10/09/2026 | Press release | Distributed by Public on 10/09/2026 14:55
TABLE OF CONTENTS
|
☒
|
Preliminary Proxy Statement
|
|
☐
|
Confidential, for Use of the Commission Only (as permitted by Rule 14a-6(e)(2))
|
|
☐
|
Definitive Proxy Statement
|
|
☐
|
Definitive Additional Materials
|
|
☐
|
Soliciting Material under § 240.14a-12
|
|
☒
|
No fee required
|
|
☐
|
Fee paid previously with preliminary materials
|
|
☐
|
Fee computed on table in exhibit required by Item 25(b) per Exchange Act Rules 14a-6(i)(1) and 0-11
|
TABLE OF CONTENTS
TABLE OF CONTENTS
|
1.
|
To approve the issuance of shares of our common stock, upon conversion of our Series A Preferred Stock and exercise of the Vidya Options, which (a) will represent more than 20% of the shares of common stock outstanding pursuant to Nasdaq Listing Rule 5635(a) and (b) may, together with certain changes to management and our Board, result in the change of control of the Company pursuant to Nasdaq Listing Rule 5635(b) (the "Conversion Proposal" or "Proposal No. 1");
|
|
2.
|
To approve the issuance of shares of our common stock, upon conversion of the PIPE Preferred Shares pursuant to Nasdaq Listing Rule 5635(d) (the "Minimum Price Proposal" or "Proposal No. 2");
|
|
3.
|
To approve the 2027 Equity Incentive Plan (the "2027 Plan Proposal" or "Proposal No. 3");
|
|
4.
|
To approve the 2027 ESPP (the "2027 ESPP Proposal" or "Proposal No. 4"); and
|
|
5.
|
To approve the adjournment or postponement of the Special Meeting, if necessary, to continue to solicit votes for Proposals Nos. 1, 2, 3 and/or 4 or, if necessary, if the Nasdaq Initial Listing Application has not yet been approved (the "Adjournment Proposal" or "Proposal No. 5").
|
TABLE OF CONTENTS
|
|
|
|
|
|
|
|
Yours sincerely,
|
|
|
|
|
||
|
|
|
George Ng
|
|
|
|
|
Chief Executive Officer
Vero Beach, Florida
|
|
|
|
|
|
|
TABLE OF CONTENTS
|
1.
|
To approve the issuance of shares of our common stock, upon conversion of our Series A Preferred Stock and exercise of the Vidya Options, which (a) will represent more than 20% of the shares of common stock outstanding pursuant to Nasdaq Listing Rule 5635(a) and (b) may, together with certain changes to management and our Board, result in the change of control of the Company pursuant to Nasdaq Listing Rule 5635(b) (the "Conversion Proposal" or "Proposal No. 1");
|
|
2.
|
To approve the issuance of shares of our common stock, upon conversion of the PIPE Preferred Shares pursuant to Nasdaq Listing Rule 5635(d) (the "Minimum Price Proposal" or "Proposal No. 2");
|
|
3.
|
To approve the 2027 Equity Incentive Plan (the "2027 Plan Proposal" or "Proposal No. 3");
|
|
4.
|
To approve the 2027 ESPP (the "2027 ESPP Proposal" or "Proposal No. 4"); and
|
|
5.
|
To approve the adjournment or postponement of the Special Meeting, if necessary, to continue to solicit votes for Proposals Nos. 1, 2, 3 and/or 4 or, if necessary, if the Nasdaq Initial Listing Application has not yet been approved (the "Adjournment Proposal" or "Proposal No. 5").
|
TABLE OF CONTENTS
|
|
|
|
|
|
|
|
Page
|
|
|
PROXY STATEMENT
|
|
|
1
|
|
QUESTIONS AND ANSWERS ABOUT THESE PROXY MATERIALS AND VOTING
|
|
|
1
|
|
CAUTIONARY INFORMATION REGARDING FORWARD LOOKING STATEMENTS
|
|
|
7
|
|
DESCRIPTION OF THE TRANSACTIONS
|
|
|
8
|
|
RISK FACTORS
|
|
|
10
|
|
PROPOSAL NO. 1 APPROVAL OF ISSUANCE OF COMMON STOCK UPON CONVERSION OF SERIES A PREFERRED STOCK AND EXERCISE OF THE VIDYA OPTIONS, WHICH (A) WILL REPRESENT MORE THAN 20% OF THE SHARES OF COMMON STOCK OUTSTANDING PURSUANT TO NASDAQ LISTING RULE 5635(A) AND (B) MAY, TOGETHER WITH CERTAIN CHANGES TO MANAGEMENT AND OUR BOARD, RESULT IN THE CHANGE OF CONTROL OF THE COMPANY PURSUANT TO NASDAQ LISTING RULE 5635(B)
|
|
|
12
|
|
PROPOSAL NO. 2 APPROVAL OF ISSUANCE OF SHARES OF OUR COMMON STOCK UPON CONVERSION OF THE PIPE PREFERRED SHARES PURSUANT TO NASDAQ LISTING RULE 5635(D)
|
|
|
17
|
|
PROPOSAL NO. 3 APPROVAL OF THE 2027 EQUITY INCENTIVE PLAN
|
|
|
19
|
|
PROPOSAL NO. 4 APPROVAL OF THE 2027 ESPP
|
|
|
27
|
|
PROPOSAL NO. 5 APPROVAL OF ADJOURNMENT OR POSTPONEMENT OF THE SPECIAL MEETING TO A LATER DATE OR DATES, IF NECESSARY, TO SOLICIT VOTES FOR PROPOSALS NOS. 1, 2 3 AND/OR 4 OR, IF NECESSARY, IF THE NASDAQ INITIAL LISTING APPLICATION HAS NOT YET BEEN APPROVED
|
|
|
31
|
|
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
|
|
|
32
|
|
EXECUTIVE COMPENSATION
|
|
|
34
|
|
DESCRIPTION OF CAPITAL STOCK
|
|
|
43
|
|
EQUITY COMPENSATION PLAN INFORMATION
|
|
|
47
|
|
HOUSEHOLDING OF PROXY MATERIALS
|
|
|
48
|
|
OTHER MATTERS
|
|
|
49
|
|
ANNEX A
|
|
|
A-1
|
|
ANNEX B
|
|
|
B-1
|
|
ANNEX C
|
|
|
C-1
|
|
|
|
|
|
TABLE OF CONTENTS
TABLE OF CONTENTS
|
•
|
Proposal No. 1 - Approval of issuance of shares of our common stock, upon conversion of our Series A Preferred Stock and exercise of the Vidya Options, which (a) will represent more than 20% of the shares of common stock outstanding pursuant to Nasdaq Listing Rule 5635(a) and (b) may, together with certain changes to management and our Board, result in the change of control of the Company pursuant to Nasdaq Listing Rule 5635(b);
|
|
•
|
Proposal No. 2 - Approval of issuance of shares of our common stock, upon conversion of the PIPE Preferred Shares pursuant to Nasdaq Listing Rule 5635(d);
|
|
•
|
Proposal No. 3 - Approval of the 2027 Equity Incentive Plan;
|
|
•
|
Proposal No. 4 - Approval of the 2027 ESPP; and
|
|
•
|
Proposal No. 5 - Approval of the adjournment or postponement of the Special Meeting, if necessary, to continue to solicit votes for Proposals Nos. 1 2, 3 and/or 4 or, if necessary, if the Nasdaq Initial Listing Application has not yet been approved.
