09/16/2025 | Press release | Distributed by Public on 09/16/2025 15:10
|
Delaware
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
2834
(Primary Standard Industrial
Classification Code Number) |
| |
32-0456090
(I.R.S. Employer
Identification Number) |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☒
|
| |
Smaller reporting company
☒
|
|
| | | |
Emerging growth company
☒
|
|
| | |
Page
|
| |||
About This Prospectus
|
| | | | 1 | | |
Prospectus Summary
|
| | | | 2 | | |
Risk Factors
|
| | | | 20 | | |
Special Note Regarding Forward-Looking Statements
|
| | | | 56 | | |
Use of Proceeds
|
| | | | 57 | | |
Dividend Policy
|
| | | | 58 | | |
Capitalization
|
| | | | 59 | | |
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
| | | | 60 | | |
Business
|
| | | | 70 | | |
Management
|
| | | | 90 | | |
Executive and Director Compensation
|
| | | | 94 | | |
Certain Relationships and Related Party Transactions
|
| | | | 100 | | |
Principal and Registered Stockholders
|
| | | | 102 | | |
Description of Capital Stock
|
| | | | 105 | | |
Material U.S. Federal Income and Estate Tax Consequences to Non-U.S. Holders of Our Common Stock
|
| | | | 111 | | |
Shares Eligible for Future Sale
|
| | | | 116 | | |
Sale Price History of Our Capital Stock
|
| | | | 119 | | |
Plan of Distribution
|
| | | | 120 | | |
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(1)
|
| | | | (0.12) | | | | | | (0.06) | | | | | | (0.13) | | | | | | (0.17) | | |
Weighted average common shares outstanding(1)
|
| | | | 13,602,173 | | | | | | 13,248,398 | | | | | | 13,422,845 | | | | | | 13,247,241 | | |
| | |
Six months ended June 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
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)
|
| | | | 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, 20,000,000 shares authorized at June 30, 2025 and 14,011,413 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 | | |
46
|
| | 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 | | |
60
|
| | Director | |
Arthur Golden | | |
79
|
| | Director Nominee | |
Dr. Kent Kester | | |
65
|
| | Director Nominee | |
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
|
| | | | 500,000(1) | | | | | $ | 2.50 | | | | | | 10/11/2028 | | |
| | |
Shares Beneficially Owned(1)
|
| |
Shares of Common Stock Being
Registered(1) |
| ||||||||||||
Name of Beneficial Owner
|
| |
Number
|
| |
Percent
|
| ||||||||||||
Directors, Director Nominees and Named Executive Officers
|
| | | | | | | | | | | | | | | | | | |
Bradley Burnam(2)
|
| | | | 16,016,260 | | | | | | 57.2% | | | | | | 16,016,260 | | |
Dr. Neil Ghodadra(3)
|
| | | | 1,000,000 | | | | | | 3.4% | | | | | | 1,000,000 | | |
Andrew Gengos(4)
|
| | | | 508,934 | | | | | | 1.8% | | | | | | 508,934 | | |
Arthur Golden
|
| | | | - | | | | | | - | | | | | | - | | |
Dr. Kent Kester
|
| | | | - | | | | | | - | | | | | | - | | |
Zuraiz Chaudhary
|
| | | | - | | | | | | - | | | | | | - | | |
All directors and executive officers as a group (6 persons)
|
| | | | 17,525,194 | | | | | | 62.5% | | | | | | 17,525,194 | | |
Greater than 5% Stockholders: | | | | | | | | | | | | | | | | | | | |
BEB Holdings, LLC(2)
|
| | | | 16,016,260 | | | | | | 57.2% | | | | | | 16,016,260 | | |
ANC CARLSON FAMILY LP(5)
|
| | | | 1,432,982 | | | | | | 5.1% | | | | | | - | | |
YJA INVESTMENT FAMILY LP(6)
|
| | | | 1,432,982 | | | | | | 5.1% | | | | | | - | | |
Other Registered Stockholders: | | | | | | | | | | | | | | | | | | | |
Clear Street LLC(7)
|
| | | | 54,466 | | | | | | * | | | | | | 54,466 | | |
Certain other registered stockholders that purchased shares of common stock in our Regulation CF offering on or after October 1, 2024(8)
|
| | | | 251,194 | | | | | | * | | | | | | 248,976 | | |
| | |
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 | | |
