Biggest changeResults of Operations Comparisons for the Years Ended December 31, 2024, and December 31, 2023 87 Year ended December 31, Change 2024 2023 (in thousands) Operating expenses: Research and development $ 13,335,316 $ 9,402,417 $ 3,932,899 Acquired in process research and development ("IPR&D") - 16,217,655 (16,217,655 ) General and administrative 4,314,176 4,144,648 169,528 Total operating expenses 17,649,492 29,764,720 (12,115,228 ) Loss from operations (17,649,492 ) (29,764,720 ) 12,115,228 Other income (expense) Employee retention tax credit - 334,443 (334,443 ) Grant income 57,627 42,466 15,161 Interest expense (4,138,301 ) (18,688 ) (4,119,613 ) Interest income 361,632 89,673 271,959 Change in fair value of derivative liability (313,772 ) - (313,772 ) Total other income (expense) (4,032,814 ) 447,894 (4,146,265 ) Net loss $ (21,682,306 ) $ (29,316,826 ) $ 7,968,963 Series A Preferred cash dividend (2,089 ) - (2,089 ) Warrant modification (965,177 ) - (965,177 ) Net loss attributable to common shareholders $ (22,649,572 ) $ (29,316,826 ) $ 6,667,254 Research and Development Expenses .
Biggest changeResults of Operations Comparisons for the Years Ended December 31, 2025, and December 31, 2024 92 Year ended December 31, Change 2025 2024 Operating expenses: Research and development $ 20,532,670 $ 13,335,316 $ 7,197,354 Acquisition-related costs 3,679,618 440,340 3,239,278 General and administrative 7,583,651 3,873,836 3,709,815 Total operating expenses 31,795,939 17,649,492 14,146,447 Loss from operations (31,795,939 ) (17,649,492 ) (14,146,447 ) Other (expense) income Employee retention tax credit 113,574 - 113,574 Grant income 713,508 57,627 655,881 Interest expense (625,283 ) (4,138,301 ) 3,513,018 Interest income 136,233 361,632 (225,399 ) Change in fair value of derivative liability - (313,772 ) 313,772 Change in fair value of Kineta merger holdback shares 1,590,949 - 1,590,949 Loss on Kineta employee separation payments assumed from merger (185,019 ) - (185,019 ) Total other income (expense) 1,743,962 (4,032,814 ) 5,776,776 Net loss $ (30,051,977 ) $ (21,682,306 ) $ (8,369,671 ) Series A Preferred cash dividend (8,356 ) (2,089 ) (6,267 ) Warrant modification - (965,177 ) 965,177 Net loss attributable to common shareholders $ (30,060,333 ) $ (22,649,572 ) $ (7,410,761 ) Research and Development Expenses .
Financing Activities For the year ended December 31, 2024, net cash provided by financing activities was $29.8 million, which consisted of $27.5 million net proceeds from convertible notes issued as part of the TuHURA Note Financing, $4.7 million net proceeds from the Legacy TuHURA private placement in July 2024, and $2.0 million proceeds from stock options and warrants exercises, offset by $4.4 million in merger transaction costs and net liabilities attributable to Kintara.
For the year ended December 31, 2024, net cash provided by financing activities was $29.8 million, which consisted of $27.5 million net proceeds from convertible notes issued as part of the TuHURA Note Financing, $4.7 million net proceeds from the Legacy TuHURA private placement in July 2024, and $2.0 million proceeds from stock options and warrants exercises, offset by $4.4 million payment in merger transaction costs and net liabilities attributable to Kintara.
Our failure to raise capital or enter into such other arrangements as and when needed would have a negative impact on our financial condition and could force it to delay, limit, reduce or terminate our product development or future commercialization efforts or grant rights to develop and market our product candidates that we would otherwise prefer to develop and market itself.
Our failure to raise capital or enter into such other arrangements as and when needed would have a negative impact on our financial 87 condition and could force it to delay, limit, reduce or terminate our product development or future commercialization efforts or grant rights to develop and market our product candidates that we would otherwise prefer to develop and market itself.
If we raise funds through collaborations, or other similar arrangements with third parties, we may need to relinquish valuable rights to our product candidates, future revenue streams or research programs or may have to grant licenses on terms that may not be favorable to us and/or may reduce the value of our common stock.
