Processa adds Vidya financials to acquisition update
Processa expects proof-of-concept data from VT7208 studies across food allergy, CSU and relapsing MS between the second half of 2027 and second half of 2028.
Sentiment and the balance of points
Rhea-AI Sentiment reads the wording of the document, how positive or negative its language is on a 1 to 5 scale. The balance of points shown with the takes weighs what the document actually discloses, so the two can disagree, for example when a trial that missed its main goal is described in upbeat language.
Processa Pharmaceuticals completed its acquisition of Vidya Therapeutics on July 28, 2026, bringing lead candidate VT7208 into its pipeline. In connection with the acquisition, Processa received $200 million in gross proceeds from a private placement of non-voting convertible preferred stock, before placement-agent and other offering expenses.
VT7208 is an oral, CNS-penetrant BTK inhibitor. In Phase 1 studies, a single 5 mg dose produced greater than 95% BTK target occupancy at the first assessment, four hours after dosing, sustained above 95% for approximately 48 hours. The completed studies reported no dose-limiting toxicities, serious adverse events, treatment-related discontinuations or liver-safety signal. Processa intends to initiate Phase 2 studies in food allergy and CSU in the second half of 2026 and a relapsing MS study in the first half of 2027.
This amendment adds Vidya's audited financial statements for the years ended December 31, 2025 and 2024; unaudited interim statements for the six months ended June 30, 2026 and 2025; and Processa pro forma financial information for the six months ended June 30, 2026 and year ended December 31, 2025.
8-K Event Classification
Key Figures
Key Terms
BTK target occupancy technical
DILI-risk algorithm score medical
cerebral spinal fluid (CSF) medical
single-ascending-dose (SAD) medical
FAQ
AI-generated questions and answers. How Rhea-AI works. Not financial advice.
How much did PCSA raise alongside the Vidya acquisition?
How many participants are planned for PCSA's VT7208 Phase 2 studies?
When does PCSA expect VT7208 proof-of-concept results?
AI-generated analysis. How Rhea-AI works. Not financial advice.
|
|
|
|
||
|
(State or other jurisdiction of incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
|
Title of each class
|
Trade
Symbol(s)
|
Name of each exchange
on which registered
|
||
|
|
|
| Item 8.01. |
Other Events
|
| Item 9.01. |
Financial Statements and Exhibits
|
|
(a)
|
Financial statements of business acquired
|
|
(b)
|
Pro forma financial information
|
|
(d)
|
Exhibits
|
|
Exhibit
Number
|
Description
|
|
|
2.1*
|
Agreement and Plan of Merger, dated July 28, 2026, by and among Processa Pharmaceuticals, Inc., Venus Merger Sub I, Inc., Venus Merger Sub II, LLC
and Vidya Therapeutics, Inc. (incorporated by reference to Exhibit 2.1 to the Company’s Current Report on Form 8-K (File No. 001-39531), filed with the SEC on July 29, 2026)
|
|
|
3.1
|
Certificate of Designation of Series A Non-Voting Convertible Preferred Stock (incorporated by reference to Exhibit 3.1 to the Company’s Current
Report on Form 8-K (File No. 001-39531), filed with the SEC on July 29, 2026)
|
|
|
10.1*
|
Form of Securities Purchase Agreement, dated as of July 28, 2026, by and among Processa Pharmaceuticals, Inc. and each investor listed on
Exhibit A thereto (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K (File No. 001-39531), filed with the SEC on July 29, 2026)
|
|
|
10.2
|
Form of Registration Rights Agreement, by and among Processa Pharmaceuticals, Inc. and the investors signatory thereto (incorporated by reference
to Exhibit 10.2 to the Company’s Current Report on Form 8-K (File No. 001-39531), filed with the SEC on July 29, 2026)
|
|
| 23.1 |
Consent of Cherry Bekaert LLP, Independent Registered
Public Accounting Firm
|
|
|
99.1
|
Press Release issued on July 29, 2026 (incorporated by reference to Exhibit 99.1 to the Company’s Current Report on Form 8-K (File No. 001-39531),
filed with the SEC on July 29, 2026)
|
|
|
99.2
|
Investor Presentation, dated July 29, 2026 (incorporated by reference to Exhibit 99.2 to the Company’s Current Report on Form 8-K (File No.
001-39531), filed with the SEC on July 29, 2026)
|
|
|
99.3
|
Business Section of the Company
|
|
|
99.4
|
Risk Factors of the Company
|
|
|
99.5
|
Audited Financial Statements of Vidya Therapeutics, Inc. as of and for the year ended December 31, 2025 and 2024
and the related notes thereto.
|
|
|
99.6
|
Unaudited Interim Condensed Consolidated Financial Statements of Vidya Therapeutics, Inc. as of and for the six
months ended June 30, 2026 and 2025 and the related notes
|
|
|
99.7
|
Unaudited Pro Forma Condensed Combined Financial Information of the Company as of and for the six months ended June
30, 2026 and the year ended December 31, 2025
|
|
|
104
|
Cover Page Interactive Data File (embedded within the Inline XBRL document)
|
|
| * |
Certain schedules and attachments have been omitted pursuant to Item 601(a)(5) of Regulation S-K. The Company agrees to provide, on a supplemental basis, a copy of any omitted schedules and attachments to
the Securities and Exchange Commission or its staff upon request.
|
| |
Processa Pharmaceuticals, Inc.
|
|
|
Date: October 5, 2026
|
By:
|
/s/ Russell Skibsted
|
|
Name:
|
Russell Skibsted
|
|
|
Title:
|
Chief Financial Officer
|
|

| • |
Establishing human proof of concept across multiple indications
|
| • |
Designing efficient late-stage trials in food allergy and CSU
|
| • |
Maximizing VT7208’s potential breadth in all forms of MS
|
| • |
Leveraging near-term value creation to expand the franchise into other indications
|



|
Dose
|
Tolebrutinib*
|
VT-7208*
|
||
|
Mouse spleen Target Occupancy
|
5 mg/kg
|
95%
|
95%
|
|
|
Mouse Brain Target Occupancy
|
66%
|
91%
|
||
|
Mouse spleen Target Occupancy
|
10 mg/kg$
|
95%
|
95%
|
|
|
Mouse Brain Target Occupancy
|
96%
|
99%
|
||
|
*oral dose x 3 days, occupancy determined 1 hour after last dose
$10 mg/kg dose is similar to 50 mg human dose by allometric scaling
|
||||
|
Dose
|
Remibrutinib*
|
VT-7208*
|
||
|
Mouse spleen Target Occupancy
|
5 mg/kg
|
95%
|
95%
|
|
|
Mouse Brain Target Occupancy
|
41%
|
96%
|
||
|
Mouse spleen Target Occupancy
|
10 mg/kg$
|
95%
|
95%
|
|
|
Mouse Brain Target Occupancy
|
45%
|
97%
|
||
|
*oral dose x 3 days, occupancy determined 1 hour after last dose
$10 mg/kg dose is similar to 50 mg human dose by allometric scaling
|
||||

|
(nM)
|
Time post dose
|
Tolebrutinib
|
VT-7208
|
|
|
NHP Plasma
|
1 hr
|
198
|
355
|
|
|
NHP Brain
|
130
|
292
|
||
|
NHP Plasma
|
4 hr
|
9.6
|
54.2
|
|
|
NHP Brain
|
3.2
|
14.4
|
||
|
NHP Plasma
|
8 hr
|
0.6
|
9.1
|
|
|
NHP Brain
|
0
|
2.0
|





|
Stage
|
Drug
|
Sponsor
|
Mechanism of Action
|
Route of
Administration
|
|||||
|
Approved
|
Peanut allergen powder-dnfp (Palforzia)
|
Stallergenes Greer
|
Characterized oral immunotherapy (allergen desensitization)
|
Oral (powder in capsules/sachet, mixed with food)
|
|||||
|
Approved
|
Omalizumab (Xolair)
|
Genentech / Novartis
|
Anti-IgE monoclonal antibody
|
Subcutaneous
|
|||||
|
Phase 3 / BLA filing
|
Viaskin Peanut patch (DBV712)
|
DBV Technologies
|
Epicutaneous immunotherapy (allergen desensitization)
|
Epicutaneous (skin patch)
|
|
Stage
|
Drug
|
Sponsor
|
Mechanism of Action
|
Route of
Administration
|
|||||
|
Phase 3
|
Remibrutinib (Rhapsido)
|
Novartis
|
Covalent BTK inhibitor
|
Oral
|
|||||
|
Phase 3
|
Epinephrine nasal powder (FMXIN002)
|
Nasus Pharma
|
Alpha/beta adrenergic agonist (rescue)
|
Intranasal (dry powder)
|
|||||
|
Phase 2
|
RPT904
|
RAPT Therapeutics / GSK
|
Long-acting anti-IgE monoclonal antibody
|
Injection; Not specified in registry
|
|||||
|
Phase 2
|
LP-003
|
Longbio Pharma
|
Anti-IgE monoclonal antibody
|
Injection; Not specified in registry
|
|||||
|
Phase 2
|
Tezepelumab
|
NIAID (CoFAR)
|
Anti-TSLP monoclonal antibody
|
Subcutaneous
|
|||||
|
Phase 2
|
Dupilumab (Dupixent)
|
Regeneron / Sanofi
|
Anti-IL-4Rα monoclonal antibody (blocks IL-4/IL-13)
|
Subcutaneous
|
|||||
|
Phase 2
|
Acalabrutinib
|
Johns Hopkins University
|
BTK inhibitor
|
Oral
|
|||||
|
Phase 2
|
Abatacept
|
Investigator-led (CHU Sainte-Justine)
|
CTLA4-Ig T-cell costimulation blocker (adjuvant to oral immunotherapy)
|
Subcutaneous or intravenous; Not specified in registry
|
|||||
|
Phase 2
|
PVX-108
|
Aravax
|
T-cell peptide immunotherapy
|
Injection; Not specified in registry
|
|||||
|
Phase 2
|
ADP101
|
Alladapt Immunotherapeutics
|
Multi-food characterized oral immunotherapy
|
Oral
|
|||||
|
Phase 2
|
Peanut SLIT-tablet
|
ALK-Abelló
|
Sublingual allergen immunotherapy
|
Sublingual (tablet)
|
|||||
|
Phase 2
|
INP20
|
InnoUp Farma
|
Nanoparticle-encapsulated oral immunotherapy
|
Oral
|
|||||
|
Phase 2
|
VE416 (± vancomycin)
|
Massachusetts General Hospital / Vedanta
