Exyn Technologies (NASDAQ: EXYN) launches IPO of 2.5M units at $7.75
Exyn Technologies, Inc. is conducting an initial public offering of 2,500,000 units, each unit consisting of one share of common stock and one warrant, at an initial public offering price of $7.75 per unit. The offering includes warrants exercisable immediately at $9.69 per share and expiring five years after issuance.
The prospectus states total gross proceeds of $19,375,000 (before underwriting discounts) and estimated net proceeds to the company of approximately $14.2 million, to be used for growth capital, working capital, and repayment of specified indebtedness.
Positive
- None.
Negative
- None.
Insights
IPO sized at 2.5M units with immediate warrant leverage.
Exyn is offering 2,500,000 units at $7.75 per unit; each unit includes a warrant exercisable at $9.69 for five years. The structure combines primary equity with detachable warrants, creating potential future equity issuance upon exercise.
Proceeds are earmarked for repayment of specific loans and general corporate purposes; the prospectus discloses net proceeds of about $14.2M. Timing and ultimate dilution depend on future exercises, the underwriters’ 30-day option, and holder decisions.
Balance-sheet effects hinge on conversion, debt paydown, and pro forma adjustments.
The filing shows pro forma as adjusted total stockholders’ equity of $10,244,399 and pro forma as adjusted total liabilities of $6,207,684 after giving effect to conversion and repayment items tied to the offering. The company plans to use proceeds to repay specified loans aggregating approximately $6.35M.
Given historical accumulated deficit of $75,913,195 and continuing losses, subsequent filings will determine whether further financings or conversions are required.
Key Figures
Key Terms
Level 4B autonomy technical
ExynAI technical
Nexys technical
SLAM technical
Adjusted EBITDA financial
SAFE financial
Offering Details
One Warrant to Purchase One Share of Common Stock
| | | |
PER UNIT
|
| |
TOTAL
|
| ||||||
|
Initial public offering price
|
| | | $ | 7.75 | | | | | $ | 19,375,000.00 | | |
|
Underwriting discounts and commissions(1)
|
| | | $ | 0.62 | | | | | $ | 1,550,000.00 | | |
|
Proceeds to us, before expenses
|
| | | $ | 7.13 | | | | | $ | 17,825,000.00 | | |
| | | |
Page
|
| |||
|
PROSPECTUS SUMMARY
|
| | | | 1 | | |
|
RISK FACTORS
|
| | | | 17 | | |
|
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS
|
| | | | 58 | | |
|
INDUSTRY AND MARKET DATA
|
| | | | 60 | | |
|
USE OF PROCEEDS
|
| | | | 61 | | |
|
DIVIDEND POLICY
|
| | | | 62 | | |
|
CAPITALIZATION
|
| | | | 63 | | |
|
DILUTION
|
| | | | 66 | | |
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
| | | | 68 | | |
|
BUSINESS
|
| | | | 78 | | |
|
MANAGEMENT
|
| | | | 97 | | |
|
EXECUTIVE COMPENSATION
|
| | | | 106 | | |
|
CERTAIN RELATIONSHIPS AND RELATED PARTY TRANSACTIONS
|
| | | | 117 | | |
|
PRINCIPAL STOCKHOLDERS
|
| | | | 119 | | |
|
DESCRIPTION OF CERTAIN INDEBTEDNESS
|
| | | | 121 | | |
|
DESCRIPTION OF CAPITAL STOCK
|
| | | | 125 | | |
|
SHARES ELIGIBLE FOR FUTURE SALE
|
| | | | 132 | | |
|
MATERIAL U.S. FEDERAL INCOME TAX CONSIDERATIONS TO HOLDERS OF OUR COMMON STOCK AND WARRANTS
|
| | | | 134 | | |
|
UNDERWRITING
|
| | | | 141 | | |
|
LEGAL MATTERS
|
| | | | 152 | | |
|
EXPERTS
|
| | | | 152 | | |
|
WHERE YOU CAN FIND ADDITIONAL INFORMATION
|
| | | | 152 | | |
|
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
|
| | | | F-1 | | |
| | | |
Year Ended December 31,
|
| |
Period over period change
|
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
($)
|
| |
(%)
|
| ||||||||||||
|
Revenues, net
|
| | | $ | 5,810,504 | | | | | $ | 5,568,280 | | | | | $ | 242,224 | | | | | | 4.4% | | |
|
Cost of revenues
|
| | | | 3,720,224 | | | | | | 3,611,850 | | | | | | 108,374 | | | | | | 3.0 | | |
|
Gross profit
|
| | | | 2,090,281 | | | | | | 1,956,430 | | | | | | 133,851 | | | | | | 6.8 | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, general and administrative expenses
|
| | | | 6,209,055 | | | | | | 6,358,094 | | | | | | (149,039) | | | | | | (2.3) | | |
|
Research and development expenses
|
| | | | 4,730,789 | | | | | | 6,487,224 | | | | | | (1,756,435) | | | | | | (27.1) | | |
|
Stock-based compensation
|
| | | | 806,937 | | | | | | 935,525 | | | | | | (128,588) | | | | | | (13.7) | | |
|
Restructuring and severance
|
| | | | — | | | | | | 349,630 | | | | | | (349,630) | | | | | | N/A | | |
|
Total operating expenses
|
| | | | 11,746,781 | | | | | | 14,130,473 | | | | | | (2,383,692) | | | | | | (16.9) | | |
|
Operating loss
|
| | | | (9,656,500) | | | | | | (12,174,043) | | | | | | 2,517,543 | | | | | | (20.7) | | |
| Non-operating income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | (399,384) | | | | | | (315,167) | | | | | | (84,217) | | | | | | 26.7 | | |
|
Interest income
|
| | | | 21,436 | | | | | | 138,133 | | | | | | (116,697) | | | | | | (84.5) | | |
|
Change in Fair Value of SAFE Liability
|
| | | | (2,187,000) | | | | | | — | | | | | | (2,187,000) | | | | | | N/A | | |
|
Other expense
|
| | | | 29,761 | | | | | | (459,040) | | | | | | 488,801 | | | | | | (106.5) | | |
|
Total non-operating income (expense)
|
| | | | (2,535,187) | | | | | | (636,074) | | | | | | (1,899,113) | | | | | | 298.6 | | |
|
Net loss before income tax benefit
|
| | | | (12,191,687) | | | | | | (12,810,117) | | | | | | 618,430 | | | | | | (4.8) | | |
|
Income tax benefit
|
| | | | — | | | | | | — | | | | | | — | | | | | | N/A | | |
|
Net loss
|
| | | $ | (12,191,687) | | | | | $ | (12,810,117) | | | | | $ | 618,430 | | | | | | (4.8) | | |
| Net loss per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net loss per share – basic and diluted(1)
|
| | | $ | (9.22) | | | | | $ | (9.73) | | | | | | | | | | | | | | |
|
Weighted average number of common shares outstanding – basic and diluted(1)
|
| | | | 1,322,500 | | | | | | 1,316,616 | | | | | | | | | | | | | | |
|
Pro forma net loss per share – basic and diluted(2)