If we raise funds through collaborations, or other similar arrangements with third parties, we may need to relinquish valuable rights to our product candidates, future revenue streams or 96 research programs or may have to grant licenses on terms that may not be favorable to us and/or may reduce the value of our common stock.
Research and development expenses are recognized as incurred, and payments made prior to the receipt of goods or services to be used in research and development are capitalized until the goods or services are received. 85 Research and development expenses include: • salaries, payroll taxes, employee benefits; • external research and development expenses incurred under agreements with contract research organizations (“CROs”), and consultants to conduct our clinical studies; • laboratory supplies; • costs related to manufacturing product candidates, including fees paid to third-party manufacturers and raw material suppliers; • stock-based compensation charges for those individuals involved in research and development efforts; and • facilities, depreciation, and other allocated expenses, which include direct and allocated expenses for rent.
Research and development expenses are recognized as incurred, and payments made prior to the receipt of goods or services to be used in research and development are capitalized until the goods or services are received. 90 Research and development expenses include: • salaries, payroll taxes, employee benefits; • external research and development expenses incurred under agreements with contract research organizations (“CROs”), and consultants to conduct our clinical studies; • laboratory supplies; • costs related to manufacturing product candidates, including fees paid to third-party manufacturers and raw material suppliers; • stock-based compensation charges for those individuals involved in research and development efforts; and • facilities, depreciation, and other allocated expenses, which include direct and allocated expenses for rent.
For the years ended December 31, 2024 and 2023, respectively, interest income was earned on deposits at various banks. Change in fair value of derivative liability . For the year ended December 31, 2024, there was a loss of $0.3 million associated with the bifurcated embedded derivative liability related to the make-whole premium on the TuHURA Notes.
For the years ended December 31, 2025 and 2024, respectively, interest income was earned on deposits at various banks. Change in Fair Value of Derivative Liability . For the year ended December 31, 2024, there was a loss of $0.3 million associated with the bifurcated embedded derivative liability related to the make-whole premium on the TuHURA Notes.
The dividend has been recorded as a direct increase in accumulated deficit. Warrant modification Warrant modification represents an extension of the exercise period of common stock purchase warrants issued in connection with Legacy TuHURA Series A Preferred Stock (the “Series A Warrants”) for an additional six months, with a new expiry date of February 12, 2025.
The dividend has been recorded as a direct increase in accumulated deficit. Warrant Modification Warrant modification represents an extension of the exercise period of common stock purchase warrants issued in connection with Legacy TuHURA Series A Preferred Stock for an additional six months, with a new expiry date of February 12, 2025.
Recent Developments Merger with Kintara Therapeutics On October 18, 2024, we completed the transactions contemplated by the Kintara Merger Agreement. Pursuant to the Kintara Merger Agreement, Merger Sub merged with and into Legacy TuHURA with Legacy TuHURA surviving the merger and becoming Kintara’s direct, wholly-owned subsidiary. In connection with the completion of the Kintara Merger, effective at 12:01 a.m.
Merger with Kintara Therapeutics On October 18, 2024, we completed the transactions contemplated by the Kintara Merger Agreement. Pursuant to the Kintara Merger Agreement, Merger Sub merged with and into Legacy TuHURA with Legacy TuHURA surviving the merger and becoming Kintara’s direct, wholly-owned subsidiary. In connection with the completion of the Kintara Merger, effective at 12:01 a.m.
Off-Balance Sheet Arrangements 93 During the periods presented, we do not have, nor do we currently have, any off-balance sheet arrangements as defined under SEC rules.
Off-Balance Sheet Arrangements During the periods presented, we do not have, nor do we currently have, any off-balance sheet arrangements as defined under SEC rules.
While our significant accounting policies are described in more detail in Note 2 of our consolidated financial statements for the year ended December 31, 2024, contained in Item 8 in this Annual Report, we believe the following accounting policies and estimates to be most critical to the preparation of our financial statements.
While our significant accounting policies are described in more detail in Note 2 of our consolidated financial statements for the year ended December 31, 2025, contained in Item 8 in this Annual Report, we believe the following accounting policies and estimates to be most critical to the preparation of our financial statements.
