| (i) |
The accompanying notes to the unaudited pro forma condensed combined financial statements.
|
| (ii) |
The historical unaudited financial statements of the Company and the related notes included in its Quarterly Report on Form 10-Q as of and for the three and six
months ended June 30, 2026 filed with the Securities Exchange Commission (“SEC”) on August 14, 2026;
|
| (iii) |
The historical audited financial statements of the Company and the related notes included in its Annual Report on Form 10-K as of and for the year ended December 31,
2025 filed with the SEC on March 18, 2026;
|
| (iv) |
The historical unaudited financial statements of Vidya and the related notes as of and for the six months ended June 30, 2026 included in this Form 8-K/A filed with
the SEC on October 5, 2026;
|
| (v) |
The historical audited financial statements of Vidya and the related notes as of and for the year ended December 31, 2025 included in this Form 8-K/A filed with the
SEC on October 5, 2026;
|
| (vi) |
The Current Report on Form 8-K/A of the Company to which these unaudited pro forma condensed combined financial statements are attached as an exhibit.
|
|
|
Historical
|
|||||||||||||||||
|
|
Processa
|
Vidya
|
Transaction Accounting Adjustments
|
Pro Forma Combined
|
||||||||||||||
|
|
||||||||||||||||||
|
Assets
|
||||||||||||||||||
|
Current assets:
|
||||||||||||||||||
|
Cash and cash equivalents
|
$
|
196
|
$
|
245
|
$
|
183,725
|
A
|
$
|
184,166
|
|||||||||
|
Digital assets at fair value
|
472
|
-
|
-
|
472
|
||||||||||||||
|
Prepaid expenses and other current assets
|
1,398
|
486
|
-
|
1,884
|
||||||||||||||
|
Total current assets
|
2,066
|
731
|
183,725
|
186,522
|
||||||||||||||
|
Property and equipment, net
|
3
|
-
|
-
|
3
|
||||||||||||||
|
Total assets
|
$
|
2,069
|
$
|
731
|
$
|
183,725
|
$
|
186,525
|
||||||||||
|
|
||||||||||||||||||
|
Liabilities, Convertible Preferred Stock, and Stockholders’ Equity (Deficit)
|
||||||||||||||||||
|
Current liabilities:
|
||||||||||||||||||
|
Accounts payable
|
$
|
1,659
|
$
|
941
|
$
|
-
|
$
|
2,600
|
||||||||||
|
SAFE liabilities, current
|
-
|
36,330
|
(36,330
|
)
|
B
|
-
|
||||||||||||
|
Accrued expenses and other current liabilities
|
727
|
106
|
-
|
833
|
||||||||||||||
|
Total liabilities
|
2,386
|
37,377
|
(36,330
|
)
|
3,433
|
|||||||||||||
|
Commitments and contingencies
|
||||||||||||||||||
|
Processa convertible preferred stock
|
-
|
-
|
361,404
|
B
|
361,404
|
|||||||||||||
|
Stockholders’ equity (deficit):
|
||||||||||||||||||
|
Processa common stock
|
-
|
-
|
-
|
-
|
||||||||||||||
|
Vidya common stock
|
-
|
-
|
-
|
C
|
-
|
|||||||||||||
|
Additional paid-in capital
|
107,108
|
3
|
1,277
|
C
|
108,388
|
|||||||||||||
|
Accumulated other comprehensive income
|
-
|
(20
|
)
|
20
|
C
|
-
|
||||||||||||
|
Accumulated deficit
|
(107,425
|
)
|
(36,629
|
)
|
(142,646
|
)
|
C
|
(286,700
|
)
|
|||||||||
|
Total stockholders’ equity (deficit)
|
(317
|
)
|
(36,646
|
)
|
(141,349
|
)
|
(178,312
|
)
|
||||||||||
|
Total liabilities, convertible preferred stock and stockholders’ equity (deficit)
|
$
|
2,069
|
$
|
731
|
$
|
183,725
|
$
|
186,525
|
||||||||||
|
|
Historical
|
|||||||||||||||||
|
|
Processa
|
Vidya
|
Transaction
Accounting Adjustments |
Pro Forma
Combined
|
||||||||||||||
|
|
||||||||||||||||||
|
Operating expenses:
|
||||||||||||||||||
|
Research and development
|
$
|
2,459
|
$
|
2,178
|
$
|
-
|
$
|
4,637
|
||||||||||
|
General and administrative
|
3,208
|
628
|
-
|
3,836
|
||||||||||||||
|
Total operating expenses
|
5,667
|
2,806
|
-
|
8,473
|
||||||||||||||
|
Loss from operations
|
$
|
(5,667
|
)
|
$
|
(2,806
|
)
|
$
|
-
|
$
|
(8,473
