| |
Minnesota
(State or other jurisdiction of
incorporation or organization) |
| |
3841
(Primary Standard Industrial
Classification Code Number) |
| |
82-2906303
(I.R.S. Employer
Identification Number) |
|
| |
Amy Bowler
Holland & Hart LLP 555 17th Street, Suite 3200 Denver, CO 80202 Telephone: (303) 295-8000 |
| |
William M. Mower
Andrew M. Tataryn Maslon LLP 225 South 6th Street, Suite 2900 Minneapolis, MN 55402 Telephone: (612) 672-8381 |
|
| |
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
| |
Non-accelerated filer
☒
|
| |
Smaller reporting company
☒
|
|
| | | | |
Emerging growth company
☒
|
|
| | | | | | ii | | | |
| | | | | | ii | | | |
| | | | | | 1 | | | |
| | | | | | 10 | | | |
| | | | | | 26 | | | |
| | | | | | 28 | | | |
| | | | | | 29 | | | |
| | | | | | 30 | | | |
| | | | | | 32 | | | |
| | | | | | 33 | | | |
| | | | | | 35 | | | |
| | | | | | 48 | | | |
| | | | | | 60 | | | |
| | | | | | 66 | | | |
| | | | | | 69 | | | |
| | | | | | 70 | | | |
| | | | | | 73 | | | |
| | | | | | 75 | | | |
| | | | | | 79 | | | |
| | | | | | 84 | | | |
| | | | | | 85 | | | |
| | | | | | 86 | | | |
| | | | | | F-1 | | |
| | | |
Year Ended
December 31, 2025 |
| |
Year Ended
December 31, 2024 |
| |
Three
Months Ended March 31, 2026 |
| |
Three
Months Ended March 31, 2025 |
| ||||||||||||
| | | | | | | | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||||||||
| Summary Statements of Operations Data: | | | | | | | | | | | | | | | | ||||||||||
|
Revenue
|
| | | $ | 2,585,858 | | | | | $ | 2,134,528 | | | | | $ | 338,130 | | | | | $ | 535,750 | | |
|
Cost of Goods Sold
|
| | | | 1,548,302 | | | | | | 1,361,077 | | | | | | 229,533 | | | | | | 331,863 | | |
|
Gross Profit
|
| | | | 1,037,556 | | | | | | 773,451 | | | | | | 108,597 | | | | | | 203,887 | | |
|
Operating Expenses
|
| | | | 1,866,705 | | | | | | 2,539,723 | | | | | | 328,436 | | | | | | 269,554 | | |
|
Operating Income (Loss)
|
| | | | (829,149) | | | | | | (1,766,272) | | | | | | (219,839) | | | | | | (65,667) | | |
|
Non-Operating Income (Expense)
|
| | | | (98,939) | | | | | | (79,679) | | | | | | (59,076) | | | | | | (19,701) | | |
|
Net Income (Loss)
|
| | | $ | (928,088) | | | | | $ | (1,845,951) | | | | | $ | (278,915) | | | | | $ | (85,368) | | |
|
Weighted Average Shares Outstanding
|
| | | | 5,824,685 | | | | | | 5,661,954 | | | | | | 5,867,425 | | | | | | 5,717,425 | | |
|
Net Loss Per Share
|
| | | $ | (0.16) | | | | | $ | (0.33) | | | | | $ | (0.05) | | | | | $ | (0.01) | | |
| | | |
December 31,
2025 |
| |
December 31,
2024 |
| |
March 31,
2026 |
| |||||||||
| | | | | | | | | |
(unaudited)
|
| |||||||||
| Summary Balance Sheet Data: | | | | | | | | | | | | | | | |||||
|
Cash
|
| | | $ | 94,256 | | | | | $ | 246,829 | | | | | $ | 34,619 | | |
|
Accounts receivable
|
| | | | 584,185 | | | | | | 349,472 | | | | | | 520,540 | | |
|
Accounts receivable – Related party
|
| | | | 687,933 | | | | | | — | | | | | | 688,765 | | |
|
Inventories
|
| | | | 250,823 | | | | | | 373,598 | | | | | | 295,092 | | |
|
Other current assets
|
| | | | 185,096 | | | | | | 40,564 | | | | | | 199,513 | | |
|
Total current assets
|
| | | | 1,802,293 | | | | | | 1,010,463 | | | | | | 1,738,530 | | |
|
Total assets
|
| | | | 2,160,381 | | | | | | 1,450,053 | | | | | | 2,074,921 | | |
|
Total current liabilities
|
| | | | 3,568,779 | | | | | | 1,011,277 | | | | | | 3,781,092 | | |
|
Total liabilities
|
| | | | 3,830,090 | | | | | | 2,358,049 | | | | | | 4,019,451 | | |
|
Total stockholders equity (deficit)
|
| | | | (1,669,709) | | | | | | (907,996) | | | | | | (1,944,530) | | |
|
Working capital (deficit)
|
| | | $ | (1,766,486) | | | | | $ | (814) | | | | | $ | (2,042,562) | | |
| | | |
Actual
|
| |
Pro Forma
for the Series A Conversion |
| |
Pro Forma as
Adjusted for the Series A Conversion and Offering |
| |||||||||
|
Cash
|
| | | $ | 34,619 | | | | | $ | 34,619 | | | | | $ | 10,634,619 | | |
|
Short-Term Debt
|
| | | | 1,566,000 | | | | | | 1,566,000 | | | | | | 1,566,000 | | |
| Stockholders’ Equity (Deficit): | | | | | | | | | | | | | | | | | | | |
|
Series A Preferred Stock, par value $0.01; 4,000,000 shares authorized; 876,000 shares issued and outstanding, actual; no shares issued and outstanding, pro forma and pro forma as adjusted
|
| | | | 8,760 | | | | | | | | | | | | | | |
|
Common Stock, par value $.01 par value; 20,000,000 shares authorized, 5,867,425 shares issued and outstanding, actual; 6,743,425 shares issued and outstanding, pro forma; 10,743,425 shares issued and outstanding, pro forma as adjusted
|
| | | | 58,674 | | | | | | 67,434 | | | | | | 107,434 | | |
|
Additional paid-in-capital
|
| | | | 5,085,919 | | | | | | 5,085,919 | | | | | | 22,645,919 | | |
|
Accumulated deficit
|
| | | | (7,097,883) | | | | | | (7,097,883) | | | | | | (7,097,883) | | |
|
Total Stockholders’ Equity (Deficit)
|
| | | $ | (1,944,530) | | | | | $ | (1,944,530) | | | | | $ | 15,655,470 | | |
|
Total Capitalization
|
| | | $ | (378,530) | | | | | $ | (378,530) | | | | | $ | 17,221,470 | | |
| |
Assumed initial public offering price per share
|
| | | $ | 5.00 | | |
| |
Historical net tangible book value deficit per share as of March 31, 2026
|
| | | $ | (0.33) | | |
| |
Increase in pro forma net tangible book value per share to existing investors
|
| | | $ | 1.79 | | |
| |
Pro forma as adjusted net tangible book value per share after giving effect to this
offering |
| | | $ | 1.46 | | |
| |
Dilution per share to new investors in this offering
|
| | | $ | (3.54) | | |
| | | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average Price
Per Share |
| |||||||||||||||||||||
| | | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
|
Existing shareholders(1)
|
| | | | 6,743,425 | | | | | | 62.8% | | | | | $ | 5,151,353 | | | | | | 20.5% | | | | | $ | 0.76 | | |
|
Shares issued for Technology License Agreement(2)