Our future capital requirements will depend on many factors, including: • the initiation, progress, timing, costs and results of drug discovery, preclinical studies and clinical trials of IFx-Hu2.0, IFx-Hu3.0 and any other future product candidates; • the costs associated with hiring additional personnel and consultants as our preclinical and clinical activities increase; • the outcome, timing and costs of seeking regulatory approvals; • the cost of manufacturing IFx-Hu2.0 and IFx-Hu3.0 and future product candidates for clinical trials in preparation for marketing approval and in preparation for commercialization; • the emergence of competing therapies and other adverse market developments; • the ability to establish and maintain strategic licensing or other arrangements and the financial terms of such agreements; and • the costs of operating as a public company.
Our future capital requirements will depend on many factors, including: • the initiation, progress, timing, costs and results of drug discovery, preclinical studies and clinical trials of IFx-2.0, TBS-2025, and any other future product candidates; • the costs associated with hiring additional personnel and consultants as our preclinical and clinical activities increase; • the outcome, timing and costs of seeking regulatory approvals; • the cost of manufacturing IFx-2.0, TBS-2025, and future product candidates for clinical trials in preparation for marketing approval and in preparation for commercialization; • the emergence of competing therapies and other adverse market developments; • the ability to establish and maintain strategic licensing or other arrangements and the financial terms of such agreements; and • the costs of operating as a public company.
We are preparing to initiate a single randomized placebo-controlled Phase 3 registration trial of IFx-2.0 administered as an adjunctive therapy to Keytruda® (pembrolizumab) in first line treatment for patients with advanced or metastatic Merkel Cell Carcinoma who are checkpoint inhibitor naïve, utilizing the FDA’s accelerated approval pathway.
In June 2025, we initiated a single randomized placebo-controlled Phase 3 registration trial of IFx-2.0 administered as an adjunctive therapy to Keytruda ® (pembrolizumab) in first line treatment for patients with advanced or metastatic Merkel cell carcinoma who are checkpoint inhibitor naïve utilizing the FDA’s accelerated approval pathway.
Warrant modification – For the year ended December 31, 2024, there was a $1.0 million deemed dividend due to extending the exercise period on certain of the Series A Warrants for an additional six months.
Deemed Dividend on Warrant Modifications – For the year ended December 31, 2024, there was a $1.0 million deemed dividend due to extending the exercise period on certain of our warrants for an additional six months.
We do not have any products approved for sale and have not generated any revenue from product sales. We have funded our operations primarily through the private placement of capital stock and convertible notes.
We do not have any products approved for sale and have not generated any revenue from product sales. We have funded our operations primarily through the issuance of capital stock, warrants and convertible notes.
If we fail to become profitable or are unable to sustain 83 profitability on a continuing basis, we may be unable to continue our operations at planned levels and be forced to reduce or terminate our operations. As of December 31, 2024, we had cash and cash equivalents of $12.7 million. See “ — Liquidity and Capital Resources ” below.
If we fail to become profitable or are unable to sustain profitability on a continuing basis, we may be unable to continue our operations at planned levels and be forced to reduce or terminate our operations. As of December 31, 2025, we had cash and cash equivalents of $3.6 million. See “ — Liquidity and Capital Resources ” below.
Investing Activities For the year ended December 31, 2024, net cash used in investing activities was $6.1 million, which consisted of purchases of property and equipment and deposits and exclusivity payments in connection with the planned business acquisition of Kineta. For the year ended December 31, 2023, net cash used in investing activities was $1.3 million.
For the year ended December 31, 2024, net cash used in investing activities was $6.1 million, which consisted of purchases of property and equipment and deposits and exclusivity payments in connection with the Kineta Merger.
The increase of $3.9 million related to the following. • an increase of approximately $1.6 million due to ongoing clinical development of IFx-2.0; • an increase of approximately $0.4 million due to preclinical research of IFx-3.0 and MDSCs; and • an increase of approximately $1.9 million in facilities, salary and personnel related costs.
The increase of $7.2 million related to the following. • an increase of approximately $1.0 million due to ongoing clinical development of IFx-2.0; • an increase of approximately $0.6 million due to ongoing clinical development of TBS-2025; • an increase of approximately $0.9 million due to preclinical research of IFx-3.0, MDSCs and REM-001; and • an increase of approximately $4.6 million in facilities, salary and personnel related costs. 93 Acquisition-related costs.
As of December 31, 2024, we had an accumulated deficit of $111.1 million. Our operating losses may fluctuate significantly from quarter-to-quarter and year-to-year as a result of several factors, including the timing of our preclinical studies and clinical trials and the expenditures related to other research and development activities. We expect to continue to incur operating losses.
