|
Consolidated Financial Statements
|
|
|
Kashiv BioSciences, LLC and Subsidiaries
|
|
|
June 30, 2026 and 2025
|
|
Contents
|
Page
|
|
|
Consolidated Financial Statements
|
||
|
Consolidated balance sheets
|
3 | |
|
|
||
|
Consolidated statements of operations and comprehensive loss
|
4 | |
|
|
||
|
Consolidated statements of changes in members’ earnings (deficit)
|
5 | |
|
|
||
|
Consolidated statements of cash flows
|
7 | |
|
Notes to consolidated financial statements
|
9 |
|
ASSETS
|
June 30,
2026
|
December 31,
2025
|
||||||
|
Current assets
|
||||||||
|
Cash
|
$
|
13,910,969
|
$
|
19,466,441
|
||||
|
Accounts receivable, net of allowance for credit losses of $964,410 and $164,410, respectively
|
3,208,361
|
2,636,062
|
||||||
|
Accounts receivable – related party
|
3,793,353
|
5,074,770
|
||||||
|
Inventories
|
13,595,136
|
11,315,857
|
||||||
|
Prepaid expenses and other current assets
|
11,464,423
|
16,196,067
|
||||||
|
Total current assets
|
45,972,242
|
54,689,197
|
||||||
|
Restricted cash
|
4,073,245
|
4,010,036
|
||||||
|
Other long-term assets
|
5,953,784
|
2,436,799
|
||||||
|
Right-of-use asset, net
|
38,983,380
|
12,931,528
|
||||||
|
Right-of-use asset, net - related party
|
6,342,033
|
6,610,918
|
||||||
|
Property and equipment, net
|
101,479,812
|
94,877,259
|
||||||
|
Total assets
|
$
|
202,804,496
|
$
|
175,555,737
|
||||
|
LIABILITIES AND MEMBERS’ DEFICIT
|
||||||||
|
Current liabilities
|
||||||||
|
Accounts payable, including amounts due to related parties of $213,802 and $206,411, respectively
|
$
|
15,675,578
|
$
|
19,087,913
|
||||
|
Accrued liabilities
|
8,491,350
|
9,179,982
|
||||||
|
Lease liability - short-term
|
6,377,739
|
4,379,500
|
||||||
|
Lease liability – short-term – related party
|
491,130
|
464,881
|
||||||
|
Current portion of long-term notes payable
|
1,500,000
|
1,500,000
|
||||||
|
Total current liabilities
|
32,535,797
|
34,612,276
|
||||||
|
Long-term portion of debt, net
|
158,055,951
|
149,293,028
|
||||||
| Lease liability - long-term |
35,157,953
|
10,041,519
|
||||||
|
Lease liability - long-term - related party
|
6,632,254
|
6,885,772
|
||||||
|
Other long-term liability
|
1,648,129
|
1,611,214
|
||||||
|
Profit interests participation unit compensation
|
298,431
|
298,431
|
||||||
|
Deferred revenue
|
525,000
|
525,000
|
||||||
|
Total liabilities
|
234,853,515
|
203,267,240
|
||||||
|
Members’ deficit
|
(32,049,019
|
)
|
(27,711,503
|
)
|
||||
|
Total liabilities and members’ deficit
|
$
|
202,804,496
|
$
|
175,555,737
|
||||
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
|
2026
|
2025
|
2026
|
2025
|
|||||||||||||
|
|
||||||||||||||||
|
Commercial and contract research revenue - related party
|
$
|
2,737,948
|
$
|
1,817,451
|
$
|
5,697,732
|
$
|
6,665,502
|
||||||||
|
License and milestone revenue
|
-
|
3,156,540
|
4,700,551
|
4,015,887
|
||||||||||||
|
License and milestone revenue - related party
|
500,000
|
13,148,558
|
10,500,000
|
28,470,107
|
||||||||||||
|
Royalty revenue - related party
|
3,325,209
|
3,447,092
|
6,369,557
|
7,401,785
|
||||||||||||
|
Total revenues
|
6,563,157
|
21,569,641
|
27,267,840
|
46,553,281
|
||||||||||||
| Costs and expenses | ||||||||||||||||
|
Cost of goods sold
|
4,785,962
|
8,577,300
|
19,257,163
|
13,498,065
|
||||||||||||
|
Cost of goods sold - related party
|
3,472,563
|
2,387,484