|
| | | | 1,000,000 | | | | | | 9.3% | | | | | | 5,000,000 | | | | | | 19.9% | | | | | $ | 5.00 | | |
|
New investors
|
| | | | 3,000,000 | | | | | | 27.9% | | | | | $ | 15,000,000 | | | | | | 59.6% | | | | | $ | 5.00 | | |
|
Total
|
| | | | 10,743,425 | | | | | | 100.0% | | | | | $ | 25,151,353 | | | | | | 100.0% | | | | | $ | 2.34 | | |
| | | |
For the Year Ended
December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Net Sales
|
| | | $ | 2,585,858 | | | | | $ | 2,134,528 | | |
|
Cost of goods sold
|
| | | | 1,548,302 | | | | | | 1,361,077 | | |
|
Gross profit
|
| | | | 1,037,556 | | | | | | 773,451 | | |
| Operating expenses | | | | | | | | | | | | | |
|
Selling, general and administrative
|
| | | | 1,670,330 | | | | | | 1,555,653 | | |
|
Stock compensation expense
|
| | | | 16,375 | | | | | | 696,101 | | |
|
Clinical trial expense
|
| | | | 79,560 | | | | | | 142,672 | | |
|
Regulatory expense
|
| | | | 100,440 | | | | | | 145,297 | | |
|
Total operating expenses
|
| | | | 1,866,705 | | | | | | 2,539,723 | | |
|
Operating loss
|
| | | | (829,149) | | | | | | (1,766,272) | | |
| Non-operating expense | | | | | | | | | | | | | |
|
Interest expense
|
| | | | 98,939 | | | | | | 79,679 | | |
|
Total non-operating expense
|
| | | | 98,939 | | | | | | 79,679 | | |
|
Net loss before income taxes
|
| | | | (928,088) | | | | | | (1,845,951) | | |
|
Income taxes
|
| | | | — | | | | | | — | | |
|
Net Loss
|
| | | $ | (928,088) | | | | | $ | (1,845,951) | | |
| | | |
For the Three Months Ended
March 31, |
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
| | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
|
Net Sales
|
| | | $ | 338,130 | | | | | $ | 535,750 | | |
|
Cost of goods sold
|
| | | | 229,533 | | | | | | 331,863 | | |
|
Gross profit
|
| | | | 108,597 | | | | | | 203,887 | | |
| Operating expenses | | | | | | | | | | | | | |
|
Selling, general and administrative
|
| | | | 278,764 | | | | | | 252,817 | | |
|
Stock compensation expense
|
| | | | 4,094 | | | | | | 4,094 | | |
|
Clinical trial expense
|
| | | | 20,699 | | | | | | 9,548 | | |
|
Regulatory expense
|
| | | | 24,879 | | | | | | 3,095 | | |
|
Total operating expenses
|
| | | | 328,436 | | | | | | 269,554 | | |
|
Operating loss
|
| | | | (219,839) | | | | | | (65,667) | | |
| Non-operating expense | | | | | | | | | | | | | |
|
Interest expense
|
| | | | 59,076 | | | | | | 19,701 | | |
|
Total non-operating expense
|
| | | | 59,076 | | | | | | 19,701 | | |
|
Net loss before income taxes
|
| | | | (278,915) | | | | | | (85,368) | | |
|
Income taxes
|
| | | | — | | | | | | — | | |
|
Net Loss
|
| | | $ | (278,915) | | | | | | (85,368) | | |
| | | |
For the Year Ended
December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (928,088) | | | | | $ | (1,845,951) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
|
Depreciation
|
| | | | 6,187 | | | | | | 6,157 | | |
|
Amortization of debt discount
|
| | | | 9,717 | | | | | | 4,375 | | |
|
Stock based compensation
|
| | | | 16,375 | | | | | | 696,101 | | |
|
Non-cash lease expense
|
| | | | 1,671 | | | | | | 4,935 | | |
|
Accounts receivable
|
| | | | (234,713) | | | | | | (349,472) | | |
|
Accounts receivable – related party
|
| | | | (687,933) | | | | | | 381,727 | | |
|
Inventory
|
| | | | 122,775 | | | | | | 92,562 | | |
|
Prepaid expenses and other current assets
|
| | | | (144,531) | | | | | | (15,521) | | |
|
Accounts payable
|
| | | | 595,976 | | | | | | 328,971 | | |
|
Accrued interest
|
| | | | 89,222 | | | | | | 75,738 | | |
|
Accrued expenses
|
| | | | 485,269 | | | | | | 158,108 | | |
|
Net Cash Used in Operating Activities
|
| | | | (668,073) | | | | | | (462,270) | | |
| CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | | |
|
Purchases of property and equipment
|
| | | | (500) | | | | | | — | | |
|
Net Cash Used in Investing Activities
|
| | | | (500) | | | | | | — | | |
| CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | | |
|
Proceeds from short term debt
|
| | | | 516,000 | | | | | | — | | |
|
Proceeds from sale of common stock
|
| | | | — | | | | | | 403,826 | | |
|
Net Cash Provided by Financing Activities
|
| | | | 516,000 | | | | | | 403,826 | | |
| | | |
For the Year Ended
December 31, |
| | | | |||||||||
| | | |
2025
|
| |
2024
|
| | ||||||||
|
Net Decrease in Cash
|
| | | | (152,573) | | | | | | (58,444) | | | | ||
|
Cash at Beginning of Period
|
| | | | 246,829 | | | | | | 305,272 | | | | ||
|
Cash at End of Period
|
| | | $ | 94,256 | | | | | $ | 246,828 | | | | ||
| | | |
For the Three Months Ended
March 31 |
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
| | | |
(unaudited)
|
| |
(unaudited)
|
| ||||||
| CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (278,915) | | | | | $ | (85,368) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
|
Depreciation
|
| | | | 1,552 | | | | | | 1,539 | | |
|
Stock based compensation
|
| | | | 4,094 | | | | | | 4,094 | | |
|
Non-cash lease expense
|
| | | | 212 | | | | | | 1,033 | | |
|
Accounts receivable
|
| | | | 63,645 | | | | | | (162,248) | | |
|
Accounts receivable – related party
|
| | | | (832) | | | | | | 32,976 | | |
|
Inventory
|
| | | | (44,269) | | | | | | (15,816) | | |
|
Prepaid expenses and other current assets
|
| | | | (14,418) | | | | | | (15,704) | | |
|
Accounts payable
|
| | | | 93,943 | | | | | | 21,244 | | |
|
Accrued interest
|
| | | | 59,076 | | | | | | 19,702 | | |
|
Accrued Expenses
|
| | | | 56,275 | | | | | | (3,132) | | |
|
Net Cash Used in Operating Activities
|
| | | | (59,637) | | | | | | (201,680) | | |
|
CASH FLOWS FROM INVESTING ACTIVITIES
Purchases of property and equipment |
| | | | — | | | | | | — | | |
|
Net Cash Used in Investing Activities
|
| | | | — | | | | | | — | | |
| CASH FLOWS FROM FINANCING ACTIVITIES | | | | ||||||||||
|
Proceeds from short term debt
|
