TransCode Therapeutics (RNAZ) proxy bundles big equity, financing and director votes
TransCode Therapeutics is asking stockholders at its July 2, 2026 virtual annual meeting to approve several equity-related and governance items tied to recent strategic deals and its pipeline.
Key proposals seek Nasdaq-required approval to issue common stock upon conversion of Series A, B and C non-voting preferred shares issued in the Polynoma and Unleash transactions, and for shares issuable under a Standby Equity Purchase Agreement and related convertible notes with Yorkville. Stockholders are also asked to elect six directors, increase the 2021 Stock Option and Incentive Plan share pool by 1,734,262 shares, ratify the auditor, and allow potential adjournment to solicit more proxies.
The proxy describes the DEFJ-funded Polynoma acquisition and $25 million preferred investment, a CVR structure granting holders 50% of certain future milestone proceeds over seven years, the Unleash oncolytic immunotherapy license funded via 1,136,364 shares of Series C preferred stock, and the Yorkville facility providing up to $14 million in equity financing plus up to $6 million in prepaid advances through convertible notes.
Positive
- None.
Negative
- Significant potential dilution from new equity authorizations — The company seeks approval to increase its 2021 Stock Option and Incentive Plan by 1,734,262 shares, a large pool compared with 950,302 shares outstanding, alongside conversions of multiple preferred series and shares issuable under the Yorkville equity facility.
Insights
Proxy concentrates control approvals for large equity and financing tools.
The meeting bundles multiple items that enable conversion of sizeable preferred positions and drawdown of a standby equity line. Series A and B preferred tied to the Polynoma deal, and Series C from the Unleash license, all rely on stockholder approval for common conversion under Nasdaq rules.
The Yorkville SEPA and convertible notes provide flexible access to up to $14M in equity plus $6M in prepaid advances, but include price-based conversion features and an exchange cap that require stockholder consent to exceed 19.99% issuance. These mechanics can materially expand the share count if fully utilized.
The requested 1,734,262-share increase in the 2021 stock plan, versus 950,302 shares outstanding as of May 28, 2026, highlights heavy prospective equity use. Actual impact on existing holders will depend on clinical progress for TTX‑MC138 and Seviprotimut‑L, execution of the Unleash and Yorkville arrangements, and how aggressively the company issues new shares over time.
Key Figures
Key Terms
Standby Equity Purchase Agreement financial
Contingent Value Rights financial
Beneficial Ownership Limitation financial
Orphan Drug Designation regulatory
emerging growth company regulatory
Special Protocol Assessment regulatory
SECURITIES AND EXCHANGE COMMISSION
SCHEDULE 14A INFORMATION
the Securities Exchange Act of 1934
| | | YOUR VOTE ON THESE PROPOSALS IS CRITICAL. If there are insufficient shares represented in person or by proxy at the Annual Meeting, we will incur significant expense to solicit additional proxies. Further, it is important that we receive shareholder approval of Proposal 1. If Proposal 1 is not approved by December 31, 2026, the holders of Series A Preferred Stock have the right to redeem the Series A Preferred Stock which would have a material adverse effect on our business and financial condition. If Proposal 3 is not approved, we will not receive the $4.75 million of additional gross proceeds under the second tranche of the SEPA. This funding is necessary to support operations and to continue our clinical trial. | | |
Chairman and Chief Executive Officer
| | | |
Page
|
| |||
|
PROXY STATEMENT
|
| | | | 1 | | |
|
QUESTIONS AND ANSWERS ABOUT THE PROXY MATERIALS AND OUR ANNUAL MEETING
|
| | | | 2 | | |
|
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
|
| | | | 8 | | |
|
DESCRIPTION OF THE TRANSACTIONS
|
| | | | 10 | | |
|
CERTAIN MATERIAL U.S. FEDERAL INCOME TAX CONSIDERATIONS OF THE ACQUISITION AND THE ISSUANCE OF THE CVRS
|
| | | | 15 | | |
|
DESCRIPTION OF THE BUSINESS
|
| | | | 17 | | |
|
MARKET PRICE AND DIVIDEND INFORMATION
|
| | | | 29 | | |
|
PROPOSAL 1: APPROVAL, FOR THE PURPOSES OF COMPLYING WITH THE
APPLICABLE PROVISIONS OF NASDAQ LISTING RULE 5635, OF THE POTENTIAL ISSUANCE OF OUR COMMON STOCK UPON CONVERSION OF THE SERIES A NON- VOTING CONVERTIBLE PREFERRED STOCK, PAR VALUE $0.0001 PER SHARE, AND THE SERIES B NON-VOTING CONVERTIBLE PREFERRED STOCK, PAR VALUE $0.0001 PER SHARE |
| | | | 30 | | |
|
PROPOSAL 2: APPROVAL, FOR THE PURPOSES OF COMPLYING WITH THE APPLICABLE PROVISIONS OF NASDAQ LISTING RULE 5635(A), OF THE POTENTIAL ISSUANCE OF OUR COMMON STOCK UPON CONVERSION OF THE SERIES C NON-VOTING CONVERTIBLE PREFERRED STOCK, PAR VALUE $0.0001 PER SHARE.