|
| | | $ | (2.34) | | | | | | | | | | | | | | | | | | | | |
|
Pro forma weighted average number of common shares outstanding – basic and diluted(2)
|
| | | | 5,207,460 | | | | | | | | | | | | | | | | | | | | |
| | | |
As of
December 31, 2025 |
| |||||||||||||||
| | | |
Actual
|
| |
Pro Forma(1)
|
| |
Pro Forma
As Adjusted(2) |
| |||||||||
| Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
|
Total current assets
|
| | | $ | 5,137,861 | | | | | $ | 7,887,861 | | | | | $ | 15,711,709 | | |
|
Total assets
|
| | | | 5,857,716 | | | | | | 8,607,716 | | | | | | 16,452,083 | | |
|
Total liabilities
|
| | | | 17,168,442 | | | | | | 14,443,442 | | | | | | 6,207,684 | | |
|
Accumulated deficit
|
| | | | (75,913,195) | | | | | | (75,913,195) | | | | | | (76,208,205) | | |
|
Total stockholders’ equity (deficit)
|
| | | | (11,310,726) | | | | | | (5,835,726) | | | | | | 10,244,399 | | |
| | | |
Year Ended
|
| |||||||||
| | | |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
|
Net income (loss)
|
| | | $ | (12,191,687) | | | | | $ | (12,810,117) | | |
|
Depreciation and amortization
|
| | | | 318,964 | | | | | | 421,919 | | |
|
Income tax benefit
|
| | | | — | | | | | | — | | |
|
Interest expense, net
|
| | | | 377,948 | | | | | | 177,034 | | |
|
EBITDA
|
| | | | (11,494,775) | | | | | | (12,211,164) | | |
|
Stock-based compensation
|
| | | | 806,937 | | | | | | 935,525 | | |
|
Amortization of debt issuance costs
|
| | | | 17,640 | | | | | | 28,000 | | |
|
Amortization of right of use assets
|
| | | | 146,853 | | | | | | 141,264 | | |
|
Restructuring and severance
|
| | | | — | | | | | | 349,630 | | |
|
Change in Fair Value of SAFE Liabilities
|
| | | | 2,187,000 | | | | | | — | | |
|
Adjusted EBITDA
|
| | | $ | (8,336,345) | | | | | $ | (10,756,745) | | |
| | | |
As of December 31, 2025
|
| |||||||||||||||
| | | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma As
Adjusted |
| |||||||||
| | | |
(unaudited)
|
| |||||||||||||||
|
Cash and cash equivalents
|
| | | $ | 812,534 | | | | | $ | 3,562,534 | | | | | $ | 11,403,882 | | |
|
Current portion of note payable, net of debt discount of $19,845
actual, $794,845 pro forma |
| | | $ | 6,123,992 | | | | | $ | 6,348,992 | | | | | $ | — | | |
|
Long-term portion of notes payable
|
| | | $ | — | | | | | $ | 750,000 | | | | | $ | — | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | |
|
Convertible preferred stock, Series A-1, par value $0.0001 par
value per share; 3,778,798 shares authorized, issued and outstanding, actual; 10,000,000 shares authorized, no shares issued and outstanding pro forma and pro forma as adjusted |
| | | | 378 | | | | | | — | | | | | | — | | |
|
Convertible preferred stock, Series A-2, par value $0.0001 par
value per share; 545,372 shares authorized, issued and outstanding, actual; no shares authorized, issued and outstanding pro forma and pro forma as adjusted |
| | | | 55 | | | | | | — | | | | | | — | | |
|
Convertible preferred stock, Series A-3, $0.0001 par value per
share; 2,423,708 shares authorized, issued and outstanding, actual; no shares authorized, issued and outstanding pro forma and pro forma as adjusted |
| | | | 242 | | | | | | — | | | | | | — | | |
|
Convertible preferred stock, Series A-4, $0.0001 par value per
share; 17,303,891 shares authorized, 15,421,114 shares issued and outstanding, actual; no shares authorized, issued and outstanding pro forma and pro forma as adjusted |
| | | | 1,542 | | | | | | — | | | | | | — | | |
|
Convertible preferred stock, Series B-1, $0.0001 par value per
share; 18,530,110 shares authorized, issued and outstanding, actual; no shares authorized, issued and outstanding pro forma and pro forma as adjusted |
| | | | 1,853 | | | | | | — | | | | | | — | | |
|
Convertible preferred stock, Series B-2, $0.0001 par value per
share; 31,800,835 shares authorized, 23,623,385 shares issued and outstanding, actual; no shares authorized, issued and outstanding pro forma and pro forma as adjusted |
| | | | 2,362 | | | | | | — | | | | | | — | | |
|
Common stock, $0.0001 par value; 5,120,000 shares authorized; 1,322,500 shares issued and outstanding, actual; 50,000,000 shares authorized, 4,779,512 shares issued and outstanding pro forma; 50,000,000 shares authorized, 7,707,460 shares issued and outstanding pro forma as adjusted
|
| | | | 132 | | | | | | 521 | | | | | | 771 | | |
|
Additional paid-in capital
|
| | | | 64,642,374 | | | | | | 70,123,418 | | | | | | 86,451,833 | | |
|
Accumulated deficit
|
| | | | (75,913,195) | | | | | | (75,913,195) | | | | | | (76,208,205) | | |
|
Total stockholders’ equity
|
| | | | (11,310,726) | | | | | | (5,835,726) | | | | | | 10,244,399 | | |
|
Total capitalization
|
| | | $ | 5,857,716 | | | | | $ | 8,607,716 | | | | | $ | 16,452,083 | | |
| |
Initial public offering price per unit
|
| | | | | | | | | $ | 7.75 | | |
| |
Net tangible book value (deficit) per share as of December 31, 2025
|
| | | $ | (8.55) | | | | | | | | |
| |
Increase in net tangible book value per share attributable to pro forma adjustments (conversion of outstanding preferred stock and SAFEs)
|
| | | $ | 7.36 | | | | | | | | |
| |
Pro forma net tangible book value (deficit) per share before this offering (after giving effect to the conversion of all outstanding preferred stock and SAFEs)
|
| | | $ | (1.20) | | | | | | | | |
| |
Increase (decrease) in net tangible book value per share attributable to investors participating in this offering
|
| | | | | | | | | $ | 2.53 | | |
| |
As adjusted net tangible book value per share after giving effect to this offering
|
| | | | | | | | | $ | 1.33 | | |
| |
Dilution per share to investors participating in this offering
|
| | | | | | | | | $ | 6.42 | | |
| | | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average Price
Per Share |
| |||||||||||||||||||||
| | | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
|
Existing stockholders
|
| | | | 5,207,460 | | | | | | 67.6% | | | | | $ | 65,649,293 | | | | | | 77.2% | | | | | $ | 12.61 | | |