| | | | — | | | | | | — | | |
|
Proceeds from issuance of Series A Preferred Stock
|
| | | | — | | | | | | — | | |
|
Net Cash Provided by Financing Activities
|
| | | | — | | | | | | — | | |
|
Net Decrease in Cash
|
| | | | (59,637) | | | | | | (201,680) | | |
|
Cash at Beginning of Period
|
| | | | 94,256 | | | | | | 246,829 | | |
|
Cash at End of Period
|
| | | $ | 34,619 | | | | | $ | 45,149 | | |
|
Jurisdiction
|
| |
Regulatory Authority
|
| |
CE Mark
Required |
| |
Basis for Market Access
|
| |
Products Approved
|
|
| European Union(1) | | |
EU Notified Body
|
| |
Yes
|
| |
CE Mark
|
| |
PFO & ASD devices
|
|
| Argentina | | |
ANMAT
|
| |
Yes
|
| |
CE Mark and ANMAT
|
| |
PFO & ASD devices
|
|
| Mexico | | |
COFEPRIS
|
| |
Yes
|
| |
CE Mark and COFEPRIS
|
| |
PFO & ASD devices
|
|
| Malaysia | | |
MDA (Ministry of Health)
|
| |
Yes
|
| |
CE Mark and MDA
|
| |
PFO & ASD devices
|
|
| Iraq | | |
KIMADIA (Ministry of Health)
|
| |
Yes
|
| |
CE Mark and KIMADIA
|
| |
PFO & ASD devices
|
|
| Switzerland | | |
Swissmedic
|
| |
Yes
|
| |
CE Mark and Swissmedic
|
| |
PFO & ASD devices
|
|
| Peru | | |
DIGEMID
|
| |
Yes
|
| |
CE Mark and DIGEMID
|
| |
PFO & ASD devices
|
|
| Ecuador | | |
ARCSA
|
| |
Yes
|
| |
CE Mark and ARCSA
|
| |
PFO & ASD devices
|
|
| Lebanon | | |
MOPH
|
| |
Yes
|
| |
CE Mark and MOPH
|
| |
PFO & ASD devices
|
|
|
Title
|
| |
Patent #
|
| |
Issue Date
|
| |
Expiration
date |
| |
Years
Left |
| |||
| PFO Device | | | | | 11,771,411 | | | |
10/3/2023
|
| |
2040
|
| |
15
|
|
| Occlusion Device with Centering Arm | | | | | 8,366,741 | | | |
2/5/2013
|
| |
2030
|
| |
5
|
|
| Right Retrieval Mechanism | | | | | 7,658,748 | | | |
2/9/2010
|
| |
2023
|
| |
expired
|
|
| Occlusion Device with Flexible Fabric Connector | | | | | 7,691,115 | | | |
4/6/2010
|
| |
2023
|
| |
expired
|
|
| Occlusion Device with Flexible Polymeric Connector | | | | | 7,749,238 | | | |
7/6/2010
|
| |
2023
|
| |
expired
|
|
| Daisy Design for Occlusion Device | | | | | 7,582,104 | | | |
9/1/2009
|
| |
2022
|
| |
expired
|
|
| Occlusion Device Having Five or More Arms | | | | | 7,115,135 | | | |
10/3/2006
|
| |
2022
|
| |
expired
|
|
| Occlusion Device with Non-Thrombogenic Properties | | | | | 6,379,368 | | | |
4/30/2002
|
| |
2021
|
| |
expired
|
|
| Occlusion Device with Stranded Wire Support Arms | | | | | 6,206,907 | | | |
3/27/2001
|
| |
2020
|
| |
expired
|
|
|
NAME
|
| |
AGE
|
| |
POSITION WITH THE COMPANY
|
|
| Joseph A. Marino | | |
74
|
| | Chairman of the Board of Directors, President and Chief Executive Officer | |
| Peter M. Buonomo | | |
65
|
| | Senior Vice President, Director | |
| Scott S. Robinson | | |
46
|
| | Treasurer | |
| Timothy G. Laske, PhD | | |
62
|
| | Director | |
| Christopher J. Turnbull | | |
70
|
| | Director | |
| Todd C. Johnson | | |
48
|
| | Director | |
|
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Option
Awards ($)(8) |
| |
Non-Equity
Incentive Plan Compensation ($) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| |||||||||||||||||||||
|
Joseph A. Marino,
Chairman, President, and CEO |
| | | | 2025 | | | | | $ | 184,885(1) | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 184,885 | | |
| | | | 2024 | | | | | $ | 184,825(1) | | | | | $ | 0 | | | | | $ | 92,100(2) | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 276,925 | | | ||
|
Peter M. Buonomo,
Director, Sr. Vice President |
| | | | 2025 | | | | | $ | 106,901(3) | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 24,112(5) | | | | | $ | 131,013 | | |
| | | | 2024 | | | | | $ | 82,307(3) | | | | | $ | 0 | | | | | $ | 230,250(4) | | | | | $ | 0 | | | | | $ | 20,663(5) | | | | | $ | 333,220 | | | ||
|
Scott S. Robinson,
Vice President of Finance |
| | | | 2025 | | | | | $ | 133,031(7) | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 0 | | | | | $ | 21,544(5) | | | | | $ | 154,575 | | |
| | | | 2024 | | | | | $ | 137,000 | | | | | $ | 0 | | | | | $ | 138,150(6) | | | | | $ | 0 | | | | | $ | 20,263(5) | | | | | $ | 295,413 | | | ||
| | | |
Option Awards
|
| |||||||||||||||||||||
|
Name
|
| |
Grant Date
|
| |
Number of
Securities Underlying Unexercised Options Exercisable (#) |
| |
Number of
Securities Underlying Unexercised Options Unexercisable (#) |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |||||||||
|
Joseph A. Marino
|
| |
8/15/2024(1)
|
| | | | 50,000 | | | | | | — | | | | | | 5.00 | | | |
8/15/2034
|
|
|
Peter M. Buonomo
|
| |
8/15/2024(1)
|
| | | | 125,000 | | | | | | — | | | | | | 5.00 | | | |
8/15/2034
|
|
|
Scott S. Robinson
|
| |
8/15/2024(1)
|
| | | | 75,000 | | | | | | — | | | | | | 5.00 | | | |
8/15/2034
|
|
| | | |
6/5/2018(2)
|
| | | | 25,000 | | | | | | | | | | | | 1.00 | | | |
6/4/2028
|
|
| | | |
Pre-Offering
|
| |
Post-Offering
|
| ||||||||||||||||||
|
Name of Beneficial Owner
|
| |
Shares
Owned |
| |
Percent
Owned |
| |
Shares
Owned |
| |
Percent
Owned |
| ||||||||||||
| Directors and Executive Officers: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Joseph A. Marino(1)
|
| | | | 1,893,395 | | | | | | 24.4% | | | | | | 1,893,395 | | | | | | 15.5% | | |
|
Peter M. Buonomo(2)
|
| | | | 200,000 | | | | | | 2.6% | | | | | | 200,000 | | | | | | 1.6% | | |
|
Scott S. Robinson(3)
|
| | | | 100,000 | | | | | | 1.3% | | | | | | 100,000 | | | | | | 0.8% | | |
|
Christopher J. Turnbull(4)
|
| | | | 305,505 | | | | | | 3.9% | | | | | | 305,505 | | | | | | 2.5% | | |
|
Todd C. Johnson(5)
|
| | | | 750,311 | | | | | | 9.7% | | | | | | 750,311 | | | | | | 6.2% | | |
|
Timothy G. Laske, PhD
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Executive Officers and Directors as a Group (6 persons)
|
| | | | 3,249,211 | | | | | | 41.9% | | | | | | 3,249,211 | | | | | | 27.0% | | |
| | | |
Number of Shares
|
| |||
|
The Oak Ridge Financial Services Group, Inc.
|
| | | | [ ] | | |
|
Network 1 Financial Securities, Inc.
