10/29/2025 | Press release | Distributed by Public on 10/29/2025 04:08
| | | |
Page
|
| |||
|
About This Prospectus
|
| | | | 1 | | |
|
Prospectus Summary
|
| | | | 2 | | |
|
Risk Factors
|
| | | | 22 | | |
|
Special Note Regarding Forward-Looking Statements
|
| | | | 57 | | |
|
Use Of Proceeds
|
| | | | 58 | | |
|
Determination of Offering Price
|
| | | | 59 | | |
|
Market Information for Common Stock and Dividend Policy
|
| | | | 60 | | |
|
Capitalization
|
| | | | 61 | | |
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
| | | | 62 | | |
|
Business
|
| | | | 72 | | |
|
Management
|
| | | | 92 | | |
|
Executive and Director Compensation
|
| | | | 96 | | |
|
Certain Relationships and Related Party Transactions
|
| | | | 102 | | |
|
Principal Stockholders
|
| | | | 104 | | |
|
Committed Equity Financing
|
| | | | 107 | | |
|
Description Of Capital Stock
|
| | | | 109 | | |
|
Material U.S. Federal Income and Estate Tax Consequences to Non-U.S. Holders of Our Common Stock
|
| | | | 114 | | |
|
Plan Of Distribution
|
| | | | 122 | | |
|
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|
| | | | 124 | | |
|
Legal Matters
|
| | | | 124 | | |
|
Experts
|
| | | | 124 | | |
|
Where You Can Find More Information
|
| | | | 124 | | |
|
Index to Consolidated Financial Statements
|
| | | | F-1 | | |
| | | |
Six months ended June 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
| Consolidated Statements of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
General and administrative
|
| | | $ | 1,679,591 | | | | | $ | 712,260 | | | | | $ | 1,551,168 | | | | | $ | 2,300,649 | | |
|
Research and development
|
| | | | 71,937 | | | | | | 82,907 | | | | | | 245,956 | | | | | | 7,500 | | |
|
Total operating expenses
|
| | | | 1,751,528 | | | | | | 795,167 | | | | | | 1,797,124 | | | | | | 2,308,149 | | |
|
Loss from operations
|
| | | | (1,751,528) | | | | | | (795,167) | | | | | | (1,797,124) | | | | | | (2,308,149) | | |
| Other income | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest income
|
| | | | 10,296 | | | | | | 16,330 | | | | | | 28,709 | | | | | | 15,882 | | |
|
Other income
|
| | | | 172,260 | | | | | | - | | | | | | - | | | | | | - | | |
|
Total other Income
|
| | | | 182,556 | | | | | | 16,330 | | | | | | 28,709 | | | | | | 15,882 | | |
|
Loss Before Provision For Income Taxes
|
| | | | (1,568,972) | | | | | | (778,837) | | | | | | (1,768,415) | | | | | | (2,292,267) | | |
|
Provision/(Benefit) For Income Taxes
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Net Loss
|
| | | | (1,568,972) | | | | | | (778,837) | | | | | | (1,768,415) | | | | | | (2,292,267) | | |
|
Basic and diluted net loss per share
|
| | | | (0.06) | | | | | | (0.03) | | | | | | (0.07) | | | | | | (0.09) | | |
|
Weighted average common shares outstanding
|
| | | | 27,204,346 | | | | | | 26,496,796 | | | | | | 26,845,690 | | | | | | 26,494,482 | | |
| Cash Flow Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net cash used in operating activities
|
| | | $ | (798,024) | | | | | $ | (554,503) | | | | | $ | (1,361,305) | | | | | $ | (1,377,680) | | |
|
Net cash used in investing activities
|
| | | | (31,751) | | | | | | (48,183) | | | | | | (99,475) | | | | | | (44,306) | | |
|
Net cash provided by financing activities
|
| | | | 3,147,119 | | | | | | 306,712 | | | | | | 1,152,382 | | | | | | 500,000 | | |
| | | |
As of
|
| |||||||||||||||
| | | |
June 30,
2025 |
| |
December 31,
2024 |
| |
December 31,
2023 |
| |||||||||
| Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 3,189,943 | | | | | $ | 872,599 | | | | | $ | 1,180,997 | | |
|
Total current assets
|
| | | | 3,393,961 | | | | | | 1,097,924 | | | | | | 1,201,817 | | |
|
Total assets
|
| | | | 4,331,302 | | | | | | 2,048,889 | | | | | | 2,013,560 | | |
|
Total current liabilities
|