|
6,663,770
|
8,917,288
|
||||||||||||
|
Selling, general and administrative
|
5,016,203
|
3,816,498
|
9,528,915
|
6,058,407
|
||||||||||||
|
Research and development
|
30,106,735
|
22,088,859
|
52,202,597
|
44,231,657
|
||||||||||||
|
Total operating expenses
|
43,381,463
|
36,870,141
|
87,652,445
|
72,705,417
|
||||||||||||
|
Operating loss
|
(36,818,306
|
)
|
(15,300,500
|
)
|
(60,384,605
|
)
|
(26,152,136
|
)
|
||||||||
|
Other (expense) income
|
(987,342
|
)
|
2,631,524
|
(2,913,173
|
)
|
2,474,150
|
||||||||||
|
Interest expense
|
(4,228,422
|
)
|
(3,083,112
|
)
|
(8,547,502
|
)
|
(3,083,112
|
)
|
||||||||
|
Interest expense - related party
|
-
|
-
|
-
|
(11,563,404
|
)
|
|||||||||||
|
Net loss
|
(42,034,070
|
)
|
(15,752,088
|
)
|
(71,845,280
|
)
|
(38,324,502
|
)
|
||||||||
|
Foreign currency translation adjustment
|
(247,882
|
)
|
(647,174
|
)
|
(896,306
|
)
|
(257,535
|
)
|
||||||||
|
COMPREHENSIVE LOSS
|
$
|
(42,281,952
|
)
|
$
|
(16,399,262
|
)
|
$
|
(72,741,586
|
)
|
$
|
(38,582,037
|
)
|
||||
|
Members’
Interest
|
Additional
Members’
Capital
|
Deficit
|
AOCI
|
Total Members’
Earnings
(Deficit)
|
||||||||||||||||
|
Balance as of March 31, 2026
|
$
|
476,521,834
|
$
|
582,081,039
|
$
|
(1,086,357,160
|
)
|
$
|
(3,439,815
|
)
|
$
|
(31,194,102
|
)
|
|||||||
|
Capital contribution from Kashiv Intermediate Holdco, LLC
|
-
|
41,250,000
|
-
|
-
|
41,250,000
|
|||||||||||||||
|
Profit interests compensation
|
177,035
|
-
|
-
|
-
|
177,035
|
|||||||||||||||
|
Net loss
|
-
|
-
|
(42,034,070
|
)
|
-
|
(42,034,070
|
)
|
|||||||||||||
|
Equity adjustment from foreign currency translation
|
-
|
-
|
-
|
(247,882
|
)
|
(247,882
|
)
|
|||||||||||||
|
Balance as of June 30, 2026
|
476,698,869
|
623,331,039
|
(1,128,391,230
|
)
|
(3,687,697
|
)
|
(32,049,019
|
)
|
||||||||||||
|
Balance as of December 31, 2025
|
476,344,799
|
555,281,039
|
(1,056,545,950
|
)
|
(2,791,391
|
)
|
(27,711,503
|
)
|
||||||||||||
|
Capital contribution from Kashiv Intermediate Holdco, LLC
|
-
|
68,050,000
|
-
|
-
|
68,050,000
|
|||||||||||||||
|
Profit interests compensation
|
354,070
|
-
|
-
|
-
|
354,070
|
|||||||||||||||
|
Net loss
|
-
|
-
|
(71,845,280
|
)
|
-
|
(71,845,280
|
)
|
|||||||||||||
|
Equity adjustment from foreign currency translation
|
-
|
-
|
-
|
(896,306
|
)
|
(896,306
|
)
|
|||||||||||||
|
Balance as of June 30, 2026
|
$
|
476,698,869
|
$
|
623,331,039
|
$
|
(1,128,391,230
|
)
|
$
|
(3,687,697
|
)
|
$
|
(32,049,019
|
)
|
|||||||
|
|
Members’
Interest
|
Additional
Members’
Capital
|
Deficit
|
AOCI
|
Total Members’
Earnings
(Deficit)
|
|||||||||||||||
|
Balance as of March 31, 2025
|
$
|
475,860,916
|
$
|
562,176,039
|
$
|
(970,066,973
|
)
|
$
|
(2,017,448
|
)
|
$
|
65,952,534
|
||||||||
|
Capital contribution from Kashiv Intermediate Holdco, LLC
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
Profit interests compensation
|
161,295
|
-
|
-
|
-
|
161,295
|
|||||||||||||||
|
Debt assigned to Kashiv Biosciences HoldCo, LLC
|
-
|
(15,000,000
|
)
|
-
|
-
|
(15,000,000
|
)
|
|||||||||||||
|
Issuance of warrants in connection with Term Loans
|
-
|
1,749,000
|
-
|
-
|
1,749,000
|
|||||||||||||||
|
Net loss
|
-
|
-
|
(15,752,088
|
)
|
-
|
(15,752,088
|
)
|
|||||||||||||
|
Equity adjustment from foreign currency translation
|
-
|
-
|
-
|
(647,174
|
)
|
(647,174
|
)
|
|||||||||||||
|
Balance as of June 30, 2025