|
| | | | [ ] | | |
|
Total
|
| | | | [ ] | | |
| | | |
Per Share
|
| |
Without
Over-allotment Option |
| |
With
Over-allotment Option |
| |||||||||
|
Public offering price
|
| | | [$ | 5.00] | | | | | $ | 15,000,000 | | | | | $ | 17,250,000 | | |
|
Underwriting discount(1)
|
| | | [$ | .40] | | | | | $ | 1,200,000 | | | | | $ | 1,380,000 | | |
|
Proceeds, before expenses, to us
|
| | | [$ | 4.60] | | | | | $ | 13,800,000 | | | | | $ | 15,870,000 | | |
| | | |
Without
Over-allotment Option |
| |
With
Over-allotment Option |
| ||||||
|
Underwriting discount(1)
|
| | | $ | 1,200,000 | | | | | $ | 1,380,000 | | |
| Other(2) | | | | $ | 270,000 | | | | | $ | 270,000 | | |
|
Total
|
| | | $ | 1,470,000 | | | | | $ | 1,650,000 | | |
| | AUDITED FINANCIAL STATEMENTS: | | | | | | | |
| | | | | | F-2 | | | |
| | | | | | F-4 | | | |
| | | | | | F-5 | | | |
| | | | | | F-6 | | | |
| | | | | | F-7 | | | |
| | | | | | F-8 | | |
| | UNAUDITED FINANCIAL STATEMENTS: | | | |||||
| | | | | | F-22 | | | |
| | | | | | F-23 | | | |
| | | | | | F-24 | | | |
| | | | | | F-25 | | | |
| | | | | | F-26 | | | |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
ASSETS
|
| | | | | | | | | | | | |
| Current assets | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 94,256 | | | | | $ | 246,829 | | |
|
Accounts receivable
|
| | | | 584,185 | | | | | | 349,472 | | |
|
Accounts receivable – related party
|
| | | | 687,933 | | | | | | — | | |
|
Inventory
|
| | | | 250,823 | | | | | | 373,598 | | |
|
Prepaid expenses and other current assets
|
| | | | 185,096 | | | | | | 40,564 | | |
|
Total Current Assets
|
| | | | 1,802,293 | | | | | | 1,010,463 | | |
|
Property and Equipment
|
| | | | 31,756 | | | | | | 37,441 | | |
|
Operating Lease Right-of-Use Asset
|
| | | | 326,332 | | | | | | 402,149 | | |
|
TOTAL ASSETS
|
| | | $ | 2,160,381 | | | | | $ | 1,450,053 | | |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
| | | | | | | | | | | | |
| Current liabilities | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 1,013,400 | | | | | $ | 417,424 | | |
|
Accrued interest
|
| | | | 181,619 | | | | | | 92,396 | | |
|
Accrued Expenses
|
| | | | 777,583 | | | | | | 377,313 | | |
|
Short term debt
|
| | | | 1,510,717 | | | | | | 50,000 | | |
|
Current operating lease liability
|
| | | | 85,460 | | | | | | 74,144 | | |
|
Total current liabilities
|
| | | | 3,568,779 | | | | | | 1,011,277 | | |
|
Long term debt
|
| | | | — | | | | | | 1,000,000 | | |
|
Non-current operating lease liability
|
| | | | 261,311 | | | | | | 346,772 | | |
|
Total liabilities
|
| | | $ | 3,830,090 | | | | | $ | 2,358,049 | | |
| Commitments and contingent liabilities (Note 13) | | | | | | | | | | | | | |
| Stockholders’ Equity (Deficit) | | | | | | | | | | | | | |
|
Series A Preferred Stock, par value $0.01, 4,000,000 shares authorized at December 31, 2025 and 2024; 876,000 shares issued and outstanding as of December 31, 2025 and 2024
|
| | | | 8,760 | | | | | | 8,760 | | |
|
Common Stock, par value $0.01, 20,000,000 and 10,000,000 shares authorized
at December 31, 2025 and 2024; 5,867,425 and 5,717,425 shares issued and outstanding as of December 31, 2025 and 2024 |
| | | | 58,674 | | | | | | 57,174 | | |
|
Additional paid in capital
|
| | | | 5,081,825 | | | | | | 4,916,950 | | |
|
Accumulated deficit
|
| | | | (6,818,968) | | | | | | (5,890,880) | | |
|
Total stockholders’ equity (deficit)
|
| | | | (1,669,709) | | | | | | (907,996) | | |
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
(DEFICIT) |
| | | $ | 2,160,381 | | | | | $ | 1,450,053 | | |
| | | |
For the Year Ended
December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Net Sales
|
| | | $ | 2,585,858 | | | | | $ | 2,134,528 | | |
|
Cost of goods sold
|
| | | | 1,548,302 | | | | | | 1,361,077 | | |
|
Gross profit
|
| | | | 1,037,556 | | | | | | 773,451 | | |
| Operating expenses | | | | | | | | | | | | | |
|
Selling, general and administrative
|
| | | | 1,670,330 | | | | | | 1,555,653 | | |
|
Stock compensation expense
|
| | | | 16,375 | | | | | | 696,101 | | |
|
Clinical trial expense
|
| | | | 79,560 | | | | | | 142,672 | | |
|
Regulatory expense
|
| | | | 100,440 | | | | | | 145,297 | | |
|
Total operating expenses
|
| | | | 1,866,705 | | | | | | 2,539,723 | | |
|
Operating loss
|
| | | | (829,149) | | | | | | (1,766,272) | | |
| Non-operating expense | | | | | | | | | | | | | |
|
Interest expense
|
| | | | 98,939 | | | | | | 79,679 | | |
|
Total non-operating expense
|
| | | | 98,939 | | | | | | 79,679 | | |
|
Net loss before income taxes
|
| | | | (928,088) | | | | | | (1,845,951) | | |
|
Income taxes
|
| | | | — | | | | | | — | | |
|
Net Loss
|
| | | $ | (928,088) | | | | | $ | (1,845,951) | | |
|
Net loss per share – basic and diluted
|
| | | $ | (0.16) | | | | | $ | (0.33) | | |
|
Weighted average common shares outstanding – basic and diluted
|
| | | | 5,824,685 | | | | | | 5,661,954 | | |
| | | |
Series A
Preferred Stock |
| |
Common Shares
|
| |
APIC
|
| |
Accumulated
Deficit |
| |
Total
|
| |||||||||||||||||||||||||||
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||
|
Balance, December 31, 2023
|
| | | | 876,000 | | | | | $ | 8,760 | | | | | | 5,636,425 | | | | | $ | 56,364 | | | | | $ | 3,817,833 | | | | | $ | (4,044,929) | | | | | $ | (161,972) | | |
|
Stock Based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 696,101 | | | | | | | | | | | | 696,101 | | |
|
Sale of Common Stock, net of sales expense
|
| | | | | | | | | | | | | | | | 81,000 | | | | | | 810 | | | | | | 403,016 | | | | | | | | | | | | 403,826 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,845,951) | | | | | | (1,845,951) | | |
|
Balance, December 31, 2024
|
| | | | 876,000 | | | | | $ | 8,760 | | | | | | 5,717,425 | | | | | $ | 57,174 | | | | | $ | 4,916,950 | | | | | $ | (5,890,880) | | | | | $ | (907,996) | | |
|
Stock Based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 16,375 | | | | | | | | | | | | 16,375 | | |
|
Exercise of Stock Options
|
| | | | | | | | | | | | | | | | 150,000 | | | | | $ | 1,500 | | | | | | 148,500 | | | | | | | | | | | | 150,000 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (928,088) | | | | | | (928,088) | | |
