−Removed: assumptions include revenues, stock-based compensation, research contract progress estimates, and the fair value of warrant liabilities.
−Removed: Actual results may materially differ from those estimates.
+Added: Significant items subject to such estimates and assumptions
+Added: include, stock-based compensation, research contract progress estimates, incremental borrowing rate for leases, useful life for assets, debt
+Added: and equity transactions, and the valuation of warrant liabilities.
+Added: Actual results may
+Added: materially differ from those estimates.
Revenue Recognition
−Removed: The Company recognizes revenue in accordance
−Removed: with Accounting Standards Codification (“ASC”) 606, Revenue from Contracts with Customers (“ASC 606”).
+Added: The Company recognizes revenue in accordance with
+Added: Accounting Standards Codification (“ASC”) 606, Revenue from Contracts with Customers (“ASC 606”).
applies the five-step model in ASC 606 and recognizes revenue from product sales or services rendered when control of the promised goods
2 unchanged sentences
To achieve this core principle, the Company applies the following five steps:
−Removed: contract with the client, identify the performance obligations in the contract, determine the transaction price, allocate the transaction
−Removed: price to performance obligations in the contract and recognize revenues when or as the Company satisfies a performance obligation.
+Added: identify the contract
+Added: with the client, identify the performance obligations in the contract, determine the transaction price, allocate the transaction price
+Added: to performance obligations in the contract and recognize revenues when or as the Company satisfies a performance obligation.
Warrant Liability
11 unchanged sentences
Segment Information
−Removed: The Company operates and manages its business
−Removed: as one reportable operating segment.
−Removed: The Company’s Chief Executive Officer, who is the chief operating decision maker, reviews
−Removed: financial information on an aggregate basis for purposes of allocating resources and evaluating financial performance.
+Added: Company reports its segment information to reflect the manner in which the Company’s
+Added: Chief Operating Decision Maker (“CODM”) reviews
+Added: and assesses performance.
+Added: The Company’s Chief Executive Officer has the responsibility as the CODM to review and assess the performance
+Added: of the Company as a whole.
+Added: The primary financial measures used by the CODM
+Added: to evaluate performance and allocate resources are net (loss) income and operating (loss) income.
+Added: The CODM uses net income (loss) and
+Added: operating (loss) income to evaluate the performance of the Company’s ongoing operations and as part of the Company’s internal
+Added: planning and forecasting processes.
+Added: Information on net (loss) income and operating (loss) income is disclosed in the Statements of Operations.
+Added: Segment expenses and other segment items are provided to the CODM on the same basis as disclosed in the Statements of Operations.
+Added: The CODM does not evaluate performance or allocate
+Added: resources based on segment assets, and therefore such information is not presented in the notes to the financial statements.
Risks and Uncertainties
−Removed: The Company operates in a dynamic and highly
−Removed: competitive industry and believes that changes in any of the following areas could have a material adverse effect on the Company’s
−Removed: future financial position, results of operations, or cash flows:
+Added: The Company operates in a dynamic and highly competitive
+Added: industry and believes that changes in any of the following areas could have a material adverse effect on the Company’s future financial
+Added: position, results of operations, or cash flows:
ability to obtain future financing;
−Removed: advances and trends in new technologies
−Removed: and industry standards;
+Added: advances and trends in new technologies and industry
results of clinical trials;
regulatory approval and market acceptance of the Company’s products;
−Removed: of sales channels;
+Added: development of sales
certain strategic relationships;
−Removed: litigation or claims against the Company related to intellectual property, product,
−Removed: regulatory, or other matters;
+Added: litigation or claims against the Company related to intellectual property, product, regulatory,
+Added: or other matters;
and the Company’s ability to attract and retain employees necessary to support its growth.
The Company’s general business strategy
−Removed: may be adversely affected by any such economic downturns, volatile business environments and continued unstable or unpredictable economic
−Removed: and market conditions.
+Added: may be adversely affected by any such economic volatile business environments and continued unstable or unpredictable economic and market
Any product candidates developed by the Company
2 unchanged sentences
the Company’s current product candidates or any future product candidates will receive the necessary approvals.
−Removed: If the Company
−Removed: is denied approval, approval is delayed or the Company is unable to maintain approval, it could have a materially adverse impact on the
+Added: If the Company is
+Added: denied approval, approval is delayed or the Company is unable to maintain approval, it could have a materially adverse impact on the Company.
The Company has expended and will continue to
expend substantial funds to complete the research, development and clinical testing of its product candidates.
−Removed: The Company also will
−Removed: be required to expend additional funds to establish commercial-scale manufacturing arrangements and to provide for the marketing and
−Removed: distribution of products that receive regulatory approval.
+Added: The Company also will be
+Added: required to expend additional funds to establish commercial-scale manufacturing arrangements and to provide for the marketing and distribution
+Added: of products that receive regulatory approval.
The Company will require additional funds to commercialize its products.
−Removed: Company is unable to entirely fund these efforts with its current financial resources.
−Removed: If adequate funds are unavailable on a timely
−Removed: basis from operations or additional sources of financing, the Company may have to delay, reduce the scope of or eliminate one or more
−Removed: of its research or development programs, which would materially and adversely affect its business, financial condition and operations.
+Added: The Company is
+Added: unable to entirely fund these efforts with its current financial resources.
+Added: If adequate funds are unavailable on a timely basis from operations
+Added: or additional sources of financing, the Company may have to delay, reduce the scope of or eliminate one or more of its research or development
+Added: programs, which would materially and adversely affect its business, financial condition and operations.
The Company is dependent upon the services of
its employees, consultants and other third parties.
−Removed: Property, Plant and Equipment
−Removed: Property, plant, and equipment are recorded at
+Added: Property and Equipment
+Added: Property and equipment are recorded at
cost less accumulated depreciation.
−Removed: Additions, improvements, and major renewals or replacements that substantially extend the useful
−Removed: life of an asset are capitalized.
+Added: Additions, improvements, and major renewals or replacements that substantially extend the useful life
+Added: of an asset are capitalized.
Repairs and maintenance expenditures are expensed as incurred.
9 unchanged sentences
fair value at that time.
−Removed: At September 30, 2024, management determined there were no impairments of the Company’s property and equipment.
+Added: During the three months ended March 31, 2024 and 2025, management determined there were no impairments of the
+Added: Company’s property, plant and equipment.
The Company determines whether a contract is,
2 unchanged sentences
term, and lease liabilities represent the Company’s obligation to make lease payments arising from the lease.
−Removed: Right-of-use assets
−Removed: and lease liabilities are recognized at lease commencement based upon the estimated present value of unpaid lease payments over the lease
−Removed: The Company uses its incremental borrowing rate based on the information available at lease commencement in determining the present
−Removed: value of unpaid lease payments.
+Added: The Company records
+Added: the right-of-use asset at the amount of the lease liability plus any prepaid rent, amounts paid for lessor-owned leasehold improvements,
+Added: and initial direct costs, less any lease incentives and accrued rent.
+Added: Lease liabilities are recognized at lease commencement based upon
+Added: the estimated present value of unpaid lease payments over the lease term.
+Added: The Company uses its incremental borrowing rate based on the
+Added: information available at lease commencement in determining the present value of unpaid lease payments.
Fair Value of Financial Instruments
3 unchanged sentences
be received for sale of an asset or paid for transfer of a liability, in an orderly transaction between market participants at the measurement
−Removed: GAAP establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value.
+Added: establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value.
The fair value
hierarchy contains the following levels:
−Removed: Level 1 — defined as observable inputs based on unadjusted quoted
−Removed: prices for identical instruments in active markets;
−Removed: Level 2 — defined as inputs other than Level 1 that are either
−Removed: directly or indirectly observable in the marketplace for identical or similar instruments in markets that are not active;
−Removed: Level 3 — defined as unobservable inputs in which little or no
−Removed: market data exists where valuations are derived from techniques in which one or more significant inputs are unobservable.
−Removed: The following table summarizes the fair value hierarchy of financial
−Removed: liabilities measured at fair value as of September 30, 2024 (in thousands):
+Added: Level 1 — defined as observable inputs based on unadjusted quoted prices for identical instruments in active markets;
+Added: Level 2 — defined as inputs other than Level 1 that are either directly or indirectly observable in the marketplace for identical or similar instruments in markets that are not active;
+Added: Level 3 — defined as unobservable inputs
+Added: in which little or no market data exists where valuations are derived from techniques in which one or more significant inputs are unobservable.
+Added: The fair value of the warrant liability is
+Added: determined using a Black Scholes model with parameters including (i) the exercise price of the warrants, (ii) the price of the
+Added: underlying security, (iii) the time to expiration, or expected term, (iv) the expected volatility of the underlying security, (v)
+Added: the risk-free rate, and (vi) estimated probability assumptions surrounding the achievement by the Company of technical milestones
+Added: associated with regulatory and commercial progress.
+Added: These valuation techniques involve management’s
+Added: estimates and judgment based on unobservable inputs and are classified in Level 3.
+Added: The fair value estimates may not be indicative of the
+Added: amounts that would be realized in a market exchange.
+Added: Additionally, there may be inherent uncertainties or changes in the underlying assumptions
+Added: used, which could significantly affect the current or future fair value estimates.
+Added: Generally, a significant increase (decrease) in the
+Added: probabilities of shareholder approval and the achievement of technical milestones would have resulted in a significantly higher (lower)
+Added: fair value measurement;
+Added: however, changes in other inputs such as expected term and price of the underlying common stock will have a directionally
+Added: opposite impact on fair value measurement.
+Added: The following table summarizes the fair value
+Added: hierarchy of financial liabilities measured at fair value as of March 31, 2025 (in thousands):
Warrant liability
8 unchanged sentences
are attributable to unobservable inputs (in thousands):
−Removed: Nine months Ended
−Removed: September 30,
−Removed: Fair value at January 1, 2023
−Removed: Issuance of Warrants (March 3, 2023)
+Added: Three Months Ended
+Added: Fair value at December 31, 2023
Change in fair value of warrants
Fair value at March 31, 2024
−Removed: Change in fair value of warrants
−Removed: Fair value at June 30, 2023
−Removed: Change in fair value of warrants
−Removed: Fair value at September 30, 2023
−Removed: Fair value at January 1, 2024
+Added: Three Months Ended
+Added: Fair value at December 31, 2024
Change in fair value of warrants
Fair value at March 31, 2025
−Removed: Change in fair value of warrants
−Removed: Fair value at June 30, 2024
−Removed: Change in fair value of warrants
−Removed: Fair value at September 30, 2024
−Removed: The expense relating to the change in fair value
−Removed: of the warrant liability of $ 8.7 million and $ 6.8 million for the nine months ended September 30, 2023 and September 30, 2024, respectively,
−Removed: is included in other income (expense) in the statements of operations.
+Added: The income (expense) relating to the change
+Added: in fair value of the warrant liability of ($ 11.8 ) million and $ 8.3 million for the three months ended March 31, 2024 and March 31,
+Added: 2025 respectively is included in other income (expense) in the statements of operations.
ASC 820, Fair Value Measurement and Disclosures
1 unchanged sentence
to estimate fair value.
−Removed: As of December 31, 2023 and September 30, 2024, the recorded values of cash and cash equivalents, accounts payable,
+Added: As of December 31, 2024 and March 31, 2025, the recorded values of cash and cash equivalents, accounts payable,
and accrued liabilities approximated fair value due to the short-term nature of the instruments.
−Removed: Cash and cash equivalents, accounts
−Removed: payable, and accrued liabilities are Level 1 financial instruments.
+Added: Cash and cash equivalents, accounts payable,
+Added: and accrued liabilities are Level 1 financial instruments.
Concentration of Credit Risk
8 unchanged sentences
to other adverse conditions in the financial or credit markets.
−Removed: No such losses have been incurred through September 30, 2024.
+Added: No such losses have been incurred through March 31, 2025.