|
| | | | 42 | | |
|
PROPOSAL 3: APPROVAL, FOR THE PURPOSES OF COMPLYING WITH THE
APPLICABLE PROVISIONS OF NASDAQ LISTING RULE 5635(D), OF THE ISSUANCE OF SHARES OF OUR COMMON STOCK PURSUANT TO THE SEPA AND CONVERTIBLE NOTES |
| | | | 45 | | |
|
PROPOSAL 4: ELECTION OF DIRECTORS
|
| | | | 51 | | |
|
PROPOSAL 5: APPROVAL OF AN AMENDMENT TO THE TRANSCODE THERAPEUTICS, INC.2021 STOCK OPTION AND INCENTIVE PLAN
|
| | | | 70 | | |
|
PROPOSAL 6: RATIFICATION OF THE APPOINTMENT OF WITHUMSMITH+BROWN, PC
AS TRANSCODE’S INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM FOR THE FISCAL YEAR ENDING DECEMBER 31, 2026 |
| | | | 77 | | |
|
PROPOSAL 7: APPROVAL OF THE ADJOURNMENT OF THE ANNUAL MEETING TO A LATER DATE OR DATES, IF NECESSARY OR APPROPRIATE, TO SOLICIT ADDITIONAL PROXIES IF THERE ARE INSUFFICIENT VOTES TO ADOPT PROPOSAL 1, PROPOSAL 2, PROPOSAL 3, AND/OR PROPOSAL 5
|
| | | | 79 | | |
|
PRINCIPAL STOCKHOLDERS
|
| | | | 80 | | |
|
DESCRIPTION OF CAPITAL STOCK
|
| | | | 85 | | |
|
HOUSEHOLDING
|
| | | | 93 | | |
|
STOCKHOLDER PROPOSALS
|
| | | | 93 | | |
|
OTHER MATTERS
|
| | | | 94 | | |
|
APPENDIX A: FINANCIAL ANALYST OPINION
|
| | | | A-1 | | |
|
APPENDIX B: AMENDMENT NO. 3 TO 2021 STOCK OPTION AND INCENTIVE PLAN
|
| | | | B-1 | | |
|
APPENDIX C: PRO FORMA FINANCIAL INFORMATION
|
| | | | C-1 | | |
Boston, MA 02109
To Be Held on July 2, 2026
| | | |
Series A Preferred
Stock Issued and Outstanding |
| |
Series B Preferred
Stock Issued and Outstanding |
| |
Common Stock
Issuable upon Conversion of Preferred Stock |
| |||||||||
|
Purchase Agreement
|
| | | | 1,152.9568 | | | | | | — | | | | | | 11,529,568 | | |
|
Transaction Expenses
|
| | | | 59.2255 | | | | | | — | | | | | | 592,255 | | |
|
PIK Dividend
|
| | | | 29.8894 | | | | | | — | | | | | | 298,894 | | |
|
Investment Agreement
|
| | | | — | | | | | | 223.7337 | | | | | | 2,237,337 | | |
|
Total
|
| | |
|
1,242.0717
|
| | | |
|
223.7337
|
| | | |
|
14,658,054
|
| |
| | |
Given the potential material adverse effect on our business and financial condition if the Company fails to obtain the approvals sought in Proposal 1 by December 31, 2026, THE BOARD OF DIRECTORS RECOMMENDS A VOTE “FOR” APPROVAL OF PROPOSAL 1.
|
| | ||||
| | | |
Series C Preferred
Stock Issued and Outstanding |
| |
Common Stock
Issuable upon Conversion |
| ||||||
|
Licensing Agreement
|
| | | | 1,136,364 | | | | | | 1,136,364 | | |
|
Transaction Expenses
|
| | | | 77,840 | | | | | | 77,840 | | |
|
Total
|
| | |
|
1,214,204
|
| | | |
|
1,214,204
|
| |
|
Name
|
| |
Positions and Offices Held with the Company
|
| |
Since
|
| |
Age
|
|
|
Philippe P. Calais, PharmD, PhD
|
| | Chief Executive Officer (since 2025), Director (since 2018) and Chairman of the Board (since 2021) | | |
2018
|
| |
67
|
|
| Elizabeth Czerepak | | | Director | | |
2025
|
| |
70
|
|
| Thomas A. Fitzgerald | | | Chief Financial Officer, Vice President and Director | | |
2018
|
| |
75
|
|
| Erik Manting, PhD | | | Director | | |
2020
|
| |
54
|
|
| Magda Marquet, PhD | | | Director | | |
2021
|
| |
67
|
|
| Jack E. Stover | | | Director | | |
2025
|
| |
73
|
|
|
Name
|
| |
Position Held with TransCode
|
| |
Officer Since
|
| |
Age
|
|
|
Philippe P. Calais, PharmD, PhD
|
| | Chief Executive Officer, Director and Chairman of the Board | | |
2025
|
| |
67
|
|
| Thomas A. Fitzgerald | | |
Chief Financial Officer, Vice President, and Director
|
| |
2018
|
| |
75
|
|
|
Name
|
| |
Position Held with TransCode
|
| |
Position Since
|
|
|
Zdravka Medarova, PhD
|
| | Scientific Co-Founder, Chief Scientific Officer | | |
2021
|
|
| Anna Moore, PhD | | | Scientific Co-Founder, Scientific Advisor | | |
2016
|
|
| |
Audit Committee
|
| |
Compensation Committee
|
| |
Nominating and
Corporate Governance Committee |
|
| |
Elizabeth Czerepak*
|
| |
Elizabeth Czerepak
|
| |
Erik Manting*
|
|
| |
Erik Manting
|
| |
Erik Manting
|
| |
Magda Marquet
|
|
| |
Jack E. Stover
|
| |
Magda Marquet*
|
| |
Jack E. Stover
|
|
6 Liberty Square, #2382
Boston, MA 02109 USA
|
Director Compensation
|
| |
Fees Earned or
Paid in Cash |
| |
Option Awards
|
| |
All Other
Compensation |
| |
Total
|
| ||||||||||||
|
Calais (only what was paid in his role of director)
|
| | | $ | 192,308 | | | | | | — | | | | | | — | | | | | $ | 192,308 | | |
|
Manting
|
| | | | 60,500 | | | | | | — | | | | | | — | | | | | $ | 60,500 | | |
|
Marquet
|