|
Balance, December 31, 2025
|
| | | | 876,000 | | | | | $ | 8,760 | | | | | | 5,867,425 | | | | | $ | 58,674 | | | | | $ | 5,081,825 | | | | | $ | (6,818,968) | | | | | $ | (1,669,709) | | |
| | | |
Year Ended
December 31, |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (928,088) | | | | | $ | (1,845,951) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
|
Depreciation
|
| | | | 6,187 | | | | | | 6,157 | | |
|
Amortization of debt discount
|
| | | | 9,717 | | | | | | 4,375 | | |
|
Stock based compensation
|
| | | | 16,375 | | | | | | 696,101 | | |
|
Non-cash lease expense
|
| | | | 1,671 | | | | | | 4,935 | | |
|
Accounts receivable
|
| | | | (234,713) | | | | | | (349,472) | | |
|
Accounts receivable – related party
|
| | | | (687,933) | | | | | | 381,727 | | |
|
Inventory
|
| | | | 122,775 | | | | | | 92,562 | | |
|
Prepaid expenses and other current assets
|
| | | | (144,531) | | | | | | (15,521) | | |
|
Accounts payable
|
| | | | 595,976 | | | | | | 328,971 | | |
|
Accrued interest
|
| | | | 89,222 | | | | | | 75,738 | | |
|
Accrued expenses
|
| | | | 485,269 | | | | | | 158,108 | | |
|
Net Cash Used in Operating Activities
|
| | | | (668,073) | | | | | | (462,270) | | |
| CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | | |
|
Purchases of property and equipment
|
| | | | (500) | | | | | | — | | |
|
Net Cash Used in Investing Activities
|
| | | | (500) | | | | | | — | | |
| CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | | |
|
Proceeds from short term debt
|
| | | | 516,000 | | | | | | — | | |
|
Deferred financing costs
|
| | | | — | | | | | | — | | |
|
Proceeds from sale of common stock
|
| | | | | | | | | | 403,826 | | |
|
Net Cash Provided by Financing Activities
|
| | | | 516,000 | | | | | | 403,826 | | |
|
Net Decrease in Cash
|
| | | | (152,573) | | | | | | (58,444) | | |
|
Cash at Beginning of Period
|
| | | | 246,829 | | | | | | 305,272 | | |
|
Cash at End of Period
|
| | | $ | 94,256 | | | | | $ | 246,828 | | |
| SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | | | | | | | | | | | | | |
| Cash paid during the year for: | | | | | | | | | | | | | |
|
Interest
|
| | | $ | — | | | | | $ | — | | |
|
Income taxes paid
|
| | | $ | — | | | | | $ | — | | |
|
SUPPLEMENTAL DISCLOSURES OF NON-CASH INVESTING AND FINANCING ACTIVITIES
|
| | | | | | | | | | | | |
|
Noncash deferred financing costs
|
| | | $ | 65,000 | | | | | | | | |
|
Noncash stock option exercise in lieu of accrued payroll due to officer
|
| | | $ | 150,000 | | | | | | | | |
| | | |
Year Ended
December 31, |
| | | |||||||||||||
| | | |
2025
|
| |
2024
|
| | | ||||||||||
| Numerator: | | | | | | | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (928,088) | | | | | $ | (1,845,951) | | | | | ||||
|
Net loss attributable to common stockholders
|
| | | $ | (928,088) | | | | | $ | (1,845,951) | | | | | ||||
| Denominator: | | | | | | | | | | | | | | | | | | | |
|
Weighted-average shares used to compute
net loss per share, basic and diluted |
| | | | 5,824,685 | | | | | | 5,661,954 | | | | | ||||
|
Net loss per share attributable to common
stockholders, basic and diluted |
| | | $ | (0.16) | | | | | $ | (0.33) | | | | | ||||
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Outstanding options to purchase common stock
|
| | | | 463,000 | | | | | | 638,000 | | |
|
Common stock warrants
|
| | | | 542,080 | | | | | | 542,080 | | |
|
Total
|
| | | | 1,005,080 | | | | | | 1,180,080 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Raw Materials
|
| | |
$
|
233,810
|
| | | |
$
|
213,299
|
| |
|
Work In Process
|
| | | | 25,363 | | | | | | 14,588 | | |
|
Finished Goods
|
| | | | 23,948 | | | | | | 145,711 | | |
|
Inventory Reserve
|
| | | | (32,298) | | | | | | 0 | | |
|
Total Inventories
|
| | | $ | 250,823 | | | | | $ | 373,598 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Equipment
|
| | |
$
|
47,325
|
| | | | $ | 46,826 | | |
|
Leasehold improvements
|
| | | | 7,185 | | | | | | 7,185 | | |
| | | | | | 54,510 | | | | | | 54,011 | | |
|
Accumulated depreciation
|
| | | | (22,754) | | | | | | (16,568) | | |
|
Total Property and Equipment
|
| | |
$
|
31,756
|
| | | |
$
|
37,443
|
| |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Wages | | | |
$
|
159,480
|
| | | |
$
|
304,308
|
| |
|
Accrued commissions
|
| | |
$
|
496,600
|
| | | | $ | 0 | | |
|
Deferred financing fees
|
| | |
$
|
65,000
|
| | | | $ | 0 | | |
|
Other
|
| | | | 56,503 | | | | | | 73,005 | | |
|
Total Accrued Expenses
|
| | | $ | 777,583 | | | | | $ | 377,313 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Lease Costs: | | | | | | | | | | | | | |
|
Operating lease cost
|
| | | $ | 114,601 | | | | | $ | 114,601 | | |
|
Short-term lease cost
|
| | | | 0 | | | | | | 12,000 | | |
|
Variable lease cost
|
| | | | 50,268 | | | | | | 42,346 | | |
|
Total lease costs:
|
| | | $ | 164,869 | | | | | $ | 168,947 | | |
| Supplemental Cash Flow Information: | | | | | | | | | | | | | |
|
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases |
| | | $ | 74,144 | | | | | $ | 64,024 | | |
|
ROU assets obtained in exchange for lease obligations
|
| | | $ | 0 | | | | | | 0 | | |
|
Year ended
|
| |
December 31, 2025
|
| |||
|
2026
|
| | | $ | 116,323 | | |
|
2027
|
| | | | 119,810 | | |
|
2028
|
| | | | 123,428 | | |
|
2029
|
| | | | 52,431 | | |
|
Total lease payments
|
| | | | 411,992 | | |
|
Less: Imputed interest/present value discount
|
| | | | (65,221) | | |
|
Total lease liability
|
| | | $ | 346,771 | | |
| Other Information | | | | | | | |
|
Weighted-average remaining lease term (in years):
|
| | | | 3.4 | | |
|
Weighted-average discount rate
|
| | | | 10.0% | | |
|
Right of use asset
|
| | | $ | 326,332 | | |
|
Year Issued
|
| |
Number of
Warrants |
| |
Exercise
Price |
| |
Expiration
Year |
| |
Life in
Years |
| ||||||||||||
|
2021
|
| | | | 32,320 | | | | | $ | 5.00 | | | | | | 2031 | | | | | | 10 | | |
|
2022
|
| | | | 472,000 | | | | | $ | 10.00 | | | | | | 2029 | | | | | | 7 | | |
|
2022
|