| | | | 1,060,752 | | | | | | 707,932 | | | | | | 489,779 | | |
|
Total liabilities
|
| | | | 2,556,806 | | | | | | 2,226,321 | | | | | | 1,927,792 | | |
|
Total stockholders' equity (deficit)
|
| | | | 1,774,496 | | | | | | (177,432) | | | | | | 85,768 | | |
| | | |
As of
June 30, 2025 |
| |||
|
Cash and cash equivalents
|
| | | $ | 3,189,943 | | |
|
Non-current liabilities
|
| | | $ | 1,496,054 | | |
| Stockholders' equity: | | | | | | | |
|
Common stock, par value $0.0001 per share, 40,000,000 shares authorized at June 30, 2025 and 28,022,826 shares issued at June 30, 2025(1)
|
| | | | 1,401 | | |
|
Additional paid-in capital
|
| | | | 23,185,396 | | |
|
Subscription receivable
|
| | | | (647,316) | | |
|
Accumulated deficit
|
| | | | (20,764,985) | | |
|
Total stockholders' equity
|
| | | $ | 1,774,496 | | |
|
Total capitalization
|
| | | $ | 3,270,550 | | |
|
For The Six Months Ended June 30,
|
| |
2025
|
| |
2024
|
| ||||||
|
Net Revenue
|
| | | $ | - | | | | | $ | - | | |
|
Cost Of Goods Sold
|
| | | | - | | | | | | - | | |
|
Gross Profit/(Loss)
|
| | | | - | | | | | | - | | |
| Operating expenses | | | | | | | | | | | | | |
|
General and administrative
|
| | | | 1,679,591 | | | | | | 712,260 | | |
|
Research and development:
|
| | | ||||||||||
|
Eczema
|
| | | | 26,177 | | | | | | 82,907 | | |
|
Vaccine
|
| | | | 45,760 | | | | | | - | | |
|
Total operating expenses
|
| | | | 1,751,528 | | | | | | 795,167 | | |
|
Loss from operations
|
| | | | (1,751,528) | | | | | | (795,167) | | |
| Other income: | | | | | | | | | | | | | |
|
Interest income
|
| | | | 10,296 | | | | | | 16,330 | | |
|
Other income
|
| | | | 172,260 | | | | | | - | | |
|
Total other income
|
| | | | 182,556 | | | | | | 16,330 | | |
|
Net Loss
|
| | | $ | (1,568,972) | | | | | $ | (778,837) | | |
|
For The Year Ended December 31,
|
| |
2024
|
| |
2023
|
| ||||||
|
Net Revenue
|
| | | $ | - | | | | | $ | - | | |
|
Cost Of Goods Sold
|
| | | | - | | | | | | - | | |
|
Gross Profit/(Loss)
|
| | | | - | | | | | | - | | |
| Operating expenses | | | | | | | | | | | | | |
|
General and administrative
|
| | | | 1,551,168 | | | | | | 2,300,649 | | |
|
Research and development
|
| | | | 245,956 | | | | | | 7,500 | | |
|
Total operating expenses
|
| | | | 1,797,124 | | | | | | 2,308,149 | | |
|
Loss from operations
|
| | | | (1,797,124) | | | | | | (2,308,149) | | |
| Other income: | | | | | | | | | | | | | |
|
Interest Income
|
| | | | 28,709 | | | | | | 15,882 | | |
|
Total other income
|
| | | | 28,709 | | | | | | 15,882 | | |
|
Net Loss
|
| | | $ | (1,768,415) | | | | | $ | (2,292,267) | | |
|
Name
|
| |
Age
|
| |
Position(s)
|
|
| Bradley Burnam | | | 47 | | | Chief Executive Officer & Director | |
| Zuraiz Chaudhary | | | 30 | | | Interim Chief Financial Officer, Vice President of Finance & Chief Accounting Officer | |
| Dr. Neil Ghodadra | | | 45 | | | Chief Medical Officer & Director | |
| Andrew Gengos | | | 61 | | | Director | |
| Arthur Golden | | | 79 | | | Director | |
| Dr. Kent Kester | | | 65 | | | Director | |
|
Name and Principal Position (a) |
| |
Year
(b) |
| |
Salary
($) (c) |
| |
Bonus
($) (d) |
| |
Stock
Awards ($) (e) |
| |
Option
Awards ($) (f) |
| |
Non-Equity
Incentive Plan Compensation ($) (g) |
| |
Change
in Pension Value and Non-qualified Deferred Compensation Earnings ($) (h) |
| |
All Other
Compensation ($) (i) |
| |
Total
($) (j) |
| |||||||||||||||||||||||||||
|
Bradley Burnam...................
Chief Executive Officer |
| | | | 2024 | | | | | $ | 429,320 | | | | | $ | - | | | | | $ | - | | | | | $ | - | | | | | $ | - | | | | | $ | - | | | | | $ | - | | | | | $ | 429,320 | | |
| | | | 2023 | | | | | $ | 429,321 | | | | | $ | - | | | | | $ | - | | | | | $ | - | | | | | $ | - | | | | | $ | - | | | | | $ | - | | | | | $ | 429,321 | | | ||
|
Dr. Neilesh Ghodadra(1) .......