| | | | 62,500 | | | | | | — | | | | | | — | | | | | $ | 62,500 | | |
|
Czerepak
|
| | |
|
†
|
| | | | | — | | | | | | — | | | | | | — | | |
|
Stover
|
| | |
|
†
|
| | | | | — | | | | | | — | | | | | | — | | |
|
Board of Directors:
|
| |
Annual Retainer
|
| |||
|
Members
|
| | | $ | 40,000 | | |
|
Additional retainer for non-executive chair
|
| | | $ | 40,000 | | |
| Audit Committee: | | | | | | | |
|
Members (other than chair)
|
| | | $ | 7,500 | | |
|
Retainer for chair
|
| | | $ | 15,000 | | |
| Compensation Committee: | | | | | | | |
|
Members (other than chair)
|
| | | $ | 5,000 | | |
|
Retainer for chair
|
| | | $ | 10,000 | | |
| Nominating and Corporate Governance Committee: | | | | | | | |
|
Members (other than chair)
|
| | | $ | 5,000 | | |
|
Retainer for chair
|
| | | $ | 8,000 | | |
|
Name and principal position
|
| |
Year
|
| |
Salary ($)
|
| |
Bonus ($)
|
| |
Stock
Awards ($) |
| |
Option
Awards ($)(1) |
| |
All Other
Compensation ($) |
| |
Total ($)
|
| |||||||||||||||||||||
|
Philippe P. Calais
Chief Executive Officer |
| | | | 2025 | | | | | $ | 123,808 | | | | | $ | 250,000 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 373,808 | | |
| | | | 2024 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
|
Thomas A. Fitzgerald
Vice President, Chief Financial Officer, and former interim Chief Executive Officer |
| | | | 2025 | | | | | $ | 480,000(2) | | | | | $ | 589,615 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 1,069,615 | | |
| | | | 2024 | | | | | | 255,076(3) | | | | | | — | | | | | | — | | | | | $ | 701,890 | | | | | | — | | | | | | 956,966 | | | ||
| | | | | | | | | |
Option Awards
|
| |
Stock Awards
|
| ||||||||||||||||||||||||||||||
|
Name
|
| |
Vesting
Commencement Date |
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |
Number of
Shares or Units of Stock that Have Not Vested (#) |
| |
Market Value
Of Shares or Units of Stock That Have Not Vested ($) |
| |||||||||||||||||||||
|
Philippe P. Calais
|
| | | | 1/1/2024 | | | | | | 76 | | | | | | — | | | | | | 1,108.80 | | | | | | 6/13/2034 | | | | | | — | | | | | | — | | |
| | | | 6/13/2024 | | | | | | 1 | | | | | | — | | | | | | 1,090.32 | | | | | | 6/12/2034 | | | | | | — | | | | | | — | | | ||
| | | | 5/19/2023 | | | | | | 1 | | | | | | — | | | | | | 209,489.28 | | | | | | 5/18/2033 | | | | | | — | | | | | | — | | | ||
| | | | 5/10/2023 | | | | | | 1 | | | | | | — | | | | | | 220,651.20 | | | | | | 5/9/2033 | | | | | | — | | | | | | — | | | ||
| | | | 6/22/2022 | | | | | | 1 | | | | | | — | | | | | | 916,608.00 | | | | | | 6/21/2032 | | | | | | — | | | | | | — | | | ||
| | | | 12/1/2020 | | | | | | 1 | | | | | | — | | | | | | 2,888,273.73 | | | | | | 12/1/2030 | | | | | | — | | | | | | — | | | ||
|
Thomas A. Fitzgerald
|
| | | | 1/1/2024 | | | | | | 704 | | | | | | — | | | | | | 1,108.80 | | | | | | 6/18/2034 | | | | | | — | | | | | | — | | |
| | | | 5/19/2023 | | | | | | 1 | | | | | | — | | | | | | 209,489.28 | | | | | | 5/18/2033 | | | | | | — | | | | | | — | | | ||
| | | | 12/1/2022 | | | | | | 1 | | | | | | — | | | | | | 376,992.00 | | | | | | 12/11/2032 | | | | | | — | | | | | | — | | | ||
| | | | 2/1/2022 | | | | | | 1 | | | | | | — | | | | | | 1,567,104.00 | | | | | | 2/28/2032 | | | | | | — | | | | | | — | | | ||
| | | | 2/1/2022 | | | | | | 1 | | | | | | — | | | | | | 1,811,040.00 | | | | | | 1/31/2032 | | | | | | — | | | | | | — | | | ||
| | | | 1/1/2020 | | | | | | 1 | | | | | | — | | | | | | 60,934.16 | | | | | | 6/19/2030 | | | | | | — | | | | | | — | | | ||
Elizabeth Czerepak, Chair
Erik Manting
Jack E. Stover
THERAPEUTICS, INC. 2021 STOCK OPTION AND INCENTIVE PLAN
| | | |
Actual
May 28, 2026 |
| |
Notes
|
| |
Pro Forma
For Proposed Increase |
| |
Notes
|
| ||||||||||||
|
Base Shares
|
| | | | 950,302 | | | | | | | | | | | | 16,822,560 | | | | | | B | | |
|
Options
|
| | | | 2,035 | | | | | | A | | | | | | 1,949,894 | | | | | | C | | |
|
Total Base Shares and Options
|
| | | | 952,337 | | | | | | | | | | | | 18,772,454 | | | | | | | | |
| | | |
Actual
May 28, 2026 |
| |
Notes
|
| |
Pro Forma
For Proposed Increase |
| |
Notes
|
| ||||||
| Options as a Percent of: | | | | | | | | | | | | | | | | | | | |
|
Base Shares
|
| | | | * | | | | | | | | | 11.6% | | | | | |
|
Total Base Shares and Options
|
| | | | * | | | | | | | | | 10.4% | | | | | |
(or other service relationship) with us through a specified restricted period.