|
Live bacterial consortium (microbiome modulation) with peanut OIT
|
Oral (capsule)
|
|||||
|
Phase 2
|
ENP-501
|
N-Fold
|
Allergen immunotherapy
|
Not specified in registry
|
|||||
|
Phase 2
|
UKK-0018
|
Ukko
|
Undisclosed (immune re-education)
|
Injection; Not specified in registry
|
|||||
|
Phase 1
|
IGNX001
|
IgGenix
|
Human anti-peanut IgG allergen-blocking antibody
|
Injection; Not specified in registry
|
|
Phase 1
|
MY006
|
Mabylon
|
Allergen-blocking human antibody
|
Subcutaneous
|
|||||
|
Phase 1
|
LCA-0061
|
Lycia Therapeutics
|
Extracellular IgE-degrading bifunctional molecule
|
Subcutaneous
|
|||||
|
Phase 1
|
Linvoseltamab + dupilumab
|
Regeneron
|
BCMA×CD3 bispecific (plasma-cell depletion) + anti-IL-4Rα
|
Intravenous (linvoseltamab) + subcutaneous (dupilumab)
|
|||||
|
Phase 1
|
Abrocitinib
|
Icahn School of Medicine at Mount Sinai
|
JAK1 inhibitor
|
Oral
|
|||||
|
Phase 1
|
INT301
|
Intrommune Therapeutics
|
Oral-mucosal allergen immunotherapy (toothpaste)
|
Oral mucosal (toothpaste)
|
|||||
|
Phase 1
|
VLP Peanut
|
Allergy Therapeutics / Saiba
|
Virus-like-particle peanut allergen vaccine
|
Not specified in registry
|
|||||
|
Phase 1
|
HAL-MPE1
|
HAL Allergy
|
Chemically modified, alum-adsorbed peanut allergen extract
|
Subcutaneous
|
|||||
|
Phase 1
|
IN-001 epinephrine sublingual spray
|
Insignis Therapeutics
|
Alpha/beta adrenergic agonist (rescue)
|
Sublingual (spray)
|
|
Stage
|
Drug
|
Sponsor
|
Mechanism of Action
|
Route of
Administration
|
|||||
|
Approved
|
Cetirizine, levocetirizine, fexofenadine, bilastine, desloratadine, rupatadine (2nd-gen H1 antihistamines)
|
Multiple
|
Histamine H1-receptor inverse agonist (first-line, up to 4x dose in guidelines)
|
Oral
|
|||||
|
Approved
|
Omalizumab (Xolair)
|
Genentech / Novartis
|
Anti-IgE monoclonal antibody
|
Subcutaneous
|
|||||
|
Approved
|
Remibrutinib (Rhapsido)
|
Novartis
|
Covalent BTK inhibitor
|
Oral (tablet)
|
|||||
|
Approved
|
Dupilumab (Dupixent)
|
Regeneron / Sanofi
|
Anti-IL-4Rα monoclonal antibody (blocks IL-4/IL-13)
|
Subcutaneous
|
|||||
|
Phase 3 / BLA filing
|
Barzolvolimab (CDX-0159)
|
Celldex Therapeutics
|
Anti-KIT monoclonal antibody (mast-cell depletion)
|
Subcutaneous
|
|||||
|
Phase 3
|
JYB1904
|
Jemincare
|
Anti-IgE monoclonal antibody
|
Subcutaneous injection
|
|||||
|
Phase 3
|
CMAB007
|
Taizhou Mabtech
|
Omalizumab biosimilar (anti-IgE mAb)
|
Subcutaneous
|
|||||
|
Phase 2/3
|
ICP-332
|
InnoCare Pharma
|
TYK2 (JH2) inhibitor
|
Oral (tablet)
|
|||||
|
Phase 2
|
Briquilimab
|
Jasper Therapeutics
|
Anti-KIT monoclonal antibody (mast-cell depletion)
|
Subcutaneous
|
|||||
|
Phase 2
|
Rilzabrutinib
|
Sanofi
|
Reversible covalent BTK inhibitor
|
Oral
|
|||||
|
Phase 2
|
Povorcitinib
|
Incyte
|
JAK1 inhibitor
|
Oral
|
|||||
|
Phase 2
|
TAS5315
|
Taiho Pharmaceutical
|
BTK inhibitor
|
Oral
|
|||||
|
Phase 2
|
Fenebrutinib (GDC-0853)
|
Genentech
|
Non-covalent BTK inhibitor
|
Oral
|
|||||
|
Phase 2
|
EVO756
|
Evommune
|
Oral MRGPRX2 antagonist (mast-cell activation blocker)
|
Oral
|
|||||
|
Phase 2
|
EP262
|
Escient Pharmaceuticals
|
MRGPRX2 antagonist
|
Oral
|
|||||
|
Phase 2
|
UB-221
|
United BioPharma
|
Anti-IgE monoclonal antibody (binds IgE and CD23)
|
Intravenous infusion
|
|||||
|
Phase 2
|
YH35324
|
Yuhan Corporation
|
High-affinity IgE Trap-Fc fusion protein
|
Subcutaneous
|
|||||
|
Phase 2
|
Tezepelumab
|
Amgen / AstraZeneca
|
Anti-TSLP monoclonal antibody
|
Subcutaneous
|
|||||
|
Phase 2
|
TLL-018
|
Highlightll Pharmaceutical
|
JAK1/TYK2 inhibitor
|
Oral (tablet)
|
|||||
|
Phase 2
|
CM512
|
Keymed Biosciences
|
Not specified in registry
|
Injection; Not specified in registry
|
|||||
|
Phase 2
|
LP-003
|
Longbio Pharma
|
Anti-IgE monoclonal antibody
|
Injection; Not specified in registry
|
|||||
|
Phase 2
|
BBT001
|
Bambusa Therapeutics
|
Not specified in registry
|
Injection; Not specified in registry
|
|||||
|
Phase 2
|
Ritlecitinib
|
Investigator-led (Mount Sinai)
|
JAK3 / TEC-family kinase inhibitor
|
Oral
|
|||||
|
Phase 1
|
AK006
|
Allakos
|
Anti-Siglec-6 monoclonal antibody (mast-cell inhibition)
|
Intravenous and subcutaneous
|
|||||
|
Phase 1
|
HRS-3095
|
Hengrui / Atridia
|
Not specified in registry
|
Not specified in registry
|
|
Stage
|
Drug
|
Sponsor
|
Mechanism of
Action
|
|
Route of
Administration
|
Patient Population
|
|||||
|
Approved
|
Interferon beta-1a (Avonex, Rebif)
|
Biogen; EMD Serono
|
Type I interferon immunomodulator
|
Intramuscular (Avonex) / subcutaneous (Rebif)
|
Relapsing forms of MS (CIS, RRMS, active SPMS), adults
|
||||||
|
Approved
|
Peginterferon beta-1a (Plegridy)
|
Biogen
|
PEGylated type I interferon
|
Subcutaneous or intramuscular
|
Relapsing forms of MS (CIS, RRMS, active SPMS), adults
|
||||||
|
Approved
|
Interferon beta-1b (Betaseron, Extavia)
|
Bayer; Novartis
|
Type I interferon immunomodulator
|
Subcutaneous
|
Relapsing forms of MS (CIS, RRMS, active SPMS), adults
|
||||||
|
Approved
|
Glatiramer acetate (Copaxone, Glatopa)
|
Teva; Sandoz
|
Random amino-acid copolymer; immune deviation
|
Subcutaneous
|
Relapsing forms of MS (CIS, RRMS, active SPMS), adults
|
||||||
|
Approved
|
Teriflunomide (Aubagio + generics)
|
Sanofi; generics
|
Dihydroorotate dehydrogenase (pyrimidine synthesis) inhibitor
|
Oral (tablet)
|
Relapsing forms of MS (CIS, RRMS, active SPMS), adults
|
||||||
|
Approved
|
Dimethyl fumarate (Tecfidera + generics)
|
Biogen; generics
|
Nrf2 activator / immunomodulator
|
Oral (DR capsule)
|
Relapsing forms of MS (CIS, RRMS, active SPMS), adults
|
||||||
|
Approved
|
Diroximel fumarate (Vumerity)
|
Biogen
|
Nrf2 activator (MMF prodrug)
|
Oral (DR capsule)
|
Relapsing forms of MS (CIS, RRMS, active SPMS), adults
|
||||||
|
Approved
|
Monomethyl fumarate (Bafiertam)
|
Banner Life Sciences
|
Nrf2 activator (active fumarate metabolite)
|
Oral (DR capsule)
|
Relapsing forms of MS (CIS, RRMS, active SPMS), adults
|
||||||
|
Approved
|
Fingolimod (Gilenya + generics)
|
Novartis; generics
|
S1P receptor modulator (non-selective)
|
Oral (capsule)
|
Relapsing forms of MS (CIS, RRMS, active SPMS), patients ≥10 years
|
||||||
|
Approved
|
Siponimod (Mayzent)
|
Novartis
|
S1P1/S1P5 receptor modulator
|
Oral (tablet)
|
Relapsing forms of MS (CIS, RRMS, active SPMS), adults — positioned for active SPMS
|
||||||
|
Approved
|
Ozanimod (Zeposia)
|
Bristol Myers Squibb
|
S1P1/S1P5 receptor modulator
|
Oral (capsule)
|
Relapsing forms of MS (CIS, RRMS, active SPMS), adults
|
||||||
|
Approved
|
Ponesimod (Ponvory)
|
Johnson & Johnson
|
S1P1 receptor modulator
|
Oral (tablet)
|
Relapsing forms of MS (CIS, RRMS, active SPMS), adults
|
||||||
|
Approved
|
Cladribine (Mavenclad + generics)
|
EMD Serono; generics
|
Purine analogue; selective lymphocyte depletion
|
Oral (tablet)
|
RRMS and active SPMS, adults (not for CIS); after inadequate response to another DMT
|
|
Stage
|
Drug |
Sponsor
|
Mechanism of
Action
|
Route of
Administration
|
Patient Population
|
||||||
|
Approved
|
Natalizumab (Tysabri; biosimilar Tyruko)
|
Biogen; Sandoz
|
Anti-α4-integrin mAb (blocks CNS lymphocyte trafficking)
|
Intravenous (also SC in EU)
|
Relapsing forms of MS (CIS, RRMS, active SPMS), adults
|
||||||
|
Approved
|
Ocrelizumab (Ocrevus; Ocrevus Zunovo SC)
|
Genentech / Roche
|
Anti-CD20 B-cell-depleting mAb
|
Intravenous; subcutaneous with hyaluronidase
|
Relapsing forms of MS (CIS, RRMS, active SPMS) in adults; PPMS in adults; RRMS in children ≥10 years
|
||||||
|
Approved
|
Ofatumumab (Kesimpta)
|
Novartis
|
Anti-CD20 B-cell-depleting mAb
|
Subcutaneous (autoinjector)
|
Relapsing forms of MS (CIS, RRMS, active SPMS), adults
|
||||||
|
Approved
|
Ublituximab (Briumvi)
|
TG Therapeutics
|
Glycoengineered anti-CD20 mAb
|
Intravenous
|
Relapsing forms of MS (CIS, RRMS, active SPMS), adults
|
||||||
|
Approved
|
Alemtuzumab (Lemtrada)
|
Sanofi
|
Anti-CD52 depleting mAb (immune reconstitution)
|
Intravenous
|
Relapsing forms of MS (CIS, RRMS, active SPMS), adults; reserved for inadequate response to ≥2 DMTs
|
||||||
|
Approved
|
Mitoxantrone (Novantrone + generics)
|
Generics
|
Type II topoisomerase inhibitor / immunosuppressant
|
Intravenous
|
SPMS, progressive-relapsing MS, or worsening RRMS
|
||||||
|
Approved (symptomatic)
|
Dalfampridine (Ampyra + generics)
|
Amneal; generics
|
Potassium-channel blocker (improves walking speed)
|
Oral (ER tablet)
|
Any MS subtype, adults — symptomatic, not disease-modifying
|
||||||
|
Approved (EU) / FDA CRL
|
Tolebrutinib (Cenrifki)
|
Sanofi
|
CNS-penetrant covalent BTK inhibitor
|
Oral
|
nrSPMS — EU approval June 2026 (HERCULES, NCT04411641; 31% reduction in 6-month CDP). FDA CRL Dec 2025 citing severe DILI risk and no subgroup with favorable
benefit-risk. Provisionally approved UAE Jul 2025. PPMS (PERSEUS, NCT04458051) missed its primary endpoint; RMS GEMINI 1/2 missed primary but met pooled disability worsening.