Chief Medical Officer and Director |
| | | | 2024 | | | | | $ | - | | | | | $ | - | | | | | $ | - | | | | | $ | - | | | | | $ | - | | | | | $ | - | | | | | $ | - | | | | | $ | - | | |
| | | | 2023 | | | | | $ | - | | | | | $ | - | | | | | $ | - | | | | | $ | - | | | | | $ | - | | | | | $ | - | | | | | $ | - | | | | | $ | - | | | ||
| | | |
Option Awards
|
| |||||||||||||||
|
Name (a) |
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable (b) |
| |
Option
Exercise Price ($) (e) |
| |
Option
Expiration Date (f) |
| |||||||||
|
Dr. Neilesh Ghodadra
|
| | | | 1,000,000(1) | | | | | $ | 1.25 | | | | | | 10/11/2028 | | |
| | | |
Shares Beneficially Owned
|
| |||||||||
|
Name of Beneficial Owner
|
| |
Number
|
| |
Percent
|
| ||||||
| Directors and Named Executive Officers | | | | | | | | | | | | | |
|
Bradley Burnam(1)
|
| | | | 16,016,260 | | | | | | 57.2% | | |
|
Dr. Neil Ghodadra(2)
|
| | | | 1,000,000 | | | | | | 3.4% | | |
|
Andrew Gengos(3)
|
| | | | 508,934 | | | | | | 1.8% | | |
|
Arthur Golden
|
| | | | - | | | | | | - | | |
|
Dr. Kent Kester
|
| | | | - | | | | | | - | | |
|
Zuraiz Chaudhary
|
| | | | - | | | | | | - | | |
|
All directors and executive officers as a group (6 persons)
|
| | | | 17,525,194 | | | | | | 62.5% | | |
| Greater than 5% Stockholders: | | | | | | | | | | | | | |
|
BEB Holdings, LLC(1)
|
| | | | 16,016,260 | | | | | | 57.2% | | |
|
ANC CARLSON FAMILY LP(5)
|
| | | | 1,432,982 | | | | | | 5.1% | | |
|
YJA INVESTMENT FAMILY LP(6)
|
| | | | 1,432,982 | | | | | | 5.1% | | |
|
Name of Selling Stockholder
|
| |
Common Stock
Before the Offering(3) |
| |
Maximum Shares
Sold |
| |
Common Stock
After the Offering |
| |||||||||||||||||||||
| | | |
Number
|
| |
Percent
|
| | | | | | | |
Number
|
| |
Percent
|
| ||||||||||||
|
GEM Global Yield LLC SCS(1)
|
| | | | - | | | | | | -% | | | | | | 5,645,888 | | | | | | - | | | | | | -% | | |
|
GEM Yield Bahamas Limited(2)
|
| | | | 1,354,112 | | | | | | 4.5% | | | | | | 1,354,112 | | | | | | - | | | | | | -% | | |
| Total | | | | | 1,354,112 | | | | | | 4.5% | | | | | | 7,000,000 | | | | | | - | | | | | | -% | | |
| | | |
Page
|
| |||
| UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS: | | | | | | | |
|
Condensed Consolidated Balance Sheets
|
| | | | F-2 | | |
|
Condensed Consolidated Statements of Operations
|
| | | | F-3 | | |
|
Condensed Consolidated Statements of Changes in Stockholders' Equity (Deficit)
|
| | | | F-4 | | |
|
Condensed Consolidated Statements of Cash Flows
|
| | | | F-5 | | |
|
Notes to Condensed Consolidated Financial Statements
|
| | | | F-6 | | |
| | | |
Page
|
| |||
| AUDITED FINANCIAL STATEMENTS: | | | | | | | |
|
Report of Independent Registered Public Accounting Firm
|
| | | | F-19 | | |
|
Consolidated Balance Sheets
|
| | | | F-20 | | |
|
Consolidated Statements of Operations
|
| | | | F-21 | | |
|
Consolidated Statements of Changes in Stockholders' Equity (Deficit)
|
| | | | F-22 | | |
|
Consolidated Statements of Cash Flows
|
| | | | F-23 | | |
|
Notes to Consolidated Financial Statements
|
| | | | F-24 | | |
| | | |
June 30,
2025 |
| |
December 31,
2024 |
| ||||||
| | | |
(unaudited)
|
| | | | | | | |||
| ASSETS | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 3,189,943 | | | | | $ | 872,599 | | |
|
Prepaid expenses and other current assets
|
| | | | 204,018 | | | | | | 225,325 | | |
|
Total current assets
|
| | | | 3,393,961 | | | | | | 1,097,924 | | |
|
Right-of-use asset
|
| | | | 99,989 | | | | | | 120,452 | | |
|
Intangible assets, net
|
| | | | 828,770 | | | | | | 821,931 | | |
|
Security deposit
|
| | | | 8,582 | | | | | | 8,582 | | |
|
TOTAL ASSETS
|
| | | $ | 4,331,302 | | | | | $ | 2,048,889 | | |
| LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | $ | 1,017,347 | | | | | $ | 667,272 | | |
|
Current portion of operating lease liability
|
| | | | 43,405 | | | | | | 40,660 | | |
|
Total current liabilities
|
| | | | 1,060,752 | | | | | | 707,932 | | |
|
Operating lease liability, net of current portion
|
| | | | 58,041 | | | | | | 80,376 | | |
|
Deferred revenue
|
| | | | 1,438,013 | | | | | | 1,438,013 | | |
|
TOTAL LIABILITIES
|
| | | | 2,556,806 | | | | | | 2,226,321 | | |
| Commitments and contingencies (Note 9) | | | | | | | | | | | | | |
| STOCKHOLDERS' EQUITY (DEFICIT) | | | | | | | | | | | | | |
|
Common Stock, $0.0001 par value, 40,000,000 shares authorized at June 30, 2025 and December 31, 2024, 28,022,826 and 26,845,690 shares issued at June 30, 2025 and December 31, 2024, respectively
|
| | | | 1,401 | | | | | | 1,342 | | |
|
Additional paid-in capital
|
| | | | 23,185,396 | | | | | | 19,017,239 | | |
|
Subscription receivable
|
| | | | (647,316) | | | | | | - | | |
|
Accumulated deficit
|
