Biggest changeF-18 The tax effects of temporary differences that gave rise to significant portions of the deferred tax assets and liabilities were as follows: December 31, (in thousands) 2024 2023 Deferred tax assets/liabilities: Net operating loss carryovers $ 62,120 $ 55,653 Intangible assets 5,406 7,522 Capitalized research and experimental costs 14,939 10,909 Stock-based compensation 5,534 7,248 Lease liability 3,324 4,495 Royalty monetization liability — 8,428 Research and development tax credits 2,229 2,878 Charitable contributions 2 — Depreciation (93) (166) Right-of-use asset (2,883) (3,903) Other (1,103) (435) Total gross deferred tax assets/liabilities 89,474 92,629 Valuation allowance (89,474) (92,629) Net deferred tax assets (liabilities) $ — $ — A reconciliation of the statutory U.S.
Biggest changeLoss before income taxes resulting from operations is as follows: December 31, (in thousands) 2025 2024 Domestic $ (17,775) $ (25,058) Foreign 361 (1,375) Pretax loss from operations $ (17,414) $ (26,433) F-21 The tax effects of temporary differences that gave rise to significant portions of the deferred tax assets and liabilities were as follows: December 31, (in thousands) 2025 2024 Deferred tax assets/liabilities: Net operating loss carryovers $ 70,229 $ 62,120 Intangible assets 4,550 5,406 Capitalized research and experimental costs 14,289 14,939 Stock-based compensation 5,089 5,534 Lease liability 2,890 3,324 Research and development tax credits 2,206 2,229 Charitable contributions 2 2 Depreciation (48) (93) Right-of-use asset (2,501) (2,883) Unrealized gain on long-term equity investment (5,612) (1,103) Total net deferred tax assets/liabilities 91,094 89,474 Valuation allowance (91,094) (89,474) Net deferred tax assets (liabilities) $ — $ — A reconciliation of the amounts at the U.S. federal statutory rate to the Company’s effective income tax rate is as follows: December 31, 2025 December 31, 2024 (in thousands) Amount Percent Amount Percent U.S. federal statutory tax rate $ (3,657) 21.0 % $ (5,525) 21.0 % State and local income taxes, net of federal income tax effect 2 — % — — % Foreign tax effects Australia Changes in valuation allowance (55) 0.3 % 370 (1.4) % Other (21) 0.1 % (81) 0.3 % Effect of changes in tax laws or rates enacted in the current period Effect of cross-border tax laws Other — — % 99 (0.4) % Tax credits Changes in valuation allowances 2,686 (15.4) % 3,391 (12.9) % Nontaxable or nondeductible items Stock-based awards 1,188 (6.8) % 1,526 (5.8) % Other 7 — % 164 (0.6) % Changes in unrecognized tax benefits Other adjustments Other (52) 0.3 % 55 (0.2) % Effective income tax rate $ 98 (0.5) % $ — 0.0 % The Company’s reserves related to taxes are based on a determination of whether and how much of a tax benefit taken by the Company in its tax filings or positions is more likely than not to be realized following resolution of any potential contingencies related to the tax benefit.
On each of August 10, 2015 and February 22, 2019 the Company experienced an ownership change. The Company anticipates a significant portion of its pre-change NOLs to be limited, however has not yet completed a formal Section 382 analysis subsequent to the last ownership change. The Company maintains a full valuation allowance against its net deferred tax assets.
On each of August 10, 2015 and February 22, 2019 the Company experienced an ownership change. The Company anticipates a significant portion of its pre-change NOLs to be limited, however has not completed a formal Section 382 analysis subsequent to the last ownership change. The Company maintains a full valuation allowance against its net deferred tax assets.
In May 2023, the Company identified a lead PDP candidate for further research and provided $3.5 million to Gensaic to support the approved research plan and budget. The amount is expensed as the research and development occurs with the remaining amount included in prepaid expenses and other current assets in the condensed consolidated balance sheets.