|
Investors participating in this offering
|
| | | | 2,500,000 | | | | | | 32.4% | | | | | | 19,375,000 | | | | | | 22.8% | | | | | | | | |
|
Total
|
| | | | 7,707,460 | | | | | | 100% | | | | | $ | 85,024,293 | | | | | | 100% | | | | | $ | 7.75 | | |
| | | |
Year Ended December 31,
|
| |
Period over period change
|
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
($)
|
| |
(%)
|
| ||||||||||||
|
Revenues, net
|
| | | $ | 5,810,504 | | | | | $ | 5,568,280 | | | | | $ | 242,224 | | | | | | 4.4% | | |
|
Cost of revenues
|
| | | | 3,720,224 | | | | | | 3,611,850 | | | | | | 108,374 | | | | | | 3.0 | | |
|
Gross profit
|
| | | | 2,090,281 | | | | | | 1,956,430 | | | | | | 133,851 | | | | | | 6.8 | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling, general and administrative expenses
|
| | | | 6,209,055 | | | | | | 6,358,094 | | | | | | (149,039) | | | | | | (2.3) | | |
|
Research and development expenses
|
| | | | 4,730,789 | | | | | | 6,487,224 | | | | | | (1,756,435) | | | | | | (27.1) | | |
|
Stock-based compensation
|
| | | | 806,937 | | | | | | 935,525 | | | | | | (128,588) | | | | | | (13.7) | | |
|
Restructuring and severance
|
| | | | — | | | | | | 349,630 | | | | | | (349,630) | | | | | | N/A | | |
|
Total operating expenses
|
| | | | 11,746,781 | | | | | | 14,130,473 | | | | | | (2,383,692) | | | | | | (16.9) | | |
|
Operating loss
|
| | | | (9,656,500) | | | | | | (12,174,043) | | | | | | 2,517,543 | | | | | | (20.7) | | |
| Non-operating income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | (399,384) | | | | | | (315,167) | | | | | | (84,217) | | | | | | 26.7 | | |
|
Interest income
|
| | | | 21,436 | | | | | | 138,133 | | | | | | (116,697) | | | | | | (84.5) | | |
|
Change in Fair Value of SAFE Liability
|
| | | | (2,187,000) | | | | | | — | | | | | | (2,187,000) | | | | | | N/A | | |
|
Other expense
|
| | | | 29,761 | | | | | | (459,040) | | | | | | 488,801 | | | | | | (106.5) | | |
|
Total non-operating income (expense)
|
| | | | (2,535,187) | | | | | | (636,074) | | | | | | (1,899,113) | | | | | | 298.6 | | |
|
Net loss before income tax benefit
|
| | | | (12,191,687) | | | | | | (12,810,117) | | | | | | 618,430 | | | | | | (4.8) | | |
|
Income tax benefit
|
| | | | — | | | | | | — | | | | | | — | | | | | | N/A | | |
|
Net loss
|
| | | $ | (12,191,687) | | | | | $ | (12,810,117) | | | | | $ | 618,430 | | | | | | (4.8) | | |
| | | |
Year Ended
|
| |||||||||
| | | |
December 31, 2025
|
| |
December 31, 2024
|
| ||||||
|
Net income (loss)
|
| | | $ | (12,191,687) | | | | | $ | (12,810,117) | | |
|
Depreciation and amortization
|
| | | | 318,964 | | | | | | 421,919 | | |
|
Income tax benefit
|
| | | | — | | | | | | — | | |
|
Interest expense, net
|
| | | | 377,948 | | | | | | 177,034 | | |
|
EBITDA
|
| | | | (11,494,775) | | | | | | (12,211,164) | | |
|
Stock-based compensation
|
| | | | 806,937 | | | | | | 935,525 | | |
|
Amortization of debt issuance costs
|
| | | | 17,640 | | | | | | 28,000 | | |
|
Amortization of right of use assets
|
| | | | 146,853 | | | | | | 141,264 | | |
|
Restructuring and severance
|
| | | | — | | | | | | 349,630 | | |
|
Change in Fair Value of SAFE Liabilities
|
| | | | 2,187,000 | | | | | | — | | |
|
Adjusted EBITDA
|
| | | $ | (8,336,345) | | | | | $ | (10,756,745) | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Net cash used in operating activities
|
| | | $ | (8,477,349) | | | | | $ | (11,402,645) | | |
|
Net cash used in investing activities
|
| | | | (50,328) | | | | | | (10,646) | | |
|
Net cash provided by financing activities
|
| | | | 7,358,646 | | | | | | 8,463,558 | | |
| | | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
|
Current portion of notes payable
|
| | | $ | 2,643,837 | | | | | $ | 3,480,155 | | | | | $ | 6,123,992 | | |
|
Long-term notes payable
|
| | | $ | 3,480,155 | | | | | $ | (3,480,155) | | | | | $ | — | | |
|
Total current liabilities
|
| | | $ | 13,520,997 | | | | | $ | 3,480,155 | | | | | $ | 17,001,152 | | |
|
Name
|
| |
Age
|
| |
Position
|
|
| Executive Officers | | | | | | | |
| Brandon Torres Declet | | | 50 | | | Chief Executive Officer and Chair | |
| Ricardo Sotelo | | | 53 | | | Chief Financial Officer | |
| Benjamin Williams | | | 46 | | | Chief Operating Officer | |
| Brandon Duick | | | 39 | | | Chief Technology Officer | |
| Vanessa Varian | | | 50 | | | Chief Marketing Officer | |
| Non-Employee Directors | | | | | | | |
| Ted Tewksbury | | | 69 | | | Lead Independent Director | |
| Jonathan Ollwerther | | | 37 | | | Director | |
| Michael Burychka | | | 55 | | | Director | |
| Gregory McNeal | | | 49 | | | Director | |
|
Name
|
| |
Fees Earned
or Paid in Cash ($) |
| |
RSU
Awards ($) |
| |
All Other
Compensation ($) |
| |
Total ($)
|
| ||||||||||||
|
Dr. Ted Tewksbury
|
| | | | 17,500 | | | | | | — | | | | | | — | | | | | | 17,500 | | |
|
Michael Burychka
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Option
Awards ($)(1) |
| |
Nonequity
Incentive Plan Compensation ($) |
| |
All Other
Compensation(2) ($) |
| |
Total ($)
|
| |||||||||||||||||||||
|
Brandon Torres Declet
Chief Executive Officer |
| | | | 2025 | | | | | | 366,667 | | | | | | 200,000(3) | | | | | | — | | | | | | — | | | | | | 3,711 | | | | | | 570,378(3) | | |
| | | | 2024 | | | | | | 350,000 | | | | | | 175,000 | | | | | | — | | | | | | — | | | | | | 3,583 | | | | | | 528,583 | | | ||
|
Benjamin Williams
Chief Operating Officer |
| | | | 2025 | | | | | | 285,000 | | | | | | 25,000 | | | | | | — | | | | | | — | | | | | | 11,486 | | | | | | 321,486 | | |
| | | | 2024 | | | | | | 285,000 | | | | | | — | | | | | | 502,343 | | | | | | — | | | | | | 11,484 | | | | | | 798,827 | | | ||
|
Ricardo Sotelo
Chief Financial Officer |
| | | | 2025 | | | | | | 247,806 | | | | | | 135,000(4) | | | | | | 119,374 | | | | | | — | | | | | | 11,749 | | | | | | 513,929 | | |
| | | | 2024 | | | | | | 247,806 | | | | | | 35,000 | | | | | | 117,345 | | | | | | — | | | | | | 10,896 | | | | | | 411,047 | | | ||