| | | | (20,764,985) | | | | | | (19,196,013) | | |
|
Total stockholders' equity (deficit)
|
| | | | 1,774,496 | | | | | | (177,432) | | |
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
|
| | | $ | 4,331,302 | | | | | $ | 2,048,889 | | |
| | | |
Three Months Ended June 30,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
General and administrative
|
| | | $ | 1,303,846 | | | | | $ | 286,198 | | | | | $ | 1,679,591 | | | | | $ | 712,260 | | |
|
Research and development
|
| | | | 62,678 | | | | | | 73,982 | | | | | | 71,937 | | | | | | 82,907 | | |
|
Total operating expenses
|
| | | | 1,366,524 | | | | | | 360,180 | | | | | | 1,751,528 | | | | | | 795,167 | | |
|
Loss from operations
|
| | | | (1,366,524) | | | | | | (360,180) | | | | | | (1,751,528) | | | | | | (795,167) | | |
| Other income: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest income
|
| | | | 5,134 | | | | | | 8,244 | | | | | | 10,296 | | | | | | 16,330 | | |
|
Other income
|
| | | | 120,975 | | | | | | - | | | | | | 172,260 | | | | | | - | | |
|
Total other income
|
| | | | 126,109 | | | | | | 8,244 | | | | | | 182,556 | | | | | | 16,330 | | |
|
NET LOSS
|
| | | $ | (1,240,415) | | | | | $ | (351,936) | | | | | $ | (1,568,972) | | | | | $ | (778,837) | | |
|
Basic and diluted net loss per common share
|
| | | $ | (0.05) | | | | | $ | (0.01) | | | | | $ | (0.06) | | | | | $ | (0.03) | | |
|
Weighted average common shares outstanding, basic and diluted
|
| | | | 27,487,800 | | | | | | 26,499,110 | | | | | | 27,204,346 | | | | | | 26,496,796 | | |
| | | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Subscription
Receivable |
| |
Accumulated
Deficit |
| |
Total
Stockholders' Equity (Deficit) |
| |||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
As at December 31, 2024
|
| | | | 26,845,690 | | | | | $ | 1,342 | | | | | $ | 19,017,239 | | | | | $ | - | | | | | $ | (19,196,013) | | | | | $ | (177,432) | | |
|
Issuance of common stock under
Regulation Crowdfunding, net of issuance costs |
| | | | 215,972 | | | | | | 11 | | | | | | 777,792 | | | | | | - | | | | | | - | | | | | | 777,803 | | |
|
Issuance of common stock under
Regulation A+, net of issuance costs |
| | | | 83,610 | | | | | | 4 | | | | | | 280,488 | | | | | | (247,234) | | | | | | - | | | | | | 33,258 | | |
|
Issuance of common stock under
Regulation D, net of issuance costs |
| | | | 775,468 | | | | | | 39 | | | | | | 2,735,863 | | | | | | (400,082) | | | | | | - | | | | | | 2,335,820 | | |
|
Issuance of stock in exchange for
advisory services |
| | | | 54,466 | | | | | | 3 | | | | | | 249,997 | | | | | | - | | | | | | - | | | | | | 250,000 | | |
|
Issuance of common stock upon
exercise of warrants |
| | | | 47,620 | | | | | | 2 | | | | | | 236 | | | | | | - | | | | | | - | | | | | | 238 | | |
|
Stock-based compensation expense
|
| | | | - | | | | | | - | | | | | | 123,781 | | | | | | - | | | | | | - | | | | | | 123,781 | | |
|
Net loss
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | (1,568,972) | | | | | | (1,568,972) | | |
|
As at June 30, 2025
|
| | | | 28,022,826 | | | | | $ | 1,401 | | | | | $ | 23,185,396 | | | | | $ | (647,316) | | | | | $ | (20,764,985) | | | | | $ | 1,774,496 | | |
| | | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Subscription
Receivable |
| |
Accumulated
Deficit |
| |
Total
Stockholders' Equity (Deficit) |
| |||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
|
As at December 31, 2023
|
| | | | 26,494,482 | | | | | $ | 1,324 | | | | | $ | 17,512,042 | | | | | $ | - | | | | | $ | (17,427,598) | | | | | $ | 85,768 | | |
|
Issuance of common stock under
Regulation Crowdfunding, net of issuance costs |
| | | | 104,138 | | | | | | 5 | | | | | | 306,707 | | | | | | - | | | | | | - | | | | | | 306,712 | | |
|
Stock-based compensation expense
|
| | | | - | | | | | | - | | | | | | 64,952 | | | | | | - | | | | | | - | | | | | | 64,952 | | |
|
Net loss
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | (778,837) | | | | | | (778,837) | | |
|
As at June 30, 2024
|
| | | | 26,598,620 | | | | | $ | 1,329 | | | | | $ | 17,883,701 | | | | | $ | - | | | | | $ | (18,206,435) | | | | | $ | (321,405) | | |
| | | |
Six Months Ended June 30,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Cash flows from operating activities: | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (1,568,972) | | | | | $ | (778,837) | | |
|
Adjustments to reconcile net loss to net cash used in operating activities
|
| | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 24,912 | | | | | | 22,988 | | |
|
Stock-based compensation expense
|
| | | | 123,781 | | | | | | 64,952 | | |
|
Common stock issued in exchange for services
|
| | | | 250,000 | | | | | | - | | |
|
Non-cash operating lease expense
