Exhibit 99.1
POLYRIZON LTD.
CONDENSED FINANCIAL STATEMENTS
AS OF JUNE 30, 2025
UNAUDITED
U.S. DOLLARS IN THOUSANDS
INDEX
- - - - - - - - - - - - - - -
F-1
POLYRIZON LTD.
CONDENSED BALANCE SHEETS (UNAUDITED)
U.S. dollars in thousands (except share and per share data)
As of June 30, | As of December 31, | |||||||||
Note | 2025 | 2024 | ||||||||
Assets | ||||||||||
Current assets: | ||||||||||
Cash and cash equivalents | $ | $ | ||||||||
Other current assets | ||||||||||
Total current assets | ||||||||||
Property and equipment, net | ||||||||||
Intangible asset, net | 3 | |||||||||
Total assets | $ | $ | ||||||||
Liabilities and shareholders’ equity | ||||||||||
Current liabilities: | ||||||||||
Employees and payroll-related liabilities | $ | $ | ||||||||
Other payables and accrued expenses | ||||||||||
Warrants liability | 5 | |||||||||
Total current liabilities | ||||||||||
Shareholders’ equity: | 4 | |||||||||
Ordinary shares, | ||||||||||
Additional paid-in capital | ||||||||||
Accumulated deficit | ( | ) | ( | ) | ||||||
Total shareholders’ equity | ||||||||||
Total liabilities and shareholders’ equity | $ | $ |
(*) |
The accompanying notes are an integral part of the condensed financial statements.
F-2
POLYRIZON LTD.
CONDENSED STATEMENTS OF NET INCOME (LOSS) (UNAUDITED)
U.S. dollars in thousands (except share and per share data)
Six months ended June 30, | ||||||||||
Note | 2025 | 2024 | ||||||||
Operating expenses: | ||||||||||
Research and development expenses | $ | ( | ) | $ | ( | ) | ||||
General and administrative expenses | ( | ) | ( | ) | ||||||
Operating loss | ( | ) | ( | ) | ||||||
Financial income (expense), net | 7 | ( | ) | |||||||
Net loss | $ | ( | ) | $ | ( | ) | ||||
Basic and diluted net loss per share (*) | 6 | $ | ( | ) | $ | ( | ) | |||
Weighted average number of shares of ordinary share used in computing basic and diluted net loss per share (*) |
(*) |
The accompanying notes are an integral part of the condensed financial statements.
F-3
POLYRIZON LTD.
CONDENSED STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY (UNAUDITED)
U.S. dollars in thousands (except share data)
Ordinary shares | Additional paid-in | Accumulated | Total shareholders’ | |||||||||||||||||
Number (*) | Amount | capital | deficit | deficit | ||||||||||||||||
Balance as of December 31, 2024 | - | ( | ) | |||||||||||||||||
Share based payment | - | |||||||||||||||||||
Issuance of shares, warrants and pre-funded warrants, net (see Note 4) | ||||||||||||||||||||
Exercise of warrants (see Note 4) | ||||||||||||||||||||
Net loss | - | - | - | ( | ) | ( | ) | |||||||||||||
Balance as of June 30, 2025 | ( | ) |
(*) |
The accompanying notes are an integral part of the condensed financial statements.
F-4
POLYRIZON LTD.
CONDENSED STATEMENT OF CHANGES IN PERMANENT AND TEMPORERY SHAREHOLDERS’ EQUITY (DEFICIT) (UNAUDITED)
U.S. dollars in thousands (except share data)
Preferred shares | Ordinary shares | Additional paid-in | Receivables on account | Accumulated | Total shareholders’ | |||||||||||||||||||||||||||
Number (*) | Amount | Number (*) | Amount | capital | of shares | deficit | deficit | |||||||||||||||||||||||||
Balance as of December 31, 2023 | ( | ) | ( | ) | ( | ) | ||||||||||||||||||||||||||
Share based payment | - | - | ||||||||||||||||||||||||||||||
Conversion of convertible loan | - | |||||||||||||||||||||||||||||||
Issuance of shares | - | - | ||||||||||||||||||||||||||||||
Classification of warrant liability to equity | - | - | - | - | -- | |||||||||||||||||||||||||||
Net loss | - | - | - | - | - | - | ( | ) | ( | ) | ||||||||||||||||||||||
Balance as of June 30, 2024 | | - | ( | ) | ( | ) | ( | ) |
(*) | Retroactively adjusted to give effect to the reverse share split, see also note 4b. |
The accompanying notes are an integral part of the condensed financial statements.