|
||||||
|
Phase 3
|
Fenebrutinib
|
Genentech / Roche
|
CNS-penetrant non-covalent BTK inhibitor
|
Oral
|
RMS (FENhance 1/2) and PPMS (FENtrepid)
|
||||||
|
Phase 3
|
Frexalimab (SAR441344)
|
Sanofi
|
Anti-CD40L mAb (costimulation blockade)
|
Intravenous and subcutaneous
|
RMS (FREXALT) and nrSPMS (FREVIVA)
|
||||||
|
Phase 3
|
Vidofludimus calcium (IMU-838)
|
Immunic
|
DHODH inhibitor / Nurr1 activator
|
Oral (tablet)
|
RRMS (ENSURE 1/2) and PMS (CALLIPER)
|
||||||
|
Phase 3
|
Divozilimab (BCD-132)
|
Biocad
|
Anti-CD20 mAb
|
Intravenous
|
RRMS / SPMS (Russia)
|
||||||
|
Phase 3
|
Remibrutinib
|
Novartis
|
Covalent BTK inhibitor
|
Oral
|
RMS (NCT05147220, NCT06846281) and SPMS (NCT07225504)
|
| Stage | Drug | Sponsor |
Mechanism of
Action
|
Route of
Administration
|
Patient Population
|
||||||
|
Phase 3
|
Orelabrutinib
|
InnoCare / Biogen
|
Covalent BTK inhibitor
|
Oral
|
RRMS (Phase 2); Phase 3 in SPMS (NCT07299019) and PPMS (NCT07067463)
|
||||||
|
Phase 3
|
Simvastatin
|
UCL (MS-STAT2)
|
HMG-CoA reductase inhibitor; neuroprotection
|
Oral
|
SPMS (MS-STAT2, NCT03387670)
|
||||||
|
Phase 3 (suspended)
|
Masitinib
|
AB Science
|
Tyrosine kinase inhibitor (mast cell / microglia)
|
Oral
|
Non-active SPMS and PPMS (NCT05441488 suspended)
|
||||||
|
Phase 2/3
|
CNM-Au8
|
Clene Nanomedicine
|
Catalytic gold nanocrystal (CNS bioenergetics / remyelination)
|
Oral (suspension)
|
RMS with chronic optic neuropathy (NCT04626921)
|
||||||
|
Phase 2
|
BIIB091
|
Biogen
|
BTK inhibitor (± diroximel fumarate)
|
Oral
|
Relapsing forms of MS
|
||||||
|
Phase 2
|
KYV-101
|
Kyverna Therapeutics / academic sites
|
Fully human autologous CD19 CAR-T
|
Intravenous (single infusion)
|
Progressive MS (PPMS and SPMS)
|
||||||
|
Phase 2
|
Obexelimab
|
Zenas BioPharma
|
Bifunctional CD19 × FcγRIIb inhibitory antibody
|
Subcutaneous
|
Relapsing MS
|
||||||
|
Phase 2
|
Foralumab
|
Tiziana Life Sciences
|
Nasal anti-CD3 mAb (regulatory T-cell induction)
|
Intranasal
|
Non-active SPMS
|
||||||
|
Phase 2
|
Autologous HSCT
|
Academic consortia (e.g. BEAT-MS)
|
Immunoablation and immune reconstitution
|
Intravenous (transplant procedure)
|
Relapsing MS refractory to DMTs; also progressive MS
|
||||||
|
Phase 2
|
Clemastine fumarate
|
UCSF (investigator-led)
|
H1 antihistamine repurposed as remyelinating agent (M1R antagonism)
|
Oral
|
RRMS with chronic optic neuropathy
|
||||||
|
Phase 2
|
Metformin (± clemastine)
|
Academic (Cambridge/UCL)
|
AMPK activator; OPC rejuvenation / remyelination
|
Oral
|
RRMS and progressive MS
|
||||||
|
Phase 1/2
|
Rapcabtagene autoleucel (YTB323)
|
Novartis
|
Autologous CD19 CAR-T (B-cell reset)
|
Intravenous (single infusion)
|
RMS (NCT06617793) and progressive MS (NCT06675864)
|
||||||
|
Phase 1/2
|
PIPE-307
|
Contineum Therapeutics / J&J
|
Selective M1 muscarinic receptor antagonist (remyelination)
|
Oral
|
RRMS
|
| • |
one-time development and regulatory milestone payments upon achievement of specified milestone events, up to an aggregate of $165.5 million, with each milestone payment payable
only once upon first achievement of the applicable milestone;
|
| • |
tiered net sales-based earn-out payments on sales of products derived from the Gossamer Compounds at rates ranging from low- to mid-single digit percentages depending on certain
annual net sales thresholds, payable on a product-by-product and country-by-country basis during the applicable term, which begins on the first commercial sale of such product in a country and continues until the latest of (i) expiration of
the last valid patent claim covering such product in that country, (ii) expiration of any period of regulatory exclusivity in that country, and (iii) the fifteenth anniversary of first commercial sale of such product in that country,
subject to a 50% reduction on a product-by-country basis where there is neither patent coverage nor regulatory exclusivity or where there is an approved generic entrant; and
|
| • |
if we undergo a qualifying transaction involving a change of control of the Company, sale of the Gossamer Compounds or substantially all of the program assets, subject to certain
exceptions, Gossamer has the option, exercisable within 5 days of notice of the transaction, to elect to receive a payment form us equal to 2.5% of the consideration in such qualifying transaction up to $200 million and 5.0% of the
consideration in such qualifying transaction above $200 million, in lieu of any further milestone, sales-based, or other contingent payments; upon such election, all such further payments terminate. For the avoidance of doubt, no payments
were made to Gossamer in connections with the Vidya acquisition.
|
|
Sun Pharmaceuticals
|
Yuhan
|
Aposense
|
Total
|
|||||||||||||
|
U.S. patents
|
9
|
6
|
3
|
17 |
||||||||||||
| • |
completion of certain preclinical laboratory tests, animal studies and formulation studies in accordance with Good Laboratory Practice regulations (GLPs) and other applicable
regulations;
|
| • |
submission to the FDA of an Investigational New Drug application (IND), which must become effective before human clinical trials may begin;
|
| • |
approval by an independent institutional review board (IRB), or ethics committee at each clinical site before each trial may be initiated;
|
| • |
performance of adequate and well-controlled human clinical trials in accordance with Good Clinical Practice regulations (GCPs) to evaluate the safety and efficacy of the product
candidate for its intended use;
|
| • |
preparation and submission to the FDA of an NDA;
|
| • |
satisfactory completion of an FDA advisory committee review, if applicable;
|
| • |
satisfactory completion of an FDA inspection of the manufacturing facility or facilities at which the drug is produced to assess compliance with current Good Manufacturing Practice
requirements (cGMPs) to assure that the facilities, methods and controls are adequate to preserve the drug’s identity, strength, quality and purity;
|
| • |
satisfactory completion of potential inspection of selected clinical investigation sites to assess compliance with GCPs; and
|
| • |
FDA review and approval of the NDA to permit commercial marketing of the product for particular indications for use in the United States.
|
| • |
Phase 1: The product candidate is initially introduced into healthy human subjects, or in some cases, patients with the target disease or condition, and tested for safety, dosage
tolerance, absorption, metabolism, distribution and excretion and, if possible, to gain an early indication of its effectiveness.
|
| • |
Phase 2: The product candidate is administered to a limited patient population with a specified disease or condition to identify possible adverse effects and safety risks, to
preliminarily evaluate the efficacy of the product candidate for specific targeted diseases and to determine dosage tolerance and appropriate dosage.
|
| • |
Phase 3: The product candidate is administered to an expanded patient population to further evaluate dosage, to provide substantial evidence of efficacy and to further test for
safety, generally at multiple geographically dispersed clinical trial sites. These clinical trials are intended to establish the overall risk-benefit ratio of the product candidate and provide an adequate basis for product labeling.
