| Summary of Warrant Activity |
The following table summarizes warrant activity for the six months ended June 30, 2026 and 2025:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding December 31, 2025 |
|
|
Warrants Issued |
|
|
Warrants Exercised |
|
|
Warrants Forfeited |
|
|
Outstanding June 30, 2026 |
|
Common Stock Warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity Classified |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PIPE Warrants |
|
|
736,337 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
736,337 |
|
PIPE Placement Agent Warrants |
|
|
21,091 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
21,091 |
|
Ladenburg Warrants |
|
|
30,000 |
|
|
|
— |
|
|
|
— |
|
|
|
(30,000 |
) |
|
|
— |
|
Preferred PIPE Placement Agent Warrants |
|
|
850,119 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
850,119 |
|
Pre-Funded Warrants |
|
|
— |
|
|
|
2,753,246 |
|
|
|
— |
|
|
|
— |
|
|
|
2,753,246 |
|
Liability Classified |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Combination Public Warrants |
|
|
575,000 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
575,000 |
|
Private Placement Warrants |
|
|
20,860 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
20,860 |
|
Preferred Stock Warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity Classified |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred PIPE Series B Warrants |
|
|
1,500,000 |
|
|
|
— |
|
|
|
(22,100 |
) |
|
|
— |
|
|
|
1,477,900 |
|
Liability Classified |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred Tranche C Warrants |
|
|
107,115 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
107,115 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding December 31, 2024 |
|
|
Warrants Issued |
|
|
Warrants Exercised |
|
|
Warrants Forfeited |
|
|
Outstanding December 31, 2025 |
|
Common Stock Warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity Classified |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PIPE Warrants |
|
|
736,337 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
736,337 |
|
PIPE Placement Agent Warrants |
|
|
21,091 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
21,091 |
|
Ladenburg Warrants |
|
|
30,000 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
30,000 |
|
Preferred PIPE Placement Agent Warrants |
|
|
850,119 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
850,119 |
|
Liability Classified |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business Combination Public Warrants |
|
|
575,000 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
575,000 |
|
Private Placement Warrants |
|
|
20,860 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
20,860 |
|
Preferred Stock Warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity Classified |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred PIPE Series B Warrants |
|
|
— |
|
|
|
1,500,000 |
|
|
|
— |
|
|
|
— |
|
|
|
1,500,000 |
|
Liability Classified |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred Tranche B Warrants (1) |
|
|
42,846 |
|
|
|
— |
|
|
|
— |
|
|
|
(42,846 |
) |
|
|
— |
|
Preferred Tranche C Warrants |
|
|
107,115 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
107,115 |
|
(1)On January 1, 2025, 42,846 Preferred Tranche B Warrants expired, unexercised. The valuation as of December 31, 2024, was based on a risk-free interest rate of 3.93%, an expected remaining term of 0.23 periods, implied volatility of 75%, and an underlying stock price of $309.37.
|
| Schedule of Key Inputs into Monte Carlo Simulation |
The key inputs into the valuations as of June 30, 2026 and December 31, 2025, were as follows:
|
|
|
|
|
|
|
|
|
|
|
June 30, 2026 |
|
|
December 31, 2025 |
|
Risk-free interest rate |
|
|
4.10 |
% |
|
|
3.83 |
% |
Expected term remaining (periods) |
|
|
0.31 |
|
|
|
0.81 |
|
Implied volatility |
|
|
276.2 |
% |
|
|
200.4 |
% |
Closing common stock price on the measurement date |
|
$ |
3.90 |
|
|
$ |
3.74 |
|
|
| Schedule of Key Inputs into Monte Carlo Simulation |
The key inputs utilized in determining the fair value of each Preferred Tranche C Warrant as of June 30, 2026 and December 31, 2025, were as follows:
|
|
|
|
|
|
|
|
|
|
|
June 30, 2026 |
|
|
December 31, 2025 |
|
Risk-free interest rate (1) |
|
|
4.14 |
% |
|
|
3.54 |
% |
Expected term remaining (periods) (1) |
|
|
2.41 |
|
|
|
2.91 |
|
Implied volatility |
|
|
105.5 |
% |
|
|
105.0 |
% |
Underlying Stock Price (Preferred Series A) |
|
$ |
317.99 |
|
|
$ |
304.95 |
|
(1)Reflects a probability-weighted input derived from multiple Black-Scholes calculations. These calculations incorporate the Company’s estimated probability of survival, assuming SABS’ intellectual property yields positive results in forthcoming clinical trials, allowing the Company to continue as a going concern rather than face dissolution before 2028. The probability of survival was 57.5% and 40.0% as of June 30, 2026 and December 31, 2025, respectively.
|