|
| | | | 873 | | | | | | (396) | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
|
Prepaids and other current assets
|
| | | | 21,307 | | | | | | 1,930 | | |
|
Accounts payable and accrued expenses
|
| | | | 350,075 | | | | | | 134,860 | | |
|
Net cash used in operating activities
|
| | | | (798,024) | | | | | | (554,503) | | |
| Cash flows from investing activities: | | | | | | | | | | | | | |
|
Purchases of intangible assets
|
| | | | (31,751) | | | | | | (48,183) | | |
|
Net cash used in investing activities
|
| | | | (31,751) | | | | | | (48,183) | | |
| Cash flows from financing activities: | | | | | | | | | | | | | |
|
Proceeds from issuance of common stock, net of issuance costs
|
| | | | 3,147,119 | | | | | | 306,712 | | |
|
Net cash provided by financing activities
|
| | | | 3,147,119 | | | | | | 306,712 | | |
|
Net increase (decrease) in cash and cash equivalents
|
| | | | 2,317,344 | | | | | | (295,974) | | |
|
Cash and cash equivalents at beginning of the period
|
| | | | 872,599 | | | | | | 1,180,997 | | |
|
Cash and cash equivalents at end of the period
|
| | | $ | 3,189,943 | | | | | $ | 885,023 | | |
| | | |
As at June 30, 2025
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash equivalents
|
| | | $ | 508,583 | | | | | $ | - | | | | | $ | - | | | | | $ | 508,583 | | |
| | | |
As at December 31, 2024
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash equivalents
|
| | | $ | 498,286 | | | | | $ | - | | | | | $ | - | | | | | $ | 498,286 | | |
|
Number of Common Shares underlying warrants
|
| |
Exercise price
per share |
| |
Expiration
date |
| |||
|
40,124
|
| | | $ | 3.25 | | | |
July 29, 2029
|
|
| | | |
Options
|
| |
Weighted
Average Exercise Price per Share (USD) |
| |
Weighted Average
Remaining Contractual Term (Years) |
| |
Aggregate
Intrinsic Value (USD) |
| ||||||||||||
|
Outstanding at January 1, 2025
|
| | | | 1,679,054 | | | | | $ | 2.28 | | | | | | 4.60 | | | | | $ | 3,876,925 | | |
|
Granted
|
| | | | 63,160 | | | | | | 4.59 | | | | | | - | | | | | | - | | |
|
Excercised
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Cancelled/expired
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Outstanding at June 30, 2025
|
| | |
|
1,742,214
|
| | | |
$
|
2.37
|
| | | |
|
4.30
|
| | | |
$
|
5,688,828
|
| |
|
Excercisable at June 30, 2025
|
| | |
|
1,615,144
|
| | | |
$
|
2.55
|
| | | |
|
4.30
|
| | | |
$
|
5,688,828
|
| |
| | | |
For Six Months Ended
June 30, 2025 |
| |
For Six Months Ended
June 30, 2024 |
| |||
|
Weighted-average risk-free interest rate
|
| |
4.40% - 4.43%
|
| | | | -* | | |
|
Dividend yield
|
| |
-
|
| | | | -* | | |
|
Expected holding period (years)
|
| |
5.6
|
| | | | -* | | |
|
Weighted-average volatility
|
| |
86.71%
|
| | | | -* | | |
|
Estimated forefeiture rates for options granted
|
| |
-
|
| | | | -* | | |
| | | |
As at
December 31, 2024 |
| |
Additions
|
| |
Deductions
|
| |
As at
June 30, 2025 |
| ||||||||||||
| Contract liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred revenue
|
| | | $ | 1,438,013 | | | | | $ | - | | | | | $ | - | | | | | $ | 1,438,013 | | |
| | | |
Three Months Ended June 30,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
| Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net loss attributable to common stockholders
|
| | | $ | (1,240,415) | | | | | $ | (351,936) | | | | | $ | (1,568,972) | | | | | $ | (778,837) | | |
| Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Weighted-average common shares outstanding, basic and diluted
|
| | | | 27,487,800 | | | | | | 26,499,110 | | | | | | 27,204,346 | | | | | | 26,496,796 | | |
|
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (0.05) | | | | | $ | (0.01) | | | | | $ | (0.06) | | | | | $ | (0.03) | | |
| | | |
As at June 30,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Oustanding options under the Company's Amended and Restated 2018 Stock Option Plan
|
| | | | 1,508,934 | | | | | | 1,508,934 | | |
|
Oustanding options under the Company's 2024 Stock Option Plan
|
| | | | 233,280 | | | | | | - | | |
|
Outstanding 2022 warrants
|
| | | | 40,124 | | | | | | 40,124 | | |
| | | | | | 1,782,338 | | | | | | 1,549,058 | | |
| | | |
Three Months Ended
June 30, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
| Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Personnel-related expenses
|
| | | $ | (197,155) | | | | | $ | (158,528) | | | | | $ | (390,099) | | | | | $ | (360,586) | | |
|
Research and development expenses
|
| | | | (62,678) | | | | | | (73,982) | | | | | | (71,937) | | | | | | (82,907) | | |
|
Legal, professional and consulting expenses
|
| | | | (997,864) | | | | | | (54,073) | | | | | | (1,067,729) | | | | | | (193,908) | | |
|
Corporate expenses
