Biggest changeResults of Operations The following table summarizes our results of operations for the years ended December 31, 2024 and 2023: Years ended December 31, Change 2024 2023 Amount % Revenues $ 20,729 $ 122,112 $ (101,383 ) (83 )% Cost of revenues (52,595 ) (375,845 ) 323,250 (86 )% Gross loss (31,866 ) (253,733 ) 221,867 (87 )% Operating expenses: Research and development expenses 8,413,923 7,317,388 1,096,535 15 % Selling, general and administrative expenses 5,395,415 5,635,275 (239,860 ) (4 )% Total operating expenses 13,809,338 12,952,663 856,675 7 % Loss from operating (13,841,204 ) (13,206,396 ) (634,808 ) 5 % Non-operating (expenses) income Interest expense (616,467 ) (144,193 ) (472,274 ) 328 % Issuance cost of senior secured convertible note measured at fair value (308,336 ) (525,643 ) 217,307 (41 )% Fair value change for senior secured convertible note (275,624 ) 94,207 (369,831 ) (393 )% Other income, net 179,270 12,276 166,994 1,360 % Total non-operating expenses, net (1,021,157 ) (563,353 ) (457,804 ) 81 % Net loss before income taxes (14,862,361 ) (13,769,749 ) (1,092,612 ) 8 % Provision for income taxes 800 800 - - Net loss $ (14,863,161 ) $ (13,770,549 ) $ (1,092,612 ) 8 % Revenues, Cost and Gross Loss The Company reported $20,729 of revenues for the year ended December 31, 2024, as compared to $122,112 for the year ended December 31, 2023 from the sales of in Taiwan.
Biggest changeResults of Operations The following table summarizes our results of operations for the years ended December 31, 2025 and 2024: Years ended December 31, Change 2025 2024 Amount % Revenues $ 124,157 $ 20,729 $ 103,428 499 % Cost of revenues (21,246 ) (52,595 ) 31,349 (60 )% Gross profit (loss) 102,911 (31,866 ) 134,777 (423 )% Operating expenses: Research and development expenses 7,749,772 8,413,923 (664,151 ) (8 )% Selling, general and administrative expenses 6,343,547 5,395,415 948,132 18 % Total operating expenses 14,093,319 13,809,338 283,981 2 % Loss from operating (13,990,408 ) (13,841,204 ) (149,204 ) 1 % Non-operating (expenses) income Interest expense (711,903 ) (616,467 ) (95,436 ) 15 % Issuance cost of senior secured convertible note measured at fair value - (308,336 ) 308,336 (100 )% Fair value change for senior secured convertible note - (275,624 ) 275,624 (100 )% Other income (expenses), net (67,901 ) 179,270 (247,171 ) (138 )% Total non-operating expenses, net (779,804 ) (1,021,157 ) 241,353 (24 )% Net loss before income taxes (14,770,212 ) (14,862,361 ) 92,149 (1 )% Provision for income taxes 800 800 - - Net loss $ (14,771,012 ) $ (14,863,161 ) $ 92,149 (1 )% 37 Revenues, Cost and Gross Loss The Company reported $124,157 of revenues for the year ended December 31, 2025, as compared to $20,729 for the year ended December 31, 2024.
We may continue to incur operating losses in the near term as our operating expenses will be increased to support the growth of our business. We expect that our selling, general and administrative expenses, and research and development expenses will continue to increase our internal sales force to move forward our product development and commercialization roadmaps.
We may continue to incur operating losses in the near term as our operating expenses will be increased to support the growth of our business. We expect that our selling, general and administrative expenses and research and development expenses will continue to increase as our internal sales force to move forward our product development and commercialization roadmaps.
To estimate the undiscounted cash flow of the asset group, we used assumptions require significant judgment, including judgment about when the in-development product can be commercialized, estimated selling price and sales volume of the in-development product and the amount and timing of other cash outflows required to complete the development, commercialization and sales of the product.