|
Name and Position
|
| |
Number of Shares of
Common Stock Underlying Options |
| |||
|
Philippe P. Calais
|
| | | | 81 | | |
|
Thomas A. Fitzgerald
|
| | | | 709 | | |
|
Current executive officers, as a group
|
| | | | 790 | | |
|
Current directors who are not executive officers, as a group
|
| | | | 162 | | |
|
Current employees who are not executive officers, as a group
|
| | | | 1,074 | | |
|
Current advisors and consultants who are not directors or executive officers, as
a group |
| | | | 9 | | |
WITHUMSMITH+BROWN, PC AS TRANSCODE’S INDEPENDENT REGISTERED
PUBLIC ACCOUNTING FIRM FOR THE FISCAL YEAR ENDING DECEMBER 31, 2026
|
Fee Category
|
| |
Fiscal Year
2025 ($) |
| |
Fiscal Year
2024 ($) |
| ||||||
|
Audit fees(1)
|
| | | $ | 461,540 | | | | | $ | 199,852 | | |
|
Audit-related fees(2)
|
| | | $ | 17,850 | | | | | $ | 71,758 | | |
|
Tax fees(3)
|
| | | $ | 11,536 | | | | | $ | 10,140 | | |
|
All other fees(4)
|
| | | | — | | | | | | — | | |
|
Total Fees
|
| | | $ | 490,926 | | | | | $ | 281,750 | | |
|
Name of Director or Named Executive Officer
|
| |
Shares
Beneficially Owned |
| |
Percentage
of Shares Beneficially Owned |
| ||||||
|
Philippe Calais, PharmD, PhD
|
| | | | 83(1) | | | | | | * | | |
|
Elizabeth Czerepak, MBA
|
| | | | — | | | | | | — | | |
|
Thomas A. Fitzgerald
|
| | | | 712(2) | | | | | | * | | |
|
Erik Manting, PhD
|
| | | | 81(3) | | | | | | * | | |
|
Magda Marquet, PhD
|
| | | | 81(4) | | | | | | * | | |
|
Jack E. Stover
|
| | | | — | | | | | | — | | |
|
All Executive Officers and Directors as a Group (five persons)
|
| | | | 957 | | | | | | * | | |
| Beneficial Owners of more than 5% of our Common Stock | | | | | | | | | | | | | |
|
Entities Associated with CK Life Sciences Int’l., (Holdings) Inc.
|
| | | | 83,285(5) | | | | | | 8.76% | | |
|
Entities Associated with YA II PN, Ltd.
|
| | | | 101,772(6) | | | | | | 9.99% | | |
|
Name of Director or Named Executive Officer
|
| |
Shares
Beneficially Owned |
| |
% of Shares
Outstanding |
| ||||||
|
Philippe Calais, PharmD, PhD
|
| | | | 83(1) | | | | | | * | | |
|
Elizabeth Czerepak, MBA
|
| | | | — | | | | | | — | | |
|
Thomas A. Fitzgerald
|
| | | | 712(2) | | | | | | * | | |
|
Erik Manting, PhD
|
| | | | 81(3) | | | | | | * | | |
|
Magda Marquet, PhD
|
| | | | 81(4) | | | | | | * | | |
|
Jack Stover
|
| | | | — | | | | | | * | | |
|
All Executive Officers and Directors as a Group (five persons)
|
| | | | 957 | | | | | | * | | |
| Certain Other Beneficial Owners of our Common Stock: | | | | | | | | | | | | | |
|
Entities associated with CK Life Sciences Int’l., (Holdings) Inc.
|
| | | | 14,134,481(5) | | | | | | 9.9%(6) | | |
|
Unleash Immuno Oncolytics, Inc.