| | | | | | | | | |
Option Awards(1)
|
| |||||||||||||||||||||
|
Name
|
| |
Grant Date
|
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Options Exercise
Price ($) |
| |
Option Expiration
Date |
| |||||||||||||||
|
Brandon Torres Declet
|
| | | | 12/18/2023(2) | | | | | | 153,090 | | | | | | 129,538 | | | | | | 8.75 | | | | | | 12/17/2033 | | |
|
Ricardo Sotelo
|
| | | | 03/28/2022(3) | | | | | | 8,000 | | | | | | 1,600 | | | | | | 5.00 | | | | | | 03/27/2032 | | |
| | | | | | 03/01/2024(4) | | | | | | 7,008 | | | | | | 11,680 | | | | | | 7.50 | | | | | | 02/28/2034 | | |
| | | | | | 05/07/2025(5) | | | | | | — | | | | | | 20,662 | | | | | | 6.50 | | | | | | 05/06/2035 | | |
| | | | | | 11/24/2025(6) | | | | | | — | | | | | | 1,000 | | | | | | 12.00 | | | | | | 11/23/2035 | | |
|
Benjamin Williams
|
| | | | 11/20/2019(7) | | | | | | 20,000 | | | | | | — | | | | | | 5.25 | | | | | | 11/19/2029 | | |
| | | | | | 03/12/2021(8) | | | | | | 12,000 | | | | | | — | | | | | | 5.00 | | | | | | 03/11/2031 | | |
| | | | | | 03/01/2024(9) | | | | | | 50,000 | | | | | | 30,000 | | | | | | 7.50 | | | | | | 02/28/2034 | | |
|
Name and Address of Beneficial Owner
|
| |
Number of
Shares Beneficially Owned |
| |
Percentage of Shares
Beneficially Owned |
| ||||||||||||
| |
Prior to
This Offering |
| |
After This
Offering |
| ||||||||||||||
| Greater than 5% Stockholder: | | | | | | | | | | | | | | | | | | | |
|
Reliance Strategic Business Ventures Limited(1)
|
| | | | 1,154,191 | | | | | | 29.1% | | | | | | 15.0% | | |
|
North America University Innovation, LP(2)
|
| | | | 1,006,940 | | | | | | 25.4% | | | | | | 13.1% | | |
|
Neolync Holdings Ltd(3)
|
| | | | 887,628 | | | | | | — | | | | | | 11.5% | | |
|
Yamaha Motor Exploratory Fund, L.P.(4)
|
| | | | 251,485 | | | | | | 6.4% | | | | | | 3.3% | | |
|
Dr. Vijay Kumar(5)
|
| | | | 312,400 | | | | | | 7.9% | | | | | | 4.1% | | |
| Named Executive Officers and Directors: | | | | | | | | | | | | | | | | | | | |
|
Brandon Torres Declet(6)
|
| | | | 282,628 | | | | | | 7.1% | | | | | | 3.7% | | |
|
Brandon Duick(7)
|
| | | | 49,950 | | | | | | 1.3% | | | | | | * | | |
|
Benjamin Williams(8)
|
| | | | 112,000 | | | | | | 2.8% | | | | | | 1.5% | | |
|
Ricardo Sotelo(9)
|
| | | | 49,950 | | | | | | 1.3% | | | | | | * | | |
|
Vanessa Varian(10)
|
| | | | 8,400 | | | | | | * | | | | | | * | | |
|
Dr. Ted Tewksbury(11)
|
| | | | 24,482 | | | | | | * | | | | | | * | | |
|
Jonathan Ollwerther
|
| | | | — | | | | | | — | | | | | | — | | |
|
Michael Burychka
|
| | | | — | | | | | | — | | | | | | — | | |
|
Gregory McNeal
|
| | | | — | | | | | | — | | | | | | — | | |
|
All current executive officers and directors as a group (9 persons)
|
| | | | 527,410 | | | | | | 13.3% | | | | | | 6.8% | | |
|
Underwriter
|
| |
Number of
Units |
| |||
|
Lucid Capital Markets, LLC
|
| | | | 2,500,000 | | |
|
Total
|
| | | | 2,500,000 | | |
| | | |
Per Unit
|
| |
Total
|
| ||||||||||||||||||
| | | |
Without Option
to Purchase Additional Securities |
| |
With Option to
Purchase Additional Securities |
| |
Without Option
to Purchase Additional Securities |
| |
With Option to
Purchase Additional Securities |
| ||||||||||||
|
Public offering price
|
| | | $ | 7.75 | | | | | $ | 7.75 | | | | | $ | 19,375,000 | | | | | $ | 22,281,250 | | |
|
Underwriting discounts and commissions paid
by us |
| | | $ | 0.62 | | | | | $ | 0.62 | | | | | $ | 1,550,000 | | | | | $ | 1,782,500 | | |
|
Proceeds to us, before expenses
|
| | | $ | 7.13 | | | | | $ | 7.13 | | | | | $ | 17,825,000 | | | | | $ | 20,498,750 | | |
| |
Report of Independent Registered Public Accounting Firm – Stephano Slack LLC (PCAOB ID Number 03523)
|
| | | | F-2 | | |
| |
Consolidated Balance Sheets as of December 31, 2025 and 2024
|
| | | | F-3 | | |
| |
Consolidated Statements of Operations for the years ended December 31, 2025 and 2024
|
| | | | F-4 | | |
| |
Consolidated Statements of Comprehensive Loss for the years ended December 31, 2025 and 2024
|
| | | | F-5 | | |
| |
Consolidated Statements of Changes in Stockholders’ Equity (Deficit) for the years ended December 31, 2025 and 2024
|
| | | | F-6 | | |
| |
Consolidated Statements of Cash Flows for the years ended December 31, 2025 and 2024
|
| | | | F-7 | | |
| |
Notes to the Consolidated Financial Statements
|
| | | | F-8 | | |
Exyn Technologies, Inc.
May 8, 2026.
| | | |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
| | | |
(Restated)
|
| | | | | | | |||
| Assets | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 812,534 | | | | | $ | 1,981,564 | | |
|
Accounts receivable, net
|
| | | | 1,456,208 | | | | | | 1,733,929 | | |
|
Inventories, net
|
| | | | 1,622,833 | | | | | | 1,598,840 | | |
|
Prepaid expenses and other current assets
|
| | | | 1,246,286 | | | | | | 339,418 | | |
|
Total current assets
|
| | | | 5,137,861 | | | | | | 5,653,751 | | |
|
Property and equipment, net
|
| | | | 344,114 | | | | | | 612,750 | | |
|
Right of use assets
|
| | | | 312,041 | | | | | | 458,894 | | |
|
Other assets
|
| | | | 63,700 | | | | | | 63,700 | | |
|
Total assets
|
| | | $ | 5,857,716 | | | | | $ | 6,789,095 | | |
| Liabilities and Stockholders’ Equity (Deficit) | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 1,618,701 | | | | | $ | 1,038,796 | | |
|
Accrued expenses and other current liabilities
|
| | | | 1,866,123 | | | | | | 1,612,833 | | |
|
SAFE liabilities
|
| | | | 6,887,000 | | | | | | — | | |
|
Deferred revenues
|
| | | | 348,538 | | | | | | 129,140 | | |
|
Current portion of operating lease liabilities
|
| | | | 156,797 | | | | | | 146,515 | | |
|
Notes payable, net
|
| | | | 6,123,992 | | | | | | 3,462,515 | | |
|
Total current liabilities
|
| | | | 17,001,152 | | | | | | 6,389,799 | | |
| Long-term liabilities: | | | | | | | | | | | | | |
|
Operating lease liabilities, net of current portion
|
| | | | 167,290 | | | | | | 324,107 | | |
|
Total long-term liabilities
|
| | | | 167,290 | | | | | | 324,107 | | |
|
Total liabilities
|