|
| | | | (108,827) | | | | | | (73,597) | | | | | | (221,763) | | | | | | (157,766) | | |
| Other Income | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other segment income
|
| | | | 126,109 | | | | | | 8,244 | | | | | | 182,556 | | | | | | 16,330 | | |
|
Segment net loss
|
| | | $ | (1,240,415) | | | | | $ | (351,936) | | | | | $ | (1,568,972) | | | | | $ | (778,837) | | |
| | | |
As at December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| ASSETS | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 872,599 | | | | | $ | 1,180,997 | | |
|
Prepaid expenses and other current assets
|
| | | | 225,325 | | | | | | 20,820 | | |
|
Total current assets
|
| | | | 1,097,924 | | | | | | 1,201,817 | | |
|
Right-of-use asset
|
| | | | 120,452 | | | | | | 33,222 | | |
|
Intangible assets, net
|
| | | | 821,931 | | | | | | 769,939 | | |
|
Security deposit
|
| | | | 8,582 | | | | | | 8,582 | | |
|
TOTAL ASSETS
|
| | | $ | 2,048,889 | | | | | $ | 2,013,560 | | |
| LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | $ | 667,272 | | | | | $ | 464,623 | | |
|
Current portion of operating lease liability
|
| | | | 40,660 | | | | | | 25,156 | | |
|
Total current liabilities
|
| | | | 707,932 | | | | | | 489,779 | | |
|
Operating lease liability, net of current portion
|
| | | | 80,376 | | | | | | - | | |
|
Deferred revenue
|
| | | | 1,438,013 | | | | | | 1,438,013 | | |
|
TOTAL LIABILITIES
|
| | | | 2,226,321 | | | | | | 1,927,792 | | |
| Commitments and contingencies (Note 11) | | | | | | | | | | | | | |
| STOCKHOLDERS' EQUITY (DEFICIT) | | | | | | | | | | | | | |
|
Common Stock, $0.001 par value, 20,000,000 shares authorized at December 31, 2024 and 2023, 26,845,690 and 26,494,482 shares issued at December 31, 2024 and 2023, respectively
|
| | | | 1,342 | | | | | | 1,324 | | |
|
Additional paid-in capital
|
| | | | 19,017,239 | | | | | | 17,512,042 | | |
|
Accumulated deficit
|
| | | | (19,196,013) | | | | | | (17,427,598) | | |
|
Total stockholders' equity (deficit)
|
| | | | (177,432) | | | | | | 85,768 | | |
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
|
| | | $ | 2,048,889 | | | | | $ | 2,013,560 | | |
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Operating expenses: | | | | | | | | | | | | | |
|
General and administrative
|
| | | $ | 1,551,168 | | | | | $ | 2,300,649 | | |
|
Research and development
|
| | | | 245,956 | | | | | | 7,500 | | |
|
Total operating expenses
|
| | | | 1,797,124 | | | | | | 2,308,149 | | |
|
Loss from operations
|
| | | | (1,797,124) | | | | | | (2,308,149) | | |
| Other income: | | | | | | | | | | | | | |
|
Interest income
|
| | | | 28,709 | | | | | | 15,882 | | |
|
Total other income
|
| | | | 28,709 | | | | | | 15,882 | | |
|
NET LOSS
|
| | | $ | (1,768,415) | | | | | $ | (2,292,267) | | |
|
Basic and diluted net loss per common share
|
| | | $ | (0.07) | | | | | $ | (0.09) | | |
|
Weighted average common shares outstanding, basic and diluted
|
| | | | 26,845,690 | | | | | | 26,494,482 | | |
| | | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders' Equity (Deficit) |
| ||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
|
As at December 31, 2022
|
| | | | 26,350,182 | | | | | $ | 1,317 | | | | | $ | 16,371,785 | | | | | $ | (15,135,331) | | | | | $ | 1,237,771 | | |
|
Issuance of common stock
|
| | | | 144,300 | | | | | | 7 | | | | | | 499,993 | | | | | | - | | | | | | 500,000 | | |
|
Stock-based compensation expense
|
| | | | - | | | | | | - | | | | | | 640,264 | | | | | | - | | | | | | 640,264 | | |
|
Net loss
|
| | | | - | | | | | | - | | | | | | - | | | | | | (2,292,267) | | | | | | (2,292,267) | | |
|
As at December 31, 2023
|
| | | | 26,494,482 | | | | | | 1,324 | | | | | | 17,512,042 | | | | | | (17,427,598) | | | | | | 85,768 | | |
|
Issuance of common stock under regulation Crowdfunding, net of issuance costs
|
| | | | 351,208 | | | | | | 18 | | | | | | 1,152,364 | | | | | | - | | | | | | 1,152,382 | | |
|
Stock-based compensation expense
|
| | | | - | | | | | | - | | | | | | 352,833 | | | | | | - | | | | | | 352,833 | | |
|
Net loss
|
| | | | - | | | | | | - | | | | | | - | | | | | | (1,768,415) | | | | | | (1,768,415) | | |
|
As at December 31, 2024
|
| | | | 26,845,690 | | | | | $ | 1,342 | | | | | $ | 19,017,239 | | | | | $ | (19,196,013) | | | | | $ | (177,432) | | |
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Cash flows from operating activities: | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (1,768,415) | | | | | $ | (2,292,267) | | |
|
Adjustments to reconcile net loss to net cash used in operating activities
|
| | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 47,483 | | | | | | 43,920 | | |
|
Stock-based compensation expense
|