|
TABLE OF CONTENTS
|
•
|
To vote through the internet, go to www.proxyvote.com and follow the on-screen instructions to complete an electronic proxy card or scan the QR code on the enclosed proxy card with your smartphone. You will be asked to provide the company number and control number from the Notice. Your internet vote must be received by 11:59 p.m., Eastern Time, on to be counted.
|
|
•
|
To vote over the telephone, dial toll-free 1-800-690-6903 and follow the recorded instructions. You will be asked to provide the control number from the enclosed proxy card. Your vote must be received by 11:59 p.m. Eastern Time on to be counted.
|
|
•
|
To vote by mail, you can vote by promptly completing and returning your signed proxy card in the envelope provided. You should mail your signed proxy card sufficiently in advance for it to be received by .
|
TABLE OF CONTENTS
|
•
|
You may submit another properly completed proxy card with a later date.
|
|
•
|
You may grant a subsequent proxy by telephone or through the internet.
|
|
•
|
You may send a timely written notice that you are revoking your proxy to our Corporate Secretary at 601 21st Street, Suite 300, Vero Beach, Florida 32960.
|
|
•
|
You may attend the Special Meeting and vote online. Simply attending the meeting will not, by itself, revoke your proxy.
|
TABLE OF CONTENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proposal
Number
|
|
|
Proposal Description
|
|
|
Vote Required for
Approval
|
|
|
Effect of
Abstentions
|
|
|
Effect of
Broker
Non-Votes
|
|
1
|
|
|
Approval of issuance of shares of our common stock, upon conversion of our Series A Preferred Stock and exercise of the Vidya Options, which (a) will represent more than 20% of the shares of common stock outstanding pursuant to Nasdaq Listing Rule 5635(a) and (b) may, together with certain changes to management and our Board, result in the change of control of the Company pursuant to Nasdaq Listing Rule 5635(b)
|
|
|
"For" votes from a majority of the votes cast for such proposal.
|
|
|
No effect
|
|
|
No effect
|
|
|
|
|
|
|
|
|
|
|||||
|
2
|
|
|
Approval of issuance of shares of our common stock, upon conversion of the PIPE Preferred Shares pursuant to Nasdaq Listing Rule 5635(d)
|
|
|
"For" votes from a majority of the votes cast for such proposal.
|
|
|
No effect
|
|
|
No effect
|
|
|
|
|
|
|
|
|
|
|||||
|
3
|
|
|
Approval of the 2027 Equity Incentive Plan
|
|
|
"For" votes from a majority of the votes cast for such proposal
|
|
|
No effect
|
|
|
No effect
|
|
|
|
|
|
|
|
|
|
|||||
|
4
|
|
|
Approval of the 2027 ESPP
|
|
|
"For" votes from a majority of the votes cast for such proposal
|
|
|
No effect
|
|
|
No effect
|
|
|
|
|
|
|
|
|
|
|||||
|
5
|
|
|
Approval of the adjournment or postponement of the Special Meeting, if necessary, to continue to solicit votes for Proposals Nos. 1, 2, 3 and/or 4 or, if necessary, if the Nasdaq Initial Listing Application has not yet been approved
|
|
|
"For" votes from holders of a majority of the of the votes cast by the stockholders present in person or represented by proxy at the Special Meeting and entitled to vote thereon
|
|
|
No effect
|
|
|
No effect
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Merger
|
|
|
2026 Private
Placement
|
|
|
Tungsten
Engagement
Letter
|
|
|
Total
|
|
|
Series A Preferred Stock Issued and Outstanding
|
|
|
142,254.972
|
|
|
163,774.679
|
|
|
544.551
|
|
|
306,574.202
|
|
Common Stock (as converted)(1)
|
|
|
142,254,972
|
|
|
163,774,679
|
|
|
544,551
|
|
|
306,574,202
|
|
Common Stock Issuable Upon Exercise of Vidya Options
|
|
|
1,047,524
|
|
|
-
|
|
|
-
|
|
|
1,047,524
|
|
Total Common Stock Issuable(1)
|
|
|
143,302,496
|
|
|
163,774,679
|
|
|
544,551
|
|
|
307,621,726
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Does not give effect to any beneficial ownership limitations.
|
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
|
|
|
|
|
|
|
|
2026 Private Placement
|
|
|
Series A Preferred Stock Issued and Outstanding
|
|
|
163,774.679
|
|
Common Stock (as converted)(1)
|
|
|
163,774,679
|
|
Total Common Stock Issuable(1)
|
|
|
163,774,679
|
|
|
|
|
|
|
(1)
|
Does not give effect to any beneficial ownership limitations.
|
TABLE OF CONTENTS
TABLE OF CONTENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2025
|
|
|
2024
|
|
|
2023
|
|
|
Total number of shares of common stock subject to stock options granted
|
|
|
136,245
|
|
|
-
|
|
|
-
|
|
Total number of shares of common stock subject to full value awards granted
|
|
|
47,671
|
|
|
7,682
|
|
|
5,074
|
|
Weighted-average number of shares of common stock outstanding
|
|
|
2,571,914
|
|
|
122,397
|
|
|
41,463
|
|
Burn Rate(1)
|
|
|
7.20%
|
|
|
6.30%
|
|
|
9.70%
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Burn Rate is calculated as (shares of common stock subject to stock options granted + shares of common stock subject to full value awards granted) / weighted-average shares of common stock outstanding.
|
|
|
|
|
|
|
|
|
As of
(Record Date)
|
|
|
Total number of shares of common stock subject to outstanding stock options
|
|
|
|
|
Weighted-average exercise price of outstanding stock options
|
|
|
$
|
|
Weighted-average remaining term of outstanding stock options
|
|
|
years
|
|
Total number of shares of common stock subject to outstanding full value awards(1)
|
|
|
|
|
Total number of shares of common stock available for grant under the Amended and Restated Processa Pharmaceuticals, Inc. 2011 Equity Incentive Plan
|
|
|
|
|
Total number of shares of common stock available for grant under the Processa Pharmaceuticals, Inc. 2019 Omnibus Incentive Plan
|
|
|
|
|
Total number of shares of common stock available for grant under the Amended and Restated Processa Pharmaceuticals, Inc. 2019 Omnibus Incentive Plan
|
|
|
|
|
Total number of shares of common stock outstanding
|
|
|
|
|
Per-share closing price of common stock as reported on Nasdaq
|
|
|
$
|
|
|
|
|
|
|
(1)
|
A "full value award" is any award other than a stock option or stock appreciation with respect to which the exercise or strike price is at least 100% of the fair market value of our common stock on the date of grant.