|
476,022,211
|
548,925,039
|
(985,819,061
|
)
|
(2,664,622
|
)
|
36,463,567
|
|||||||||||||
|
Balance as of December 31, 2024
|
474,274,984
|
13,339,144
|
(947,494,559
|
)
|
(2,407,087
|
)
|
(462,287,518
|
)
|
||||||||||||
|
Profit interests compensation
|
322,589
|
-
|
-
|
-
|
322,589
|
|||||||||||||||
|
Profit interests participation units assigned to Kashiv
Biosciences HoldCo, LLC
|
1,424,638
|
(1,424,638
|
)
|
-
|
-
|
-
|
||||||||||||||
|
Debt assigned to Kashiv Biosciences HoldCo, LLC
|
-
|
535,261,533
|
-
|
-
|
535,261,533
|
|||||||||||||||
|
Issuance of warrants in connection with Term Loans
|
-
|
1,749,000
|
-
|
-
|
1,749,000
|
|||||||||||||||
|
Net loss
|
-
|
-
|
(38,324,502
|
)
|
-
|
(38,324,502
|
)
|
|||||||||||||
|
Equity adjustment from foreign currency translation
|
-
|
-
|
-
|
(257,535
|
)
|
(257,535
|
)
|
|||||||||||||
|
Balance as of June 30, 2025
|
$
|
476,022,211
|
$
|
548,925,039
|
$
|
(985,819,061
|
)
|
$
|
(2,664,622
|
)
|
$
|
36,463,567
|
||||||||
|
Six Months Ended June 30,
|
||||||||
|
2026
|
2025
|
|||||||
|
Cash flows from operating activities
|
||||||||
|
Net loss
|
$
|
(71,845,280
|
)
|
$
|
(38,324,502
|
)
|
||
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||
|
Depreciation and amortization
|
1,564,056
|
1,512,962
|
||||||
|
Right-of-use asset amortization
|
2,006,273
|
1,425,940
|
||||||
|
Right-of-use asset amortization - related party
|
268,883
|
260,689
|
||||||
|
Amortization of debt issuance costs and discount
|
1,028,303
|
313,069
|
||||||
|
Payment-in-kind (PIK) interest
|
2,560,281
|
1,899,098
|
||||||
|
Non-cash stock-based compensation
|
354,070
|
354,070
|
||||||
|
Change in operating assets and liabilities:
|
||||||||
|
Accounts receivable
|
(572,311
|
)
|
188,220
|
|||||
|
Accounts receivable - related party
|
1,281,416
|
(295,387
|
)
|
|||||
|
Prepaid expenses and other current assets
|
4,634,776
|
(4,713,163
|
)
|
|||||
|
Inventory
|
(2,279,278
|
)
|
(919,372
|
)
|
||||
|
Other long-term assets
|
(3,603,639
|
)
|
(842,076
|
)
|
||||
|
Accounts payable and other current liabilities
|
1,167,197
|
3,660,338
|
||||||
|
Interest payable
|
-
|
1,563,404
|
||||||
|
Deferred revenue
|
-
|
(1,940,887
|
)
|
|||||
|
Deferred revenue - related party
|
-
|
(13,470,107
|
)
|
|||||
|
Other long-term liability
|
25,791
|
(333,444
|
)
|
|||||
|
Accrued liabilities
|
(3,475,617
|
)
|
(3,824,340
|
)
|
||||
|
Operating lease liabilities
|
(1,075,333
|
)
|
(1,401,567
|
)
|
||||
|
Operating lease liabilities - related party
|
(227,267
|
)
|
(54,137
|
)
|
||||
|
Net cash used in operating activities
|
(68,187,679
|
)
|
(54,941,192
|
)
|
||||
|
Cash flows from investing activities
|
||||||||
|
Purchases of property and equipment
|
(10,619,888
|
)
|
(21,505,907
|
)
|
||||
|
Net cash used in investing activities
|
(10,619,888
|
)
|
(21,505,907
|
)
|
||||
|
Cash flows from financing activities
|
||||||||
|
Capital contribution from Kashiv Intermediate Holdco, LLC
|
68,050,000
|
-
|
||||||
|
Proceeds from issuance of rupee term loan facility
|
5,893,317
|
-
|
||||||
|
Proceeds from issuance of term loan credit agreement
|
-
|
110,000,000
|
||||||
|
Payment of deferred financing costs
|
(478,528
|
)
|
(8,353,775
|
)
|
||||
|
Repayment of principal on term loan credit agreement
|
(750,000
|
)
|
(275,000
|
)
|
||||
|
Repayment related parties’ credit line promissory notes