Our operating losses may fluctuate significantly from quarter-to-quarter and year-to-year as a result of several factors, including the timing of our preclinical studies and clinical trials and the expenditures related to other research and development activities. We expect to continue to incur operating losses.
Until such time as we can generate significant revenue from sales of our product candidates, if ever, we expect to finance our cash needs through public or private equity offerings, debt financings, collaborations and licensing arrangements or other capital sources.
As a result, we will need substantial additional funding to support our continuing operations and pursue our growth strategy. Until such time as we can generate significant revenue from sales of our product candidates, if ever, we expect to finance our cash needs through public or private equity offerings, debt financings, collaborations and licensing arrangements or other capital sources.
Pursuant to the term of the TuHURA Notes, upon the completion of the Kintara Merger, all principal and accrued and unpaid interest and make-whole amounts under the TuHURA Notes automatically converted into shares of our common stock at a conversion price $3.80 per share.
The convertible notes included interest at 20% per annum, accretion to maturity date, and amortization of debt discount. Upon the completion of the Kintara Merger, all principal and accrued and unpaid interest and make-whole amounts under the TuHURA Notes automatically converted into shares of our common stock at a conversion price $3.80 per share of our common stock.
See Note 2 of our financial statements for information concerning certain of the specific assumptions we use in applying the Black-Scholes option pricing model to determine the estimated fair value of our stock options granted. Common stock valuations We are required to estimate the fair value of the common stock underlying our equity awards when performing fair value calculations.
See Note 2 of our financial statements for information concerning certain of the specific assumptions we use in applying the Black-Scholes option pricing model to determine the estimated fair value of our stock options granted.
Our future clinical development costs may vary significantly based on factors such as: • per-patient trial costs; • the number of trials required for regulatory approval; • the number of sites included in the trials; • the countries in which the trials are conducted; • the length of time required to enroll eligible patients; • the number of patients that participate in the trials; • the number of doses that patients receive; • the drop-out or discontinuation rates of patients; • potential additional safety monitoring requested by regulatory agencies; • the phase of development of the product candidate; and • the efficacy and safety profile of the product candidate. 86 Acquired In-Process Research and Development (“IPR&D”) Acquired in-process research and development expenses consist of existing research and development projects at the time of the acquisition.
Our future clinical development costs may vary significantly based on factors such as: • per-patient trial costs; • the number of trials required for regulatory approval; • the number of sites included in the trials; • the countries in which the trials are conducted; • the length of time required to enroll eligible patients; • the number of patients that participate in the trials; • the number of doses that patients receive; • the drop-out or discontinuation rates of patients; • potential additional safety monitoring requested by regulatory agencies; • the phase of development of the product candidate; and • the efficacy and safety profile of the product candidate. 91 Acquisition-related costs Acquisition-related costs consist of expenses incurred to effect a business combination, including legal, advisory, accounting, and valuation fees and were expensed as incurred.
The $0.5 million change in net operating assets and liabilities was due to an increase in accounts payable and accrued expenses of approximately $0.3 million due to timing of invoices and vendor payments, and a decrease in current and non-current assets of approximately $0.2 million.
The $3.1 million net change in operating assets and liabilities is primarily due to decreases in accounts payable and accrued expenses of approximately $3.8 million due to timing of invoices and vendor payments, and an increase in current and non-current assets of approximately $0.6 million.
We incurred net losses of $22.6 million and $29.3 million for the years ended December 31, 2024, and 2023, respectively, and used $14.7 million and $12.0 million of cash from our operating activities for the years ended December 31, 2024, and 2023, respectively. As of December 31, 2024, we had an accumulated deficit of $111.1 million.
We incurred net losses of $30.1 million and $21.7 million for the years ended December 31, 2025 and 2024, respectively, and used $27.6 million and $14.7 million of cash from our operating activities for the years ended December 31, 2025, and 2024, respectively. As of December 31, 2025, we had an accumulated deficit of $141.2 million.
Warrant Exercise Notes On February 12, 2025, four holders (the “Makers”) of common stock purchase warrants (the “Warrants”) of the Company made and issued to the Company secured promissory notes (the “Warrant Exercise Notes”) in the aggregate principal amount of $3,011,373 as payment of the exercise price of an aggregate of 1,034,836 Warrants held by the Makers.