|
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
|
•
|
each person, or group of affiliated persons, who is known by us to beneficially own more than 5% of our common stock;
|
|
•
|
each of our named executive officers;
|
|
•
|
each of our directors; and
|
|
•
|
all of our current executive officers and directors as a group.
|
|
|
|
|
|
|
|
|
|
Name of Beneficial Owner
|
|
|
Number of
Shares
|
|
|
Percentage of
Total (%)
|
|
Greater than 5% Stockholders
|
|
|
|
|
||
|
The Chiliz Group(1)
|
|
|
305,644
|
|
|
10.9%
|
|
Entities affiliated with CVI Investments, Inc.(2)
|
|
|
200,000
|
|
|
6.7%
|
|
Entities affiliated with Soleus Capital(3)
|
|
|
160,943
|
|
|
5.8%
|
|
Named Executive Officers and Directors
|
|
|
|
|
||
|
George Ng(4)
|
|
|
49,650
|
|
|
1.8%
|
|
Russell Skibsted(5)
|
|
|
35,172
|
|
|
1.2%
|
|
Sian Bigora(6)
|
|
|
15,860
|
|
|
*
|
|
Dr. David Young(7)
|
|
|
38,394
|
|
|
1.4%
|
|
Justin Yorke(8)
|
|
|
42,926
|
|
|
1.5%
|
|
Khoso Baluch(9)
|
|
|
42,611
|
|
|
1.5%
|
|
James Neal(10)
|
|
|
69,825
|
|
|
2.4%
|
|
Geraldine Pannu(11)
|
|
|
42,474
|
|
|
1.5%
|
|
Sheila Gujrathi
|
|
|
-
|
|
|
*
|
|
All current executive officers and directors as a group (10 persons)(12)
|
|
|
377,539
|
|
|
12.3%
|
|
|
|
|
|
|
|
|
|
*
|
Less than one percent.
|
|
(1)
|
Based on Schedule 13D/A, filed on February 23, 2026, consists of 305,644 shares of common stock held by entities subject to voting control and investment discretion by Alexandre Dreyfus (the Chief Executive Officer of Chiliz Group, formally, HX Entertainment). The principal business address of The Chiliz Group is 179 Wembley Business Centre, Level 6, Triq D'Argens, Msida MSD 1360 Malta.
|
|
(2)
|
Based on Schedule 13G/A, filed on May 15, 2026, consists of 200,000 shares of common stock issuable upon exercise of a warrant held by CVI Investments, Inc. ("CVI"). Heights Capital Management, Inc. ("Heights Capital") is the investment manager to CVI and as such may exercise voting and dispositive power over the shares beneficially owned by CVI. The principal business office of CVI is P.O. Box 309GT, Ugland House, South Church Street, George Town, Grand Cayman, KY1-1104, Cayman Islands. The principal business office of Heights Capital is 101 California Street, Suite 3250 San Francisco, California 94111.
|
|
(3)
|
Based on Schedule 13G, filed on August 18, 2026, consists of 160,943 shares of common stock held by Soleus Capital Master Fund, L.P. ("Master Fund"). Soleus Capital, LLC ("Soleus Capital") is the sole general partner of Master Fund, Soleus Capital Group, LLC ("SCG") is the sole managing member of Soleus Capital, Soleus Capital Management, L.P. ("SCM") is the investment manager for Master Fund, and
|
TABLE OF CONTENTS
|
(4)
|
Consists of (i) 17,092 shares of common stock held directly by Mr. Ng; (ii) 800 shares of common stock held by Ng Cha Family Trust, of which Mr. Ng is a trustee and has investment and disposition power over the shares of common stock; (iii) 3,488 shares of common stock and warrants to purchase 5,232 shares of common stock held by George Ng IRRA FOB George Ng, of which Mr. Ng is a beneficiary and has investment and disposition power over the shares and warrants; (iv) stock options for the purchase of 10,240 shares of common stock issuable pursuant to options held by Mr. Ng exercisable within 60 days of September 30, 2026; and (v) restricted stock units representing 12,798 shares of common stock issuable within 60 days of September 30, 2026.
|
|
(5)
|
Consists of (i) 16,689 shares of common stock held directly by Mr. Skibsted; (ii) stock options for the purchase of 4,320 shares of common stock issuable pursuant to options held by Mr. Skibsted exercisable within 60 days of September 30, 2026; and (iii) restricted stock units representing 14,163 shares of common stock issuable within 60 days of September 30, 2026.
|
|
(6)
|
Consists of (i) 10,736 shares of common stock held directly by Dr. Bigora; (ii) stock options for the purchase of 3,840 shares of common stock issuable pursuant to options held by Dr. Bigora exercisable within 60 days of September 30, 2026; and (iii) restricted stock units representing 1,284 shares of common stock issuable within 60 days of September 30, 2026.
|
|
(7)
|
Consists of (i) 21,729 shares of common stock held directly by Dr. Young; (ii) warrants to purchase 7,470 shares of common stock; (iii) 757 shares held by family entities; (iv) 2,259 shares held by CorLyst, LLC ("CorLyst") (917 shares held on behalf of entities controlled by Dr. Young and 1,342 shares held on behalf of other stockholders); (v) stock options for the purchase of 4,440 shares of common stock issuable pursuant to options held by Dr. Young exercisable within 60 days of September 30, 2026; and (vi) restricted stock units for 1,739 shares of our common stock issuable within 60 days of September 30, 2026. Dr. Young is the Chief Executive Officer and Managing Member of CorLyst and shares voting and dispositive power over the shares held by CorLyst with Karen Plaisance. Dr. Young disclaims beneficial ownership of a portion of CorLyst shares.
|
|
(8)
|
Justin Yorke is a manager of the Richland Fund, LLC. The shares of common stock reported for Mr. Yorke include (i) 353 shares of common stock held directly by Mr. Yorke; (ii) 496 shares and warrants to purchase 744 shares of common stock held by Directed Trust Company FBO Justin Yorke IRA, of which Mr. Yorke is a beneficiary and has investment and disposition power over the shares and warrants; (iii) stock options for the purchase of 4,000 shares of common stock issuable pursuant to options held by Mr. Yorke exercisable within 60 days of September 30, 2026; (iv) restricted stock units representing 36,083 shares of common stock issuable within 60 days of September 30, 2026; and (iv) the shares held by the Richland Fund, LLC which total 1,250 shares.
