| Schedule of Breakdown of Significant Operating Expenses |
Schedule
of Breakdown of Significant Operating Expenses
| | |
2026 | | |
2025 | |
| | |
Three months ended March 31, | |
| | |
2026 | | |
2025 | |
| Operating expenses: | |
| | | |
| | |
| Research and development by significant expense: | |
| | | |
| | |
| Study fees | |
$ | 1,267 | | |
$ | 352 | |
| Payroll and related | |
| 236 | | |
| 112 | |
| Professional fees | |
| 164 | | |
| 156 | |
| MSA/license fees | |
| 69 | | |
| 637 | |
| Other1 | |
| 179 | | |
| 52 | |
| Research and development | |
| 1,915 | | |
| 1,309 | |
| | |
| | | |
| | |
| General and administrative by significant expense: | |
| | | |
| | |
| Payroll and related2 | |
| 802 | | |
| 394 | |
| Professional fees2 | |
| 447 | | |
| 386 | |
| Stock-based compensation | |
| 296 | | |
| 486 | |
| Other2 | |
| 86 | | |
| 155 | |
| General and administrative | |
| 1,631 | | |
| 1,421 | |
| | |
| | | |
| | |
| Impairment of goodwill | |
| 2,044 | | |
| - | |
| | |
| | | |
| | |
| Total operating expenses | |
| 5,590 | | |
| 2,730 | |
| | |
| | | |
| | |
| Loss from operations | |
| (5,590 | ) | |
| (2,730 | ) |
| | |
| | | |
| | |
| Forward sales contract expense | |
| - | | |
| (5,335 | ) |
| Change in fair value of warrant liabilities | |
| - | | |
| 1 | |
| Interest income (expense), net | |
| 44 | | |
| 5 | |
| Other expense, net | |
| - | | |
| (135 | ) |
| Total other income (expense), net | |
| 44 | | |
| (5,464 | ) |
| | |
| | | |
| | |
| Benefit (provision) for income taxes | |
| 40 | | |
| (8 | ) |
| | |
| | | |
| | |
| Net loss | |
$ | (5,506 | ) | |
$ | (8,202 | ) |
| | |
March
31, 2025 | | |
December 31, 2025 | |
| | |
| | |
| |
| Cash | |
$ | 9,177 | | |
$ | 1,884 | |
| 1 | | Other includes certain lab
supply expenses, travel expenses, stock-based compensation, allocated occupancy costs, and depreciation. |
| 2 | | Other includes expenses
related to insurance, occupancy expense, information technology, travel, depreciation and other miscellaneous expenses. |
|