Since inception, Legacy TuHURA and the Company have raised approximately $99.7 million in net proceeds through the issuance and sale of capital stock, warrants and debt instruments Warrant Exercise Notes 94 On February 12, 2025, four holders (the “Makers”) of common stock purchase warrants of the Company made and issued to the Company secured promissory notes (the “Warrant Exercise Notes”) in the aggregate principal amount of $3,011,373 as payment of the exercise price of an aggregate of 1,034,836 Warrants held by the Makers.
Research and Development Expenses To date, our research and development expenses have related primarily to the development of IFx-Hu2.0, manufacturing, clinical studies, and other early pre-clinical activities related to our portfolio.
Research and Development Expenses To date, our research and development expenses have related primarily to the development of IFx-2.0, IFx-3.0 (which we are no longer advancing), TBS-2025, manufacturing, clinical studies, and other early pre-clinical activities related to our portfolio.
For the year ended December 31, 2023, net cash used in operating activities was $11.9 million, which primarily consisted of a net loss of $29.3 million and a change in net operating assets and liabilities of $0.5 million, partially offset by non-cash charges of $16.9 million.
For the year ended December 31, 2024, net cash used in operating activities was $14.7 million, which primarily consisted of a net loss of $21.7 million, a change in net operating assets and liabilities of $3.3 million, and net non-cash charges of $3.7 million.
Cash Flows The following table sets forth a summary of the net cash flow activity for the years ended December 31, 2024 and 2023, respectively: 90 Year Ended December 31, 2024 2023 (in thousands) Net cash provided by (used in): Operating activities $ (14,728,138 ) $ (11,950,856 ) Investing activities (6,052,409 ) (1,296,879 ) Financing activities 29,772,693 2,660,249 Net increase (decrease) in cash $ 8,992,146 $ (10,587,486 ) Operating Activities For the year ended December 31, 2024, net cash used in operating activities was $14.7 million, which primarily consisted of a net loss of $21.7 million, a change in net operating assets and liabilities of $3.3 million, and by non-cash charges of $3.7 million.
Cash Flows The following table sets forth a summary of the net cash flow activity for the years ended December 31, 2025 and 2024, respectively: Year Ended December 31, 2025 2024 Net cash provided by (used in): Operating activities $ (27,629,150 ) $ (14,728,138 ) Investing activities (1,335,361 ) (6,052,409 ) Financing activities 19,927,282 29,772,693 Net increase (decrease) in cash $ (9,037,229 ) $ 8,992,146 Operating Activities For the year ended December 31, 2025, net cash used in operating activities was $27.6 million, which primarily consisted of a net loss of $30.1 million, a change in net operating assets and liabilities of $3.1 million, and net non-cash charges of $5.6 million.
The Makers were comprised of KP Biotech Group, LLC, CA Patel F&F Investments, LLC, Dr. Kiran C. Patel and Donald Wojnowski. Upon the exercise of the Warrants, the Company issued to the Makers an aggregate of 1,034,836 Warrant Shares, all of which are “restricted securities” within the meaning of the federal securities laws.
The Makers were comprised of KP Biotech Group, LLC, CA Patel F&F Investments, LLC, Dr. Kiran C. Patel and Donald Wojnowski. Upon the exercise of such warrants, the Company issued to the Makers an aggregate of 1,034,836 shares of common stock. The amounts due under the Warrant Exercise Notes were collected in full in the second quarter of 2025.
Recently Issued and Adopted Accounting Pronouncements A description of recently issued and adopted accounting pronouncements that may potentially impact our financial position and results of operations is disclosed in Note 2 to our financial statements.
If we conclude it is more likely than not that the fair value is less than its carrying amount, a quantitative impairment test is performed. Recently Issued and Adopted Accounting Pronouncements A description of recently issued and adopted accounting pronouncements that may potentially impact our financial position and results of operations is disclosed in Note 2 to our financial statements.
In this section, we discuss our financial condition, changes in financial condition and results of our operations for the year ended December 31, 2024 compared to the year ended December 31, 2023. References to “we”, “our” and “the Company” refers to Legacy TuHURA for periods prior to the closing of the Kintara Merger, and to TuHURA Biosciences, Inc.
In this section, we discuss our financial condition, changes in financial condition and results of our operations for the year ended December 31, 2025 compared to the year ended December 31, 2024.