|
|
(9)
|
Consists of (i) 2,528 shares of common stock held directly by Mr. Baluch; (ii) stock options for the purchase of 4,000 shares of common stock issuable pursuant to options held by Mr. Baluch exercisable within 60 days of September 30, 2026; and (iii) restricted stock units representing 36,083 shares of common stock issuable within 60 days of September 30, 2026.
|
|
(10)
|
Consists of (i) 1,021 shares of common stock held directly by Mr. Neal, (ii) stock options for the purchase of 4,000 shares of common stock issuable pursuant to options held by Mr. Neal exercisable within 60 days of September 30, 2026; and (iii) restricted stock units representing 64,804 shares of common stock issuable within 60 days of September 30, 2026.
|
|
(11)
|
Consists of (i) 2,391 shares of common stock held directly by Ms. Pannu, (ii) stock options for the purchase of 4,000 shares of common stock issuable pursuant to options held by Ms. Pannu exercisable within 60 days of September 30, 2026; and (iii) restricted stock units representing 36,083 shares of common stock issuable within 60 days of September 30, 2026.
|
|
(12)
|
Consists of (i) the shares listed in notes (4)-(5) and (7)-(11) above and (ii) (a) 29,247 shares of common stock, (b) stock options for the purchase of 4,720 shares of common stock exercisable within 60 days of September 30, 2026, (c) restricted stock units representing 19,910 shares of common stock issuable within 60 days of September 30, 2026 and (d) warrants to purchase 2,610 shares of common stock, in the aggregate beneficially owned by our other current executive officers.
|
TABLE OF CONTENTS
|
•
|
George Ng, our Chief Executive Officer;
|
|
•
|
Russell Skibsted, our Chief Financial Officer; and
|
|
•
|
Sian Bigora, our former Chief Development and Regulatory Officer;
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Name and Principal Position(s)
|
|
|
Year
|
|
|
Salary
($)
|
|
|
Bonus
($)
|
|
|
Stock
Awards
($)(1)
|
|
|
Option
Awards
($)(1)
|
|
|
All Other
Compensation
($)(2)
|
|
|
Total
($)
|
|
George Ng
Chief Executive Officer
|
|
|
2025
|
|
|
400,000
|
|
|
50,000
|
|
|
50,688
|
|
|
148,685
|
|
|
23,930
|
|
|
673,303
|
|
|
2024
|
|
|
400,000
|
|
|
100,000
|
|
|
-
|
|
|
-
|
|
|
21,033
|
|
|
521,033
|
||
|
Russell Skibsted(3)
Chief Financial Officer
|
|
|
2025
|
|
|
400,000
|
|
|
55,000
|
|
|
21,384
|
|
|
62,726
|
|
|
27,650
|
|
|
566,760
|
|
|
2024
|
|
|
183,333
|
|
|
-
|
|
|
49,000
|
|
|
-
|
|
|
11,892
|
|
|
244,226
|
||
|
Sian Bigora(4)
Former Chief Development and Regulatory Officer
|
|
|
2025
|
|
|
367,757
|
|
|
40,000
|
|
|
19,008
|
|
|
55,757
|
|
|
12,575
|
|
|
495,097
|
|
|
2024
|
|
|
290,940
|
|
|
-
|
|
|
14,484
|
|
|
-
|
|
|
22,827
|
|
|
328,251
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Reflects the aggregate grant date fair value of RSUs and stock option awards granted calculated in accordance with FASB ASC Topic 718. Assumptions applicable to these valuations and other information can be found in Note 3 of the Notes to Consolidated Financial Statements - Stock-Based Compensation contained in the Processa Pharmaceuticals, Inc. Quarterly Report on Annual Report on Form 10-K for the year ended December 31, 2025.
|
|
(2)
|
Amounts reflect the dollar value of group health insurance premiums for the named executive officer.
|
|
(3)
|
Mr. Skibsted joined the Company on July 16, 2024.
|
|
(4)
|
Dr. Bigora retired from her executive officer role on April 30, 2026.
|
|
•
|
to motivate our executive officers to achieve strong financial performance;
|
|
•
|
to attract and retain executive officers who we believe have the experience, temperament, talents and convictions to contribute significantly to our future success; and
|
|
•
|
to align the economic interests of our executive officers with the interests of our stockholders.
|
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
|
•
|
"termination for cause" means a termination of the executive's employment by Processa due to (i) refusal or inability of executive to perform or observe any of the material duties, responsibilities or obligations set forth in the employment agreement following the Company giving written notice that the specified conduct has occurred and the executive fails to cure the conduct within thirty (30) days after receipt of such notice; (ii) any act of the executive involving fraud, theft, misappropriation of funds, or embezzlement; (iii) the executive's conviction of any felony or misdemeanor involving dishonesty, violence or moral turpitude, or which in the reasonable judgment of the Company, reflects materially and adversely on the reputation of the Company; (iv) failure to comply with any of the Company's policies, including but not limited to by engaging in the illegal use of controlled substances, the knowing abuse of prescribed medications, or the misuse of alcohol; or (v) breach of fiduciary duty.
|
TABLE OF CONTENTS
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
Option Awards
|
|
|
Restricted Stock Units
|
|||||||||||||
|
Name
|
|
|
Grant Date
|
|
|
Number of
Securities
Underlying
Unexercised
Options (#)
Exercisable
|
|
|
Number of
Securities
Underlying
Unexercised
Options (#)
Unexercisable
|
|
|
Option
Exercise
Price
($)
|
|
|
Number of
Shares of
Stock (#)
Not Vested(1)
|
|
|
Market
Value of
Shares
Not Vested
($)(2)
|
|
George Ng
|
|
|
10/1/2025(3)
|
|
|
-
|
|
|
30,720
|
|
|
4.96
|
|
|
10,240
|
|
|
29,491
|
|
|
|
08/08/2023(4)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
175
|
|
|
504
|
|
|
Russell Skibsted
|
|
|
10/01/2025(3)
|
|
|
-
|
|
|
12,960
|
|
|
4.96
|
|
|
4,320
|
|
|
12,442
|
|
|
|
07/16/2024(5)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
280
|
|
|
806
|
|
|
Sian Bigora
|
|
|
10/01/2025(3)
|
|
|
-
|
|
|
11,520
|
|
|
4.96
|
|
|
3,840
|
|
|
11,059
|
|
|
|
06/28/2024(6)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
31
|
|
|
89
|
|
|
|
|
01/01/2023(7)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
31
|
|
|
89
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Not included in the above table are RSUs representing 2,713 shares of our common stock that have vested but have not met the distribution requirements as of December 31, 2025.