F-5
POLYRIZON LTD.
CONDENSED STATEMENTS OF CASH FLOWS (UNAUDITED)
U.S. dollars in thousands
For the Six Months Ended June 30, | ||||||||
2025 | 2024 | |||||||
Cash flows from operating activities | ||||||||
Net loss | $ | ( | ) | $ | ( | ) | ||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
Depreciation and amortization | ||||||||
Share based payment | ||||||||
Fair value revaluation of investment in shares | ||||||||
Fair value revaluation of warrant liability | ( | ) | ||||||
Fair value revaluation in convertible notes | ||||||||
Finance expenses | ||||||||
Change in: | ||||||||
Other current assets | ( | ) | ( | ) | ||||
Deferred offering costs | ( | ) | ||||||
Employees and payroll-related liabilities | ( | ) | ||||||
Othrer payables and accrued expenses | ||||||||
Net cash used in operating activities | ( | ) | ( | ) | ||||
Cash flows from investing activities | ||||||||
Purchase of property and equipment | ( | ) | ||||||
Net cash used in investing activities | ( | ) | ||||||
Cash flows from financing activities | ||||||||
Proceeds from sale of investment in shares | ||||||||
Proceeds from issuance of convertible notes | ||||||||
Proceeds from issuance of ordinary shares, warrants and pre-funded warrants | ||||||||
Net cash provided by financing activities | ||||||||
Change in cash and cash equivalents | ||||||||
Cash and cash equivalents at the beginning of the year | ||||||||
Cash and cash equivalents at the end of the year | $ | $ | ||||||
Non-cash financing activities: | ||||||||
Exercise of warrants into ordinary shares | $ | $ | ||||||
IPO warrants exchange | $ | $ | ||||||
Conversion of convertible notes into ordinary shares | $ | $ | ||||||
Classification of warrant liability into Additional paid-in capital | $ | $ |
The accompanying notes are an integral part of the condensed unaudited financial statements.
F-6
POLYRIZON LTD.
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 1: | GENERAL |
a. |
Polyrizon Ltd. (the “Company”) was incorporated and commenced its business operations in January 2005. The Company is a clinical development stage biotech company specializing in the development of nasal gels to provide preventative treatment to protect against a wide cross section of viruses, including certain variants of COVID-19 that are also considered to cause more infections and spread faster than the original strain of the virus (the U.S. Centers for Disease Control and Prevention expects that additional variants of the virus will continue to occur), influenza, allergens, and other toxins. The Company’s proprietary Capture and Contain (“C&C”) hydrogel platform is delivered in the form of nasal sprays and form a thin gel-based protective shield containment barrier in the nasal cavity that prevents viruses, bacteria, allergens, and other toxins from penetrating the nasal epithelial tissue. We are further developing certain aspects of our proprietary C&C hydrogel technology such as the bioadhesion and prolonged retention at the nasal deposition site for intranasal delivery of drugs. We are also collaborating with a biotech company specializing in psychedelic-derived therapeutics to leverage the Company’s proprietary Trap and Target (“T&T”) platform to develop an innovative intranasal formulation aimed at optimizing absorption and therapeutic efficacy of psychedelic-based treatments.
Due to lack of resources, the Company suspended its operations in 2016. In connection with the COVID-19 pandemic, the Company resumed its operations in 2020.
The Company’s ordinary shares, no par value per share, began trading on the Nasdaq Capital Market (the “Nasdaq”) under the ticker symbol “PLRZ” on October 29, 2024, in connection with its initial public offering transaction. |
b. | Liquidity and management plans |
The Company
is in the research and development (R&D) stage and, as such, has not generated any revenues from its current operations. The Company’s
activities are primarily funded through the proceeds from its initial public offering on the Nasdaq, proceeds from convertible loans and
private placements of its securities. As of June 30, 2025, the Company reported an accumulated deficit of $
To support its operations and advance its development programs, the Company intends to continue securing investments from investors. If sufficient investment cannot be obtained, the Company may need to implement cost-cutting measures, scale back its R&D activities, or delay certain development programs. Despite these potential challenges, management believes that the Company’s existing financial resources will be sufficient to sustain its planned operations for at least the next twelve months.
F-7
POLYRIZON LTD.