|
-
|
(15,000,000
|
)
|
|||||
|
Proceeds from related parties’ credit line promissory notes
|
-
|
29,700,000
|
||||||
|
Net cash provided by financing activities
|
72,714,789
|
116,071,225
|
||||||
|
Foreign currency impact on cash
|
600,515
|
(187,998
|
)
|
|||||
|
NET (DECREASE) INCREASE IN CASH
|
(5,492,263
|
)
|
39,436,128
|
|||||
|
Cash and restricted cash, beginning of period
|
23,476,477
|
3,770,844
|
||||||
|
Cash and restricted cash, end of period
|
$
|
17,984,214
|
$
|
43,206,972
|
||||
|
Supplemental disclosure of cash flow information
|
||||||||
|
Cash paid during the year for interest, net of capitalized interest
|
$
|
2,939,398
|
$
|
26,600,287
|
||||
|
Cash paid during the year for taxes
|
$
|
1,505,689
|
$
|
957,541
|
||||
|
Six Months Ended June 30,
|
||||||||
|
2026
|
2025
|
|||||||
|
Supplemental disclosure of non-cash investing and financing activities
|
||||||||
|
Debt assigned to Kashiv Biosciences HoldCo, LLC
|
$
|
-
|
$
|
535,261,533
|
||||
|
Fair value of warrants issued in connection with term loans
|
$
|
-
|
$
|
1,749,000
|
||||
|
Reclassification of profit interests participation units to membership interests in connection with the Reorganization
|
$
|
-
|
$
|
1,424,538
|
||||
| Six Months Ended June 30, | ||||||||
|
2026
|
2025
|
|||||||
|
Cash
|
$
|
13,910,969
|
$
|
43,206,972
|
||||
|
Long-term restricted cash
|
4,073,245
|
-
|
||||||
|
Total cash and restricted cash
|
$
|
17,984,214
|
$
|
43,206,972
|
||||
| Level 1 - | Quoted prices in active markets for identical assets or liabilities. | |
| Level 2 - | Observable inputs (other than Level 1 quoted prices), such as quoted prices in active markets for similar assets or liabilities, quoted prices in markets that are not active for identical or similar assets or liabilities, or other inputs that are observable or can be corroborated by observable market data. | |
| Level 3 - | Unobservable inputs that are supported by little or no market activity that are significant to determining the fair value of the assets or liabilities, including pricing models, discounted cash flow methodologies and similar techniques. |
|
June 30,
2026
|
December 31,
2025
|
|||||||
|
Raw material and packaging components
|
$
|
8,213,751
|
$
|
8,270,320
|
||||
|
Work in process
|
7,535,851
|
8,528,022
|
||||||
|
Finished goods
|
287,068
|
600,433
|
||||||
|
Gross inventories
|
16,036,670
|
17,398,775
|
||||||
|
Less: reserve for obsolescence
|
(2,441,534
|
)
|
(6,082,918
|
)
|
||||
|
Inventories, net
|
$
|
13,595,136
|
$
|
11,315,857
|
||||
|
June 30,
2026
|
December 31,
2025
|
|||||||
|
Tax receivable
|
$
|
7,315,837
|
$
|
8,323,306
|
||||
|
Material and supplies
|
1,638,831
|
4,226,068
|
||||||
|
Licenses and subscriptions
|
645,001
|
1,140,675
|
||||||
|
Services
|
766,681
|
756,629
|
||||||
|
Payroll advance
|
-
|
936,941
|
||||||
|
Other prepaids
|
1,098,073
|
812,448
|
||||||
|
$
|
11,464,423
|
$
|
16,196,067
|
|||||
|
June 30,
2026
|
December 31,
2025
|
|||||||
|
Machinery and equipment
|
$
|
37,727,142
|
$
|
37,500,957
|
||||
|
Leasehold improvements
|
36,203,418
|
36,240,357
|
||||||
|
Furniture and fixtures
|
1,305,225
|
1,353,143
|
||||||
|
Computer software
|
91,381
|
93,400
|
||||||
|
Computer hardware
|
1,010,214
|
984,881
|
||||||
|
Vehicle
|
111,806
|
117,431
|
||||||
|
Land
|
2,047,577
|
2,150,598
|
||||||