To estimate the undiscounted cash flow of the asset group, we used assumptions requiring significant judgment, including judgment about when the in-development product can be commercialized, estimated selling price and sales volume of the in-development product and the amount and timing of other cash outflows required to complete the development, commercialization and sales of the product.
During the fourth quarter of 2024, we reassessed our short-term and long-term commercial plans for the VOC POCT related products which is identified as an asset group being assigned the major intangible assets and identified that an impairment testing is warranted for the intangible assets.
During the fourth quarter of 2025, we reassessed our short-term and long-term commercial plans for the VOC POCT related products which is identified as an asset group being assigned the major intangible assets and identified that an impairment testing is warranted for the intangible assets.
Sales of the Common Stock may be made by any method permitted by law deemed to be an “at the market offering” as defined in Rule 415(a)(4) of the Securities Act of 1933, as amended (the “Securities Act”), including, without limitation, sales made directly on or through the Nasdaq Capital Market.
Sales of the Common Stock may be made by any method permitted by law deemed to be an “at the market offering” as defined in Rule 415(a)(4) of the Securities Act, including, without limitation, sales made directly on or through the Nasdaq Capital Market.
As disclosed in Note 6 (Debt) to our accompanying financial statements, we repaid $1,439,754 in cash to retired senior secured convertible notes from the Lind Note transaction in August 2024. As disclosed in Note 6 (Debt) to our accompanying financial statements, we repaid $42,000 to retire the i2China Note transaction in August 2024.
As disclosed in Note 6 (Debt) to our accompanying financial statements, we repaid $1,439,754 in cash to retired senior secured convertible notes from the Lind Note transaction in August 2024.
The Company has also agreed to reimburse the Agent for the fees and disbursements of its counsel, payable upon execution of the Sales Agreement, in an amount not to exceed $35,000 in addition to certain ongoing disbursements of its legal counsel up to $2,500 per calendar quarter.
The Company has reimbursed the Agent for the fees and disbursements of its counsel, payable upon execution of the Sales Agreement, in an amount not to exceed $35,000 in addition to certain ongoing disbursements of its legal counsel up to $2,500 per calendar quarter. In addition, the Company has agreed to provide customary indemnification rights to the Agent.
The increase was due to increase in refundable deposits and other noncurrent assets offset by decrease in purchase of property and equipment. Financing activities Cash received from financing activities were $8,025,746 and $4,923,673 during the years of 2024 and 2023, respectively.
The decrease was due to increase in refundable deposits and other noncurrent assets offset by decrease in purchase of property and equipment. Financing activities Cash received from financing activities were $1,008,461 and $8,025,746 during the years of 2025 and 2024, respectively.
Off-Balance Sheet Arrangements We had no off-balance sheet arrangements as of December 31, 2024.
Off-Balance Sheet Arrangements We had no off-balance sheet arrangements as of December 31, 2025. 42
The share-based compensation expense and the depreciation expense for manufacturing in the year ended December 31, 2024 and 2023 were $9,032 and $80,655, respectively. When excluding these non-cash cost, cost of revenue decreased to $43,563 during the year ended December 31, 2024 compared to $295,190 for the same period in 2023.
The share-based compensation expense and the depreciation expense for manufacturing in the year ended December 31, 2025 and 2024 were nil and $9,032, respectively. When excluding these non-cash costs, cost of revenue decreased to $21,246 during the year ended December 31, 2025 compared to $43,563 for the same period in 2024.
The increase in cash used in operations primarily resulted from our net loss for the year of 2024 due to swift product but offset by cash inflow contributed by the operating assets and liabilities. Investing activities Net cash used in investing activities during the year of 2024 was $125,292 compared to $101,525 during the year of 2023.
The decrease in cash used in operations primarily resulted from our net loss for the year of 2025 due to increase in cash inflow contributed by the operating assets and liabilities. Investing activities Net cash used in investing activities during the year of 2025 was $2,223 compared to $125,292 during the year of 2024.