In May 2023, the Company identified a lead PDP candidate for further research and provided $3.5 million to Gensaic to support the approved research plan and budget. The amount is expensed as the research and development occurs with the remaining amount included in prepaid expenses and other current assets in the consolidated balance sheets.
(M) Net Loss per Share The rights and preferences of the Series A Preferred stock are negligible relative to common stock, therefore the Series A Preferred stock is treated as in-substance common stock on an as-converted basis when allocating Net Income (Loss) to actual and in-substance shares of common stock.
(M) Net Loss per Share The rights and preferences of the Series A Preferred stock are negligible relative to common stock, therefore the Series A Preferred stock is treated as in-substance common stock on an as-converted basis when allocating net loss to actual and in-substance shares of common stock.
Under the Marinus License Agreement, the Company granted Marinus an exclusive, non-transferable (except as expressly provided therein), royalty-bearing right and license under certain Ovid patents relating to ganaxolone to F-22 develop, make, have made, commercialize, promote, distribute, sell, offer for sale and import licensed products in the territory (which consists of the United States, the European Economic Area, United Kingdom and Switzerland) for the treatment of CDKL5 deficiency disorders.
Under the Marinus License Agreement, the Company granted Marinus an exclusive, non-transferable (except as expressly provided therein), royalty-bearing right and license under certain Ovid patents relating to ganaxolone to develop, make, have made, commercialize, promote, distribute, sell, offer for sale and import licensed products in the territory (which consists of the United States, the European Economic Area, United Kingdom and Switzerland) for the treatment of CDKL5 deficiency disorders.
Graviton License Agreement and Equity Purchase In April 2023, the Company entered into a collaboration and license agreement with Graviton (“Graviton Agreement”), whereby it secured from Graviton an exclusive license to develop and commercialize Graviton’s library of ROCK2 inhibitors including their lead program GV101 (OV888) in rare CNS disorders (excluding amyotrophic lateral sclerosis) worldwide (excluding China, Hong Kong, Macau and Taiwan).
F-25 Graviton License Agreement and Equity Purchase In April 2023, the Company entered into a collaboration and license agreement with Graviton (“Graviton Agreement”), whereby it secured from Graviton an exclusive license to develop and commercialize Graviton’s library of ROCK2 inhibitors including their lead program GV101 (OV888) in rare CNS disorders (excluding amyotrophic lateral sclerosis) worldwide (excluding China, Hong Kong, Macau and Taiwan).
F-9 The three levels of the fair value hierarchy are as follows: • Level 1—Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date. Level 1 primarily consists of financial instruments whose value is based on quoted market prices such as exchange-traded instruments and listed equities.
The three levels of the fair value hierarchy are as follows: • Level 1—Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date. Level 1 primarily consists of financial instruments whose value is based on quoted market prices such as exchange-traded instruments and listed equities.
NOTE 10 – COMMITMENTS AND CONTINGENCIES License Agreements Northwestern University License Agreement In December 2016, the Company entered into a license agreement (“Northwestern Agreement”) with Northwestern University (“Northwestern”), pursuant to which Northwestern granted the Company an exclusive, worldwide license to patent rights of certain inventions (“Northwestern Patent Rights”) which relate to a specific compound and F-19 related methods of use for such compound, along with certain know-how related to the practice of the inventions claimed in the Northwestern Patent Rights.
NOTE 10 – COMMITMENTS AND CONTINGENCIES License Agreements Northwestern University License Agreement In December 2016, the Company entered into a license agreement (“Northwestern Agreement”) with Northwestern University (“Northwestern”), pursuant to which Northwestern granted the Company an exclusive, worldwide license to patent rights of certain inventions (“Northwestern Patent Rights”) which relate to a specific compound and related methods of use for such compound, along with certain know-how related to the practice of the inventions claimed in the Northwestern Patent Rights.
No impairments were recognized in the years ending December 31, 2024 and 2023. (F) Fair Value of Financial Instruments Financial Accounting Standards Board guidance specifies a hierarchy of valuation techniques based on whether the inputs to those valuation techniques are observable or unobservable. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect market assumptions.