CONSOLIDATED FINANCIAL STATEMENTS: | | | | | | | |
Report of Independent Registered Public Accounting Firm
|
| | | | F-19 | | |
Consolidated Balance Sheets
|
| | | | F-21 | | |
Consolidated Statements of Operations
|
| | | | F-22 | | |
Consolidated Statements of Changes in Stockholders' Equity (Deficit)
|
| | | | F-23 | | |
Consolidated Statements of Cash Flows
|
| | | | F-24 | | |
Notes to Consolidated Financial Statements
|
| | | | F-25 | | |
| | |
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, 20,000,000 shares authorized at June 30, 2025 and December 31, 2024, 14,011,413 and 13,422,845 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
|
| | | $ | (0.09) | | | | | $ | (0.03) | | | | | $ | (0.12) | | | | | $ | (0.06) | | |
Weighted average common shares outstanding, basic and diluted
|
| | | | 13,743,900 | | | | | | 13,249,555 | | | | | | 13,602,173 | | | | | | 13,248,398 | | |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Subscription
Receivable |
| |
Accumulated
Deficit |
| |
Total
Stockholders' Equity (Deficit) |
| |||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
As at December 31, 2024
|
| | | | 13,422,845 | | | | | $ | 1,342 | | | | | $ | 19,017,239 | | | | | $ | - | | | | | $ | (19,196,013) | | | | | $ | (177,432) | | |
Issuance of common stock under
Regulation Crowdfunding, net of issuance costs |
| | | | 107,986 | | | | | | 11 | | | | | | 777,792 | | | | | | - | | | | | | - | | | | | | 777,803 | | |
Issuance of common stock under
Regulation A+, net of issuance costs |
| | | | 41,805 | | | | | | 4 | | | | | | 280,488 | | | | | | (247,234) | | | | | | - | | | | | | 33,258 | | |
Issuance of common stock under
Regulation D, net of issuance costs |
| | | | 387,734 | | | | | | 39 | | | | | | 2,735,863 | | | | | | (400,082) | | | | | | - | | | | | | 2,335,820 | | |
Issuance of stock in exchange for
advisory services |
| | | | 27,233 | | | | | | 3 | | | | | | 249,997 | | | | | | - | | | | | | - | | | | | | 250,000 | | |
Issuance of common stock upon
exercise of warrants |
| | | | 23,810 | | | | | | 2 | | | | | | 236 | | | | | | - | | | | | | - | | | | | | 238 | | |
Stock-based compensation expense
|
| | | | - | | | | | | - | | | | | | 123,781 | | | | | | - | | | | | | - | | | | | | 123,781 | | |
Net loss
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | (1,568,972) | | | | | | (1,568,972) | | |
As at June 30, 2025
|
| | | | 14,011,413 | | | | | $ | 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
|
| | | | 13,247,241 | | | | | $ | 1,324 | | | | | $ | 17,512,042 | | | | | $ | - | | | | | $ | (17,427,598) | | | | | $ | 85,768 | | |
Issuance of common stock under
Regulation Crowdfunding, net of issuance costs |
| | | | 52,069 | | | | | | 5 | | | | | | 306,707 | | | | | | - | | | | | | - | | | | | | 306,712 | | |
Stock-based compensation expense
|
| | | | - | | | | | | - | | | | | | 64,952 | | | | | | - | | | | | | - | | | | | | 64,952 | | |
Net loss
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | | | | | (778,837) | | | | | | (778,837) | | |
As at June 30, 2024
|
| | | | 13,299,310 | | | | | $ | 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 underying warrants
|
| |
Exercise price
per share |
| |
Expiration
date |
| |||
20,062
|
| | | $ | 6.50 | | | |
July 29, 2029
|
|
| | |
Options
|
| |
Weigheted
Average Exercise Price per Share (USD) |
| |
Weighted Average
Remaining Contractual Term (Years) |
| |
Aggregate
Intrinsic Value (USD) |
| ||||||||||||
Outstanding at January 1, 2025
|
| | | | 839,527 | | | | | $ | 4.56 | | | | | | 4.60 | | | | | $ | 3,876,925 | | |
Granted
|
| | | | 31,580 | | | | | | 9.18 | | | | | | - | | | | | | - | | |
Excercised
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | |
Cancelled/expired
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | |
Outstanding at June 30, 2025
|
| | |
|
871,107