The Company may instruct the Agent not to sell the Shares if the sales cannot be effected at or above the price designated by the Company from time to time and the Company may at any time suspend sales pursuant to the ATM Agreement. 45 The Company will pay the Agent placement fee of 3.0% of the gross sales price of the Shares sold by the Agent under the ATM Agreement.
The Company may instruct the Agent not to sell the Shares if the sales cannot be effected at or above the price designated by the Company from time to time, and the Company may at any time suspend sales pursuant to the ATM Agreement.
The precise amount and timing of the application of these proceeds will depend upon a number of factors, such as the timing and progress of our research and development efforts, our funding requirements and the availability and costs of other funds. As of December 31, 2024, there have been no shares sold under the ATM Agreement.
The precise amount and timing of the application of these proceeds will depend upon a number of factors, such as the timing and progress of our research and development efforts, our funding requirements and the availability and costs of other funds.
We may also have cash requirements related to capital expenditures to support the planned growth of our business, including investments in corporate facilities and equipment. 46 Contractual Obligations and Commitments For a discussion of our contractual obligations and commitments, refer to Part II, Item 8, Note 13, “Commitments and Contingencies” to the financial statements in this Annual Report on Form 10-K.
For a discussion of our contractual obligations and commitments, refer to Part II, Item 8, Note 13, “Commitments and Contingencies” to the financial statements in this Annual Report on Form 10-K.
In addition, the Company has agreed to provide customary indemnification rights to the Agent. The aggregate market value of Shares eligible for sale in the ATM Offering and under the ATM Agreement will be subject to the limitations of General Instruction I.B.6 of Form S-3, to the extent required under such instruction.
Wainwright & Co., LLC (“Wainwright”), pursuant to which the Company may issue and sell, from time to time, shares of its common stock. The aggregate market value of Shares eligible for sale in the Offering and under the ATM Agreement will be subject to the limitations of General Instruction I.B.6 of Form S-3 to the extent required under such instruction.
Gross loss from product sales for the year ended December 31, 2024 was $31,866 as compared to $253,733 for the year ended December 31, 2023.
Gross profit (loss) from product sales for the year ended December 31, 2025 was $102,911 as compared to $(31,866) for the year ended December 31, 2024. The gross profit was due to the aforementioned change in product mix.
The cost of revenues relating to product sales for the year ended December 31, 2024 was $52,595 compared to $375,845 for the year ended December 31, 2023. The decrease of cost of revenues primarily caused by the decline in sales volume of COVID-19 Antigen Rapid Test Kits.
The Company has ceased selling COVID-19 Antigen Rapid Test Kit since first quarter of 2024. The cost of revenues relating to product sales for the year ended December 31, 2025 was $21,246 compared to $52,595 for the year ended December 31, 2024. The decrease of cost of revenues was primarily caused by the aforementioned change in product mix.
As disclosed in Note 6 (Debt) to our accompanying financial statements, we repaid $270,000 to retire the KY Note transaction in October 2024. The Company anticipates that cash reserves, business revenues, and potential debt financing through convertible and non-convertible notes will fund the Company’s operations over the next twelve months.
The Company anticipates that cash reserves, business revenues, and potential debt financing through convertible and non-convertible notes will fund the Company’s operations over the next twelve months. There can be no assurance that we will be successful in our efforts to make the Company profitable.
There can be no assurance that we will be successful in our efforts to make the Company profitable. If those efforts are not successful, the Company may raise additional capital through the issuance of equity securities, debt financings or other sources to further implement its business plan.
If those efforts are not successful, the Company may raise additional capital through the issuance of equity securities, debt financings or other sources to further implement its business plan. However, if such financing is not available when needed and at adequate levels, the Company will need to reevaluate its operating plan.