|
| | | | 1,136,364(7) | | | | | | 4.9%(6) | | |
|
Entities associated with YA II PN, LTD
|
| | | | 1,865,469(8) | | | | | | 9.9%(6) | | |
|
Affiliates of Tungsten Advisors
|
| | | | 684,698(9) | | | | | | 3.7% | | |
| | | |
Equity Compensation Plan Information
|
| |||||||||||||||
|
Plan category
|
| |
Number of securities
to be issued upon exercise of outstanding options, warrants and rights |
| |
Weighted Average
exercise price of outstanding options, warrants and rights($) |
| |
Number of securities
remaining available for future issuance under equity compensation plans (excluding securities referenced in column (a)) |
| |||||||||
| | | |
(a)(1)
|
| |
(b)
|
| |
(c)(2)
|
| |||||||||
|
Equity compensation plans approved by security holders
|
| | | | 2,035 | | | | | $ | 15,880.93 | | | | | | 169,790 | | |
|
Equity compensation plans not approved by security holders:
|
| | | | N/A | | | | | | N/A | | | | | | N/A | | |
|
Total
|
| | | | 2,035 | | | | | $ | 15,880.93 | | | | | | 169,790 | | |
Attention: Corporate Secretary
6 Liberty Square, #2382
Boston, MA 02109
TransCode Therapeutics, Inc.
6 Liberty Square, #2382
Boston, Massachusetts 02109
Member: FINRA/SIPC
| | | |
TransCode
Therapeutics, Inc. (Historical) |
| |
Licensing
Agreement March 2, 2026 |
| |
Notes
|
| |
Financing
Agreement April 6, 2026 |
| |
Notes
|
| |
Preferred to
Common Conversion |
| |
Notes
|
| |
Pro Forma
Post Shareholder Vote |
| |||||||||||||||
| | | | | | | | | |
(Unaudited)
|
| | | | | | | | | | | | | |
(Unaudited)
|
| | | | |
(Unaudited)
|
| |||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 17,813,521 | | | | | $ | — | | | | | | | | $ | 5,290,000 | | | |
C, D
|
| | | $ | — | | | | | | | | $ | 23,103,521 | | |
|
Grant receivable
|
| | | | 952,460 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 952,460 | | |
|
Reimbursement right
|
| | | | 2,297,806 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 2,297,806 | | |
|
Due from related party
|
| | | | 638 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 638 | | |
|
Prepaid expenses and other current assets
|
| | | | 919,440 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 919,440 | | |
|
Total current assets
|
| | | | 21,983,865 | | | | | | — | | | | | | | | | 5,290,000 | | | | | | | | | — | | | | | | | | | 27,273,865 | | |
|
Property and equipment, net of
depreciation |
| | | | 370,681 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 370,681 | | |
|
Goodwill
|
| | | | 25,744,143 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 25,744,143 | | |
|
Intangible assets
|
| | | | 114,300,000 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 114,300,000 | | |
|
Total assets
|
| | | $ | 162,398,689 | | | | | $ | — | | | | | | | | $ | 5,290,000 | | | | | | | | $ | — | | | | | | | | $ | 167,688,689 | | |
|
Liabilities, Series A Non-Voting Convertible Preferred Stock, and Stockholders’ Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | $ | 3,494,220 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 3,494,220 | | |
|
Total current liabilities
|
| | | | 3,494,220 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 3,494,220 | | |
| Long-term liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Warrant liability – Series C
|
| | | | 434,399 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 434,399 | | |
|
Contingent consideration
|
| | | | 6,364,000 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 6,364,000 | | |
|
Deferred tax liability
|
| | | | 226,068 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 226,068 | | |
|
Convertible notes
|
| | | | — | | | | | | — | | | | | | | | | 6,000,000 | | | | | | | | | | | | | | | | | | 6,000,000 | | |
|
Long-term liabilities
|
| | | | 7,024,467 | | | | | | — | | | | | | | | | 6,000,000 | | | | | | | | | — | | | | | | | | | 13,024,467 | | |
|
Total liabilities
|
| | | | 10,518,687 | | | | | | — | | | | | | | | | 6,000,000 | | | | | | | | | — | | | | | | | | | 16,518,687 | | |
| Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Series A Non-Voting Convertible
Preferred Stock – $0.0001 par value per share; 1,242.0718 shares authorized at March 31, 2026, and December 31, 2025; 1,212.1822 shares issued and outstanding at March 31, 2026, and December 31, 2025 |
| | | | 141,544,536 | | | | | | — | | | | | | | | | — | | | | | | | | | (141,544,536) | | | |
E
|
| | | | — | | |
|
Stockholders’ equity:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
| | | |
TransCode
Therapeutics, Inc. (Historical) |
| |
Licensing
Agreement March 2, 2026 |
| |
Notes
|
| |
Financing
Agreement April 6, 2026 |
| |
Notes
|
| |
Preferred to
Common Conversion |
| |
Notes
|
| |
Pro Forma
Post Shareholder Vote |
| |||||||||||||||
| | | | | | | | | |
(Unaudited)
|