No impairments were recognized in the years ending December 31, 2025 and 2024. (F) Fair Value of Financial Instruments Financial Accounting Standards Board guidance specifies a hierarchy of valuation techniques based on whether the inputs to those valuation techniques are observable or unobservable. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect market assumptions.
Performance-based option awards generally have similar vesting terms, with vesting occurring on the date the performance condition is achieved and expire in accordance with the specific terms of the agreement. At December 31, 2024 and 2023, there were no performance-based options outstanding and unvested that include options to vest upon the achievement of certain research and development milestones.
Performance-based option awards generally have similar vesting terms, with vesting occurring on the date the performance condition is achieved and expire in accordance with the specific terms of the agreement. At December 31, 2025 and 2024, there were no performance-based options outstanding and unvested that include options to vest upon the achievement of certain research and development milestones.
The fair value of options granted during the years ended December 31, 2024 and 2023 was estimated using the Black-Scholes option valuation model. The inputs for the Black-Scholes option valuation model require assumptions made by management and are detailed in the table below. The risk-free interest rates were based on the rate for U.S.
The fair value of options granted during the years ended December 31, 2025 and 2024 was estimated using the Black-Scholes option valuation model. The inputs for the Black-Scholes option valuation model require assumptions made by management and are detailed in the table below. The risk-free interest rates were based on the rate for U.S.
Upon execution of the agreement, the Company was obligated to pay an upfront cash payment of $5.0 million and issued shares of the Company’s common stock in an amount that equaled $7.3 million based on the volume-weighted average price of shares of the Company’s common stock for the 30 business days immediately preceding the execution date of the transaction.
Upon execution of the agreement, the Company was obligated to pay an upfront cash payment of $5.0 million and issued shares of the Company’s common stock in an amount that equaled $7.3 million based on the volume-weighted average price of shares of the Company’s common stock for the 30 business days immediately preceding the execution date of the F-23 transaction.
The Company also retained rights to invest in future equity financing rounds. Dr. Jeremy Levin, the Company’s Chairman and CEO, is currently the Chairman of Gensaic’s board of directors. The Gensaic Collaboration Agreement involves the research and development of Gensaic’s proprietary platform for certain rare central nervous system (“CNS”) disorder targets.
The Company also retained rights to invest in future equity financing rounds. Dr. Jeremy Levin, the Company’s Executive Chairman, is currently the Chairman of Gensaic’s board of directors. The Gensaic Collaboration Agreement involves the research and development of Gensaic’s proprietary platform for certain rare central nervous system (“CNS”) disorder targets.
Contingencies Liabilities for loss contingencies arising from claims, assessments, litigation, fines, and penalties and other sources are recorded when it is probable that a liability has been incurred and the amount can be reasonably estimated. Legal costs incurred in connection with loss contingencies are expensed as incurred.
Contingencies Liabilities for loss contingencies arising from claims, assessments, litigation, fines, and penalties and other sources are recorded when it is probable that a liability has been incurred and the amount can be reasonably estimated. Legal costs F-24 incurred in connection with loss contingencies are expensed as incurred.
No dividends on the common stock shall be declared and paid unless dividends on the preferred stock have been declared and paid. NOTE 8 – STOCK-BASED COMPENSATION The Company’s Board of Directors (the “Board”) adopted, and the Company’s stockholders approved, the 2017 Equity Incentive Plan (“2017 Plan”), which became effective on May 4, 2017.
No dividends on the common stock shall be declared and paid unless dividends on the preferred stock have been declared and paid. F-18 NOTE 8 – STOCK-BASED COMPENSATION The Company’s Board of Directors (the “Board”) adopted, and the Company’s stockholders approved, the 2017 Equity Incentive Plan (“2017 Plan”), which became effective on May 4, 2017.