Prepaid Expenses and Other Current Assets
8 unchanged sentences
salaries and bonuses, employee benefit costs and stock-based compensation expenses for the Company’s research and product development
−Removed: The Company expenses both internal and external research and development expenses as they are incurred.
+Added: The Company expenses both internal and external research and development expenses as incurred.
General and Administrative Expenses
2 unchanged sentences
Additional costs included in general and administrative expenses consist of professional fees for legal (including patent costs),
−Removed: audit and other consulting services, stock-based compensation and other general corporate overhead expenses as well as costs from a service
−Removed: agreement with a related party (See Note 7).
+Added: audit and other consulting services, stock-based compensation and other general corporate overhead expenses.
The Company expenses all costs as incurred in
8 unchanged sentences
The Company estimates the fair value of stock options using the Black-Scholes option-pricing model.
−Removed: The Black-Scholes
−Removed: model requires the input of subjective assumptions, including expected common stock volatility, expected dividend yield, expected term,
−Removed: risk-free interest rate, and the estimated fair value (prior to the Company’s initial public offering) or the public market closing
−Removed: price of the Company’s underlying common stock on the date of grant.
+Added: The Black-Scholes model
+Added: requires the input of subjective assumptions, including expected common stock volatility, expected dividend yield, expected term, risk-free
+Added: interest rate, and the estimated fair value (prior to the Company’s initial public offering) or the public market closing price
+Added: of the Company’s underlying common stock on the date of grant.
The Company accounts for corporate income taxes
in accordance with GAAP as stipulated in ASC, Topic 740, Income Taxes, (“ASC 740”).
−Removed: This standard entails the use of the
−Removed: asset and liability method of computing the provision for income tax expense.
−Removed: Current tax expense results from corporate tax payable
−Removed: at the Federal and California jurisdictions for the Company, which relates to the current accounting period.
−Removed: Deferred tax expense results
−Removed: primarily from temporary differences between financial statement and tax return reporting, which result in additional tax payable in
−Removed: future periods.
−Removed: Deferred tax assets and liabilities are determined based on the differences between the financial statement basis and
−Removed: tax basis of assets and liabilities using enacted tax rates and law.
−Removed: Net future tax benefits are subject to a valuation allowance when
−Removed: management expects that it is more-likely-than-not that some portion or all of the deferred tax assets will not be realized.
+Added: This standard entails the use of the asset
+Added: and liability method of computing the provision for income tax expense.
+Added: Current tax expense results from corporate tax payable at the
+Added: Federal and California jurisdictions for the Company, which relates to the current accounting period.
+Added: Deferred tax expense results primarily
+Added: from temporary differences between financial statement and tax return reporting, which result in additional tax payable in future periods.
+Added: Deferred tax assets and liabilities are determined based on the differences between the financial statement basis and tax basis of assets
+Added: and liabilities using enacted tax rates and law.
+Added: Net future tax benefits are subject to a valuation allowance when management expects
+Added: that it is more-likely-than-not that some portion or all of the deferred tax assets will not be realized.
Current and non-current tax assets and liabilities
8 unchanged sentences
interest or penalties related to income tax matters in income tax expense.
−Removed: The Tax Cuts and Jobs Act of 2017 eliminated
−Removed: the option to immediately deduct research and development expenditures in the year incurred under Section 174, which became effective
−Removed: January 1, 2022.
−Removed: We are monitoring legislation for any further changes to Section 174 and the impact, if any, to the financial statements
+Added: The Tax Cuts and Jobs Act of 2017 eliminated the
+Added: option to immediately deduct research and development expenditures in the year incurred under Section 174, which became effective January
+Added: We are monitoring legislation for any further changes to Section 174 and the impact, if any, to the financial statements in 2025.
Comprehensive Loss
3 unchanged sentences
as a result comprehensive loss is the same as net loss for each period presented.
−Removed: Net Income (Loss) per Share
−Removed: Basic and diluted net income (loss) per share
+Added: Net (Loss) Income per Share
+Added: Basic and diluted net (loss) income per share
is presented in conformity with the two-class method required for participating securities.
−Removed: Basic and diluted net income (loss)
−Removed: for common stock and for preferred stock is computed by dividing the sum of distributed earnings and undistributed earnings for each
−Removed: class of stock by the weighted average number of shares outstanding for each class of stock for the period.
−Removed: Diluted net income (loss)
−Removed: per share includes potentially dilutive securities outstanding for the period.
−Removed: See Note 14 for reconciliations of basic and diluted net
−Removed: income (loss) per share.
+Added: Basic and diluted net (loss) income
+Added: for common stock and for preferred stock is computed by dividing the sum of distributed earnings and undistributed earnings for each class
+Added: of stock by the weighted average number of shares outstanding for each class of stock for the period.
+Added: Diluted net loss per share includes
+Added: potentially dilutive securities outstanding for the period.
+Added: See Note 12 for reconciliations of basic and diluted net (loss) income per
Recent Accounting Pronouncements
6 unchanged sentences
Board (“FASB”) issued Accounting Standard Update (“ASU”) No.
−Removed: 2023-07, Segment Reporting (Topic 280):
+Added: 2023-07, Segment Reporting (ASC 280):
to Reportable Segment Disclosures, which requires an enhanced disclosure of significant segment expenses on an annual and interim basis.
4 unchanged sentences
in the financial statements.
−Removed: We do not expect the adoption of this guidance to have a material impact on our financial statements.
−Removed: The Company adopted Accounting Standards Update
−Removed: 2016-13, Financial Instruments – Credit Losses (“ASC 326”), as of October 1, 2023.
−Removed: standard adds to U.S.
−Removed: GAAP an impairment model, known as the current expected credit loss (“CECL”) model, that is based on
−Removed: expected losses rather than incurred losses.
−Removed: Under the new guidance, an entity recognizes as an allowance its estimate of expected credit
−Removed: losses, which is intended to result in the timelier recognition of losses.
−Removed: Under the CECL model, entities estimate credit losses over
−Removed: the entire contractual term from the date of initial recognition of the financial instrument.
−Removed: As the Company does not currently have
−Removed: any trade receivables, there was no cumulative effect adjustment, and the adoption of this standard did not have a material impact on
−Removed: the Company’s financial statements.
+Added: The Company has adopted this guidance, and it did not have a material impact on the Company’s financial
Income Taxes Disclosures – In December 2023,
4 unchanged sentences
ASU 2023-09 is effective for public entities with annual periods beginning after December 15, 2024, with early adoption permitted.
−Removed: Company is currently evaluating the impact of this guidance on its consolidated financial statements.
+Added: Company is currently evaluating the impact of this guidance on its financial statements.
+Added: Accounting pronouncements pending adoption
+Added: On November 4, 2024, the FASB issued ASU No.
+Added: 2024-03, Expense Disaggregation Disclosures (“ASU 2024-03”).
+Added: ASU 2024-03 amends ASC 220, Comprehensive Income to expand
+Added: income statement expense disclosures and require disclosure in the notes to the financial statements of specified information about
+Added: certain costs and expenses.
+Added: ASU 2024-03 is required to be adopted for fiscal years commencing after December 15, 2026, with early
+Added: adoption permitted.
+Added: The Company is currently evaluating the impact of adopting the standard on its financial statements.
Significant Agreements
2 unchanged sentences
based in India.
−Removed: Pursuant to the Agreement, Shilpa provides certain development, manufacturing, supply and other CMC-related services
−Removed: related to the development and commercialization of oxylanthanum carbonate (“OLC”).
+Added: Pursuant to the Agreement, Shilpa provides certain development, manufacturing, supply and other CMC-related services related
+Added: to the development and commercialization of oxylanthanum carbonate (“OLC”).
In June 2024, the Company entered into the First
−Removed: Amendment to Manufacturing and Supply Agreement with Shilpa (the “Amendment”).
−Removed: The Company has entered into the Amendment
−Removed: in anticipation of an increased manufacturing demand for OLC.
−Removed: Pursuant to the Amendment, the Company has agreed to make a binding purchase
−Removed: order for tablets of OLC and Shilpa has agreed to deliver such order by September 30, 2025.
−Removed: In addition, the Company has agreed to order
−Removed: additional tablets for delivery between December 31, 2025, and September 30, 2026.
−Removed: Further, the Company has agreed to make certain milestone
−Removed: payments and to provide certain funding to Shilpa for a new manufacturing line.
−Removed: The initial term of the Agreement shall continue until
−Removed: the eighth (8th) anniversary of the date of receipt by the Company of FDA approval of its NDA of OLC (the “Initial Term”).
−Removed: Following the Initial Term, the Agreement shall continue in effect for consecutive periods of four (4) years each unless earlier terminated
−Removed: pursuant to the terms of the Agreement.
−Removed: In October 2017, the Company entered into an
−Removed: exclusive license agreement with Sphaera, a stockholder, for the rights to further develop the drug candidate, UNI 494, for commercialization.
−Removed: No payments were made upon execution of the agreement but payments for $ 50,000 will be due commencing with the initiation by the Company
+Added: Amendment to Manufacturing and Supply Agreement with Shilpa (the “Amendment”) in anticipation of an increased manufacturing
+Added: demand for OLC.
+Added: Pursuant to the Amendment, the Company has agreed to make a binding purchase order for tablets of OLC and Shilpa has agreed
+Added: to deliver such order by September 30, 2025.
+Added: In addition, the Company has agreed to order additional tablets for delivery between December
+Added: 31, 2025, and September 30, 2026.
+Added: Further, the Company has agreed to make certain milestone payments and to provide certain funding to
+Added: Shilpa for a new manufacturing line.
+Added: The initial term of the Agreement shall continue until the eighth (8th) anniversary of the date of
+Added: receipt by the Company of FDA approval of its NDA of OLC (the “Initial Term”).
+Added: Following the Initial Term, the Agreement shall
+Added: continue in effect for consecutive periods of four (4) years each unless earlier terminated pursuant to the terms of the Agreement.
+Added: In October 2017, the Company entered into an exclusive
+Added: license agreement with Sphaera, a stockholder, for the rights to further develop the drug candidate, UNI 494, for commercialization.
+Added: payments were made upon execution of the agreement but payments for $ 50,000 will be due commencing with the initiation by the Company
of a second clinical trial and $ 50,000 on completion of such trial.
5 unchanged sentences
Assignment and Asset Purchase Agreement with Spectrum Pharmaceuticals, Inc.
−Removed: (“Spectrum Agreement”) pursuant to which the
−Removed: Company purchased certain assets from Spectrum, including Spectrum’s right, title, interest in and intellectual property related
−Removed: to Renazorb RZB 012, also known as RENALAN™ (“Renalan”) and RZB 014, also known as SPI 014 (“SPI” and together
−Removed: with Renalan, the “Compounds”), to further develop and commercialize oxylanthanum carbonate and related compounds.
−Removed: consideration for the Spectrum Agreement, the Company issued 313,663 shares of common stock to Spectrum valued at approximately $ 4,000
−Removed: which represented four percent of the Company on a fully-diluted basis at the date of the execution of the Spectrum Agreement.
−Removed: Agreement has an anti-dilution provision, which provides that Spectrum maintain its ownership interest in the Company at 4 % of the Company’s
−Removed: shares on a fully-diluted basis.
−Removed: Fully-diluted shares of common stock for purposes of the oxylanthanum carbonate Purchase Agreement assumes
−Removed: conversion of any security convertible into or exchangeable or exercisable for common stock or any combination thereof, including any
−Removed: common stock reserved for issuance under a stock option plan, restricted stock plan, or other equity incentive plan approved by the Board
−Removed: of Directors of the Company immediately following the issuance of additional shares of the Company’s common stock (but prior to
−Removed: the issuance of any additional shares of common stock to Spectrum).
−Removed: Spectrum’s ownership shall not be subject to dilution until
−Removed: the earlier of thirty-six months from the first date the Company’s stock trades on a public market, or the date upon which the
−Removed: Company attains a public market capitalization of at least $ 50 million.