|
| • |
restrictions on the marketing or manufacturing of the product, complete withdrawal of the product from the market or product recalls;
|
| • |
fines, warning letters, or untitled letters;
|
| • |
clinical holds on ongoing or planned clinical studies;
|
| • |
refusal of the FDA to approve pending applications or supplements to approved applications, or suspension or revocation of approvals;
|
| • |
product seizure or detention, or refusal to permit the import or export of products;
|
| • |
consent decrees, corporate integrity agreements, debarment or exclusion from federal healthcare programs;
|
| • |
mandated modification of promotional materials and labeling and the issuance of corrective information;
|
| • |
the issuance of safety alerts, Dear Healthcare Provider letters, press releases and other communications containing warnings or other safety information about the product; or
|
| • |
injunctions or the imposition of civil or criminal penalties.
|
| ● |
We have a limited operating history and have had a history of significant losses since our inception. We may incur losses over the next several years and may never achieve or
maintain profitability.
|
| ● |
We will need substantial additional funding to complete the development of our product candidates. A failure to obtain this necessary capital when needed could force us to
delay, limit, reduce or terminate our product development or commercialization efforts. Our development efforts are in the early stages. If we are unable to advance VT7208 or any other product candidates through clinical development, obtain
regulatory approval and ultimately commercialize our product candidates, or experience significant delays in doing so, our business will be materially harmed.
|
| ● |
Our business is highly dependent on the success of VT7208. VT7208 will require additional clinical and manufacturing development before we may be able to
seek regulatory approval for and launch a product commercially and we may not be successful in our efforts.
|
| ● |
If the clinical trials of any of our product candidates fail to demonstrate safety and efficacy to the satisfaction of the FDA or other comparable regulatory authorities, or do
not otherwise produce favorable results, we may incur additional costs or experience delays in completing, or ultimately be unable to complete, the development and commercialization of our product candidates.
|
| ● |
Interim topline and preliminary data from our clinical trials that we announce or publish from time to time may change as more patients are enrolled and additional data become
available and are subject to audit and verification procedures that could result in material changes in the final data.
|
| ● |
We will depend on timely enrollment of patients in our clinical trials for our product candidates. If we encounter difficulties enrolling patients in our clinical trials, our
clinical development activities could be delayed or otherwise adversely affected.
|
| ● |
Clinical trials are difficult to design and implement, can be lengthy and expensive, involve uncertain outcomes and may not ultimately be successful.
|
| ● |
We currently rely, and expect to continue to rely, on third parties to conduct, supervise, and monitor our preclinical studies and clinical trials. If those third parties do
not perform satisfactorily, including failing to meet deadlines for the completion of such clinical trials or failing to comply with regulatory requirements, we may be unable to obtain regulatory approval for our product candidates.
|
| ● |
If we are unable to establish sales, marketing and distribution capabilities for our product candidates, or enter into sales, marketing and distribution agreements with third
parties, we may not be successful in commercializing our product candidates, if approved.
|
| ● |
We operate in a rapidly changing industry and face significant competition, which may result in others discovering, developing or commercializing products before or more
successfully than we do.
|
| ● |
Even if any of our product candidates receives marketing approval, it may fail to achieve the degree of market acceptance by physicians, patients, third-party payors and others in the medical community necessary
for commercial success.
|
| ● |
If we are unable to obtain and maintain effective patent protection for our technology and product candidates, or if the scope of the patent protection obtained is not
sufficiently broad, we may not be able to compete effectively in our markets.
|
| ● |
Third-party claims or litigation alleging infringement of patents or other proprietary rights, or seeking to invalidate our patents or other proprietary rights, may delay or
prevent our development and commercialization efforts.
|
| ● |
There is no guarantee that the Merger will increase stockholder value.
|
| ● |
Pursuant to the terms of the Merger, we are required to recommend that our stockholders approve
the conversion of all outstanding shares of our Series A Preferred Stock into shares of our common stock. We cannot guarantee that
our stockholders will approve these matters, and if they fail to do so we may be required to settle such shares in cash and our operations may be materially harmed.
|
| ● |
We and the third parties with whom we work are subject to rapidly changing and increasingly stringent U.S. and foreign laws, regulations, and rules; contractual obligations;
industry standards; policies and other obligations relating to privacy, data protection and information security. Our actual or perceived failure (or that of the third parties with whom we work) to comply with these obligations could lead
to regulatory investigations or actions; litigation (including class claims) and mass arbitration demands; fines and penalties; disruptions of business operations (including clinical trials); reputational harm; loss of revenue or profits;
and other adverse business consequences. The failure to successfully integrate the businesses of the Company and Vidya in the expected timeframe could adversely affect our results of operations, financial condition, and future results.
|
| ● |
complete our ongoing and planned clinical trials, preclinical studies and Investigational New Drug Application (IND)-enabling activities;
|
| ● |
initiate, enroll, and complete additional clinical trials for our product candidates;
|
| ● |
seek and obtain regulatory approvals for our product candidates;
|
| ● |
build and maintain our manufacturing capabilities or enter into third-party manufacturing arrangements;
|
| ● |
expand and protect our intellectual property portfolio; and
|
| ● |
fund our general and administrative operations.
|
| ● |
initiating, enrolling, and completing clinical trials;
|
| ● |
submission of INDs for and receipt of allowance to proceed with our clinical trials or other future clinical trials;
|
| ● |
completing preclinical studies;
|
| ● |
obtaining positive results from our preclinical studies and clinical trials that support a demonstration of efficacy, safety, and durability of effect for our product
candidates;
|
| ● |
receiving approvals for commercialization of our product candidates from applicable regulatory authorities;
|
| ● |
establishing sales, marketing and distribution capabilities and successfully launching commercial sales of our products, if and when approved, whether alone or in collaboration
with others;
|
| ● |
acceptance of our products, if and when approved, by patients, the medical community and third-party payors;
|
| ● |
manufacturing our product candidates at an acceptable cost and quality; and
|
| ● |
maintaining and growing an organization of scientists, medical professionals and business people who can develop and commercialize our product candidates and technology.
|
| ● |
disagreement with the design, protocol or conduct of our clinical trials;
|
| ● |
failure to demonstrate that a product candidate is safe and effective for its proposed indication;
|
| ● |
failure of clinical trials to meet the level of statistical significance required for approval;
|
| ● |
failure to demonstrate that a product candidate’s clinical and other benefits outweigh its safety risks;
|
| ● |
disagreement with our interpretation of data from preclinical studies or clinical trials;
|
| ● |
insufficiency of data collected from clinical trials of our product candidates to support the submission and filing of a New Drug Application (NDA) or other submission or to
obtain regulatory approval;
|
| ● |
failure to obtain approval of the manufacturing processes, or failure to obtain such approvals with respect to our facilities or the facilities of our contract manufacturing
vendors;
|
| ● |
deficiencies in our CMC package, including inadequate characterization of the drug substance or drug product, insufficient control strategy, incomplete validation of manufacturing processes or
analytical methods, or unresolved comparability, impurity, stability or specification issues, may delay or prevent approval;
|
| ● |
we may be unable to demonstrate that our manufacturing processes can be consistently scaled, validated and controlled to produce product candidates that meet applicable identity, strength, quality,
purity and potency requirements;
|
| ● |
our analytical methods, release testing, reference standards or stability data may be insufficient to support product specifications, shelf life, storage conditions or commercial manufacturing
approval;
|
| ● |
manufacturing facilities operated by us or our third-party manufacturers may fail to satisfy current good manufacturing practice (cGMP) requirements or may be subject to inspectional observations,
warning letters, import alerts or other regulatory actions that could delay or prevent approval;
|
| ● |
changes in raw materials, suppliers, manufacturing sites, equipment, processes or specifications may require additional comparability, validation or bridging data and could result in delay in
regulatory review or approval;
|
| ● |
changes in the approval policies or regulations that render our preclinical and clinical data insufficient for approval; or
|
| ● |
lack of adequate funding to complete a clinical trial in a manner that is satisfactory to the applicable regulatory authority.
|
| ● |
our product candidates may not succeed in preclinical or clinical testing;
|
| ● |
a product candidate may on further study be shown to have harmful side effects, or other characteristics that indicate it is unlikely to be effective or otherwise does not meet
applicable regulatory criteria;
|
| ● |
competitors may develop alternatives that render our product candidates obsolete or less attractive;
|
| ● |
product candidates we develop may nevertheless be covered by third parties’ patents or other exclusive rights;
|
| ● |
the market for a product candidate may change during our development program so that the continued development of that product candidate is no longer reasonable;
|
| ● |
a product candidate may not be capable of being produced in commercial quantities at an acceptable cost, or at all; and
|
| ● |
a product candidate may not be accepted as safe and effective by patients, the medical community or third-party payors, if applicable.
|
| ● |
the FDA or other comparable regulatory authority may disagree as to the number, design or implementation of our clinical trials, or may not interpret the results from clinical
trials as we do;
|
| ● |
regulators or institutional review boards may not authorize us or our investigators to commence a clinical trial or conduct a clinical trial at a prospective trial site;
|
| ● |
we may not reach agreement on acceptable terms with prospective clinical trial sites, the terms of which can be subject to extensive negotiation and may vary significantly
among different clinical trial sites;
|
| ● |
clinical trials of our product candidates may produce negative or inconclusive results;
|
| ● |
we may decide, or regulators may require us, to conduct additional preclinical studies or clinical trials or abandon our product development programs;
|
| ● |
the number of patients required for clinical trials of our product candidates may be larger than we anticipate, enrollment in these clinical trials may be slower than we
anticipate, participants may drop out of these clinical trials at a higher rate than we anticipate or we may fail to recruit suitable patients to participate in a trial;
|
| ● |
our third-party contractors may fail to comply with regulatory requirements or meet their contractual obligations to us in a timely manner, or at all;
|
| ● |
regulators may issue a clinical hold, or regulators or institutional review boards may require that we or our investigators suspend or terminate clinical research for various
reasons, including noncompliance with regulatory requirements or a finding that the participants are being exposed to unacceptable health risks;
|
| ● |
the cost of clinical trials of our product candidates may be greater than we anticipate;
|
| ● |
the FDA or other comparable regulatory authorities may fail to approve our manufacturing processes or facilities, or the facilities of our contract manufacturing vendors;
|
| ● |
the supply or quality of our product candidates or other materials necessary to conduct clinical trials of our product candidates may be insufficient or inadequate;
|
| ● |
deficiencies in our CMC package, including inadequate characterization of the drug substance or drug product, insufficient control strategy, incomplete validation of manufacturing processes or
analytical methods, or unresolved comparability, impurity, stability or specification issues, may delay or prevent approval
|
| ● |
we may be unable to demonstrate that our manufacturing processes can be consistently scaled, validated and controlled to produce product candidates that meet applicable identity, strength, quality,
purity and potency requirements;
|
| ● |
our analytical methods, release testing, reference standards or stability data may be insufficient to support product specifications, shelf life, storage conditions or commercial manufacturing
approval;
|
| ● |
manufacturing facilities operated by us or our third-party manufacturers may fail to satisfy cGMP requirements or may be subject to inspectional observations, warning letters, import alerts or
other regulatory actions that could delay or prevent approval;
|
| ● |
changes in raw materials, suppliers, manufacturing sites, equipment, processes or specifications may require additional comparability, validation or bridging data and could result in delay in
regulatory review or approval;
|
| ● |
our product candidates may have undesirable side effects or other unexpected characteristics, causing us or our investigators, regulators or institutional review boards to
suspend or terminate the clinical trials; and
|
| ● |
the approval policies or regulations of the FDA or other comparable regulatory authorities may significantly change in a manner rendering our clinical data insufficient for
approval.