|
Capital assets in progress (including capitalized interest)
|
85,844,117
|
78,138,668
|
||||||
|
164,340,880
|
156,579,435
|
|||||||
|
Less: accumulated depreciation and amortization
|
(62,861,068
|
)
|
(61,702,176
|
)
|
||||
|
$
|
101,479,812
|
$
|
94,877,259
|
|||||
|
June 30,
2026
|
December 31,
2025
|
|||||||
|
Assets
|
||||||||
|
Operating lease ROU assets in non-current assets (including $6.3 million and $6.6 million, respectively, of lease with related party)
|
$
|
45,325,413
|
$
|
19,542,446
|
||||
|
Liabilities
|
||||||||
|
Operating lease liabilities in current liabilities (including $0.5 million, respectively, of lease with related party)
|
$
|
6,868,869
|
$
|
4,844,381
|
||||
|
Operating lease liabilities in non-current liabilities (including $6.6 million and $6.9 million, respectively, of lease with related party)
|
$
|
41,790,207
|
$
|
16,927,291
|
||||
|
Years Ending December 31,
|
Amount
|
|||
|
2026 (excluding the six months ended June 30, 2026)
|
$
|
3,284,279
|
||
|
2027
|
7,451,670
|
|||
|
2028
|
6,964,722
|
|||
|
2029
|
4,063,357
|
|||
|
2030
|
2,882,778
|
|||
|
2031
|
2,962,129
|
|||
|
Thereafter
|
42,567,434
|
|||
|
Total future minimum operating lease payments
|
70,176,369
|
|||
|
Less: imputed interest and foreign exchange loss
|
21,517,293
|
|||
|
Present value of operating lease liabilities
|
$
|
48,659,076
|
||
|
June 30,
2026
|
December 31,
2025
|
|||||||
|
Vendor invoices
|
$
|
2,384,547
|
$
|
3,018,558
|
||||
|
Payroll
|
1,490,553
|
1,498,262
|
||||||
|
Vacation payable
|
1,597,367
|
1,031,488
|
||||||
|
Bonus
|
2,167,432
|
3,040,377
|
||||||
|
Other liabilities
|
851,451
|
591,297
|
||||||
|
$
|
8,491,350
|
$
|
9,179,982
|
|||||
|
June 30,
2026
|
December 31,
2025
|
|||||||
|
Term loan credit agreement
|
$
|
157,023,103
|
$
|
155,212,822
|
||||
|
Rupee term loan facility
|
13,144,808
|
7,251,491
|
||||||
|
Subtotal
|
170,167,911
|
162,464,313
|
||||||
|
Less: unamortized debt issuance costs and discount
|
(10,611,960
|
)
|
(11,671,285
|
)
|
||||
|
Total debt and long-term notes payable
|
159,555,951
|
150,793,028
|
||||||
|
Current portion of debt and long-term notes payable
|
1,500,000
|
1,500,000
|
||||||
|
Long-term portion of debt and notes payable
|
$
|
158,055,951
|
$
|
149,293,028
|
||||
|
Years Ending December 31,
|
Amount
|
|||
|
2026 (excluding the six months ended June 30, 2026)
|
$
|
750,000
|
||
|
2027
|
1,500,000
|
|||
|
2028
|
2,868,406
|
|||
|
2029
|
3,415,769
|
|||
|
2030
|
153,810,508
|
|||
|
Thereafter
|
7,823,228
|
|||
|
$
|
170,167,911
|
|||
|
Class E Series 1
|
Class E Series 2
|
Class E Series 3
|
Class F
|
|||||||||||||||||||||||||||||
|
Units
|
Fair
Value
|
Units
|
Fair
Value
|
Units
|
Fair
Value
|
Units
|
Fair
Value
|
|||||||||||||||||||||||||
|
Ending balance, December 31, 2025
|
5,295,000
|
0.34
|
16,036,735
|
0.34
|
4,519,500
|
0.34
|
314,900
|
0.34
|
||||||||||||||||||||||||
|
Issued
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||||||||
|
Forfeited
|
-
|
-
|
-
|
-
|
(78,750
|
)
|
-
|
-
|
-
|
|||||||||||||||||||||||
|
Ending balance, June 30, 2026
|
5,295,000
|
0.34
|
16,036,735
|
0.34
|
4,440,750
|
0.34
|
314,900
|
0.34
|
||||||||||||||||||||||||
|
Assumption
|
||||
|
Risk-free rate
|
3.5
|
%
|
||
|
Expected volatility
|
155.0
|
%
|
||
|
Dividend yield
|
0.0
|
%
|
||
|
Discount for lack of marketability
|
50.0
|
%
|
||