−Removed: On July 13, 2021, the Company’s initial public offering
−Removed: resulted in a public market capitalization of at least $ 50 million, and as a result the Company was required to issue 438,374 anti-dilution
−Removed: shares of common stock.
−Removed: This issuance represented the final anti-dilution calculation required under the Spectrum Agreement, and no further
−Removed: anti-dilution shares will be issued.
−Removed: The Company calculated the fair value of the shares and recognized $ 2.2 million to research and
−Removed: development expenses as cost to issue those shares during the third quarter of 2021.
−Removed: In the event an NDA filing for oxylanthanum carbonate
−Removed: is accepted by the FDA, the Company will be required to pay $ 0.2 million to Altair Nanomaterials, Inc., (“Altair”) in accordance
−Removed: with the Spectrum Agreement.
−Removed: In addition, in the event FDA approval for oxylanthanum carbonate is received, the Company will be required
−Removed: to pay $ 4.5 million to Altair.
−Removed: The Company is also required to pay Spectrum 40 % of all the Company’s sublicense income for any
−Removed: sublicense granted to certain sublicensees during the first 12 months after the Closing Date (as that term is defined in the Spectrum
−Removed: Agreement) and 20 % of all other sublicense income.
−Removed: The Company’s payment obligations to Spectrum will expire on the twentieth (20th)
−Removed: anniversary of the Closing Date of the Spectrum Agreement.
−Removed: In August 2022, the Company received an upfront payment of approximately $ 1.0
−Removed: million resulting from a sublicense development agreement with Lee’s Pharmaceutical (HK) Limited.
−Removed: In February 2023, the Company
−Removed: received an upfront payment of approximately $ 0.7 million resulting from a sublicense development agreement with Lotus International
−Removed: The payment represents sublicense income as described in the Spectrum Agreement, and 20 % of the amount received has been accrued
−Removed: as an R&D expense in the accompanying statements of operations for the nine months ended September 30, 2023.
−Removed: On July 19, 2021, the Company entered into an
−Removed: agreement with Syneos Health LLC (“Syneos”) pursuant to which Syneos will provide preclinical research and analysis services
−Removed: related to the development of UNI-494.
−Removed: The initial budget for the study, which includes clinical pharmacology, translational sciences,
−Removed: and bioanalytical services, was approximately $ 2.3 million.
−Removed: Approximately $ 2.0 million has been paid to Syneos and the research was completed
−Removed: On January 6, 2022, the Company entered into
−Removed: a Master Services Agreement with Quotient Sciences Limited (“Quotient”), a UK based company that provides drug development
−Removed: and analysis services, for the purpose of performing clinical research in support of UNI-494.
−Removed: The initial budget for the study is
−Removed: approximately $ 3.7 million, and subsequent revisions reduced the overall budget to $ 2.9 million.
−Removed: Related payments totaling approximately
−Removed: $ 2.8 million have been paid to Quotient as of September 30, 2024, approximately 2.8 million of related expense has been recorded, and
−Removed: approximately $ 0.6 million and $ 0.6 million has been recorded as prepaid expenses and other current assets in the accompanying balance
−Removed: sheets as of December 31, 2023 and September 30, 2024, respectively.
−Removed: On February 9, 2022, the Company entered into
−Removed: a Master Services Agreement with CBCC Global Research Inc.
−Removed: (“CBCC”), a California based company that provides clinical trial
−Removed: and related services, for the purpose of performing clinical research in support of oxylanthanum carbonate.
−Removed: The budget for the initial
−Removed: study was approximately $ 1.4 million.
−Removed: Payments relating to the initial agreement totaling approximately $ 0.4 million have been paid to
−Removed: CBCC as of March 31, 2023, and approximately $ 0.4 million of related expense has been recorded.
−Removed: In September 2022, a statement of work
−Removed: revised the remaining services budget to approximately $ 0.1 million, and the research was completed as of March 31, 2023.
−Removed: On June 29, 2022, the Company entered into an
−Removed: Agreement with Inotiv, an Indiana based company that provides preclinical trial and related services, for the purpose of performing research
−Removed: in support of oxylanthanum carbonate.
+Added: (“Spectrum Agreement”) pursuant to which the Company
+Added: purchased certain assets from Spectrum, including Spectrum’s right, title, interest in and intellectual property related to Renazorb
+Added: RZB 012, also known as RENALAN™ (“Renalan”) and RZB 014, also known as SPI 014 (“SPI” and together with
+Added: Renalan, the “Compounds”), to further develop and commercialize Oxylanthanum Carbonate and related compounds.
+Added: In partial consideration
+Added: for the Spectrum Agreement, the Company issued 313,663 shares of common stock to Spectrum valued at approximately $ 4,000 which represented
+Added: four percent of the Company on a fully-diluted basis at the date of the execution of the Spectrum Agreement.
+Added: The Spectrum Agreement has
+Added: an anti-dilution provision, which provides that Spectrum maintain its ownership interest in the Company at 4 % of the Company’s shares
+Added: on a fully-diluted basis.
+Added: Fully-diluted shares of common stock for purposes of the Spectrum Agreement assumes conversion of any security
+Added: convertible into or exchangeable or exercisable for common stock or any combination thereof, including any common stock reserved for issuance
+Added: under a stock option plan, restricted stock plan, or other equity incentive plan approved by the Board of Directors of the Company immediately
+Added: following the issuance of additional shares of the Company’s common stock (but prior to the issuance of any additional shares of
+Added: common stock to Spectrum).
+Added: Spectrum’s ownership shall not be subject to dilution until the earlier of thirty-six months from the
+Added: first date the Company’s stock trades on a public market, or the date upon which the Company attains a public market capitalization
+Added: of at least $ 50 million.
+Added: On July 13, 2021, the Company’s initial public offering resulted in a public market capitalization of at
+Added: least $ 50 million, and as a result the Company was required to issue 438,374 anti-dilution shares of common stock.
+Added: This issuance represented
+Added: the final anti-dilution calculation required under the Spectrum Agreement, and no further anti-dilution shares will be issued.
+Added: calculated the fair value of the shares and recognized $ 2.2 million to research and development expenses as cost to issue those shares
+Added: during the third quarter of 2021.
+Added: In the event an NDA filing for Oxylanthanum Carbonate is accepted by the FDA, the Company will be required
+Added: to pay $ 0.2 million to Altair Nanomaterials, Inc., (“Altair”) in accordance with the Spectrum Agreement.
+Added: In addition, in the
+Added: event FDA approval for Oxylanthanum Carbonate is received, the Company will be required to pay $ 4.5 million to Altair.
+Added: The Company is
+Added: also required to pay Spectrum 40 % of all the Company’s sublicense income for any sublicense granted to certain sublicensees during
+Added: the first 12 months after the Closing Date (as that term is defined in the Spectrum Agreement) and 20 % of all other sublicense income.
+Added: The Company’s payment obligations to Spectrum will expire on the twentieth (20th) anniversary of the Closing Date of the Spectrum
+Added: In August 2022, the Company received an upfront payment of approximately $ 1.0 million resulting from a sublicense development
+Added: agreement with Lee’s Pharmaceutical (HK) Limited.
+Added: The payment represents sublicense income as described in the Spectrum Agreement,
+Added: and 20 % of the amount received has been accrued as an R&D expense in the accompanying statements of operations for the year ended
+Added: December 31, 2022.
+Added: In February 2023, the Company received an upfront payment of approximately $ 0.7 million resulting from a sublicense
+Added: development agreement with Lotus International Pte Ltd.
+Added: The payment represents sublicense income as described in the Spectrum Agreement,
+Added: and 20 % of the amount received has been accrued as an R&D expense in the accompanying statements of operations for the three months
+Added: ended March 31, 2025.
+Added: On January 6, 2022, the Company entered into a
+Added: Master Services Agreement with Quotient Sciences Limited (“Quotient”), a UK based company that provides drug development and
+Added: analysis services, for the purpose of performing clinical research in support of UNI-494.
+Added: The initial budget for the study is approximately
+Added: $ 3.7 million, and subsequent revisions reduced the overall budget to $ 2.9 million.
+Added: Related payments totaling approximately $ 2.8 million
+Added: have been paid to Quotient as of March 31, 2025, approximately $ 2.8 million of related expense has been recorded, and there is no prepaid
+Added: balance in the accompanying balance sheets as of December 31, 2024 and March 31, 2025, respectively.
On April 10, 2023, the Company entered into an
1 unchanged sentence
The budget for these services is approximately $ 2.9 million.
−Removed: Approximately $ 2.9 million has been paid to Inotiv as of September 30, 2024
−Removed: and approximately $ 0.3 million and $ 0.1 million has been recorded as prepaid expenses and other current assets in the accompanying balance
−Removed: sheets as of December 31, 2023 and September 30, 2024, respectively.
−Removed: On July 14, 2022, the Company entered into a
−Removed: license agreement with Lee’s Pharmaceutical (HK) Limited (see Note 4).
−Removed: Under the terms of the agreement, Lee’s Pharmaceutical
−Removed: will be responsible for development, registration filing and approval for oxylanthanum carbonate in China, Hong Kong, and certain other
−Removed: Asian markets.
−Removed: In addition, Lee’s Pharmaceutical will have sole responsibility for the importation of the drug product from the
−Removed: Company and for the costs of commercialization of oxylanthanum carbonate in the licensed territories.
−Removed: The Company has received an upfront
−Removed: payment of $ 1.0 million, expects to receive up to $ 1.0 million in milestone payments upon product launch in China and will be eligible
−Removed: for tiered royalties of between 7 % and 10 % upon achievement of prespecified regulatory and commercial achievements.
−Removed: On July 27, 2022, the Company entered into an
−Removed: Agreement with Celerion, a Nebraska based company that provides clinical trial and related services, for the purpose of performing research
−Removed: in support of oxylanthanum carbonate.
−Removed: The budget for the services is approximately $ 2.7 million, and approximately $ 2.7 million has been
−Removed: paid to Celerion as of December 31, 2023, and the research was completed during 2023.
+Added: Approximately $ 2.9 million has been paid to Inotiv as of March 31, 2025
+Added: and there is no prepaid balance in the accompanying balance sheets as of December 31, 2024 and March 31, 2025, respectively.
+Added: On July 14, 2022, the Company entered into a license
+Added: agreement with Lee’s Pharmaceutical (HK) Limited.
+Added: Under the terms of the agreement, Lee’s Pharmaceutical will be responsible
+Added: for development, registration filing and approval for Oxylanthanum Carbonate in China, Hong Kong, and certain other Asian markets.
+Added: addition, Lee’s Pharmaceutical will have sole responsibility for the importation of the drug product from the Company and for the
+Added: costs of commercialization of Oxylanthanum Carbonate in the licensed territories.
+Added: The Company has received an upfront payment of $ 1.0
+Added: million, expects to receive up to $ 1.0 million in milestone payments upon product launch in China and will be eligible for tiered royalties
+Added: of between 7 % and 10 % upon achievement of prespecified regulatory and commercial achievements.
On February 1, 2023, the Company entered into
a license agreement with Lotus International Pte Ltd.
−Removed: (“Lotus”) (see Note 4).
−Removed: Under the terms of the agreement, Lotus will
−Removed: be responsible for development, registration filing and approval for oxylanthanum carbonate in the licensed territory of South Korea.
−Removed: In addition, Lotus will have sole responsibility for the importation of the drug product from the Company and for the costs of commercialization
−Removed: of oxylanthanum carbonate in the licensed territory.
−Removed: The Company has received an upfront payment of $ 0.7 million, may receive up to $ 3.7
−Removed: million in future milestone payments and will be eligible for tiered royalties upon achievement of specified commercial achievements.
+Added: Under the terms of the agreement, Lotus will be responsible
+Added: for development, registration filing and approval for Oxylanthanum Carbonate in the licensed territory of South Korea.
+Added: In addition, Lotus
+Added: will have sole responsibility for the importation of the drug product from the Company and for the costs of commercialization of Oxylanthanum
+Added: Carbonate in the licensed territory.
