|
Delaware
|
| |
2834
|
| |
45-4562397
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
|
Stephanie A. Richards, Esq.
Justin S. Platt, Esq. Goodwin Procter LLP 100 Northern Avenue Boston, MA 02210 (617) 570-1000 |
| |
Jeffrey J. Fessler, Esq.
Sean F. Reid, Esq. Sheppard, Mullin, Richter & Hampton LLP 30 Rockefeller Plaza New York, NY 10012 (212) 653-8700 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☒
|
| |
Smaller reporting company
☒
|
|
| | | |
Emerging growth company
☒
|
|
| | |
Per Share
|
| |
Total
|
| ||||||
Initial public offering price
|
| | | | — | | | | | | — | | |
Underwriting discounts and commissions(1)
|
| | | | — | | | | | | — | | |
Proceeds to us, before expenses
|
| | | | — | | | | | | — | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 14 | | | |
| | | | 56 | | | |
| | | | 58 | | | |
| | | | 60 | | | |
| | | | 61 | | | |
| | | | 64 | | | |
| | | | 67 | | | |
| | | | 89 | | | |
| | | | 151 | | | |
| | | | 159 | | | |
| | | | 172 | | | |
| | | | 177 | | | |
| | | | 181 | | | |
| | | | 186 | | | |
| | | | 188 | | | |
| | | | 192 | | | |
| | | | 199 | | | |
| | | | 199 | | | |
| | | | 199 | | | |
| | | | F-1 | | |
Lead compound
|
| |
Backups
|
| |
Species
|
| |
Indication
|
| |
Development Status
|
| |
Expected next steps
|
| |
Additional Steps for
Regulatory Approval |
|
AKS-701d (Monoclonal Antibody)
|
| |
N/A
|
| |
Dog
|
| |
Urothelial carcinoma
|
| |
Completing pilot field safety and effectiveness study
|
| |
•
Complete up to three pre-registration serial batches
|
| |
•
Submit Product License Application materials (SIF, Outline of Production, MCS Report, Facility Documents, Product Licensing Plan)
•
Achieve USDA-CVB approval of MCS
•
Develop and validate release assays and transfer potency assay to USDA-CVB
•
Manufacture three pre-license serial batches and complete stability studies
•
Conduct pivotal safety and reasonable expectation of efficacy (RXE) studies
•
Pass USDA-CVB pre-licensing facility inspection
•
Submit conditional license application
|
|
| | | | | | | | | | | | |
•
Complete pilot field study and initiate pivotal field safety and effectiveness study
|
| |||||
| | | | | | | | | | | | |
•
Complete master cell stock (MCS) development
|
| |||||
AKS-619d (Ambifect® Immuno-enhancing Protein)
|
| |
AKS-616d, AKS-622d
|
| |
Dog
|
| |
Urothelial carcinoma with expanded indications including mast cell tumors and melanoma
|
| |
Completing laboratory dog safety and dose optimization
|
| |
•
Complete master cell stock (MCS) development
•
Initiate pilot field safety and effectiveness study in client-owned dogs
|
| |
•
Submit Product License Application materials (SIF, Outline of Production, MCS Report, Facility Documents, Product Licensing Plan)
•
Achieve USDA-CVB approval of MCS
•
Develop and validate release assays and transfer potency assay to USDA-CVB
•
Manufacture three pre-license serial batches and complete stability studies
•
Conduct pivotal safety and reasonable expectation of efficacy (RXE) studies
•
Pass USDA-CVB pre-licensing facility inspection
•
Submit conditional license application
|
|
Lead compound
|
| |
Backups
|
| |
Species
|
| |
Indication
|
| |
Development Status
|
| |
Expected next steps
|
| |
Additional Steps for
Regulatory Approval |
|
AKS-699 (Ambifect® Immuno-enhancing Protein)
|
| |
AKS-635, AKS-637d
|
| |
Dog
|
| |
Atopic dermatitis (anti-IL31)
|
| |
Completing laboratory dog safety and dose optimization
|
| |
•
Measure safety, dose, and dose frequency in laboratory dogs
•
Initiate pivotal field pilot field safety and effectiveness study in client-owned dogs
•
Initiate master cell stock (MCS) development
|
| |
•
Submit Product License Application materials (SIF, Outline of Production, MCS Report, Facility Documents, Product Licensing Plan)
•
Achieve USDA-CVB approval of MCS
•
Develop and validate release assays and transfer potency assay to USDA-CVB
•
Manufacture three pre-license serial batches and complete stability studies
•
Conduct pivotal safety and effectiveness studies
•
Pass USDA-CVB pre-licensing facility inspection
•
Submit full license application
|
|
AKS-548d (Ambifect® Immuno-enhancing Protein)
|
| |
AKS-555d, AKS-649
AKS-734 |
| |
Dog
|
| |
Chronic pain associated with osteoarthritis (anti-NGF)
|
| |
Completing laboratory dog safety and dose optimization
|
| |
•
Measure safety, dose, and dose frequency in laboratory dogs
•
Initiate pivotal field pilot field safety and effectiveness study in client-owned dogs
•
Initiate master cell stock/bank (MCS/MCB) development
|
| |
•
Submit Product License Application materials (SIF, Outline of Production, MCS Report, Facility Documents, Product Licensing Plan)
•
Achieve USDA-CVB approval of MCS
•
Develop and validate release assays and transfer potency assay to USDA-CVB
•
Manufacture three pre-license serial batches and complete stability studies
•
Conduct pivotal safety and effectiveness studies
•
Pass USDA-CVB pre-licensing facility inspection
•
Submit full license application
|
|
AKS-562c (Targeted Precision Protein)
|
| |
AKS-568c
|
| |
Cat
|
| |
Obesity (GLP-1)
|
| |
INAD active with FDA-CVM. Initiating pilot field safety and effectiveness study
|
| |
•
Complete pilot field study and initiate pivotal field safety and effectiveness study
•
Initiate master cell bank (MCB) development
|
| |
•
Develop and validate product release assays
•
Validate commercial equipment, facility, and processes
•
Manufacture three consecutive process validation batches
•
Complete stability studies
•
Conduct target animal safety and pivotal effectiveness studies
•
Submit NADA to FDA-CVM with safety, effectiveness, CMC, environmental, and labeling data
|
|
| | |
Six months ended
June 30, 2025 |
| |
Six months ended
June 30, 2024 |
| |
Year ended
December 31, 2024 |
| |
Year ended
December 31, 2023 |
| ||||||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||||||||
Consolidated Statement of Operations Data:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Net revenue
|
| | | $ | 25 | | | | | $ | 9,542 | | | | | | 16,485 | | | | | | 5,114 | | |
Cost of revenue
|
| | | | 7 | | | | | | 6,718 | | | | | | 13,446 | | | | | | 1,865 | | |
Gross profit
|
| | | $ | 18 | | | | | | 2,824 | | | | | | 3,039 | | | | | | 3,249 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | 4,366 | | | | | | 4,379 | | | | | | 11,305 | | | | | | 7,172 | | |
Research and development
|
| | | | 4,687 | | | | | | 3,960 | | | | | | 6,577 | | | | | | 5,159 | | |
Total operating expenses
|
| | | | 9,053 | | | | | | 8,339 | | | | | | 17,882 | | | | | | 12,331 | | |
Loss from operations.
|
| | | | (9,035) | | | | | | (5,515) | | | | | | (14,843) | | | | | | (9,082) | | |
Other income (expense)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Gain on sale of assets
|
| | | | 3,715 | | | | | | — | | | | | | 21,529 | | | | | | — | | |
Loss on disposal of assets
|
| | | | — | | | | | | — | | | | | | (116) | | | | | | — | | |
Change in fair value of derivative liability
|
| | | | — | | | | | | (205) | | | | | | (457) | | | | | | (102) | | |
Loss on issuance and change in fair
value of SAFEs |
| | | | (3,262) | | | | | | — | | | | | | — | | | | | | — | | |
Interest income
|
| | | | 6 | | | | | | 3 | | | | | | 9 | | | | | | 3 | | |
Interest expense
|
| | | | (292) | | | | | | (738) | | | | | | (2,209) | | | | | | (366) | | |
Total other income (expense), net
|
| | | | 167 | | | | | | (940) | | | | | | 18,756 | | | | | | (465) | | |
Income (loss) before income tax
|
| | | | (8,868) | | | | | | (6,455) | | | | | | 3,913 | | | | | | (9,547) | | |
Provision for income taxes
|
| | | | — | | | | | | — | | | | | | (105) | | | | | | — | | |
Net income (loss)
|
| | | | (8,868) | | | | | | (6,455) | | | | | | 3,808 | | | | | | (9,547) | | |
Net loss per share, basic and diluted (1)
|
| | | $ | (12.28) | | | | | $ | (9.53) | | | | | $ | (0.18) | | | | | $ | (15.13) | | |
| | |
Six months ended
June 30, 2025 |
| |
Six months ended
June 30, 2024 |
| |
Year ended
December 31, 2024 |
| |
Year ended
December 31, 2023 |
| ||||||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||||||||
Weighted-average shares of common
stock outstanding, basic and diluted(1) |
| | | | 884,516 | | | | | | 884,516 | | | | | | 884,516 | | | | | | 883,536 | | |
Pro forma net loss per share, basic and diluted(2)
|
| | | $ | (1.24) | | | | | | | | | | | $ | (0.02) | | | | | | | | |
Pro forma weighted-average shares of
common stock outstanding, basic and diluted (2) |
| | | | 8,777,123 | | | | | | | | | | | | 8,768,091 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
As of June 30, 2025
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma(1)
|
| |
Pro Forma
As adjusted(2) |
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 2,910 | | | | | $ | 9,910 | | | | | $ | 26,157 | | |
Working capital(3)
|
| | | | 1,235 | | | | | | 8,235 | | | | | | 24,739 | | |
Total assets
|
| | | | 13,343 | | | | | | 20,343 | | | | | | 36,185 | | |
Total liabilities
|
| | | | 26,347 | | | | | | 10,688 | | | | | | 10,430 | | |
Convertible preferred stock
|
| | | | 50,021 | | | | | | — | | | | | | — | | |
Total stockholders’ (deficit) equity
|
| | | | (13,004) | | | | | | 9,655 | | | | | | 25,755 | | |
| | | | | | | | | | | | | | | | | | | |
| | |
As of June 30, 2025
|
| |
Pro Forma
As adjusted |
| ||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| ||||||||||||
| | |
(in thousands, except share and per share information)
|
| |||||||||||||||
Cash, cash equivalents and short-term investments
|
| | | $ | 2,910 | | | | | $ | 9,910 | | | | | $ | 26,157 | | |
Non-current Liabilities: | | | | | | | | | | | | | | | | | | | |
Convertible notes payable, net of discount
|
| | | | 962 | | | | | $ | — | | | | | $ | — | | |
Convertible notes payable – related parties, net
of discount |
| | | | 2,733 | | | | | | — | | | | | | — | | |
SAFE liability
|
| | | | 11,200 | | | | | | — | | | | | | — | | |
Derivative liability
|
| | | | 764 | | | | | | — | | | | | | — | | |
Program-related loan, net of discount
|
| | | | 2,427 | | | | | | 2,427 | | | | | | 2,427 | | |
Stockholders’ equity (deficit): | | | | | | | | | | | | | | | | | | | |
Convertible preferred stock, $0.000001 par value; 1,332,113 shares authorized and 1,270,703 shares issued and outstanding, actual; no shares authorized, issued or outstanding, pro forma and pro forma as adjusted
|
| | | | 50,021 | | | | | | — | | | | | | — | | |
Preferred stock, $0.000001 par value; no shares
authorized, issued or outstanding, actual; shares authorized, and no shares issued or outstanding, pro forma and pro forma as adjusted |
| | | | — | | | | | | — | | | | | | — | | |
Common stock, $0.000001 par value; 2,050,000
shares authorized and 884,516 shares issued and outstanding, actual; 2,050,000 shares authorized and 8,777,123 shares issued and outstanding, pro forma; 2,050,000 shares authorized, 10,999,345 shares issued and outstanding, pro forma as adjusted |
| | | | — | | | | | | — | | | | | | — | | |
Treasury stock, at cost, 385,000 shares
|
| | | | (3) | | | | | | (3) | | | | | | (3) | | |
Additional paid-in capital
|
| | | | 7,882 | | | | | | 80,562 | | | | | | 96,662 | | |
Accumulated deficit
|
| | | | (70,904) | | | | | | (70,904) | | | | | | (70,904) | | |
Total stockholders’ (deficit) equity
|
| | | | (13,004) | | | | | | 9,655 | | | | | | 25,755 | | |
Total capitalization
|
| | | $ | 5,082 | | | | | $ | 12,082 | | | | | $ | 28,182 | | |
| | | | | | | | | | | | | | | | | | | |
|
Assumed initial public offering price per share
|
| |
|
| | | $ | 9.00 | | | | |||||
|
Historical net tangible book value (deficit) per share as of June 30, 2025
|
| | | $ | (72.24) | | | | | | | | | | ||
|
Increase per share as of June 30, 2025 attributable to the pro forma adjustment described above
|
| | | | 73.24 | | | | | | | | | | | |
|
Pro forma net tangible book value per share as of June 30, 2025
|
| | | | 1.00 | | | | | | | | | | ||
|
Increase in pro forma as adjusted net tangible book value per share attributable to new investors participating in this offering
|
| | | | 1.30 | | | | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share after this offering
|
| | | | | | | | | | 2.30 | | | | ||
|
Dilution per share to new investors in this offering
|
| | | | | | | | | $ | 6.70 | | | | ||
| | | | | | | | | | | | | | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Weighted-
Average Price Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percentage
|
| |
Amount
|
| |
Percentage
|
| ||||||||||||||||||
Existing stockholders before this offering
|
| | | | 5,331,936 | | | | | | 71% | | | | | $ | 50,037,842 | | | | | | 71% | | | | | $ | 9.38 | | |
New investors purchasing shares in this
offering |
| | | | 2,222,222 | | | | | | 29% | | | | | $ | 20,000,000 | | | | | | 29% | | | | | $ | 9.00 | | |
Total
|
| | | | 7,554,158 | | | | | | 100% | | | | | $ | 70,037,842 | | | | | | 100% | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lead compound
|
| |
Backups
|
| |
Species
|
| |
Indication
|
| |
Development Status
|
| |
Expected next steps
|
| |
Additional Steps
for Regulatory Approval |
|
AKS-701d (Monoclonal Antibody)
|
| |
N/A
|
| |
Dog
|
| | Urothelial carcinoma | | | Completing pilot field safety and effectiveness study | | |
•
Complete up to three pre-registration serial batches
•