The Company’s Level 1 assets consisted of investments in a U.S. treasury money market fund and equity securities totaling approximately $25.8 million and $25.7 million, respectively, as of December 31, 2024 and 2023. • Level 2—Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly (e.g., quoted prices of similar assets or liabilities in active markets, or quoted prices for identical or similar assets or liabilities in markets that are not active).
The Company’s Level 1 assets consisted of investments in a U.S. treasury money market fund and equity securities totaling approximately $7.6 million and $25.8 million, respectively, as of December 31, 2025 and 2024. • Level 2—Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly (e.g., quoted prices of similar assets or liabilities in active markets, or quoted prices for identical or similar assets or liabilities in markets that are not active).
The Company reviews the recoverability of all long-lived assets, including the related useful life, whenever events or changes in circumstances indicate that the carrying amount of a long-lived asset might not be recoverable. (I) Research and Development Expenses The Company expenses the cost of research and development as incurred.
The Company reviews the recoverability of all long-lived assets, including the related useful life, whenever events or changes in circumstances indicate that the carrying amount of a long-lived asset might not be recoverable. F-11 (I) Research and Development Expenses The Company expenses the cost of research and development as incurred.
(P) Recent Accounting Pronouncements The Company has reviewed recently issued accounting standards and plans to adopt those that are applicable. The Company does not expect the adoption of those standards to have a material impact on its financial position, results of operations or cash flows.
(R) Recent Accounting Pronouncements The Company has reviewed recently issued accounting standards and plans to adopt those that are applicable. The Company does not expect the adoption of those standards to have a material impact on its financial position, results of operations or cash flows.
If a product is ultimately commercialized under this agreement, the Company is required to make tiered royalty payments to Gensaic in the mid-single to low double-digit range based on the net sales of all licensed PDP products during the royalty term.
If a product is ultimately commercialized under the Gensaic Collaboration Agreement, the Company is required to make tiered royalty payments to Gensaic in the mid-single to low double-digit range based on the net sales of all licensed PDP products during the royalty term.
The Company recognizes employee stock-based compensation expense based on the fair value of the award on the date of the grant. The compensation expense is recognized over the vesting period under the straight-line method. The Company aggregates employee and nonemployee awards for certain disclosures since nonemployee awards are not material.
The Company recognizes employee stock-based compensation expense based on the fair value of the award on the date of the grant. The compensation expense is recognized over the vesting period using the straight-line method. The Company aggregates employee and nonemployee awards for certain disclosures since nonemployee awards are not material.
Net loss per diluted share attributable to common stockholders adjusts the basic earnings per share attributable to common stockholders and the weighted-average number of shares of common stock outstanding for the potential dilutive impact of stock options using the treasury-stock method and the potential impact of any preferred stock using the if-converted method.
F-12 Net loss per diluted share attributable to common stockholders adjusts the basic earnings per share attributable to common stockholders and the weighted-average number of shares of common stock outstanding for the potential dilutive impact of stock options using the treasury-stock method and the potential impact of any preferred stock using the if-converted method.
F-8 (B) Use of Estimates The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of expenses during the reporting period.
(B) Use of Estimates The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of expenses during the reporting period.
Once a product is identified by the Company that demonstrates sufficient efficacy, the Company may exercise its option with respect to the specific research program for that PDP product. F-20 The Company shall reimburse Gensaic for Gensaic’s research costs related to the specific research plan for PDP products identified.
Once a product is identified by the Company that demonstrates sufficient efficacy, the Company may exercise its option with respect to the specific research program for that PDP product. The Company shall reimburse Gensaic for Gensaic’s research costs related to the specific research plan for PDP products identified.
As the Company’s operations are comprised of a single reporting segment, the segment assets are reflected on the accompanying consolidated balance sheet as “total assets”. Segment asset information is not used by the CODM to allocate resources.
As the Company’s operations are comprised of a single reporting segment, the segment assets are reflected on the accompanying consolidated balance sheet as “total assets.” Segment asset information is not used by the CODM to allocate resources.