+Added: The Company has received an upfront payment of $ 0.7 million, may receive up to $ 3.7 million in future
+Added: milestone payments and will be eligible for tiered royalties upon achievement of specified commercial achievements.
On June 29, 2023 and October 26, 2023, the Company
1 unchanged sentence
The agreements provide
−Removed: for total payments of up to $ 3.7 million, and the Company has made $ 3.0 million in payments pursuant to the agreements as of September
−Removed: Licensing Revenues
−Removed: On July 14, 2022, the Company entered into a
−Removed: license agreement (the “Lee’s Agreement”) with Lee’s Pharmaceutical (HK) Limited (“Lee’s”).
−Removed: Under the terms of the agreement, Lee’s Pharmaceutical will be responsible for development, registration filing and approval for
−Removed: oxylanthanum carbonate in China, Hong Kong, and certain other Asian markets.
−Removed: In addition, Lee’s will have sole responsibility for
−Removed: the importation of the drug product from the Company and for the costs of commercialization of oxylanthanum carbonate in the licensed
−Removed: Both parties agreed to enter into a separate manufacturing and supply agreement whereby Unicycive will supply Lee’s
−Removed: with oxylanthanum carbonate product.
−Removed: The Company has received an upfront payment of approximately $ 1.0 million, expects to receive up
−Removed: to $ 1.0 million in milestone payments upon product launch in China and will be eligible for tiered royalties of between 7 % and 10 % upon
−Removed: achievement of prespecified regulatory and commercial achievements.
−Removed: The Company has evaluated the Lee’s Agreement
−Removed: in accordance with ASC 808, Collaborative Arrangements (“ASC 808”) and ASC 606.
−Removed: The Company first assessed whether
−Removed: the contractual arrangement is within the scope of ASC 808 which defines a collaborative arrangement as a contractual arrangement that
−Removed: involves a joint operating activity.
−Removed: Under ASC 606, the counterparty is considered a customer only if it is acquiring goods or services
−Removed: that are an output of the entity’s “ordinary activities”.
−Removed: The Lee’s Agreement is consistent with the Company’s
−Removed: current ongoing operations, which is an operating model adopted by many early-stage biotech companies.
−Removed: The license portion of the contract
−Removed: as well as the future potential transactions under a manufacturing and supply agreement both represent a vendor-customer relationship.
−Removed: The Company does not believe that its promise
−Removed: to provide goods under a future manufacturing and supply agreement represents a material right to Lee’s, and therefore the promise
−Removed: does not represent a current performance obligation.
−Removed: The Company has concluded the agreement contains one performance obligation –
−Removed: the IP license.
−Removed: ASC 606 indicates that constrained variable consideration
−Removed: should be included in the transaction price only to the extent that it is probable that a significant reversal in the amount of cumulative
−Removed: revenue recognized will not occur when the uncertainty associated with the variable consideration is subsequently resolved.
−Removed: considerations consisting of milestone payments and sales-based royalties may be received based on the completion of certain clinical,
−Removed: regulatory, and commercial activities.
−Removed: The Company has concluded that the future milestone payments should be excluded from the transaction
−Removed: price due to the uncertainty of achievement as of December 31, 2023 and September 30, 2024.
−Removed: The Company will reassess this conclusion
−Removed: at each reporting date until the uncertainties are resolved.
−Removed: For the sales-based royalty payments, guidance
−Removed: requires an entity to recognize revenue for a sales-based royalty promised in exchange for a license of intellectual property only when
−Removed: the later of 1) the subsequent sale or usage occurs, or 2) the performance obligation to which some or all the sales-based or usage-based
−Removed: royalty has been allocated has been satisfied or partially satisfied.
−Removed: The Company has concluded that the future sales-based royalties
−Removed: should be excluded from the transaction price as of December 31, 2023 and September 30, 2024.
−Removed: The Company will reassess this conclusion
−Removed: at each reporting date.
−Removed: The Company has concluded that at contract inception
−Removed: the total transaction price is the $ 1.0 million upfront fee.
−Removed: The Company has concluded that the license of
−Removed: the oxylanthanum carbonate IP is functional IP as it contains all the necessary information for Lee’s to develop for commercialization
−Removed: in the Territory.
−Removed: Unicycive’s ongoing activities do not significantly affect the standalone functionality of the IP.
−Removed: the functionality of the IP is not expected to substantially change during the license period based on Unicycive’s activities.
−Removed: The revenue should therefore be recognized at a point in time.
−Removed: This intellectual property was transferred to Lee’s in July 2022.
−Removed: On February 1, 2023, the Company entered into
−Removed: a license agreement (the “Lotus Agreement”) with Lotus International Pte Ltd.
−Removed: Under the terms of the
−Removed: agreement, Lotus will be responsible for development, registration filing and approval for oxylanthanum carbonate in the licensed territory
−Removed: of South Korea.
−Removed: In addition, Lotus will have sole responsibility for the importation of the drug product from the Company and for the
−Removed: costs of commercialization of oxylanthanum carbonate in the licensed territory.
−Removed: The Company has agreed to complete development of the
−Removed: drug product, at its own expense, as required for obtaining regulatory approval in the U.S.
−Removed: Both parties agreed to enter into a separate
−Removed: manufacturing and supply agreement whereby Unicycive will supply Lotus with oxylanthanum carbonate product.
−Removed: The Company has received
−Removed: an upfront payment of $ 0.7 million, may receive up to $ 3.7 million in future milestone payments and will be eligible for tiered royalties
−Removed: upon achievement of specified commercial achievements.
−Removed: The Company has evaluated the Lotus Agreement
−Removed: in accordance with ASC 808 and ASC 606.
−Removed: The Company first assessed whether the contractual arrangement is within the scope of ASC 808
−Removed: which defines a collaborative arrangement as a contractual arrangement that involves a joint operating activity.
−Removed: Under ASC 606, the counterparty
−Removed: is considered a customer only if it is acquiring goods or services that are an output of the entity’s “ordinary activities”.
−Removed: The Lotus Agreement is consistent with the Company’s current ongoing operations, which is an operating model adopted by many early-stage
−Removed: biotech companies.
−Removed: The license portion of the contract as well as the future potential transactions under a manufacturing and supply
−Removed: agreement both represent a vendor-customer relationship.
−Removed: The Company does not believe that its promise
−Removed: to provide goods under a future manufacturing and supply agreement represents a material right to Lotus, and therefore the promise does
−Removed: not represent a current performance obligation.
−Removed: The Company evaluated the development services and concluded that although not material
−Removed: in cost, they are highly interrelated with the license grant.
−Removed: If a promised good or service is not distinct, an entity is required to
−Removed: combine that good or service with other promised goods or services until it identifies a bundle of goods or services that is distinct.
−Removed: The combination of the license grant and development services is distinct as Lotus plans to use the product of this bundled unit for
−Removed: developing its regulatory applications.
−Removed: The Company concluded that the Lotus agreement contains one performance obligation, the bundle
−Removed: of the license grant and development services.
−Removed: ASC 606 indicates that constrained variable consideration
−Removed: should be included in the transaction price only to the extent that it is probable that a significant reversal in the amount of cumulative
−Removed: revenue recognized will not occur when the uncertainty associated with the variable consideration is subsequently resolved.
−Removed: considerations consisting of milestone payments and sales-based royalties may be received based on the completion of certain clinical,
−Removed: regulatory, and commercial activities.
−Removed: The Company has concluded that the future milestone payments should be excluded from the transaction
−Removed: price due to the uncertainty of achievement as of September 30, 2024.
−Removed: The Company will reassess this conclusion at each reporting date
−Removed: until the uncertainties are resolved.
−Removed: For the sales-based royalty payments, guidance
−Removed: requires an entity to recognize revenue for a sales-based royalty promised in exchange for a license of intellectual property only when
−Removed: the later of 1) the subsequent sale or usage occurs, or 2) the performance obligation to which some or all the sales-based or usage-based
−Removed: royalty has been allocated has been satisfied or partially satisfied.
−Removed: The Company has concluded that the future sales-based royalties
−Removed: should be excluded from the transaction price as of December 31, 2023 and September 30, 2024.
−Removed: The Company will reassess this conclusion
−Removed: at each reporting date.
−Removed: The Company has concluded that at contract inception
−Removed: the total transaction price is $ 675,000 amount of the upfront payment.
−Removed: ASC 606 generally requires an entity to allocate the transaction
−Removed: price to the performance obligations in proportion to their standalone selling prices (i.e., on a relative standalone selling price basis).
−Removed: The Company identified the bundle of the license grant and development services as the single performance obligation in the agreement.
−Removed: The $ 675,000 initial transaction price will therefore be entirely allocated to this obligation.
−Removed: The Company has concluded that the license of
−Removed: the oxylanthanum carbonate IP is functional IP.
−Removed: However, since it is not distinct, revenue must be recognized based on the combination
−Removed: of the functional IP and the related development services.
−Removed: Lotus will not simultaneously receive and consume the benefits of the oxylanthanum
−Removed: carbonate IP or development services.
−Removed: Since the performance of the development services creates an asset that will also be used by the
−Removed: Company and can be licensed to other customers outside of the Territory, the Company is considered to control the asset as it is created,
−Removed: and it does create an asset with an alternative use.
−Removed: Therefore, the Company concluded that control is not deemed to be transferred over
−Removed: time and is instead transferred at a point in time.
−Removed: The intellectual property was transferred to Lotus in February 2023, and the development
−Removed: services were determined to be immaterial to the contract.
−Removed: The Company has recognized a total of $ 675,000 in the accompanying statements
−Removed: of operations as licensing revenue for the nine months ended September 30, 2023.
+Added: for total payments of up to $ 6.5 million, and the Company has made $ 6.5 million in payments pursuant to the agreements as of December
Balance Sheet Components
−Removed: Prepaid expenses and other current assets as
−Removed: of December 31, 2023 and September 30, 2024 consisted of the following (in thousands):
−Removed: September 30,
+Added: Prepaid expenses and other current assets as of
+Added: December 31, 2024 and March 31, 2025 consisted of the following (in thousands):
Prepaid directors’ and officers’ liability insurance premiums
−Removed: Prepaid preclinical services
−Removed: Property, plant and equipment as of December 31, 2023 and September
−Removed: 30, 2024 consisted of the following (in thousands):
−Removed: September 30,
+Added: Prepaid drug manufacturing supply costs
+Added: Property, plant and equipment as of December 31,
+Added: 2024 and March 31, 2025 consisted of the following (in thousands):
Leasehold improvements
−Removed: Furniture and fixtures
Lab equipment
+Added: Furniture and fixtures
Less accumulated depreciation
−Removed: Accounts payable as of December 31, 2023 and
−Removed: September 30, 2024 consisted of the following (in thousands):
−Removed: September 30,
+Added: Accounts payable as of December 31, 2024 and March
+Added: 31, 2025 consisted of the following (in thousands):
Trade accounts payable
1 unchanged sentence
Accrued liabilities as of December 31, 2024 and
−Removed: September 30, 2024 consisted of the following (in thousands):
−Removed: September 30,
+Added: March 31, 2025 consisted of the following (in thousands):
Accrued labor costs
8 unchanged sentences
lease is for three years with an option to extend the lease for three additional years .
+Added: On June 28, 2024, the Company further expanded
+Added: its leased space through a lease amendment by an additional 2,581 square feet commencing July 15, 2024.
+Added: The term of the amended lease
+Added: unifies with the current expiration of the lease.
The lease amendment represents a modification
of the original lease, and the Company evaluated the new agreement under ASC 842, Leases .
−Removed: The Company classified the lease as an operating
−Removed: lease and, on March 15, 2023, determined that the present value of the lease was approximately $ 1.0 million using an estimated incremental
−Removed: borrowing rate of 10 %.
−Removed: During the nine months ended September 30, 2024, the Company reflected amortization of right-of-use asset of approximately
−Removed: $ 265,000 , resulting in a right of use asset balance of approximately $ 0.8 million.