|
|
(2)
|
Market value is based on $2.88 per share, which was the closing market price of our common stock on December 31, 2025, the last trading day of the year.
|
|
(3)
|
Stock options and RSUs granted to Mr. Ng and each of our NEOs vest one-third on October 1, 2026, and the remaining vest monthly afterward until they are fully vested on October 1, 2028.
|
|
(4)
|
RSUs granted to Mr. Ng vested one-third on August 8, 2024, and the remaining vest monthly afterward until they are fully vested on August 8, 2026.
|
|
(5)
|
RSUs granted to Mr. Skibsted for the future issuance of 280 shares of common stock vest when the Company's market capitalization is at least $30 million.
|
|
(6)
|
RSUs granted to Dr. Bigora representing 97 shares of our common stock vest one-third on January 1, 2025, and the remaining vest monthly afterward.
|
|
(7)
|
On January 1, 2023, stock awards in the form of RSUs were granted which vested one-third on both January 1, 2024 and 2025, with the remainder vesting on January 1, 2026.
|
TABLE OF CONTENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year
|
|
|
Summary
Compensation
Table Total for
PEO (George Ng)
($)
|
|
|
Compensation
Actually Paid to
PEO (George Ng)
($)(a)
|
|
|
Average
Summary
Compensation
Table Total for
Non-PEO NEOs
($)(b)
|
|
|
Average
Compensation
Actually Paid to
Non-PEO NEOs
($)(c)
|
|
|
Value of Initial
Fixed $100
Investment
Based on the
Total
Shareholder
Return of the
Company
($)(d)
|
|
|
Net Income
(Loss) ($ in
thousands)(e)
|
|
2025
|
|
|
673,303
|
|
|
565,067
|
|
|
530,986
|
|
|
483,683
|
|
|
2
|
|
|
(13,564)
|
|
2024
|
|
|
521,033
|
|
|
288,393
|
|
|
286,239
|
|
|
268,038
|
|
|
13
|
|
|
(11,850)
|
|
2023
|
|
|
472,849
|
|
|
428,849
|
|
|
321,702
|
|
|
225,343
|
|
|
100
|
|
|
(11,122)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Compensation actually paid ("CAP") reflect the adjustments listed in the tables below to the amounts reported in the Summary Compensation Table for our PEO.
|
|
|
|
|
|
|
|
|
|
|
|
|
Year
|
|
|
2023
|
|
|
2024
|
|
|
2025
|
|
SCT Total Compensation ($)
|
|
|
472,849
|
|
|
521,033
|
|
|
673,303
|
|
Less: Stock and Option Award Values Reported in SCT for the Covered Year ($)
|
|
|
(312,000)
|
|
|
-
|
|
|
(199,373)
|
|
Plus: Fair Value for Stock and Option Awards Granted in the Covered Year that are Outstanding and Unvested at End of Year ($)
|
|
|
268,000
|
|
|
-
|
|
|
115,047
|
|
Change in Fair Value of Outstanding Unvested Stock and Option Awards from Prior Years ($)
|
|
|
-
|
|
|
(180,930)
|
|
|
(3,364)
|
|
Fair Value as of Vesting Date for Awards Granted that Vested in Same Year ($)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Change in Fair Value of Stock and Option Awards from Prior years that Vested in the Covered Year ($)
|
|
|
-
|
|
|
(51,710)
|
|
|
(20,546)
|
|
Less: Fair Value of Stock and Option Awards Forfeited during the covered Year ($)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Less: Aggregate Change in Actuarial Present Value of Accumulated Benefit Under Pension Plans ($)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Plus: Aggregate Service Cost and Prior Service Cost for Pension Plans ($)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Compensation Actually Paid ($)
|
|
|
428,849
|
|
|
288,393
|
|
|
565,067
|
|
|
|
|
|
|
|
|
|
|
|
|
(b)
|
The average figures shown include Russell Skibsted and Sian Bigora.
|
|
(c)
|
Compensation actually paid (CAP) to our Non-PEO NEOs reflects the respective amounts set forth in column (c) of the table above, adjusted as set forth in the table below. The assumptions used to calculate the fair values did not differ materially from the assumptions used to calculate the fair values as of the grant dates.
|
|
|
|
|
|
|
|
|
|
|
|
|
Year
|
|
|
2023
|
|
|
2024
|
|
|
2025
|
|
Non-PEO NEOs
|
|
|
See column (c)
note above
|
|
|
See column (c)
note above
|
|
|
See column (c)
note above
|
|
SCT Total Compensation ($)
|
|
|
321,702
|
|
|
286,239
|
|
|
530,986
|
|
Less: Stock and Option Award Values Reported in SCT for the Covered Year ($)
|
|
|
(136,837)
|
|
|
(31,742)
|
|
|
(79,495)
|
|
Plus: Fair Value for Stock and Option Awards Granted in the Covered Year ($)
|
|
|
41,708
|
|
|
15,261
|
|
|
45,839
|
|
Change in Fair Value of Outstanding Unvested Stock and Option Awards from Prior Years ($)
|
|
|
(596)
|
|
|
(298)
|
|
|
(3,287)
|
|
Fair Value as of Vesting Date for Awards Granted that Vested in Same Year ($)
|
|
|
-
|
|
|
759
|
|
|
-
|
|
Change in Fair Value of Stock and Option Awards from Prior years that Vested in the Covered Year ($)
|
|
|
(634)
|
|
|
(2,181)
|
|
|
(10,360)
|
|
Less: Fair Value of Stock and Option Awards Forfeited during the covered Year ($)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Less: Aggregate Change in Actuarial Present Value of Accumulated Benefit Under Pension Plans ($)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Plus: Aggregate Service Cost and Prior Service Cost for Pension Plans ($)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Compensation Actually Paid ($)
|
|
|
225,343
|
|
|
268,038
|
|
|
483,683
|
|
|
|
|
|
|
|
|
|
|
|
|
(d)
|
Total shareholder return is determined on the value of an initial fixed investment of $100 in our common stock as of January 1, 2023.
|
|
(e)
|
Reflects "Net Income" in the company's audited financial statement included in our Annual Reports on Form 10-K for each of the years ended December 31, 2023, 2024 and 2025.
|
TABLE OF CONTENTS
TABLE OF CONTENTS
|
|
|
|
|
|
|
|
|
|
|
|
Name
|
|
|
Fees Earned or
Paid in Cash
($)
|
|
|
Stock
Awards
($)(1)
|
|
|
Total
($)
|
|
Khoso Baluch
|
|
|
56,000
|
|
|
44,000
|
|
|
100,000
|
|
James Neal
|
|
|
56,000
|
|
|
44,000
|
|
|
100,000
|
|
Geraldine Pannu
|
|
|
56,000
|
|
|
44,000
|
|
|
100,000
|
|
Justin Yorke
|
|
|
56,000
|
|
|
44,000
|
|
|
100,000
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Reflects the aggregate grant date fair value of RSUs calculated in accordance with FASB ASC Topic 718.