| | | | 17,168,442 | | | | | | 6,713,906 | | |
| Stockholders’ equity (deficit) | | | | | | | | | | | | | |
|
Preferred Stock, $0.0001 par value, 74,382,714 shares authorized and 64,322,487 shares issued and outstanding at December 31, 2025 and December 31, 2024, respectively
|
| | | | 6,432 | | | | | | 6,432 | | |
|
Common Stock, $0.0001 par value, 5,120,000 shares authorized and
1,322,500 and 1,316,616 shares issued and outstanding at December 31, 2025 and December 31, 2024, respectively |
| | | | 132 | | | | | | 132 | | |
|
Additional paid-in capital
|
| | | | 64,642,374 | | | | | | 63,820,629 | | |
|
Accumulated deficit
|
| | | | (75,913,195) | | | | | | (63,721,509) | | |
|
Accumulated other comprehensive income
|
| | | | (46,470) | | | | | | (30,496) | | |
|
Total stockholders’ equity (deficit)
|
| | | | (11,310,726) | | | | | | 75,189 | | |
|
Total liabilities and stockholders’ equity (deficit)
|
| | | $ | 5,857,716 | | | | | $ | 6,789,095 | | |
For the Years ended December 31, 2025 and 2024
| | | |
Year Ended
December 31, 2025 |
| |
Year Ended
December 31, 2024 |
| ||||||
|
Revenues, net
|
| | | $ | 5,810,504 | | | | | $ | 5,568,280 | | |
|
Cost of revenues
|
| | | | 3,720,224 | | | | | | 3,611,850 | | |
|
Gross profit
|
| | | | 2,090,281 | | | | | | 1,956,430 | | |
| Operating expenses: | | | | | | | | | | | | | |
|
Selling, general, and administrative expenses
|
| | | | 6,209,055 | | | | | | 6,358,094 | | |
|
Research and development expenses
|
| | | | 4,730,789 | | | | | | 6,487,224 | | |
|
Stock-based compensation
|
| | | | 806,937 | | | | | | 935,525 | | |
|
Restructuring and severance
|
| | | | — | | | | | | 349,630 | | |
|
Total operating expenses
|
| | | | 11,746,781 | | | | | | 14,130,473 | | |
|
Operating loss
|
| | | | (9,656,500) | | | | | | (12,174,043) | | |
| Non-operating income (expense): | | | | | | | | | | | | | |
|
Interest expense
|
| | | | (399,384) | | | | | | (315,167) | | |
|
Interest income
|
| | | | 21,436 | | | | | | 138,133 | | |
|
Noncash change in fair value of SAFE liabilities
|
| | | | (2,187,000) | | | | | | — | | |
|
Other expense
|
| | | | 29,761 | | | | | | (459,040) | | |
|
Total non-operating income (expense)
|
| | | | (2,535,187) | | | | | | (636,074) | | |
|
Net loss before income tax benefit
|
| | | | (12,191,687) | | | | | | (12,810,117) | | |
|
Income Tax Benefit
|
| | | | — | | | | | | — | | |
|
Net loss
|
| | | $ | (12,191,687) | | | | | $ | (12,810,117) | | |
| Net loss per share: | | | | | | | | | | | | | |
|
Net loss per share-Basic and Diluted
|
| | | $ | (9.22) | | | | | $ | (9.73) | | |
|
Weight average number of common shares outstanding-basic and diluted
|
| | | | 1,322,500 | | | | | | 1,316,616 | | |
| | | |
Accumulated Other
Comprehensive Loss |
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Net loss
|
| | | $ | (12,191,687) | | | | | $ | (12,810,117) | | |
|
Foreign currency translation-unrealized loss
|
| | | | (15,973) | | | | | | (25,247) | | |
|
Comprehensive loss
|
| | | $ | (12,207,660) | | | | | $ | (12,835,364) | | |
For the Years ended December 31, 2025 and 2024
| | | |
Preferred Stock
|
| |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Loss |
| |
Total
Stockholders’ Equity (Deficit) |
| ||||||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
|
Balance – December 31, 2023
|
| | | | 59,779,602 | | | | | $ | 5,978 | | | | | | 1,316,016 | | | | | $ | 132 | | | | | $ | 57,922,000 | | | | | | (50,911,392) | | | | | $ | (5,249) | | | | | $ | 7,011,470 | | |
|
Exercise of stock options
|
| | | | | | | | | | | | | | | | 600 | | | | | | — | | | | | | 3,000 | | | | | | | | | | | | | | | | | | 3,000 | | |
|
Issuance of preferred stock, net of offering costs
|
| | | | 4,542,885 | | | | | | 454 | | | | | | | | | | | | | | | | | | 4,960,104 | | | | | | | | | | | | | | | | | | 4,960,558 | | |
|
Foreign currency translation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (25,247) | | | | | | (25,247) | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 935,525 | | | | | | — | | | | | | | | | | | | 935,525 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (12,810,117) | | | | | | | | | | | | (12,810,117) | | |
|
Balance – December 31, 2024
|
| | | | 64,322,487 | | | | | $ | 6,432 | | | | | | 1,316,616 | | | | | $ | 132 | | | | | $ | 63,820,629 | | | | | $ | (63,721,509) | | | | | $ | (30,496) | | | | | $ | 75,189 | | |
|
Exercise of stock options
|
| | | | | | | | | | | | | | | | 5,884 | | | | | | — | | | | | | 14,808 | | | | | | | | | | | | | | | | | | 14,808 | | |
|
Foreign currency translation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (15,973) | | | | | | (15,973) | | |
|
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 806,937 | | | | | | — | | | | | | | | | | | | 806,937 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (12,191,687) | | | | | | | | | | | | (12,191,687) | | |
|
Balance – December 31, 2025
|
| | | | 64,322,487 | | | | | $ | 6,432 | | | | | | 1,322,500 | | | | | $ | 132 | | | | | $ | 64,642,374 | | | | | $ | (75,913,195) | | | | | $ | (46,470) | | | | | $ | (11,310,726) | | |
For the Years ended December 31, 2025, and 2024
| | | |
Year Ended
December 31, 2025 |
| |
Year Ended
December 31, 2024 |
| ||||||
| Cash flows from operating activities: | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (12,191,687) | | | | | $ | (12,810,117) | | |
|
Adjustments to reconcile net loss to net cash used in Operating activities:
|
| | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 318,964 | | | | | | 421,919 | | |
|
Amortization of debt issuance costs
|
| | | | 17,640 | | | | | | 28,000 | | |
|
Amortization of right of use assets
|
| | | | 146,853 | | | | | | 141,264 | | |
|
Noncash change in fair value of SAFE liabilities
|
| | | | 2,187,000 | | | | | | — | | |
|
Stock-based compensation
|
| | | | 806,937 | | | | | | 935,525 | | |
|
Change in provision for credit losses
|
| | | | 42,492 | | | | | | 66,301 | | |
|
Changes in assets and liabilities:
|
| | | | | | | | | | | | |