−Removed: During the nine months ended September 30, 2024,
−Removed: the Company made cash payments on the lease of $ 329,000 towards the lease liabilities.
−Removed: As of September 30, 2024, the total lease liability
−Removed: was approximately $ 0.8 million.
−Removed: As of September 30, 2024, maturities of the Company’s
+Added: The Company classified the lease as an
+Added: operating lease and, on July 15, 2024, determined that the present value of the lease was approximately $ 1.0 million using an estimated
+Added: incremental borrowing rate of 10 %.
+Added: During the three months ended March 31, 2024 and March 31, 2025, the Company reflected amortization
+Added: of right-of-use asset of approximately $ 80,000 and $ 127,000 , respectively, resulting in a right of use asset balance of approximately
+Added: $ 0.5 million at March 31, 2025.
+Added: During the three months ended March 31, 2024 and
+Added: March 31, 2025, the Company made cash payments on the lease of $ 0.1 million and $ 0.1 million, respectively, towards the lease liabilities.
+Added: As of March 31, 2025, the total lease liability was approximately $ 0.5 million.
+Added: Rent expense for the lease for the three months
+Added: ended March 31, 2024 and March 31, 2025 was approximately $ 0.1 million and $ 0.1 million, respectively.
+Added: As of March 31, 2025, maturities of the Company’s
lease liabilities are as follows (in thousands, unaudited):
−Removed: Operating Lease
Year ending December 31, 2025
Year ending December 31, 2026
−Removed: Year ending December 31, 2026
Total lease payments
3 unchanged sentences
Long term portion
−Removed: Related Party Transactions
−Removed: Loan from Chief Executive Officer and Stockholder
−Removed: The Company received advances from the stockholder
−Removed: of $ 210,000 during February 2023.
−Removed: The Company repaid amounts owed to the stockholder of $ 210,000 plus accrued interest during March 2023.
Commitments and Contingencies
2 unchanged sentences
that arise in the ordinary course of business.
−Removed: Such matters are inherently uncertain, and there can be no guarantee that the outcome
−Removed: of any such matter will be decided favorably to the Company or that the resolution of any such matter will not have a material adverse
−Removed: effect upon the Company’s financial statements.
+Added: Such matters are inherently uncertain, and there can be no guarantee that the outcome of
+Added: any such matter will be decided favorably to the Company or that the resolution of any such matter will not have a material adverse effect
+Added: upon the Company’s financial statements.
The Company currently has no pending claims or legal proceedings.
−Removed: In December 2022, the Company signed an advisory
−Removed: services agreement with Maxim Group LLC (“Maxim”) pursuant to which the Company will pay Maxim $ 100,000 upon the closing
−Removed: of a private placement of the Company’s equity or equity-linked securities.
−Removed: Maxim provided advisory services with respect to a
−Removed: private placement securities purchase agreement with certain healthcare-focused institutional investors, which closed in March of 2023.
−Removed: The Company paid the $ 100,000 advisory fee in March 2023.
Indemnification
26 unchanged sentences
the employee’s eligible compensation.
−Removed: Company contributions to the 401(k) Plan totaled approximately $ 107,000 and $ 104,000 for
−Removed: the year ended December 31, 2023 and for the nine months ended September 30, 2024, respectively.
−Removed: Stockholders’ Deficit
+Added: Company contributions to the 401(k) Plan totaled approximately $ 35,000 and $ 42,000 for the
+Added: for the three months ended March 2024 and March 31, 2025, respectively.
+Added: Stockholders’ Equity (Deficit)
Authorized Common Stock
3 unchanged sentences
Initial Public Offering
−Removed: During July 2021, as a result of its initial
−Removed: public offering, the Company issued 5,000,000 shares of common stock and 4,000,000 warrants to investors in exchange for cash at $ 5.00
−Removed: per unit, consisting of $ 4.99 per share of common stock and $ .0125 per four fifths of a warrant.
−Removed: The warrants have a 5 -year term and
−Removed: an exercise price of $ 6.00 per warrant.
−Removed: The underwriters exercised their option to purchase an additional 600,000 warrants, and the Company
−Removed: received $ 7,500 in proceeds.
+Added: During July 2021, as a result of its initial public
+Added: offering (“IPO”), the Company issued 5,000,000 shares of common stock and 4,000,000 warrants to investors in exchange for
+Added: cash at $ 5.00 per unit, consisting of $ 4.99 per share of common stock and $ .0125 per four fifths of a warrant.
+Added: The warrants have a 5 -year
+Added: term and an exercise price of $ 6.00 per warrant.
+Added: The underwriters exercised their option to purchase an additional 600,000 warrants, and
+Added: the Company received $ 7,500 in proceeds.
As a result of the initial public offering, the
1 unchanged sentence
Additionally,
−Removed: in accordance with the original terms of the warrant agreements convertible noteholders were granted a total of 184,193 common stock
−Removed: warrants with a 5 -year term and with an exercise price of $ 6.00 per warrant.
+Added: in accordance with the original terms of the warrant agreements convertible noteholders were granted a total of 184,193 common stock warrants
+Added: with a 5 -year term and with an exercise price of $ 6.00 per warrant.
The warrants from the initial public offering
are equity classified.
−Removed: The following table summarizes activity for the Company’s IPO warrants for the nine months ended September
+Added: The following table summarizes activity for the Company’s IPO warrants for the three months ended March 31,
Number of Average
6 unchanged sentences
Warrants exercised -
−Removed: Outstanding, September 30, 2024 4,784,193 6.00 1.79 -
+Added: Outstanding, March 31, 2025 4,784,193 6.00 1.29 -
See Note 10 for information on preferred stock
warrants associated with our sale in March 2023 of Series A-1 Preferred Stock.
−Removed: Issuance of Common Stock Upon Conversion of Series A-1 Preferred
−Removed: On June 26, 2023, the Company held its annual
−Removed: shareholder meeting and, as a result, shareholder approval for the issuance of common shares upon the conversion of the Series A-1 Preferred
−Removed: Stock was obtained (see Notes 10 and 11).
−Removed: On July 11, 2023, pursuant to the Certificate of Designation of Preferences, Rights and Limitations
−Removed: of the Series A Convertible Voting Preferred Stock (the “Series A Certificate of Designation”), the Company issued a total
−Removed: of 19,516,205 shares of common stock and 43,649 Series A-2 Preferred Stock in settlement of the auto-conversion of the Series A-1 Preferred
+Added: Issuance of Common Stock Upon Conversion of Series A and Series
+Added: B Preferred Stock
+Added: On June 26, 2023, the Company held its
+Added: annual shareholder meeting and, as a result, shareholder approval for the issuance of common shares upon the conversion of the
+Added: Series A-1 Preferred Stock was obtained (see Notes 8 and 9).
+Added: On July 11, 2023, pursuant to the Certificate of Designation of
+Added: Preferences, Rights and Limitations of the Series A Convertible Voting Preferred Stock (the “Series A Certificate of
+Added: Designation”), the Company issued a total of 19,516,205 shares of common stock and 43,649 Series A-2 preferred Stock in
+Added: settlement of the auto-conversion of the Series A-1 Preferred Stock.
+Added: On March 26, 2024, the Company issued 2,850,000
+Added: shares of common stock upon conversion of 1,396.50 shares of Series A-2 Prime Preferred Stock.
+Added: On June 20, 2024, we held our annual stockholder
+Added: meeting, and as a result, stockholder approval for the conversion of the Series B-1 Convertible Preferred Stock was obtained (see Note
+Added: On July 5, 2024, pursuant to the Certificate of Designation of Preferences, Rights and Limitations of the Series B Convertible Preferred
+Added: Stock, the Company issued 42,118,000 shares of common stock and 7,882 shares of Series B-2 preferred stock in settlement of the automatic
+Added: conversion of the Series B-1 Convertible Preferred Stock.
+Added: On June 25, 2024, the Company issued 5,956,000
+Added: shares of common stock upon conversion of 2,918.44 shares of the Company’s Series A-2 Prime Preferred Stock.
+Added: On July 23, 2024, the Company issued 3,550,000
+Added: shares of common stock upon conversion of 1,739.50 shares of the Company’s Series A-2 Prime Preferred Stock.
+Added: On July 25, 2024, the Company issued 3,756,000
+Added: shares of common stock upon conversion of 1,840.44 shares of the Company’s Series A-2 Prime Preferred Stock.
+Added: On July 29, 2024, the Company issued 1,359,000
+Added: shares of common stock upon conversion of 665.91 shares of the Company’s Series A-2 Prime Preferred Stock.
+Added: On August 14, 2024, the Company issued 3,502,000
+Added: shares of common stock upon conversion of 1,715.98 shares of the Company’s Series A-2 Prime Preferred Stock.
+Added: On October 9, 2024, the Company issued 5,500,000
+Added: shares of common stock upon conversion of 2,695 shares of the Company’s Series A-2 Prime Preferred Stock.
+Added: On October 31, 2024, the Company issued 438,000
+Added: shares of common stock upon conversion of 438 shares of the Company’s Series B-2 Preferred Stock.
+Added: On December 11, 2024, the Company issued 4,624,551
+Added: shares of common stock upon conversion of 2,266.03 shares of the Company’s Series A-2 Prime Preferred Stock.
+Added: On December 18, 2024, the Company issued 1,441,000
+Added: shares of common stock upon conversion of 1,441 shares of the Company’s Series B-2 Preferred Stock.
+Added: On December 19, 2024, the Company issued 3,003,000
+Added: shares of common stock upon conversion of 3,003 shares of the Company’s Series B-2 Preferred Stock.
+Added: On February 18, 2025, the Company issued 1,400,000
+Added: shares of common stock upon conversion of 686 shares of the Company’s Series A-2 Prime Preferred Stock.
Voting Rights of Common Stock
1 unchanged sentence
entitled to one vote for each share thereof held.
−Removed: Issuance of Series A-1 Preferred
+Added: Issuance of Series A-1 Preferred Stock
On March 3, 2023, the Company issued and sold,
1 unchanged sentence
Stock Offering”), net of placement agent fees and offering expenses of $ 2.2 million.
−Removed: The Company intends to use the net proceeds
+Added: The Company has used the net proceeds
from the Preferred Stock Offering to support the Company’s New Drug Application (NDA) submission for approval of Oxylanthanum Carbonate
7 unchanged sentences
deemed dividends) of Series A-4 Preferred Stock (the “Tranche B Warrant”), and (iv) a tranche C warrant to acquire approximately
−Removed: 67,892,276 shares (excluding deemed dividends) of Series A-5 Preferred Stock (the “Tranche C Warrant”, together with the
−Removed: Tranche A Warrant and the Tranche B Warrant, the “Warrants”).
+Added: 67,892,276 shares (excluding deemed dividends) of Series A-5 Preferred Stock (the “Tranche C Warrant”, together with the Tranche
+Added: A Warrant and the Tranche B Warrant, the “Warrants”).
The Tranche A Warrant, for an aggregate exercise price of approximately
27 unchanged sentences
shareholder meeting and, as a result, shareholder approval for the conversion of the Series A-1 Preferred Stock was obtained.
−Removed: 11, 2023, pursuant to the Series A Certificate of Designation, the Company issued 19,516,205 shares of common stock (see Note 9) and 43,649
−Removed: shares of Series A-2 Preferred Stock in partial settlement of the auto-conversion of the Series A-1 preferred shares.
+Added: 11, 2023, pursuant to the Series A Certificate of Designation, the Company issued 19,516,205 shares of common stock and 43,649 shares
+Added: of Series A-2 Preferred Stock in partial settlement of the auto-conversion of the Series A-1 preferred shares.
As of December 31, 2023,
−Removed: 2023, there were zero shares of Series A-1 preferred stock issued and outstanding and there were 43,649 shares of Series A-2 Preferred
−Removed: Stock issued and outstanding.