| | | | 37,760 | | | | | $ | 5.00 | | | | | | 2032 | | | | | | 10 | | |
| | | | | | 542,080 | | | | | | | | | | | | | | | | | | | | |
| | | |
2024
|
|
|
Dividend Yield
|
| |
0.00%
|
|
|
Expected Volatility
|
| |
34.30%
|
|
|
Risk Free Interest Rate
|
| |
3.94%
|
|
|
Expected Life
|
| |
5 Years
|
|
| | | |
Options Outstanding
|
| |||||||||||||||||||||
| | | |
Number of
Shares |
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Term (in years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
|
Balance at December 31, 2023
|
| | | | 416,000 | | | | | $ | 1.39 | | | | | | 3.92 | | | | | | | | |
|
Granted
|
| | | | 385,000 | | | | | | 5.00 | | | | | | 9.59 | | | | | | | | |
|
Exercised
|
| | | | 0 | | | | | | | | | | | | | | | | | | | | |
|
Forfeited
|
| | | | (163,000) | | | | | | 5.00 | | | | | | 0.0 | | | | | | | | |
|
Balance at December 31, 2024
|
| | | | 638,000 | | | | | | 3.59 | | | | | | 7.35 | | | | | | | | |
|
Granted
|
| | | | 0 | | | | | | | | | | | | | | | | | | | | |
|
Exercised
|
| | | | (150,000) | | | | | | 1.00 | | | | | | 0.0 | | | | | | | | |
|
Forfeited
|
| | | | (25,000) | | | | | | 5.00 | | | | | | 0.0 | | | | | | | | |
|
Balance at December 31, 2025
|
| | | | 463,000 | | | | | $ | 4.35 | | | | | | 7.58 | | | | | $ | 652,830 | | |
|
Vested and exercisable as of December 31, 2025
|
| | | | 459,527 | | | | | $ | 4.35 | | | | | | | | | | | | | | |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Current income taxes, Federal
|
| | | $ | 0.00 | | | | | $ | 0.00 | | |
| Current income taxes, State | | | | | 0.00 | | | | | | 0.00 | | |
|
Deferred income taxes, Federal
|
| | | | 0.00 | | | | | | 0.00 | | |
|
Deferred income taxes, State
|
| | | | 0.00 | | | | | | 0.00 | | |
|
Unrecognized tax benefit, Federal
|
| | | | 0.00 | | | | | | 0.00 | | |
|
Unrecognized tax benefit, State
|
| | | | 0.00 | | | | | | 0.00 | | |
|
Total provision (benefit) for income taxes
|
| | |
$
|
0.00
|
| | | | $ | 0.00 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Deferred Tax Assets: | | | | | | | | | | | | | |
|
Vacation accrual
|
| | |
$
|
13,083
|
| | | | | 15,315 | | |
|
Net operating losses
|
| | | | 1,269,550 | | | | | | 1,082,457 | | |
|
Other
|
| | | | 7,161 | | | | | | 618 | | |
|
Valuation allowance
|
| | | | (1,289,794) | | | | | | (1,098,390) | | |
|
Total Deferred Tax Assets
|
| | | | — | | | | | | — | | |
|
Total Deferred Tax Liabilities
|
| | | | 0 | | | | | | 0 | | |
|
Net Deferred Tax Asset
|
| | |
$
|
0
|
| | | | | 0 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Federal statutory income tax rate
|
| | | | 21.0% | | | | | | 21.0% | | |
|
Change in valuation allowance on net operating loss carryforward
|
| | | | (21.0)% | | | | | | (21.0)% | | |
|
Effective income tax rate
|
| | | | 0.0% | | | | | | 0.0% | | |
| | | |
March 31
2026 |
| |
December 31
2025 |
| ||||||
|
ASSETS
|
| | | | | | | | | | | | |
| Current assets | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 34,619 | | | | | $ | 94,256 | | |
|
Accounts receivable
|
| | | | 520,540 | | | | | | 584,185 | | |
|
Accounts receivable – related party
|
| | | | 688,765 | | | | | | 687,933 | | |
|
Inventory
|
| | | | 295,092 | | | | | | 250,823 | | |
|
Prepaid expenses and other current assets
|
| | | | 199,513 | | | | | | 185,096 | | |
|
Total Current Assets
|
| | | | 1,738,529 | | | | | | 1,802,293 | | |
|
Property and Equipment
|
| | | | 30,205 | | | | | | 31,756 | | |
|
Operating Lease Right-of-Use Asset
|
| | | | 306,187 | | | | | | 326,332 | | |
|
TOTAL ASSETS
|
| | | $ | 2,074,921 | | | | | $ | 2,160,381 | | |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
| | | | | | | | | | | | |
| Current liabilities | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 1,107,343 | | | | | $ | 1,013,400 | | |
|
Accrued interest
|
| | | | 240,695 | | | | | | 181,619 | | |
|
Accrued Expenses
|
| | | | 833,858 | | | | | | 777,583 | | |
|
Short term debt
|
| | | | 1,510,717 | | | | | | 1,510,717 | | |
|
Current operating lease liability
|
| | | | 88,479 | | | | | | 85,460 | | |
|
Total current liabilities
|
| | | | 3,781,092 | | | | | | 3,568,779 | | |
|
Long term debt
|
| | | | — | | | | | | — | | |
|
Non-current operating lease liability
|
| | | | 238,359 | | | | | | 261,311 | | |
|
Total liabilities
|
| | | | 4,019,451 | | | | | | 3,830,090 | | |
| Commitments and contingent liabilities (Note 13) | | | | | | | | | | | | | |
| Stockholders’ Equity (Deficit) | | | | | | | | | | | | | |
|
Series A Preferred Stock, par value $0.01, 4,000,000 shares authorized at March 31, 2026 and December 31, 2025; 876,000 shares issued and outstanding as of March 31, 2026 and December 31, 2025
|
| | | | 8,760 | | | | | | 8,760 | | |
|
Common Stock, par value $0.01, 20,000,000 shares authorized at March 31, 2026 and December 31, 2025 5,867,425 shares issued and outstanding as of March 31, 2026 and December 31, 2025
|
| | | | 58,674 | | | | | | 58,674 | | |
|
Additional paid in capital
|
| | | | 5,085,919 | | | | | | 5,081,825 | | |
|
Accumulated deficit
|
| | | | (7,097,883) | | | | | | (6,818,968) | | |
|
Total stockholders’ equity (deficit)
|
| | | | (1,944,530) | | | | | | (1,669,709) | | |
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
|
| | | $ | 2,074,921 | | | | | $ | 2,160,381 | | |
| | | |
For the Three Months
Ended March 31, |
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
|
Net Sales
|
| | | $ | 338,130 | | | | | $ | 535,750 | | |
|
Cost of goods sold
|
| | | | 229,533 | | | | | | 331,863 | | |
|
Gross profit
|
| | | | 108,597 | | | | | | 203,887 | | |
| Operating expenses | | | | | | | | | | | | | |
|
Selling, general and administrative
|
| | | | 278,764 | | | | | | 252,817 | | |
|
Stock compensation expense
|
| | | | 4,094 | | | | | | 4,094 | | |
|
Clinical trial expense
|
| | | | 20,699 | | | | | | 9,548 | | |
|
Regulatory expense
|
| | | | 24,879 | | | | | | 3,095 | | |
|
Total operating expenses
|
| | | | 328,436 | | | | | | 269,554 | | |
|
Operating loss
|
| | | | (219,839) | | | | | | (65,667) | | |
| Non-operating expense | | | | | | | | | | | | | |
|
Interest expense
|