|
)
|
|||||||
|
Other income (expense), net:
|
||||||||||||||||||
|
Unrealized loss on digital assets
|
(828
|
)
|
-
|
-
|
(828
|
)
|
||||||||||||
|
Realized loss on digital assets
|
(159
|
)
|
-
|
-
|
(159
|
)
|
||||||||||||
|
Interest income
|
12
|
16
|
-
|
28
|
||||||||||||||
|
Change in fair value of SAFE liability
|
-
|
(27,327
|
)
|
27,327
|
G
|
-
|
||||||||||||
|
Total other (expense), net
|
(975
|
)
|
(27,311
|
)
|
27,327
|
(959
|
)
|
|||||||||||
|
Net loss
|
$
|
(6,642
|
)
|
$
|
(30,117
|
)
|
$
|
27,327
|
$
|
(9,432
|
)
|
|||||||
|
Foreign currency translation adjustment
|
-
|
40
|
-
|
40
|
||||||||||||||
|
Total comprehensive loss
|
$
|
(6,642
|
)
|
$
|
(30,077
|
)
|
$
|
27,327
|
$
|
(9,392
|
)
|
|||||||
|
|
||||||||||||||||||
|
Net loss attributable to common stockholders
|
$
|
(6,642
|
)
|
$
|
(30,117
|
)
|
$
|
27,327
|
$
|
(9,432
|
)
|
|||||||
|
Net loss per share attributable to common stockholders — basic and diluted
|
$
|
(2.47
|
)
|
$
|
(3.51
|
)
|
||||||||||||
|
Weighted average common shares outstanding — basic and diluted (1)
|
2,687,295
|
2,687,295
|
||||||||||||||||
|
|
Historical
|
|||||||||||||||||
|
|
Processa
|
Vidya
|
Transaction
Accounting Adjustments |
Pro Forma Combined
|
||||||||||||||
|
|
||||||||||||||||||
|
Operating expenses:
|
||||||||||||||||||
|
Research and development
|
$
|
7,810
|
$
|
2,818
|
326
|
D
|
$
|
10,954
|
||||||||||
|
General and administrative
|
6,178
|
487
|
2,275
|
A
|
9,033
|
|||||||||||||
|
|
93
|
E
|
||||||||||||||||
|
Acquired in-process research and development
|
-
|
-
|
2,000
|
A
|
177,000
|
|||||||||||||
|
|
175,000
|
F
|
||||||||||||||||
|
Total operating expenses
|
13,988
|
3,305
|
179,694
|
196,987
|
||||||||||||||
|
Loss from operations
|
$
|
(13,988
|
)
|
$
|
(3,305
|
)
|
$
|
(179,694
|
)
|
$
|
(196,987
|
)
|
||||||
|
Other income (expense), net:
|
||||||||||||||||||
|
Interest income
|
109
|
136
|
-
|
245
|
||||||||||||||
|
Unrealized gain on digital assets at fair value
|
295
|
-
|
-
|
295
|
||||||||||||||
|
Change in fair value of SAFE liability
|
-
|
(2,892
|
)
|
2,892
|
G
|
-
|
||||||||||||
|
Other income
|
20
|
-
|
-
|
20
|
||||||||||||||
|
Total other income (expense), net
|
424
|
(2,756
|
)
|
2,892
|
560
|
|||||||||||||
|
Net loss
|
$
|
(13,564
|
)
|
$
|
(6,061
|
)
|
$
|
(176,802
|
)
|
$
|
(196,427
|
)
|
||||||
|
Foreign currency translation adjustment
|
-
|
(60
|
)
|
-
|
(60
|
)
|
||||||||||||
|
Total comprehensive loss
|
$
|
(13,564
|
)
|
$
|
(6,121
|
)
|
$
|
(176,802
|
)
|
$
|
(196,487
|
)
|
||||||
|
|
||||||||||||||||||
|
Net loss attributable to common stockholders
|
$
|
(13,564
|
)
|
$
|
(6,061
|
)
|
$
|
(176,802
|
)
|
$
|
(196,427
|
)
|
||||||
|
Net loss per share attributable to common stockholders — basic and diluted
|
$
|
(10.36
|
)
|
$
|
(150.03
|
)
|
||||||||||||
|
Weighted average common shares outstanding — basic and diluted (1)
|
1,309,271
|
1,309,271
|
||||||||||||||||
|
Assumed Options (1)
|
$
|
1,280
|
||
|
Series A Preferred Stock (2)
|
173,720
|
|||
|
Total consideration transferred
|
$
|
175,000
|
| A. |
Reflects the receipt of $200.0 million of gross proceeds from the Financing and the payment of $16.3 million of transaction-related costs at closing, consisting of
$12.0 million of placement agent fees, $2.0 million of merger transaction success fee and $2.3 million of other transaction and SEC reporting costs, resulting in a net increase in cash of $183.7 million. The $12.0 million of placement agent
fees are reflected as a reduction of the carrying amount of the Series A Preferred Stock issued in the Financing. The remaining transaction costs are accounted for separately as described below.