Non-refundable upfront fees allocated to licenses that are not contingent on any future performance and require no consequential continuing involvement by the Company, are recognized as revenue when the license term commences and the licensed data, technology or product is delivered. The Company defers recognition of upfront license fees if the performance obligations are not satisfied.
Nonrefundable upfront fees allocated to licenses that are not contingent on any future performance and require no consequential continuing involvement by the Company, are recognized as revenue when the license term commences and the licensed data, technology or product is delivered. The Company defers recognition of upfront license fees if the performance obligations are not satisfied.
AstraZeneca AB License Agreement In December 2021, the Company entered into an exclusive license agreement with AstraZeneca AB (“AstraZeneca”), for a library of early-stage small molecules targeting the KCC2 transporter, including lead candidate OV350.
AstraZeneca AB License Agreement In December 2021, the Company entered into an exclusive license agreement with AstraZeneca AB (“AstraZeneca”), for a library of early-stage small molecules targeting the KCC2 transporter, including OV350.
The Company issued a letter of F-13 credit in the amount of $1.9 million in association with the execution of the lease agreement; the letter of credit is characterized as restricted cash on the Company’s consolidated balance sheets.
The Company issued a letter of credit in the amount of $1.9 million in association with the execution of the lease agreement; the letter of credit is characterized as restricted cash on the Company’s consolidated balance sheets.
The Chief Operating Decision Maker (“CODM”) is the Chairman and Chief Executive Officer (“CEO”), who reviews profit and loss information on a consolidated basis to assess performance and make operating and planning decisions, including resource allocations among active programs. The determination of the single segment is consistent with the information provided to the CEO.
The Chief Operating Decision Maker (“CODM”) is the Chief Executive Officer (“CEO”), who reviews profit and loss information on a consolidated basis to assess performance and make operating and planning decisions, including resource allocations among active programs. The determination of the single segment is consistent with the information provided to the CODM.
In March 2021, the Company entered into the RLT Agreement with Takeda, pursuant to which Takeda secured rights to the Company’s 50% global share in soticlestat, and the Company granted to Takeda an exclusive worldwide license under the Company’s relevant intellectual property rights to develop and commercialize the investigational F-21 medicine soticlestat for the treatment of developmental and epileptic encephalopathies, including Dravet syndrome and Lennox-Gastaut syndrome.
In March 2021, the Company entered into the Royalty, License, and Termination ("RLT") Agreement with Takeda, pursuant to which Takeda secured rights to the Company’s 50% global share in soticlestat, and the Company granted to Takeda an exclusive worldwide license under the Company’s relevant intellectual property rights to develop and commercialize the investigational medicine soticlestat for the treatment of developmental and epileptic encephalopathies, including Dravet syndrome and Lennox-Gastaut syndrome.
In March 2021, upon the closing of the RLT Agreement, the Company received a non-refundable upfront payment of $196.0 million and was eligible to receive up to an additional $660.0 million upon Takeda achieving developmental, regulatory and sales milestones.
In March 2021, upon the closing of the RLT Agreement, the Company received a nonrefundable upfront payment of $196.0 million and was eligible to receive up to an additional $660.0 million upon Takeda achieving developmental, regulatory and sales milestones.
Key inputs and assumptions include the expected term of the option, stock price volatility, risk-free interest rate, dividend yield, stock price and exercise price. F-10 Many of the assumptions require judgment and any changes could have an impact in the determination of stock-based compensation expense. The Company elected an accounting policy to record forfeitures as they occur.
Key inputs and assumptions include the expected term of the option, stock price volatility, risk-free interest rate, dividend yield, stock price and exercise price. Many of the assumptions require judgment and any changes could have an impact in the determination of stock-based compensation expense. The Company elected to record forfeitures as they occur.
There were no material realized gains or losses on available-for-sale securities during the years ended December 31, 2024 and 2023.
There were no material realized gains or losses on available-for-sale securities during the years ended December 31, 2025 and 2024.