|
Accounts receivable
|
| | | | 235,229 | | | | | | (718,549) | | |
|
Inventories
|
| | | | (39,967) | | | | | | 299,761 | | |
|
Prepaid expenses & other current assets
|
| | | | (906,867) | | | | | | 31,508 | | |
|
Accounts payable
|
| | | | 579,905 | | | | | | 115,807 | | |
|
Accrued expenses & other current liabilities
|
| | | | 472,688 | | | | | | 223,384 | | |
|
Operating lease liabilities
|
| | | | (146,535) | | | | | | (137,448) | | |
|
Net cash used in operating activities
|
| | | | (8,477,349) | | | | | | (11,402,645) | | |
| Cash flows from investing activities: | | | | | | | | | | | | | |
|
Purchases of property and equipment
|
| | | | (50,328) | | | | | | (10,646) | | |
|
Net cash used by investing activities
|
| | | | (50,328) | | | | | | (10,646) | | |
| Cash flows from financing activities: | | | | | | | | | | | | | |
|
Net proceeds from issuance of preferred stock
|
| | | | — | | | | | | 4,960,558 | | |
|
Proceeds from exercise of stock options
|
| | | | 14,808 | | | | | | 3,000 | | |
|
Net borrowings from notes payable
|
| | | | 2,643,838 | | | | | | 3,500,000 | | |
|
Proceeds from issuance of SAFE agreements
|
| | | | 4,700,000 | | | | | | — | | |
|
Net cash provided by financing activities
|
| | | | 7,358,646 | | | | | | 8,463,558 | | |
|
Net change in cash
|
| | | | (1,169,030) | | | | | | (2,949,733) | | |
|
Cash, beginning of year:
|
| | | | 1,981,564 | | | | | | 4,931,297 | | |
|
Cash, end of year:
|
| | | $ | 812,534 | | | | | $ | 1,981,564 | | |
| Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
|
Cash paid for interest
|
| | | $ | 338,047 | | | | | $ | 304,110 | | |
|
Cash paid for income tax
|
| | | $ | — | | | | | $ | — | | |
| Non-cash investing and financing activity | | | | | | | | | | | | | |
|
Initial recognition of operating lease liabilities and ROU assets
|
| | | $ | — | | | | | $ | 682,498 | | |
|
Reclassification of deferred debt discount from prepaid expenses to discount
on note payable |
| | | $ | — | | | | | $ | 65,485 | | |
For the Years ended December 31, 2025 and 2024
| | | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
|
Current portion of notes payable
|
| | | $ | 2,643,837 | | | | | $ | 3,480,155 | | | | | $ | 6,123,992 | | |
|
Long-term notes payable
|
| | | $ | 3,480,155 | | | | | $ | (3,480,155) | | | | | $ | — | | |
|
Total current liabilities
|
| | | $ | 13,520,997 | | | | | $ | 3,480,155 | | | | | $ | 17,001,152 | | |
For the Years ended December 31, 2025 and 2024
| | | |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
|
Customer A
|
| | | | 12% | | | | | | 33% | | |
|
Customer B
|
| | | | — | | | | | | 19% | | |
For the Years ended December 31, 2025 and 2024
| | | |
2025
|
| |
2024
|
| ||||||
|
Balance, beginning of year
|
| | | $ | 129,140 | | | | | $ | 281,403 | | |
|
Billings in advance of revenue recognition
|
| | | | 376,981 | | | | | | 26,169 | | |
|
Revenue recognized from beginning balance
|
| | | | (157,583) | | | | | | (178,432) | | |
|
Balance, end of year
|
| | | $ | 348,538 | | | | | $ | 129,140 | | |
For the Years ended December 31, 2025 and 2024
For the Years ended December 31, 2025 and 2024
| | | |
2025
|
| |
2024
|
| ||||||
|
Customer A
|
| | | | 14% | | | | | | 15% | | |
|
Customer B
|
| | | | 11% | | | | | | 13% | | |
|
Customer C
|
| | | | 11% | | | | | | | | |
| | | |
12/31/2025
|
| |
12/31/2024
|
| ||||||
| CLP to USD | | | | | | | | | | | | | |
|
Spot
|
| | | $ | 907.13 | | | | | $ | 996.46 | | |
|
Average
|
| | | $ | 951.50 | | | | | $ | 996.46 | | |
For the Years ended December 31, 2025 and 2024
| | | |
2025
|
| |
2024
|
| ||||||
|
Convertible Preferred Stock
|
| | | | 2,494,347 | | | | | | 2,494,347 | | |
|
Options
|
| | | | 492,749 | | | | | | 437,453 | | |
|
Warrants for equity investors and placement agent
|
| | | | 78,280 | | | | | | 78,280 | | |
|
Total Common Stock Equivalents
|
| | | | 3,065,376 | | | | | | 3,010,080 | | |
For the Years ended December 31, 2025 and 2024
| | | |
Fair Value Measurements at Reporting Date Using:
|
| | | | | | | |||||||||||||||
| | | |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Amount Reported
in the Balance Sheet as of December 31, 2025 |
| ||||||||||||
|
SAFE Liabilities
|
| | | | — | | | | | | — | | | | | | 6,887,000 | | | | | | 6,887,000 | | |
|
Total Liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | 6,887,000 | | | | | $ | 6,887,000 | | |
|
Date of Valuation
|
| |
April 5, 2025
|
| |
December 31, 2025
|
| ||||||
|
Pre-Money Valuation Cap
|
| | | $ | 90,000,000 | | | | | $ | 90,000,000 | | |
|
Probability of Equity Event
|
| | | | 66% | | | | | | 20% | | |
|
Probability of Liquidity Event
|
| | | | 19% | | | | | | 74% | | |
|
Probability of Termination
|
| | | | 10% | | | | | | 5% | | |
|
Probability of Dissolution
|
| | | | 5% | | | | | | 1% | | |
|
Discount Period (years)
|
| | | | 0.74 – 0.90 | | | | | | 0.16 | | |
|
Market Discount Rate
|
| | | | 17.08% | | | | | | 22.67% | | |
|
Discount Factor
|
| | | | 87 – 89% | | | | | | 97% | | |
|
Volatility
|
| | | | 50 – 52% | | | | | | 69% | | |
|
Fair Value of SAFE
|
| | | $ | 1,959,000 | | | | | $ | 2,343,000 | | |
For the Years ended December 31, 2025 and 2024
|
Date of Valuation
|
| |
August 1, 2025
|
| |
December 31, 2025
|
| ||||||
|
Pre-Money Valuation Cap
|
| | | $ | 125,000,000 | | | | | $ | 125,000,000 | | |
|
Probability of Equity Event
|
| | | | 66% | | | | | | 20% | | |
|
Probability of Liquidity Event
|
| | | | 24% | | | | | | 74% | | |
|
Probability of Termination
|
| | | | 5% | | | | | | 5% | | |
|
Probability of Dissolution
|
| | | | 5% | | | | | | 1% | | |
|
Discount Period (years)
|
| | | | 0.56 – 0.58 | | | | | | 0.16 – 0.18 | | |
|
Market Discount Rate
|
| | | | 20.76% | | | | | | 22.67% | | |
|
Discount Factor
|
| | | | 90% | | | | | | 96 – 97% | | |
|
Volatility
|
| | | | 56% | | | | | | 66 – 69% | | |
|
Fair Value of SAFE
|
| | | $ | 4,059,000 | | | | | $ | 4,544,000 | | |
| | Level 3 Rollforward of SAFE Liabilities (Fair Value Basis) | | | | | | | |
| |