|
| ● |
the patient eligibility criteria defined in the protocol;
|
| ● |
the number of patients with the disease or condition being studied;
|
| ● |
the perceived risks and benefits of the product candidate in the trial;
|
| ● |
clinicians’ and patients’ perceptions as to the potential advantages of the product candidate being studied in relation to other available therapies, including any new drugs
that may be approved for the indications we are investigating or drugs that may be used off-label for these indications;
|
| ● |
clinicians’ and patients’ perceptions as to any risks associated with our competitors’ product candidates;
|
| ● |
the size and nature of the patient population required for analysis of the trial’s primary endpoints;
|
| ● |
the proximity of patients to study sites;
|
| ● |
the design of the clinical trial;
|
| ● |
our ability to recruit clinical trial investigators with the appropriate competencies and experience;
|
| ● |
competing clinical trials for similar therapies or other new therapeutics;
|
| ● |
our ability to obtain and maintain patient consents;
|
| ● |
the risk that patients enrolled in clinical trials will drop out of the clinical trials before completion of their treatment;
|
| ● |
factors we may not be able to control, such as pandemics, that may limit patients, principal investigators or staff or clinical sites available;
|
| ● |
delays in activating clinical trial sites, including delays related to site contracting, budgeting, institutional review board or ethics committee approvals, training or initiation activities;
|
| ● |
high screen failure rates, including as a result of narrow eligibility criteria, required diagnostic confirmation or other protocol-specific requirements;
|
| ● |
competition from approved therapies, standard-of-care alternatives or other treatment options that may reduce patients’ willingness to enroll in our clinical trials;
|
| ● |
the burden on patients participating in our clinical trials, including visit frequency, travel requirements, monitoring obligations, procedures, follow-up requirements or other protocol-related
demands;
|
| ● |
the availability of specialized testing, biomarkers or diagnostic tools needed to identify or confirm eligible patients;
|
| ● |
our ability to enroll a sufficiently diverse and representative patient populations across demographics, disease characteristics or geographies to support regulatory review;
|
| ● |
patient retention, protocol adherence and timely completion of trial visits and procedures, including missed visits, noncompliance or withdrawal of consent; and
|
| ● |
site staffing constraints, investigator turnover or limited clinical trial infrastructure.
|
| ● |
regulatory authorities may withdraw or limit their approval of such products;
|
| ● |
regulatory authorities may require the addition of labeling statements, such as a “boxed” warning or a contraindication;
|
| ● |
we may be required to create a Risk Evaluation and Mitigation Strategy (REMS) plan, which could include a medication guide outlining the risks of such side effects for
distribution to patients, a communication plan for healthcare providers, and/or other elements to assure safe use, such as restricted distribution methods, patient registries and other risk minimization tools;
|
| ● |
we may decide to remove such products from the marketplace;
|
| ● |
we could be sued and held liable for harm caused to patients; and
|
| ● |
our reputation may suffer.
|
| ● |
because the autoimmune conditions we are targeting are chronic, non-life-threatening diseases that may require treatment for years or decades, we must demonstrate a safety and tolerability
profile suitable for long-term use, which represents a significantly higher bar than is typically required in acute or oncologic settings where greater toxicity may
be tolerated in exchange for survival benefit. The prior development of other BTK inhibitors in autoimmune indications has been impeded by tolerability limitations,
particularly hepatotoxicity, and regulators, physicians and patients may apply heightened scrutiny to VT7208 as a result;
|
| ● |
each of our target indications presents distinct clinical heterogeneity that may complicate trial design and interpretation
of results. Food allergy involves considerable variability in symptomatic presentation, ranging from mild reactions to life-threatening anaphylaxis. MS encompasses multiple disease subtypes, including relapsing, secondary progressive and primary progressive forms, each with different pathophysiology, natural history and treatment response profiles. This heterogeneity may make it more difficult to design trials that yield statistically significant and clinically meaningful results across our target populations;
|
| ● |
we may face challenges with respect to patient enrollment in our clinical trials, particularly given that we are conducting trials across three distinct indications simultaneously, which may strain our operational resources and limit our ability to recruit sufficient patients at each clinical
trial site, as described above;
|
| ● |
our clinical data to date are derived from a Phase 1 trial of 24 healthy volunteers, and our planned Phase 2 trials will involve relatively small sample sizes, which increases the risk of substantial variability in results and reduces the likelihood that outcomes from early-stage trials will be predictive of the success of later-stage, larger clinical trials in patient populations;
|
| ● |
following approval of our product candidates, if any, pricing and level of reimbursement may not be sufficient to offset costs of development, manufacturing, marketing, and
commercialization;
|
| ● |
we may have difficulty selecting, validating and achieving clinically meaningful endpoints that are acceptable to regulatory authorities, particularly given that our three target indications use
different primary endpoints and outcome measures, and we are relying in part on biomarker and challenge-based endpoints in food allergy and magnetic resonance imaging (MRI)-based endpoints in MS that may not be accepted by regulators as
adequate for approval;
|
| ● |
we may have difficulty in accurately diagnosing, stratifying or confirming patients with food allergy, CSU or MS, which could adversely affect enrollment, clinical trial design and interpretation
of results. In particular, identifying and confirming immunoglobin E (IgE)-mediated food allergy requires allergen-specific testing and oral food challenges, and stratifying MS patients across relapsing and progressive subtypes requires
careful clinical and radiographic assessment;
|
| ● |
regulatory authorities may require larger, longer, additional or different clinical trials than we anticipate, including studies in specific subpopulations or trials designed to address particular
safety, efficacy or dosing questions; and
|
| ● |
while the overall patient populations for food allergy, CSU and MS are substantial, the subset of patients within each
indication who are appropriate candidates for a BTK inhibitor, and specifically for VT7208, may be smaller than we estimate, and the competitive landscape in each
indication is evolving rapidly as other therapies, including other BTK inhibitors, may reach the market ahead of VT7208.
|
| ● |
failure of third-party manufacturers to comply with regulatory requirements and maintain quality assurance;
|
| ● |
breach of the manufacturing agreement by the third party;
|
| ● |
failure to manufacture our product according to our specifications;
|
| ● |
failure to manufacture our product according to our schedule or at all;
|
| ● |
production difficulties caused by unforeseen events that may delay the availability of one or more of the necessary raw materials or delay the manufacture of any current or
future product candidates for use in clinical trials or for commercial supply;
|
| ● |
misappropriation of our proprietary information, including our trade secrets and know-how; and
|
| ● |
termination or nonrenewal of the agreement by the third party at a time that is costly or inconvenient for us.
|
| ● |
the FDA or comparable foreign regulatory authorities may disagree with the design or implementation of our preclinical studies or clinical trials;
|
| ● |
we may not be able to enroll a sufficient number of patients in our clinical studies;
|
| ● |
we may be unable to demonstrate to the satisfaction of the FDA or comparable foreign regulatory authorities that a product candidate is safe and effective for its proposed
indication;
|
| ● |
the results of clinical trials may not meet the level of statistical significance required by the FDA or comparable foreign regulatory authorities for approval;
|
| ● |
we may be unable to demonstrate that a product candidate’s clinical and other benefits outweigh its safety risks;
|
| ● |
the FDA or comparable foreign regulatory authorities may disagree with our interpretation of data from preclinical studies or clinical trials;
|
| ● |
the data collected from clinical trials of our product candidates may not be sufficient to support the submission of an NDA or other submission or to obtain regulatory approval
in the United States or elsewhere;
|
| ● |
the FDA or comparable foreign regulatory authorities may find deficiencies with or fail to approve the manufacturing processes or facilities of third-party manufacturers with
which we contract for clinical and commercial supplies; and
|
| ● |
the approval policies or regulations of the FDA or comparable foreign regulatory authorities may significantly change such that our clinical data are insufficient for approval.
|
| ● |
restrictions on the marketing or manufacturing of the product, withdrawal of the product from the market, or voluntary or mandatory product recalls;
|
| ● |
revision to the labeling, including limitations on approved uses or the addition of additional warnings, contraindications or other safety information, including boxed
warnings;
|
| ● |
imposition of a REMS, which may include distribution or use restrictions;
|
| ● |
requirements to conduct additional post-market clinical trials to assess the safety of the product;
|
| ● |
fines, warning letters or other regulatory enforcement action;
|
| ● |
refusal by the FDA to approve pending applications or supplements to approved applications filed by us;
|
| ● |
product seizure or detention, or refusal to permit the import or export of products; and
|
| ● |
injunctions or the imposition of civil or criminal penalties.