Level 2 includes financial instruments that are valued using models or other valuation methodologies. The Company’s Level 2 assets consisted of U.S. treasury bills totaling approximately $26.8 million and $78.8 million, respectively, as of December 31, 2024 and 2023. • Level 3—Unobservable inputs for the asset or liability.
Level 2 includes financial instruments that are valued using models or other valuation methodologies. The Company’s Level 2 assets consisted of U.S. treasury bills totaling approximately $82.3 million and $26.8 million, respectively, as of December 31, 2025 and 2024. • Level 3—Unobservable inputs for the asset or liability.
As of December 31, 2024, options to purchase 1,328,715 shares of common stock were outstanding under the 2014 Plan. Unless specified otherwise in an individual option agreement, stock options granted under the 2014 Plan and 2017 Plan have a ten-year term and a four-year graded vesting period.
As of December 31, 2025 and 2024, options to purchase 793,833 and 1,328,715 shares of common stock were outstanding under the 2014 Plan, respectively. Unless specified otherwise in an individual option agreement, stock options granted under the 2014 Plan and 2017 Plan have a ten-year term and a four-year graded vesting period.
Non-Operating Loss During the quarter ended September 30, 2024, the Company was the victim of a criminal scheme involving a business email compromise at one of its development collaborators, which led to a fraudulent transfer totaling $1.8 million to a third-party impersonating one of the Company’s development collaborators. The matter was reported to the U.S.
Non-Operating Loss During the quarter ended September 30, 2024, the Company was the victim of a criminal scheme involving a business email compromise at one of its development collaborators, which led to a fraudulent transfer totaling $1.8 million to a third-party impersonating one of the Company’s development collaborators.
The program related to this collaboration agreement is currently paused, pending regulatory feedback on another competitive clinical-stage development program. NOTE 12 – RELATED PARTY TRANSACTIONS In March 2021, the Company entered into the RLT Agreement with Takeda. For a description of the RLT Agreement, see Note 11.
The program related to this collaboration agreement is currently paused, pending regulatory feedback on another competitive clinical-stage development program. NOTE 12 – RELATED PARTY TRANSACTIONS In March 2021, the Company entered into the RLT Agreement with Takeda. For a description of the RLT Agreement, see Note 11. In the 2025 Private Placement, Dr.
As of December 31, 2024 and 2023, the equity investment in Gensaic had a carrying value of $5.1 million.
As of December 31, 2025 and 2024, the equity investment in Gensaic had a carrying value of $5.1 million.
Intangible assets, net of accumulated amortization, were $0.1 million and $0.2 million as of December 31, 2024 and 2023, respectively, and are included in other assets. Amortization expense was $0.2 million and $0.1 million for the years ended December 31, 2024 and 2023, respectively.
Intangible assets, net of accumulated amortization, were zero and $0.1 million as of December 31, 2025 and 2024, respectively, and are included in other assets. Amortization expense was $0.1 million and $0.2 million for the years ended December 31, 2025 and 2024, respectively.
The Company recorded a net loss of $26.4 million during the year ended December 31, 2024 and expects to incur losses in subsequent periods for at least the next several years.
The Company recorded a net loss of $17.4 million during the year ended December 31, 2025 and expects to incur losses in subsequent periods for at least the next several years.
At December 31, 2023, there was $9.4 million of unamortized stock-based compensation expense, which is expected to be recognized over a remaining average vesting period of 2.23 years.
At December 31, 2024, there was $9.1 million of unamortized stock-based compensation expense, which is expected to be recognized over a remaining average vesting period of 2.23 years.
For the years ended December 31, 2024 and 2023, the Company had no unrecognized tax benefits or related interest and penalties accrued. The Company would recognize both accrued interest and penalties related to unrecognized benefits in provision for income taxes.
For the years ended December 31, 2025 and 2024, the Company had no unrecognized tax benefits or related interest and penalties accrued. The Company would recognize both accrued interest F-22 and penalties related to unrecognized benefits in provision for income taxes.