| | | | 352,833 | | | | | | 640,264 | | |
|
Non-cash operating lease expense
|
| | | | 8,650 | | | | | | 662 | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
|
Prepaids and other current assets
|
| | | | (204,505) | | | | | | 1,653 | | |
|
Accounts payable and accrued expenses
|
| | | | 202,649 | | | | | | 208,663 | | |
|
Deferred revenue
|
| | | | - | | | | | | 19,425 | | |
|
Net cash used in operating activities
|
| | | | (1,361,305) | | | | | | (1,377,680) | | |
| Cash flows from investing activities: | | | | | | | | | | | | | |
|
Purchases of intangible assets
|
| | | | (99,475) | | | | | | (44,306) | | |
|
Net cash used in investing activities
|
| | | | (99,475) | | | | | | (44,306) | | |
| Cash flows from financing activities: | | | | | | | | | | | | | |
|
Proceeds from issuance of stock, net of issuance costs
|
| | | | 1,152,382 | | | | | | 500,000 | | |
|
Net cash provided by financing activities
|
| | | | 1,152,382 | | | | | | 500,000 | | |
|
Net decrease in cash and cash equivalents
|
| | | | (308,398) | | | | | | (921,986) | | |
|
Cash and cash equivalents at beginning of year
|
| | | | 1,180,997 | | | | | | 2,102,983 | | |
|
Cash and cash equivalents at end of year
|
| | | $ | 872,599 | | | | | $ | 1,180,997 | | |
| Supplemental disclosure of non-cash activities | | | | | | | | | | | | | |
|
Right-of-use assets acquired against lease liability
|
| | | $ | 133,615 | | | | | $ | - | | |
|
Category
|
| |
Useful
Lives (Years) |
|
| Machinery and equipment | | |
8 Years
|
|
| Computer equipment | | |
3 Years
|
|
| | | |
As at December 31, 2024
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash equivalents
|
| | | $ | 498,286 | | | | | $ | - | | | | | $ | - | | | | | $ | 498,286 | | |
| | | |
As at December 31, 2023
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash equivalents
|
| | | $ | 610,781 | | | | | $ | - | | | | | $ | - | | | | | $ | 610,781 | | |
| | | |
December 31, 2024
|
| |
December 31, 2023
|
| ||||||||||||||||||||||||||||||
| | | |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net Carrying
Amount |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net Carrying
Amount |
| ||||||||||||||||||
| Finite-lived assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangible asset - Patents
|
| | | $ | 993,758 | | | | | $ | (204,785) | | | | | $ | 788,973 | | | | | $ | 894,382 | | | | | $ | (157,302) | | | | | $ | 737,080 | | |
|
Total finite lived assets
|
| | | | 993,758 | | | | | | (204,785) | | | | | | 788,973 | | | | | | 894,382 | | | | | | (157,302) | | | | | | 737,080 | | |
|
Indefinite-lived assets -
Trademarks |
| | | | 32,958 | | | | | | - | | | | | | 32,958 | | | | | | 32,859 | | | | | | - | | | | | | 32,859 | | |
|
Total intangible assets
|
| | | $ | 1,026,716 | | | | | $ | (204,785) | | | | | $ | 821,931 | | | | | $ | 927,241 | | | | | $ | (157,302) | | | | | $ | 769,939 | | |
| | | |
Amount
|
| |||
|
2025
|
| | | $ | 49,688 | | |
|
2026
|
| | | | 49,688 | | |
|
2027
|
| | | | 49,688 | | |
|
2028
|
| | | | 49,688 | | |
|
2029
|
| | | | 49,688 | | |
|
Thereafter
|
| | | | 540,533 | | |
|
Total
|
| | |
$
|
788,973
|
| |
|
Year ending December 31,
|
| |
Amount
|
| |||
|
2025
|
| | | $ | 49,920 | | |
|
2026
|
| | | | 51,669 | | |
|
2027
|
| | | | 35,240 | | |
|
Thereafter
|
| | | | - | | |
|
Total minimum lease payments
|
| | | | 136,829 | | |
|
Less: Present value discount
|
| | | | (15,793) | | |
|
Present value of operating lease liabilities
|
| | | | 121,036 | | |
|
Less: Current portion of operating lease liability
|
| | | | (40,660) | | |
|
Operating lease liability, net of current portion
|
| | | $ | 80,376 | | |
|
Number of Common Shares underlying warrants
|
| |
Exercise price
per share |
| |
Expiration
date |
| |||
|
47,620
|
| | | $ | 0.01 | | | |
August 15, 2037
|
|
|
40,124
|
| | | $ | 3.25 | | | |
July 29, 2029
|
|
| | | |
As at December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Issuance of Common Stock upon exercise of stock options under the Amended and Restated 2018 Stock Option Plan
|
| | | | 1,508,934 | | | | | | 1,763,402 | | |
|
Issuance of Common Stock upon exercise of stock options under the 2024 Stock Option Plan
|
| | | | 170,120 | | | | | | - | | |
|
Issuance of Common Stock upon exercise of outstanding warrants
|
| | | | 87,744 | | | | | | 87,744 | | |
|
Equity awards available under the Amended and Restated 2018 Stock Option
Plan |
| | | | - | | | | | | 236,598 | | |
|
Equity awards available under the 2024 Stock Option Plan
|
| | | | 720,946 | | | | | | - | | |
| | | | | | 2,487,744 | | | | | | 2,087,744 | | |
| | | |
Options
|
| |
Weighted
Average Exercise Price per Share (USD) |
| |
Weighted
Average Remaining Contractual Term (Years) |
| |
Aggregate