| | | | 59,076 | | | | | | 19,701 | | |
|
Total non-operating expense
|
| | | | 59,076 | | | | | | 19,701 | | |
|
Net loss before income taxes
|
| | | | (278,915) | | | | | | (85,368) | | |
|
Income taxes
|
| | | | — | | | | | | — | | |
|
Net Loss
|
| | | $ | (278,915) | | | | | $ | (85,368) | | |
|
Net loss per share – basic and diluted
|
| | | $ | (0.05) | | | | | $ | (0.01) | | |
|
Weighted average common shares outstanding – basic and diluted
|
| | | | 5,867,425 | | | | | | 5,717,425 | | |
| | | |
Series A
Preferred Stock |
| |
Common Shares
|
| |
APIC
|
| |
Accumulated
Deficit |
| |
Total
|
| |||||||||||||||||||||||||||
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||
|
Balance, December 31, 2024
|
| | | | 876,000 | | | | | $ | 8,760 | | | | | | 5,717,425 | | | | | $ | 57,174 | | | | | $ | 4,916,950 | | | | | $ | (5,890,880) | | | | | $ | (907,996) | | |
|
Stock Based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
4,094
|
| | | | | | | | | |
|
4,094
|
| |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(85,368)
|
| | | |
|
(85,368)
|
| |
|
Balance, March 31, 2025
|
| | | | 876,000 | | | | | $ | 8,760 | | | | | | 5,717,425 | | | | | $ | 57,174 | | | | | $ | 4,921,044 | | | | | $ | (5,976,248) | | | | | $ | (989,270) | | |
| | | |
Series A
Preferred Stock |
| |
Common Shares
|
| |
APIC
|
| |
Accumulated
Deficit |
| |
Total
|
| |||||||||||||||||||||||||||
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||
|
Balance, December 31, 2025
|
| | | | 876,000 | | | | | $ | 8,760 | | | | | | 5,867,425 | | | | | $ | 58,674 | | | | | $ | 5,081,825 | | | | | $ | (6,818,968) | | | | | $ | (1,669,709) | | |
|
Stock Based Compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
4,094
|
| | | | | | | | | |
|
4,094
|
| |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(278,915)
|
| | | |
|
(278,915)
|
| |
|
Balance, March 31, 2026
|
| | | | 876,000 | | | | | $ | 8,760 | | | | | | 5,867,425 | | | | | $ | 58,674 | | | | | $ | 5,085,919 | | | | | $ | (7,097,883) | | | | | $ | (1,944,530) | | |
| | | |
For the three Months
Ended March 31, |
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
| CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | | | | |
|
Net loss
|
| | | | (278,915) | | | | | $ | (85,368) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
|
Depreciation
|
| | | | 1,552 | | | | | | 1,539 | | |
|
Stock based compensation
|
| | | | 4,094 | | | | | | 4,094 | | |
|
Non cash lease expense
|
| | | | 212 | | | | | | 1,033 | | |
|
Accounts receivable
|
| | | | 63,645 | | | | | | (162,248) | | |
|
Accounts receivable – related party
|
| | | | (832) | | | | | | 32,976 | | |
|
Inventory
|
| | | | (44,269) | | | | | | (15,816) | | |
|
Prepaid expenses and other current assets
|
| | | | (14,418) | | | | | | (15,704) | | |
|
Accounts payable
|
| | | | 93,943 | | | | | | 21,244 | | |
|
Accrued interest
|
| | | | 59,076 | | | | | | 19,702 | | |
|
Accrued Expenses
|
| | | | 56,275 | | | | | | (3,132) | | |
|
Net Cash Used in Operating Activities
|
| | | | (59,637) | | | | | | (201,680) | | |
| CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | | |
|
Purchases of property and equipment
|
| | | | — | | | | | | — | | |
|
Net Cash Used in Investing Activities
|
| | | | — | | | | | | — | | |
| CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | | |
|
Proceeds from short term debt
|
| | | | — | | | | | | — | | |
|
Proceeds from issuance of Series A Preferred Stock
|
| | | | — | | | | | | — | | |
|
Net Cash Provided by Financing Activities
|
| | | | — | | | | | | — | | |
|
Net Decrease in Cash
|
| | | | (59,637) | | | | | | (201,680) | | |
|
Cash at Beginning of Period
|
| | | | 94,256 | | | | | | 246,829 | | |
|
Cash at End of Period
|
| | | | 34,619 | | | | | | 45,149 | | |
| SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | | | | | | | | | | | | | |
| Cash paid during the period for: | | | | | | | | | | | | | |
|
Interest
|
| | | $ | — | | | | | $ | — | | |
|
Income taxes paid
|
| | | $ | — | | | | | $ | — | | |
|
SUPPLEMENTAL DISCLOSURES OF NON-CASH INVESTING AND FINANCING ACTIVITIES
|
| | | | | | | | | | | | |
|
None
|
| | | | | | | | | | | | |
| | | |
Three Months Ended
March 31, |
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
| Numerator: | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (278,915) | | | | | $ | (85,368) | | |
|
Net loss attributable to common stockholders
|
| | | $ | (278,915) | | | | | $ | (85,368) | | |
| Denominator: | | | | | | | | | | | | | |
|
Weighted-average shares used to compute net loss per share, basic and
diluted |
| | | | 5,867,425 | | | | | | 5,717,425 | | |
|
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (0.05) | | | | | $ | (0.01) | | |
| | | |
March 31,
|
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
|
Outstanding options to purchase common stock
|
| | | | 463,000 | | | | | | 613,000 | | |
|
Common stock warrants
|
| | | | 542,080 | | | | | | 542,080 | | |
|
Total
|
| | | | 1,005,080 | | | | | | 1,155,080 | | |
| | | |
March 31,
2026 |
| |
December 31,
2025 |
| ||||||
|
Raw Materials
|
| | |
$
|
226,131
|
| | | |
$
|
233,810
|
| |
|
Work In Process
|
| | | | 22,881 | | | | | | 25,363 | | |
|
Finished Goods
|
| | | | 78,378 | | | | | | 23,948 | | |
|
Inventory Reserve
|
| | | | (32,298) | | | | | | (32,298) | | |
|
Total Inventories
|
| | | $ | 295,092 | | | | | $ | 250,823 | | |
| | | |
March 31,
2026 |
| |
December 31,
2025 |
| ||||||
|
Equipment
|
| | |
$
|
47,325
|
| | | | $ | 47,325 | | |
|
Leasehold improvements
|
| | | | 7,185 | | | | | | 7,185 | | |
| | | | | | 54,510 | | | | | | 54,510 | | |
|
Accumulated depreciation
|
| | | | (24,305) | | | | | | (22,754) | | |
|
Total Property and Equipment
|
| | |
$
|
30,205
|
| | | |
$
|
31,756
|
| |
| | | |
March 31,
2026 |
| |
December 31,
2025 |
| ||||||
|
Wages
|
| | |
$
|
203,011
|
| | | |
$
|
159,480
|
| |
|
Accrued commissions
|
| | |
$
|
496,600
|
| | | | $ | 496,600 | | |
|
Deferred financing fees
|
| | |
$
|
65,000
|
| | | | $ | 65,000 | | |
|
Other
|
| | | | 69,247 | | | | | | 56,503 | | |
|
Total Accrued Expenses
|