|
| ● |
the federal Anti-Kickback Statute prohibits, among other things, persons and entities from knowingly and willfully soliciting, offering, receiving or providing remuneration,
directly or indirectly, in cash or in kind, to induce or reward either the referral of an individual for, or the purchase, order or recommendation of, any good or service, for which payment may be made under federal and state healthcare
programs such as Medicare and Medicaid. The Anti-Kickback Statute has been interpreted to apply to arrangements between pharmaceutical manufacturers, on the one hand, and prescribers, purchasers and formulary managers, on the other. A
person or entity does not need to have actual knowledge of the statute or specific intent to violate it in order to have committed a violation;
|
| ● |
the federal civil and criminal false claims, including the federal False Claims Act (FCA), which can be enforced through civil whistleblower or qui tam actions, and civil
monetary penalties laws, which impose criminal and civil penalties against individuals or entities for knowingly presenting, or causing to be presented, to the federal government, claims for payment that are false or fraudulent or making a
false statement to avoid, decrease or conceal an obligation to pay money to the federal government. In addition, the government may assert that a claim including items and services resulting from a violation of the federal Anti-Kickback
Statute constitutes a false or fraudulent claim for purposes of the FCA;
|
| ● |
Health Insurance Portability and Accountability Act (HIPAA), imposes criminal and civil liability for executing a scheme to defraud any healthcare benefit program, or knowingly
and willfully falsifying, concealing or covering up a material fact or making any materially false statement in connection with the delivery of or payment for healthcare benefits, items or services; similar to the federal Anti-Kickback
Statute, a person or entity does not need to have actual knowledge of the statute or specific intent to violate it in order to have committed a violation;
|
| ● |
the federal physician payment transparency requirements, sometimes referred to as the “Sunshine Act” under the Affordable Care Act (ACA) require certain manufacturers of drugs,
devices, biologics and medical supplies that are reimbursable under Medicare, Medicaid, or the Children’s Health Insurance Program to report to the Centers for Medicare & Medicaid Services (CMS) information related to transfers of value
made to physicians (currently defined to include doctors, dentists, optometrists, podiatrists and chiropractors), other healthcare professionals (such as nurse practitioners and physicians assistants), and teaching hospitals, as well as
information regarding ownership and investment interests of such physicians and their immediate family members;
|
| ● |
HIPAA, as amended by the Health Information Technology for Economic and Clinical Health Act (HITECH) and its implementing regulations, impose obligations on certain covered
entity healthcare providers, health plans, and healthcare clearinghouses and their business associates that perform certain services involving the use or disclosure of individually identifiable health information as well as their covered
subcontractors, including mandatory contractual terms, with respect to safeguarding the privacy, security and transmission of individually identifiable health information; and
|
| ● |
analogous state laws and regulations, such as state anti-kickback and false claims laws may apply to sales or marketing arrangements and claims involving healthcare items or
services reimbursed by non-governmental third-party payors, including private insurers. Some state laws require pharmaceutical companies to comply with the pharmaceutical industry’s voluntary compliance guidelines and the relevant
compliance guidance promulgated by the federal government in addition to requiring drug manufacturers to report information related to payments to physicians and other health care providers or marketing expenditures. Some state and local
laws require certain regulatory licenses to manufacture or distribute our products commercially and/or the registration of pharmaceutical sales representatives. Further, many state laws governing the privacy and security of health
information in certain circumstances, differ from each other in significant ways and often are not preempted by HIPAA, thus complicating compliance efforts.
|
| ● |
the demand for our current or future product candidates, if we obtain regulatory approval;
|
| ● |
our ability to set a price that we believe is fair for our products;
|
| ● |
our ability to obtain coverage and reimbursement approval for a product;
|
| ● |
our ability to generate revenue and achieve or maintain profitability;
|
| ● |
the level of taxes that we are required to pay; and
|
| ● |
the availability of capital.
|
|
●
|
the clinical indications for which our product candidates are approved;
|
|
●
|
physicians, hospitals, and patients considering our product candidates as a safe and effective treatment;
|
|
●
|
the potential and perceived advantages of our product candidates over alternative treatments;
|
|
●
|
the prevalence and severity of any side effects;
|
|
●
|
product labeling or product insert requirements of the FDA or other regulatory authorities;
|
|
●
|
limitations or warnings contained in the labeling approved by the FDA;
|
|
●
|
the timing of market introduction of our product candidates as well as competitive products;
|
|
●
|
the cost of treatment in relation to alternative treatments;
|
|
●
|
the amount of upfront costs or training required for physicians to administer our product candidates;
|
|
●
|
the availability of coverage, adequate reimbursement from, and our ability to negotiate pricing with, third-party payors and government authorities;
|
|
●
|
the willingness of patients to pay out-of-pocket in the absence of comprehensive coverage and reimbursement by third-party payors and government authorities;
|
|
●
|
relative convenience and ease of administration, including as compared to alternative treatments and competitive therapies; and
|
|
●
|
the effectiveness of our sales and marketing efforts and distribution support.
|
|
●
|
decreased user and investor confidence in Digital Assets, including due to the various factors described herein;
|
|
●
|
investment and trading activities, such as (i) trading activities of highly active retail and institutional users, speculators, miners and investors, (ii) actual or expected
significant dispositions of digital assets by large holders, and (iii) actual or perceived manipulation of the spot or derivative markets for digital assets;
|
|
●
|
negative publicity, media or social media coverage, or sentiment due to events in or relating to, or perception of, Digital Assets or the broader Digital Assets industry;
|
|
●
|
changes in consumer preferences and the perceived value or prospects of Digital Assets;
|
|
●
|
competition from other Digital Assets that exhibit better speed, security, scalability, or energy efficiency, that feature other more favored characteristics, that are backed by
governments, including the U.S. government, or reserves of fiat currencies, or that represent ownership or security interests in physical assets;
|
|
●
|
disruptions, failures, unavailability, or interruptions in service of trading venues for Digital Assets;
|
|
●
|
the filing for bankruptcy protection by, liquidation of, or market concerns about the financial viability of digital asset custodians, trading venues, lending platforms,
investment funds, or other Digital Asset industry participants;
|
|
●
|
regulatory, legislative, enforcement and judicial actions that adversely affect the price, ownership, transferability, trading volumes, legality or public perception of Digital
Assets, or that adversely affect the operations of or otherwise prevent digital asset custodians, trading venues, lending platforms or other Digital Assets industry participants from operating in a manner that allows them to
continue to deliver services to the Digital Assets industry;
|
|
●
|
macroeconomic changes, such as changes in the level of interest rates and inflation, fiscal and monetary policies of governments, trade restrictions, and fiat currency
devaluations; and
|
|
●
|
developments in mathematics or technology, including in digital computing, algebraic geometry and quantum computing, that could result in the cryptography used by the digital
asset blockchain becoming insecure or ineffective.
|
|
●
|
a partial or total loss of our Digital Assets in a manner that may not be covered by insurance or the liability provisions of the custody agreements with the custodians who hold
our Digital Assets;
|
|
●
|
harm to our reputation and brand;
|
|
●
|
improper disclosure of data and violations of applicable data privacy and other laws; or
|
|
●
|
significant regulatory scrutiny, investigations, fines, penalties, and other legal, regulatory, contractual and financial exposure.
|
|
●
|
the scope of rights granted under the license agreement and other interpretation-related issues;
|
|
●
|
the extent to which our technology and processes infringe on intellectual property of the licensor that is not subject to the licensing agreement;
|
|
●
|
the sublicensing of patents and other rights;
|
|
●
|
our diligence obligations under the license agreement and what activities satisfy those diligence obligations;
|
|
●
|
the priority of invention of patented technology.
|
|
●
|
increased operating expenses and cash requirements;
|
|
●
|
the assumption of additional indebtedness or contingent liabilities;
|
|
●
|
assimilation of operations, intellectual property and products of an acquired company, including difficulties associated with integrating new personnel;
|
|
●
|
the diversion of our management’s attention from our existing programs and initiatives in pursuing such a strategic partnership, merger or acquisition;
|
|
●
|
retention of key employees, the loss of key personnel and uncertainties in our ability to maintain key business relationships;
|
|
●
|
risks and uncertainties associated with the other party to such a transaction, including the prospects of that party and their existing products or product candidates and
regulatory approvals; and
|
|
●
|
our inability to generate revenue from acquired technology sufficient to meet our objectives in undertaking the acquisition or even to offset the associated acquisition and
maintenance costs.
|
|
●
|
reduced resources of our management to pursue our business strategy;
|
|
●
|
decreased demand for any product candidates or products that we may develop;
|
|
●
|
injury to our reputation and significant negative media attention;
|
|
●
|
withdrawal of clinical trial participants;
|
|
●
|
initiation of investigations by regulators;
|
|
●
|
product recalls, withdrawals or labeling, marketing or promotional restrictions;
|
|
●
|
significant costs to defend the resulting litigation;
|
|
●
|
substantial monetary awards paid to clinical trial participants or patients;
|
|
●
|
loss of revenue; and
|
|
●
|
the inability to commercialize any products that we may develop.
|
|
●
|
the commencement, enrollment or results of our clinical trials;
|
|
●
|
positive or negative results from, or delays in, testing and clinical trials by us, collaborators or competitors;
|
|
●
|
the loss of any of our key scientific or management personnel;
|
|
●
|
regulatory or legal developments in the United States and other countries;
|
|
●
|
the success of competitive products or technologies;
|
|
●
|
adverse actions taken by regulatory agencies with respect to our clinical trials or manufacturers;
|
|
●
|
changes or developments in laws or regulations applicable to our product candidates and preclinical program;
|
|
●
|
changes in the structure and scope of health care payment systems;
|
|
●
|
changes to our relationships with collaborators, manufacturers or suppliers;
|
|
●
|
concerns regarding the safety of our product candidates ;
|
|
●
|
announcements concerning our competitors or the pharmaceutical industry in general;
|
|
●
|
actual or anticipated fluctuations in our operating results;
|
|
●
|
changes in financial estimates or recommendations by securities analysts;
|
|
●
|
potential acquisitions, financing, collaborations or other corporate transactions;
|
|
●
|
the results of our efforts to discover, develop, acquire or in-license additional product candidates;
|
|
●
|
the trading volume of our common stock on Nasdaq;
|
|
●
|
sales of our common stock by us, members of our senior management and directors or our stockholders or the anticipation that such sales may occur in the future;
|
|
●
|
general economic, political, and market conditions and overall fluctuations in the financial markets in the United States;
|
|
●
|
stock market price and volume fluctuations of comparable companies and, in particular, those that operate in the biopharmaceutical industry;
|
|
●
|
investors’ general perception of us and our business; and
|
|
●
|
other events and factors, many of which are beyond our control.
|
|
●
|
providing for a classified board of directors with staggered, three-year terms;
|
|
●
|
authorizing our board of directors to issue preferred stock with voting or other rights or preferences that could discourage a takeover attempt or delay changes in control;
|
|
●
|
prohibiting cumulative voting in the election of directors;
|
|
●
|
providing that vacancies on our board of directors may be filled only by a majority of directors then in office, even though less than a quorum;
|
|
●
|
prohibiting the adoption, amendment or repeal of our amended and restated bylaws or the repeal of the provisions of our amended and restated certificate of incorporation regarding
the election and removal of directors without the required approval of at least 66.67% of the shares entitled to vote at an election of directors;
|
|
●
|
prohibiting stockholder action by written consent;
|
|
●
|
limiting the persons who may call special meetings of stockholders; and
|
|
●
|
requiring advance notification of stockholder nominations and proposals.