|
| | | |
$
|
4.73
|
| | | |
|
4.30
|
| | | |
$
|
5,688,828
|
| |
Excercisable at June 30, 2025
|
| | |
|
807,572
|
| | | |
$
|
5.10
|
| | | |
|
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
|
| | | | 13,743,900 | | | | | | 13,249,555 | | | | | | 13,602,173 | | | | | | 13,248,398 | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (0.09) | | | | | $ | (0.03) | | | | | $ | (0.12) | | | | | $ | (0.06) | | |
| | |
As at June 30,
|
| |||||||||
| | |
2025
|
| |
2024
|
| ||||||
Oustanding options under the Company's Amended and Restated 2018 Stock Option Plan
|
| | | | 754,467 | | | | | | 754,467 | | |
Oustanding options under the Company's 2024 Stock Option Plan
|
| | | | 116,640 | | | | | | - | | |
Outstanding 2022 warrants
|
| | | | 20,062 | | | | | | 20,062 | | |
| | | | | 891,169 | | | | | | 774,529 | | |
| | |
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, $0.0001 par value, 20,000,000 shares authorized at December 31, 2024 and 2023, 13,422,845 and 13,247,241 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
|
| | | $ | (0.13) | | | | | $ | (0.17) | | |
Weighted average common shares outstanding, basic and diluted
|
| | | | 13,422,845 | | | | | | 13,247,241 | | |
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders' Equity (Deficit) |
| ||||||||||||||||||
| | ||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||
As at December 31, 2022
|
| | | | 13,175,091 | | | | | $ | 1,317 | | | | | $ | 16,371,785 | | | | | $ | (15,135,331) | | | | | $ | 1,237,771 | | |
Issuance of common stock
|
| | | | 72,150 | | | | | | 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
|
| | | | 13,247,241 | | | | | | 1,324 | | | | | | 17,512,042 | | | | | | (17,427,598) | | | | | | 85,768 | | |
Issuance of common stock under regulation Crowdfunding, net of issuance costs
|
| | | | 175,604 | | | | | | 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
|
| | | | 13,422,845 | | | | | $ | 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
|
| |
| | |
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 |
| |||
23,810
|
| | | $ | 0.01 | | | |
August 15, 2037
|
|
20,062
|
| | | $ | 6.50 | | | |
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
|
| | | | 754,467 | | | | | | 881,701 | | |
Issuance of Common Stock upon exercise of stock options under the 2024 Equity Incentive Plan
|
| | | | 85,060 | | | | | | - | | |
Issuance of Common Stock upon exercise of outstanding warrants
|
| | | | 43,872 | | | | | | 43,872 | | |
Equity awards available under the Amended and Restated 2018 Stock Option Plan
|
| | | | - | | | | | | 118,299 | | |
Equity awards available under the 2024 Equity Incentive Plan
|
| | | | 360,473 | | | | | | - | | |
| | | | | 1,243,872 | | | | | | 1,043,872 | | |
| | |
Options
|
| |
Weighted
Average Exercise Price per Share (USD) |
| |
Weighted Average
Remaining Contractual Term (Years) |
| |
Aggregate
Intrinsic Value (USD) |
| ||||||||||||
Outstanding at January 1, 2023
|
| | | | 1,136,168 | | | | | $ | 6.03 | | | | | | 6.90 | | | | | $ | 2,000,000 | | |
Granted
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | |
Exercised
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | |
Cancelled/expired
|
| | | | (254,467) | | | | | | (7.07) | | | | | | - | | | | | | - | | |
Outstanding at December 31, 2023
|
| | |
|
881,701
|
| | | |
$
|
5.73
|
| | | |
|
5.58
|
| | | |
$
|
2,000,000
|
| |
Exercisable at December 31, 2023
|
| | |
|
815,433
|
| | | |
$
|
6.19
|
| | | |
|
5.58
|
| | | |
$
|
2,000,000
|
| |
Granted
|
| | | | 110,075 | | | | | | 9.18 | | | | | | - | | | | | | - | | |
Exercised
|
| | | | - | | | | | | - | | | | | | - | | | | | | - | | |
Cancelled/expired
|
| | | | (152,249) | | | | | | (14.65) | | | | | | - | | | | | | - | | |
Outstanding at December 31, 2024
|
| | |
|
839,527
|
| | | |
$
|
4.56
|
| | | |
|
4.60