| | | $ | 833,858 | | | | | $ | 777,583 | | |
| | | |
March 31,
|
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
| Lease Costs: | | | | | | | | | | | | | |
|
Operating lease cost
|
| | | | 40,665 | | | | | $ | 39,361 | | |
|
Short-term lease cost
|
| | | | — | | | | | | | | |
|
Variable lease cost
|
| | | | 2,147 | | | | | | — | | |
|
Total lease costs:
|
| | | $ | 42,812 | | | | | $ | 39,361 | | |
| Supplemental Cash Flow Information: | | | | | | | | | | | | | |
| Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | | | | | | | |
|
Operating cash flows from operating leases
|
| | | $ | 19,933 | | | | | $ | 17,237 | | |
|
ROU assets obtained in exchange for lease obligations
|
| | | $ | — | | | | | $ | — | | |
|
Period ended
|
| |
March 31, 2026
|
| |||
|
2026
|
| | | $ | 87,885 | | |
|
2027
|
| | | | 119,810 | | |
|
2028
|
| | | | 123,428 | | |
|
2029
|
| | | | 52,431 | | |
|
Total lease payments
|
| | | | 383,554 | | |
|
Less: Imputed interest/present value discount
|
| | | | (56,716) | | |
|
Total lease liability
|
| | | $ | 326,838 | | |
| Other Information | | | | | | | |
|
Weighted-average remaining lease term (in years):
|
| | | | 3.1 | | |
|
Weighted-average discount rate
|
| | | | 10.0% | | |
|
Right of use asset
|
| | | $ | 306,187 | | |
|
Year Issued
|
| |
Number of
Warrants |
| |
Exercise
Price |
| |
Expiration
Year |
| |
Life in
Years |
| ||||||||||||
|
2021
|
| | | | 32,320 | | | | | $ | 5.00 | | | | | | 2031 | | | | | | 10 | | |
|
2022
|
| | | | 472,000 | | | | | $ | 10.00 | | | | | | 2029 | | | | | | 7 | | |
|
2022
|
| | | | 37,760 | | | | | $ | 5.00 | | | | | | 2032 | | | | | | 10 | | |
| | | | | | 542,080 | | | | | | | | | | | | | | | | | | | | |
| | | |
Options Outstanding
|
| |||||||||||||||||||||
| | | |
Number of
Shares |
| |
Weighted-
Average Exercise Price |
| |
Weighted-Average
Remaining Contractual Term (in years) |
| |
Aggregate
Intrinsic Value |
| ||||||||||||
|
Balance at December 31, 2024
|
| | | | 638,000 | | | | | | 3.59 | | | | | | 7.35 | | | | | | | | |
|
Granted
|
| | | | 0 | | | | | | | | | | | | | | | | | | | | |
|
Exercised
|
| | | | (150,000) | | | | | | 1.00 | | | | | | 0.0 | | | | | | | | |
|
Forfeited
|
| | | | (25,000) | | | | | | 5.00 | | | | | | 0.0 | | | | | | | | |
|
Balance at December 31, 2025
|
| | | | 463,000 | | | | | $ | 4.35 | | | | | | 7.58 | | | | | | | | |
|
Granted
|
| | | | 0 | | | | | | | | | | | | | | | | | | | | |
|
Exercised
|
| | | | 0 | | | | | | | | | | | | | | | | | | | | |
|
Forfeited
|
| | | | 0 | | | | | | | | | | | | | | | | | | | | |
|
Balance at March 31, 2026
|
| | | | 463,000 | | | | | $ | 4.35 | | | | | | 7.34 | | | | | $ | 30,095 | | |
|
Vested and exercisable as of March 31, 2026
|
| | | | 461,611 | | | | | $ | 4.35 | | | | | | | | | | | | | | |
| | | |
March 31,
|
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
|
Current income taxes, Federal
|
| | | $ | 0.00 | | | | | $ | 0.00 | | |
|
Current income taxes, State
|
| | | | 0.00 | | | | | | 0.00 | | |
|
Deferred income taxes, Federal
|
| | | | 0.00 | | | | | | 0.00 | | |
|
Deferred income taxes, State
|
| | | | 0.00 | | | | | | 0.00 | | |
|
Unrecognized tax benefit, Federal
|
| | | | 0.00 | | | | | | 0.00 | | |
|
Unrecognized tax benefit, State
|
| | | | 0.00 | | | | | | 0.00 | | |
|
Total provision (benefit) for income taxes
|
| | |
$
|
0.00
|
| | | | $ | 0.00 | | |
| | | |
March 31,
2026 |
| |
December 31,
2025 |
| ||||||
| Deferred Tax Assets: | | | | | | | | | | | | | |
|
Vacation accrual
|
| | |
$
|
15,380
|
| | | | | 13,083 | | |
|
Net operating losses
|
| | | | 1,325,016 | | | | | | 1,269,550 | | |
|
Other
|
| | | | 7,101 | | | | | | 7,161 | | |
|
Valuation allowance
|
| | | | (1,347,497) | | | | | | (1,289,794) | | |
|
Total Deferred Tax Assets
|
| | | | — | | | | | | — | | |
|
Total Deferred Tax Liabilities
|
| | | | 0 | | | | | | 0 | | |
|
Net Deferred Tax Asset
|
| | |
$
|
0
|
| | | | | 0 | | |
| | | |
March 31,
|
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
|
Federal statutory income tax rate
|
| | | | 21.0% | | | | | | 21.0% | | |
|
Change in valuation allowance on net operating loss carryforward
|
| | | | (21.0)% | | | | | | (21.0)% | | |
|
Effective income tax rate
|
| | | | 0.0% | | | | | | 0.0% | | |
| |
|
| |
|
|
| |
SEC registration fee
|
| | | $ | 2,852.28 | | |
| |
FINRA filing fee
|
| | | $ | 3,087.50 | | |
| |
NYSE American listing fee
|
| | | $ | 50,000.00 | | |
| |
Printing expenses
|
| | | $ | 75,000.00 | | |
| |
Legal fees and expenses
|
| | | $ | 400,000.00 | | |
| |
Accounting fees and expenses
|
| | | $ | 425,000.00 | | |
| |
Transfer agent and registrar fees
|
| | | $ | 5,000.00 | | |
| |
Miscellaneous fees and expenses
|
| | | $ | 200,000.00 | | |
| |
Total
|
| | | $ | 1,160,939.78 | | |
| |
Exhibit
Number |
| |
Description
|
|
| | 1.1◊ | | | | |
| | 3.1◊ | | | | |
| | 3.2◊ | | | | |
| | 3.3◊ | | | | |
| | 3.4◊ | | | | |
| | 3.5◊ | | | | |
| | 3.6◊ | | | | |
| | 4.1◊ | | | | |
| | 4.2◊ | | | | |
| | 5.1◊ | | | | |
| | 10.1◊ | | | | |
| | 10.2◊ | | | | |
| | 10.3◊ | | | |
| |
Exhibit
Number |
| |
Description
|
|
| | 10.4◊ | | | | |
| | 10.5(a)נ | | | | |
| |
10.5(b)נ
|
| | | |
| | 10.5(c)נ | | | | |
| | 10.6◊ | | | | |
| | 10.7◊ | | | | |
| | 10.8◊ | | | | |
| | 10.9◊ | | | | |
| | 10.10◊ | | | | |
| | 10.11◊ | | | | |
| | 10.12 | | | | |
| | 10.13◊ | | | | |
| | 23.1 | | | | |
| | 23.2◊ | | | | |
| | 107◊ | | | |
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
/s/ Joseph A. Marino
Joseph A. Marino
|
| |
President, Chief Executive Officer and Director
(Principal Executive Officer) |
| |
July 15, 2026
|
|
| |
/s/ Scott S. Robinson
Scott S. Robinson
|
| |
Treasurer
(Principal Financial Officer and Principal Accounting Officer) |
| |
July 15, 2026
|
|
| |
/s/ Peter M. Buonomo
Peter M. Buonomo
|
| | Director | | |
July 15, 2026
|
|
| |
/s/ Todd C. Johnson
Todd C. Johnson
|
| | Director | | |
July 15, 2026
|
|
| |
/s/ Timothy G. Laske, PhD
Timothy G. Laske, PhD
|
| | Director | | |
July 15, 2026
|
|
| |
/s/ Christopher J. Turnbull
Christopher J. Turnbull
|
| | Director | | |
July 15, 2026
|
|