Beginning Balance
|
| | | $ | — | | |
| |
Issuances (initial fair value)
|
| | | | 6,018,000 | | |
| |
Change in fair value recognized in earnings
|
| | | | 869,000 | | |
| |
Ending Balance
|
| | | $ | 6,887,000 | | |
| | Supplemental Reconciliation of SAFE Proceeds and Earnings Impact | | | | | | | |
| |
Proceeds from issuance of SAFEs
|
| | | $ | 4,700,000 | | |
| |
Noncash change in fair value upon issuance (Day 1)
|
| | | | 1,318,000 | | |
| |
Noncash change in fair value subsequent to issuance
|
| | | | 869,000 | | |
| |
Ending SAFE liability at December 31, 2025
|
| | | $ | 6,887,000 | | |
For the Years ended December 31, 2025 and 2024
For the Years ended December 31, 2025 and 2024
| | | |
2025
|
| |
2024
|
| ||||||
|
Trade accounts receivable
|
| | | $ | 1,660,168 | | | | | $ | 1,907,196 | | |
|
Less: allowance for credit losses
|
| | | | (203,960) | | | | | | (173,267) | | |
|
Total accounts receivable
|
| | | $ | 1,456,208 | | | | | $ | 1,733,929 | | |
For the Years ended December 31, 2025 and 2024
| | | |
2025
|
| |
2024
|
| ||||||
|
Prepaid Expenses
|
| | | $ | 1,218,174 | | | | | $ | 306,839 | | |
|
Deferred financing costs
|
| | | | 14,637 | | | | | | 22,912 | | |
|
Other
|
| | | | 13,475 | | | | | | 9,668 | | |
|
Total prepaid expenses and other current assets
|
| | | $ | 1,246,286 | | | | | $ | 339,418 | | |
| | | |
2025
|
| |
2024
|
| ||||||
|
Lab, office and computer equipment
|
| | | | 2,685,999 | | | | | | 2,635,671 | | |
|
Furniture and fixtures
|
| | | | 44,117 | | | | | | 44,117 | | |
|
Leasehold improvements
|
| | | | 36,942 | | | | | | 36,942 | | |
|
Computer software
|
| | | | 25,824 | | | | | | 25,824 | | |
| | | | | | 2,792,882 | | | | | | 2,742,554 | | |
|
Less: Accumulated Depreciation
|
| | | | (2,448,768) | | | | | | (2,129,804) | | |
|
Total property and equipment, net
|
| | | $ | 344,114 | | | | | $ | 612,750 | | |
| | | |
2025
|
| |
2024
|
| ||||||
|
Accrued Payroll and related benefits
|
| | | $ | 83,163 | | | | | $ | 82,058 | | |
|
Accrued Expenses
|
| | | | 307,277 | | | | | | 404,359 | | |
|
Accrued Other Taxes
|
| | | | 1,460,481 | | | | | | 1,033,408 | | |
|
Customer Deposits
|
| | | | — | | | | | | 76,750 | | |
|
Other
|
| | | | 15,202 | | | | | | 16,257 | | |
|
Total accrued expenses and other current liabilities
|
| | | $ | 1,866,123 | | | | | $ | 1,612,833 | | |
For the Years ended December 31, 2025 and 2024
For the Years ended December 31, 2025 and 2024
| | | |
2025
|
| |
2024
|
| ||||||
|
Notes Payable
|
| | | $ | 6,143,837 | | | | | $ | 3,500,000 | | |
|
Less: Debt Discount
|
| | | | (19,845) | | | | | | (37,485) | | |
|
Notes payable, net
|
| | | | 6,123,992 | | | | | | 3,462,515 | | |
|
Less: Current portion
|
| | | | (6,123,992) | | | | | | (3,462,515) | | |
|
Total: Non-current portion
|
| | | $ | — | | | | | $ | — | | |
For the Years ended December 31, 2025 and 2024
For the Years ended December 31, 2025 and 2024
| | | |
2025
|
| |
2024
|
| ||||||
|
United States
|
| | | $ | (12,095,765) | | | | | $ | (12,682,008) | | |
|
Foreign
|
| | | | (95,922) | | | | | | (128,109) | | |
|
Net loss before income tax expense-continuing operations
|
| | | $ | (12,191,687) | | | | | $ | (12,810,117) | | |
| | | |
2025
|
| |
2024
|
| ||||||
| Current: | | | | | | | | | | | | | |
|
Federal
|
| | | $ | — | | | | | $ | 1,516,061 | | |
|
State
|
| | | | — | | | | | | 484,418 | | |
|
Foreign
|
| | | | — | | | | | | — | | |
|
Total current
|
| | | | — | | | | | | 2,000,479 | | |
| Deferred: | | | | | | | | | | | | | |
|
Federal
|
| | | | 2,337,425 | | | | | | 1,147,228 | | |
|
State
|
| | | | (1,338,552) | | | | | | 366,567 | | |
|
Foreign
|
| | | | 27,166 | | | | | | — | | |
|
Total deferred
|
| | | | 1,026,039 | | | | | | 1,513,795 | | |
|
Total current and deferred
|
| | | | 1,026,039 | | | | | | 3,521,274 | | |
|
Less: change in valuation
|
| | | | (1,026,039) | | | | | | (3,521,274) | | |
|
Total income tax benefit
|
| | | $ | — | | | | | $ | — | | |
| | | |
2025
|
| |
2024
|
| ||||||
|
Tax at federal statutory rate
|
| | | | 21.00% | | | | | | 21.00% | | |
|
Tax at state statutory rate, net of federal tax effect
|
| | | | 6.26% | | | | | | 6.71% | | |
|
Provision to return true ups
|
| | | | 1.97% | | | | | | 0.00% | | |
|
Rate change
|
| | | | -15.88% | | | | | | 0.00% | | |
|
Nondeductible Expense
|
| | | | -4.98% | | | | | | | | |
|
Other
|
| | | | 0.05% | | | | | | 0.00% | | |
|
Change in valuation allowance
|
| | | | -8.42% | | | | | | -27.71% | | |
| | | | | | 0.00% | | | | | | 0.00% | | |
For the Years ended December 31, 2025 and 2024
| | | |
2025
|
| |
2024
|
| ||||||
|
Net operating loss carryforwards
|
| | | $ | 13,239,806 | | | | | $ | 13,337,393 | | |
|
Research and Development expenses
|
| | | | 4,445,923 | | | | | | 3,408,168 | | |
|
Share-based compensation
|
| | | | 479,442 | | | | | | 309,044 | | |
|
P&E-Book basis, excess of tax basis
|
| | | | (48,011) | | | | | | (115,378) | | |
|
Miscellaneous
|
| | | | 236,664 | | | | | | 474,380 | | |
|
Less: valuation allowance
|
| | | | (18,353,824) | | | | | | (17,413,607) | | |
|
Net deferred tax assets (liabilities)
|
| | | $ | — | | | | | $ | — | | |
For the Years ended December 31, 2025 and 2024
| | | | | | | | | |
Issued and Outstanding
|
| |||||||||
| | | |
Authorized
|
| |
2025
|
| |
2024
|
| |||||||||
|
Series A-1 Preferred Stock
|
| | | | 3,778,798 | | | | | | 3,778,798 | | | | | | 3,778,798 | | |
|
Series A-2 Preferred Stock
|
| | | | 545,372 | | | | | | 545,372 | | | | | | 545,372 | | |
|
Series A-3 Preferred Stock
|
| | | | 2,423,708 | | | | | | 2,423,708 | | | | | | 2,423,708 | | |
|
Series A-4 Preferred Stock
|
| | | | 17,303,891 | | | | | | 15,421,114 | | | | | | 15,421,114 | | |
|
Series B-1 Preferred Stock
|
| | | | 18,530,110 | | | | | | 18,530,110 | | | | | | 18,530,110 | | |
|
Series B-2 Preferred Stock
|
| | | | 31,800,835 | | | | | | 23,623,385 | | | | | | 23,623,385 | | |
|
Total Preferred Stock
|
| | | | 74,382,714 | | | | | | 64,322,487 | | | | | | 64,322,487 | | |
|