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
Stock Option Awards
|
|
|
Restricted Stock Units
|
|||||||||||
|
Name
|
|
|
Grant Date
|
|
|
Number of
Securities Underlying
Unexercised Options
(#) Exercisable
|
|
|
Number of
Securities Underlying
Unexercised Options
(#) Unexercisable
|
|
|
Option
Exercise
Price
($)
|
|
|
Number of
Shares of
Stock (#)
Not Vested(1)
|
|
|
Market Value
of Shares
Not Vested
($)(2)
|
|
Khoso Baluch
|
|
|
10/1/2025(3)
|
|
|
-
|
|
|
12,000
|
|
|
4.96
|
|
|
4,000
|
|
|
11,520
|
|
James Neal
|
|
|
10/1/2025(3)
|
|
|
-
|
|
|
12,000
|
|
|
4.96
|
|
|
4,000
|
|
|
11,520
|
|
Geraldine Pannu
|
|
|
10/1/2025(3)
|
|
|
-
|
|
|
12,000
|
|
|
4.96
|
|
|
4,000
|
|
|
11,520
|
|
Justin Yorke
|
|
|
10/1/2025(3)
|
|
|
-
|
|
|
12,000
|
|
|
4.96
|
|
|
4,000
|
|
|
11,520
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Not included in the above table for each of our non-employee directors are RSUs representing 1,452 shares of our common stock that have vested but have not met the distribution requirements as of December 31, 2025.
|
|
(2)
|
Market value is based on $2.88 per share, which was the closing market price of our common stock on December 31, 2025, the last trading day of the year.
|
|
(3)
|
On October 1, 2025, stock options and RSU awards were granted to each director. These awards vest one-third on October 1, 2026, and the remaining vest monthly afterward until they are fully vested on October 1, 2028, subject to continued service with us. The RSUs also have distribution requirements, such that they will be distributed on the earlier of: the end of their appointment or reappointment as a director; the third anniversary of the grant date; a change of control; or their death.
|
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
|
•
|
for acts or omissions not in good faith or that involve intentional misconduct or a knowing violation of law;
|
|
•
|
for payments of unlawful dividends or unlawful stock purchases or redemptions under Section 174 of the DGCL; or
|
|
•
|
for any transaction from which the director derived an improper personal benefit.
|
TABLE OF CONTENTS
|
•
|
prior to the time that the stockholder became an interested stockholder, the Board of Directors of the corporation approved either the business combination or the transaction resulting in the stockholder becoming an interested stockholder;
|
|
•
|
upon completion of the transaction resulting in the stockholder becoming an interested stockholder, the stockholder owns at least 85% of the outstanding voting stock of the corporation, excluding voting stock owned by directors who are also officers and by certain employee stock plans; or
|
|
•
|
at or subsequent to the time that the stockholder became an interested stockholder, the business combination is approved by the Board and authorized at an annual or special meeting of stockholders, and not by written consent, by the affirmative vote of at least two-thirds of the outstanding voting stock that the interested stockholder does not own.
|
TABLE OF CONTENTS
TABLE OF CONTENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
|
|
(b)
|
|
|
(c)
|
|
|
Plan Category
|
|
|
Number of securities to be
issued upon exercise of
outstanding options,
warrants and rights
|
|
|
Weighted-average exercise
price of outstanding
options, warrants and
rights ($)
|
|
|
Number of securities remaining available
for future issuance under equity
compensation plans (excluding securities
reflected in column(a))
|
|
Equity compensation plans approved by security holders
|
|
|
193,013(1)
|
|
|
6.36
|
|
|
232,521
|
|
Equity compensation plans not approved by security holders
|
|
|
97
|
|
|
9,940
|
|
|
-
|
|
Total
|
|
|
193,110
|
|
|
|
|
232,521(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Includes stock options to purchase 15 shares of our common stock issued under the prior equity compensation plan.
|
|
(2)
|
Consists of shares available for issuance under the 2019 Omnibus Incentive Plan.
|
TABLE OF CONTENTS
TABLE OF CONTENTS
|
|
|
|
|
|
By Order of the Board of Directors
|
|
|
|
|
|
|
||
|
George Ng
|
|
|
|
|
Chief Executive Officer
|
|
|
|
|
Dated: ,
|
|
|
|
|
|
|
|
|
TABLE OF CONTENTS
TABLE OF CONTENTS
|
(i)
|
The accompanying notes to the unaudited pro forma condensed combined financial statements.
|
|
(ii)
|
The historical unaudited financial statements of the Company and the related notes included in its Quarterly Report on Form 10-Q as of and for the three and six months ended June 30, 2026 filed with the Securities Exchange Commission ("SEC") on August 14, 2026;
|
|
(iii)
|
The historical audited financial statements of the Company and the related notes included in its Annual Report on Form 10-K as of and for the year ended December 31, 2025 filed with the SEC on March 18, 2026;
|
|
(iv)
|
The historical unaudited financial statements of Vidya and the related notes as of and for the six months ended June 30, 2026 included in this Form 8-K/A filed with the SEC on October 5, 2026;
|
|
(v)
|
The historical audited financial statements of Vidya and the related notes as of and for the year ended December 31, 2025 included in this Form 8-K/A filed with the SEC on October 5, 2026;
|
|
(vi)
|
The Current Report on Form 8-K/A of the Company to which these unaudited pro forma condensed combined financial statements are attached as an exhibit.