|
|
●
|
any derivative action or proceeding brought on our behalf;
|
|
●
|
any action asserting a claim of breach of a fiduciary duty owed by, or other wrongdoing by, any of our directors, officers, employees or agents or our stockholders;
|
|
●
|
any action asserting a claim against us arising under the DGCL, our amended and restated certificate of incorporation, or our amended and restated bylaws; and
|
|
●
|
any action asserting a claim against us that is governed by the internal-affairs doctrine; provided that, the exclusive forum provision will not apply to suits brought to enforce
any liability or duty created by the Exchange Act or any other claim for which the federal courts have exclusive jurisdiction; and provided further that, if and only if the Court of Chancery of the State of Delaware dismisses any
such action for lack of subject matter jurisdiction, such action may be brought in another state or federal court sitting in the State of Delaware. Our amended and restated certificate of incorporation also provides that the federal
district courts of the United States of America will be the exclusive forum for the resolution of any complaint asserting a cause of action against us or any of our directors, officers, employees or agents and arising under the
Securities Act.
|
|
Independent Auditor’s Report
|
1
|
|
Consolidated Balance Sheets as of December 31, 2025 and 2024
|
3 |
|
Consolidated Statements of Operations and Comprehensive Loss for the Year Ended December 31, 2025 and for the period from April 8, 2024 (Inception) to
December 31, 2024
|
4 |
|
Consolidated Statements of Stockholders’ Deficit for the Year Ended December 31, 2025 and for the period from April 8, 2024 (Inception) to December 31,
2024
|
5 |
|
Consolidated Statements of Cash Flows for the Year Ended December 31, 2025 and for the period from April 8, 2024 (Inception) to December 31, 2024
|
6 |
|
Notes to Consolidated Financial Statements
|
7 |
|
•
|
Exercise professional judgment and maintain professional skepticism throughout the audit.
|
|
•
|
Identify and assess the risks of material misstatement of the consolidated financial statements, whether due to fraud or error, and design and perform
audit procedures responsive to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements.
|
|
•
|
Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not
for the purpose of expressing an opinion on the effectiveness of the Company’s internal control. Accordingly, no such opinion is expressed.
|
|
•
|
Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as
evaluate the overall presentation of the consolidated financial statements.
|
|
•
|
Conclude whether, in our judgment, there are conditions or events, considered in the aggregate, that raise substantial doubt about the Company’s ability
to continue as a going concern for a reasonable period of time.
|
|
December 31,
2025
|
December 31,
2024
|
|||||||
|
Assets
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
2,851
|
$
|
31
|
||||
|
Prepaid expenses and other assets
|
420
|
5
|
||||||
|
Total current assets
|
3,271
|
36
|
||||||
|
Total assets
|
$
|
3,271
|
36
|
|||||
|
Liabilities and Stockholders’ deficit
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable
|
$
|
155
|
$
|
76
|
||||
|
Accrued expenses
|
685
|
-
|
||||||
|
Total current liabilities
|
840
|
76
|
||||||
|
SAFE liabilities, noncurrent
|
9,003
|
411
|
||||||
|
Total liabilities
|
9,843
|
487
|
||||||
|
Commitments and contingencies (Note 8)
|
||||||||
|
Stockholders’ deficit:
|
||||||||
|
Common stock, $0.00001 par value; 1,000,000 shares authorized at December 31, 2025 and December 31, 2024; 643,302 and 624,744 shares issued and outstanding at December 31, 2025 and December
31, 2024, respectively
|
-
|
-
|
||||||
|
Accumulated other comprehensive loss
|
(60
|
)
|
-
|
|||||
|
Accumulated deficit
|
(6,512
|
)
|
(451
|
)
|
||||
|
Total stockholders’ deficit
|
(6,572
|
)
|
(451
|
)
|
||||
|
Total liabilities and stockholders’ deficit
|
$
|
3,271
|
36
|
|||||
|
Year Ended
December 31,
2025
|
Period from
April 8, 2024
(Inception) to
December 31,
2024
|
|||||||
|
Operating expenses:
|
||||||||
|
Research and development
|
$
|
2,818
|
$
|
307
|
||||
|
General and administrative
|
487
|
128
|
||||||
|
Total operating expenses
|
3,305
|
435
|
||||||
|
Loss from operations
|
(3,305
|
)
|
(435
|
)
|
||||
|
Other income (expense), net:
|
||||||||
|
Interest income
|
136
|
—
|
||||||
|
Change in fair value of SAFE liabilities
|
(2,892
|
)
|
(16
|
)
|
||||
|
Total other income (expense), net
|
(2,756
|
)
|
(16
|
)
|
||||
|
Net loss
|
$
|
(6,061
|
)
|
$
|
(451
|
)
|
||
|
Foreign currency translation
|
(60
|
)
|
—
|
|||||
|
Comprehensive loss
|
$
|
(6,121
|
)
|
$
|
(451
|
)
|
||
|
Common Stock
|
Accumulated
Other
Comprehensive
|
Accumulated
|
Total
Stockholders’
|
|||||||||||||||||
|
Shares
|
Amount
|
Loss
|
Deficit
|
Deficit
|
||||||||||||||||
|
Balance at April 8, 2024 (Inception)
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
|||||||||||
|
Issuance of common stock
|
600,000
|
—
|
—
|
—
|
—
|
|||||||||||||||
|
Issuance of restricted stock awards
|
24,744
|
—
|
—
|
—
|
—
|
|||||||||||||||
|
Net loss
|
—
|
—
|
—
|
(451
|
)
|
(451
|
)
|
|||||||||||||
|
Balance at December 31, 2024
|
624,744
|
$
|
—
|
$
|
—
|
$
|
(451
|
)
|
$
|
(451
|
)
|
|||||||||
|
Issuance of restricted stock awards
|
18,558
|
—
|
—
|
—
|
—
|
|||||||||||||||
|
Foreign currency translation
|
—
|
—
|
(60
|
)
|
—
|
(60
|
)
|
|||||||||||||
|
Net loss
|
—
|
—
|
—
|
(6,061
|
)
|
(6,061
|
)
|
|||||||||||||
|
Balance at December 31, 2025
|
643,302
|
$
|
—
|
$
|
(60
|
)
|
$
|
(6,512
|
)
|
$
|
(6,572
|
)
|
||||||||
|
Year Ended
December 31, 2025
|
Period from
April 8, 2024
(Inception) to
December 31,
2024
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net loss
|
$
|
(6,061
|
)
|
$
|
(451
|
)
|
||
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||
|
Acquired in-process research and development
|
—
|
250
|
||||||
|
Change in fair value of SAFE liabilities
|
2,892
|
16
|
||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Prepaid expenses and other assets
|
(415
|
)
|
(5
|
)
|
||||
|
Accounts payable
|
79
|
76
|
||||||
|
Accrued expenses
|
685
|
—
|
||||||
|
Net cash used in operating activities
|
(2,820
|
)
|
(114
|
)
|
||||
|
Cash flows from investing activities:
|
||||||||
|
Cash paid for acquired in-process research and development
|
—
|
(250
|
)
|
|||||
|
Net cash used in investing activities
|
—
|
(250
|
)
|
|||||
|
Cash flows from financing activities:
|
||||||||
|
Proceeds from issuance of SAFE notes
|
5,700
|
395
|
||||||
|
Net cash provided by financing activities
|
5,700
|
395
|
||||||
|
Effect of exchange rate changes on cash and cash equivalents
|
(60
|
)
|
-
|
|||||
|
Net increase in cash and cash equivalents
|
2,820
|
31
|
||||||
|
Cash and cash equivalents, beginning of period
|
31
|
-
|
||||||
|
Cash and cash equivalents, end of period
|
$
|
2,851
|
$
|
31
|
||||
| 1. |
Nature of the Business and Basis of Presentation
|
| 2. |
Summary of Significant Accounting Policies
|
| • |
Level 1 — Quoted prices in active markets that are 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.
|
| 3. |
Fair Value Measurements
|
|
|
December 31, 2025
|
|||||||||||||||
|
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
|
Assets:
|
||||||||||||||||
|
Money market fund
|
$
|
2,620
|
$
|
-
|
$
|
-
|
$
|
2,620
|
||||||||
|
Total assets
|
$
|
2,620
|
$
|
-
|
$
|
-
|
$
|
2,620
|
||||||||
|
|
||||||||||||||||
|
Liabilities:
|
||||||||||||||||
|
SAFE Liability
|
$
|
-
|
$
|
-
|
$
|
9,003
|
$
|
9,003
|
||||||||
|
Total liabilities
|
$
|
-
|
$
|
-
|
$
|
9,003
|
$
|
9,003
|
||||||||
|
|
December 31, 2024
|
|||||||||||||||
|
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
|
Liabilities:
|
||||||||||||||||
|
SAFE Liability
|
$
|
-
|
$
|
-
|
$
|
411
|
$
|
411
|
||||||||
|
Total liabilities
|
$
|
-
|
$
|
-
|
$
|
411
|
$
|
411
|
||||||||
|
Balance as of April 8, 2024 (Inception)
|
$
|
-
|
||
|
Issuance of SAFEs
|
395
|
|||
|
Change in fair value of SAFEs
|
16
|
|||
|
Balance as of December 31, 2024
|
$
|
411
|
||
|
Issuance of SAFEs
|
5,700
|
|||
|
Change in fair value of SAFEs
|
2,892
|
|||
|
Balance as of December 31, 2025
|
$
|
9,003
|
|
|
12/31/2025
|
12/31/2024
|
||||||
|
Estimated equity value of the Company (in thousands)
|
$
|
38,240
|
$
|
25,020
|
||||
|
Expected volatility
|
90.0
|
%
|
80.0
|
%
|
||||
|
Time to Next Equity Financing (in years)
|
0.48
|
1.00
|
||||||
|
Probability of Next Equity Financing
|
90.0
|
%
|
85.0
|
%
|
||||
|
Discount Rate
|
39.0
|
%
|
22.5
|
%
|
||||
| 4. |
Common Stock
|
| 5. |
Stock-based Compensation
|
|
Restricted Stock Awards
|
||||||||
|
RSAs
|
Weighted Average
Grant Date Fair
Value
|
|||||||
|
Unvested balance as of December 31, 2024
|
20,102
|
$
|
-
|
|||||
|
Granted
|
18,558
|
-
|
||||||
|
Vested
|
(12,243
|
)
|
-
|
|||||
|
Unvested balance as of December 31, 2025
|
26,417
|
$
|
-
|
|||||
| 6. |
Income Taxes
|
|
Year Ended
December 31,
2025
|
Period from
April 8, 2024
(Inception) to
December 31,
2024
|
|||||||
|
U.S.