Complete pilot field study and initiate pivotal field safety and effectiveness study
•
Complete master cell stock (MCS) development
|
| |
•
Submit Product License Application materials (SIF, Outline of Production, MCS Report, Facility Documents, Product Licensing Plan)
•
Achieve USDA-CVB approval of MCS
•
Develop and validate release assays and transfer potency assay to USDA-CVB
•
Manufacture three pre-license serial batches and complete stability studies
•
Conduct pivotal safety and reasonable expectation of efficacy (RXE) studies
•
Pass USDA-CVB pre-licensing facility inspection
•
Submit conditional license application
|
|
AKS-619d (Ambifect® Immuno-enhancing Protein)
|
| |
AKS-616d,
AKS-622d |
| |
Dog
|
| | Urothelial carcinoma with expanded indications including mast cell tumors and melanoma | | | Completing laboratory dog safety and dose optimization | | |
•
Complete master cell stock (MCS) development
•
Initiate pilot field safety and effectiveness study in client-owned dogs
|
| |
•
Submit Product License Application materials (SIF, Outline of Production, MCS Report, Facility Documents, Product Licensing Plan)
•
Achieve USDA-CVB approval of MCS
•
Develop and validate release assays and transfer potency assay to USDA-CVB
•
Manufacture three pre-license serial batches and complete stability studies
•
Conduct pivotal safety and reasonable expectation of efficacy (RXE) studies
•
Pass USDA-CVB pre-licensing facility inspection
•
Submit conditional license application
|
|
AKS-699 (Ambifect® Immuno-enhancing Protein)
|
| |
AKS-635,
AKS-637d |
| |
Dog
|
| |
Atopic dermatitis
(anti-IL31) |
| | Completing laboratory dog safety and dose optimization | | |
•
Measure safety, dose, and dose frequency in laboratory dogs
•
Initiate pivotal field pilot field safety and effectiveness study in client-owned dogs
•
Initiate master cell stock (MCS) development
|
| |
•
Submit Product License Application materials (SIF, Outline of Production, MCS Report, Facility Documents, Product Licensing Plan)
•
Achieve USDA-CVB approval of MCS
•
Develop and validate release assays and transfer potency assay to USDA-CVB
•
Manufacture three pre-license serial batche sand complete stability studies
•
Conduct pivotal safety and effectiveness studies
•
Pass USDA-CVB pre-licensing facility inspection
•
Submit full license application
|
|
AKS-548d (Ambifect® Immuno-enhancing Protein)
|
| |
AKS-555d,
AKS-649, AKS-734 |
| |
Dog
|
| |
Chronic pain associated with osteoarthritis
(anti-NGF) |
| | Completing laboratory dog safety and dose optimization | | |
•
Measure safety, dose, and dose frequency in laboratory dogs
•
Initiate pivotal field pilot field safety and effectiveness study in client-owned dogs
•
Initiate master cell stock/bank (MCS/MCB) development
|
| |
•
Submit Product License Application materials (SIF, Outline of Production, MCS Report, Facility Documents, Product Licensing Plan)
•
Achieve USDA-CVB approval of MCS
•
Develop and validate release assays and transfer potency assay to USDA-CVB
•
Manufacture three pre-license serial batches and complete stability studies
•
Conduct pivotal safety and effectiveness studies
•
Pass USDA-CVB pre-licensing facility inspection
•
Submit full license application
|
|
AKS-562c (Targeted Precision Protein)
|
| |
AKS-568c
|
| |
Cat
|
| |
Obesity (GLP-1)
|
| | INAD active with FDA-CVM. Initiating pilot field safety and effectiveness study | | |
•
Complete pilot field study and initiate pivotal field safety and effectiveness study
•
Initiate master cell bank (MCB) development
|
| |
•
Develop and validate product release assays
•
Validate commercial equipment, facility, and processes
•
Manufacture three consecutive process validation batches
•
Complete stability studies
•
Conduct target animal safety and pivotal effectiveness studies
•
Submit NADA to FDA-CVM with safety, effectiveness, CMC, environmental, and labeling data
|
|
| | |
Six Months Ended
|
| |
Year Ended
|
| ||||||||||||||||||
| | |
June 30,
2025 |
| |
June 30,
2024 |
| |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
Product revenue
|
| | | | 25,500 | | | | | | 9,341,388 | | | | | | 16,239,953 | | | | | | 4,818,040 | | |
Service revenue
|
| | | | — | | | | | | 201,272 | | | | | | 245,415 | | | | | | 296,529 | | |
Total Revenue
|
| | | | 25,500 | | | | | | 9,542,660 | | | | | | 16,485,368 | | | | | | 5,114,569 | | |
Cost of Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of product revenue
|
| | | | 7,458 | | | | | | 6,700,559 | | | | | | 13,424,906 | | | | | | 1,837,280 | | |
Cost of service revenue
|
| | | | — | | | | | | 17,450 | | | | | | 21,274 | | | | | | 28,170 | | |
Total Cost of Revenue
|
| | | | 7,458 | | | | | | 6,718,009 | | | | | | 13,446,180 | | | | | | 1,865,450 | | |
Gross Profit
|
| | | | 18,042 | | | | | | 2,824,651 | | | | | | 3,039,188 | | | | | | 3,249,119 | | |
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | 4,365,183 | | | | | | 4,378,693 | | | | | | 11,304,893 | | | | | | 7,172,192 | | |
Research and development
|
| | | | 4,687,562 | | | | | | 3,960,648 | | | | | | 6,577,536 | | | | | | 5,159,332 | | |
Total Operating Expenses
|
| | | | 9,052,745 | | | | | | 8,339,341 | | | | | | 17,882,429 | | | | | | 12,331,524 | | |
Loss from Operations
|
| | | | (9,034,703) | | | | | | (5,514,690) | | | | | | (14,843,241) | | | | | | (9,082,405) | | |
Other Income (Expense) | | | | | | | | | | | | | | | | | | | | | | | | | |
Gain on sale of assets
|
| | | | 3,715,169 | | | | | | — | | | | | | 21,529,090 | | | | | | — | | |
Loss on disposal of assets
|
| | | | — | | | | | | — | | | | | | (115,688) | | | | | | — | | |
Change in fair value of derivative liability
|
| | | | — | | | | | | (205,000) | | | | | | (457,000) | | | | | | (102,000) | | |
Loss on issuance and change in fair value of SAFEs
|
| | | | (3,262,410) | | | | | | — | | | | | | — | | | | | | — | | |
Interest income
|
| | | | 6,182 | | | | | | 3,189 | | | | | | 8,628 | | | | | | 2,943 | | |
Interest expense
|
| | | | (291,920) | | | | | | (738,085) | | | | | | (2,208,754) | | | | | | (365,523) | | |
Total Other Income (Expense)
|
| | | | 167,021 | | | | | | (939,896) | | | | | | 18,756,276 | | | | | | (464,580) | | |
Income (Loss) before provision for income
taxes |
| | | | (8,867,682) | | | | | | (6,454,586) | | | | | | 3,913,035 | | | | | | (9,546,985) | | |
Provision for income taxes
|
| | |
|
—
|
| | | |
|
—
|
| | | | | (105,000) | | | | |
|
—
|
| |
Net Income (Loss) from Operations
|
| | | | (8,867,682) | | | | | | (6,454,586) | | | | | | 3,808,035 | | | | | | (9,546,985) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Six Months Ended
|
| |
Year Ended
|
| ||||||||||||||||||
| | |
June 30,
2025 |
| |
June 30,
2024 |
| |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||||||||
Contract services
|
| | | $ | 828,339 | | | | | $ | 1,394,497 | | | | | $ | 2,533,507 | | | | | $ | 1,776,730 | | |
Employee related expense (by function) | | | | | | | | | | | | | | | | | | | | | | | | | |
Process development
|
| | | | 678,179 | | | | | | 596,931 | | | | | | 962,368 | | | | | | 1,514,034 | | |
Quality control
|
| | | | 468,538 | | | | | | 569,283 | | | | | | 1,208,512 | | | | | | 635,128 | | |
Pharmacology and clinical
|
| | | | 172,721 | | | | | | 148,880 | | | | | | 268,342 | | | | | | 273,639 | | |
Total Employee related expense
|
| | | | 1,319,438 | | | | | | 1,315,094 | | | | | | 2,439,222 | | | | | | 2,422,801 | | |
Materials and supplies
|
| | | | 1,889,029 | | | | | | 1,037,375 | | | | | | 1,150,513 | | | | | | 589,497 | | |
Occupancy
|
| | | | 650,756 | | | | | | 213,682 | | | | | | 454,294 | | | | | | 370,304 | | |
| | | | $ | 4,687,562 | | | | | $ | 3,960,648 | | | | | $ | 6,577,536 | | | | | $ | 5,159,332 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Six Months Ended June 30,
|
| |
Year Ended
December 31, |
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
Net cash used in operating activities
|
| | | | (5,602,743) | | | | | | (4,061,735) | | | | | | (13,542,132) | | | | | | (4,399,197) | | |
Net cash provided by (used in) investing activities
|
| | | | (910,940) | | | | | | (84,096) | | | | | | 14,885,821 | | | | | | (747,019) | | |
Net cash provided by (used in) financing activities
|
| | | | 7,533,664 | | | | | | 7,826,791 | | | | | | (258,495) | | | | | | 3,423,868 | | |
Net increase (decrease) in cash
|
| | | | 1,019,981 | | | | | | 3,680,960 | | | | | | 1,085,194 | | | | | | (1,722,348) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Lead compound
|
| |
Backups
|
| |
Species
|
| |
Indication
|
| |
Development Status
|
| |
Expected next steps
|
| |
Additional Steps
for Regulatory Approval |
|
AKS-701d (Monoclonal Antibody)
|
| |
N/A
|
| |
Dog
|
| | Urothelial carcinoma | | | Completing pilot field safety and effectiveness study | | |
•
Complete up to three pre-registration serial batches
•
Complete pilot field study and initiate pivotal field safety and effectiveness study
•
Complete master cell stock (MCS) development
|
| |
•
Submit Product License Application materials (SIF, Outline of Production, MCS Report, Facility Documents, Product Licensing Plan)
•
Achieve USDA-CVB approval of MCS
•
Develop and validate release assays and transfer potency assay to USDA-CVB
•
Manufacture three pre-license serial batches and complete stability studies
•
Conduct pivotal safety and reasonable expectation of efficacy (RXE) studies
•
Pass USDA-CVB pre-licensing facility inspection
•
Submit conditional license application
|
|
AKS-619d (Ambifect® Immuno-enhancing Protein)
|
| |
AKS-616d, AKS-622d
|
| |
Dog
|
| | Urothelial carcinoma with expanded indications including mast cell tumors and melanoma | | | Completing laboratory dog safety and dose optimization | | |
•
Complete master cell stock (MCS) development
•
Initiate pilot field safety and effectiveness study in client-owned dogs
|
| |
•
Submit Product License Application materials (SIF, Outline of Production, MCS Report, Facility Documents, Product Licensing Plan)
•
Achieve USDA-CVB approval of MCS
•
Develop and validate release assays and transfer potency assay to USDA-CVB
•
Manufacture three pre-license serial batches and complete stability studies
•
Conduct pivotal safety and reasonable expectation of efficacy (RXE) studies
•
Pass USDA-CVB pre-licensing facility inspection
•
Submit conditional license application
|
|
AKS-699 (Ambifect® Immuno-enhancing Protein)
|
| |
AKS-635, AKS-637d
|
| |
Dog
|
| | Atopic dermatitis (anti-IL31) | | | Completing laboratory dog safety and dose optimization | | |
•
Measure safety, dose, and dose frequency in laboratory dogs
•
Initiate pivotal field pilot field safety and effectiveness study in client-owned dogs
•
Initiate master cell stock (MCS) development
|
| |
•
Submit Product License Application materials (SIF, Outline of Production, MCS Report, Facility Documents, Product Licensing Plan)
•
Achieve USDA-CVB approval of MCS
•
Develop and validate release assays and transfer potency assay to USDA-CVB
•
Manufacture three pre-license serial batches and complete stability studies
•
Conduct pivotal safety and effectiveness studies
•
Pass USDA-CVB pre-licensing facility inspection
•
Submit full license application
|
|
AKS-548d (Ambifect® Immuno-enhancing Protein)
|
| |
AKS-555d, AKS-649, AKS-734
|
| |
Dog
|
| | Chronic pain associated with osteoarthritis (anti-NGF) | | | Completing laboratory dog safety and dose optimization | | |
•
Measure safety, dose, and dose frequency in laboratory dogs
•
Initiate pivotal field pilot field safety and effectiveness study in client-owned dogs
•
Initiate master cell stock/bank (MCS/MCB) development
|
| |
•
Submit Product License Application materials (SIF, Outline of Production, MCS Report, Facility Documents, Product Licensing Plan)
•
Achieve USDA-CVB approval of MCS
•
Develop and validate release assays and transfer potency assay to USDA-CVB
•
Manufacture three pre-license serial batches and complete stability studies
•
Conduct pivotal safety and effectiveness studies
•
Pass USDA-CVB pre-licensing facility inspection
•
Submit full license application
|
|
AKS-562c (Targeted Precision Protein)
|
| |
AKS-568c
|
| |
Cat
|
| |
Obesity (GLP-1)
|
| | INAD active with FDA-CVM. Initiating pilot field safety and effectiveness study | | |
•
Complete pilot field study and initiate pivotal field safety and effectiveness study
•
Initiate master cell bank (MCB) development
|
| |
•
Develop and validate product release assays
•
Validate commercial equipment, facility, and processes
•
Manufacture three consecutive process validation batches
•
Complete stability studies
•
Conduct target animal safety and pivotal effectiveness studies
•
Submit NADA to FDA-CVM with safety, effectiveness, CMC, environmental, and labeling data
|
|
Product
|
| |
Sequence
|
| |
Selected Patent Numbers
|
| |
License/Commercialization Status
|
|
SARS-CoV-2 Vaccine
|
| |
AKS-452
|
| |
AU2021253926, AU2022231665,
CA3146464, EP3972987, IL297064, JP7528249, US11213581, US11707517 |
| |
Acquired by Twilight. Akston receives a royalty on all commercialized products in exchange for Ambifect® license. Akston has a perpetual, irrevocable, fully-paid, assignable, royalty-free, worldwide, sublicensable license to use, practice and otherwise exploit the intellectual property in animal health.