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 1: | GENERAL (Cont.) |
c. | The Company’s headquarters and other significant operations are located in Israel, and, therefore, its results may be adversely affected by political, economic and military instability in Israel, including the attack by Hamas that started a war on October 7, 2023. Since the war broke out, the Company’s operations have not been adversely affected by this situation, and the Company has not experienced disruptions to its development. However, the intensity and duration of the current security situation in Israel is difficult to predict at this stage, as are such war’s economic implications on the Company’s business and operations and on Israel’s economy in general. If the war extends for a long period of time or expands to other fronts, such as Lebanon, Syria and the West Bank, our operations may be adversely affected. On June 13, 2025, in light of continued nuclear threats and intelligence assessments indicating imminent attacks, Israel launched a pre-emptive strike directly targeting military and nuclear infrastructure inside Iran aimed to disrupt Iran’s capacity to coordinate or launch further hostilities against Israel, as well as disrupt its nuclear program. On June 25, 2025, a ceasefire between Israel and Iran took effect. Nonetheless, hostilities between Israel and Iran may resume and further escalate, with both sides launching attacks against one another. The situation remains volatile, and the risk of broader regional escalation involving additional actors persists. The Company experienced disruptions to its work during such period. Since June 25, 2025, The Company has returned to full activity together with its local vendors and consultants. The Company has not experienced and does not expect a material adverse effect on its business. |
NOTE 2: | SIGNIFICANT ACCOUNTING POLICIES |
a. | Unaudited financial statements: |
These unaudited condensed financial statements have been prepared as of June 30, 2025 and for the six months period then ended. Accordingly, certain information and footnote disclosures normally included in annual financial statements prepared in accordance with U.S. GAAP have been omitted. These unaudited condensed consolidated financial statements should be read in conjunction with the audited financial statements and the accompanying notes of the Company for the year ended December 31, 2024 that are included in the Company’s Annual Report on Form 20-F, filed with the Securities and Exchange Commission on March 11, 2025 (the “Annual Report on Form 20-F”). The results of operations presented are not necessarily indicative of the results to be expected for the year ending December 31, 2025.
b. | Recently accounting pronouncements: |
In November 2024, the FASB issued ASU 2024-03, Income Statement – Reporting Comprehensive Income – Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses, which expands disclosures about specific expense categories presented on the face of the income statement. In January 2025, the FASB issued ASU 2025-01, Income Statement – Reporting Comprehensive Income – Expense Disaggregation Disclosures (Subtopic 220-40), which clarifies the effective date of ASU 2024-03. The ASU will be effective for us beginning with our annual reporting for fiscal year 2028 and interim periods thereafter. The Company is evaluating the impact of the adoption of this update on the Company’s condensed financial statements and related disclosures.
F-8
POLYRIZON LTD.
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 2: | SIGNIFICANT ACCOUNTING POLICIES (Cont.) |
In March 2025, the FASB issued ASU 2025-02—Liabilities (405): Amendments to SEC Paragraphs Pursuant to SEC Staff Accounting Bulletin No. 122. The amendments in this Update are effective immediately and on a fully retrospective basis to annual periods beginning after December 15, 2024. The Company adopted the ASU in 2025. The adoption did not have a material impact on the Company’s condensed financial statements and related disclosures.
In May 2025, the FASB issued ASU 2025-04, Compensation - Stock Compensation (Topic 718) and Revenue from Contracts with Customers (Topic 606): Clarifications to Share-Based Consideration Payable to a Customer, which is intended to reduce diversity in practice and improve the decision usefulness and operability of the guidance for share-based consideration payable to a customer in conjunction with selling goods or services. The standard is effective for the Company for fiscal years beginning after December 15, 2026. Early adoption is permitted. The adoption of this standard is not expected to have a material impact on the Company’s condensed financial statements and related disclosures.
NOTE 3: | INTANGIBLE ASSET, NET |
On August 13, 2024, the Company entered into an agreement with SciSparc Ltd. (the “SciSparc”) (NASDAQ “SPRC”) for the purchase of an exclusive, worldwide, royalty-bearing license with respect to intellectual property rights associated with SciSparc’s SCI-160 platform (the “Licensed Patent Rights”), in order to research, develop and commercialize the Licensed Patent Rights in connection with the diagnosis, prevention, and treatment of pain in humans.
Pursuant to the terms of the August
13, 2024 agreement, SciSparc is entitled to up to $
Additionally, SciSparc is eligible
to receive royalties, on a country-by-country and product-by-product basis, at a rate of
Furthermore, the Company has the right
to sell sublicenses for the Licensed Patent Rights, at any point in time, to any sublicensee that is not involved in legal proceedings
against SciSparc and that has equity of at least $
F-9
POLYRIZON LTD.