+Added: there were zero shares of Series A-1 preferred stock issued and outstanding and there were 43,649 shares of Series A-2 Preferred Stock
+Added: issued and outstanding.
The Series A-2, A-3, A-4, and A-5 Preferred Stock
17 unchanged sentences
Exchange Agreement
−Removed: On March 13, 2024, the Company entered into
−Removed: an exchange agreement (the “Exchange Agreement”) with certain accredited investors (the “Investors”), pursuant
−Removed: to which the Investors surrendered all shares of Series A-2 Preferred Stock held by them in exchange for an aggregate of 21,388.01 shares
−Removed: of new preferred stock to be known as “Series A-2 Prime Preferred” (the “Exchanged Preferred”) having rights set
−Removed: forth the Amended and Restated Certificate of Designation of Preferences, Rights and Limitations of the Series A Convertible Voting Preferred
−Removed: Stock (the “Amended Series A Certificate of Designation”).
+Added: On March 13, 2024, the Company entered into an
+Added: exchange agreement (the “Exchange Agreement”) with certain accredited investors (the “Investors”), pursuant to
+Added: which the Investors surrendered all shares of Series A-2 Preferred Stock held by them in exchange for an aggregate of 21,388.01 shares
+Added: of new preferred stock to be known as “Series A-2 Prime Preferred” having rights set forth in the Amended and Restated Certificate
+Added: of Designation of Preferences, Rights and Limitations of the Series A Convertible Voting Preferred Stock (the “Amended Series A
+Added: Certificate of Designation”).
Concurrent with execution of the Exchange Agreement,
34 unchanged sentences
A-3 Convertible Preferred Stock, Series A-4 Convertible Preferred Stock or Series A-5 Convertible Preferred Stock, respectively.
−Removed: Pursuant to the terms of the Exchange Agreement,
−Removed: effective March 13, 2024, the Company filed the Amended Certificate of Designation with the Delaware Secretary of State designating,
−Removed: 21,400 shares as Series A-2 Prime Preferred Stock, 25,900 shares as Series A-3 Convertible Preferred Stock, 25,700 shares as
−Removed: Series A-4 Convertible Preferred Stock, and 51,600 shares as Series A-5 Convertible Preferred Stock (all such series of preferred
−Removed: stock referred to herein collectively as “Series A Preferred Stock”), each with a stated value of $ 1,000 per share (the “Original
−Removed: Per Share Price”).
−Removed: The Amended Certificate of Designation sets forth the rights, preferences and limitations of the shares of Series
−Removed: A Preferred Stock.
−Removed: Terms not otherwise defined in this item shall have the meanings given in the Amended Certificate of Designation.
+Added: Pursuant to the terms of the Exchange Agreement, effective March 13, 2024, the Company filed the Amended Certificate of Designation
+Added: with the Delaware Secretary of State designating, 21,400 shares as Series A-2 Prime Preferred Stock, 25,900 shares as Series A-3 Convertible
+Added: Preferred Stock, 25,700 shares as Series A-4 Convertible Preferred Stock, and 51,600 shares as Series A-5 Convertible Preferred
+Added: Stock (all such series of preferred stock referred to herein collectively as “Series A Preferred Stock”), each with a stated
+Added: value of $ 1,000 per share (the “Original Per Share Price”).
+Added: The Amended Certificate of Designation sets forth the rights,
+Added: preferences and limitations of the shares of Series A Preferred Stock.
+Added: Terms not otherwise defined in this item shall have the meanings
+Added: given in the Amended Certificate of Designation.
The Amended Certificate of Designation was filed with an effective date of March 14,
+Added: 2024 and the Series A-2 Prime, A-3, A-4, and A-5 Preferred Stock have the following rights, has the following terms:
At all times following the Issuance
28 unchanged sentences
Issuance of Series B-1 Preferred Stock
−Removed: 13, 2024, we signed a securities purchase agreement with certain healthcare-focused institutional investors that provided $ 50 million
−Removed: in gross proceeds to us through a private placement.
−Removed: Pursuant to the securities purchase agreement, we issued to institutional investors
−Removed: $ 50.0 million in shares of our Series B-1 Convertible Preferred Stock.
−Removed: 50,000 Shares of Series B-1 Convertible Preferred Stock were issued
−Removed: at a price of $ 1,000.00 per share and each share is convertible into shares of common stock at a rate equal to the initial $ 1,000 purchase
−Removed: price divided by the initial conversion price of $ 1.00 per share.
−Removed: to the Certificate of Designation of Preferences, Rights and Limitations of the Series B Convertible Preferred Stock (the “Series
−Removed: B Certificate of Designation”), as of March 14, 2024, each share of Series B-1 Preferred Stock is, subject to approval of the Company’s
−Removed: stockholders, convertible into shares of common stock of the Company and, if applicable, shares of Series B-2 Convertible Preferred Stock
−Removed: (the “Series B-2 Preferred Stock”), in lieu of common stock
−Removed: has designated 50,000 shares of Series A-1 Preferred Stock and 50,000 shares of Series B-2 Preferred Stock.
−Removed: B Certificate of Designation states that, to the extent that the conversion of the Series B-1 preferred stock results in a beneficial
−Removed: ownership interest in excess of the maximum percentage of common stock upon conversion, the holders will receive the as converted equivalent
−Removed: for the remaining shares in preferred stock.
−Removed: 20, 2024, we held our annual stockholder meeting, and as a result, stockholder approval for the conversion of the Series B-1 Convertible
−Removed: Preferred Stock was obtained.
−Removed: On July 5, 2024, pursuant to the Certificate of Designation of Preferences, Rights and Limitations of the
−Removed: Series B Convertible Preferred Stock, the Company issued 42,118,000 shares of common stock and 7,882 shares of Series B-2 preferred stock
−Removed: in settlement of the automatic conversion of the Series B-1 Convertible Preferred Stock.
−Removed: B-1 Preferred Stock have the following rights:
−Removed: Prior to the receiving Stockholder Approval, dividends will accrue, on all issued and outstanding shares of Series A-1 Preferred Stock,
−Removed: prior to and in preference to all other shares of capital stock of the Company, at an annual rate of eight percent ( 8 %) compounded annually
−Removed: on the original per share price (plus any such accreted compounded amounts);
−Removed: provided that such annual dividend rate shall increase to
−Removed: fourteen percent ( 14 %) if Stockholder Approval is not obtained at the first meeting of stockholders following the date of the Preferred
−Removed: Stock offering.
−Removed: If such dividends are not declared and paid in cash, the dividend amounts will be added to the aggregate liquidation preference
−Removed: then outstanding of the Series B-1 Preferred Stock.
−Removed: At all times following the Issuance Date, while shares of Series B-1 Preferred Stock
−Removed: are issued and outstanding, holders of Series B Preferred Stock shall be entitled to receive, and the Company shall pay, dividends on
−Removed: shares of Series B-1 Preferred Stock equal (on an as-if-converted-to-Common-Stock basis and without regard to any limitations on
−Removed: conversion set forth herein or otherwise) to and in the same form as dividends (other than dividends in the form of Common Stock, which
−Removed: shall be made in accordance with the terms of the Series B Certificate of Designation) actually paid on shares of the Common Stock when,
−Removed: as and if such dividends (other than dividends in the form of Common Stock, which shall be made in accordance with the terms of the Series
−Removed: B Certificate of Designation) are paid on shares of the Common Stock.
−Removed: Stockholder approval was received on June 20, 2024.
−Removed: Subject to certain limitations described in the Series B Certificate of Designation holders of the Series B-1 Preferred Stock are entitled
−Removed: to vote together with the common stock on an as-if-converted-to-common-stock basis as determined by dividing the liquidation preference
−Removed: with respect to such shares of Series B-1 Preferred Stock by the conversion price.
−Removed: Holders of common stock are entitled to one vote for
−Removed: each share of common stock held on all matters submitted to a vote of stockholders.
+Added: and Series B-2 Preferred Stock
+Added: On March 13, 2024, the Company signed a securities
+Added: purchase agreement with certain healthcare-focused institutional investors that provided $ 50.0 million in gross proceeds through a private
+Added: Pursuant to the securities purchase agreement, the Company issued to institutional investors $ 50.0 million in shares of Series
+Added: B-1 Convertible Preferred Stock.
+Added: 50,000 Shares of Series B-1 Convertible Preferred Stock were issued at a price of $ 1,000.00 per share
+Added: and each share is convertible into shares of common stock at a rate equal to the initial $ 1,000 purchase price divided by the initial
+Added: conversion price of $ 1.00 per share.
+Added: Pursuant to the Certificate of Designation of
+Added: Preferences, Rights and Limitations of the Series B Convertible Preferred Stock filed with the Delaware Secretary of State on March 14,
+Added: 2024, as corrected by the Certificate of Correction to Series B Certificate of Designation filed with the Delaware Secretary of State
+Added: on November 8, 2024 (the “Series B Certificate of Designation”), each share of Series B-1 Preferred Stock is, subject to approval
+Added: of the Company’s stockholders, convertible into shares of common stock of the Company and, if applicable, shares of Series B-2 Convertible
+Added: Preferred Stock (the “Series B-2 Preferred Stock”), in lieu of common stock.
+Added: The Company has designated 50,000 shares of Series
+Added: A-1 Preferred Stock and 50,000 shares of Series B-2 Preferred Stock.
+Added: The Series B Certificate of Designation states that, to the extent
+Added: that the conversion of the Series B-1 preferred stock results in a beneficial ownership interest in excess of the maximum percentage of
+Added: common stock upon conversion, the holders will receive them as converted equivalent for the remaining shares in preferred stock.
+Added: On June 20, 2024, The Company held its annual
+Added: stockholder meeting, and as a result, stockholder approval for the conversion of the Series B-1 Convertible Preferred Stock was obtained.
+Added: On July 5, 2024, pursuant to the Certificate of Designation of Preferences, Rights and Limitations of the Series B Convertible Preferred
+Added: Stock, the Company issued 42,118,000 shares of common stock and 7,882 shares of Series B-2 preferred stock in settlement of the automatic
+Added: conversion of the Series B-1 Convertible Preferred Stock.
+Added: The Series B-1 Preferred Stock has the following
+Added: Prior to the receiving Stockholder
+Added: Approval, dividends will accrue, on all issued and outstanding shares of Series B-1 Preferred Stock, prior to and in preference to all
+Added: other shares of capital stock of the Company, at an annual rate of eight percent ( 8 %) compounded annually on the original per share price
+Added: (plus any such accreted compounded amounts);
+Added: provided that such annual dividend rate shall increase to fourteen percent ( 14 %) if Stockholder
+Added: Approval is not obtained at the first meeting of stockholders following the date of the Preferred Stock offering.
+Added: If such dividends are
+Added: not declared and paid in cash, the dividend amounts will be added to the aggregate liquidation preference then outstanding of the Series
+Added: B-1 Preferred Stock.
+Added: At all times following the Issuance Date, while
+Added: shares of Series B-1 Preferred Stock are issued and outstanding, holders of Series B Preferred Stock shall be entitled to receive, and
+Added: the Company shall pay, dividends on shares of Series B-1 Preferred Stock equal (on an as-if-converted-to-Common-Stock basis and without
+Added: regard to any limitations on conversion set forth herein or otherwise) to and in the same form as dividends (other than dividends in the
+Added: form of Common Stock, which shall be made in accordance with the terms of the Series B Certificate of Designation) actually paid on shares
+Added: of the Common Stock when, as and if such dividends (other than dividends in the form of Common Stock, which shall be made in accordance
+Added: with the terms of the Series B Certificate of Designation) are paid on shares of the Common Stock.
+Added: Stockholder approval was received on
+Added: June 20, 2024.
+Added: Subject to certain limitations
+Added: described in the Series B Certificate of Designation holders of the Series B-1 Preferred Stock are entitled to vote together with
+Added: the common stock on an as-if-converted-to-common-stock basis as determined by dividing the liquidation preference with respect to
+Added: such shares of Series B-1 Preferred Stock by the conversion price.