|
|
|
AKS-457
|
| |
WO2024186803, CA3283536, EP24767722.2, IL323166, IN202517090834, JP2025551786, KR1020257029950, NZ824463, SG112025056245,
US19/162,564, ZA2025/07289 |
| |||||
| | |
AKS-451
|
| | US12343393 | |
Product
|
| |
Sequence
|
| |
Selected Patent Numbers
|
| |
License/Commercialization Status
|
|
Type 1 Diabetes Prevention
|
| |
AKS-107
|
| |
AU2017371217, AU2020227002,
CA3046337, CN110612112B, EP3551209, JP7170332, JP7614655, US10597435, US11359001 |
| |
Patents licensed to Diamune for the diagnosis, prevention, amelioration or treatment of diabetes or autoimmune diabetes in humans including hyperglycemia or hyperglycemia-associated clinical signs. The field of use also includes limited cancer therapies in humans where such cancer therapies target insulin receptors as their mechanism of action. Akston receives a royalty on all commercialized products covered by the patents and all commercialized products derived from the field-limited Ambifect® license regardless of patent coverage. Akston retains all intellectual property rights in animal health.
|
|
Long-Acting Insulins | | |
AKS-440
|
| |
AU20200407365, EP4073098,
JP7405486, NZ788617, US11352407, US11555058, ZA202206047, KR10286175 |
| |||
Oncology
(Long-Acting) |
| |
AKS-130
|
| |
US11667689
|
| |||
|
AKS-428
|
| | US11198719, US12195511 | | |||||
|
AKS-172, AKS-173
|
| |
WO2024145006
|
|
Name
|
| |
Age
|
| |
Position
|
|
Executive Officers: | | | | | | | |
Todd C. Zion, Ph.D.
|
| |
49
|
| | President, Chief Executive Officer, Director and Chairman of the Board | |
Thomas M. Lancaster, Ph.D.
|
| |
48
|
| | Vice President, Manufacturing and Product Research and Development, and Director | |
James Herriman
|
| |
70
|
| | Vice President, Operations and Chief Financial Officer | |
Thillainayagam Sathiyaseelan, Ph.D.
|
| |
65
|
| | Vice President, Quality and Regulatory Affairs | |
Non-Employee Directors: | | | | | | | |
Lovick E. Cannon, Ph.D.
|
| |
79
|
| | Director | |
Robyn C. Davis
|
| |
64
|
| | Director | |
Linda Rhodes, VMD, Ph.D.
|
| |
76
|
| | Director | |
Rahul Bhansali
|
| |
42
|
| | Director | |
Michael Hall
|
| |
53
|
| | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($)(1) |
| |
Option
Awards ($)(2) |
| |
All Other
Compensation(3) |
| |
Total
($) |
| ||||||||||||||||||
Todd C. Zion, Ph.D.
President and Chief Executive Officer |
| | | | 2024 | | | | | | 351,420 | | | | | | 1,000 | | | | | | 29,359(4) | | | | | | 71,457 | | | | | | 453,236 | | |
Thomas Lancaster, Ph.D.
Vice President, Manufacturing and Product Research and Development |
| | | | 2024 | | | | | | 301,420 | | | | | | 150,000 | | | | | | 23,048(5) | | | | | | 7,750 | | | | | | 482,218 | | |
James Herriman
Vice President of Operations and Chief Financial Officer |
| | | | 2024 | | | | | | 300,420 | | | | | | — | | | | | | 24,052 | | | | | | — | | | | | | 324,472 | | |
| | |
Option Awards
|
| |||||||||||||||||||||||||||||||||
NAME
|
| |
Grant
Date |
| |
VESTING
COMMENCEMENT DATE(1) |
| |
NUMBER OF
SECURITIES UNDERLYING UNEXERCISED OPTIONS (#) EXERCISABLE |
| |
NUMBER OF
SECURITIES UNDERLYING UNEXERCISED OPTIONS (#) UNEXERCISABLE |
| |
OPTION
EXERCISE PRICE ($) |
| |
OPTION
EXPIRATION DATE |
| ||||||||||||||||||
Todd C. Zion, Ph.D.
|
| | | | 12/23/2019 | | | | | | 10/1/2019 | | | | | | 5,911 | | | | | | 0 | | | | | | 3.33 | | | | | | 12/23/2029 | | |
| | | 12/23/2019 | | | | | | 1/1/2020 | | | | | | 4,375 | | | | | | 0 | | | | | | 3.33 | | | | | | 12/23/2029 | | | ||
| | | 2/9/2021 | | | | | | 1/1/2021 | | | | | | 2,187 | | | | | | 0 | | | | | | 5.53 | | | | | | 2/9/2031 | | | ||
| | | 2/9/2021 | | | | | | 1/1/2021 | | | | | | 4,728 | | | | | | 0 | | | | | | 5.53 | | | | | | 2/9/2031 | | | ||
| | | 7/26/2022 | | | | | | 7/27/2022 | | | | | | 7,700 | | | | | | 0 | | | | | | 10.29 | | | | | | 7/26/2032 | | | ||
| | | 4/21/2023 | | | | | | 1/1/2024 | | | | | | 23,541 | | | | | | 7,847(1) | | | | | | 10.29 | | | | | | 4/21/2033 | | | ||
| | | 11/14/2024 | | | | | | 11/1/2024 | | | | | | 2,569 | | | | | | 0 | | | | | | 10.89 | | | | | | 11/14/2034 | | | ||
| | | 11/14/2024 | | | | | | 12/31/2023 | | | | | | 703 | | | | | | 0 | | | | | | 10.89 | | | | | | 11/14/2034 | | | ||
Thomas Lancaster, Ph.D.
|
| | | | 12/23/2019 | | | | | | 10/1/2019 | | | | | | 8,750 | | | | | | 0 | | | | | | 3.33 | | | | | | 12/23/2029 | | |
| | | 12/23/2019 | | | | | | 1/1/2020 | | | | | | 5,911 | | | | | | 0 | | | | | | 3.33 | | | | | | 12/23/2029 | | | ||
| | | 2/9/2021 | | | | | | 1/1/2021 | | | | | | 4,375 | | | | | | 0 | | | | | | 5.53 | | | | | | 2/9/2031 | | | ||
| | | 2/9/2021 | | | | | | 1/1/2021 | | | | | | 4,728 | | | | | | 0 | | | | | | 5.53 | | | | | | 2/9/2031 | | | ||
| | | 7/26/2022 | | | | | | 7/27/2022 | | | | | | 7,700 | | | | | | 0 | | | | | | 10.29 | | | | | | 7/26/2032 | | | ||
| | | 4/21/2023 | | | | | | 1/1/2024 | | | | | | 23,541 | | | | | | 7,847(1) | | | | | | 10.29 | | | | | | 4/21/2033 | | | ||
| | | 11/14/2024 | | | | | | 11/1/2024 | | | | | | 2,569 | | | | | | 0 | | | | | | 10.89 | | | | | | 11/14/2034 | | | ||
James Herriman
|
| | | | 12/23/2019 | | | | | | 10/1/2019 | | | | | | 11,823 | | | | | | 0 | | | | | | 3.33 | | | | | | 12/23/2029 | | |
| | | 12/23/2019 | | | | | | 1/1/2020 | | | | | | 8,750 | | | | | | 0 | | | | | | 3.33 | | | | | | 12/23/2029 | | | ||
| | | 2/9/2021 | | | | | | 1/1/2021 | | | | | | 4,375 | | | | | | 0 | | | | | | 5.53 | | | | | | 2/9/2031 | | | ||
| | | 2/9/2021 | | | | | | 1/1/2021 | | | | | | 9,457 | | | | | | 0 | | | | | | 5.53 | | | | | | 2/9/2031 | | | ||
| | | 7/26/2022 | | | | | | 7/27/2022 | | | | | | 7,700 | | | | | | 0 | | | | | | 10.29 | | | | | | 7/26/2032 | | | ||
| | | 11/14/2024 | | | | | | 12/31/2023 | | | | | | 2,681 | | | | | | 0 | | | | | | 10.89 | | | | | | 11/14/2034 | | |
Name
|
| |
Option
Awards ($)(1) |
| |
Total ($)
|
| ||||||
Robyn C. Davis(2)
|
| | | $ | 20,693 | | | | | $ | 20,693 | | |
Lovick E. Cannon, Ph.D.(2)
|
| | | $ | 20,693 | | | | | $ | 20,693 | | |
Rahul Bhansali(2)
|
| | | $ | 20,693 | | | | | $ | 20,693 | | |
Linda Rhodes, VMD, Ph.D.(2)
|
| | | $ | 20,693 | | | | | $ | 20,693 | | |
| Annual Retainer for Board Membership | | | |||||
|
Members
|
| | | $ | | | |
|
Additional Retainer for Lead Independent Director
|
| | | $ | | | |
| Additional Annual Retainer for Committee Membership | | | | | | | |
|
Audit Committee Chairperson:
|
| | | $ | | | |
|
Audit Committee member (other than Chairperson):
|
| | | $ | | | |
|
Compensation Committee Chairperson:
|
| | | $ | | | |
|
Compensation Committee member (other than Chairperson):
|
| | | $ | | | |
|
Nominating and Corporate Governance Committee Chairperson:
|
| | | $ | | | |
|
Nominating and Corporate Governance Committee member (other than Chairperson):
|
| | | $ | | | |
|
Science & Technology Committee Chairperson:
|
| | | $ | | | |
|
Science & Technology Committee member (other than Chairperson):
|
| | | $ | | | |
Purchasers(1)
|
| |
Series G Convertible
Preferred Stock |
| |
Total Purchase
Price |
| ||||||
Entities affiliated with Formation Venture Engineering(2)
|
| | | | 32,268 | | | | | $ | 3,146,130 | | |
AHI/SC2 Associates, LLC(3)
|
| | | | 2,256 | | | | | $ | 219,960 | | |
Willard Umphrey
|
| | | | 10,257 | | | | | $ | 1,000,058 | | |
Purchasers(1)
|
| |
Series G Convertible
Preferred Stock |
| |
Total Purchase
Price |
| ||||||
Entities affiliated with Formation Venture Engineering(2)
|
| | | | 9,113 | | | | | $ | 888,518 | | |
Willard Umphrey
|
| | | | 3,937 | | | | | $ | 383,858 | | |
Purchasers(1)
|
| |
Aggregate Purchase
Price |
| |||
Formation Venture Engineering SPV VII, LLC(2)
|
| | | $ | 2,433,095 | | |
AHI/SC2 Associates, LLC(3)
|
| | | $ | 234,948 | | |
Purchasers(1)
|
| |
Aggregate Purchase
Price |
| |||
Willard Umphrey
|
| | | $ | 495,000 | | |
Purchasers(1)
|
| |
Aggregate Purchase
Price |
| |||
Entities affiliated with Formation Venture Engineering(2)
|
| | | $ | 1,438,285 | | |
AHI/SC2 Associates, LLC(3)
|
| | | $ | 360,000 | | |
Todd Zion(4)
|
| | | $ | 200,000 | | |
Willard Umphrey
|
| | | $ | 1,042,266 | | |
| | | | | | | | |
Percentage of Shares Beneficially
Owned |
| |||||||||
Name of Beneficial Owner
|
| |
Number of Shares
Beneficially Owned |
| |
Before
Offering |
| |
After
Offering |
| |||||||||
5% or Greater Stockholders: | | | | | | | | | | | | | | | | | | | |
Entities affiliated with Formation Venture Engineering(1)
|
| | | | 1,308,300 | | | | | | 14.9% | | | | | | 11.9% | | |
AHI/SC2 Associates, LLC(2)
|
| | | | 550,868 | | | | | | 6.3% | | | | | | 5.0% | | |
Willard Umphrey(3)
|
| | | | 502,042 | | | | | | 5.7% | | | | | | 4.6% | | |
Named Executive Officers and Directors: | | | | | | | | | | | | | | | | | | | |
Todd C. Zion, Ph.D.(4)
|
| | | | 740,024 | | | | | | 8.4% | | | | | | 6.7% | | |
Thomas M. Lancaster, Ph.D.(5)
|
| | | | 638,508 | | | | | | 7.2% | | | | | | 5.8% | | |
James Herriman(6)
|
| | | | 373,574 | | | | | | 4.2% | | | | | | 3.4% | | |
Lovick E. Cannon, Ph.D.(7)
|
| | | | 39,587 | | | | | | * | | | | | | * | | |
Robyn C. Davis(2)
|
| | | | — | | | | | | * | | | | | | * | | |
Linda Rhodes, VMD, Ph.D.(8)
|
| | | | 4,495 | | | | | | * | | | | | | * | | |
Rahul Bhansali(1)
|
| | | | — | | | | | | * | | | | | | * | | |
Michael Hall(9)
|
| | | | 1,266,667 | | | | | | 14.4% | | | | | | 11.5% | | |
All executive officers and directors as a group (9 persons)(10)
|
| | | | 1,884,722 | | | | | | 20.9% | | | | | | 16.7% | | |
Underwriters
|
| |
Number of
Shares |
| |||
ThinkEquity LLC
|
| | | | | | |
Total
|
| | | | | | |
| | | | | | | |
| | |
Per Share
|
| |
Total Without
Over-Allotment Option |
| |
Total With
Over-Allotment Option |
|
Public offering price
|
| | | | | | | | | |
Underwriting discount (7.0%)
|
| | | | | | | | | |
Proceeds, before expenses, to us
|
| | | | | | | | | |
| | | | | | | | | | |
| | | | | F-2 | | | |
| Financial Statements: | | | | | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-8 – F-32 | | |
| Financial Statements (Unaudited) | | | | | | | |
| | | | | F-33 | | | |
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | | | F-37 – F-55 | | |
| | |
2024
|
| |
2023
|
| ||||||
ASSETS
|
| ||||||||||||
Current Assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 1,890,461 | | | | | $ | 805,267 | | |
Accounts receivable, net
|
| | | | 360,840 | | | | | | 161,252 | | |
Inventories
|
| | | | 694,383 | | | | | | 7,476,915 | | |
Total Current Assets
|
| | | | 2,945,684 | | | | | | 8,443,434 | | |