The prospectus supplement filed with the SEC on July 11, 2024, is offering Shares having an aggregate offering price of $1,840,350. The Company intends to use the net proceeds from the offering to fund the continued development of its product candidate and for general corporate purposes and working capital.
The Company used the net proceeds from the offering to fund the continued development of its product candidate and for general corporate purposes and working capital.
Sources of Liquidity Since our uplisting and public offering in August 2022, our operations have been financed primarily by proceeds from private placements of convertible notes issued to third party or related party.
As of December 31, 2025, the Company sold an aggregate of 734,214 shares of the Company’s common stock under the ATM facility and received $2,008,721 in net proceeds, after deducting commissions and expenses. 40 Sources of Liquidity Since our uplisting and public offering in August 2022, our operations have been financed primarily by proceeds from private placements of convertible notes issued to third parties or related parties.
We continued to invest resources to execute our growth strategy and product roadmap to improve our profitability. Non-operating expenses The interest expense was $616,467 and $144,193 during the years ended December 31, 2024 and 2023, respectively.
Operating Loss The Company’s operating loss was $13,990,408 and $13,841,204 during the years ended December 31, 2025 and 2024, respectively, reflecting a $149,204 slight increase in operating losses between the years. We continued to invest resources to execute our growth strategy and product roadmap to improve our profitability.
However, if such financing is not available when needed and at adequate levels, the Company will need to reevaluate its operating plan. At The Market Offering Agreement On May 31, 2024, the Company entered into an At The Market Offering Agreement (the “ATM Agreement”), with H.C.
At The Market Offering Agreement On May 31, 2024, the Company entered into an At The Market Offering Agreement (the “ATM Agreement”), with H.C.
The decrease of revenue in 2024 was primarily caused by COVID-19 Antigen Rapid Test Kits in lower sales volume and was offset by the exchange rate fluctuations. We generated $20,321 and $256 in revenues from pet supplements and $408 and $102,256 in revenues from COVID-19 Antigen Rapid Test Kits in 2024 and 2023, respectively.
The increase of revenue in 2025 was primarily caused by a change in product mix; the Company generated $123,360 and nil in revenues from AI Nose related programs, and $797 and $20,321 from pet supplements, and nil and $408 in revenues from COVID-19 Antigen Rapid Test Kits in 2025 and 2024, respectively.
The $3,102,073 increase was primarily reflected by the following: ● Repayment of convertible notes and other notes payable increased by $1,065,728; ● Proceeds from convertible notes and other notes payable financing increased by $3,875,000; and ● Payments of issuance cost of senior secured convertible note measured at fair value decreased by $292,801.
The $7,017,285 decrease was primarily reflected by the following: ● Repayment of convertible notes and other notes payable decreased by $751,754; ● Proceeds from convertible notes and other notes payable financing decreased by $9,875,000; ● Proceeds from at-the-market offering, net of issuance costs increased by $2,008,721; ● Payments of issuance cost of senior secured convertible note measured at fair value decreased by $97,500; and ● Fractional shares paid out in cash for the reverse stock split increase by $260.
When excluding these non-cash expenses, SG&A expenses slight decreased to $2,570,672 in 2024 compared to $2,749,059 in 2023 mainly due to decreased professional expenses, expenditures to public relations and investor relations fees, and D&O insurance expenses.
The share-based compensation expense and the depreciation and amortization expense in 2025 and 2024 were $3,942,820 and $2,824,743, respectively. When excluding these non-cash expenses, SG&A expenses slightly decreased to $2,400,727 in 2025 compared to $2,570,672 in 2024 mainly due to decreased professional expenses and D&O insurance expenses.
The $239,860 (4%) slight decrease was due to decreased professional expenses, public relations and investor relations fees, and D&O insurance expenses, but offset by staffing expenditures (including share-based compensation). The share-based compensation expense and the depreciation and amortization expense in 2024 and 2023 were $2,824,743 and $2,886,216, respectively.