|
$
|
(4,046
|
)
|
$
|
(451
|
)
|
||
|
Australia
|
(2,015
|
)
|
-
|
|||||
|
Total (loss) before income taxes
|
$
|
(6,061
|
)
|
$
|
(451
|
)
|
||
|
December 31,
2025
|
December 31,
2024
|
|||||||
|
Deferred tax liabilities
|
||||||||
|
Prepaid expenses
|
$
|
(8
|
)
|
$
|
(2
|
)
|
||
|
Gross deferred tax liabilities
|
(8
|
)
|
(2
|
)
|
||||
|
Deferred tax assets
|
||||||||
|
Net operating loss carryforwards
|
428
|
48
|
||||||
|
Intangible assets - basis differences
|
62
|
67
|
||||||
|
Accrued expenses and accounts payable
|
64
|
21
|
||||||
|
Gross deferred tax assets
|
554
|
136
|
||||||
|
Deferred tax asset valuation allowance
|
(546
|
)
|
(134
|
)
|
||||
|
Net deferred tax asset
|
$
|
-
|
$
|
-
|
||||
| 7. |
Gossamer Agreement
|
| 8. |
Commitments and Contingencies
|
| 9. |
Related Party Transactions
|
| 10. |
Subsequent Events
|
|
Condensed Consolidated Balance Sheets as of June 30, 2026 (Unaudited) and December 31, 2025
|
2
|
|
Condensed Consolidated Statements of Operations and Comprehensive Loss for the Six Months Ended
June 30, 2026 and 2025 (Unaudited)
|
3
|
|
Condensed Consolidated Statements of Stockholders’ Deficit for the Six Months Ended June
30, 2026 and 2025 (Unaudited)
|
4
|
|
Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2026 and 2025
(Unaudited)
|
5
|
|
Notes to Condensed Consolidated Financial Statements (Unaudited)
|
6
|
|
June 30,
2026
|
December 31,
2025
|
|||||||
|
Assets
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
245
|
$
|
2,851
|
||||
|
Prepaid expenses and other assets
|
486
|
420
|
||||||
|
Total current assets
|
731
|
3,271
|
||||||
|
Total assets
|
$
|
731
|
$
|
3,271
|
||||
|
Liabilities and Stockholders’ deficit
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable
|
$
|
941
|
$
|
155
|
||||
|
Accrued expenses
|
106
|
685
|
||||||
|
SAFE liabilities, current
|
36,330
|
-
|
||||||
|
Total current liabilities
|
37,377
|
840
|
||||||
|
SAFE liabilities, noncurrent
|
-
|
9,003
|
||||||
|
Total liabilities
|
37,377
|
9,843
|
||||||
|
Commitments and contingencies (Note 7)
|
||||||||
|
Stockholders’ deficit:
|
||||||||
|
Common stock, $0.00001 par value; 1,000,000 shares authorized at June 30, 2026 and December 31, 2025; 643,302 shares issued and outstanding at
June 30, 2026 and December 31, 2025
|
-
|
-
|
||||||
|
Additional paid-in capital
|
3
|
-
|
||||||
|
Accumulated other comprehensive loss
|
(20
|
)
|
(60
|
)
|
||||
|
Accumulated deficit
|
(36,629
|
)
|
(6,512
|
)
|
||||
|
Total stockholders’ deficit
|
(36,646
|
)
|
(6,572
|
)
|
||||
|
Total liabilities and stockholders’ deficit
|
$
|
731
|
$
|
3,271
|
||||
|
For the Six Months Ended June 30,
|
||||||||
|
2026
|
2025
|
|||||||
|
Operating expenses:
|
||||||||
|
Research and development
|
$
|
2,178
|
$
|
291
|
||||
|
General and administrative
|
628
|
203
|
||||||
|
Total operating expenses
|
2,806
|
494
|
||||||
|
Loss from operations
|
(2,806
|
)
|
(494
|
)
|
||||
|
Other income (expense), net:
|
||||||||
|
Interest income
|
16
|
51
|
||||||
|
Change in fair value of SAFE liabilities
|
(27,327
|
)
|
(1,656
|
)
|
||||
|
Total other income (expense), net
|
(27,311
|
)
|
(1,605
|
)
|
||||
|
Net loss
|
$
|
(30,117
|
)
|
$
|
(2,099
|
)
|
||
|
Foreign currency translation
|
40
|
(2
|
)
|
|||||
|
Comprehensive loss
|
$
|
(30,077
|
)
|
$
|
(2,101
|
)
|
||
|
Accumulated
|
||||||||||||||||||||||||
|
Additional
|
Other
|
Total
|
||||||||||||||||||||||
|
Common Stock
|
Paid-in
|
Comprehensive
|
Accumulated
|
Stockholders’
|
||||||||||||||||||||
|
Shares
|
Amount
|
Capital
|
Income (Loss)
|
Deficit
|
Deficit
|
|||||||||||||||||||
|
Balance at December 31, 2024
|
624,744
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
(451
|
)
|
$
|
(451
|
)
|
|||||||||||
|
Issuance of restricted stock awards
|
18,558
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||
|
Foreign currency translation
|
—
|
—
|
—
|
(2
|
)
|
—
|
(2
|
)
|
||||||||||||||||
|
Net loss
|
—
|
—
|
—
|
—
|
(2,099
|
)
|
(2,099
|
)
|
||||||||||||||||
|
Balance at June 30, 2025
|
643,302
|
$
|
—
|
$
|
—
|
$
|
(2
|
)
|
$
|
(2,550
|
)
|
$
|
(2,552
|
)
|
||||||||||
|
Balance at December 31, 2025
|
643,302
|
$
|
—
|
$
|
—
|
$
|
(60
|
)
|
$
|
(6,512
|
)
|
$
|
(6,572
|
)
|
||||||||||
|
Stock-based compensation expense
|
—
|
—
|
3
|
—
|
—
|
3
|
||||||||||||||||||
|
Foreign currency translation
|
—
|
—
|
—
|
40
|
—
|
40
|
||||||||||||||||||
|
Net loss
|
—
|
—
|
—
|
—
|
(30,117
|
)
|
(30,117
|
)
|
||||||||||||||||
|
Balance at June 30, 2026
|
643,302
|
$
|
—
|
$
|
3
|
$
|
(20
|
)
|
$
|
(36,629
|
)
|
$
|
(36,646
|
)
|
||||||||||
|
For the Six Months Ended June 30,
|
||||||||
|
2026
|
2025
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net loss
|
$
|
(30,117
|
)
|
$
|
(2,099
|
)
|
||
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
||||||||
|
Stock-based compensation expense
|
3
|
-
|
||||||
|
Change in fair value of SAFE liabilities
|
27,327
|
1,656
|
||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Prepaid expenses and other assets
|
(66
|
)
|
(76
|
)
|
||||
|
Accounts payable
|
786
|
283
|
||||||
|
Accrued expenses
|
(579
|
)
|
30
|
|||||
|
Net cash used in operating activities
|
(2,646
|
)
|
(206
|
)
|
||||
|
Cash flows from financing activities:
|
||||||||
|
Proceeds from issuance of SAFE notes
|
—
|
5,700
|
||||||
|
Net cash provided by financing activities
|
—
|
5,700
|
||||||
|
Effect of exchange rate changes on cash and cash equivalents
|
40
|
(3
|
)
|
|||||
|
Net (decrease) increase in cash and cash equivalents
|
(2,606
|
)
|
5,491
|
|||||
|
Cash and cash equivalents, beginning of period
|
2,851
|
31
|
||||||
|
Cash and cash equivalents, end of period
|
$
|
245
|
$
|
5,522
|
||||
1. Nature of the Business and Basis of Presentation
|
|
June 30, 2026
|
|||||||||||||||
|
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
|
Liabilities:
|
||||||||||||||||
|
SAFE Liability
|
$
|
-
|
$
|
-
|
$
|
36,330
|
$
|
36,330
|
||||||||
|
Total liabilities
|
$
|
-
|
$
|
-
|
$
|
36,330
|
$
|
36,330
|
||||||||
|
|
December 31, 2025
|
|||||||||||||||
|
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
|
Assets:
|
||||||||||||||||
|
Money market fund
|
$
|
2,620
|
$
|
-
|
$
|
-
|
$
|
2,620
|
||||||||
|
Total assets
|
$
|
2,620
|
$
|
-
|
$
|
-
|
$
|
2,620
|
||||||||
|
|
||||||||||||||||
|
Liabilities:
|
||||||||||||||||
|
SAFE Liability
|
$
|
-
|
$
|
-
|
$
|
9,003
|
$
|
9,003
|
||||||||
|
Total liabilities
|
$
|
-
|
$
|
-
|
$
|
9,003
|
$
|
9,003
|
||||||||
|
Balance as of December 31, 2024
|
$
|
411
|
||
|
Issuance of SAFEs
|
5,700
|
|||
|
Change in fair value of SAFEs
|
1,656
|
|||
|
Balance as of June 30, 2025
|
$
|
7,767
|
||
|
|
||||
|
Balance as of December 31, 2025
|
$
|
9,003
|
||
|
Change in fair value of SAFEs
|
27,327
|
|||
|
Balance as of June 30, 2026
|
$
|
36,330
|
|
|
6/30/2026
|
6/30/2025
|
||||||
|
Estimated equity value of the Company (in thousands)
|
$
|
175,000
|
$
|
31,130
|
||||
|
Expected volatility
|
62.5
|
%
|
95.0
|
%
|
||||
|
Time to Next Equity Financing (in years)
|
0.08
|
0.75
|
||||||
|
Probability of Next Equity Financing
|
95.0
|
%
|
95.0
|
%
|
||||
|
Discount Rate
|
40.5
|
%
|
39.0
|
%
|
||||
|
|
Number of RSAs
|
Weighted Average
Grant Date Fair Value
|
||||||
|
Unvested balance as of December 31, 2025
|
26,417
|
$
|
-
|
|||||
|
Vested
|
(5,414
|
)
|
-
|
|||||
|
Unvested balance as of June 30, 2026
|
21,003
|
$
|
-
|
|||||
| (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.
|