Non-Current Assets | | | | | | | | | | | | | |
Property and equipment, net
|
| | | | 1,547,669 | | | | | | 2,954,340 | | |
Intangible assets, net
|
| | | | 401,035 | | | | | | 787,825 | | |
Right of use assets under finance leases, net
|
| | | | — | | | | | | 6,053 | | |
Right of use assets under operating leases, net
|
| | | | 5,117,877 | | | | | | 688,827 | | |
Other assets
|
| | | | 358,495 | | | | | | 358,495 | | |
Total Assets
|
| | | $ | 10,370,760 | | | | | $ | 13,238,974 | | |
LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
| ||||||||||||
Current Liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 1,789,435 | | | | | $ | 2,594,552 | | |
Accrued expenses
|
| | | | 950,127 | | | | | | 480,896 | | |
Deferred revenue
|
| | | | 72,577 | | | | | | 10,281,655 | | |
Construction loan
|
| | | | — | | | | | | 252,238 | | |
Operating lease liabilities
|
| | | | 764,873 | | | | | | 601,622 | | |
Finance lease liabilities
|
| | | | — | | | | | | 6,258 | | |
Total Current Liabilities
|
| | | | 3,577,012 | | | | | | 14,217,221 | | |
Non-Current Liabilities | | | | | | | | | | | | | |
Convertible notes payable, net of discount
|
| | | | 950,211 | | | | | | 934,813 | | |
Convertible notes payable – related parties, net of discount
|
| | | | 2,695,530 | | | | | | 2,646,770 | | |
Royalty rights liability
|
| | | | — | | | | | | 4,002,310 | | |
Derivative liability
|
| | | | 764,000 | | | | | | 307,000 | | |
Other non-current liabilities
|
| | | | 324,608 | | | | | | 324,608 | | |
Operating lease liabilities, net of current portion
|
| | | | 4,353,004 | | | | | | 87,205 | | |
Program-related loan, net of discount
|
| | | | 2,333,378 | | | | | | 2,154,082 | | |
Total Liabilities
|
| | | | 14,997,743 | | | | | | 24,674,009 | | |
Commitments and Contingencies (See Note 15) | | | | | | | | | | | | | |
Stockholders’ Deficit | | | | | | | | | | | | | |
Series A preferred stock, $0.000001 par value, 139,075 shares authorized, 139,075 shares issued and outstanding at December 31,
2024 and 2023 (liquidation value of $1,988,199 as of December 31, 2024) |
| | | $ | 1,043,069 | | | | | $ | 1,043,069 | | |
Series B preferred stock, $0.000001 par value, 121,934 shares authorized, 121,934 shares issued and outstanding at December 31,
2024 and 2023 (liquidation value of $2,886,166 as of December 31, 2024) |
| | | | 1,621,743 | | | | | | 1,621,743 | | |
Series C preferred stock, $0.000001 par value, 176,954 shares authorized, 176,954 shares issued and outstanding at December 31,
2024 and 2023 (liquidation value of $5,756,031 as of December 31, 2024) |
| | | | 3,418,749 | | | | | | 3,418,749 | | |
Series D preferred stock, $0.000001 par value, 166,706 shares authorized, 166,706 shares issued and outstanding at December 31, 2024 and 2023 (liquidation value of $7,313,965 as of December 31, 2024)
|
| | | | 4,741,119 | | | | | | 4,741,119 | | |
Series E Preferred stock, $0.000001 par value, 247,400 shares authorized, 247,400 shares issued and outstanding at December 31,
2024 and 2023 (liquidation value of $11,478,199 as of December 31, 2024) |
| | | | 8,287,900 | | | | | | 8,287,900 | | |
Series F preferred stock, $0.000001 par value, 320,044 shares authorized, 320,044 shares issued and outstanding at December 31,
2024 and 2023 (liquidation value of $27,408,949 as of December 31, 2024) |
| | | | 21,295,728 | | | | | | 21,295,728 | | |
Series G preferred stock, $0.000001 par value, 160,000 shares authorized, 98,590 and 78,060 shares issued and outstanding at December 31, 2024 and 2023, respectively. (liquidation value of $11,381,093 as of December 31, 2024)
|
| | | | 9,612,508 | | | | | | 7,610,833 | | |
Common stock, $0.000001 par value, 2,050,000 authorized, 884,516 shares issued and outstanding at December 31, 2024 and 2023, respectively
|
| | | | 1 | | | | | | 1 | | |
Treasury stock, at cost, 350,000 shares
|
| | | | (3,202) | | | | | | (3,202) | | |
Additional paid-in capital
|
| | | | 7,392,080 | | | | | | 6,393,738 | | |
Accumulated deficit
|
| | | | (62,036,678) | | | | | | (65,844,713) | | |
Total Stockholders’ Deficit
|
| | | | (4,626,983) | | | | | | (11,435,035) | | |
Total Liabilities and Stockholders’ Deficit
|
| | | $ | 10,370,760 | | | | | $ | 13,238,974 | | |
| | |
2024
|
| |
2023
|
| ||||||
Revenue | | | | | | | | | | | | | |
Product and development revenue
|
| | | $ | 16,239,953 | | | | | $ | 4,818,040 | | |
Service revenue
|
| | | | 245,415 | | | | | | 296,529 | | |
Total Revenue
|
| | | | 16,485,368 | | | | | | 5,114,569 | | |
Cost of Revenue | | | | | | | | | | | | | |
Cost of product and development revenue
|
| | | | 13,424,906 | | | | | | 1,837,280 | | |
Cost of service revenue
|
| | | | 21,274 | | | | | | 28,170 | | |
Total Cost of Revenue
|
| | | | 13,446,180 | | | | | | 1,865,450 | | |
Gross Profit
|
| | | | 3,039,188 | | | | | | 3,249,119 | | |
Operating Expenses | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | 11,304,893 | | | | | | 7,172,192 | | |
Research and development
|
| | | | 6,577,536 | | | | | | 5,159,332 | | |
Total Operating Expenses
|
| | | | 17,882,429 | | | | | | 12,331,524 | | |
Loss from Operations
|
| | | | (14,843,241) | | | | | | (9,082,405) | | |
Other Income (Expense) | | | | | | | | | | | | | |
Gain on sale of assets
|
| | | | 21,529,090 | | | | | | — | | |
Loss on disposal of assets
|
| | | | (115,688) | | | | | | — | | |
Change in fair value of derivative liability
|
| | | | (457,000) | | | | | | (102,000) | | |
Interest income
|
| | | | 8,628 | | | | | | 2,943 | | |
Interest expense
|
| | | | (2,208,754) | | | | | | (365,523) | | |
Total Other Income (Expense)
|
| | | | 18,756,276 | | | | | | (464,580) | | |
Income (Loss) before provision for income taxes
|
| | | | 3,913,035 | | | | | | (9,546,985) | | |
Provision for income taxes
|
| | | | (105,000) | | | | | | — | | |
Net Income (Loss) from Operations
|
| | | $ | 3,808,035 | | | | | $ | (9,546,985) | | |
Net Income (Loss) per Common Share, basic and diluted
|
| | | $ | (0.18) | | | | | $ | (15.13) | | |
Weighted average shares used to compute net income (loss) per share, basic and diluted
|
| | | | 884,516 | | | | | | 883,536 | | |
| | |
Preferred Stock Series
A, B, C, D, E, F, G |
| |
Common Stock
|
| |
Treasury Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Cost
|
| ||||||||||||||||||||||||||||||||||||
Balance at January 1, 2023
|
| | | | 1,250,173 | | | | | $ | 48,019,141 | | | | | | 882,546 | | | | | $ | 1 | | | | | | 350,000 | | | | | $ | (3,202) | | | | | $ | 5,875,257 | | | | | $ | (56,297,728) | | | | | $ | (2,406,531) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 501,758 | | | | | | — | | | | | | 501,758 | | |
Exercise of options
|
| | | | — | | | | | | — | | | | | | 1,970 | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,723 | | | | | | — | | | | | | 16,723 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,546,985) | | | | | | (9,546,985) | | |
Balance at December 31, 2023
|
| | | | 1,250,173 | | | | | | 48,019,141 | | | | | | 884,516 | | | | | | 1 | | | | | | 350,000 | | | | | | (3,202) | | | | | | 6,393,738 | | | | | | (65,844,713) | | | | | | (11,435,035) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 763,367 | | | | | | — | | | | | | 763,367 | | |
Issuance of warrant with term loan
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 234,975 | | | | | | — | | | | | | 234,975 | | |
Issuance of Series G preferred stock in conversion of royalty
rights liability |
| | | | 20,530 | | | | | | 2,001,675 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,001,675 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,808,035 | | | | | | 3,808,035 | | |
Balance at December 31, 2024
|
| | | | 1,270,703 | | | | | $ | 50,020,816 | | | | | | 884,516 | | | | | $ | 1 | | | | | | 350,000 | | | | | $ | (3,202) | | | | | $ | 7,392,080 | | | | | $ | (62,036,678) | | | | | $ | (4,626,983) | | |
| | |
2024
|
| |
2023
|
| ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net Income (loss)
|
| | | $ | 3,808,035 | | | | | $ | (9,546,985) | | |
Adjustments to reconcile net income (loss) to net cash used in operations:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 1,338,893 | | | | | | 1,372,933 | | |
Amortization of finance lease right of use assets
|
| | | | 6,052 | | | | | | 21,472 | | |
Change in fair value of derivative liability
|
| | | | 457,000 | | | | | | 102,000 | | |
Amortization of debt discount from warrant issued with Term Loan
|
| | | | 234,975 | | | | | | — | | |
Amortization of debt discount on program related loan
|
| | | | 179,295 | | | | | | 165,085 | | |
Amortization of debt discount on convertible notes
|
| | | | 15,398 | | | | | | 10,903 | | |
Amortization of debt discount on convertible notes – related parties
|
| | | | 48,760 | | | | | | 34,527 | | |
Gain on sale of assets
|
| | | | (21,529,090) | | | | | | — | | |
Loss on disposal of assets
|
| | | | 115,688 | | | | | | — | | |
Stock-based compensation
|
| | | | 763,367 | | | | | | 501,758 | | |
Other changes in assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (199,588) | | | | | | 389,953 | | |
Inventories
|
| | | | 6,782,532 | | | | | | (7,036,093) | | |
Prepaid expenses and other assets
|
| | | | — | | | | | | 4,180 | | |
Security deposits
|
| | | | — | | | | | | (97,595) | | |
Accounts payable
|
| | | | (805,117) | | | | | | 406,596 | | |
Deferred revenue
|
| | | | (5,227,585) | | | | | | 8,906,655 | | |
Accrued expenses and other current liabilities
|
| | | | 469,253 | | | | | | 40,806 | | |
Other non-current liabilities
|
| | | | — | | | | | | 324,608 | | |
Net cash used in operating activities
|
| | | | (13,542,132) | | | | | | (4,399,197) | | |
Cash Flows from Investing Activities: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (22,507) | | | | | | (519,197) | | |
Sale of intellectual property to Dechra (See Note 3)
|
| | | | 15,000,000 | | | | | | — | | |
Sale of intellectual property to Vakston (See Note 3)
|
| | | | 1,100 | | | | | | — | | |
Purchases of intangible assets
|
| | | | (92,772) | | | | | | (227,822) | | |
Net cash provided by (used in) investing activities
|
| | | | 14,885,821 | | | | | | (747,019) | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Payments on finance lease obligations (principal portion only)
|
| | | | (6,257) | | | | | | (22,052) | | |
Payments on construction loan
|
| | | | (252,238) | | | | | | (311,956) | | |
Proceeds from issuance of short-term notes
|
| | | | 1,980,000 | | | | | | — | | |