| | | | | | | | | | | | | |
(Unaudited)
|
| | | | |
(Unaudited)
|
| |||||||||
|
Series B Non-Voting Convertible
Preferred Stock – $0.0001 par value per share; 223.7337 shares authorized at March 31, 2026, and December 31, 2025; 223.7337 shares issued and outstanding at March 31, 2026, and December 31, 2025 |
| | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | |
F
|
| | | | — | | |
|
Series C Non-Voting Convertible Preferred Stock – $0.0001 par value per share; 1,214,204 and -0- shares authorized at March 31, 2026, and December 31, 2025, respectively; 1,214,204 and -0- shares issued and outstanding at March 31, 2026, and December 31, 2025,
respectively |
| | | | — | | | | | | 10,426,257 | | | |
A, B
|
| | | | — | | | | | | | | | (10,426,257) | | | |
G
|
| | | | — | | |
|
Common stock – $0.0001 par
value per share; 290,000,000 shares authorized at March 31, 2026, and December 31, 2025; 916,968 shares issued and outstanding at March 31, 2026, and December 31, 2025 |
| | | | 92 | | | | | | — | | | | | | | | | — | | | | | | | | | 1,557 | | | |
E, F, G
|
| | | | 1,649 | | |
|
Additional paid-in capital
|
| | | | 108,198,366 | | | | | | | | | | | | | | | (460,000) | | | |
D
|
| | | | 151,969,236 | | | | | | | | | 259,707,602 | | |
|
Accumulated deficit
|
| | | | (97,862,992) | | | | | | (10,426,257) | | | |
A, B
|
| | | | (250,000) | | | |
C
|
| | | | — | | | | | | | | | (108,539,249) | | |
|
Total stockholders’ equity
|
| | | | 10,335,466 | | | | | | — | | | | | | | | | (710,000) | | | | | | | | | 141,544,536 | | | | | | | | | 151,170,002 | | |
|
Total liabilities, Series A Non-Voting Convertible Preferred Stock and stockholders’
equity |
| | | $ | 162,398,689 | | | | | $ | — | | | | | | | | $ | 5,290,000 | | | | | | | | $ | — | | | | | | | | $ | 167,688,689 | | |
| | ||||||||||||||||||||||||||||||||||||||||
FOR THE YEAR ENDED DECEMBER 31, 2025
| | | |
TransCode
Therapeutics, Inc. (Historical) |
| |
Licensing
Agreement March 2, 2026 |
| |
Notes
|
| |
Financing
Agreement |
| |
Notes
|
| |
Preferred to
Common Conversion |
| |
Notes
|
| |
Pro Forma
Post Shareholder Vote |
| |||||||||||||||
| | | | | | | | | |
(Unaudited)
|
| | | | |
(Unaudited)
|
| | | | |
(Unaudited)
|
| | | | |
(Unaudited)
|
| ||||||||||||
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research and development
|
| | | $ | 13,421,848 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 13,421,848 | | |
|
Acquired in-process research and development expense
|
| | | | — | | | | | | 10,426,257 | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 10,426,257 | | |
|
General and administrative
|
| | | | 5,771,063 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 5,771,063 | | |
|
Acquisition-related transaction
costs |
| | | | 8,787,160 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 8,787,160 | | |
|
Total general and administrative
|
| | | | 14,558,223 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | | | | | | | 14,558,223 | | |
|
Total operating expenses
|
| | | | 27,980,071 | | | | | | 10,426,257 | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 38,406,328 | | |
|
Operating loss
|
| | | | (27,980,071) | | | | | | (10,426,257) | | | | | | | | | — | | | | | | | | | — | | | | | | | | | (38,406,328) | | |
| Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in fair value of warrant liabilities
|
| | | | (9,277,321) | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | (9,277,321) | | |
|
Change in fair value of contingent consideration
|
| | | | 1,584,000 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 1,584,000 | | |
|
Grant income
|
| | | | 1,277,867 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 1,277,867 | | |
|
Currency exchange gain (loss)
|
| | | | (112,065) | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | (112,065) | | |
|
Interest income
|
| | | | 79,198 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 79,198 | | |
|
Interest expense
|
| | | | (6,616) | | | | | | — | | | | | | | | | (300,000) | | | |
H
|
| | | | — | | | | | | | | | (306,616) | | |
|
Total other income (expense)
|
| | | | (6,454,937) | | | | | | — | | | | | | | | | (300,000) | | | | | | | | | — | | | | | | | | | (6,754,936) | | |
|
Loss before income taxes
|
| | | | (34,435,008) | | | | | | (10,426,257) | | | | | | | | | (300,000) | | | | | | | | | — | | | | | | | | | (45,161,265) | | |
|
Deferred income tax provision
|
| | | | (226,068) | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | (226,068) | | |
|
Net loss
|
| | | | (34,661,076) | | | | | | (10,426,257) | | | | | | | | | (300,000) | | | | | | | | | — | | | | | | | | | (45,387,333) | | |
|
Accrual of paid-in-kind dividends on Series A Non-Voting Convertible Preferred Stock
|
| | | | (1,610,211) | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | (1,610,211) | | |
|
Net loss attributable to common stockholders
|
| | | $ | (36,271,287) | | | | | $ | (10,426,257) | | | | | | | | $ | (300,000) | | | | | | | | $ | — | | | | | | | | $ | (46,997,544) | | |
| Basic and diluted net loss per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net loss attributable to common stockholders
|
| | | $ | (36,271,287) | | | | | $ | (10,426,257) | | | | | | | | $ | (300,000) | | | | | | | | $ | — | | | | | | | | $ | (46,997,544) | | |
|
Weighted-average common shares outstanding
|
| | | | 689,713 | | | | | | 1,214,204 | | | |
G
|
| | | | — | | | | | | | | | 14,359,159 | | | |
E, F
|
| | | | 16,263,076 | | |
|
Net loss per share
|
| | | $ | (52.59) | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | $ | (2.89) | | |
| | | | | | |
Year Ended
31-Dec-25 |
| |||
|
E, F
|
| |
Issuance of TransCode stock to DEFJ, LLC
|
| | | | 14,359,159 | | |
|
G
|
| |
Issuance of TransCode stock to DEFJ, LLC
|
| | | | 1,214,204 | | |
| | | | | | | | | 15,573,363 | | |
| | | |
TransCode
Therapeutics, Inc. (Historical) |
| |
Financing
Agreement April 6, 2026 |
| |
Notes
|
| |
Preferred to
Common Conversion |
| |
Notes
|
| |
Pro Forma
Post Shareholder Vote |
| ||||||||||||
| | | |
(Unaudited)
|
| |
(Unaudited)
|
| | | | |
(Unaudited)
|
| | | | |
(Unaudited)
|
| ||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 12,835,454 | | | | | $ | 5,290,000 | | | |
A, B
|
| | | $ | — | | | | | | | | $ | 18,125,454 | | |
|
Reimbursement right
|
| | | | 2,297,806 | | | | | | — | | | | | | | | | — | | | | | | | | | 2,297,806 | | |
|
Due from related party
|
| | | | 638 | | | | | | — | | | | | | | | | — | | | | | | | | | 638 | | |
|
Prepaid expenses and other current assets
|
| | | | 1,615,096 | | | | | | — | | | | | | | | | — | | | | | | | | | 1,615,096 | | |
|
Total current assets
|
| | | | 16,748,994 | | | | | | 5,290,000 | | | | | | | | | — | | | | | | | | | 22,038,994 | | |
|
Property and equipment, net of depreciation
|
| | | | 346,745 | | | | | | — | | | | | | | | | — | | | | | | | | | 346,745 | | |
|
Goodwill
|
| | | | 25,744,143 | | | | | | — | | | | | | | | | — | | | | | | | | | 25,744,143 | | |
|
Intangible assets
|
| | | | 114,300,000 | | | | | | — | | | | | | | | | — | | | | | | | | | 114,300,000 | | |
|
Deferred offering costs
|
| | | | 25,000 | | | | | | — | | | | | | | | | — | | | | | | | | | 25,000 | | |
|
Total assets
|
| | | $ | 157,164,882 | | | | | $ | 5,290,000 | | | | | | | | $ | — | | | | | | | | $ | 162,454,882 | | |
|
Liabilities, Series A Non-Voting Convertible Preferred Stock, and Stockholders’ Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | $ | 5,293,308 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 5,293,308 | | |
|
Deferred grant income
|
| | | | 85,262 | | | | | | — | | | | | | | | | — | | | | | | | | | 85,262 | | |
|
Total current liabilities
|
| | | | 5,378,570 | | | | | | — | | | | | | | | | — | | | | | | | | | 5,378,570 | | |
| Long-term liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Warrant liability – Series C
|
| | | | 559,747 | | | | | | — | | | | | | | | | — | | | | | | | | | 559,747 | | |
|
Contingent consideration
|
| | | | 6,248,000 | | | | | | — | | | | | | | | | — | | | | | | | | | 6,248,000 | | |
|
Deferred tax liability
|
| | | | 457,377 | | | | | | — | | | | | | | | | — | | | | | | | | | 457,377 | | |
|
Convertible notes
|
| | | | — | | | | | | 6,000,000 | | | | | | | | | — | | | | | | | | | 6,000,000 | | |
|
Long-term liabilities
|
| | | | 7,265,124 | | | | | | 6,000,000 | | | | | | | | | — | | | | | | | | | 13,265,124 | | |
|
Total liabilities
|
| | | | 12,643,694 | | | | | | 6,000,000 | | | | | | | | | — | | | | | | | | | 18,643,694 | | |
| Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Series A Non-Voting Convertible Preferred Stock – $0.0001 par value per share; 1,242.0718 shares authorized at March 31, 2026, and December 31, 2025; 1,212.1823 shares issued and outstanding at March 31, 2026, and December 31, 2025
|
| | | | 143,269,761 | | | | | | — | | | | | | | | | (143,269,761) | | | |
C
|
| | | | — | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Series B Non-Voting Convertible Preferred Stock – $0.0001 par value per share; 223.7337 shares authorized and issued and outstanding at March 31, 2026, and December 31, 2025
|
| | | | — | | | | | | — | | | | | | | | | — | | | |
D
|
| | | | — | | |
| | | |
TransCode
Therapeutics, Inc. (Historical) |
| |
Financing
Agreement April 6, 2026 |
| |
Notes
|
| |
Preferred to
Common Conversion |
| |
Notes
|
| |
Pro Forma
Post Shareholder Vote |
| ||||||||||||
| | | |
(Unaudited)
|
| |
(Unaudited)
|
| | | | |
(Unaudited)
|
| | | | |
(Unaudited)
|
| ||||||||||||
|
Series C Non-Voting Convertible Preferred
Stock – $0.0001 par value per share; 1,214,204 and -0- shares authorized at March 31, 2026, and December 31, 2025, respectively; 1,214,204 and -0- shares issued and outstanding at March 31, 2026, and December 31, 2025, respectively |
| | | | 121 | | | | | | — | | | | | | | | | (121) | | | |
E
|
| | | | — | | |
|
Common Stock – $0.0001 par value per share;
290,000,000 shares authorized at March 31, 2026, and December 31, 2025; 916,968 shares issued and outstanding at March 31, 2026, and December 31, 2025 |
| | | | 92 | | | | | | — | | | | | | | | | 1,557 | | | |
C, D, E
|
| | | | 1,648 | | |
|
Additional paid-in capital
|
| | | | 116,899,277 | | | | | | (460,000) | | | |
B
|
| | | | 143,268,325 | | | | | | | | | 259,707,602 | | |
|
Accumulated deficit
|
| | | | (115,648,063) | | | | | | (250,000) | | | |
A
|
| | | | — | | | | | | | | | (115,898,063) | | |
|
Total stockholders’ equity
|
| | | | 1,251,427 | | | | | | (710,000) | | | | | | | | | 143,269,761 | | | | | | | | | 143,811,188 | | |
|
Total liabilities, Series A Non-Voting Convertible Preferred Stock and stockholders’ equity
|
| | | $ | 157,164,882 | | | | | $ | 5,290,000 | | | | | | | | $ | — | | | | | | | | $ | 162,454,882 | | |
| | |||||||||||||||||||||||||||||||
FOR THE THREE MONTHS ENDED MARCH 31, 2026
| | | |
TransCode
Therapeutics, Inc. (Historical) |
| |
Financing
Agreement April 6, 2026 |
| |
Notes
|
| |
Preferred to
Common Conversion |
| |
Notes
|
| |
Pro Forma
Post Shareholder Vote |
| ||||||||||||
| | | |
(Unaudited)
|
| |
(Unaudited)
|
| | | | |
(Unaudited)
|
| | | | |
(Unaudited)
|
| ||||||||||||
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research and development
|
| | | $ | 5,106,949 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 5,106,949 | | |
|
Acquired in-process research and development expense
|
| | | | 10,426,257 | | | | | | — | | | | | | | | | — | | | | | | | | | 10,426,257 | | |
|
General and administrative
|
| | | | 2,221,823 | | | | | | — | | | | | | | | | — | | | | | | | | | 2,221,823 | | |
|
Total operating expenses
|
| | | | 17,755,029 | | | | | | — | | | | | | | | | — | | | | | | | | | 17,755,029 | | |
|
Operating loss
|
| | | | (17,755,029) | | | | | | — | | | | | | | | | — | | | | | | | | | (17,755,029) | | |
| Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in fair value of warrant liabilities
|
| | | | (125,348) | | | | | | — | | | | | | | | | — | | | | | | | | | (125,348) | | |
|
Change in fair value of contingent consideration
|
| | | | 116,000 | | | | | | — | | | | | | | | | — | | | | | | | | | 116,000 | | |
|
Grant income
|
| | | | 139,835 | | | | | | — | | | | | | | | | — | | | | | | | | | 139,835 | | |
|
Currency exchange gain (loss)
|
| | | | (21,108) | | | | | | — | | | | | | | | | — | | | | | | | | | (21,108) | | |
|
Interest income
|
| | | | 91,888 | | | | | | — | | | | | | | | | — | | | | | | | | | 91,888 | | |
|
Interest expense
|
| | | | — | | | | | | (75,000) | | | |
F
|
| | | | — | | | | | | | | | (75,000) | | |
|
Total other income (expense)
|
| | | | 201,267 | | | | | | (75,000) | | | | | | | | | — | | | | | | | | | 126,267 | | |
|
Loss before income taxes
|
| | | | (17,553,762) | | | | | | (75,000) | | | | | | | | | — | | | | | | | | | (17,628,762) | | |
|
Deferred income tax provision
|
| | | | (231,309) | | | | | | — | | | | | | | | | — | | | | | | | | | (231,309) | | |
|
Net loss
|
| | | | (17,785,071) | | | | | | (75,000) | | | | | | | | | — | | | | | | | | | (17,860,071) | | |
|
Accrual of paid-in-kind dividends on Series A Non-Voting Convertible Preferred Stock
|
| | | | (1,725,225) | | | | | | — | | | | | | | | | — | | | | | | | | | (1,725,225) | | |
|
Net loss attributable to common stockholders
|
| | | $ | (19,510,296) | | | | | $ | (75,000) | | | | | | | | $ | — | | | | | | | | $ | (19,585,296) | | |
| Basic and diluted net loss per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net loss attributable to common stockholders
|
| | | $ | (19,510,296) | | | | | $ | (75,000) | | | | | | | | $ | — | | | | | | | | $ | (19,585,296) | | |
|
Weighted-average common shares outstanding
|
| | | | 916,968 | | | | | | — | | | | | | | | | 15,573,363 | | | |
G
|
| | | | 17,704,535 | | |
|
Net loss per share
|
| | | $ | (21.28) | | | | | | — | | | | | | | | | — | | | | | | | | $ | (1.11) | | |
| | | |
Three Months
Ended March 31, 2026 |
| |||
|
Issuance of TransCode Stock upon conversion of Series A Non-Convertible Preferred Stock
|
| | | | 12,121,822 | | |
|
Issuance of TransCode Stock upon conversion of Series B Non-Convertible Preferred Stock
|
| | | | 2,237,337 | | |
|
Issuance of TransCode Stock upon conversion of Series C Non-Convertible Preferred Stock
|
| | | | 1,214,204 | | |
| | | | | | 15,573,363 | | |