(formerly Kintara Therapeutics, Inc.) for all other periods, as the context requires. Overview We are a clinical stage immuno-oncology company developing novel technologies designed to overcome primary and acquired resistance to cancer immunotherapies. Our lead product candidate, IFx2.0, is an innate immune agonist designed to overcome primary resistance to checkpoint inhibitors.
References to “we”, “our” and “the Company” refers to Legacy TuHURA for periods prior to the closing of the Kintara Merger, and to TuHURA Biosciences, Inc. (formerly Kintara Therapeutics, Inc.) for all other periods, as the context requires. Overview We are a clinical stage immuno-oncology company developing novel technologies designed to overcome primary and acquired resistance to cancer immunotherapies.
Preferred Stock Series A cash dividend – The holder of our the Series A Preferred Stock received dividends payable quarterly in arrears, at an annual rate of 3% of the Series A Stated Value.
In August 2025 we issued shares to former Kineta employees for separation payments assumed in the Kineta Merger resulting in a loss on settlement of $0.2 million. Series A Preferred Cash Dividend – The holder of our the Series A Preferred Stock received dividends payable quarterly in arrears, at an annual rate of 3% of the Series A Stated Value.
From December 2023 to September 2024, as part of our private placement financing under which we offered and sold convertible promissory note (the “TuHURA Notes”), we issued convertible notes totaling $31,253,000. The convertible notes included interest at 20% per annum, accretion to maturity date, and amortization of debt discount.
In October 2024, we assumed the Kintara Health and Human Services grant on REM-001 and received reimbursements for related expenses associated with the grant. Interest Expense . From December 2023 to September 2024, as part of our private placement financing under which we offered and sold convertible promissory note (the “TuHURA Notes”), we issued convertible notes totaling $31,253,000.
Year ended December 31, Change 2024 2023 (in thousands) Direct program costs: IFx-2.0 $ 7,286,319 $ 5,679,869 $ 1,606,450 Preclinical research costs 702,628 316,178 386,450 Indirect program costs: Personnel and facilities related costs 5,346,370 3,406,370 1,940,000 Total research and development expenses $ 13,335,316 $ 9,402,417 $ 3,932,899 Research and development expenses were $13.3 million and $9.4 million for the years ended December 31, 2024, and 2023, respectively.
Year ended December 31, Change 2025 2024 Direct program costs: IFx-2.0 $ 8,291,119 $ 7,286,318 $ 1,004,801 TBS-2025 622,796 - 622,796 Preclinical research costs 1,650,881 702,628 948,253 Indirect program costs: Personnel and facilities related costs 9,967,874 5,346,370 4,621,504 Total research and development expenses $ 20,532,670 $ 13,335,316 $ 7,197,354 Research and development expenses were $20.5 million and $13.3 million for the years ended December 31, 2025, and 2024, respectively.
Components of Our Results of Operations Revenue We did not generate any revenue and do not expect to generate any revenue from the sale of products in the near future.
Following the achievement of certain prescribed milestones, each CVR received in December 2025 its pro rata portion of 1,539,918 shares of TuHURA common stock. Components of Our Results of Operations Revenue We did not generate any revenue and do not expect to generate any revenue from the sale of products in the near future.
The net non-cash charges were primarily related to a $16.2 million write-off of in-process research and development expense on the asset acquisition of TuHURA Biopharma, depreciation and amortization expense of $0.2 million, and stock-based compensation of $0.5 million.
The net non-cash charges were primarily related to a $1.6 million change in fair value of holdback shares, amortization of debt discount of $0.5 million, depreciation and amortization expense of $0.1 million, and stock-based compensation of $6.4 million.
This excludes the cash needed to complete the Kineta Merger, as the Kineta Merger Agreement provides that it is a condition to the closing of the Kineta Merger that we complete a financing transaction resulting in net proceeds of no less than $35 million, and there is no assurance that we will be able to complete such a financing transaction. 91 Our forecast of the period through which our financial resources will be adequate to support our operations is a forward-looking statement that involves risks and uncertainties, and actual results could vary materially.
Our forecast of the period through which our financial resources will be adequate to support our operations is a forward-looking statement that involves risks and uncertainties, and actual results could vary materially.
The increase of $0.2 million was primarily due to increases in non-cash stock 88 compensation expense and costs associated with being a public company incurred in 2024 offset by decrease in legal fees associated with the subsequently abandoned proposed merger with CohBar, Inc. which were incurred in 2023. Employee Retention Tax Credit .