Proceeds from issuance of short-term notes – related party
|
| | | | 495,000 | | | | | | — | | |
Payments on short-term notes
|
| | | | (1,980,000) | | | | | | — | | |
Payments on short-term notes – related party
|
| | | | (495,000) | | | | | | — | | |
Proceeds from issuance of term loan
|
| | | | 8,000,000 | | | | | | — | | |
Payments on term loan
|
| | | | (8,000,000) | | | | | | — | | |
Proceeds from issuance of convertible notes
|
| | | | — | | | | | | 973,110 | | |
Proceeds from issuance of convertible notes – related parties
|
| | | | — | | | | | | 2,768,043 | | |
Proceeds from exercise of options
|
| | | | — | | | | | | 16,723 | | |
Net cash (used in) provided by financing activities
|
| | | | (258,495) | | | | | | 3,423,868 | | |
Net Increase (Decrease) in Cash
|
| | | $ | 1,085,194 | | | | | $ | (1,722,348) | | |
Cash, Beginning of Year
|
| | | | 805,267 | | | | | | 2,527,615 | | |
Cash, End of Year
|
| | | $ | 1,890,461 | | | | | $ | 805,267 | | |
Cash paid for income taxes
|
| | | $ | — | | | | | $ | — | | |
Cash paid for interest
|
| | | $ | 1,429,797 | | | | | $ | 33,750 | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | |
Lease assets obtained in exchange for operating lease obligations
|
| | | $ | 5,003,816 | | | | | $ | — | | |
Conversion of royalty rights to Series G preferred stock
|
| | | $ | 2,001,675 | | | | | $ | — | | |
| | |
Revenue
Years Ended December 31, |
| |
Accounts Receivable
December 31, |
| ||||||
| | |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
|
Dechra Limited
|
| |
95%
|
| |
97%
|
| |
91%
|
| |
37%
|
|
Twilight Neuroscience, Inc.
|
| |
N/A
|
| |
N/A
|
| |
N/A
|
| |
60%
|
|
| | | | | | | | | | | | | |
| | |
December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Raw materials
|
| | | $ | 650,244 | | | | | $ | 1,216,560 | | |
Work in-process
|
| | | | 44,139 | | | | | | 6,260,355 | | |
Total Inventories
|
| | | $ | 694,383 | | | | | $ | 7,476,915 | | |
| | | | | | | | | | | | | |
| | |
2024
|
| |
2023
|
| ||||||
Beginning of year
|
| | | $ | 10,281,655 | | | | | $ | 1,375,000 | | |
Additions
|
| | | | 9,335,805 | | | | | | 13,724,695 | | |
Less: revenue recognized
|
| | | | (16,239,953) | | | | | | (4,818,040) | | |
Less: Deferred revenue relieved from gain on sale of IP
|
| | | | (3,304,930) | | | | | | — | | |
End of year
|
| | | $ | 72,577 | | | | | $ | 10,281,655 | | |
| | | | | | | | | | | | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Convertible preferred stock
|
| | | | 4,447,420 | | | | | | 4,375,558 | | |
Warrants
|
| | | | 33,960 | | | | | | — | | |
Stock options to purchase common stock
|
| | | | 574,494 | | | | | | 512,574 | | |
| | | | | 5,055,874 | | | | | | 4,888,132 | | |
| | | | | | | | | | | | | |
| | |
Sale of IP —
Dechra |
| |
Sale of IP —
Vakston |
| |
Total
Gain on Sale |
| |||||||||
Purchase price
|
| | | | 15,000,000 | | | | | | 1,100 | | | | | | 15,001,100 | | |
Less: | | | | | | | | | | | | | | | | | | | |
Patents, net book value
|
| | | | (238,567) | | | | | | (215,592) | | | | | | (454,159) | | |
Plus: | | | | | | | | | | | | | | | | | | | |
Liabilities assumed
|
| | | | | | | | | | 2,000,656 | | | | | | 2,000,656 | | |
Cancellation of purchase orders | | | | | | | | | | | | | | | | | | | |
Product and development and regulatory milestones
|
| | | | 3,304,930 | | | | | | | | | | | | 3,304,930 | | |
Transition services
|
| | | | 1,676,563 | | | | | | | | | | | | 1,676,563 | | |
Total
|
| | | | 19,742,926 | | | | | | 1,786,164 | | | | | | 21,529,090 | | |
| | | | | | | | | | | | | | | | | | | |
| | |
December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Leasehold improvements
|
| | | $ | 3,291,276 | | | | | $ | 3,291,276 | | |
Lab equipment
|
| | | | 1,875,925 | | | | | | 2,000,986 | | |
Furniture and equipment
|
| | | | 1,635,248 | | | | | | 1,700,241 | | |
Total
|
| | | | 6,802,449 | | | | | | 6,992,503 | | |
Less: Accumulated depreciation and amortization
|
| | | | (5,254,780) | | | | | | (4,038,163) | | |
Property and equipment, net
|
| | | $ | 1,547,669 | | | | | $ | 2,954,340 | | |
| | | | | | | | | | | | | |
| | |
December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Non-amortizing patents pending
|
| | | $ | 201,274 | | | | | $ | 373,867 | | |
Amortizing issued patents
|
| | | | 210,010 | | | | | | 439,115 | | |
Trademarks
|
| | | | 32,886 | | | | | | 28,386 | | |
Less: accumulated amortization
|
| | | | (43,135) | | | | | | (53,543) | | |
Intangible assets, net
|
| | | $ | 401,035 | | | | | $ | 787,825 | | |
| | | | | | | | | | | | | |
| | |
December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Accrued paid time off
|
| | | $ | 425,205 | | | | | $ | 361,087 | | |
Accrued interest
|
| | | | 419,922 | | | | | | 119,809 | | |
Accrued federal income tax
|
| | | | 105,000 | | | | | | — | | |
Accrued expenses
|
| | | $ | 950,127 | | | | | $ | 480,896 | | |
| | | | | | | | | | | | | |
| | |
December 31, 2024
|
| |||||||||||||||
Description
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | |
Derivative liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 764,000 | | |
| | | | $ | — | | | | | $ | — | | | | | $ | 764,000 | | |
| | | | | | | | | | | | | | | | | | | |
| | |
December 31, 2023
|
| |||||||||||||||
Description
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | |
Derivative liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 307,000 | | |
| | | | $ | — | | | | | $ | — | | | | | $ | 307,000 | | |
| | | | | | | | | | | | | | | | | | | |
| | |
Derivative
Liability |
| |||
Outstanding as of January 1, 2023
|
| | | $ | — | | |
Issuance
|
| | | | 205,000 | | |
Change in fair value
|
| | | | 102,000 | | |
Outstanding as of December 31, 2023
|
| | | | 307,000 | | |
Change in fair value
|
| | | | 457,000 | | |
Outstanding as of December 31, 2024
|
| | | $ | 764,000 | | |
| | | | | | | |
| | |
December 31, 2024
|
| |||||||||||||||||||||||||||
| | |
Preferred
Stock Authorized |
| |
Preferred
Stock Issued and Outstanding |
| |
Carrying
Value (in thousands) |
| |
Liquidation
Preference (in thousands) |
| |
Common
Stock Issuable Upon Conversion |
| |||||||||||||||
Series A Preferred Stock
|
| | | | 139,075 | | | | | | 139,075 | | | | | $ | 1,043 | | | | | | 1,988 | | | | | | 486,764 | | |
Series B Preferred Stock
|
| | | | 121,934 | | | | | | 121,934 | | | | | | 1,622 | | | | | | 2,886 | | | | | | 426,769 | | |
Series C Preferred Stock
|
| | | | 176,954 | | | | | | 176,954 | | | | | | 3,419 | | | | | | 5,756 | | | | | | 619,342 | | |
Series D Preferred Stock
|
| | | | 166,706 | | | | | | 166,706 | | | | | | 4,741 | | | | | | 7,314 | | | | | | 583,462 | | |
Series E Preferred Stock
|
| | | | 247,400 | | | | | | 247,400 | | | | | | 8,288 | | | | | | 11,478 | | | | | | 865,890 | | |
Series F Preferred Stock
|
| | | | 320,044 | | | | | | 320,044 | | | | | | 21,296 | | | | | | 27,409 | | | | | | 1,120,139 | | |
Series G Preferred Stock
|
| | | | 160,000 | | | | | | 98,590 | | | | | | 9,612 | | | | | | 11,381 | | | | | | 345,054 | | |
| | | | | 1,332,113 | | | | | | 1,270,703 | | | | | $ | 50,021 | | | | | | 68,212 | | | | | | 4,447,420 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
December 31, 2023
|
| |||||||||||||||||||||||||||
| | |
Preferred
Stock Authorized |
| |
Preferred
Stock Issued and Outstanding |
| |
Carrying
Value (in thousands) |
| |
Liquidation
Preference (in thousands) |
| |
Common
Stock Issuable Upon Conversion |
| |||||||||||||||
Series A Preferred Stock
|
| | | | 139,075 | | | | | | 139,075 | | | | | $ | 1,043 | | | | | | 1,904 | | | | | | 486,764 | | |
Series B Preferred Stock
|
| | | | 121,934 | | | | | | 121,934 | | | | | | 1,622 | | | | | | 2,756 | | | | | | 426,769 | | |
Series C Preferred Stock
|
| | | | 176,954 | | | | | | 176,954 | | | | | | 3,419 | | | | | | 5,482 | | | | | | 619,342 | | |
Series D Preferred Stock
|
| | | | 166,706 | | | | | | 166,706 | | | | | | 4,741 | | | | | | 6,936 | | | | | | 583,462 | | |
Series E Preferred Stock
|
| | | | 247,400 | | | | | | 247,400 | | | | | | 8,288 | | | | | | 10,826 | | | | | | 865,890 | | |
Series F Preferred Stock
|
| | | | 320,044 | | | | | | 320,044 | | | | | | 21,295 | | | | | | 25,712 | | | | | | 1,120,139 | | |
Series G Preferred Stock
|
| | | | 157,950 | | | | | | 78,060 | | | | | | 7,611 | | | | | | 8,630 | | | | | | 273,192 | | |
| | | | | 1,330,063 | | | | | | 1,250,173 | | | | | $ | 48,019 | | | | | | 62,246 | | | | | | 4,375,558 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Common
Stock Warrants |
| |
Weighted
Average Exercise Price |
| ||||||
Outstanding – December 31, 2023
|
| | | | — | | | | | $ | — | | |
Granted
|
| | | | 33,960 | | | | | | 10.29 | | |
Exercised
|
| | | | — | | | | | | — | | |
Forfeited
|
| | | | — | | | | | | — | | |
Outstanding – December 31, 2024
|
| | | | 33,960 | | | | | | 10.29 | | |
Exercisable at December 31, 2024
|
| | | | 33,960 | | | | | | 10.29 | | |
| | | | | | | | | | | | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Cost of revenue
|
| | | $ | 171,304 | | | | | $ | 106,114 | | |
Research and development
|
| | | | 131,794 | | | | | | 81,611 | | |
Selling, general and administrative
|
| | | | 460,269 | | | | | | 314,033 | | |
Total stock-based compensation expense
|
| | | $ | 763,367 | | | | | $ | 501,758 | | |
| | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |||
| | |
2024
|
| |
2023
|
|
Fair value of common stock
|
| |
$10.29 – $10.89
|
| |
$10.29
|
|
Risk-free interest rate
|
| |
4.20% – 4.38%
|
| |
3.62% – 4.83%
|
|
Expected term (in years)
|
| |
6
|
| |
6
|
|
Expected Volatility
|
| |
85.00%
|
| |
85.00%
|
|
Expected dividend yield
|
| |
0.00%
|
| |
0.00%
|
|
Weighted average grant date fair value
|
| |
$7.96
|
| |
$7.56
|
|
| | | | | | | |
| | |
Number of
Options |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Term |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
| | | | | | | | | | | | | | |
(in years)
|
| | | | | | | |||
Outstanding at December 31, 2022
|
| | | | 396,952 | | | | | $ | 6.36 | | | | | | 8.11 | | | | | $ | 1,563,352 | | |
Granted
|
| | | | 138,772 | | | | | | 10.29 | | | | | | 10.00 | | | | | | — | | |
Exercised
|
| | | | (1,970) | | | | | | 8.49 | | | | | | | | | | | | — | | |
Forfeited or cancelled
|
| | | | (21,180) | | | | | | 9.79 | | | | | | | | | | | | — | | |
Outstanding at December 31, 2023
|
| | | | 512,574 | | | | | $ | 7.27 | | | | | | 7.66 | | | | | $ | 1,549,121 | | |
Granted
|
| | | | 76,789 | | | | | | 10.76 | | | | | | 10.00 | | | | | | — | | |
Exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | |
Forfeited or cancelled
|
| | | | (14,869) | | | | | | 9.45 | | | | | | | | | | | | — | | |
Outstanding at December 31, 2024
|
| | | | 574,494 | | | | | $ | 7.68 | | | | | | 7.03 | | | | | $ | 1,843,886 | | |
Vested and exercisable at December 31, 2024
|
| | | | 447,265 | | | | | $ | 6.92 | | | | | | 6.56 | | | | | $ | 1,773,685 | | |
Vested and expected to vest at December 31, 2024
|
| | | | 574,494 | | | | | $ | 7.68 | | | | | | 7.03 | | | | | $ | 1,843,886 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Number of
Options |
| |
Weighted-
Average Exercise Price |
| ||||||
Non-vested options, December 31, 2023
|
| | | | 163,235 | | | | | $ | 9.92 | | |
Granted during the year
|
| | | | 76,789 | | | | | | 10.76 | | |
Vested during the year
|
| | | | (104,220) | | | | | | 10.03 | | |
Forfeited or expired during the year
|
| | | | (14,869) | | | | | | 9.45 | | |
Non-vested options, December 31, 2024
|
| | | | 120,935 | | | | | | 10.34 | | |
| | | | | | | | | | | | | |
| | |
2024
|
| |
2023
|
| ||||||
Net operating losses
|
| | | | 8,210,570 | | | | | | 10,557,025 | | |
Accrued expenses and other
|
| | | | 123,309 | | | | | | 104,715 | | |
R&D credit carryforward
|
| | | | 4,766,477 | | | | | | 4,706,086 | | |
R&D capitalization
|
| | | | 7,563,682 | | | | | | 6,948,750 | | |
Depreciation
|
| | | | 400,363 | | | | | | 81,436 | | |
Other
|
| | | | (3,017) | | | | | | 59 | | |
Total gross deferred tax assets/(liabilities)
|
| | | | 21,061,384 | | | | | | 22,398,071 | | |
Less valuation allowance
|
| | | | (21,061,384) | | | | | | (22,398,071) | | |
Net deferred tax assets/(liabilities)
|
| | | | — | | | | | | — | | |
| | | | | | | | | | | | | |
| | |
2024
|
| |
2023
|
| ||||||
Federal statutory rate
|
| | | | 21.0% | | | | | | 21.0% | | |
State tax expense, net of federal benefit
|
| | | | 1.7% | | | | | | 1.7% | | |
Stock-based compensation
|
| | | | 4.1% | | | | | | (1.1)% | | |
R&D credits
|
| | | | (5.4)% | | | | | | —% | | |
Other temporary differences
|
| | | | 7.2% | | | | | | (1.6)% | | |
Research and development expense
|
| | | | 11.4% | | | | | | (9.2)% | | |
Other permanent differences
|
| | | | 5.2% | | | | | | (0.7)% | | |
Change in valuation allowance
|
| | | | (42.5)% | | | | | | (10.1)% | | |
Effective tax
|
| | | | 2.7% | | | | | | —% | | |
| | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net income (loss) for the year
|
| | | $ | 3,808,035 | | | | | $ | (9,546,985) | | |
Preferred dividends
|
| | | | (3,963,722) | | | | | | (3,821,271) | | |
Net loss attributable to common shareholders
|
| | | $ | (155,687) | | | | | $ | (13,368,256) | | |
Denominator: | | | | | | | | | | | | | |
Weighted-average shares used in computing net income (loss) per
share, basic and diluted |
| | | | 884,516 | | | | | | 883,536 | | |
Net income (loss) per share, basic and diluted
|
| | | $ | (0.18) | | | | | $ | (15.13) | | |
| | | | | | | | | | | | | |
| | |
2024
|
| |
2023
|
| ||||||
Operating Leases | | | | | | | | | | | | | |
Right of use assets under operating leases
|
| | | $ | 5,566,776 | | | | | $ | 1,600,164 | | |
Accumulated amortization
|
| | | | (448,899) | | | | | | (911,337) | | |
Right of use assets under operating leases, net
|
| | | $ | 5,117,877 | | | | | $ | 688,827 | | |
Finance Leases | | | | | | | | | | | | | |
Right of use assets under finance leases
|
| | | $ | 48,997 | | | | | $ | 48,997 | | |
Accumulated amortization
|
| | | | (48,997) | | | | | | (42,944) | | |
Right of use assets under finance leases, net
|
| | | $ | — | | | | | $ | 6,053 | | |
Current Liabilities | | | | | | | | | | | | | |
Finance lease liabilities
|
| | | $ | — | | | | | $ | 6,258 | | |
Operating lease liabilities
|
| | | $ | 764,873 | | | | | $ | 601,622 | | |
Noncurrent Liabilities | | | | | | | | | | | | | |
Operating lease liabilities
|
| | | $ | 4,353,004 | | | | | $ | 87,205 | | |
| | | | | | | | | | | | | |
| | |
2024
|
| |
2023
|
|
Weighted average remaining lease term | | | | | | | |
Operating leases
|
| |
5.2 years
|
| |
1.2 years
|
|
Finance leases
|
| |
—
|
| |
0.3 years
|
|
Weighted average discount rate | | | | | | | |
Operating leases
|
| |
8.00%
|
| |
8.00%
|
|
Finance leases
|
| |
8.00%
|
| |
8.00%
|
|
| | | | | | | |
Year Ending December 31:
|
| |
Operating
|
| |||
2025
|
| | | $ | 1,141,000 | | |
2026
|
| | | | 1,173,000 | | |
2027
|
| | | | 1,206,000 | | |
2028
|
| | | | 1,240,000 | | |
2029
|
| | | | 1,275,000 | | |
Thereafter
|
| | | | 275,848 | | |
Total lease payments
|
| | | | 6,310,848 | | |
Less: interest
|
| | | | (1,192,971) | | |
Present value of lease liabilities
|
| | | $ | 5,117,877 | | |
| | | | | | | |
| | |
2024
|
| |
2023
|
| ||||||
Operating lease costs: | | | | | | | | | | | | | |
Expenses included in selling, general and administrative
|
| | | $ | 352,171 | | | | | $ | 298,370 | | |
Expenses included in research and development
|
| | | $ | 235,568 | | | | | $ | 206,865 | | |
Finance lease costs: | | | | | | | | | | | | | |
Amortization of lease assets included in selling, general and administrative expenses
|
| | | $ | 6,052 | | | | | $ | 21,472 | | |
Interest on lease liabilities included in interest expense
|
| | | $ | 378 | | | | | $ | 1,468 | | |
| | | | | | | | | | | | | |
| | |
2024
|
| |
2023
|
| ||||||
Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | | | | | | | |
Operating cash flows from operating leases
|
| | | $ | 1,049,299 | | | | | $ | 880,494 | | |
Financing cash flows from finance leases
|
| | | $ | 6,430 | | | | | $ | 22,940 | | |
| | | | | | | | | | | | | |
| | |
As of
|
| |||||||||
| | |
June 30,
2025 |
| |
December 31,
2024 |
| ||||||
ASSETS
|
| ||||||||||||
Current Assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 2,910,442 | | | | | $ | 1,890,461 | | |
Accounts receivable, net
|
| | | | 10,000 | | | | | | 360,840 | | |
Inventories
|
| | | | 2,303,288 | | | | | | 694,383 | | |
Prepaid expenses
|
| | | | 180,350 | | | | | | — | | |
Total Current Assets
|
| | | | 5,404,080 | | | | | | 2,945,684 | | |
Non-Current Assets | | | | | | | | | | | | | |
Property and equipment, net
|
| | | | 1,803,460 | | | | | | 1,547,669 | | |
Intangible assets, net
|
| | | | 472,462 | | | | | | 401,035 | | |
Right of use assets under operating leases, net
|
| | | | 4,710,185 | | | | | | 5,117,877 | | |
Other assets
|
| | | | 952,687 | | | | | | 358,495 | | |
Total Assets
|
| | | $ | 13,342,874 | | | | | $ | 10,370,760 | | |
LIABILITIES AND STOCKHOLDERS’ DEFICIT
|
| ||||||||||||
Current Liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 1,787,752 | | | | | $ | 1,789,435 | | |
Accrued expenses
|
| | | | 1,487,835 | | | | | | 950,127 | | |
Deferred revenue
|
| | | | 82,427 | | | | | | 72,577 | | |
Operating lease liabilities
|
| | | | 810,830 | | | | | | 764,873 | | |
Total Current Liabilities
|
| | | | 4,168,844 | | | | | | 3,577,012 | | |
Non-Current Liabilities | | | | | | | | | | | | | |
Convertible notes payable, net of discount
|
| | | | 962,065 | | | | | | 950,211 | | |
Convertible notes payable – related parties, net of discount
|
| | | | 2,733,069 | | | | | | 2,695,530 | | |
SAFE liability
|
| | | | 6,825,103 | | | | | | — | | |
SAFE liability – related parties
|
| | | | 4,374,897 | | | | | | — | | |
Derivative liability
|
| | | | 764,000 | | | | | | 764,000 | | |
Other non-current liabilities
|
| | | | 117,696 | | | | | | 324,608 | | |
Operating lease liabilities, net of current portion
|
| | | | 3,974,271 | | | | | | 4,353,004 | | |
Program-related loan, net of discount
|
| | | | 2,427,489 | | | | | | 2,333,378 | | |
Total Liabilities
|
| | | $ | 26,347,434 | | | | | $ | 14,997,743 | | |
Commitments and Contingencies (See Note 12) | | | | | | | | | | | | | |
Stockholders’ Deficit | | | | | | | | | | | | | |
Series A preferred stock, $0.000001 par value, 139,075 shares authorized, 139,075 shares issued and outstanding at June 30,
2025 and December 31, 2024 (liquidation value of $2,030,261 at June 30, 2025) |
| | | $ | 1,043,069 | | | | | $ | 1,043,069 | | |
Series B preferred stock, $0.000001 par value, 121,934 shares authorized, 121,934 shares issued and outstanding at June 30, 2025 and December 31, 2024 (liquidation value of $2,950,792 at June 30, 2025)
|
| | | | 1,621,743 | | | | | | 1,621,743 | | |
Series C preferred stock, $0.000001 par value, 176,954 shares authorized, 176,954 shares issued and outstanding at June 30,
2025 and December 31, 2024 (liquidation value of $5,892,603 at June 30, 2025) |
| | | | 3,418,749 | | | | | | 3,418,749 | | |
Series D preferred stock, $0.000001 par value, 166,706 shares authorized, 166,706 shares issued and outstanding at June 30,
2025 and December 31, 2024 (liquidation value of $7,502,869 at June 30, 2025) |
| | | | 4,741,119 | | | | | | 4,741,119 | | |
Series E Preferred stock, $0.000001 par value, 247,400 shares authorized, 247,400 shares issued and outstanding at June 30,
2025 and December 31, 2024 (liquidation value of 11,803,639 at June 30, 2025) |
| | | | 8,287,900 | | | | | | 8,287,900 | | |
Series F preferred stock, $0.000001 par value, 320,044 shares authorized, 320,044 shares issued and outstanding at June 30, 2025 and December 31, 2024 (liquidation value of 28,257,487 at June 30, 2025)
|
| | | | 21,295,728 | | | | | | 21,295,728 | | |
Series G preferred stock, $0.000001 par value, 160,000 shares authorized, 98,590 shares issued and outstanding at June 30, 2025 and December 31, 2024 (liquidation value of 11,765,628 at June 30, 2025)
|
| | | | 9,612,508 | | | | | | 9,612,508 | | |
Common stock, $0.000001 par value, 2,050,000 authorized, 884,516 shares issued and outstanding at June 30, 2025 and December 31, 2024
|
| | | | 1 | | | | | | 1 | | |
Treasury stock, at cost, 350,000 shares
|
| | | | (3,202) | | | | | | (3,202) | | |
Additional paid-in capital
|
| | | | 7,882,185 | | | | | | 7,392,080 | | |
Accumulated deficit
|
| | | | (70,904,360) | | | | | | (62,036,678) | | |
Total Stockholders’ Deficit
|
| | | | (13,004,560) | | | | | | (4,626,983) | | |
Total Liabilities and Stockholders’ Deficit
|
| | | $ | 13,342,874 | | | | | $ | 10,370,760 | | |
| | |
June 30,
2025 |
| |
June 30,
2024 |
| ||||||
Revenue | | | | | | | | | | | | | |
Product and development revenue
|
| | | $ | 25,500 | | | | | $ | 9,341,388 | | |
Service revenue
|
| | | | — | | | | | | 201,272 | | |
Total Revenue
|
| | | | 25,500 | | | | | | 9,542,660 | | |