|
|
Gross proceeds from financing
|
$
|
200,000
|
||
|
Placement agent fees
|
(12,000
|
)
|
||
|
Merger transaction fee
|
(2,000
|
)
|
||
|
Other transaction and SEC reporting costs
|
(2,275
|
)
|
||
|
Pro forma adjustment
|
$
|
183,725
|
| B. |
Reflects the recording of the (i) issuance of 142,254.972 of the Company’s shares of Series A Preferred
Stock to Vidya stockholders, which is inclusive of 37,518.329 shares of Series A Preferred Stock issued for the conversion of $36.3 million of previously outstanding Viday SAFE’s, and (ii) issuance of 163,774.68 of the Company’s shares of
Series A Preferred Stock as a result of the Financing, which is reflected at $188.0 million, representing gross proceeds of $200.0 million, net of $12.0 million of placement agent fees directly attributable to the Financing (in thousands, except share amounts):
|
|
|
Series A Preferred Stock
|
|||||||
|
|
Shares
|
Amount
|
||||||
|
Issuance of Series A Preferred Stock to Vidya’s stockholders
|
142,254.97
|
$
|
173,404
|
|||||
|
Issuance of Series A Preferred Stock related to the Financing
|
163,774.68
|
188,000
|
||||||
|
Pro forma adjustment
|
306,029.65
|
$
|
361,404
|
|||||
| C. |
Reflects the recording of the (i) elimination of Vidya’s historical equity balances, (ii) exchange of Vidya stock options for the Assumed Options, which is reflected
as consideration, (iii) the immediate expensing of the Merger transaction fee incurred upon consummation of the Merger, (iv) the immediate expensing of Vidya’s merger related transaction expenses, and (v) the immediate expensing of acquired
Vidya IPR&D as it has no future alternative use (in thousands, except share amounts):
|
|
|
Common Stock
|
Additional paid-in-capital
|
Accumulated other
comprehensive income
|
Accumulated Deficit
|
Total
|
|||||||||||||||||||
|
|
Shares
|
Amount
|
||||||||||||||||||||||
|
Elimination of Vidya’s historical equity balances as of June 30, 2026
|
(643,302
|
)
|
$
|
-
|
$
|
(3
|
)
|
$
|
20
|
$
|
36,629
|
$
|
36,646
|
|||||||||||
|
Exchange of Vidya options for stock options of the Company
|
-
|
-
|
1,280
|
-
|
-
|
1,280
|
||||||||||||||||||
|
Expensing of Merger transaction fee
|
-
|
-
|
-
|
-
|
(2,000
|
)
|
(2,000
|
)
|
||||||||||||||||
|
Expensing of Vidya transaction costs
|
-
|
-
|
-
|
-
|
(2,275
|
)
|
(2,275
|
)
|
||||||||||||||||
|
Expensing of Acquired IPR&D
|
-
|
-
|
-
|
-
|
(175,000
|
)
|
(175,000
|
)
|
||||||||||||||||
|
Pro forma adjustment
|
(643,302
|
)
|
$
|
-
|
$
|
1,277
|
$
|
20
|
$
|
(142,646
|
)
|
$
|
(141,349
|
)
|
||||||||||
| D. |
Represents compensation-related costs associated with the Merger that are reflected within research and development expense, summarized as follows (in thousands):
|
|
Compensation expense for Assumed Options attributable to post-combination services (1)
|
$
|
326
|
||
|
Pro forma adjustment
|
$
|
326
|
| E. |
Represents compensation-related costs associated with the Merger that are reflected within general and administrative expense, summarized as follows (in thousands):
|
|
Compensation expense for Assumed Options attributable to post-combination services (1)
|
$
|
93
|
||
|
Pro forma adjustment
|
$
|
93
|
| F. |
Reflects the recognition of $175.0 million of in-process research and development expense related to the acquired programs that had no alternative future use at the
time of Merger which requires immediate expense recognition.
|
| G. |
To reflect Vidya’s change in fair value related to its SAFE instruments that is recorded in its historical financial statements, to be derecognized in the unaudited
pro forma condensed combined statement of operations for the twelve months ended December 31, 2025 and six months ended June 30, 2026, assuming the adjustment described in Note B was made on January 1, 2025.
|