|
TABLE OF CONTENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
Historical
|
|
|
|
|
|
|
|||||||
|
|
|
Processa
|
|
|
Vidya
|
|
|
Transaction
Accounting
Adjustments
|
|
|
|
|
Pro Forma
Combined
|
||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Cash and cash equivalents
|
|
|
$196
|
|
|
$245
|
|
|
$183,725
|
|
|
A
|
|
|
$184,166
|
|
Digital assets at fair value
|
|
|
472
|
|
|
-
|
|
|
-
|
|
|
|
|
472
|
|
|
Prepaid expenses and other current assets
|
|
|
1,398
|
|
|
486
|
|
|
-
|
|
|
|
|
1,884
|
|
|
Total current assets
|
|
|
2,066
|
|
|
731
|
|
|
183,725
|
|
|
|
|
186,522
|
|
|
Property and equipment, net
|
|
|
3
|
|
|
-
|
|
|
-
|
|
|
|
|
3
|
|
|
Total assets
|
|
|
$2,069
|
|
|
$731
|
|
|
$183,725
|
|
|
|
|
$186,525
|
|
|
Liabilities, Convertible Preferred Stock, and Stockholders' Equity (Deficit)
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Accounts payable
|
|
|
$1,659
|
|
|
$941
|
|
|
$-
|
|
|
|
|
$2,600
|
|
|
SAFE liabilities, current
|
|
|
-
|
|
|
36,330
|
|
|
(36,330)
|
|
|
B
|
|
|
-
|
|
Accrued expenses and other current liabilities
|
|
|
727
|
|
|
106
|
|
|
-
|
|
|
|
|
833
|
|
|
Total liabilities
|
|
|
2,386
|
|
|
37,377
|
|
|
(36,330)
|
|
|
|
|
3,433
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Processa convertible preferred stock
|
|
|
-
|
|
|
-
|
|
|
361,404
|
|
|
B
|
|
|
361,404
|
|
Stockholders' equity (deficit):
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Processa common stock
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
-
|
|
|
Vidya common stock
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
C
|
|
|
-
|
|
Additional paid-in capital
|
|
|
107,108
|
|
|
3
|
|
|
1,277
|
|
|
C
|
|
|
108,388
|
|
Accumulated other comprehensive income
|
|
|
-
|
|
|
(20)
|
|
|
20
|
|
|
C
|
|
|
-
|
|
Accumulated deficit
|
|
|
(107,425)
|
|
|
(36,629)
|
|
|
(142,646)
|
|
|
C
|
|
|
(286,700)
|
|
Total stockholders' equity (deficit)
|
|
|
(317)
|
|
|
(36,646)
|
|
|
(141,349)
|
|
|
|
|
(178,312)
|
|
|
Total liabilities, convertible preferred stock and stockholders' equity (deficit)
|
|
|
$2,069
|
|
|
$731
|
|
|
$183,725
|
|
|
|
|
$186,525
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TABLE OF CONTENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
Historical
|
|
|
|
|
|
|
|||||||
|
|
|
Processa
|
|
|
Vidya
|
|
|
Transaction
Accounting
Adjustments
|
|
|
|
|
Pro Forma
Combined
|
||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Research and development
|
|
|
$2,459
|
|
|
$2,178
|
|
|
$-
|
|
|
|
|
$4,637
|
|
|
General and administrative
|
|
|
3,208
|
|
|
628
|
|
|
-
|
|
|
|
|
3,836
|
|
|
Total operating expenses
|
|
|
5,667
|
|
|
2,806
|
|
|
-
|
|
|
|
|
8,473
|
|
|
Loss from operations
|
|
|
$(5,667)
|
|
|
$(2,806)
|
|
|
$-
|
|
|
|
|
$(8,473)
|
|
|
Other income (expense), net:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Unrealized loss on digital assets
|
|
|
(828)
|
|
|
-
|
|
|
-
|
|
|
|
|
(828)
|
|
|
Realized loss on digital assets
|
|
|
(159)
|
|
|
-
|
|
|
-
|
|
|
|
|
(159)
|
|
|
Interest income
|
|
|
12
|
|
|
16
|
|
|
-
|
|
|
|
|
28
|
|
|
Change in fair value of SAFE liability
|
|
|
-
|
|
|
(27,327)
|
|
|
27,327
|
|
|
G
|
|
|
-
|
|
Total other (expense), net
|
|
|
(975)
|
|
|
(27,311)
|
|
|
27,327
|
|
|
|
|
(959)
|
|
|
Net loss
|
|
|
$(6,642)
|
|
|
$(30,117)
|
|
|
$27,327
|
|
|
|
|
$(9,432)
|
|
|
Foreign currency translation adjustment
|
|
|
-
|
|
|
40
|
|
|
-
|
|
|
|
|
40
|
|
|
Total comprehensive loss
|
|
|
$(6,642)
|
|
|
$(30,077)
|
|
|
$27,327
|
|
|
|
|
$(9,392)
|
|
|
Net loss attributable to common stockholders
|
|
|
$(6,642)
|
|
|
$(30,117)
|
|
|
$27,327
|
|
|
|
|
$(9,432)
|
|
|
Net loss per share attributable to common stockholders - basic and diluted
|
|
|
$(2.47)
|
|
|
|
|
|
|
|
|
$(3.51)
|
|||
|
Weighted average common shares outstanding - basic and diluted(1)
|
|
|
2,687,295
|
|
|
|
|
|
|
|
|
2,687,295
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Reflects the exclusion of the shares of Common Stock issuable upon conversion of the Series A Preferred Stock from diluted weighted-average common shares outstanding as their inclusion would be anti-dilutive for the periods presented. The Series A Preferred Stock is a participating security, however, because holders are not contractually obligated to participate in losses, no loss has been allocated to the Series A Preferred Stock under the two-class method.
|
TABLE OF CONTENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
Historical
|
|
|
|
|
|
|
|||||||
|
|
|
Processa
|
|
|
Vidya
|
|
|
Transaction
Accounting
Adjustments
|
|
|
|
|
Pro Forma
Combined
|
||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Research and development
|
|
|
$7,810
|
|
|
$2,818
|
|
|
326
|
|
|
D
|
|
|
$10,954
|
|
General and administrative
|
|
|
6,178
|
|
|
487
|
|
|
2,275
|
|
|
A
|
|
|
9,033
|
|
|
|
|
|
|
|
93
|
|
|
E
|
|
|
||||
|
Acquired in-process research and development
|
|
|
-
|
|
|
-
|
|
|
2,000
|
|
|
A
|
|
|
177,000
|
|
|
|
|
|
|
|
175,000
|
|
|
F
|
|
|
||||
|
Total operating expenses
|
|
|
13,988
|
|
|
3,305
|
|
|
179,694
|
|
|
|
|
196,987
|
|
|
Loss from operations
|
|
|
$(13,988)
|
|
|
$(3,305)
|
|
|
$(179,694)
|
|
|
|
|
$(196,987)
|
|
|
Other income (expense), net:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Interest income
|
|
|
109
|
|
|
136
|
|
|
-
|
|
|
|
|
245
|
|
|
Unrealized gain on digital assets at fair value
|
|
|
295
|
|
|
-
|
|
|
-
|
|
|
|
|
295
|
|
|
Change in fair value of SAFE liability
|
|
|
-
|
|
|
(2,892)
|
|
|
2,892
|
|
|
G
|
|
|
-
|
|
Other income
|
|
|
20
|
|
|
-
|
|
|
-
|
|
|
|
|
20
|
|
|
Total other income (expense), net
|
|
|
424
|
|
|
(2,756)
|
|
|
2,892
|
|
|
|
|
560
|
|
|
Net loss
|
|
|
$(13,564)
|
|
|
$(6,061)
|
|
|
$(176,802)
|
|
|
|
|
$(196,427)
|
|
|
Foreign currency translation adjustment
|
|
|
-
|
|
|
(60)
|
|
|
-
|
|
|
|
|
(60)
|
|
|
Total comprehensive loss
|
|
|
$(13,564)
|
|
|
$(6,121)
|
|
|
$(176,802)
|
|
|
|
|
$(196,487)
|
|
|
Net loss attributable to common stockholders
|
|
|
$(13,564)
|
|
|
$(6,061)
|
|
|
$(176,802)
|
|
|
|
|
$(196,427)
|
|
|
Net loss per share attributable to common stockholders - basic and diluted
|
|
|
$(10.36)
|
|
|
|
|
|
|
|
|
$(150.03)
|
|||
|
Weighted average common shares outstanding - basic and diluted(1)
|
|
|
1,309,271
|
|
|
|
|
|
|
|
|
1,309,271
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Reflects the exclusion of the shares of Common Stock issuable upon conversion of the Series A Preferred Stock from diluted weighted-average common shares outstanding as their inclusion would be anti-dilutive for the periods presented. The Series A Preferred Stock is a participating security, however, because holders are not contractually obligated to participate in losses, no loss has been allocated to the Series A Preferred Stock under the two-class method.