Cost of Revenue | | | | | | | | | | | | | |
Cost of product and development revenue
|
| | | | 7,458 | | | | | | 6,700,559 | | |
Cost of service revenue
|
| | | | — | | | | | | 17,450 | | |
Total Cost of Revenue
|
| | | | 7,458 | | | | | | 6,718,009 | | |
Gross Profit
|
| | | | 18,042 | | | | | | 2,824,651 | | |
Operating Expenses | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | 4,365,183 | | | | | | 4,378,693 | | |
Research and development
|
| | | | 4,687,562 | | | | | | 3,960,648 | | |
Total Operating Expenses
|
| | | | 9,052,745 | | | | | | 8,339,341 | | |
Loss from Operations
|
| | | | (9,034,703) | | | | | | (5,514,690) | | |
Other Income (Expense) | | | | | | | | | | | | | |
Gain on sale of assets
|
| | | | 3,715,169 | | | | | | — | | |
Change in fair value of derivative liability
|
| | | | — | | | | | | (205,000) | | |
Loss on issuance and change in fair value of SAFEs
|
| | | | (3,262,410) | | | | | | — | | |
Interest income
|
| | | | 6,182 | | | | | | 3,189 | | |
Interest expense
|
| | | | (291,920) | | | | | | (738,085) | | |
Total Other Income (Expense)
|
| | | | 167,021 | | | | | | (939,896) | | |
Loss before provision for income taxes
|
| | | | (8,867,682) | | | | | | (6,454,586) | | |
Provision for income taxes
|
| | | | — | | | | |
|
—
|
| |
Net Loss from Operations
|
| | | $ | (8,867,682) | | | | | $ | (6,454,586) | | |
Net Loss per Common Share, basic and diluted
|
| | | $ | (12.28) | | | | | $ | (9.53) | | |
Weighted average shares used to compute net loss per share,
basic and diluted |
| | | | 884,516 | | | | | | 884,516 | | |
| | |
Preferred Stock Series
A, B, C, D, E, F, G |
| |
Common Stock
|
| |
Treasury Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
|
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Cost
|
| ||||||||||||||||||||||||||||||||||||
Balance at December 31, 2023
|
| | | | 1,250,173 | | | | | $ | 48,019,141 | | | | | | 884,516 | | | | | $ | 1 | | | | | | 350,000 | | | | | $ | (3,202) | | | | | $ | 6,393,738 | | | | | $ | (65,844,713) | | | | | $ | (11,435,035) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 309,233 | | | | | | — | | | | | | 309,233 | | |
Issuance of warrant with term loan
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 234,974 | | | | | | — | | | | | | 234,974 | | |
Issuance of Series G preferred stock in conversion of royalty rights liability
|
| | | | 20,530 | | | | | | 2,001,675 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,001,675 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,454,586) | | | | | | (6,454,586) | | |
Balance at June 30, 2024
|
| | | | 1,270,703 | | | | | $ | 50,020,816 | | | | | | 884,516 | | | | | $ | 1 | | | | | | 350,000 | | | | | $ | (3,202) | | | | | $ | 6,937,945 | | | | | $ | (72,299,299) | | | | | $ | (15,343,739) | | |
Balance at December 31, 2024
|
| | | | 1,270,703 | | | | | $ | 50,020,816 | | | | | | 884,516 | | | | | $ | 1 | | | | | | 350,000 | | | | | $ | (3,202) | | | | | $ | 7,392,080 | | | | | $ | (62,036,678) | | | | | $ | (4,626,983) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 490,105 | | | | | | — | | | | | | 490,105 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,867,682) | | | | | | (8,867,682) | | |
Balance at June 30, 2025
|
| | | | 1,270,703 | | | | | $ | 50,020,816 | | | | | | 884,516 | | | | | $ | 1 | | | | | | 350,000 | | | | | $ | (3,202) | | | | | $ | 7,882,185 | | | | | $ | (70,904,360) | | | | | $ | (13,004,560) | | |
| | |
June 30,
2025 |
| |
June 30,
2024 |
| ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (8,867,682) | | | | | $ | (6,454,586) | | |
Adjustments to reconcile net loss to net cash used in operations:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 583,722 | | | | | | 694,678 | | |
Change in fair value of derivative liability
|
| | | | — | | | | | | 205,000 | | |
Change in fair value of SAFE liability
|
| | | | 3,262,410 | | | | | | — | | |
Interest expense on issuance of warrant
|
| | | | — | | | | | | 28,326 | | |
Amortization of finance lease right of use assets
|
| | | | — | | | | | | 6,052 | | |
Amortization of debt discount on program related loan
|
| | | | 94,111 | | | | | | 87,368 | | |
Amortization of debt discount on convertible notes
|
| | | | 11,854 | | | | | | 6,930 | | |
Amortization of debt discount on convertible notes – related parties
|
| | | | 37,539 | | | | | | 21,946 | | |
Stock-based compensation
|
| | | | 490,105 | | | | | | 309,233 | | |
Other changes in assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | 350,840 | | | | | | (98,193) | | |
Inventories
|
| | | | (1,608,905) | | | | | | 3,640,125 | | |
Prepaid expenses and other assets
|
| | | | (180,350) | | | | | | — | | |
Security deposits
|
| | | | (190,266) | | | | | | — | | |
Operating lease liability
|
| | | | 74,916 | | | | | | — | | |
Accounts payable
|
| | | | (1,683) | | | | | | (333,872) | | |
Deferred revenue
|
| | | | 9,850 | | | | | | (2,700,375) | | |
Accrued expenses and other current liabilities
|
| | | | 537,708 | | | | | | 525,633 | | |
Other non-current liabilities
|
| | | | (206,912) | | | | | | — | | |
Net cash used in operating activities
|
| | | | (5,602,743) | | | | | | (4,061,735) | | |
Cash Flows from Investing Activities: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (832,618) | | | | | | (9,027) | | |
Purchases of intangible assets
|
| | | | (78,322) | | | | | | (75,069) | | |
Net cash used in investing activities
|
| | | | (910,940) | | | | | | (84,096) | | |
Cash Flows from Financing Activities: | | | | | | | | | | | | | |
Payments on finance lease obligations (principal portion only)
|
| | | | — | | | | | | (6,257) | | |
Payments on construction loan
|
| | | | — | | | | | | (166,952) | | |
Deferred offering costs
|
| | | | (403,926) | | | | | | — | | |
Proceeds from SAFE investment
|
| | | | 4,837,039 | | | | | | — | | |
Proceeds from SAFE investment – related parties
|
| | | | 3,100,551 | | | | | | — | | |
Proceeds from short term notes
|
| | | | — | | | | | | 1,980,000 | | |
Proceeds from short term notes – related parties
|
| | | | — | | | | | | 495,000 | | |
Payments on short term notes
|
| | | | — | | | | | | (1,980,000) | | |
Payments on short term notes – related parties
|
| | | | — | | | | | | (495,000) | | |
Proceeds from issuance of term loan
|
| | | | — | | | | | | 8,000,000 | | |
Net cash provided by financing activities
|
| | | | 7,533,664 | | | | | | 7,826,791 | | |
Net Increase in Cash
|
| | | $ | 1,019,981 | | | | | $ | 3,680,960 | | |
Cash, Beginning of Period
|
| | | | 1,890,461 | | | | | | 805,267 | | |
Cash, End of Period
|
| | | $ | 2,910,442 | | | | | $ | 4,486,227 | | |
Cash paid for income taxes
|
| | | $ | — | | | | | $ | — | | |
Cash paid for interest
|
| | | $ | — | | | | | $ | 308,049 | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | |
Conversion of royalty rights to Series G preferred stock
|
| | | $ | — | | | | | $ | 2,001,675 | | |
Lease assets obtained in exchange for operating lease obligations
|
| | | | — | | | | | $ | 2,191,742 | | |
| | |
As of
|
| |||||||||
| | |
June 30,
2025 |
| |
December 31,
2024 |
| ||||||
Raw materials
|
| | | $ | 422,712 | | | | | $ | 650,244 | | |
Work in-process
|
| | | | 1,880,576 | | | | | | 44,139 | | |
Total Inventories
|
| | | $ | 2,303,288 | | | | | $ | 694,383 | | |
| | | | | | | | | | | | | |
| | |
June 30,
2025 |
| |
December 31,
2024 |
| ||||||
Beginning of year
|
| | | $ | 72,577 | | | | | $ | 10,281,655 | | |
Additions
|
| | | | 35,350 | | | | | | 9,335,805 | | |
Less: revenue recognized
|
| | | | (25,500) | | | | | | (16,239,953) | | |
Less: deferred revenue relieved from gain on sale of IP
|
| | | | — | | | | | | (3,304,930) | | |
End of year
|
| | | $ | 82,427 | | | | | $ | 72,577 | | |
| | | | | | | | | | | | | |
| | |
As of June 30,
|
| |||||||||
| | |
2025
|
| |
2024
|
| ||||||
Convertible preferred stock
|
| | | | 4,447,420 | | | | | | 4,447,420 | | |
Warrants
|
| | | | 33,960 | | | | | | 33,960 | | |
Stock options to purchase common stock
|
| | | | 617,538 | | | | | | 574,494 | | |
| | | | | 5,098,918 | | | | | | 5,055,874 | | |
| | | | | | | | | | | | | |
| | |
Gain on Sale of
IP — Dechra |
| |||
Transition milestones
|
| | | $ | 3,000,000 | | |
Transition services
|
| | | | 715,169 | | |
Total | | | | $ | 3,715,169 | | |
| | | | | | | |
| | |
As of
|
| |||||||||
| | |
June 30,
2025 |
| |
December 31,
2024 |
| ||||||
Leasehold improvements
|
| | | $ | 3,292,105 | | | | | $ | 3,291,276 | | |
Lab equipment
|
| | | | 2,258,555 | | | | | | 1,875,925 | | |
Furniture and equipment
|
| | | | 2,084,407 | | | | | | 1,635,248 | | |
Total cost
|
| | | | 7,635,067 | | | | | | 6,802,449 | | |
Less: Accumulated depreciation and amortization
|
| | | | (5,831,607) | | | | | | (5,254,780) | | |
Property and equipment, net
|
| | | $ | 1,803,460 | | | | | $ | 1,547,669 | | |
| | | | | | | | | | | | | |
| | |
As of
|
| |||||||||
| | |
June 30,
2025 |
| |
December 31,
2024 |
| ||||||
Non-amortizing patents pending
|
| | | $ | 279,400 | | | | | $ | 201,274 | | |
Amortizing issued patents
|
| | | | 210,010 | | | | | | 210,010 | | |
Trademarks
|
| | | | 32,886 | | | | | | 32,886 | | |
Less: accumulated amortization
|
| | | | (49,834) | | | | | | (43,135) | | |
Intangible assets, net
|
| | | $ | 472,462 | | | | | $ | 401,035 | | |
| | | | | | | | | | | | | |
| | |
As of
|
| |||||||||
| | |
June 30,
2025 |
| |
December 31,
2024 |
| ||||||
Accrued paid time off
|
| | | $ | 490,313 | | | | | $ | 425,205 | | |
Accrued interest
|
| | | | 568,338 | | | | | | 419,922 | | |
Other accrued liabilities
|
| | | | 324,184 | | | | | | — | | |
Accrued federal income tax
|
| | | | 105,000 | | | | | | 105,000 | | |
Accrued expenses
|
| | | $ | 1,487,835 | | | | | $ | 950,127 | | |
| | | | | | | | | | | | | |
| | |
June 30, 2025
|
| |||||||||||||||
Description
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | |
Derivative liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 764,000 | | |
SAFE investment
|
| | | | — | | | | | | — | | | | | | 11,200,000 | | |
| | | | $ | — | | | | | $ | — | | | | | $ | 11,964,000 | | |
| | | | | | | | | | | | | | | | | | | |
| | |
December 31, 2024
|
| |||||||||||||||
Description
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | |
Derivative liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 764,000 | | |
| | | | $ | — | | | | | $ | — | | | | | $ | 764,000 | | |
| | | | | | | | | | | | | | | | | | | |
| | |
June 30, 2025
|
|