Provision
|
| |
Series A Preferred
|
| |
Series B Preferred
|
|
|
Original Issue Price
|
| | A-1: $14.25 A-2: $15.25 A-3: $16.00 A-4: $19.00 | | | B-1: $20.25 B-2: $27.50 | |
|
Liquidation Preference
|
| | 1× non-participating (Original Issue Price + declared unpaid dividends) | | | Identical | |
|
Dividend Rate
|
| | 8.0% per annum, non-cumulative, payable when/if declared | | | Identical | |
|
Conversion Ratio
|
| | 1:1 (subject to standard anti-dilution) | | | Identical | |
|
Voluntary Conversion
|
| | At any time at holder’s option | | | Identical | |
|
Automatic Conversion
|
| | Upon (i) Qualified IPO (≥ $50M and price ≥ 2× Series B issue price) or (ii) majority of Preferred vote | | | Same trigger, but adds requirement that majority of Series B must approve → Slightly stronger for B | |
|
Voting Rights
|
| | Vote together with Common on as-converted basis | | | Identical | |
|
Board Seats
|
| | Series A elects 1 director (as long as ≥ 321,697 shares outstanding) | | | Series B elects 1 director (as long as ≥ 498,429 shares outstanding) | |
For the Years ended December 31, 2025 and 2024
|
Provision
|
| |
Series A Preferred
|
| |
Series B Preferred
|
|
|
Protective Provisions (Class Vote)
|
| | Majority of all Preferred required for major actions (amend charter, increase authorized, create senior stock, liquidation, etc.) | | | Same majority of all Preferred, plus majority of Series B required for any action that adversely affects Series B rights → Series B has veto over its own rights | |
|
Anti-Dilution Protection
|
| | Broad-based weighted average | | | Identical | |
|
Redemption
|
| | None (only upon Deemed Liquidation Event) | | | Identical | |
|
Participation Rights / Pro Rata
|
| | Yes – all Major Investors | | | Identical | |
|
Registration Rights
|
| | Demand (after IPO), S-3, piggyback | | | Identical | |
|
Right of First Refusal / Co-Sale
|
| | Applies to Key Holders (founders) | | | Identical | |
| | | |
Number of Shares
|
| |
Weighted Average
Exercise Price |
| |
Weighted Average
Remaining Term (years) |
| |||||||||
|
Balance at December 31, 2023
|
| | | | 714,204 | | | | | $ | 6.25 | | | | | | 6.3 | | |
|
Granted
|
| | | | 173,907 | | | | | | 7.50 | | | | | | — | | |
|
Exercised
|
| | | | (600) | | | | | | 5.00 | | | | | | — | | |
|
Expired/Cancelled
|
| | | | (201,722) | | | | | | 6.00 | | | | | | — | | |
|
Balance at December 31, 2024
|
| | | | 685,789 | | | | | | 7.25 | | | | | | 7.5 | | |
|
Granted
|
| | | | 59,612 | | | | | | 8.00 | | | | | | — | | |
|
Exercised
|
| | | | (5,884) | | | | | | 2.50 | | | | | | — | | |
|
Expired/Cancelled
|
| | | | (27,136) | | | | | | 3.00 | | | | | | — | | |
|
Balance at December 31, 2025
|
| | | | 712,381 | | | | | | 7.50 | | | | | | 7.0 | | |
|
Exercisable at December 31, 2025 . .
|
| | | | 444,441 | | | | | | 7.00 | | | | | | 6.2 | | |
|
Exercisable at December 31, 2025 and expected to vest thereafter
|
| | | | 267,940 | | | | | $ | 8.25 | | | | | | 8.4 | | |
For the Years ended December 31, 2025 and 2024
| | | |
2025
|
| |
2024
|
| ||||||
|
Expected term
|
| | | | 6.32 | | | | | | 6.11 | | |
|
Expected Volatility
|
| | | | 101.13% | | | | | | 107.34% | | |
|
Risk free interest rate
|
| | | | 3.92% | | | | | | 4.20% | | |
|
Expected dividend yield
|
| | | | 0% | | | | | | 0% | | |
|
Weight average grant date fair value per share
|
| | | $ | 6.42 | | | | | $ | 6.25 | | |
| | | |
2025
|
| |
2024
|
| ||||||
| Warrants | | | | | | | | | | | | | |
|
Balance at December 31, 2024
|
| | | | 83,213 | | | | | | 83,213 | | |
|
Granted
|
| | | | — | | | | | | — | | |
|
Exercised
|
| | | | — | | | | | | — | | |
|
Forfeited/Expired
|
| | | | — | | | | | | — | | |
|
Balance at December 31, 2025
|
| | | | 83,213 | | | | | | 83,213 | | |
|
Exercisable at December 31, 2025
|
| | | | 83,213 | | | | | | 83,213 | | |
| | | |
2025
|
| |
2024
|
| ||||||
|
Operating lease costs
|
| | | $ | 162,243 | | | | | $ | 162,243 | | |
|
Total lease cost
|
| | | $ | 162,243 | | | | | $ | 162,243 | | |
For the Years ended December 31, 2025 and 2024
| | | |
2025
|
| |
2024
|
| ||||||
|
Operating lease right of use assets
|
| | | $ | 312,041 | | | | | $ | 458,894 | | |
|
Current portion of operating lease liability
|
| | | | 156,797 | | | | | | 146,515 | | |
|
Operating lease liability, net of current portion
|
| | | | 167,290 | | | | | | 324,107 | | |
|
Total operating lease liabilities
|
| | | $ | 324,087 | | | | | $ | 470,622 | | |
|
Years Ending December 31,
|
| |
Operating Leases
|
| |||
|
2026
|
| | | $ | 166,210 | | |
|
2027
|
| | | | 170,322 | | |
|
Total lease payments
|
| | | | 336,532 | | |
|
Less: imputed interest
|
| | | | (12,446) | | |
|
Total present value of lease liabilities
|
| | | | 324,087 | | |
For the Years ended December 31, 2025 and 2024
| | | |
2025
|
| |
2024
|
| ||||||
| Revenue by Type: | | | | | | | | | | | | | |
|
Systems
|
| | | $ | 5,083,641 | | | | | $ | 4,443,978 | | |
|
Services
|
| | | | 376,603 | | | | | | 348,858 | | |
|
Lease
|
| | | | 350,260 | | | | | | 775,444 | | |
|
Total Revenues
|
| | | $ | 5,810,504 | | | | | $ | 5,568,280 | | |
|
Cost of sales:
|
| | | $ | 3,720,224 | | | | | $ | 3,611,850 | | |
|
Gross Profit:
|
| | | $ | 2,090,281 | | | | | $ | 1,956,430 | | |
|
Depreciation and Amortization:
|
| | | $ | 317,025 | | | | | $ | 421,919 | | |
| Revenues by Geography | | | | | | | | | | | | | |
|
Canada
|
| | | $ | 1,065,471 | | | | | $ | 1,758,548 | | |
|
United States
|
| | | | 1,922,219 | | | | | | 956,101 | | |
|
Australia
|
| | | | 621,274 | | | | | | 878,362 | | |
|
Other
|
| | | | 2,201,540 | | | | | | 1,975,269 | | |
|
Total geography and consolidated revenues
|
| | | $ | 5,810,504 | | | | | $ | 5,568,280 | | |
|
Segment capital expenditures
|
| | | $ | 50,328 | | | | | $ | 10,646 | | |
|
Segment total assets
|
| | | $ | 5,857,716 | | | | | $ | 6,789,095 | | |
For the Years ended December 31, 2025 and 2024
Each Unit Consisting of One Share of Common Stock and One Warrant to Purchase One Share of Common Stock