Selling, General and Administrative (SG&A) Expenses SG&A expenses were $6,343,547 and $5,395,415 for the years ended December 31, 2025 and 2024, respectively. The $948,132 (18%) increase was due to increase in staffing expenditures (including share-based compensation), public relations and investor relations fees, and advertising expense, but offset by decreased professional expenses and D&O insurance expenses.
Liquidity and Capital Resources As of December 31, 2024 and 2023, the Company had available cash and cash equivalents of $3,892,919 and $1,885,628, respectively. 44 The following table summarizes our cash flow during the years ended December 31, 2024 and 2023: Years ended December 31, Change 2024 2023 Amount % Net cash used in operating activities $ (5,808,267 ) $ (4,694,668 ) $ (1,113,599 ) 24 % Net cash used in investing activities $ (125,292 ) $ (101,525 ) $ (23,767 ) 23 % Net cash provided by financing activities $ 8,025,746 $ 4,923,673 $ 3,102,073 63 % Operating activities Net cash used in operating activities increased by $1,113,599 during the year of 2024 compared to the year of 2023.
The following table summarizes our cash flow during the years ended December 31, 2025 and 2024: Years ended December 31, Change 2025 2024 Amount % Net cash used in operating activities $ (4,614,697 ) $ (5,808,267 ) $ 1,193,570 (21 )% Net cash used in investing activities $ (2,223 ) $ (125,292 ) $ 123,069 (98 )% Net cash provided by financing activities $ 1,008,461 $ 8,025,746 $ (7,017,285 ) (87 )% Operating activities Net cash used in operating activities decreased by $1,193,570 during the year of 2025 compared to the year of 2024.
The gross loss was due to a low sales volume for newly launched products, and a lower cost of revenue. 43 When excluding these non-cash costs, gross loss decreased to $(22,834) during the year ended December 31, 2024 compared to $(173,078) for the same period in 2023.
When excluding these non-cash costs, gross profit (loss) increased to $102,911 during the year ended December 31, 2025 compared to $(22,834) for the same period in 2024. Research and Development (R&D) Expenses R&D expenses for the years ended December 31, 2025 and 2024 were $7,749,772 and $8,413,923, respectively.
When excluding these non-cash expenses, R&D expenses increased to $2,813,886 in 2024 from that of $2,064,658 in 2023 primarily caused by increasing in non-exclusive use of certain patents related to VOC and POCT technologies. Selling, General and Administrative (SG&A) Expenses SG&A expenses were $5,395,415 and $5,635,275 for the years ended December 31, 2024 and 2023, respectively.
The share-based compensation expense and the depreciation and amortization expense in 2025 and 2024 were $5,260,915 and $5,600,037, respectively. When excluding these non-cash expenses, R&D expenses decreased to $2,488,857 in 2025 from that of $2,813,886 in 2024 primarily caused by decreased co-development expenses.
Our products pipeline include commercial-stage VELDONA Pet supplements, clinical-stage VELDONA human therapeutics and telehealth-friendly POCTs powered by the AI Nose technology platform. Please refer to “Business” in Part I, Item 1 for description of our business.
Please refer to “Business” in Part I, Item 1 for description of our business. Key Developments in 2025 The following highlights major corporate developments in 2025 that management believes advanced the commercialization and scaling of our platform technologies: Advancement of AI Nose toward early commercialization.
We expect that our R&D expenses related to clinical trials will continue to grow as we further develop VOC POCT and VELDONA drug candidates and increase the pace of clinical trials previously delayed during the COVID-19 pandemic. The share-based compensation expense and the depreciation and amortization expense in 2024 and 2023 were $5,600,037 and $5,252,730, respectively.
The decrease of $664,151 (8%) was due to decreased staffing expenditures (including share-based compensation) and co-research expenses but offset by an increase in patent application & maintenance expenses. We expect that our R&D expenses will continue to grow as we further develop AI Nose programs and VELDONA drug candidates.