Time to various qualifying events (years)
|
| |
0.29 – 2.25
|
|
Time to private equity financing (years)
|
| |
0.29
|
|
Probability of conversion upon an IPO or financing event
|
| |
70.00%
|
|
Discount rate
|
| |
5.70%
|
|
| | | | |
| | |
Derivative
Liability |
| |
SAFE
Investment |
| ||||||
Outstanding as of December 31, 2023
|
| | | $ | 307,000 | | | | | $ | — | | |
Change in fair value
|
| | | | 205,000 | | | | | | — | | |
Outstanding as of June 30, 2024
|
| | | $ | 512,000 | | | | | $ | — | | |
Outstanding as of December 31, 2024
|
| | | $ | 764,000 | | | | | $ | — | | |
Issuance (proceeds)
|
| | | | — | | | | | | 7,937,590 | | |
Change in fair value
|
| | | | — | | | | | | 3,262,410 | | |
Outstanding as of June 30, 2025
|
| | | $ | 764,000 | | | | | $ | 11,200,000 | | |
| | | | | | | | | | | | | |
| | |
June 30, 2025
|
| |||||||||||||||||||||||||||
| | |
Preferred
Stock Authorized |
| |
Preferred
Stock Issued and Outstanding |
| |
Carrying
Value (in thousands) |
| |
Liquidation
Preference (in thousands) |
| |
Common
Stock Issuable Upon Conversion |
| |||||||||||||||
Series A Preferred Stock
|
| | | | 139,075 | | | | | | 139,075 | | | | | $ | 1,043 | | | | | | 2,030 | | | | | | 486,764 | | |
Series B Preferred Stock
|
| | | | 121,934 | | | | | | 121,934 | | | | | | 1,622 | | | | | | 2,951 | | | | | | 426,769 | | |
Series C Preferred Stock
|
| | | | 176,954 | | | | | | 176,954 | | | | | | 3,419 | | | | | | 5,893 | | | | | | 619,342 | | |
Series D Preferred Stock
|
| | | | 166,706 | | | | | | 166,706 | | | | | | 4,741 | | | | | | 7,503 | | | | | | 583,462 | | |
Series E Preferred Stock
|
| | | | 247,400 | | | | | | 247,400 | | | | | | 8,288 | | | | | | 11,804 | | | | | | 865,890 | | |
Series F Preferred Stock
|
| | | | 320,044 | | | | | | 320,044 | | | | | | 21,296 | | | | | | 28,258 | | | | | | 1,120,139 | | |
Series G Preferred Stock
|
| | | | 160,000 | | | | | | 98,590 | | | | | | 9,612 | | | | | | 11,765 | | | | | | 345,054 | | |
| | | | | 1,332,113 | | | | | | 1,270,703 | | | | | $ | 50,021 | | | | | | 70,204 | | | | | | 4,447,420 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
December 31, 2024
|
| |||||||||||||||||||||||||||
| | |
Preferred
Stock Authorized |
| |
Preferred
Stock Issued and Outstanding |
| |
Carrying
Value (in thousands) |
| |
Liquidation
Preference (in thousands) |
| |
Common
Stock Issuable Upon Conversion |
| |||||||||||||||
Series A Preferred Stock
|
| | | | 139,075 | | | | | | 139,075 | | | | | $ | 1,043 | | | | | | 1,988 | | | | | | 486,764 | | |
Series B Preferred Stock
|
| | | | 121,934 | | | | | | 121,934 | | | | | | 1,622 | | | | | | 2,886 | | | | | | 426,769 | | |
Series C Preferred Stock
|
| | | | 176,954 | | | | | | 176,954 | | | | | | 3,419 | | | | | | 5,756 | | | | | | 619,342 | | |
Series D Preferred Stock
|
| | | | 166,706 | | | | | | 166,706 | | | | | | 4,741 | | | | | | 7,314 | | | | | | 583,462 | | |
Series E Preferred Stock
|
| | | | 247,400 | | | | | | 247,400 | | | | | | 8,288 | | | | | | 11,478 | | | | | | 865,890 | | |
Series F Preferred Stock
|
| | | | 320,044 | | | | | | 320,044 | | | | | | 21,296 | | | | | | 27,409 | | | | | | 1,120,139 | | |
Series G Preferred Stock
|
| | | | 160,000 | | | | | | 98,590 | | | | | | 9,612 | | | | | | 11,381 | | | | | | 345,054 | | |
| | | | | 1,332,113 | | | | | | 1,270,703 | | | | | $ | 50,021 | | | | | | 68,212 | | | | | | 4,447,420 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Six Months Ended
June 30, |
| |||||||||
| | |
2025
|
| |
2024
|
| ||||||
Cost of revenue
|
| | | | — | | | | | $ | 71,995 | | |
Research and development
|
| | | | 111,639 | | | | | | 51,142 | | |
Selling, general and administrative
|
| | | | 329,337 | | | | | | 186,096 | | |
Total stock-based compensation expense
|
| | | $ | 440,976 | | | | | $ | 309,233 | | |
| | | | | | | | | | | | | |
| | |
Six Months Ended
June 30, |
| |||
| | |
2025
|
| |
2024
|
|
Fair value of common stock
|
| |
$10.89
|
| |
$10.29
|
|
Risk-free interest rate
|
| |
4.14% – 4.18%
|
| |
4.20%
|
|
Expected term (in years)
|
| |
7
|
| |
6
|
|
Expected volatility
|
| |
85.00%
|
| |
85.00%
|
|
Expected dividend yield
|
| |
0.00%
|
| |
0.00%
|
|
Weighted average grant date fair value
|
| |
$8.45
|
| |
$7.60
|
|
| | | | | | | |
| | |
Number of
Options |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Term |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
| | | | | | | | | | | | | | |
(in years)
|
| | | | | | | |||
Outstanding at December 31, 2024
|
| | | | 574,494 | | | | | $ | 7.68 | | | | | | 7.03 | | | | | $ | 1,843,886 | | |
Granted
|
| | | | 53,834 | | | | | | 10.89 | | | | | | 10.00 | | | | | | — | | |
Exercised
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Forfeited or cancelled
|
| | | | (10,790) | | | | | | 9.84 | | | | | | — | | | | | | — | | |
Outstanding at June 30, 2025
|
| | | | 617,538 | | | | | $ | 7.88 | | | | | | 6.79 | | | | | $ | 1,834,552 | | |
Vested and exercisable at June 30, 2025
|
| | | | 505,985 | | | | | $ | 7.33 | | | | | | 6.36 | | | | | $ | 1,838,518 | | |
Vested and expected to vest at June 30, 2025
|
| | | | 617,585 | | | | | $ | 7.88 | | | | | | 6.79 | | | | | $ | 1,871,945 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Number of
Options |
| |
Weighted-
Average Exercise Price |
| ||||||
Non-vested options, December 31, 2024
|
| | | | 120,935 | | | | | $ | 10.34 | | |
Granted during the period
|
| | | | 53,834 | | | | | | 10.89 | | |
Vested during the period
|
| | | | (55,118) | | | | | | 10.44 | | |
Forfeited or expired during the period
|
| | | | (10,790) | | | | | | 9.84 | | |
Non-vested options, June 30, 2025
|
| | | | 108,861 | | | | | | 10.59 | | |
| | | | | | | | | | | | | |
| | |
June 30,
2025 |
| |
December 31,
2024 |
| ||||||
Operating Leases | | | | | | | | | | | | | |
Right of use assets under operating leases
|
| | | $ | 5,566,776 | | | | | $ | 5,566,776 | | |
Accumulated amortization
|
| | | | (856,591) | | | | | | (448,899) | | |
Right of use assets under operating leases, net
|
| | | $ | 4,710,185 | | | | | $ | 5,117,877 | | |
Finance Leases | | | | | | | | | | | | | |
Right of use assets under finance leases
|
| | | $ | 48,997 | | | | | $ | 48,997 | | |
Accumulated amortization
|
| | | | (48,997) | | | | | | (48,997) | | |
Right of use assets under finance leases, net
|
| | | $ | — | | | | | $ | — | | |
Current Liabilities | | | | | | | | | | | | | |
Operating lease liabilities
|
| | | $ | 810,830 | | | | | $ | 764,873 | | |
Noncurrent Liabilities | | | | | | | | | | | | | |
Operating lease liabilities
|
| | | $ | 3,974,271 | | | | | $ | 4,353,004 | | |
| | | | | | | | | | | | | |
| | |
June 30,
2025 |
| |
December 31,
2024 |
|
Weighted average remaining lease term | | | | | | | |
Operating leases
|
| |
4.7 years
|
| |
5.2 years
|
|
Finance leases
|
| |
—
|
| |
—
|
|
Weighted average discount rate | | | | | | | |
Operating leases
|
| |
8.00%
|
| |
8.00%
|
|
Finance leases
|
| |
8.00%
|
| |
8.00%
|
|
| | | | | | | |
| | |
2025
|
| |
2024
|
| ||||||
Operating lease costs: | | | | | | | | | | | | | |
Expenses included in selling, general and administrative
|
| | | $ | 247,811 | | | | | $ | 141,997 | | |
Expenses included in research and development
|
| | | $ | 329,201 | | | | | $ | 141,202 | | |
| | | | | | | | | | | | | |
| | |
2025
|
| |
2024
|
| ||||||
Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | | | | | | | |
Operating cash flows from operating leases
|
| | | $ | 708,849 | | | | | $ | 485,291 | | |
| | | | | | | | | | | | | |
|
SEC registration fee
|
| | | $ | 2,762 | | |
|
FINRA filing fee
|
| | | | 3,500 | | |
|
NYSE American listing fee
|
| | | | 50,000 | | |
|
Printing and mailing expenses
|
| | | | 200,000 | | |
|
Legal fees and expenses
|
| | | | 1,500,000 | | |
|
Accounting fees and expenses
|
| | | | 100,000 | | |
|
Custodian transfer agent and registrar fees and expenses
|
| | | | 20,000 | | |
|
Additional banking fee
|
| | | | 300,000 | | |
|
Miscellaneous expenses
|
| | | | 323,738 | | |
|
Total
|
| | | $ | 2,500,000 | | |
Exhibit
Number |
| |
Description
|
|
1.1* | | | Form of Underwriting Agreement. | |
3.1 | | | | |
3.2* | | | Form of Eighth Amended and Restated Certificate of Incorporation, to be in effect immediately prior to the completion of this offering. | |
3.3 | | | | |
3.4* | | | Form of Amended and Restated Bylaws, to be in effect as of the effectiveness of the registration statement of which this prospectus forms a part. | |
4.1* | | | Specimen Common Stock Certificate. | |
4.2* | | | Form of Representative’s Warrant Agreement. | |
5.1 | | | | |
10.1# | | | | |
10.2# | | | Form of Non-Qualified Stock Option Grant Notice, under the 2012 Stock Option and Grant Plan. | |
10.3# | | | | |
10.4# | | | | |
10.5# | | | | |
10.6# | | | | |
10.7# | | | | |
10.8# | | | | |
10.9*# | | | Akston Biosciences Corporation 2025 Stock Option and Incentive Plan and form of award agreements thereunder. | |
10.10*# | | | Akston Biosciences Corporation 2025 Employee Stock Purchase Plan. | |
10.11*# | | | Form of Indemnification Agreement, by and between the Registrant and its directors and executive officers. | |
10.12*# | | | Senior Executive Cash Incentive Bonus Plan. | |
10.13*# | | | Non-Employee Director Compensation Policy. | |
10.14*# | | | Compensation Recovery Policy. | |
10.15# | | | | |
10.16# | | | | |
10.17# | | | | |
10.18# | | | | |
10.19† | | | | |
10.20† | | | |
Exhibit
Number |
| |
Description
|
|
10.21† | | | | |
10.22† | | | | |
10.23† | | | | |
21.1 | | | | |
23.1 | | | | |
23.2 | | | | |
24.1 | | | | |
107 | | | |
| | ||||||
Signature
|
| |
Title
|
| |
Date
|
|
/s/ Todd C. Zion
Todd C. Zion, Ph.D.
|
| | President, Chief Executive Officer and Director (Principal Executive Officer) | | | October 8, 2025 | |
/s/ James Herriman
James Herriman
|
| | Vice President, Operations and Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer) | | | October 8, 2025 | |
/s/ Thomas M. Lancaster
Thomas M. Lancaster, Ph.D.
|
| | Vice President, Manufacturing and Product Research and Development, and Director | | | October 8, 2025 | |
/s/ Rahul Bhansali
Rahul Bhansali
|
| | Director | | | October 8, 2025 | |
/s/ Lovick E. Cannon
Lovick E. Cannon, Ph.D.
|
| | Director | | | October 8, 2025 | |
/s/ Robyn C. Davis
Robyn C. Davis
|
| | Director | | | October 8, 2025 | |
/s/ Michael Hall
Michael Hall
|
| | Director | | | October 8, 2025 | |
/s/ Linda Rhodes
Linda Rhodes, VMD, Ph.D.
|
| | Director | | | October 8, 2025 | |
|