Intrinsic Value (USD) |
| ||||||||||||
|
Outstanding at January 1, 2023
|
| | | | 2,272,336 | | | | | $ | 3.01 | | | | | | 6.90 | | | | | $ | 2,000,000 | | |
|
Granted
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Exercised
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Cancelled/expired
|
| | | | (508,934) | | | | | | 3.54 | | | | | | - | | | | | | - | | |
|
Outstanding at December 31, 2023
|
| | |
|
1,763,402
|
| | | |
$
|
2.86
|
| | | |
|
5.58
|
| | | |
$
|
2,000,000
|
| |
|
Exercisable at December 31, 2023
|
| | |
|
1,630,867
|
| | | |
$
|
3.10
|
| | | |
|
5.58
|
| | | |
$
|
2,000,000
|
| |
|
Granted
|
| | | | 220,150 | | | | | | 4.59 | | | | | | - | | | | | | - | | |
|
Exercised
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | |
|
Cancelled/expired
|
| | | | (304,498) | | | | | | 7.32 | | | | | | - | | | | | | - | | |
|
Outstanding at December 31, 2024
|
| | |
|
1,679,054
|
| | | |
$
|
2.28
|
| | | |
|
4.60
|
| | | |
$
|
3,876,925
|
| |
|
Exercisable at December 31, 2024
|
| | |
|
1,576,952
|
| | | |
$
|
2.43
|
| | | |
|
4.60
|
| | | |
$
|
3,876,925
|
| |
| | | |
As at
December 31, 2024 |
| |||
|
Weighted-average risk-free interest rate
|
| | | | 4.25% | | |
|
Dividend yield
|
| | | | - | | |
|
Expected holding period (years)
|
| | | | 5.45 | | |
|
Weighted-average volatility
|
| | | | 79.46% | | |
|
Estimated forefeiture rates for options granted
|
| | | | - | | |
| | | |
As at December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Deferred tax assets: | | | | | | | | | | | | | |
|
Net operating loss carryovers
|
| | | $ | 2,311,077 | | | | | $ | 2,050,215 | | |
|
Research and development credit carryforwards
|
| | | | 21,027 | | | | | | 21,027 | | |
|
Stock-based compensation
|
| | | | 60,455 | | | | | | - | | |
|
Deferred revenue
|
| | | | 301,983 | | | | | | 367,304 | | |
|
Operating lease liability
|
| | | | 25,418 | | | | | | 8,721 | | |
|
Total deferred tax assets
|
| | | | 2,719,960 | | | | | | 2,447,267 | | |
|
Valuation allowance
|
| | | | (2,651,663) | | | | | | (2,347,160) | | |
|
Total deferred tax assets net of valuation allowance
|
| | | | 68,297 | | | | | | 100,107 | | |
| Deferred tax liabilities: | | | | | | | | | | | | | |
|
Basis differences in property and equipment and intangibles
|
| | | | (43,002) | | | | | | (91,891) | | |
|
Operating Right-of-use asset
|
| | | | (25,295) | | | | | | (8,216) | | |
|
Total deferred tax liabilities
|
| | | | (68,297) | | | | | | (100,107) | | |
|
Net deferred tax asset
|
| | | $ | - | | | | | $ | - | | |
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Computed expected tax benefit
|
| | | | (21.00)% | | | | | | (21.00)% | | |
|
Tax effect of other non-deductible items
|
| | | | 0.77% | | | | | | 5.87% | | |
|
Change in valuation allowance (federal only)
|
| | | | 20.03% | | | | | | 15.02% | | |
|
Others
|
| | | | 0.19% | | | | | | 0.11% | | |
|
Income tax expense
|
| | | | 0.00% | | | | | | 0.00% | | |
| | | |
As at
December 31, 2023 |
| |
Additions
|
| |
Deductions
|
| |
As at
December 31, 2024 |
| ||||||||||||
| Contract liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred revenue
|
| | | $ | 1,438,013 | | | | | $ | - | | | | | $ | - | | | | | $ | 1,438,013 | | |
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Numerator: | | | | | | | | | | | | | |
|
Net loss attributable to common stockholders
|
| | | $ | (1,768,415) | | | | | $ | (2,292,267) | | |
| Denominator: | | | | | | | | | | | | | |
|
Weighted-average common shares outstanding, basic and diluted
|
| | | | 26,845,690 | | | | | | 26,494,482 | | |
|
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (0.07) | | | | | $ | (0.09) | | |
| | | |
As at December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
|
Outstanding options under the Company's Amended and Restated 2018 Stock Option Plan
|
| | | | 1,508,934 | | | | | | 1,763,402 | | |
|
Outstanding options under the Company's 2024 Stock Option Plan
|
| | | | 170,120 | | | | | | - | | |
|
Outstanding 2022 warrants
|
| | | | 40,124 | | | | | | 40,124 | | |
| | | | | | 1,719,178 | | | | | | 1,803,526 | | |
| | | |
Years Ended December 31,
|
| |||||||||
| | | |
2024
|
| |
2023
|
| ||||||
| Operating Expenses | | | | | | | | | | | | | |
|
Personnel-related expenses
|
| | | $ | (866,984) | | | | | $ | (1,460,842) | | |
|
Research and development expenses
|
| | | | (245,956) | | | | | | (7,500) | | |
|
Legal, professional and consulting expenses
|
| | | | (364,008) | | | | | | (541,777) | | |
|
Corporate expenses
|
| | | | (320,176) | | | | | | (298,030) | | |
| Other Income | | | | | | | | | | | | | |
|
Other segment income
|
| | | | 28,709 | | | | | | 15,882 | | |
|
Segment net loss
|
| | | $ | (1,768,415) | | | | | $ | (2,292,267) | | |