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 3: | INTANGIBLE ASSET, NET (Cont.) |
In consideration for purchase of the
license, the Company issued to SciSparc
The Company estimated the fair value
of its commitment to SciSparc to issue securities as consideration for the patent at $
The Company estimates the useful life
of the license is
In accordance with ASC 350, Intangibles—Goodwill
and Other, during the second quarter of 2025, as a result of a reductions in Company’s market share price, the Company reassessed the
fair value of its intangible asset, which had an aggregate carrying value of $
Following the impairment, the net carrying
amount of intangible asset was $
Amortization expenses for the six month
ended June 30, 2025 amounted to $
The following table presents the changes in the carrying amount of the Company’s intangible assets for the six months ended June 30, 2025:
U.S. dollars in thousands | ||||
Balance as of December 31, 2024 | $ | |||
Amortization | ( | ) | ||
Impairment | ( | ) | ||
Balance as of June 30, 2025 | $ |
F-10
POLYRIZON LTD.
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 4: | SHAREHOLDERS’ EQUITY |
a. | Ordinary Shares: |
Ordinary shares confer upon their holders the right to participate and vote in general shareholder meetings of the Company and the right to receive dividends, if any, declared by the Company.
Shares Issuances:
1. | On January 30, 2025 and March 25, 2025, a certain shareholder exercised |
2. | On March 31, 2025, the Company entered into a definitive securities purchase agreement (the “Purchase
Agreement”) with institutional investors (the “Purchasers”) for the purchase and sale in a private placement (the “Private
Placement”) of |
The Private Placement closed on April
1, 2025, following the satisfaction of customary closing conditions. The aggregate gross proceeds to the Company from the Private Placement
were $
Each Ordinary Unit consists of (i)
The initial exercise price of each
Series A Warrant is $
On March 31, 2025, the Company also
entered into an exchange agreement (the “Exchange Agreement”) with certain holders (the “Holders”) of warrants
to purchase ordinary shares previously issued by the Company in October 2024 (“IPO warrants”). Under the Exchange Agreement,
the Holders agreed to exchange with the Company
F-11
POLYRIZON LTD.
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 4: | SHAREHOLDERS’ EQUITY (Cont.) |
Each Pre-Funded Warrant is exercisable
for
As compensation to the placement agent
in the Private Placement, the Company paid to the placement agent a commission equal to
The Series A Warrants and Exchange Warrants terms did not meet the US GAAP criteria for equity classification as the number of ordinary shares to be issued upon exercise of such warrants and the exercise price of such warrants are subject to certain adjustments and certain anti-dilution protection that depend on the then-current share price, subject to a floor price. Accordingly, The Series A Warrants and Exchange Warrants were initially recognized as a liability at fair value.
An amount of $
As part of the Private Placement, and as a result of the warrants exchange,
the Company also recognized $
Total issuance costs recorded in profit
or loss as finance expense were $
3. | During the months of May and June 2025, the investors from the Private Placement exercised |
b. | Reverse share split: |
On May 27, 2025, the Company effected
a reverse share split of the issued and outstanding ordinary shares at a ratio of
F-12
POLYRIZON LTD.
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 4: | SHAREHOLDERS’ EQUITY (Cont.) |
For accounting purposes, all share and per share amounts for ordinary share, preferred shares, warrants, options and loss per share amounts have been adjusted to give retroactive effect to the forward and reverse share splits for all periods presented in these financial statements.
Any fractional shares of more than one-half of one whole share that resulted from the reverse share splits have been rounded up to the nearest whole share.
c. | Share options: |
On February 19, 2021, the Company’s board of directors (the “Board of Directors”) approved the adoption of the 2021 Share Option Plan (the “2021 Plan”). Under the 2021 Plan, the Company may grant share options to its officers, directors, employees and consultants. Each share option granted shall be exercisable at such times and terms and conditions as the Board of Directors may specify in the applicable option agreement.
On January 13, 2025, the Board of directors
approved an increase to the number of ordinary shares reserved for issuance under the 2021 Plan to
On January 13, 2025, the Board of Directors
granted
1. |
2. |
3. |
4. |
5. | An aggregate of |
6. | An aggregate of |
The fair value of the granted RSUs was
$
On July 20, 2025, the Board of Directors approved to increase the number of ordinary share reserved issuance under the 2021 Plan, see also Note 8.
F-13
POLYRIZON LTD.