|
TABLE OF CONTENTS
TABLE OF CONTENTS
|
|
|
|
|
|
Assumed Options(1)
|
|
|
$1,280
|
|
Series A Preferred Stock(2)
|
|
|
173,720
|
|
Total consideration transferred
|
|
|
$175,000
|
|
|
|
|
|
|
(1)
|
Reflects the portion of the acquisition date fair-value based measure of the Assumed Options
|
|
(2)
|
The fair value of the consideration transferred was measured using the price per share the investors paid as part of the Financing
|
|
A.
|
Reflects the receipt of $200.0 million of gross proceeds from the Financing and the payment of $16.3 million of transaction-related costs at closing, consisting of $12.0 million of placement agent fees, $2.0 million of merger transaction success fee and $2.3 million of other transaction and SEC reporting costs, resulting in a net increase in cash of $183.7 million. The $12.0 million of placement agent fees are reflected as a reduction of the carrying amount of the Series A Preferred Stock issued in the Financing. The remaining transaction costs are accounted for separately as described below.
|
|
|
|
|
|
|
Gross proceeds from financing
|
|
|
$200,000
|
|
Placement agent fees
|
|
|
(12,000)
|
|
Merger transaction fee
|
|
|
(2,000)
|
|
Other transaction and SEC reporting costs
|
|
|
(2,275)
|
|
Pro forma adjustment
|
|
|
$183,725
|
|
|
|
|
|
|
B.
|
Reflects the recording of the (i) issuance of 142,254.972 of the Company's shares of Series A Preferred Stock to Vidya stockholders, which is inclusive of 37,518.329 shares of Series A Preferred Stock issued for the conversion of $36.3 million of previously outstanding Viday SAFE's, and (ii) issuance of 163,774.68 of the Company's shares of Series A Preferred Stock as a result of the Financing, which is reflected at $188.0 million, representing gross proceeds of $200.0 million, net of $12.0 million of placement agent fees directly attributable to the Financing (in thousands, except share amounts):
|
|
|
|
|
|
|||
|
|
|
Series A Preferred Stock
|
||||
|
|
|
Shares
|
|
|
Amount
|
|
|
Issuance of Series A Preferred Stock to Vidya's stockholders
|
|
|
142,254.97
|
|
|
$173,404
|
|
Issuance of Series A Preferred Stock related to the Financing
|
|
|
163,774.68
|
|
|
188,000
|
|
Pro forma adjustment
|
|
|
306,029.65
|
|
|
$361,404
|
|
|
|
|
|
|
|
|
TABLE OF CONTENTS
|
C.
|
Reflects the recording of the (i) elimination of Vidya's historical equity balances, (ii) exchange of Vidya stock options for the Assumed Options, which is reflected as consideration, (iii) the immediate expensing of the Merger transaction fee incurred upon consummation of the Merger, (iv) the immediate expensing of Vidya's merger related transaction expenses, and (v) the immediate expensing of acquired Vidya IPR&D as it has no future alternative use (in thousands, except share amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
Common Stock
|
|
|
Additional
paid-in-capital
|
|
|
Accumulated other
comprehensive income
|
|
|
Accumulated
Deficit
|
|
|
Total
|
||||
|
|
|
Shares
|
|
|
Amount
|
|
||||||||||||
|
Elimination of Vidya's historical equity balances as of June 30, 2026
|
|
|
(643,302)
|
|
|
$-
|
|
|
$(3)
|
|
|
$20
|
|
|
$36,629
|
|
|
$36,646
|
|
Exchange of Vidya options for stock options of the Company
|
|
|
-
|
|
|
-
|
|
|
1,280
|
|
|
-
|
|
|
-
|
|
|
1,280
|
|
Expensing of Merger transaction fee
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(2,000)
|
|
|
(2,000)
|
|
Expensing of Vidya transaction costs
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(2,275)
|
|
|
(2,275)
|
|
Expensing of Acquired IPR&D
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(175,000)
|
|
|
(175,000)
|
|
Pro forma adjustment
|
|
|
(643,302)
|
|
|
$-
|
|
|
$1,277
|
|
|
$20
|
|
|
$(142,646)
|
|
|
$(141,349)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
D.
|
Represents compensation-related costs associated with the Merger that are reflected within research and development expense, summarized as follows (in thousands):
|
|
|
|
|
|
|
Compensation expense for Assumed Options attributable to post-combination services(1)
|
|
|
$326
|
|
Pro forma adjustment
|
|
|
$326
|
|
|
|
|
|
|
(1)
|
Pro forma compensation expense for the Assumed Options has been calculated using the acquisition-date fair value of the Assumed Options.
|
|
E.
|
Represents compensation-related costs associated with the Merger that are reflected within general and administrative expense, summarized as follows (in thousands):
|
|
|
|
|
|
|
Compensation expense for Assumed Options attributable to post-combination services(1)
|
|
|
$93
|
|
Pro forma adjustment
|
|
|
$93
|
|
|
|
|
|
|
(1)
|
Pro forma compensation expense for the Assumed Options has been calculated using the acquisition-date fair value of the Assumed Options.
|
|
F.
|
Reflects the recognition of $175.0 million of in-process research and development expense related to the acquired programs that had no alternative future use at the time of Merger which requires immediate expense recognition.
|
|
G.
|
To reflect Vidya's change in fair value related to its SAFE instruments that is recorded in its historical financial statements, to be derecognized in the unaudited pro forma condensed combined statement of operations for the twelve months ended December 31, 2025 and six months ended June 30, 2026, assuming the adjustment described in Note B was made on January 1, 2025.
|
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS