[424B4] SOLIGENIX, INC. Prospectus Filed Pursuant to Rule 424(b)(4)
Soligenix, Inc. is offering 4,064,080 shares of common stock, pre-funded warrants to purchase 1,491,480 shares and common warrants to purchase 5,555,560 shares at a public offering price of $1.35 per share (common warrants exercise price $1.35; pre-funded warrants exercise price $0.001). Net proceeds are estimated at approximately $6.8 million to fund R&D, commercialization activities and general corporate purposes. The offering is intended to address Nasdaq noncompliance after receiving a notice for failing to meet the $2.5 million stockholders' equity listing requirement; Soligenix estimates needing at least $3.4 million net proceeds to regain compliance. The prospectus discloses a going concern warning, limited cash runway into Q4 2025 absent new funding, no minimum offering close and potential dilution from existing warrants, options and future issuances.
Soligenix, Inc. propone 4.064.080 azioni ordinarie, warrant prefinanziati per l'acquisto di 1.491.480 azioni e warrant ordinari per l'acquisto di 5.555.560 azioni al prezzo di offerta pubblico di 1,35 $ per azione (pre-funded warrant esercizio 0,001 $; warrant ordinari 1,35 $). I proventi netti sono stimati in circa 6,8 milioni di dollari per finanziare attività di R&D, commercializzazione e scopi aziendali generali. L'offerta è finalizzata a risolvere la non conformità Nasdaq dopo la notificazione ricevuta per non aver soddisfatto il requisito di capitale azionario minimo di 2,5 milioni di dollari; Soligenix stima di avere bisogno di almeno 3,4 milioni di dollari netti per tornare in regola. Il prospetto segnala un avviso di continuità, una limitata liquidità prevista entro il Q4 2025 senza nuovi finanziamenti, nessuna soglia minima di chiusura dell'offerta e potenziali diluizioni derivanti da warrant esistenti, opzioni e future emissioni.
Soligenix, Inc. ofrece 4.064.080 acciones ordinarias, warrants prefinanciados para comprar 1.491.480 acciones y warrants ordinarios para comprar 5.555.560 acciones a un precio de oferta pública de 1,35 $ por acción (precio de ejercicio de los warrants ordinarios 1,35 $; precio de ejercicio de los warrants prefinanciados 0,001 $). Los ingresos netos se estiman en aproximadamente 6,8 millones de dólares para financiar I+D, actividades de comercialización y fines corporativos generales. La oferta tiene como objetivo abordar el incumplimiento de Nasdaq tras recibir una notificación por no cumplir con el requisito de patrimonio de los accionistas de 2,5 millones de dólares; Soligenix estima necesitar al menos 3,4 millones de dólares netos para volver a cumplir. El prospecto revela una advertencia de preocupación de continuidad, un margen de liquidez limitado hasta el cuarto trimestre de 2025 si no hay financiamiento adicional, no hay cierre mínimo de la oferta y existe la posibilidad de dilución por warrants existentes, opciones y futuras emisiones.
Soligenix, Inc.은(는) 일반주 4,064,080주, 1,491,480주를 매수할 수 있는 선지급 워런트, 5,555,560주를 매수할 수 있는 일반 워런트를 주당 공모가 1.35달러(일반 워런트 행사가는 1.35달러; 선지급 워런트 행사가는 0.001달러)로 제안하고 있습니다. 순수익은 연구개발(R&D), 상용화 활동 및 일반 기업 목적 자금을 위해 약 680만 달러로 추정됩니다. 이번 공모는 주주자본 미달성으로 인한 Nasdaq 비준수 문제를 해결하기 위한 것이며, 주주자본 요건 250만 달러를 충족하지 못한 것에 대한 통지에 따른 조치입니다. Soligenix는 규정 준수를 되찾기 위해 순수익 최소 340만 달러가 필요하다고 추정합니다. 청약서는 향후 자금 조달이 없을 경우 2025년 4분기까지 현금 운용 여력이 제한되고, 기존 워런트, 옵션 및 향후 발행으로 인한 잠재적 희석 가능성이 있으며, 공모의 최소 마감에 대한 요구 조건이 없음을 경고합니다.
Soligenix, Inc. propose 4 064 080 actions ordinaires, des warrants pré-financés pour acheter 1 491 480 actions et des warrants ordinaires pour acheter 5 555 560 actions au prix d’offre publique de 1,35 $ par action (prix d’exercice des warrants ordinaires 1,35 $; prix d’exercice des warrants pré-financés 0,001 $). Les produits nets sont estimés à environ 6,8 millions de dollars pour financer la R&D, les activités de commercialisation et les besoins généraux de l’entreprise. L’offre vise à remédier à la non-conformité Nasdaq après une notification concernant le manquement au critère de capitaux propres des actionnaires de 2,5 millions de dollars ; Soligenix estime nécessiter au moins 3,4 millions de dollars nets pour retrouver la conformité. Le prospectus mentionne un avertissement de continuité d’exploitation, une marge de liquidité limitée jusqu’au troisième ou quatrième trimestre 2025 sans financement supplémentaire, aucune clôture minimum de l’offre et une dilution potentielle due aux warrants existants, options et futures émissions.
Soligenix, Inc. bietet 4.064.080 Stammaktien, vorfinanzierte Warrants zum Kauf von 1.491.480 Aktien und ordentliche Warrants zum Kauf von 5.555.560 Aktien zu einem öffentlichen Angebotspreis von 1,35 USD pro Aktie (Ausübungspreis der ordentlichen Warrants 1,35 USD; Ausübungspreis der vorfinanzierten Warrants 0,001 USD). Die Nettoerlöse werden auf ca. 6,8 Millionen USD geschätzt, um F&E, Vermarktungsaktivitäten und allgemeine Unternehmenszwecke zu finanzieren. Das Angebot soll die Nasdaq-Nicht-Compliance nach Erhalt einer Warnung wegen Nichteinhaltung der Aktienkapitalvoraussetzung von 2,5 Mio. USD adressieren; Soligenix schätzt, dass mindestens 3,4 Mio. USD Nettomittel benötigt werden, um die Compliance wiederherzustellen. Das Prospekt enthält eine Fortführungswarnung, eine begrenzte Bargeldhöhe bis ins Q4 2025 bei fehlender neuer Finanzierung, keine Mindestuntergrenze für den Abschluss des Angebots und potenzielle Verwässerung durch bestehende Warrants, Optionen und zukünftige Emissionen.
Soligenix, Inc. يعرض 4,064,080 سهماً عادياً، ونطاقات مسبقة التمويل لشراء 1,491,480 سهماً ونطاقات عادية لشراء 5,555,560 سهماً بسعر عرض عام قدره 1.35 دولار للسهم (سعر ممارسة نطاقات العندالاعتمادية العادية 1.35 دولار؛ سعر ممارسة النطاقات المسبقة التمويل 0.001 دولار). من المتوقع أن تكون العوائد الصافية نحو 6.8 مليون دولار لتمويل البحث والتطوير، أنشطة التسويق وتحقيق أغراض شركات عامة. يهدف العرض لمعالجة عدم التقيد بنظام ناسداك بعد تلقي إشعار بفشل في تلبية متطلبات حقوق المساهمين البالغة 2.5 مليون دولار؛ وتقدر سولجينكس أنها بحاجة إلى ما لا يقل عن 3.4 مليون دولار صافي لإعادة الامتثال. يورد البيان احتمالية تحذير استمرار التشغيل، ورصيد نقدي محدود حتى الربع الرابع من 2025 في غياب تمويل جديد، لا وجود لحد أدنى لإغلاق العرض وإمكانية التخفيم من خلال warrants القائمة، والخيارات والإصدارات المستقبلية.
Soligenix, Inc. 提供4,064,080股普通股、可预先融资以购买1,491,480股的认股权证,以及可购买5,555,560股普通股的普通认股权证,公开发行价为每股1.35美元(普通认股权证行权价1.35美元;预先融资认股权证行权价0.001美元)。净收益估计约为680万美元,用于资助研发、商品化活动及一般公司用途。此次发行旨在解决在达到2.5百万美元股东权益上市要求方面的 Nasdaq 不合规问题;Soligenix 估计需要至少340万美元的净收益以重新合规。招股说明书披露存在经营持续性警告、若无新资金则现金流仅能支撑到2025年第四季度、没有最低募集资金成交金额,以及来自现有认股权证、期权及未来发行可能导致的潜在稀释。
- Estimated net proceeds of approximately $6.8 million to fund R&D, commercialization and general corporate purposes
- Offering structured with pre-funded warrants to allow larger purchasers to avoid exceeding 4.99% (or elect 9.99%) beneficial ownership limits
- Management provided a clear remediation plan tying the offering to Nasdaq equity compliance and specifying the net proceeds needed (at least $3.4 million) to regain compliance
- Auditor's going concern and limited cash runway: company reported cash sufficient only into Q4 2025 absent new funding
- Material dilution risk from issuance of shares, detachable common warrants, potential amendment/exercise of outstanding warrants, options and a large equity incentive plan
- No minimum offering and no escrow meaning proceeds will be available for immediate use but the company may not raise enough capital to meet business objectives
- Nasdaq noncompliance notice creates risk of delisting if the company fails to demonstrate a credible plan and achieve compliance
Insights
TL;DR: The offering provides short-term liquidity but creates dilution and only partially addresses going-concern pressures.
The proposed raise, with estimated net proceeds of approximately $6.8 million, directly targets the Nasdaq stockholders' equity deficiency by management's estimate that at least $3.4 million net is required to regain compliance. This capital infusion would extend the cash runway beyond the limited resources noted as sufficient only into Q4 2025, but the company discloses a material uncertainty related to its ability to continue as a going concern. The structure—combining common shares with detachable warrants and offering pre-funded warrants to limit >4.99% ownership—may attract investors while producing substantial dilution to existing holders. Absence of a minimum offering and immediate availability of proceeds create execution and governance risks for allocation of funds.
TL;DR: Nasdaq compliance notice and going-concern disclosure are material governance risks requiring urgent capital or strategic actions.
Nasdaq's August 15, 2025 notice for failure to meet the $2.5 million stockholders' equity requirement is a formal, time-bound governance trigger forcing management to submit a compliance plan by September 29, 2025. The company acknowledges cumulative losses, a going-concern opinion from auditors, and limited cash beyond Q4 2025 absent further funding. The offering is explicitly positioned to remedy equity shortfall, but the lack of a minimum raise, potential failure to regain compliance, and significant outstanding dilutive securities (warrants, options, equity plan) heighten shareholder dilution risk and could materially impair shareholder rights and secondary market liquidity if Nasdaq delists the common stock.
Soligenix, Inc. propone 4.064.080 azioni ordinarie, warrant prefinanziati per l'acquisto di 1.491.480 azioni e warrant ordinari per l'acquisto di 5.555.560 azioni al prezzo di offerta pubblico di 1,35 $ per azione (pre-funded warrant esercizio 0,001 $; warrant ordinari 1,35 $). I proventi netti sono stimati in circa 6,8 milioni di dollari per finanziare attività di R&D, commercializzazione e scopi aziendali generali. L'offerta è finalizzata a risolvere la non conformità Nasdaq dopo la notificazione ricevuta per non aver soddisfatto il requisito di capitale azionario minimo di 2,5 milioni di dollari; Soligenix stima di avere bisogno di almeno 3,4 milioni di dollari netti per tornare in regola. Il prospetto segnala un avviso di continuità, una limitata liquidità prevista entro il Q4 2025 senza nuovi finanziamenti, nessuna soglia minima di chiusura dell'offerta e potenziali diluizioni derivanti da warrant esistenti, opzioni e future emissioni.
Soligenix, Inc. ofrece 4.064.080 acciones ordinarias, warrants prefinanciados para comprar 1.491.480 acciones y warrants ordinarios para comprar 5.555.560 acciones a un precio de oferta pública de 1,35 $ por acción (precio de ejercicio de los warrants ordinarios 1,35 $; precio de ejercicio de los warrants prefinanciados 0,001 $). Los ingresos netos se estiman en aproximadamente 6,8 millones de dólares para financiar I+D, actividades de comercialización y fines corporativos generales. La oferta tiene como objetivo abordar el incumplimiento de Nasdaq tras recibir una notificación por no cumplir con el requisito de patrimonio de los accionistas de 2,5 millones de dólares; Soligenix estima necesitar al menos 3,4 millones de dólares netos para volver a cumplir. El prospecto revela una advertencia de preocupación de continuidad, un margen de liquidez limitado hasta el cuarto trimestre de 2025 si no hay financiamiento adicional, no hay cierre mínimo de la oferta y existe la posibilidad de dilución por warrants existentes, opciones y futuras emisiones.
Soligenix, Inc.은(는) 일반주 4,064,080주, 1,491,480주를 매수할 수 있는 선지급 워런트, 5,555,560주를 매수할 수 있는 일반 워런트를 주당 공모가 1.35달러(일반 워런트 행사가는 1.35달러; 선지급 워런트 행사가는 0.001달러)로 제안하고 있습니다. 순수익은 연구개발(R&D), 상용화 활동 및 일반 기업 목적 자금을 위해 약 680만 달러로 추정됩니다. 이번 공모는 주주자본 미달성으로 인한 Nasdaq 비준수 문제를 해결하기 위한 것이며, 주주자본 요건 250만 달러를 충족하지 못한 것에 대한 통지에 따른 조치입니다. Soligenix는 규정 준수를 되찾기 위해 순수익 최소 340만 달러가 필요하다고 추정합니다. 청약서는 향후 자금 조달이 없을 경우 2025년 4분기까지 현금 운용 여력이 제한되고, 기존 워런트, 옵션 및 향후 발행으로 인한 잠재적 희석 가능성이 있으며, 공모의 최소 마감에 대한 요구 조건이 없음을 경고합니다.
Soligenix, Inc. propose 4 064 080 actions ordinaires, des warrants pré-financés pour acheter 1 491 480 actions et des warrants ordinaires pour acheter 5 555 560 actions au prix d’offre publique de 1,35 $ par action (prix d’exercice des warrants ordinaires 1,35 $; prix d’exercice des warrants pré-financés 0,001 $). Les produits nets sont estimés à environ 6,8 millions de dollars pour financer la R&D, les activités de commercialisation et les besoins généraux de l’entreprise. L’offre vise à remédier à la non-conformité Nasdaq après une notification concernant le manquement au critère de capitaux propres des actionnaires de 2,5 millions de dollars ; Soligenix estime nécessiter au moins 3,4 millions de dollars nets pour retrouver la conformité. Le prospectus mentionne un avertissement de continuité d’exploitation, une marge de liquidité limitée jusqu’au troisième ou quatrième trimestre 2025 sans financement supplémentaire, aucune clôture minimum de l’offre et une dilution potentielle due aux warrants existants, options et futures émissions.
Soligenix, Inc. bietet 4.064.080 Stammaktien, vorfinanzierte Warrants zum Kauf von 1.491.480 Aktien und ordentliche Warrants zum Kauf von 5.555.560 Aktien zu einem öffentlichen Angebotspreis von 1,35 USD pro Aktie (Ausübungspreis der ordentlichen Warrants 1,35 USD; Ausübungspreis der vorfinanzierten Warrants 0,001 USD). Die Nettoerlöse werden auf ca. 6,8 Millionen USD geschätzt, um F&E, Vermarktungsaktivitäten und allgemeine Unternehmenszwecke zu finanzieren. Das Angebot soll die Nasdaq-Nicht-Compliance nach Erhalt einer Warnung wegen Nichteinhaltung der Aktienkapitalvoraussetzung von 2,5 Mio. USD adressieren; Soligenix schätzt, dass mindestens 3,4 Mio. USD Nettomittel benötigt werden, um die Compliance wiederherzustellen. Das Prospekt enthält eine Fortführungswarnung, eine begrenzte Bargeldhöhe bis ins Q4 2025 bei fehlender neuer Finanzierung, keine Mindestuntergrenze für den Abschluss des Angebots und potenzielle Verwässerung durch bestehende Warrants, Optionen und zukünftige Emissionen.
Registration Statement No. 333-290413
![[MISSING IMAGE: lg_soligenix-4c.jpg]](https://www.sec.gov/Archives/edgar/data/0000812796/000110465925093934/lg_soligenix-4c.jpg)
Pre-Funded Warrants to Purchase up to 1,491,480 Shares of Common Stock
Common Warrants to Purchase up to 5,555,560 Shares of Common Stock
1,491,480 shares of Common Stock Underlying the Pre-Funded Warrants
5,555,560 shares of Common Stock Underlying the Common Warrants
| | |
Per Share
and Common Warrant |
| |
Per Pre-Funded
Warrant and Accompanying Common Warrant |
| |
Total
|
| |||||||||
Public offering price
|
| | | $ | 1.35 | | | | | $ | 1.349 | | | | | $ | 7,498,515 | | |
Placement Agent fees(1)
|
| | | $ | 0.088 | | | | | $ | 0.877 | | | | | $ | 487,403 | | |
Proceeds to us, before expenses(2)
|
| | | $ | 1.262 | | | | | $ | 1.2613 | | | | | $ | 7,011,111 | | |
| | |
Page
|
| |||
PROSPECTUS SUMMARY
|
| | | | 1 | | |
RISK FACTORS
|
| | | | 9 | | |
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS AND INDUSTRY DATA AND MARKET INFORMATION
|
| | | | 43 | | |
USE OF PROCEEDS
|
| | | | 45 | | |
DIVIDEND POLICY
|
| | | | 46 | | |
MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS
|
| | | | 46 | | |
CAPITALIZATION
|
| | | | 48 | | |
DILUTION
|
| | | | 49 | | |
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
| | | | 50 | | |
BUSINESS
|
| | | | 59 | | |
MANAGEMENT
|
| | | | 88 | | |
EXECUTIVE COMPENSATION
|
| | | | 95 | | |
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
|
| | | | 100 | | |
SECURITY OWNERSHIP OF MANAGEMENT AND OTHER BENEFICIAL OWNERS
|
| | | | 101 | | |
DESCRIPTION OF CAPITAL STOCK
|
| | | | 103 | | |
DESCRIPTION OF SECURITIES WE ARE OFFERING
|
| | | | 107 | | |
PLAN OF DISTRIBUTION
|
| | | | 110 | | |
LEGAL MATTERS
|
| | | | 112 | | |
EXPERTS
|
| | | | 112 | | |
WHERE YOU CAN FIND MORE INFORMATION
|
| | | | 113 | | |
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
|
| | | | F-1 | | |
|
Soligenix Product
Candidate |
| |
Therapeutic Indication
|
| |
Stage of Development
|
|
| HyBryte™ | | | Cutaneous T-Cell Lymphoma | | | Phase 2 trial completed; demonstrated significantly higher response rate compared to placebo; Phase 3 trial completed; demonstrated statistical significance in primary endpoint in March 2020 (Cycle 1) and demonstrated continued improvement in treatment response with extended treatment in April 2020 (Cycle 2) and | |
|
Soligenix Product
Candidate |
| |
Therapeutic Indication
|
| |
Stage of Development
|
|
| | | | | | | October 2020 (Cycle 3); new drug application (“NDA”) submitted to FDA December 2022; FDA refusal to file letter received February 2023; second Phase 3 trial based upon EMA-accepted protocol began patient enrollment in December 2024 with top-line results anticipated in the second half of 2026; discussions continue with FDA on modifying the development path to adequately address FDA’s preference for a longer duration comparative study over a placebo-controlled trial | |
| SGX302 | | | Mild-to-Moderate Psoriasis | | | Positive proof-of-concept demonstrated in a small Phase 1/2 pilot study; Phase 2a protocol and Investigation New Drug (“IND”) clearance received from the FDA; Phase 2a study remains ongoing having demonstrated biological effect in Cohort 1 and clinically meaningful benefit in Cohort 2 | |
| SGX942† | | | Oral Mucositis in Head and Neck Cancer | | | Phase 2 trial completed; demonstrated significant response compared to placebo with positive long-term (12 month) safety also reported; Phase 3 clinical trial results announced December 2020: the primary endpoint of median duration of severe oral mucositis (“SOM”) did not achieve the pre-specified criterion for statistical significance (p≤0.05); although biological activity was observed with a 56% reduction in the median duration of SOM from 18 days in the placebo group to 8 days in the SGX942 treatment group; analyzed full dataset from Phase 3 study and designing a second Phase 3 clinical trial; continued development contingent upon identification of partnership | |
| SGX945 | | | Aphthous Ulcers in Behçet’s Disease | | | Phase 2a protocol and Investigational New Drug clearance received from the FDA; | |
|
Soligenix Product
Candidate |
| |
Therapeutic Indication
|
| |
Stage of Development
|
|
| | | | | | | Phase 2a study complete; biological efficacy and safety demonstrated | |
|
Soligenix Product
Candidate |
| |
Indication
|
| |
Stage of Development
|
|
| ThermoVax® | | | Thermostability of vaccines for Ricin toxin, Ebola, and Marburg viruses | | | Pre-clinical | |
| RiVax® | | | Vaccine against Ricin Toxin Poisoning | | | Phase 1a, 1b, and 1c trials completed, safety and neutralizing antibodies for protection demonstrated | |
| SGX943 | | | Therapeutic against Emerging Infectious Diseases | | | Pre-clinical | |
offering
offering
| | |
Price Range
|
| |||||||||
Period
|
| |
High
|
| |
Low
|
| ||||||
Year Ended December 31, 2023: | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 129.60 | | | | | $ | 28.00 | | |
Second Quarter
|
| | | $ | 67.20 | | | | | $ | 10.24 | | |
Third Quarter
|
| | | $ | 11.84 | | | | | $ | 6.72 | | |
Fourth Quarter
|
| | | $ | 32.00 | | | | | $ | 6.08 | | |
Year Ended December 31, 2024: | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 19.20 | | | | | $ | 8.96 | | |
Second Quarter
|
| | | $ | 14.88 | | | | | $ | 2.50 | | |
Third Quarter
|
| | | $ | 14.83 | | | | | $ | 1.83 | | |
Fourth Quarter
|
| | | $ | 4.87 | | | | | $ | 2.77 | | |
Year Ending December 31, 2025: | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 3.59 | | | | | $ | 2.15 | | |
Second Quarter
|
| | | $ | 2.21 | | | | | $ | 1.31 | | |
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 reflected in the first column) |
| |||||||||
Equity compensation plans approved by security holders(1)
|
| | | | 229,919 | | | | | $ | 21.94 | | | | | | 5,770,122 | | |
Equity compensation plans not approved by security holders
|
| | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | | 229,919 | | | | | $ | 21.94 | | | | | | 5,770,122 | | |
| | |
At June 30, 2025
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
(unaudited) |
| |
As Adjusted
(unaudited) |
| |||||||||
| | | | | | | | | | | | | | | |||||
Cash and cash equivalents
|
| | | $ | 5,097,670 | | | | | $ | 6,520,914 | | | | | $ | 13,353,414 | | |
Total current portion of liabilities
|
| | | | 3,629,107 | | | | | | 3,629,107 | | | | | | 3,629,107 | | |
Total non-current liabilities, net of current portion
|
| | | | 302,589 | | | | | | 302,589 | | | | | | 302,589 | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | |
Common stock, $.001 par value; 75,000,000 shares authorized; 3,504,950, 4,305,570 and 9,861,130 shares issued and outstanding at June 30, 2025 on an actual, pro forma and a pro forma as adjusted basis, respectively
|
| | | | 3.505 | | | | | | 4,286 | | | | | | 9,842 | | |
Additional paid-in capital
|
| | | | 241,403,653 | | | | | | 242,826,116 | | | | | | 249,653,060 | | |
Accumulated other comprehensive income
|
| | | | 45,789 | | | | | | 45,789 | | | | | | 45,789 | | |
Accumulated deficit
|
| | | | (239,623,996) | | | | | | (239,623,996) | | | | | | (239,623,996) | | |
Total stockholders’ equity
|
| | | | 1,828,951 | | | | | | 3,252,195 | | | | | | 10,084,695 | | |
Total liabilities and shareholders’ equity
|
| | | $ | 5,760,647 | | | | | $ | 7,183,891 | | | | | $ | 14,016,391 | | |
|
Public offering price per share of common stock and accompanying common warrant
|
| | | | | | | | | $ | 1.35 | | |
|
Pro forma net tangible book value per share as of June 30, 2025
|
| | | $ | 0.66 | | | | | | | | |
|
Pro forma increase per share attributable to new investors participating in this offering
|
| | | $ | 0.32 | | | | | | | | |
|
Pro forma net tangible book value per share after this offering
|
| | | | | | | | | $ | 0.98 | | |
|
Dilution in pro forma net tangible book value per share to new investors
|
| | | | | | | | | $ | 0.37 | | |
| | |
2025
|
| |
2024
|
| ||||||
Research & Development Expenses | | | | | | | | | | | | | |
RiVax® and ThermoVax® Vaccines
|
| | |
$
|
63,347
|
| | | | $ | 107,731 | | |
SGX942 (Dusquetide)
|
| | |
|
113,663
|
| | | | | (194,846) | | |
HyBryte™ (SGX301 or synthetic hypericin)
|
| | |
|
3,213,012
|
| | | | | 1,336,749 | | |
Other
|
| | |
|
228,672
|
| | | | | 346,564 | | |
Total
|
| | |
$
|
3,618,694
|
| | | | $ | 1,596,198 | | |
Reimbursed under Government Contracts and Grants | | | | | | | | | | | | | |
HyBryte™ (investigator-initiated study)
|
| | |
|
—
|
| | | | | 119,371 | | |
Total
|
| | |
|
—
|
| | | | | 119,371 | | |
Grand Total
|
| | |
$
|
3,618,694
|
| | | | $ | 1,715,569 | | |
| | |
2024
|
| |
2023
|
| ||||||
Research & Development Expenses | | | | | | | | | | | | | |
RiVax® and ThermoVax® Vaccines
|
| | |
$
|
253,994
|
| | | | $ | 133,186 | | |
SGX942 (Dusquetide)
|
| | |
|
(330,257)
|
| | | | | (28,570) | | |
HyBryte™ (SGX301 or synthetic hypericin)
|
| | |
|
4,691,803
|
| | | | | 2,698,609 | | |
Other
|
| | |
|
608,049
|
| | | | | 509,474 | | |
Total
|
| | |
$
|
5,223,589
|
| | | | $ | 3,312,699 | | |
Reimbursed under Government Contracts and Grants | | | | | | | | | | | | | |
CiVax™ | | | |
|
—
|
| | | | | 311,495 | | |
SGX943
|
| | |
|
—
|
| | | | | 35,429 | | |
HyBryte™ (investigator-initiated study)
|
| | |
|
119,371
|
| | | | | 395,124 | | |
Total
|
| | |
|
119,371
|
| | | | | 742,048 | | |
Grand Total
|
| | |
$
|
5,342,960
|
| | | | $ | 4,054,747 | | |
|
Soligenix Product
Candidate |
| |
Therapeutic Indication
|
| |
Stage of Development
|
|
| HyBryte™ | | | Cutaneous T-Cell Lymphoma | | | Phase 2 trial completed; demonstrated significantly higher response rate compared to placebo; Phase 3 trial completed; demonstrated statistical significance in primary endpoint in March 2020 (Cycle 1) and demonstrated continued improvement in treatment response with extended treatment in April 2020 (Cycle 2) and October 2020 (Cycle 3); new drug application (“NDA”) submitted to FDA December 2022; FDA refusal to file letter received February 2023; second Phase 3 trial based upon EMA-accepted protocol began patient enrollment in December 2024 with top-line results anticipated in the second half of 2026; discussions continue with FDA on modifying the development path to adequately address FDA’s preference for a longer duration comparative study over a placebo-controlled trial | |
| SGX302 | | | Mild-to-Moderate Psoriasis | | | Positive proof-of-concept demonstrated in a small Phase 1/2 pilot study; Phase 2a protocol and Investigation New Drug (“IND”) clearance received from the FDA; Phase 2a study remains ongoing having demonstrated biological effect in Cohort 1 and clinically meaningful benefit in Cohort 2 | |
| SGX942† | | | Oral Mucositis in Head and Neck Cancer | | | Phase 2 trial completed; demonstrated significant response compared to placebo with positive long-term (12 month) safety also reported; Phase 3 clinical trial results announced December 2020: the primary endpoint of median duration of severe oral mucositis (“SOM”) did not achieve the pre-specified criterion for statistical significance (p≤0.05); although biological activity was observed with a 56% reduction | |
|
Soligenix Product
Candidate |
| |
Therapeutic Indication
|
| |
Stage of Development
|
|
| | | | | | | in the median duration of SOM from 18 days in the placebo group to 8 days in the SGX942 treatment group; analyzed full dataset from Phase 3 study and designing a second Phase 3 clinical trial; continued development contingent upon identification of partnership | |
| SGX945 | | | Aphthous Ulcers in Behçet’s Disease | | | Phase 2a protocol and Investigational New Drug (“IND”) received from the FDA; Phase 2a study complete; biological efficacy and safety demonstrated | |
|
Soligenix Product
Candidate |
| |
Indication
|
| |
Stage of Development
|
|
| ThermoVax® | | | Thermostability of vaccines for Ricin toxin, Ebola, and Marburg viruses | | | Pre-clinical | |
| RiVax® | | |
Vaccine against Ricin Toxin Poisoning
|
| | Phase 1a, 1b, and 1c trials completed, safety and neutralizing antibodies for protection demonstrated | |
| SGX943 | | | Therapeutic against Emerging Infectious Diseases | | | Pre-clinical | |
Name
|
| |
Age
|
| |
Position
|
|
Christopher J. Schaber, PhD
|
| |
58
|
| | Chairman of the Board, Chief Executive Officer and President | |
Gregg A. Lapointe, CPA, MBA
|
| |
66
|
| | Director | |
Diane L Parks, MBA
|
| |
72
|
| | Director | |
Robert J. Rubin, MD
|
| |
79
|
| | Director | |
Jerome B. Zeldis, MD, PhD
|
| |
75
|
| | Director | |
Jonathan Guarino, CPA, CGMA
|
| |
53
|
| | Chief Financial Officer, Senior Vice President and Corporate Secretary | |
Oreola Donini, PhD
|
| |
53
|
| | Chief Scientific Officer and Senior Vice President | |
Richard Straube, MD
|
| |
73
|
| | Chief Medical Officer (consulting) | |
Director
|
| |
Audit
Committee |
| |
Compensation
Committee |
| |
Nominating and
Corporate Governance Committee |
|
Gregg A. Lapointe, CPA
|
| |
![]() |
| | | | |
![]() |
|
Diane L. Parks, MBA
|
| |
![]() |
| |
![]() |
| | | |
Robert J. Rubin, MD
|
| |
![]() |
| |
![]() |
| |
![]() |
|
Jerome B. Zeldis, MD, PhD
|
| | | | |
![]() |
| |
![]() |
|
![[MISSING IMAGE: ic_committeechair-bw.jpg]](https://www.sec.gov/Archives/edgar/data/0000812796/000110465925093934/ic_committeechair-bw.jpg)
![[MISSING IMAGE: ic_member-bw.jpg]](https://www.sec.gov/Archives/edgar/data/0000812796/000110465925093934/ic_member-bw.jpg)
Name
|
| |
Position
|
| |
Year
|
| |
Salary
|
| |
Bonus
|
| |
Option
Awards |
| |
All Other
Compensation |
| |
Total
|
| ||||||||||||||||||
Christopher J. Schaber(1)
|
| |
CEO &
President |
| | | | 2024 | | | | | $ | 540,255 | | | | | $ | 108,051 | | | | | $ | 148,950 | | | | | $ | 35,370 | | | | | $ | 832,627 | | |
| | | 2023 | | | | | $ | 519,476 | | | | | $ | 72,727 | | | | | $ | 75,482 | | | | | $ | 32,800 | | | | | $ | 700,484 | | | |||||
Jonathan Guarino(2)
|
| |
CFO &
Senior VP |
| | | | 2024 | | | | | $ | 254,800 | | | | | $ | 42,806 | | | | | $ | 66,200 | | | | | $ | 35,370 | | | | | $ | 399,177 | | |
| | | 2023 | | | | | $ | 245,000 | | | | | $ | 31,605 | | | | | $ | 45,289 | | | | | $ | 32,800 | | | | | $ | 354,693 | | | |||||
Oreola Donini(3)
|
| |
CSO &
Senior VP |
| | | | 2024 | | | | | $ | 312,000 | | | | | $ | 49,453 | | | | | $ | 66,200 | | | | | $ | 4,452 | | | | | $ | 432,105 | | |
| | | 2023 | | | | | $ | 300,000 | | | | | $ | 37,800 | | | | | $ | 45,289 | | | | | $ | 4,505 | | | | | $ | 387,594 | | | |||||
Richard C. Straube(4)
|
| |
CMO &
Senior VP |
| | | | 2024 | | | | | $ | 197,039 | | | | | $ | 31,921 | | | | | $ | 39,720 | | | | | $ | — | | | | | $ | 268,680 | | |
| | | 2023 | | | | | $ | 189,461 | | | | | $ | 22,736 | | | | | $ | 37,741 | | | | | $ | — | | | | | $ | 249,938 | | |
| | |
Number of Securities
Underlying Unexercised Options (#) |
| |
Equity
Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned |
| |
Option
Exercise Price |
| |
Option
Expiration |
| ||||||||||||||||||
Name
|
| |
Exercisable
|
| |
Unexercisable
|
| |
Options (#)
|
| |
($)
|
| |
Date
|
| |||||||||||||||
Christopher J. Schaber
|
| | | | 58 | | | | | | — | | | | | | — | | | | | $ | 2,712.00 | | | | | | 12/30/2025 | | |
| | | 250 | | | | | | — | | | | | | — | | | | | $ | 482.40 | | | | | | 12/06/2027 | | | ||
| | | 250 | | | | | | — | | | | | | — | | | | | $ | 232.80 | | | | | | 12/12/2028 | | | ||
| | | 250 | | | | | | — | | | | | | — | | | | | $ | 230.40 | | | | | | 01/01/2029 | | | ||
| | | 250 | | | | | | — | | | | | | — | | | | | $ | 297.60 | | | | | | 12/11/2029 | | | ||
| | | 250 | | | | | | — | | | | | | — | | | | | $ | 348.00 | | | | | | 01/01/2030 | | | ||
| | | 250 | | | | | | — | | | | | | — | | | | | $ | 561.60 | | | | | | 12/09/2030 | | | ||
| | | 250 | | | | | | — | | | | | | — | | | | | $ | 307.20 | | | | | | 01/03/2031 | | | ||
| | | 250 | | | | | | — | | | | | | — | | | | | $ | 187.20 | | | | | | 12/08/2031 | | | ||
| | | 52 | | | | | | — | | | | | | — | | | | | $ | 165.60 | | | | | | 01/02/2032 | | | ||
| | | 186 | | | | | | 11 | | | | | | 11 | | | | | $ | 165.60 | | | | | | 01/02/2032 | | | ||
| | | 442 | | | | | | 141 | | | | | | 141 | | | | | $ | 129.60 | | | | | | 12/07/2032 | | | ||
| | | 4,688 | | | | | | 4,687 | | | | | | 4,687 | | | | | $ | 10.72 | | | | | | 12/07/2033 | | | ||
| | | 11,250 | | | | | | 33,750 | | | | | | 33,750 | | | | | $ | 3.31 | | | | | | 12/10/2034 | | | ||
Jonathan Guarino
|
| | | | 166 | | | | | | — | | | | | | — | | | | | $ | 232.80 | | | | | | 09/08/2029 | | |
| | | 41 | | | | | | — | | | | | | — | | | | | $ | 297.60 | | | | | | 12/11/2029 | | | ||
| | | 166 | | | | | | — | | | | | | — | | | | | $ | 561.60 | | | | | | 12/09/2030 | | | ||
| | | 195 | | | | | | 13 | | | | | | 13 | | | | | $ | 187.20 | | | | | | 12/08/2031 | | | ||
| | | 252 | | | | | | 81 | | | | | | 81 | | | | | $ | 129.60 | | | | | | 12/07/2032 | | | ||
| | | 2,815 | | | | | | 2,810 | | | | | | 2,810 | | | | | $ | 10.72 | | | | | | 12/07/2033 | | | ||
| | | 5,000 | | | | | | 15,000 | | | | | | 15,000 | | | | | $ | 3.31 | | | | | | 12/10/2034 | | | ||
Oreola Donini
|
| | | | 29 | | | | | | — | | | | | | — | | | | | $ | 2,712.00 | | | | | | 12/30/2025 | | |
| | | 83 | | | | | | — | | | | | | — | | | | | $ | 640.80 | | | | | | 03/30/2027 | | | ||
| | | 145 | | | | | | — | | | | | | — | | | | | $ | 482.40 | | | | | | 12/06/2027 | | | ||
| | | 166 | | | | | | — | | | | | | — | | | | | $ | 232.80 | | | | | | 12/12/2028 | | | ||
| | | 250 | | | | | | — | | | | | | — | | | | | $ | 297.60 | | | | | | 12/11/2029 | | | ||
| | | 291 | | | | | | — | | | | | | — | | | | | $ | 561.60 | | | | | | 12/09/2030 | | | ||
| | | 291 | | | | | | — | | | | | | — | | | | | $ | 187.20 | | | | | | 12/08/2031 | | | ||
| | | 252 | | | | | | 81 | | | | | | 81 | | | | | $ | 129.60 | | | | | | 12/07/2032 | | | ||
| | | 2,815 | | | | | | 2,810 | | | | | | 2,810 | | | | | $ | 10.72 | | | | | | 12/07/2033 | | | ||
| | | 5,000 | | | | | | 15,000 | | | | | | 15,000 | | | | | $ | 3.31 | | | | | | 12/10/2034 | | |
| | |
Number of Securities
Underlying Unexercised Options (#) |
| |
Equity
Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned |
| |
Option
Exercise Price |
| |
Option
Expiration |
| ||||||||||||||||||
Name
|
| |
Exercisable
|
| |
Unexercisable
|
| |
Options (#)
|
| |
($)
|
| |
Date
|
| |||||||||||||||
Richard C. Straube
|
| | | | 29 | | | | | | — | | | | | | — | | | | | $ | 2,712.00 | | | | | | 12/30/2025 | | |
| | | 83 | | | | | | — | | | | | | — | | | | | $ | 640.80 | | | | | | 03/30/2027 | | | ||
| | | 145 | | | | | | — | | | | | | — | | | | | $ | 482.40 | | | | | | 12/06/2027 | | | ||
| | | 166 | | | | | | — | | | | | | — | | | | | $ | 232.80 | | | | | | 12/12/2028 | | | ||
| | | 125 | | | | | | — | | | | | | — | | | | | $ | 297.60 | | | | | | 12/11/2029 | | | ||
| | | 166 | | | | | | — | | | | | | — | | | | | $ | 561.60 | | | | | | 12/09/2030 | | | ||
| | | 166 | | | | | | — | | | | | | — | | | | | $ | 187.20 | | | | | | 12/08/2031 | | | ||
| | | 252 | | | | | | 81 | | | | | | 81 | | | | | $ | 129.60 | | | | | | 12/07/2032 | | | ||
| | | 2,344 | | | | | | 2,343 | | | | | | 2,343 | | | | | $ | 10.72 | | | | | | 12/07/2033 | | | ||
| | | 3,000 | | | | | | 9,000 | | | | | | 9,000 | | | | | $ | 3.31 | | | | | | 12/10/2034 | | |
Name
|
| |
Fees Earned
Paid in Cash(1) |
| |
Option
Awards(2) |
| |
Total
|
| |||||||||
Gregg A. Lapointe
|
| | | $ | 55,000 | | | | | $ | 30,002 | | | | | $ | 85,002 | | |
Diane L. Parks
|
| | | $ | 47,500 | | | | | $ | 30,002 | | | | | $ | 77,502 | | |
Robert J. Rubin
|
| | | $ | 57,500 | | | | | $ | 30,002 | | | | | $ | 87,502 | | |
Jerome B. Zeldis
|
| | | $ | 50,000 | | | | | $ | 30,002 | | | | | $ | 80,002 | | |
Name of Beneficial Owner
|
| |
Shares of
Common Stock Beneficially Owned** |
| |
Percent
of Class |
| ||||||
Christopher J. Schaber(1)
|
| | | | 29,374 | | | | | | * | | |
Gregg A. Lapointe(2)
|
| | | | 13,960 | | | | | | * | | |
Diane L. Parks(3)
|
| | | | 13,910 | | | | | | * | | |
Robert J. Rubin(4)
|
| | | | 13,948 | | | | | | * | | |
Jerome B. Zeldis(5)
|
| | | | 14,025 | | | | | | * | | |
Jonathan Guarino(6)
|
| | | | 13,563 | | | | | | * | | |
Oreola Donini(7)
|
| | | | 14,191 | | | | | | * | | |
Richard Straube(8)
|
| | | | 9,702 | | | | | | * | | |
All directors and executive officers as a group (8 persons)(9)
|
| | | | 122,673 | | | | | | 2.77% | | |
| | |
Per Share of
Common Stock and Accompanying Warrant |
| |
Per Pre-Funded
Warrant and Accompanying Warrant |
| |
Total
|
| |||||||||
Public offering price
|
| | | $ | 1.35 | | | | | $ | 1.349 | | | | | $ | 7,498,515 | | |
Placement Agent fees(1)
|
| | | $ | 0.088 | | | | | $ | 0.087 | | | | | $ | 487,403 | | |
Proceeds to us, before expenses(2)
|
| | | $ | 1.262 | | | | | $ | 1.2613 | | | | | $ | 7,011,111 | | |
| | |
Page
|
| |||
Financial Statements for the Quarter Ended June 30, 2025 | | | | | | | |
Condensed Consolidated Financial Statements (unaudited) | | | | | | | |
Condensed Consolidated Balance Sheets as of June 30, 2025 and December 31, 2024
|
| | | | F-2 | | |
Condensed Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2025 and 2024
|
| | | | F-3 | | |
Condensed Consolidated Statements of Comprehensive Loss for the Three and Six Months Ended June 30, 2025 and 2024
|
| | | | F-4 | | |
Condensed Consolidated Statements of Changes in Shareholders’ Equity for the Six Months Ended June 30, 2025 and 2024
|
| | | | F-5 | | |
Condensed Consolidated Statements of Changes in Shareholders’ Equity for the Three Months Ended June 30, 2025 and 2024
|
| | | | F-6 | | |
Condensed Consolidated Statements of Cash Flows for the Three and Six Months Ended June 30, 2025 and 2024
|
| | | | F-7 | | |
Notes to Condensed Consolidated Financial Statements
|
| | | | F-8 | | |
| Financial Statements for the Year Ended December 31, 2024 | | | | | | | |
|
Consolidated Balance Sheets as of December 31, 2024 and 2023
|
| | | | F-20 | | |
|
Consolidated Statements of Operations for the Years Ended December 31, 2024 and 2023
|
| | | | F-21 | | |
|
Consolidated Statements of Comprehensive Loss for the Years Ended December 31, 2024 and
2023 |
| | | | F-22 | | |
|
Consolidated Statements of Changes in Shareholders’ Equity (Deficit) for the Years Ended December 31, 2024 and 2023
|
| | | | F-23 | | |
|
Consolidated Statements of Cash Flows for the Years Ended December 31, 2024 and 2023
|
| | | | F-24 | | |
|
Notes to Consolidated Financial Statements
|
| | | | F-25 | | |
|
Report of Independent Registered Public Accounting Firm (PCAOB ID No. 00677)
|
| | | | F-45 | | |
| | |
June 30,
2025 |
| |
December 31,
2024 |
| ||||||
| | |
(unaudited)
|
| | | | | | | |||
Assets | | | | ||||||||||
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | |
$
|
5,097,670
|
| | | | $ | 7,819,514 | | |
Deferred issuance cost
|
| | |
|
31,682
|
| | | | | 103,847 | | |
Prepaid expenses and other current assets
|
| | |
|
191,100
|
| | | | | 905,269 | | |
Total current assets
|
| | |
|
5,320,452
|
| | | | | 8,828,630 | | |
Security deposit
|
| | |
|
22,777
|
| | | | | 22,777 | | |
Office furniture and equipment, net
|
| | |
|
8,114
|
| | | | | 6,113 | | |
Right-of-use lease assets
|
| | |
|
409,304
|
| | | | | 108,963 | | |
Total assets
|
| | |
$
|
5,760,647
|
| | | | $ | 8,966,483 | | |
Liabilities and shareholders’ equity | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | |
$
|
649,955
|
| | | | $ | 667,896 | | |
Accrued expenses
|
| | |
|
2,783,149
|
| | | | | 2,359,339 | | |
Accrued compensation
|
| | |
|
87,189
|
| | | | | 336,442 | | |
Lease liabilities, current
|
| | |
|
108,814
|
| | | | | 111,862 | | |
Convertible debt
|
| | |
|
—
|
| | | | | 1,372,873 | | |
Total current liabilities
|
| | |
|
3,629,107
|
| | | | | 4,848,412 | | |
Non-current liabilities: | | | | | | | | | | | | | |
Lease liabilities, net of current portion
|
| | |
|
302,589
|
| | | | | — | | |
Total liabilities
|
| | |
|
3,931,696
|
| | | | | 4,848,412 | | |
Commitments and contingencies (Note 6) | | | | | | | | | | | | | |
Shareholders’ equity: | | | | | | | | | | | | | |
Preferred stock, 350,000 shares authorized; none issued or outstanding
at June 30, 2025 and December 31, 2024, respectively |
| | | | — | | | | | | — | | |
Common stock, $.001 par value; 75,000,000 shares authorized; 3,504,950 and 2,514,499 shares issued and outstanding at June 30, 2025 and December 31, 2024, respectively
|
| | |
|
3,505
|
| | | | | 2,514 | | |
Additional paid-in capital
|
| | |
|
241,403,653
|
| | | | | 238,040,520 | | |
Accumulated other comprehensive income
|
| | |
|
45,789
|
| | | | | 45,789 | | |
Accumulated deficit
|
| | |
|
(239,623,996)
|
| | | | | (233,970,752) | | |
Total shareholders’ equity
|
| | |
|
1,828,951
|
| | | | | 4,118,071 | | |
Total liabilities and shareholders’ equity
|
| | |
$
|
5,760,647
|
| | | | $ | 8,966,483 | | |
For the Three and Six Months Ended June 30, 2025 and 2024
(Unaudited)
| | |
Three Months Ended
June 30, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Grant revenue
|
| | |
$
|
—
|
| | | | $ | 2,342 | | | | |
$
|
—
|
| | | | $ | 119,371 | | |
Total revenues
|
| | |
|
—
|
| | | | | 2,342 | | | | |
|
—
|
| | | | | 119,371 | | |
Cost of revenues
|
| | |
|
—
|
| | | | | (2,342) | | | | |
|
—
|
| | | | | (119,371) | | |
Gross profit
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | — | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | |
|
1,677,014
|
| | | | | 501,158 | | | | |
|
3,618,694
|
| | | | | 1,596,198 | | |
General and administrative
|
| | |
|
1,086,865
|
| | | | | 1,243,517 | | | | |
|
2,171,693
|
| | | | | 2,265,568 | | |
Total operating expenses
|
| | |
|
2,763,879
|
| | | | | 1,744,675 | | | | |
|
5,790,387
|
| | | | | 3,861,766 | | |
Loss from operations
|
| | |
|
(2,763,879)
|
| | | | | (1,744,675) | | | | |
|
(5,790,387)
|
| | | | | (3,861,766) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency transaction (loss) gain
|
| | |
|
(8,045)
|
| | | | | 473 | | | | |
|
(8,833)
|
| | | | | 1,682 | | |
Interest income, net
|
| | |
|
69,823
|
| | | | | 35,925 | | | | |
|
145,851
|
| | | | | 64,767 | | |
Research and development incentives
|
| | |
|
—
|
| | | | | (31,819) | | | | |
|
—
|
| | | | | (25,488) | | |
Other income
|
| | |
|
125
|
| | | | | 43 | | | | |
|
125
|
| | | | | 43 | | |
Change in fair value of convertible debt
|
| | |
|
—
|
| | | | | 95,551 | | | | |
|
—
|
| | | | | 260,933 | | |
Total other income
|
| | |
|
61,903
|
| | | | | 100,173 | | | | |
|
137,143
|
| | | | | 301,937 | | |
Net loss applicable to common stockholders
|
| | |
$
|
(2,701,976)
|
| | | | $ | (1,644,502) | | | | |
$
|
(5,653,244)
|
| | | | $ | (3,559,829) | | |
Basic and diluted net loss per share
|
| | |
$
|
(0.82)
|
| | | | $ | (1.31) | | | | |
$
|
(1.79)
|
| | | | $ | (3.71) | | |
Basic and diluted weighted average common shares outstanding
|
| | |
|
3,278,677
|
| | | | | 1,258,985 | | | | |
|
3,164,784
|
| | | | | 958,341 | | |
For the Three and Six Months Ended June 30, 2025 and 2024
(Unaudited)
| | |
Three Months Ended
June 30, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2025
|
| |
2024
|
| ||||||||||||
Net loss
|
| | |
$
|
(2,701,976)
|
| | | | $ | (1,644,502) | | | | |
$
|
(5,653,244)
|
| | | | $ | (3,559,829) | | |
Other comprehensive income (loss): | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation adjustments
|
| | |
|
—
|
| | | | | 3,456 | | | | |
|
—
|
| | | | | 5,356 | | |
Comprehensive loss
|
| | |
$
|
(2,701,976)
|
| | | | $ | (1,641,046) | | | | |
$
|
(5,653,244)
|
| | | | $ | (3,554,473) | | |
For the Six Months Ended June 30, 2025 and 2024
(Unaudited)
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Accumulated
Deficit |
| |
Total
|
| |||||||||||||||||||||
| | |
Shares
|
| |
Par Value
|
| ||||||||||||||||||||||||||||||
Balance, December 31, 2024
|
| | | | 2,514,499 | | | | | $ | 2,514 | | | | | $ | 238,040,520 | | | | | $ | 45,789 | | | | | $ | (233,970,752) | | | | | $ | 4,118,071 | | |
Issuance of common stock pursuant to At Market Issuance Sales Agreement
|
| | | | 978,105 | | | | | | 979 | | | | | | 3,242,198 | | | | | | — | | | | | | — | | | | | | 3,243,177 | | |
Issuance costs associated with sales of common stock pursuant to At Market Issuance Sales Agreement
|
| | | | — | | | | | | — | | | | | | (72,165) | | | | | | — | | | | | | — | | | | | | (72,165) | | |
Issuance of common stock to vendors
|
| | | | 12,346 | | | | | | 12 | | | | | | 29,988 | | | | | | — | | | | | | 30,000 | | | | | | | | |
Share-based compensation expense
|
| | | | — | | | | | | — | | | | | | 163,112 | | | | | | — | | | | | | — | | | | | | 163,112 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,653,244) | | | | | | (5,653,244) | | |
Balance, June 30, 2025
|
| | | | 3,504,950 | | | | | $ | 3,505 | | | | | $ | 241,403,653 | | | | | $ | 45,789 | | | | | $ | (239,623,996) | | | | | $ | 1,828,951 | | |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Accumulated
Deficit |
| |
Total
|
| |||||||||||||||||||||
| | |
Shares
|
| |
Par Value
|
| ||||||||||||||||||||||||||||||
Balance, December 31, 2023
|
| | | | 648,761 | | | | | $ | 649 | | | | | $ | 228,203,706 | | | | | $ | 22,243 | | | | | $ | (225,704,176) | | | | | $ | 2,522,422 | | |
Issuance of common stock in reverse stock split
|
| | | | 114,735 | | | | | | 115 | | | | | | (115) | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of common stock in public offering
|
| | | | 204,694 | | | | | | 205 | | | | | | 4,741,195 | | | | | | — | | | | | | — | | | | | | 4,741,400 | | |
Costs associated with issuance
of common stock |
| | | | — | | | | | | — | | | | | | (625,065) | | | | | | — | | | | | | — | | | | | | (625,065) | | |
Issuance of common stock associated with conversion of debt
|
| | | | 36,790 | | | | | | 36 | | | | | | 254,220 | | | | | | — | | | | | | — | | | | | | 254,256 | | |
Issuance of common stock
upon exercise of pre-funded warrants |
| | | | 537,500 | | | | | | 537 | | | | | | 8,063 | | | | | | — | | | | | | — | | | | | | 8,600 | | |
Share-based compensation expense
|
| | | | — | | | | | | — | | | | | | 117,636 | | | | | | — | | | | | | — | | | | | | 117,636 | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | 5,356 | | | | | | — | | | | | | 5,356 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,559,829) | | | | | | (3,559,829) | | |
Balance, June 30, 2024
|
| | | | 1,542,480 | | | | | $ | 1,542 | | | | | $ | 232,699,640 | | | | | $ | 27,599 | | | | | $ | (229,264,005) | | | | | $ | 3,464,776 | | |
For the Three Months Ended June 30, 2025 and 2024
(Unaudited)
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Income |
| |
Accumulated
Deficit |
| |
Total
|
| |||||||||||||||||||||
| | |
Shares
|
| |
Par Value
|
| ||||||||||||||||||||||||||||||
Balance, March 31, 2025
|
| | | | 3,183,992 | | | | | $ | 3,183 | | | | | $ | 240,770,981 | | | | | $ | 45,789 | | | | | $ | (236,922,020) | | | | | $ | 3,897,933 | | |
Issuance of common stock pursuant to At Market Issuance Sales Agreement
|
| | | | 320,958 | | | | | | 322 | | | | | | 545,313 | | | | | | — | | | | | | — | | | | | | 545,635 | | |
Issuance costs associated with sales of common stock pursuant to At Market Issuance Sales Agreement
|
| | | | — | | | | | | — | | | | | | (12,154) | | | | | | — | | | | | | — | | | | | | (12,154) | | |
Share-based compensation expense
|
| | | | — | | | | | | — | | | | | | 99,513 | | | | | | — | | | | | | — | | | | | | 99,513 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,701,976) | | | | | | (2,701,976) | | |
Balance, June 30, 2025
|
| | | | 3,504,950 | | | | | $ | 3,505 | | | | | $ | 241,403,653 | | | | | $ | 45,789 | | | | | $ | (239,623,996) | | | | | $ | 1,828,951 | | |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Income |
| |
Accumulated
Deficit |
| |
Total
|
| |||||||||||||||||||||
| | |
Shares
|
| |
Par Value
|
| ||||||||||||||||||||||||||||||
Balance, March 31, 2024
|
| | | | 657,900 | | | | | $ | 658 | | | | | $ | 228,363,074 | | | | | $ | 24,143 | | | | | $ | (227,619,503) | | | | | $ | 768,372 | | |
Issuance of common stock in reverse stock split
|
| | | | 114,735 | | | | | | 115 | | | | | | (115) | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of common stock in public offering
|
| | | | 204,694 | | | | | | 205 | | | | | | 4,741,195 | | | | | | — | | | | | | — | | | | | | 4,741,400 | | |
Costs associated with issuance
of common stock |
| | | | — | | | | | | — | | | | | | (625,065) | | | | | | — | | | | | | — | | | | | | (625,065) | | |
Issuance of common stock
upon exercise of pre-funded warrants |
| | | | 537,500 | | | | | | 537 | | | | | | 8,063 | | | | | | — | | | | | | — | | | | | | 8,600 | | |
Issuance of common stock associated with conversion of debt
|
| | | | 27,651 | | | | | | 27 | | | | | | 154,813 | | | | | | — | | | | | | — | | | | | | 154,840 | | |
Share-based compensation expense
|
| | | | — | | | | | | — | | | | | | 57,675 | | | | | | — | | | | | | — | | | | | | 57,675 | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,456 | | | | | | — | | | | | | 3,456 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,644,502) | | | | | | (1,644,502) | | |
Balance, June 30, 2024
|
| | | | 1,542,480 | | | | | $ | 1,542 | | | | | $ | 232,699,640 | | | | | $ | 27,599 | | | | | $ | (229,264,005) | | | | | $ | 3,464,776 | | |
For the Six Months Ended June 30, 2025 and 2024
(Unaudited)
| | |
2025
|
| |
2024
|
| ||||||
Operating activities: | | | | | | | | | | | | | |
Net loss
|
| | |
$
|
(5,653,244)
|
| | | | $ | (3,559,829) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Amortization and depreciation
|
| | |
|
1,311
|
| | | | | 3,176 | | |
Non-cash lease expense
|
| | |
|
60,263
|
| | | | | 59,155 | | |
Share-based compensation
|
| | |
|
163,112
|
| | | | | 117,636 | | |
Issuance of common stock to vendors for services
|
| | |
|
30,000
|
| | | | | — | | |
Change in fair value of convertible debt
|
| | |
|
—
|
| | | | | (260,933) | | |
Change in operating assets and liabilities: | | | | | | | | | | | | | |
Contracts and grants receivable
|
| | |
|
—
|
| | | | | 171,254 | | |
Prepaid expenses and other current assets
|
| | |
|
714,169
|
| | | | | 621,542 | | |
Research and development incentives receivable
|
| | |
|
—
|
| | | | | 48,994 | | |
Operating lease liability
|
| | |
|
(61,062)
|
| | | | | (59,344) | | |
Accounts payable and accrued expenses
|
| | |
|
405,869
|
| | | | | (231,089) | | |
Accrued compensation
|
| | |
|
(249,253)
|
| | | | | (170,871) | | |
Net cash flows from operating activities
|
| | |
|
(4,588,835)
|
| | | | | (3,260,309) | | |
Investing activities: | | | | | | | | | | | | | |
Purchases of office furniture and equipment
|
| | |
|
(3,313)
|
| | | | | — | | |
Net cash flows from investing activities
|
| | |
|
(3,313)
|
| | | | | — | | |
Financing activities: | | | | | | | | | | | | | |
Proceeds from issuance of common stock pursuant to At Market Issuance Sales Agreement
|
| | |
|
3,243,177
|
| | | | | — | | |
Proceeds from issuance of common stock and pre-funded warrants
|
| | |
|
—
|
| | | | | 4,741,400 | | |
Issuance costs associated with issuance of common stock
|
| | |
|
—
|
| | | | | (524,226) | | |
Proceeds from the exercise of warrants
|
| | |
|
—
|
| | | | | 8,600 | | |
Convertible debt repayments
|
| | |
|
(1,372,873)
|
| | | | | — | | |
Net cash flows from financing activities
|
| | |
|
1,870,304
|
| | | | | 4,225,774 | | |
Effect of exchange rate on cash and cash equivalents
|
| | |
|
—
|
| | | | | 916 | | |
Net increase (decrease) in cash and cash equivalents
|
| | |
|
(2,721,844)
|
| | | | | 966,381 | | |
Cash and cash equivalents at beginning of year
|
| | |
|
7,819,514
|
| | | | | 8,446,158 | | |
Cash and cash equivalents at end of year
|
| | |
$
|
5,097,670
|
| | | | $ | 9,412,539 | | |
Supplemental information: | | | | | | | | | | | | | |
Cash paid for state income taxes
|
| | |
$
|
89,557
|
| | | | $ | 33,665 | | |
Cash paid for interest
|
| | |
$
|
35,044
|
| | | | $ | 125,286 | | |
Cash paid for lease liabilities:
|
| | | | | | | | | | | | |
Operating lease
|
| | |
$
|
69,750
|
| | | | $ | 68,200 | | |
Non-cash investing and financing activities:
|
| | | | | | | | | | | | |
Pontifax conversion of portion of debt principal into common stock
|
| | |
$
|
—
|
| | | | $ | 254,256 | | |
Right-of-use assets obtained in exchange for lease liabilities
|
| | |
$
|
360,604
|
| | | | $ | — | | |
Deferred issuance cost reclassified to additional paid-in capital
|
| | |
$
|
72,165
|
| | | | $ | — | | |
Offering costs included in accounts payable
|
| | |
$
|
—
|
| | | | $ | 100,839 | | |
(Unaudited)
| | |
As of June 30,
|
| |||||||||
| | |
2025
|
| |
2024
|
| ||||||
Common stock purchase warrants
|
| | |
|
1,467,581
|
| | | | | 1,150,834 | | |
Stock options
|
| | |
|
300,467
|
| | | | | 56,699 | | |
Convertible debt
|
| | |
|
—
|
| | | | | 100,947 | | |
Total
|
| | |
|
1,768,048
|
| | | | | 1,308,480 | | |
| | |
Impact of correction of error
|
| |||||||||||||||
| | |
As previously
reported |
| |
Adjustments
|
| |
As restated
|
| |||||||||
As of March 31, 2025: (unaudited) | | | | | | | | | | | | | | | | | | | |
Accrued expenses
|
| | | $ | 3,404,332 | | | | | $ | (285,495) | | | | | $ | 3,118,837 | | |
Total liabilities
|
| | | $ | 4,133,682 | | | | | $ | (285,495) | | | | | $ | 3,848,187 | | |
Total liabilities and shareholder’s equity
|
| | | $ | 7,746,120 | | | | | $ | — | | | | | $ | 7,746,120 | | |
For the three months ended March 31, 2025: (unaudited) | | | | | | | | | | | | | | | | | | | |
Research and development expenses
|
| | | $ | 2,227,175 | | | | | $ | (285,495) | | | | | $ | 1,941,680 | | |
Total operating expenses
|
| | | $ | 3,312,003 | | | | | $ | (285,495) | | | | | $ | 3,026,508 | | |
Loss from operations
|
| | | $ | (3,312,003) | | | | | $ | 285,495 | | | | | $ | (3,026,508) | | |
Net loss applicable to common stockholders
|
| | | $ | (3,236,763) | | | | | $ | 285,495 | | | | | $ | (2,951,268) | | |
Basic and diluted net loss per share
|
| | | $ | (1.06) | | | | | $ | 0.09 | | | | | $ | (0.97) | | |
| | |
June 30,
2025 |
| |
December 31,
2024 |
| ||||||
Clinical trial expenses
|
| | | $ | 1,730,818 | | | | | $ | 1,135,542 | | |
Other
|
| | | | 1,052,331 | | | | | | 1,223,797 | | |
Total
|
| | |
$
|
2,783,149
|
| | | | $ | 2,359,339 | | |
Year
|
| |
Research and
Development |
| |
Leases
|
| |
Total
|
| |||||||||
2025
|
| | | $ | 46,000 | | | | | $ | 69,750 | | | | | $ | 115,750 | | |
2026
|
| | | | 46,000 | | | | | | 140,017 | | | | | | 186,017 | | |
2027
|
| | | | 46,000 | | | | | | 143,117 | | | | | | 189,117 | | |
2028
|
| | | | 46,000 | | | | | | 121,416 | | | | | | 167,416 | | |
2029
|
| | | | 46,000 | | | | | | — | | | | | | 46,000 | | |
Total
|
| | | $ | 230,000 | | | | | $ | 474,300 | | | | | $ | 704,300 | | |
| | |
Specialized
BioTherapeutics |
| |
Public
Health Solutions |
| |
Total
Segments |
| |
Adjustments
|
| |
Corporate
|
| |
Adjustments
|
| |
Consolidated
|
| |||||||||||||||||||||
Revenues
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Cost of revenues
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Gross profit
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Significant expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | |
|
1,523,099
|
| | | |
|
3,332
|
| | | |
|
1,526,431
|
| | | |
|
27,819
|
| | | |
|
122,764
|
| | | |
|
—
|
| | | |
|
1,677,014
|
| |
General and administrative
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
1,014,468
|
| | | |
|
72,397
|
| | | |
|
1,086,865
|
| |
Adjusted loss from operations
|
| | |
|
(1,523,099)
|
| | | |
|
(3,332)
|
| | | |
|
(1,526,431)
|
| | | |
|
(27,819)
|
| | | |
|
(1,137,232)
|
| | | |
|
(72,397)
|
| | | |
|
(2,763,879)
|
| |
Share-based compensation
|
| | |
|
26,487
|
| | | |
|
839
|
| | | |
|
27,326
|
| | | |
|
(27,326)
|
| | | |
|
72,187
|
| | | |
|
(72,187)
|
| | | |
|
—
|
| |
Depreciation and amortization
|
| | |
|
423
|
| | | |
|
70
|
| | | |
|
493
|
| | | |
|
(493)
|
| | | |
|
210
|
| | | |
|
(210)
|
| | | |
|
—
|
| |
Loss from operations
|
| | |
|
(1,550,009)
|
| | | |
|
(4,241)
|
| | | |
|
(1,554,250)
|
| | | |
|
—
|
| | | |
|
(1,209,629)
|
| | | |
|
—
|
| | | |
|
(2,763,879)
|
| |
Other (expenses) income, net
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
61,903
|
| | | |
|
—
|
| | | |
|
61,903
|
| |
Net loss before income taxes
|
| | | $ | (1,550,009) | | | | | $ | (4,241) | | | | | $ | (1,554,250) | | | | | $ | — | | | | | $ | (1,147,726) | | | | | $ | — | | | | | $ | (2,701,976) | | |
| | |
Specialized
BioTherapeutics |
| |
Public
Health Solutions |
| |
Total
Segments |
| |
Adjustments
|
| |
Corporate
|
| |
Adjustments
|
| |
Consolidated
|
| |||||||||||||||||||||
Revenues
|
| | | $ | 2,342 | | | | | $ | — | | | | | $ | 2,342 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 2,342 | | |
Cost of revenues
|
| | | | (2,342) | | | | | | — | | | | | | (2,342) | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,342) | | |
Gross profit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Significant expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 261,313 | | | | | | 61,276 | | | | | | 322,589 | | | | | | 22,669 | | | | | | 155,900 | | | | | | — | | | | | | 501,158 | | |
General and administrative
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,206,923 | | | | | | 36,594 | | | | | | 1,243,517 | | |
Adjusted loss from operations
|
| | | | (261,313) | | | | | | (61,276) | | | | | | (322,589) | | | | | | (22,669) | | | | | | (1,362,823) | | | | | | (36,594) | | | | | | (1,744,675) | | |
Share-based compensation
|
| | | | 20,940 | | | | | | 617 | | | | | | 21,557 | | | | | | (21,557) | | | | | | 36,118 | | | | | | (36,118) | | | | | | — | | |
Depreciation and amortization
|
| | | | 953 | | | | | | 159 | | | | | | 1,112 | | | | | | (1,112) | | | | | | 476 | | | | | | (476) | | | | | | — | | |
Loss from operations
|
| | | | (283,206) | | | | | | (62,052) | | | | | | (345,258) | | | | | | — | | | | | | (1,399,417) | | | | | | — | | | | | | (1,744,675) | | |
Other (expenses) income, net
|
| | | | (31,346) | | | | | | — | | | | | | (31,346) | | | | | | — | | | | | | 131,519 | | | | | | — | | | | | | 100,173 | | |
Net loss before income taxes
|
| | | $ | (314,552) | | | | | $ | (62,052) | | | | | $ | (376,604) | | | | | $ | — | | | | | $ | (1,267,898) | | | | | $ | — | | | | | $ | (1,644,502) | | |
| | |
Specialized
BioTherapeutics |
| |
Public
Health Solutions |
| |
Total
Segments |
| |
Adjustments
|
| |
Corporate
|
| |
Adjustments
|
| |
Consolidated
|
| |||||||||||||||||||||
Revenues
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Cost of revenues
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Gross profit
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Significant expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | |
|
3,273,701
|
| | | |
|
61,667
|
| | | |
|
3,335,368
|
| | | |
|
55,572
|
| | | |
|
227,754
|
| | | |
|
—
|
| | | |
|
3,618,694
|
| |
General and administrative
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
2,062,842
|
| | | |
|
108,851
|
| | | |
|
2,171,693
|
| |
Adjusted loss from operations
|
| | |
|
(3,273,701)
|
| | | |
|
(61,667)
|
| | | |
|
(3,335,368)
|
| | | |
|
(55,572)
|
| | | |
|
(2,290,596)
|
| | | |
|
(108,851)
|
| | | |
|
(5,790,387)
|
| |
Share-based compensation
|
| | |
|
52,975
|
| | | |
|
1,679
|
| | | |
|
54,654
|
| | | |
|
(54,654)
|
| | | |
|
108,458
|
| | | |
|
(108,458)
|
| | | |
|
—
|
| |
Depreciation and amortization
|
| | |
|
787
|
| | | |
|
131
|
| | | |
|
918
|
| | | |
|
(918)
|
| | | |
|
393
|
| | | |
|
(393)
|
| | | |
|
—
|
| |
Loss from operations
|
| | |
|
(3,327,463)
|
| | | |
|
(63,477)
|
| | | |
|
(3,390,940)
|
| | | |
|
—
|
| | | |
|
(2,399,447)
|
| | | |
|
—
|
| | | |
|
(5,790,387)
|
| |
Other (expenses) income, net
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
137,143
|
| | | |
|
—
|
| | | |
|
137,143
|
| |
Net loss before income taxes
|
| | | $ | (3,327,463) | | | | | $ | (63,477) | | | | | $ | (3,390,940) | | | | | $ | — | | | | | $ | (2,262,304) | | | | | $ | — | | | | | $ | (5,653,244) | | |
| | |
Specialized
BioTherapeutics |
| |
Public
Health Solutions |
| |
Total
Segments |
| |
Adjustments
|
| |
Corporate
|
| |
Adjustments
|
| |
Consolidated
|
| |||||||||||||||||||||
Revenues
|
| | | $ | 119,371 | | | | | $ | — | | | | | $ | 119,371 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 119,371 | | |
Cost of revenues
|
| | | | (119,371) | | | | | | — | | | | | | (119,371) | | | | | | — | | | | | | — | | | | | | — | | | | | | (119,371) | | |
Gross profit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Significant expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 1,100,292 | | | | | | 106,526 | | | | | | 1,206,818 | | | | | | 45,041 | | | | | | 344,339 | | | | | | — | | | | | | 1,596,198 | | |
General and administrative
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,189,797 | | | | | | 75,771 | | | | | | 2,265,568 | | |
Adjusted loss from operations
|
| | | | (1,100,292) | | | | | | (106,526) | | | | | | (1,206,818) | | | | | | (45,041) | | | | | | (2,534,136) | | | | | | (75,771) | | | | | | (3,861,766) | | |
Share-based compensation
|
| | | | 41,612 | | | | | | 1,205 | | | | | | 42,817 | | | | | | (42,817) | | | | | | 74,819 | | | | | | (74,819) | | | | | | — | | |
Depreciation and amortization
|
| | | | 1,906 | | | | | | 318 | | | | | | 2,224 | | | | | | (2,224) | | | | | | 952 | | | | | | (952) | | | | | | — | | |
Loss from operations
|
| | | | (1,143,810) | | | | | | (108,049) | | | | | | (1,251,859) | | | | | | — | | | | | | (2,609,907) | | | | | | — | | | | | | (3,861,766) | | |
Other (expenses) income, net
|
| | | | (23,806) | | | | | | — | | | | | | (23,806) | | | | | | — | | | | | | 325,743 | | | | | | — | | | | | | 301,937 | | |
Net loss before income taxes
|
| | | $ | (1,167,616) | | | | | $ | (108,049) | | | | | $ | (1,275,665) | | | | | $ | — | | | | | $ | (2,284,164) | | | | | $ | — | | | | | $ | (3,559,829) | | |
| | |
2025
|
| |
2024
|
| ||||||
Loss from operations – reportable segments
|
| | |
$
|
(1,554,250)
|
| | | | $ | (345,258) | | |
Loss from operations – corporate
|
| | |
|
(1,209,629)
|
| | | | | (1,399,417) | | |
Interest income (expense), net
|
| | |
|
69,823
|
| | | | | 35,925 | | |
Other income (expense), net
|
| | |
|
(7,920)
|
| | | | | 64,248 | | |
Net loss before income taxes
|
| | |
$
|
(2,701,976)
|
| | | | $ | (1,644,502) | | |
| | |
2025
|
| |
2024
|
| ||||||
Loss from operations – reportable segments
|
| | |
$
|
(3,390,940)
|
| | | |
$
|
(1,251,859)
|
| |
Loss from operations – corporate
|
| | |
|
(2,399,447)
|
| | | | | (2,609,907) | | |
Interest income (expense), net
|
| | |
|
145,851
|
| | | | | 64,767 | | |
Other income (expense), net
|
| | |
|
(8,708)
|
| | | | | 237,170 | | |
Net loss before income taxes
|
| | |
$
|
(5,653,244)
|
| | | |
$
|
(3,559,829)
|
| |
| | |
Specialized
BioTherapeutics |
| |
Public Health
Solutions |
| |
Total
Segments |
| |
Corporate
|
| |
Consolidated
|
| |||||||||||||||
Total assets
|
| | |
$
|
112,342
|
| | | |
$
|
2,705
|
| | | |
$
|
115,047
|
| | | |
$
|
5,645,600
|
| | | |
$
|
5,760,647
|
| |
| | |
Specialized
BioTherapeutics |
| |
Public Health
Solutions |
| |
Total
Segments |
| |
Corporate
|
| |
Consolidated
|
| |||||||||||||||
Total assets
|
| | | $ | 183,858 | | | | | $ | 2,917 | | | | | $ | 186,775 | | | | | $ | 9,678,304 | | | | | $ | 9,865,079 | | |
As of December 31, 2024 and 2023
| | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | |
$
|
7,819,514
|
| | | | $ | 8,446,158 | | |
Unbilled revenue
|
| | |
|
—
|
| | | | | 171,254 | | |
Research and development incentives receivable, current
|
| | |
|
—
|
| | | | | 23,894 | | |
Deferred issuance cost
|
| | |
|
103,847
|
| | | | | — | | |
Prepaid expenses and other current assets
|
| | |
|
905,269
|
| | | | | 866,014 | | |
Total current assets
|
| | |
|
8,828,630
|
| | | | | 9,507,320 | | |
Security deposit
|
| | |
|
22,777
|
| | | | | 22,777 | | |
Office furniture and equipment, net
|
| | |
|
6,113
|
| | | | | 11,927 | | |
Right-of-use lease assets
|
| | |
|
108,963
|
| | | | | 229,834 | | |
Research and development incentives receivable, net of current portion
|
| | |
|
—
|
| | | | | 25,468 | | |
Total assets
|
| | |
$
|
8,966,483
|
| | | | $ | 9,797,326 | | |
Liabilities and shareholders’ equity | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | |
$
|
667,896
|
| | | | $ | 1,111,226 | | |
Accrued expenses
|
| | |
|
2,359,339
|
| | | | | 2,418,002 | | |
Accrued compensation
|
| | |
|
336,442
|
| | | | | 251,115 | | |
Lease liabilities, current
|
| | |
|
111,862
|
| | | | | 121,765 | | |
Convertible debt
|
| | |
|
1,372,873
|
| | | | | 2,250,000 | | |
Total current liabilities
|
| | |
|
4,848,412
|
| | | | | 6,152,108 | | |
Non-current liabilities: | | | | | | | | | | | | | |
Convertible debt
|
| | |
|
—
|
| | | | | 1,010,934 | | |
Lease liabilities, net of current portion
|
| | |
|
—
|
| | | | | 111,862 | | |
Total liabilities
|
| | |
|
4,848,412
|
| | | | | 7,274,904 | | |
Commitments and contingencies (Note 10) | | | | | | | | | | | | | |
Shareholders’ equity: | | | | | | | | | | | | | |
Preferred stock, 350,000 shares authorized; none issued or outstanding
at December 31, 2024 and December 31, 2023, respectively |
| | | | — | | | | | | — | | |
Common stock, $.001 par value; 75,000,000 shares authorized; 2,514,499 and 648,761 shares issued and outstanding at December 31, 2024 and December 31, 2023, respectively(1)
|
| | |
|
2,514
|
| | | | | 649 | | |
Additional paid-in capital(1)
|
| | |
|
238,040,520
|
| | | | | 228,203,706 | | |
Accumulated other comprehensive income
|
| | |
|
45,789
|
| | | | | 22,243 | | |
Accumulated deficit
|
| | |
|
(233,970,752)
|
| | | | | (225,704,176) | | |
Total shareholders’ equity
|
| | |
|
4,118,071
|
| | | | | 2,522,422 | | |
Total liabilities and shareholders’ equity
|
| | |
$
|
8,966,483
|
| | | | $ | 9,797,326 | | |
For the Years Ended December 31, 2024 and 2023
| | |
Year Ended
December 31, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Revenues: | | | | | | | | | | | | | |
Grant revenue
|
| | |
$
|
119,371
|
| | | | $ | 839,359 | | |
Total revenues
|
| | |
|
119,371
|
| | | | | 839,359 | | |
Cost of revenues
|
| | |
|
(119,371)
|
| | | | | (742,048) | | |
Gross profit
|
| | |
|
—
|
| | | | | 97,311 | | |
Operating expenses: | | | | | | | | | | | | | |
Research and development
|
| | |
|
5,223,589
|
| | | | | 3,312,699 | | |
General and administrative
|
| | |
|
4,215,908
|
| | | | | 4,482,552 | | |
Total operating expenses
|
| | |
|
9,439,497
|
| | | | | 7,795,251 | | |
Loss from operations
|
| | |
|
(9,439,497)
|
| | | | | (7,697,940) | | |
Other income (expense): | | | | | | | | | | | | | |
Foreign currency transaction gain
|
| | |
|
1,591
|
| | | | | 1,483 | | |
Interest income (expense), net
|
| | |
|
213,975
|
| | | | | (49,129) | | |
Research and development incentives
|
| | |
|
(25,488)
|
| | | | | 23,784 | | |
CARES Act employee retention credit
|
| | |
|
312,753
|
| | | | | 120,771 | | |
Other income
|
| | |
|
43
|
| | | | | 43,223 | | |
Loss on extinguishment of debt
|
| | |
|
—
|
| | | | | (393,791) | | |
Change in fair value of convertible debt
|
| | |
|
260,933
|
| | | | | 43,066 | | |
Total other income (expense)
|
| | |
|
763,807
|
| | | | | (210,593) | | |
Net loss before income taxes
|
| | |
|
(8,675,690)
|
| | | | | (7,908,533) | | |
Income tax benefit
|
| | |
|
409,114
|
| | | | | 1,767,803 | | |
Net loss applicable to common stockholders
|
| | |
$
|
(8,266,576)
|
| | | | $ | (6,140,730) | | |
Basic and diluted net loss per share(1)
|
| | |
$
|
(4.98)
|
| | | | $ | (12.66) | | |
Basic and diluted weighted average common shares outstanding(1)
|
| | |
|
1,660,413
|
| | | | | 484,995 | | |
For the Years Ended December 31, 2024 and 2023
| | |
Year Ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Net loss
|
| | |
$
|
(8,266,576)
|
| | | | $ | (6,140,730) | | |
Other comprehensive income (loss): | | | | | | | | | | | | | |
Foreign currency translation adjustments
|
| | |
|
23,546
|
| | | | | (2,504) | | |
Comprehensive loss
|
| | |
$
|
(8,243,030)
|
| | | | $ | (6,143,234) | | |
For the Years Ended December 31, 2024 and 2023
| | |
Mezzanine
Equity-Series D Preferred Stock |
| |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Accumulated
Deficit |
| | | | | | | |||||||||||||||||||||||||||
| | |
Shares
|
| |
Par Value
|
| |
Shares
|
| |
Par Value
|
| |
Total
|
| |||||||||||||||||||||||||||||||||
Balance, December 31, 2022
|
| | | | — | | | | | $ | 43 | | | | | | 181,898 | | | | | $ | 182 | | | | | $ | 217,067,691 | | | | | $ | 24,747 | | | | | $ | (219,563,446) | | | | | $ | (2,470,826) | | |
Issuance of common stock pursuant to At
Market Issuance Sales Agreement |
| | | | — | | | | | | — | | | | | | 53,202 | | | | | | 53 | | | | | | 3,091,409 | | | | | | — | | | | | | — | | | | | | 3,091,462 | | |
Issuance costs associated with At Market Issuance Sales Agreement
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (113,217) | | | | | | — | | | | | | — | | | | | | (113,217) | | |
Redemption of Series D preferred stock
|
| | | | — | | | | | | (43) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of common stock in May 2023 public offering
|
| | | | — | | | | | | — | | | | | | 143,844 | | | | | | 144 | | | | | | 8,495,673 | | | | | | — | | | | | | — | | | | | | 8,495,817 | | |
Issuance costs associated with May 2023 public offering
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (834,061) | | | | | | — | | | | | | — | | | | | | (834,061) | | |
Issuance of common stock to vendors
|
| | | | — | | | | | | — | | | | | | 3,125 | | | | | | 3 | | | | | | 72,997 | | | | | | — | | | | | | — | | | | | | 73,000 | | |
Issuance of common stock for purchase option
|
| | | | — | | | | | | — | | | | | | 1,978 | | | | | | 2 | | | | | | 49,998 | | | | | | — | | | | | | — | | | | | | 50,000 | | |
Exercise of pre-funded warrants
|
| | | | — | | | | | | — | | | | | | 264,714 | | | | | | 265 | | | | | | 3,034 | | | | | | — | | | | | | — | | | | | | 3,299 | | |
Share-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 370,182 | | | | | | — | | | | | | — | | | | | | 370,182 | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,504) | | | | | | — | | | | | | (2,504) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,140,730) | | | | | | (6,140,730) | | |
Balance, December 31, 2023
|
| | | | — | | | | | $ | — | | | | | | 648,761 | | | | | $ | 649 | | | | | $ | 228,203,706 | | | | | $ | 22,243 | | | | | $ | (225,704,176) | | | | | $ | 2,522,422 | | |
Issuance of common stock pursuant to At
Market Issuance Sales Agreement |
| | | | — | | | | | | — | | | | | | 229,078 | | | | | | 229 | | | | | | 1,071,330 | | | | | | — | | | | | | — | | | | | | 1,071,559 | | |
Issuance costs associated with At Market Issuance Sales Agreement
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,484) | | | | | | — | | | | | | — | | | | | | (24,484) | | |
Issuance of common stock and pre-funded
warrants in April 2024 public offering |
| | | | — | | | | | | — | | | | | | 204,694 | | | | | | 205 | | | | | | 4,741,195 | | | | | | — | | | | | | — | | | | | | 4,741,400 | | |
Issuance costs associated with April 2024 public offering
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (625,065) | | | | | | — | | | | | | — | | | | | | (625,065) | | |
Issuance of common stock to vendors
|
| | | | — | | | | | | — | | | | | | 5,000 | | | | | | 5 | | | | | | 15,795 | | | | | | — | | | | | | — | | | | | | 15,800 | | |
Fractional shares issued in June 2024 reverse stock split
|
| | | | — | | | | | | — | | | | | | 114,735 | | | | | | 115 | | | | | | (115) | | | | | | — | | | | | | | | | | | | | | |
Issuance of common stock upon exercise of warrants
|
| | | | — | | | | | | — | | | | | | 34,816 | | | | | | 35 | | | | | | 222,787 | | | | | | — | | | | | | — | | | | | | 222,822 | | |
Issuance of common stock upon exercise of pre-funded warrants
|
| | | | — | | | | | | — | | | | | | 537,500 | | | | | | 537 | | | | | | 8,063 | | | | | | — | | | | | | — | | | | | | 8,600 | | |
Issuance of common stock from warrant inducement
|
| | | | — | | | | | | — | | | | | | 703,125 | | | | | | 703 | | | | | | 4,218,047 | | | | | | — | | | | | | — | | | | | | 4,218,750 | | |
Issuance costs associated with warrant inducement
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,552,457) | | | | | | — | | | | | | — | | | | | | (7,552,457) | | |
Warrant modification – incremental fair value
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,177,683 | | | | | | — | | | | | | — | | | | | | 7,177,683 | | |
Issuance of common stock from conversion of debt
|
| | | | — | | | | | | — | | | | | | 36,790 | | | | | | 36 | | | | | | 254,220 | | | | | | — | | | | | | — | | | | | | 254,256 | | |
Share-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 329,815 | | | | | | — | | | | | | — | | | | | | 329,815 | | |
Foreign currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,546 | | | | | | — | | | | | | 23,546 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,266,576) | | | | | | (8,266,576) | | |
Balance, December 31, 2024
|
| | | | — | | | | | $ | — | | | | | | 2,514,499 | | | | | $ | 2,514 | | | | | $ | 238,040,520 | | | | | $ | 45,789 | | | | | $ | (233,970,752) | | | | | $ | 4,118,071 | | |
For the Years Ended December 31, 2024 and 2023
| | |
2024
|
| |
2023
|
| ||||||
Operating activities: | | | | | | | | | | | | | |
Net loss
|
| | |
$
|
(8,266,576)
|
| | | | $ | (6,140,730) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Amortization and depreciation
|
| | |
|
5,814
|
| | | | | 6,554 | | |
Non-cash lease expense
|
| | |
|
120,871
|
| | | | | 111,153 | | |
Share-based compensation
|
| | |
|
329,815
|
| | | | | 370,182 | | |
Issuance of common stock to vendors for services
|
| | |
|
15,800
|
| | | | | 73,000 | | |
Issuance of common stock for purchase option
|
| | |
|
—
|
| | | | | 50,000 | | |
Loss on extinguishment of debt
|
| | |
|
—
|
| | | | | 393,791 | | |
Change in fair value of convertible debt
|
| | |
|
(260,933)
|
| | | | | (43,066) | | |
Amortization of deferred issuance costs associated with convertible debt
|
| | |
|
—
|
| | | | | 12,518 | | |
Change in operating assets and liabilities: | | | | | | | | | | | | | |
Contracts and grants receivable
|
| | |
|
171,254
|
| | | | | (56,124) | | |
Prepaid expenses and other current assets
|
| | |
|
(39,255)
|
| | | | | (591,805) | | |
Research and development incentives receivable
|
| | |
|
48,643
|
| | | | | 90,016 | | |
Operating lease liability
|
| | |
|
(121,765)
|
| | | | | (108,948) | | |
Accounts payable and accrued expenses
|
| | |
|
(492,613)
|
| | | | | (2,685,073) | | |
Accrued compensation
|
| | |
|
85,327
|
| | | | | (85,577) | | |
Net cash flows from operating activities
|
| | |
|
(8,403,618)
|
| | | | | (8,604,109) | | |
Financing activities: | | | | | | | | | | | | | |
Proceeds from issuance of common stock pursuant to At Market Issuance Sales Agreement
|
| | |
|
1,071,559
|
| | | | | 3,091,462 | | |
Costs associated with an At Market Issuance Sales Agreement
|
| | |
|
(128,331)
|
| | | | | (93,011) | | |
Proceeds from issuance of common stock and pre-funded warrants
|
| | |
|
4,741,400
|
| | | | | 8,495,817 | | |
Stock issuance costs associated with public offerings
|
| | |
|
(625,065)
|
| | | | | (834,061) | | |
Proceeds from the exercise of warrants
|
| | |
|
4,450,172
|
| | | | | 3,299 | | |
Issuance costs associated with warrant inducement
|
| | |
|
(374,774)
|
| | | | | — | | |
Convertible debt repayments
|
| | |
|
(1,372,872)
|
| | | | | (7,000,000) | | |
Net cash flows from financing activities
|
| | |
|
7,762,089
|
| | | | | 3,663,506 | | |
Effect of exchange rate on cash and cash equivalents
|
| | |
|
14,885
|
| | | | | 27,146 | | |
Net decrease in cash and cash equivalents
|
| | |
|
(626,644)
|
| | | | | (4,913,457) | | |
Cash and cash equivalents at beginning of year
|
| | |
|
8,446,158
|
| | | | | 13,359,615 | | |
Cash and cash equivalents at end of year
|
| | |
$
|
7,819,514
|
| | | | $ | 8,446,158 | | |
Supplemental information: | | | | | | | | | | | | | |
Cash paid for state income taxes
|
| | |
$
|
42,162
|
| | | | $ | 20,730 | | |
Cash paid for interest
|
| | |
$
|
227,735
|
| | | | $ | 552,058 | | |
Cash paid for lease liabilities:
|
| | | | | | | | | | | | |
Operating lease
|
| | |
$
|
136,917
|
| | | | $ | 133,817 | | |
Non-cash investing and financing activities:
|
| | | | | | | | | | | | |
Pontifax conversion of portion of debt principal into common stock
|
| | |
$
|
254,256
|
| | | | $ | — | | |
Deferred issuance cost reclassified to additional paid-in capital
|
| | |
$
|
250,698
|
| | | | $ | 20,208 | | |
Redemption liability for Series D preferred stock
|
| | |
$
|
—
|
| | | | $ | 43 | | |
Warrant modification – incremental value
|
| | |
$
|
7,177,683
|
| | | | $ | — | | |
| | |
Current
|
| |
Long-Term
|
| |
Total
|
| |||||||||
Balance at December 31, 2023
|
| | | $ | 23,894 | | | | | $ | 25,468 | | | | | $ | 49,362 | | |
UK research and development incentives, transfer
|
| | | | 25,468 | | | | | | (25,468) | | | | | | — | | |
UK research and development incentives, adjustments
|
| | | | (25,468) | | | | | | (20) | | | | | | (25,488) | | |
UK research and development incentives cash receipt
|
| | | | (23,848) | | | | | | — | | | | | | (23,848) | | |
Foreign currency translation
|
| | | | (46) | | | | | | 20 | | | | | | (26) | | |
Balance at December 31, 2024
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
Common stock purchase warrants
|
| | |
|
1,467,581
|
| | | | | 408,640 | | |
Stock options
|
| | |
|
229,919
|
| | | | | 56,609 | | |
Convertible debt
|
| | |
|
360,335
|
| | | | | 273,973 | | |
Total
|
| | |
|
2,057,835
|
| | | | | 739,222 | | |
| | |
Operating
Lease |
| |||
Contractual cash payments for the remaining lease term as of December 31, 2024 | | | | | | | |
2025
|
| | | $ | 116,250 | | |
Less implied interest
|
| | | | 4,388 | | |
Total | | | | $ | 111,862 | | |
Discount rate applied
|
| | | | 8.47% | | |
Remaining lease term (months) as of December 31, 2024
|
| | |
|
10
|
| |
Lease expense for the year ended December 31, 2023: | | | | | | | |
Lease expense
|
| | | $ | 136,022 | | |
Total | | | | $ | 136,022 | | |
Lease expense for the year ended December 31, 2024: | | | | | | | |
Lease expense
|
| | | $ | 136,022 | | |
Total | | | | $ | 136,022 | | |
| | |
December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Clinical trial expenses
|
| | | $ | 1,135,542 | | | | | $ | 1,993,784 | | |
Other
|
| | | | 1,223,797 | | | | | | 424,218 | | |
Total
|
| | |
$
|
2,359,339
|
| | | | $ | 2,418,002 | | |
Year
|
| |
Principal
|
| |
Interest
|
| |
Total
|
| |||||||||
2025
|
| | | | 1,372,873 | | | | | | 43,646 | | | | | | 1,416,519 | | |
Total
|
| | | $ | 1,372,873 | | | | | $ | 43,646 | | | | | $ | 1,416,519 | | |
| | |
2024
|
| |
2023
|
| ||||||
State & Local
|
| | |
|
(409,114)
|
| | | | | (1,767,803) | | |
Income tax benefit
|
| | |
$
|
(409,114)
|
| | | | $ | (1,767,803) | | |
| | |
2024
|
| |
2023
|
| ||||||
Net operating loss carry forwards
|
| | |
$
|
28,438,000
|
| | | | $ | 27,522,000 | | |
Orphan drug and research and development credit carry forwards
|
| | |
|
9,617,000
|
| | | | | 8,921,000 | | |
Equity based compensation
|
| | |
|
227,000
|
| | | | | 246,000 | | |
Intangibles
|
| | |
|
1,401,000
|
| | | | | 1,409,000 | | |
Capitalized research and development
|
| | |
|
2,482,000
|
| | | | | 2,311,000 | | |
Lease liability
|
| | |
|
69,000
|
| | | | | 66,000 | | |
Other
|
| | |
|
(85,000)
|
| | | | | (12,000) | | |
Total
|
| | |
|
42,149,000
|
| | | | | 40,463,000 | | |
Valuation allowance
|
| | |
|
(42,087,000)
|
| | | | | (40,398,000) | | |
Net deferred tax assets
|
| | |
|
62,000
|
| | | | | 65,000 | | |
Right of use asset
|
| | |
|
(62,000)
|
| | | | | (65,000) | | |
Total gross deferred tax liabilities
|
| | |
|
(62,000)
|
| | | | | (65,000) | | |
Net deferred tax assets
|
| | |
$
|
—
|
| | | | $ | — | | |
| | |
2024
|
| |
2023
|
| ||||||
Federal tax at statutory rate
|
| | |
|
(21.0)%
|
| | | | | (21.0)% | | |
State tax benefits, plus sale of NJ NOL, net of federal benefit
|
| | |
|
(12.2)
|
| | | | | (21.6) | | |
Foreign tax rate difference
|
| | |
|
—
|
| | | | | 0.1 | | |
Orphan drug and research and development credits
|
| | |
|
(8.1)
|
| | | | | (2.0) | | |
Permanent differences
|
| | |
|
1.3
|
| | | | | 0.9 | | |
Foreign NOL adjustments
|
| | |
|
0.6
|
| | | | | 0.7 | | |
Expiration of tax attributes
|
| | |
|
15.2
|
| | | | | 14.2 | | |
Change in valuation allowance
|
| | |
|
19.5
|
| | | | | 6.3 | | |
Income tax benefit
|
| | |
|
(4.7)%
|
| | | | | (22.4)% | | |
|
Shares available for grant at January 1, 2024
|
| | | | 5,943,590 | | |
|
Options granted
|
| | | | (173,740) | | |
|
Options forfeited
|
| | | | 272 | | |
|
Options exercised
|
| | | | — | | |
|
Shares available for grant at December 31, 2024
|
| | | | 5,770,122 | | |
| | |
Options
|
| |
Weighted
Average Exercise Price |
| ||||||
Balance outstanding at December 31, 2022
|
| | | | 11,946 | | | | | $ | 435.32 | | |
Granted
|
| | | | 45,715 | | | | | | 10.45 | | |
Forfeited
|
| | | | (1,052) | | | | | | 533.80 | | |
Cancelled
|
| | | | — | | | | | | — | | |
Exercised
|
| | | | — | | | | | | — | | |
Balance outstanding at December 31, 2023
|
| | | | 56,609 | | | | | $ | 90.58 | | |
Granted
|
| | | | 173,740 | | | | | | 3.35 | | |
Forfeited
|
| | | | (430) | | | | | | 1,549.28 | | |
Cancelled
|
| | | | — | | | | | | — | | |
Exercised
|
| | | | — | | | | | | — | | |
Balance outstanding at December 31, 2024
|
| | | | 229,919 | | | | | $ | 21.94 | | |
Price Range
|
| |
Weighted
Average Remaining Contractual Life in Years |
| |
Outstanding
Options |
| |
Exercisable
Options |
| |||||||||
$3.31 – $10.78
|
| | | | 9.74 | | | | | | 218,268 | | | | | | 61,868 | | |
$129.60 – $640.80
|
| | | | 5.83 | | | | | | 11,382 | | | | | | 10,848 | | |
$1,776.00 – $3,624.00
|
| | | | 1.05 | | | | | | 269 | | | | | | 269 | | |
Total
|
| | | | 9.54 | | | | | | 229,919 | | | | | | 72,985 | | |
Share-based compensation
|
| |
2024
|
| |
2023
|
| ||||||
Research and development
|
| | | $ | 131,917 | | | | | $ | 150,466 | | |
General and administrative
|
| | | | 197,898 | | | | | | 219,716 | | |
Total
|
| | | $ | 329,815 | | | | | $ | 370,182 | | |
| | |
Warrants
|
| |
Weighted
Average Exercise Price |
| ||||||
Balance at December 31, 2022
|
| | | | 42 | | | | | $ | 468.00 | | |
Granted
|
| | | | 673,455 | | | | | | 14.56 | | |
Exercised
|
| | | | (264,815) | | | | | | 0.002 | | |
Expired
|
| | | | (42) | | | | | | 468.00 | | |
Balance at December 31, 2023
|
| | | | 408,640 | | | | | $ | 24.00 | | |
Granted(1)
|
| | | | 2,334,382 | | | | | | 2.73 | | |
Exercised
|
| | | | (1,275,441) | | | | | | 3.71 | | |
Expired
|
| | | | — | | | | | | — | | |
Balance at December 31, 2024
|
| | | | 1,467,581 | | | | | $ | 11.01 | | |
Grant Date
|
| |
Exercise
Price |
| |
Remaining
Contractual Life in Years |
| |
Outstanding
Warrants |
| |
Exercisable
Warrants |
| ||||||||||||
May 09, 2023
|
| | | $ | 24.00 | | | | | | 3.36 | | | | | | 408,640 | | | | | | 408,640 | | |
April 22, 2024
|
| | | | 6.40 | | | | | | 4.31 | | | | | | 4,253 | | | | | | 4,253 | | |
July 10, 2024
|
| | | | 6.00 | | | | | | 4.53 | | | | | | 1,054,688 | | | | | | 1,054,688 | | |
Total
|
| | | | | | | | | | | | | | | | 1,467,581 | | | | | | 1,467,581 | | |
Year
|
| |
Research and
Development |
| |
Leases
|
| |
Total
|
| |||||||||
2025
|
| | | $ | 46,000 | | | | | $ | 116,250 | | | | | $ | 162,250 | | |
2026
|
| | | | 46,000 | | | | | | — | | | | | | 46,000 | | |
2027
|
| | | | 46,000 | | | | | | — | | | | | | 46,000 | | |
2028
|
| | | | 46,000 | | | | | | — | | | | | | 46,000 | | |
2029
|
| | | | 46,000 | | | | | | — | | | | | | 46,000 | | |
Total
|
| | | $ | 230,000 | | | | | $ | 116,250 | | | | | $ | 346,250 | | |
| | |
Specialized
BioTherapeutics |
| |
Public
Health Solutions |
| |
Total
Segments |
| |
Adjustments
|
| |
Corporate
|
| |
Adjustments
|
| |
Consolidated
|
| |||||||||||||||||||||
Revenues
|
| | | $ | 119,371 | | | | | $ | — | | | | | $ | 119,371 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 119,371 | | |
Cost of revenues
|
| | |
|
(119,371)
|
| | | |
|
—
|
| | | |
|
(119,371)
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
(119,371)
|
| |
Gross profit
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Significant expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | |
|
4,233,771
|
| | | |
|
249,852
|
| | | |
|
4,483,623
|
| | | |
|
135,987
|
| | | |
|
603,979
|
| | | |
|
—
|
| | | |
|
5,223,589
|
| |
General and administrative
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | | | | | | | |
|
4,016,266
|
| | | |
|
199,642
|
| | | |
|
4,215,908
|
| |
Adjusted loss from operations
|
| | |
|
(4,233,771)
|
| | | |
|
(249,852)
|
| | | |
|
(4,483,623)
|
| | | |
|
(135,987)
|
| | | |
|
(4,620,245)
|
| | | |
|
(199,642)
|
| | | |
|
(9,439,497)
|
| |
Share-based compensation
|
| | |
|
127,774
|
| | | |
|
4,143
|
| | | |
|
131,917
|
| | | |
|
(131,917)
|
| | | |
|
197,898
|
| | | |
|
(197,898)
|
| | | |
|
—
|
| |
Depreciation and amortization
|
| | |
|
3,489
|
| | | |
|
581
|
| | | |
|
4,070
|
| | | |
|
(4,070)
|
| | | |
|
1,744
|
| | | |
|
(1,744)
|
| | | |
|
—
|
| |
Loss from operations
|
| | |
|
(4,365,034)
|
| | | |
|
(254,576)
|
| | | |
|
(4,619,610)
|
| | | |
|
—
|
| | | |
|
(4,819,887)
|
| | | |
|
—
|
| | | |
|
(9,439,497)
|
| |
Other (expenses) income, net
|
| | |
|
(22,342)
|
| | | |
|
—
|
| | | |
|
(22,342)
|
| | | |
|
—
|
| | | |
|
786,149
|
| | | |
|
—
|
| | | |
|
763,807
|
| |
Net loss before income taxes
|
| | | $ | (4,387,376) | | | | | $ | (254,576) | | | | | $ | (4,641,952) | | | | | $ | — | | | | | $ | (4,033,738) | | | | | $ | — | | | | | $ | (8,675,690) | | |
| | |
Specialized
BioTherapeutics |
| |
Public
Health Solutions |
| |
Total
Segments |
| |
Adjustments
|
| |
Corporate
|
| |
Adjustments
|
| |
Consolidated
|
| |||||||||||||||||||||
Revenues
|
| | | $ | 395,124 | | | | | $ | 444,235 | | | | | $ | 839,359 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 839,359 | | |
Cost of revenues
|
| | | | (395,124) | | | | | | (346,924) | | | | | | (742,048) | | | | | | — | | | | | | — | | | | | | — | | | | | | (742,048) | | |
Gross profit
|
| | | | — | | | | | | 97,311 | | | | | | 97,311 | | | | | | — | | | | | | — | | | | | | — | | | | | | 97,311 | | |
Significant expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and development
|
| | | | 2,524,356 | | | | | | 128,405 | | | | | | 2,652,761 | | | | | | 155,052 | | | | | | 504,886 | | | | | | — | | | | | | 3,312,699 | | |
General and administrative
|
| | | | 138,332 | | | | | | — | | | | | | 138,332 | | | | | | | | | | | | 4,122,536 | | | | | | 221,684 | | | | | | 4,482,552 | | |
Adjusted loss from operations
|
| | | | (2,662,688) | | | | | | (31,094) | | | | | | (2,693,782) | | | | | | (155,052) | | | | | | (4,627,422) | | | | | | (221,684) | | | | | | (7,697,940) | | |
Share-based compensation
|
| | | | 145,683 | | | | | | 4,782 | | | | | | 150,465 | | | | | | (150,465) | | | | | | 219,717 | | | | | | (219,717) | | | | | | — | | |
Depreciation and amortization
|
| | | | 3,932 | | | | | | 655 | | | | | | 4,587 | | | | | | (4,587) | | | | | | 1,967 | | | | | | (1,967) | | | | | | — | | |
Loss from operations
|
| | | | (2,812,303) | | | | | | (36,531) | | | | | | (2,848,834) | | | | | | — | | | | | | (4,849,106) | | | | | | — | | | | | | (7,697,940) | | |
Other (expenses) income, net
|
| | | | 25,267 | | | | | | — | | | | | | 25,267 | | | | | | — | | | | | | (235,860) | | | | | | — | | | | | | (210,593) | | |
Net loss before income taxes
|
| | | $ | (2,787,036) | | | | | $ | (36,531) | | | | | $ | (2,823,567) | | | | | $ | — | | | | | $ | (5,084,966) | | | | | $ | — | | | | | $ | (7,908,533) | | |
Year ended December 31,
|
| |
2024
|
| |
2023
|
| ||||||
Loss from operations – reportable segments
|
| | |
$
|
(4,619,610)
|
| | | | $ | (2,848,834) | | |
Loss from operations – corporate
|
| | |
|
(4,819,887)
|
| | | | | (4,849,106) | | |
Interest income (expense), net
|
| | |
|
213,975
|
| | | | | (49,129) | | |
Other income (expense), net
|
| | |
|
549,832
|
| | | | | (161,464) | | |
Net loss before income taxes
|
| | |
$
|
(8,675,690)
|
| | | | $ | (7,908,533) | | |
| | |
Specialized
BioTherapeutics |
| |
Public Health
Solutions |
| |
Total
Segments |
| |
Corporate
|
| |
Consolidated
|
| |||||||||||||||
Total assets
|
| | |
$
|
48,604
|
| | | |
$
|
2,038
|
| | | |
$
|
50,642
|
| | | |
$
|
8,915,841
|
| | | |
$
|
8,966,483
|
| |
| | |
Specialized
BioTherapeutics |
| |
Public Health
Solutions |
| |
Total
Segments |
| |
Corporate
|
| |
Consolidated
|
| |||||||||||||||
Total assets
|
| | | $ | 272,099 | | | | | $ | 3,976 | | | | | $ | 276,075 | | | | | $ | 9,521,251 | | | | | $ | 9,797,326 | | |
Stockholders of Soligenix, Inc.
Princeton, New Jersey
March 21, 2025
![[MISSING IMAGE: lg_soligenix-4c.jpg]](https://www.sec.gov/Archives/edgar/data/0000812796/000110465925093934/lg_soligenix-4c.jpg)