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 4: | SHAREHOLDERS’ EQUITY (Cont.) |
Expenses recognized in the condensed financial statements:
Six months ended June 30, | ||||||||
2025 | 2024 | |||||||
In thousands | ||||||||
Research and development expenses | $ | $ | ||||||
General and administrative expenses | ||||||||
Total | $ | $ |
NOTE 5: | WARRANT LIABILITY |
As part of the Private Placement (see
Note 4a), the Company issued
The Series A Warrants and Exchange Warrants terms did not meet the US GAAP criteria for equity classification as the number of ordinary shares to be issued upon exercise of the warrants and the exercise price of such warrants are subject to certain adjustments and certain anti-dilution protection that depend on the then-current share price, subject to a floor price. Accordingly, The Series A Warrants and Exchange Warrants were initially recognized as a liability at fair value. The Series A Warrants and Exchange Warrants were subsequently measured at fair value at each reporting date with changes in fair value recognized as financial income (loss) in the statements of comprehensive loss.
At initial recognition, the Company recorded an amount of
$
The fair value of the liability in respect to the warrants at their issuance date was determined by using the Binomical model according to a third-party appraiser valuation.
A summary of significant unobservable inputs (Level 3 inputs) used in measuring the fair value of warrants liability are as follows:
June 30, 2025 | March 31, 2025 | |||||||
Number of warrants | $ | $ | ||||||
Volatility | % | % | ||||||
Interest rate | % | % | ||||||
Term (years) | ||||||||
Fair value | $ | $ |
F-14
POLYRIZON LTD.
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 5: | WARRANT LIABILITY (Cont.) |
The following table presents changes in the fair value of the warrant liability recorded in respect of the warrants:
U.S. dollars in thousands | ||||
Balance as of December 31, 2024 | $ | |||
Initial recognition | ||||
Exercise into ordinary shares | ( | ) | ||
Changes in fair value | ( | ) | ||
Balance as of June 30, 2025 | $ |
NOTE 6: | LOSS PER SHARE |
The loss and the weighted average number of ordinary shares used in computing basic and diluted net loss per share is as follows:
For the Six Months ended June 30, | ||||||||
2025 | 2024 | |||||||
Numerator: | ||||||||
Net loss applicable to shareholders of ordinary shares | $ | ( | ) | $ | ( | ) | ||
Interest accrued on Preferred Shares | ( | ) | ||||||
Total loss attributed to ordinary shares | ( | ) | ( | ) | ||||
Denominator: | ||||||||
Number of ordinary shares used in computing basic and diluted net loss per share | ||||||||
Net loss per share of ordinary share, basic and diluted | $ | ( | ) | $ | ( | ) |
All outstanding share options and warrants (except for prefunded warrants) for the period ended June 30, 2025 and 2024 have been excluded from the calculation of the diluted net loss per share, because all such securities are anti-dilutive for all periods presented.
F-15
POLYRIZON LTD.
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 6: | LOSS PER SHARE (Cont.) |
The potential shares of ordinary shares that were excluded from the computation of diluted net loss per share attributable to ordinary shareholders for the periods presented because including them would have been anti-dilutive are as follows:
Six Months ended June 30, | ||||||||
2025 | 2024 | |||||||
Options | ||||||||
IPO warrants | ||||||||
Series A Warrants | ||||||||
Exchange Warrants | ||||||||
Total |
NOTE 7: | FINANCIAL INCOME (EXPENSE), NET |
For the Six Months ended June 30, | ||||||||
2025 | 2024 | |||||||
Fair value revaluation of warrant liability | $ | $ | ( | ) | ||||
Fair value revaluation in convertible notes | ( | ) | ||||||
Fair value revaluation of investment in shares | ( | ) | ||||||
Interest income from short term deposits | ||||||||
Exchange rate differences | ||||||||
Finance expenses | ( | ) | ||||||
Bank fees | ( | ) | ( | ) | ||||
( | ) |
F-16
POLYRIZON LTD.
NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)
NOTE 8: | SUBSEQUENT EVENTS |
A. | On April 8, 2025, the Company received a written notice from the Nasdaq Stock Market LLC (“Nasdaq”)
indicating that the Company was not in compliance with Nasdaq Listing Rule 5550(a)(2) (the “the Minimum Bid Price Rule”),
as the Company’s closing bid price for its ordinary shares was below $ |
B. | On July 20, 2025, the Board of Directors, approved an amendment
to the 2021 Plan in order to increase the number of ordinary shares reserved for issuance under the 2021 Plan to |
C. | On July 31, 2025, the Board of Directors approved the issuance
of an aggregate of |
F-17