The increase of $7.0 million was primarily due to increases in non-cash stock compensation expense, and costs associated with being a public company. Employee Retention Tax Credit . The IRS provided a refundable tax credit for businesses that had employees that were affected during the COVID-19 pandemic.
In addition, we anticipate that we will need substantial additional funding in connection with our development programs and continuing operations. We believe that our existing cash and cash equivalents, together with the anticipated payment of the Warrant Exercise Notes, will be sufficient to meet our anticipated cash requirements through late into the fourth quarter of 2025.
We believe that our existing cash and cash equivalents, together with the ATM and the proceeds received in the Offering, will be sufficient to meet our anticipated cash requirements through the second quarter and into the third quarter of 2026.
Furthermore, we expect to incur additional costs associated with operating as a public company, including significant legal, accounting, investor relations, compliance and other expenses that we did not previously incur as a private company. As a result, we will need substantial additional funding to support our continuing operations and pursue our growth strategy.
Funding Requirements We expect to incur costs associated with operating as a public company. In addition, we anticipate that we will need substantial additional funding in connection with our development programs and continuing operations.
Other Income (Expense) Other income (expense) consists of interest income on our cash and cash equivalents, interest expense on borrowings under our convertible note agreements, and non-cash changes in the fair value of our derivative liability associated with the make-whole premium on our convertible notes.
Other (Expense) Income Other expense income (expense) consists of grant income from a NIH-funded research grant from Legacy Kintara REM-001, employee retention tax credit for companies affected by the COVID-19 pandemic, loss on settlements related to Kineta former employees separation payments, interest income on our cash and cash equivalents, interest expense on borrowings under our convertible note agreements and 2025 bridge loan, and non-cash changes in the fair value of our derivative liability associated with the make-whole premium on our convertible notes and holdback shares on the Kineta Merger.
At the effective time of the First Merger, and subject to the terms and conditions of the Kineta Merger Agreement, each share of Kineta Common Stock issued and outstanding immediately prior to the effective time of the First Merger will be converted automatically into and will represent the right to receive, without interest, the number of shares of our common stock and cash consideration each calculated according to the terms of the Kineta Merger Agreement.
Upon completion of the Kineta Merger, pursuant to the terms and conditions of the TuHURA-Kineta Merger Agreement, each Kineta Share issued and outstanding immediately prior to the First Merger, was converted into the right to receive 0.185298 shares of our common stock for an aggregate of approximately 2,868,169 shares of our common stock.
We are not profitable and has incurred significant operating losses in each period since its inception, including net losses of $22.6 million for the year ended December 31, 2024, and $29.3 million for the year ended December 31, 2023 (which includes the expensing of the entire $16.2 million purchase price for the assets of TuHURA Biopharma, of which $15.0 million was paid in the form of Legacy TuHURA common stock).
We are not profitable and has incurred significant operating losses in each period since our inception, including net losses of $30.1 million for the year ended December 31, 2025, and $21.7 million for the year ended December 31, 2024. As of December 31, 2025, we had an accumulated deficit of $141.2 million.
Grant income was $0.1 million and less than $0.1 million for the years ended December 31, 2024 and 2023, respectively. In April 2021, we received approval from the Department of Health and Human Services for a $0.4 million grant to study cervical cancer and received reimbursements for related expenses associated with the grant.
In October 2022, we applied for a credit under this program and we received a credit $0.1 million in 2025. Grant Income . Grant income was $0.7 million and less than $0.1 million for the years ended December 31, 2025 and 2024, respectively.
The Kineta Merger Agreement contemplates that, at the closing of the merger transaction, Hura Merger Sub I will (a) merge with and into Kineta, with Kineta being the surviving corporation of the First Merger, and (b) immediately following the First Merger and as part of the same overall transaction as the First Merger, the Surviving Entity will merge with and into Hura Merger Sub II, with Hura Merger Sub II being the surviving company of the Second Merger.
Pursuant to the terms of the TuHURA-Kineta Merger Agreement, among other things, Merger Sub I (a) merged with and into Kineta (the “First Merger”), with Kineta being the surviving corporation of the First Merger, also known as the “Surviving Entity” and (b) immediately following the First Merger, the Surviving Entity merged with and into Merger Sub II (the “Second Merger”, and together with the First Merger, the “Kineta Merger”), with Merger Sub II being the surviving company of the Second Merger and subsequently changing its name to Kineta, LLC.