| Schedule of Error Corrections and Prior Period Adjustments |
The
corrections to the Company’s consolidated statements of operations and comprehensive loss were as follows:
Schedule of Error Corrections and Prior Period Adjustments
| | |
As Reported | | |
As Corrected | | |
As Reported | | |
As Corrected | |
| | |
Three Months Ended June 30, 2025 | | |
Six Months Ended June 30, 2025 | |
| | |
As Reported | | |
As Corrected | | |
As Reported | | |
As Corrected | |
| Change in fair value of derivative | |
| - | | |
| (194,526 | ) | |
| - | | |
| (244,513 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Net loss and comprehensive loss | |
$ | (4,788,735 | ) | |
$ | (4,983,261 | ) | |
$ | (8,591,426 | ) | |
$ | (8,835,939 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Net loss per share of common stock, basic and diluted | |
$ | (1.09 | ) | |
$ | (1.14 | ) | |
$ | (2.14 | ) | |
$ | (2.20 | ) |
The
corrections to the Company’s statement of stockholders’ equity were as follows:
| | |
As Reported | | |
As Corrected | | |
As Reported | | |
As Corrected | | |
As Reported | | |
As Corrected | |
| | |
Additional Paid-in-Capital | | |
Accumulated Deficit | | |
Stockholders’ Equity | |
| | |
As Reported | | |
As Corrected | | |
As Reported | | |
As Corrected | | |
As Reported | | |
As Corrected | |
| Balance January 1, 2025 | |
$ | 115,944,345 | | |
$ | 117,380,285 | | |
$ | (108,489,180 | ) | |
$ | (109,925,120 | ) | |
$ | 7,455,505 | | |
$ | 7,455,505 | |
| Activity for the three months to March 31, 2025: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Change in fair value of derivative | |
| - | | |
| 49,987 | | |
| - | | |
| - | | |
| - | | |
| 49,987 | |
| Net loss | |
| - | | |
| - | | |
| (3,802,691 | ) | |
| (3,852,678 | ) | |
| (3,802,691 | ) | |
| (3,852,678 | ) |
| Balance March 31, 2025 | |
$ | 118,222,309 | | |
$ | 119,708,236 | | |
$ | (112,291,871 | ) | |
$ | (113,777,798 | ) | |
$ | 5,930,820 | | |
$ | 5,930,820 | |
| Activity for the three months to June 30, 2025: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Change in fair value of derivative | |
| - | | |
| 194,526 | | |
| - | | |
| - | | |
| - | | |
| 194,526 | |
| Net loss | |
| - | | |
| - | | |
| (4,788,735 | ) | |
| (4,983,261 | ) | |
| (4,788,735 | ) | |
| (4,983,261 | ) |
| Balance June 30, 2025 | |
$ | 122,591,992 | | |
$ | 124,272,445 | | |
$ | (117,080,606 | ) | |
$ | (118,761,059 | ) | |
$ | 5,511,874 | | |
$ | 5,511,874 | |
The
corrections of the Company’s statement of cash flows were as follows:
| | |
As Reported | | |
As Corrected | |
| | |
Six Months Ended June 30, 2025 | |
| | |
As Reported | | |
As Corrected | |
| Operating activities: | |
| | | |
| | |
| Net loss | |
$ | (8,591,426 | ) | |
$ | (8,835,939 | ) |
| Adjustments to reconcile net loss to net cash used in operating activities: | |
| | | |
| | |
| Change in fair value of derivative | |
| - | | |
| 244,513 | |
| Net cash used in operating activities | |
| (9,403,539 | ) | |
| (9,403,539 | ) |
|
| Schedule of Operating Results of Company’s Segment |
The
following table presents the operating results of the Company’s segment:
Schedule of Operating Results of Company’s Segment
| Operating expenses: | |
2026 | | |
2025 | | |
2026 | | |
2025 | |
| | |
Three Months Ended June 30, | | |
Six Months Ended June 30, | |
| Operating expenses: | |
2026 | | |
2025 | | |
2026 | | |
2025 | |
| Research and development | |
| | | |
| | | |
| | | |
| | |
| Clinical operations | |
$ | 36,619 | | |
$ | 763,860 | | |
$ | 90,397 | | |
$ | 1,871,334 | |
| Drug manufacturing | |
| 909,471 | | |
| 1,110,084 | | |
| 2,076,208 | | |
| 1,490,437 | |
| Personnel | |
| 585,096 | | |
| 409,220 | | |
| 1,356,528 | | |
| 970,554 | |
| Regulatory | |
| (44,361 | ) | |
| 417,775 | | |
| 148,010 | | |
| 591,240 | |
| Total research and development | |
| 1,486,825 | | |
| 2,700,939 | | |
| 3,671,143 | | |
| 4,923,565 | |
| Selling, general and administrative | |
| | | |
| | | |
| | | |
| | |
| Pre-commercialization costs | |
| 1,687,919 | | |
| 98,850 | | |
| 5,213,238 | | |
| 110,850 | |
| Personnel | |
| 868,974 | | |
| 459,336 | | |
| 1,985,184 | | |
| 1,030,866 | |
| Legal and professional fees | |
| 1,039,172 | | |
| 968,987 | | |
| 1,708,102 | | |
| 1,474,487 | |
| Occupancy | |
| 46,536 | | |
| 88,359 | | |
| 140,380 | | |
| 149,986 | |
| Insurance | |
| 149,506 | | |
| 174,449 | | |
| 299,012 | | |
| 370,045 | |
| Other | |
| 136,043 | | |
| 159,054 | | |
| 321,138 | | |
| 296,210 | |
| Total selling, general and administrative | |
| 3,928,150 | | |
| 1,949,035 | | |
| 9,667,054 | | |
| 3,432,444 | |
| Operating loss | |
| (5,414,975 | ) | |
| (4,649,974 | ) | |
| (13,338,197 | ) | |
| (8,356,009 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Change in fair value of derivative | |
| (314,013 | ) | |
| (194,526 | ) | |
| (1,166,043 | ) | |
| (244,513 | ) |
| Interest and income (expense), net | |
| (141,276 | ) | |
| (138,761 | ) | |
| (678,113 | ) | |
| (235,417 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| | |
| | | |
| | | |
| | | |
| | |
| Income tax benefit (expense) | |
| - | | |
| - | | |
| - | | |
| - | |
| | |
| | | |
| | | |
| | | |
| | |
| Net loss and comprehensive loss | |
$ | (5,870,264 | ) | |
$ | (4,983,261 | ) | |
$ | (15,182,353 | ) | |
$ | (8,835,939 | ) |
|