|
| | | |
$
|
3,876,925
|
| |
Exercisable at December 31, 2024
|
| | | | 788,476 | | | | | $ | 4.86 | | | | | | 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 forfeiture 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
|
| | | | 13,422,845 | | | | | | 13,247,241 | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (0.13) | | | | | $ | (0.17) | | |
| | |
As at December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Outstanding options under the Company's Amended and Restated 2018 Stock Option
Plan |
| | | | 754,467 | | | | | | 881,701 | | |
Outstanding options under the Company's 2024 Equity Incentive Plan
|
| | | | 85,060 | | | | | | - | | |
Outstanding 2022 warrants
|
| | | | 20,062 | | | | | | 20,062 | | |
| | | | | 859,589 | | | | | | 901,763 | | |
| | |
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) | | |
| | |
Amount to Be
Paid |
| |||
SEC registration fee
|
| | | $ | 172.85 | | |
Listing fee
|
| | | | 25,000 | | |
Transfer agent's fees
|
| | | | 15,000 | | |
Printing and engraving expenses
|
| | | | 12,000 | | |
Legal fees and expenses
|
| | | | * | | |
Advisory fee
|
| | | | 750,000 | | |
Accounting fees and expenses
|
| | | | 225,000 | | |
Miscellaneous
|
| | | | * | | |
Total
|
| | | $ | * | | |
|
Exhibit
Number |
| |
Description
|
|
| 3.1 | | |
Form of Amended and Restated Certificate of Incorporation
|
|
| 3.2* | | |
Form of Amended and Restated By-Laws
|
|
| 5.1** | | | Opinion of Davis Polk & Wardwell LLP | |
| 10.1* | | |
Amended and Restated Share Purchase Agreement, dated as of August 29, 2025, by and among the Company, GEM Global Yield LLC SCS and GEM Yield Bahamas Limited
|
|
| 10.2* | | |
Amended and Restated Registration Rights Agreement, dated as of August 29, 2025, by and among the Company, GEM Global Yield LLC SCS and GEM Yield Bahamas Limited
|
|
| 10.3§ | | | Form of Employment Agreement with Bradley Burnam, dated as of , 2025. | |
| 10.4§ | | | Form of Employment Agreement with Zuraiz Chaudhary, dated as of , 2025. | |
| 10.5§ | | |
2025 Omnibus Incentive Plan, dated as of , 2025.
|
|
| 10.6§* | | |
2024 Equity Incentive Plan, dated as of July 8, 2024.
|
|
| 10.7§* | | |
2018 Stock Option Plan, dated as of October 12, 2018 and amended as of July 8, 2024.
|
|
| 10.8§* | | |
Form Stock Option Notice and Grant Agreement (2018 Stock Option Plan).
|
|
| 10.9#†* | | |
Platform Intellectual Property License Agreement, by and among the Company and MiMedx Group, Inc.
|
|
| 10.10* | | |
Form of Registration Rights Agreement, dated as of , 2025, by and between the Company and Bradley Burnam.
|
|
| 10.11* | | |
Form of Stockholders Agreement, dated as of , 2025, by and among the Company, Bradley Burnam and BEB Holdings LLC.
|
|
| 16.1* | | |
Letter from SetApart Accountancy Corp
|
|
| 21.1* | | |
Subsidiaries of the registrant
|
|
| 23.1 | | |
Consent of WithumSmith+Brown, PC
|
|
| 23.2** | | | Consent of Davis Polk & Wardwell LLP (included in Exhibit 5.1) | |
| 24.1* | | |
Power of Attorney (included on signature page to the initial filing of this registration statement)
|
|
| 99.1 | | |
Consent of Arthur Golden to be named as a director nominee
|
|
| 99.2 | | |
Consent of Kent Kester to be named as a director nominee
|
|
| 107 | | |
Filing Fee Table
|
|
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Bradley Burnam
Bradley Burnam
|
| |
Chief Executive Officer and Director
(principal executive officer) |
| |
September 16, 2025
|
|
|
*
Zuraiz Chaudhary
|
| |
Interim Chief Financial Officer and Chief Accounting Officer
(principal financial officer and principal accounting officer) |
| |
September 16, 2025
|
|
|
*
Andrew Gengos
|
| |
Director
|
| |
September 16, 2025
|
|
|
*
Dr. Neil Ghodadra
|
| |
Director
|
| |
September 16, 2025
|
|
|
*By:
/s/ Bradley Burnam
Bradley Burnam
Attorney-in-Fact |
| | | | | | |