+Added: Holders of common stock are entitled to one vote for each share
+Added: of common stock held on all matters submitted to a vote of stockholders.
Unless and until the Company has obtained the Stockholder
−Removed: Approval, the number of shares of Common Stock that shall be deemed issued upon conversion of the Series B Preferred Stock (for purposes
−Removed: of calculating the number of aggregate votes that the holders of Series B Preferred Stock are entitled to on an as-converted basis) will
−Removed: be equal to that number of shares equal to 19.9 % of the Company’s outstanding Common Stock as of the Signing Date (excluding for
−Removed: purposes of the calculation, any securities issued on the Signing Date) (the “Cap”), which each such holder being able to
−Removed: vote the number of shares of Series B Preferred Stock held by it relative to the total number of shares of Series B Preferred Stock then
−Removed: outstanding multiplied by the Cap.
−Removed: Notwithstanding the foregoing, the holders of the Series B Preferred Stock are not entitled to vote
−Removed: together with the Common Stock on an as-if-converted-to-Common-Stock-basis with regard to the approval of the issuance of Common Stock
−Removed: upon conversion of the Series B Preferred Stock.
−Removed: trading day following the announcement of the Stockholder Approval, each share of Series B-1 Preferred Stock shall automatically convert
−Removed: into a unit consisting of:
−Removed: (1) the number of shares of common stock equal to the quotient of (A) the liquidation preference with
−Removed: respect to such share of Series B-1 Preferred Stock, divided by (B) the conversion price, provided that, to the extent the share conversion
−Removed: would cause such Holder’s beneficial ownership to exceed 9.99 %, such holder shall receive shares of Series B-2 Preferred Stock in
−Removed: lieu of common stock, on a one-for-one basis, with respect to the number of shares of common stock that exceed 9.99 % ownership divided
−Removed: The Series B-1 Preferred Stock had a liquidation preference of one-times the original per share price of $ 1,000 per
−Removed: share, plus any accrued but unpaid dividends thereon, whether or not declared, subject to certain customary anti-dilution adjustments.
−Removed: B-2 Preferred Stock has the following rights:
−Removed: Dividends will accrue, on all issued and outstanding shares of Series B-2 Preferred Stock, prior to and in preference to all other shares
−Removed: of capital stock of the Company, at an annual rate of eight percent ( 8 %) compounded annually on the original per share price (plus any
−Removed: such accreted compounded amounts).
−Removed: If such dividends are not declared and paid in cash, the dividend amounts will be added to the aggregate
−Removed: liquidation preference then outstanding.
−Removed: Subject to certain limitations described in the Series B Certificate of Designation, the Series B-2 Preferred Stock is voting stock.
−Removed: of the Series B-2 Preferred Stock are entitled to vote together with the common stock on an as-if-converted-to-common-stock basis.
−Removed: of common stock are entitled to one vote for each share of common stock held on all matters submitted to a vote of stockholders.
−Removed: holders of Series B-2 Preferred Stock will be entitled to one vote for each whole share of common stock into which their Series B-2 Preferred
−Removed: Stock is then-convertible on all matters submitted to a vote of stockholders.
−Removed: Liquidation .
−Removed: Upon any Liquidation, the
−Removed: assets of the Company available for distribution to its stockholders shall be distributed among the holders of the shares of Series B
−Removed: Preferred Stock and common stock, pro rata based on the number of shares held by each such holder, treating for this purpose all shares
−Removed: of Series B Preferred Stock as if they had been converted to common stock pursuant to the terms of the Certificate of Designation immediately
−Removed: prior to such Liquidation, without regard to any limitations on conversion set forth in the Series B Certificate of Designation or otherwise.
−Removed: Subject to the limitations
−Removed: set forth in the Series B Certificate of Designation, at the option of the holder thereof, each share of Series B-2 Preferred Stock, is
−Removed: convertible into the number of shares of common stock equal to the quotient of (A) the stated value ($ 1,000 ), divided by (B) the conversion
−Removed: price on the applicable conversion date, which is $ 1.00 as of the date of this report.
+Added: Approval, the number of shares of Common Stock that shall be deemed issued upon conversion of the Series B Preferred Stock (for
+Added: purposes of calculating the number of aggregate votes that the holders of Series B Preferred Stock are entitled to on an
+Added: as-converted basis) will be equal to that number of shares equal to 19.9 % of the Company’s outstanding Common Stock as of the
+Added: Signing Date (excluding for purposes of the calculation, any securities issued on the Signing Date) (the “Cap”), which
+Added: each such holder being able to vote the number of shares of Series B Preferred Stock held by it relative to the total number of
+Added: shares of Series B Preferred Stock then outstanding multiplied by the Cap.
+Added: Notwithstanding the foregoing, the holders of the Series
+Added: B Preferred Stock are not entitled to vote together with the Common Stock on an as-if-converted-to-Common-Stock-basis with regard to
+Added: the approval of the issuance of Common Stock upon conversion of the Series B Preferred Stock.
+Added: On the tenth trading day following the
+Added: announcement of the Stockholder Approval, each share of Series B-1 Preferred Stock shall automatically convert into a unit
+Added: consisting of:
+Added: (1) the number of shares of common stock equal to the quotient of (A) the liquidation preference with respect to such
+Added: share of Series B-1Preferred Stock, divided by (B) the conversion price, provided that, to the extent the share conversion would
+Added: cause such Holder’s beneficial ownership to exceed 9.99 %, such holder shall receive shares of Series B-2 Preferred Stock in
+Added: lieu of common stock, on a one-for-one basis, with respect to the number of shares of common stock that exceed 9.99 % ownership
+Added: divided by 1,000 .
+Added: Liquidation Preference:
+Added: The Series B-1 Preferred
+Added: Stock had a liquidation preference of one-times the original per share price of $ 1,000 per share, plus any accrued but unpaid dividends
+Added: thereon, whether or not declared, subject to certain customary anti-dilution adjustments.
+Added: The Series B-2 Preferred Stock has the following
+Added: Dividends will accrue, on all issued
+Added: and outstanding shares of Series B-2 Preferred Stock, prior to and in preference to all other shares of capital stock of the Company,
+Added: at an annual rate of eight percent ( 8 %) compounded annually on the original per share price (plus any such accreted compounded amounts).
+Added: If such dividends are not declared and paid in cash, the dividend amounts will be added to the aggregate liquidation preference then outstanding.
+Added: Subject to certain limitations described
+Added: in the Series B Certificate of Designation, the Series B-2 Preferred Stock is voting stock.
+Added: Holders of the SeriesB-2 Preferred Stock are
+Added: entitled to vote together with the common stock on an as-if-converted-to-common-stock basis.
+Added: Holders of common stock are entitled to one
+Added: vote for each share of common stock held on all matters submitted to a vote of stockholders.
+Added: Accordingly, holders of Series B-2 Preferred
+Added: Stock will be entitled to one vote for each whole share of common stock into which their Series B-2 Preferred Stock is then-convertible
+Added: on all matters submitted to a vote of stockholders.
+Added: Upon any Liquidation, the assets
+Added: of the Company available for distribution to its stockholders shall be distributed among the holders of the shares of Series B Preferred
+Added: Stock and common stock, pro rata based on the number of shares held by each such holder, treating for this purpose all shares of Series
+Added: B preferred Stock as if they had been converted to common stock pursuant to the terms of the Certificate of Designation immediately prior
+Added: to such Liquidation, without regard to any limitations on conversion set forth in the Series B Certificate of Designation or otherwise.
+Added: Subject to the limitations set forth
+Added: in the Series B Certificate of Designation, at the option of the holder thereof, each share of Series B-2 Preferred Stock, is convertible
+Added: into the number of shares of common stock equal to the quotient of (A) the stated value ($ 1,000 ), divided by (B) the conversion price
Warrant Liability
12 unchanged sentences
shares of Series A-4 Preferred Stock, and (iii) a Tranche C Warrant to acquire 69,603,531 shares of Series A-5 Preferred Stock.
−Removed: 10 for discussion of exchange agreement related to Series A-2 Preferred Stock and warrants.
+Added: In March 2024, the Company entered into an exchange
+Added: agreement with certain accredited investors, pursuant to which the accredited investors surrendered all shares of Series A-2 Preferred
+Added: Stock held by them in exchange for shares of new preferred stock to be known as Series A-2 Prime Preferred Stock having rights set forth
+Added: in the Amended and Restated Certificate of Designation of Preferences, Rights and Limitations of the Series A Convertible Voting Preferred
The Warrants are recognized as liabilities in
19 unchanged sentences
by a directionally opposite change and a directionally similar change, respectively, in the assumption used for the estimated term.
−Removed: The fair value of the Warrants associated with
−Removed: the Company’s March 2023 private placement transaction was determined as of March 3, 2023, and March 31, 2023, by using a Monte
−Removed: Carlo simulation technique (“MCS”) to value the embedded derivatives associated with the Warrants.
−Removed: The MCS methodology calculates
−Removed: the theoretical value of a warrant based on certain parameters, including:
−Removed: (i) the threshold of exercising the warrant, (ii) the price
−Removed: of the underlying security, (iii) the time to expiration, or expected term, (iv) the expected volatility of the underlying security, (v)
−Removed: the risk-free rate, (vi) the number of paths, (vii) estimated probability assumptions surrounding shareholder approval as well as the
−Removed: achievement by the Company of technical milestones associated with regulatory and commercial progress, and (viii) an estimated discount
−Removed: for lack of marketability.
+Added: The fair value of the contingently issuable
+Added: Warrants associated with the Company’s March 2023 private placement transaction was initially determined as of March 3,2023,
+Added: and March 31, 2023, by using a Monte Carlo simulation technique (“MCS”) to value the embedded derivatives associated
+Added: with the Warrants.
+Added: The MCS methodology calculates the theoretical value of a warrant based on certain parameters, including:
+Added: threshold of exercising the warrant, (ii) the price of the underlying security, (iii) the time to expiration, or expected term, (iv)
+Added: the expected volatility of the underlying security, (v) the risk-free rate, (vi) the number of paths, (vii) estimated probability
+Added: assumptions surrounding shareholder approval as well as the achievement by the Company of technical milestones associated with
+Added: regulatory and commercial progress, and (viii) an estimated discount for lack of marketability.
The MCS valuation model was used for the valuation
4 unchanged sentences
the exercise price for the Warrants became fixed.
−Removed: Therefore, as of December 31, 2023 and September 30, 2024, the fair value of the Warrants
+Added: Therefore, as of December 31, 2024 and March 31, 2025, the fair value of the Warrants
was determined using a Black Scholes model using parameters including (i) the exercise price of the warrant, (ii) the price of the underlying
16 unchanged sentences
The tables below summarize the valuation inputs into the Black Scholes
−Removed: model for the liability associated with the three tranches of Warrants at December 31, 2023 and September 30, 2024.
+Added: model for the liability associated with the three tranches of Warrants at December 31, 2024, and March 31, 2025.
Tranche A Warrant
−Removed: September 30,
Fair value of underlying stock
3 unchanged sentences
Risk free rate
−Removed: 4.6 % – 5.3 %
−Removed: 3.8 % – 4.1 %
Dividend yield
3 unchanged sentences
38.48 % - 39.29 %
+Added: 38.48 % - 39.29 %
Tranche B Warrant
−Removed: September 30,
Fair value of underlying stock
4 unchanged sentences
4.0 % - 4.1 %
−Removed: 3.7 % – 3.8 %
Dividend yield
3 unchanged sentences
Tranche C Warrant
−Removed: September 30,
Fair value of underlying stock
12 unchanged sentences
estimated the fair value of the Warrants to be $ 2.8 million.
−Removed: As of December 31, 2023 and September 30, 2024, the Company estimated the
−Removed: fair value of the Warrants to be $ 13.1 million and $ 6.4 million, respectively.
+Added: As of December 31, 2024 and March 31, 2025, the Company estimated the fair
+Added: value of the Warrants to be $ 18.9 million and $ 10.6 million, respectively.
The following table summarizes activity for the
−Removed: Company’s preferred stock warrants for the nine months ended September 30, 2024:
+Added: Company’s preferred stock warrants for the three months ended March 31, 2024:
Number of Average
6 unchanged sentences
Warrants exercised -
−Removed: Outstanding, September 30, 2024 160,958,167 $ 0.64 2.37 $ -
+Added: Outstanding, March 31, 2025 160,958,167 $ 0.64 1.88 $
Stock-based Compensation
9 unchanged sentences
meeting on June 26, 2023.
−Removed: Shareholders approved an increase to the number of shares reserved on June 26, 2023, for a total of 12,775,996
−Removed: On June 20, 2024, shareholders approved a further increase of 8,000,000 shares, to the number of shares reserved, for a total
−Removed: of 20,775,996 shares.
−Removed: The 2021 Plan provides for the issuance of incentive stock options, non-statutory stock options, stock appreciation
−Removed: rights, restricted stock, restricted stock units, and other stock-based awards.
−Removed: As of December 31, 2023, approximately 2,815,503 shares
−Removed: of common stock were available under the 2021 Plan.
−Removed: As of September 30, 2024, there are approximately 7,433,327 shares of common stock
−Removed: available under the 2021 Plan.
+Added: Shareholders approved an increase to the number of shares reserved on June 26, 2023, and accordingly, at December
+Added: 31, 2023, approximately 12,775,996 shares were reserved for issuance.
+Added: On June 20, 2024, shareholders approved a further increase of 8,000,000
+Added: shares, to the number of shares reserved, for a total of 20,775,996 shares.
+Added: On January 1, 2025, shareholders approved a further increase
+Added: of 12,353,163 shares, to the number of shares reserved, for a total of 33,129,159 shares.
+Added: The 2021 Plan provides for the issuance of incentive
+Added: stock options, non-statutory stock options, stock appreciation rights, restricted stock, restricted stock units, and other stock-based
+Added: As of December 31, 2024, approximately 7,433,327 shares of common stock were available under the 2021 Plan.
+Added: As of March 31, 2025,
+Added: there are approximately 19,676,490 shares of common stock available under the 2021 Plan.
The following table summarizes activity for stock
−Removed: options under all plans for the nine months ended September 30, 2024:
+Added: options under all plans for the three months ended March 31, 2024:
Number of Average
7 unchanged sentences
Options exercised -
−Removed: Outstanding, September 30, 2024 13,671,140 $ 1.00 8.84 $ 81
−Removed: Options vested and exercisable as of September 30, 2024 4,675,005 $ 1.28 8.31 $ 39
−Removed: As of September 30, 2024, the unrecognized compensation
+Added: Outstanding, March 31, 2025 13,781,140 $ 1.00 8.35 $ 189
+Added: Options vested and exercisable as of March 31, 2025 5,786,925 $ 1.19 7.91 $ 55
+Added: The grant date fair value of options granted during the three months
+Added: ended March 31, 2025, was approximately $ 53,000 .
+Added: As of March 31, 2025, the unrecognized compensation
cost related to outstanding stock options was $ 5.0 million, which is expected to be recognized as expense over approximately 2.4 years.
−Removed: the year ended December 31, 2021, employees and consultants exercised a total of 383,721 stock options and the Company received $ 119,000
−Removed: A portion of these options were exercised early (prior to vesting), and as of September 30, 2024, none of the options remained
−Removed: Proceeds received related to the vested portion of options of $ 2,500 were reclassified to equity during the nine months ended
−Removed: September 30, 2024.
+Added: During the year ended December 31, 2021, employees
+Added: and consultants exercised a total of 383,721 stock options and the Company received $ 119,000 in proceeds.
+Added: A portion of these options were
+Added: exercised early (prior to vesting), and as of September 30, 2024, none of the options remained unvested.
+Added: Proceeds received related to
+Added: the vested portion of options of $ 2,500 were reclassified to equity during the year ended December 31, 2024.
During May 2022, the Company granted a consultant
2 unchanged sentences
units vested in May 2024.
−Removed: During August 2023, the Company granted a consultant
−Removed: 10,000 restricted stock units with a grant date fair value of $ 7,500 , resulting in a fair value per share of $ 0.75 .
−Removed: The restricted stock
−Removed: units will vest in March 2025.
+Added: During August 2023, the Company granted a
+Added: consultant 10,000 restricted stock units with a grant date fair value of $ 7,500 , resulting in a fair value per share of $ 0.75 .
+Added: restricted stock units vested in March 2025.
During August 2024, the Company granted a consultant
3 unchanged sentences
The Company has recorded stock-based compensation
−Removed: expense, which includes expense related to restricted stock units, allocated by functional cost as follows for the three and nine months
−Removed: ended September 30, 2023 and 2024 (in thousands):
+Added: expense, which includes expense related to restricted stock units, allocated by functional cost as follows for the three months ended
+Added: March 31, 2024 and 2025 (in thousands):
Three Months Ended
−Removed: Nine Months Ended
−Removed: September 30,
−Removed: September 30,
Research and development
13 unchanged sentences
fair value of the common stock underlying the Company’s stock options prior to the initial public offering was estimated at each
−Removed: grant date and was determined on a periodic basis and based either on transactions with third parties in which common stock was sold
−Removed: for cash or with the assistance of an independent third-party valuation expert.
+Added: grant date and was determined on a periodic basis and based either on transactions with third parties in which common stock was sold for
+Added: cash or with the assistance of an independent third-party valuation expert.
Subsequent to our initial public offering, the fair value
1 unchanged sentence
The assumptions
−Removed: underlying these valuations represented management’s best estimates, which involved inherent uncertainties and the application
−Removed: of significant levels of management judgment.
+Added: underlying these valuations represented management’s best estimates, which involved inherent uncertainties and the application of
+Added: significant levels of management judgment.
Volatility - The expected volatility
5 unchanged sentences
Expected Dividend – Through
−Removed: September 30, 2024, the Company has never declared nor paid any cash dividends to common stockholders.
−Removed: SERIES B-1 DIVIDENDS PAID IN CASHThe
−Removed: Company shall modify its dividend policy to state that the Company intends to pay dividends to all stockholders, including holders of
−Removed: Series A Preferred Stock on an as-if-converted-to-common-stock basis, on a quarterly basis in an amount of which the aggregate of all
−Removed: quarterly dividends shall equal at least seventy-five percent ( 75 %) of its annual net cash flow from operations following the approval
−Removed: of oxylanthanum carbonate by the FDA if obtained, and the commencement of commercial sales.
−Removed: The following averaged assumptions were used to
−Removed: calculate the fair value of awards granted to employees, directors and non-employees for the nine months ended September 30, 2023 and
−Removed: September 30, 2024:
−Removed: Nine months Ended
−Removed: September 30,
+Added: March 31, 2025, the Company has never declared nor paid any cash dividends.
+Added: The Company shall modify its dividend policy to state that
+Added: the Company intends to pay dividends to all stockholders, including holders of Series A Preferred Stock on an as-if-converted-to-common-stock
+Added: basis, on a quarterly basis in an amount of which the aggregate of all quarterly dividends shall equal at least seventy-five percent ( 75 %)
+Added: of its annual net cash flow from operations following the approval of Oxylanthanum Carbonate by the FDA if obtained, and the commencement
+Added: of commercial sales.
+Added: The following averaged assumptions were used to calculate the fair
+Added: value of awards granted to employees, directors and non-employees for the three months ended March 31, 2024 and March 31, 2025:
+Added: Three Months Ended
Expected volatility 106.48 % 108.49 %
−Removed: 104 % – 108 %
−Removed: 104 % - 106 %
Risk-free interest rate 4.05 % 4.38 %
−Removed: 4.35 % – 4.36 %
−Removed: 3.77 % - 4.65 %
Dividend yield -
−Removed: Expected term
−Removed: Net Loss Per Share
−Removed: The Company computes net loss per share using
−Removed: the two-class method.
−Removed: The two-class method uses an earnings allocation formula that determines net loss per share for common stock and
−Removed: any participating securities according to dividends declared and participation rights in undistributed earnings.
+Added: Expected term 6.25 years 6.25 years
+Added: Net (Loss) Income Per Share
+Added: The Company computes net (loss) income per share
+Added: using the two-class method.
+Added: The two-class method uses an earnings allocation formula that determines net loss per share for common stock
+Added: and any participating securities according to dividends declared and participation rights in undistributed earnings.
Diluted net loss per share includes the potential
4 unchanged sentences
exercise of the Company’s common stock warrants;
−Removed: (iii) convertible preferred stock;
−Removed: and (iv) prior to issuance, the issuable warrants
−Removed: related to the Company’s March private placement financing.
−Removed: The following table sets forth the computation
−Removed: of basic and diluted net loss per share of common and preferred stock (in thousands, except share and per share data):
+Added: (iii) common stock to be issued upon the assumed conversion of the
+Added: Company’s convertible preferred stock, and (iv) warrants related to the Company’s
+Added: March private placement financing.
+Added: Because the impact of these items is generally anti-dilutive during periods of net loss, there is no
+Added: difference between basic and diluted loss per common share for periods with net losses.
+Added: The following tables set forth the computation
+Added: of basic and diluted net (loss) income per share of common stock (in thousands, except share and per share data):
Three Months Ended
−Removed: September 30,
−Removed: Nine Months Ended
−Removed: September 30,
−Removed: Basic net loss per share
−Removed: Deemed dividends on preferred stock
−Removed: Cash Dividends to Series B holders
−Removed: Net loss attributable to common shares, basic and diluted
−Removed: Weighted-average shares outstanding used in computing net loss per share attributable to common stockholders, basic and diluted
−Removed: Net loss per share attributable to common stockholders, basic and diluted
+Added: Basic net (loss) income per share
+Added: Net (loss) income
+Added: Dividend to Series B preferred stockholders
+Added: Net income attributable to participating securities
+Added: Net (loss) income attributable to common stockholders, basic
+Added: Weighted-average shares outstanding used in computing net (loss) income per share attributable to common stockholders, basic
+Added: Net (loss) income per share attributable to common stockholders, basic
+Added: Three Months Ended
+Added: Diluted net loss per share
+Added: Net (loss) income
+Added: Dividend to Series B preferred stockholders
+Added: Net income attributable to participating securities
+Added: Change in fair value of preferred stock warrant liability
+Added: Net loss attributable to common stockholders, diluted
+Added: Weighted-average shares outstanding used in computing net loss per share attributable to common stockholders, diluted
+Added: Net loss per share attributable to common stockholders, diluted
The following outstanding shares of potentially
−Removed: dilutive securities were excluded from the computation of diluted net loss per share for the periods presented because including them
−Removed: would have been antidilutive:
+Added: dilutive securities were excluded from the computation of diluted net (loss) income per share for the periods presented because including
+Added: them would have been antidilutive:
Three Months Ended
−Removed: September 30,
−Removed: Nine Months Ended
−Removed: September 30,
Options to purchase common stock
+Added: Series A-2 Prime preferred stock
+Added: Series B-2 preferred stock
Warrants to purchase common stock
−Removed: Restricted stock units
−Removed: Common stock issuable upon conversion of Series B-2 convertible preferred stock
−Removed: Common stock issuable upon conversion of Series A-2 Prime convertible preferred stock
Warrants to purchase convertible preferred stock
Subsequent Events
−Removed: On September 3, 2024, we submitted a New Drug Application (NDA) to the U.S.
−Removed: Food and Drug Administration (FDA) for Oxylanthanum Carbonate
−Removed: (OLC) for the treatment of hyperphosphatemia in patients with chronic kidney disease (CKD) on dialysis.
−Removed: On November 11, 2024, we announced
−Removed: that the FDA has accepted the NDA for OLC and has set a Prescription Drug User Fee Act (PDUFA) target action date of June 28, 2025.
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.