As of December 31, 2024 and 2023, the equity investment in Marinus had a carrying value of approximately $0.1 million and $1.3 million, respectively. In January 2025, Immedica Pharma, S.A. purchased Marinus in an all-cash tender offer, resulting in the Company’s sale of its position in Marinus for $0.07 million.
As of F-10 December 31, 2025 and 2024, the equity investment in Marinus had a carrying value of zero and $0.1 million, respectively. In January 2025, Immedica Pharma, S.A. purchased Marinus in an all-cash tender offer, resulting in the Company’s sale of its position in Marinus for $0.07 million.
Since inception, the Company has generated $223.5 million in revenue, primarily from the Company’s royalty, license and termination agreement (“RLT Agreement”) with Takeda Pharmaceutical Company Limited (“Takeda”).
Since inception, the Company has generated $230.7 million in revenue, primarily from the Company’s royalty, license and termination agreement (“RLT Agreement”) with Takeda Pharmaceutical Company Limited (“Takeda”).
The Company’s major sources of cash have been licensing revenue, proceeds from various public and private offerings of its capital stock, option exercises and interest income. As of December 31, 2024, the Company had approximately $53.1 million in cash, cash equivalents and marketable securities.
The Company’s major sources of cash have been licensing revenue, proceeds from various public and private offerings of its capital stock, option exercises and interest income. As of December 31, 2025, the Company had approximately $90.4 million in cash, cash equivalents and marketable securities.
The balance of the previously provided research funds was $1.0 million and $2.5 million as of December 31, 2024 and 2023, respectively. Research and development expense was $1.5 million and $1.1 million during the years ended December 31, 2024 and 2023, respectively.
The balance of the previously provided research funds was $1.0 million as of December 31, 2025 and 2024. Research and development expense was zero and $1.5 million during the years ended December 31, 2025 and 2024, respectively.
The ESPP allows employees to purchase common stock of the Company at a 15% discount to the market price on designated purchase dates. During the years ended December 31, 2024 and 2023, 69,850 and 63,761 shares were purchased under the ESPP and the Company recorded expense of $65,000 and $57,000, respectively.
The ESPP allows employees to purchase common stock of the Company at a 15% discount to the market price on designated purchase dates. During the years ended December 31, 2025 and 2024, 76,976 and 69,850 shares were purchased under the ESPP and the Company recorded expense of $38,000 and $65,000, respectively.
NOTE 9 – INCOME TAXES At December 31, 2024, the Company has available $177.3 million and $197.5 million of unused net operating loss (“NOL”) carryforwards for federal and state tax purposes, respectively, that may be applied against future taxable income. The Company also has $163.8 million of unused NOL carryforwards for New York City purposes.
NOTE 9 – INCOME TAXES At December 31, 2025, the Company has available $214.9 million and $202.7 million of unused net operating loss (“NOL”) carryforwards for federal and state tax purposes, respectively, that may be applied against future taxable income. The Company also has $163.8 million of unused NOL carryforwards for New York City purposes.
NOTE 4 – PROPERTY AND EQUIPMENT AND INTANGIBLE ASSETS Property and equipment is summarized as follows: (in thousands) December 31, 2024 December 31, 2023 Furniture and equipment $ 1,534 $ 1,463 Leasehold improvements 306 306 Less accumulated depreciation (1,407) (1,001) Total property and equipment, net $ 433 $ 769 Depreciation expense was $0.4 million for the years ended December 31, 2024 and 2023.
NOTE 4 – PROPERTY AND EQUIPMENT AND INTANGIBLE ASSETS Property and equipment is summarized as follows: (in thousands) December 31, 2025 December 31, 2024 Furniture and equipment $ 1,534 $ 1,534 Leasehold improvements 306 306 Less accumulated depreciation (1,588) (1,407) Total property and equipment, net $ 252 $ 433 Depreciation expense was $0.2 million and $0.4 million for the years ended December 31, 2025 and 2024, respectively.
Long-term equity investments also consist of an equity investment in the common shares of Marinus Pharmaceuticals, Inc. (“Marinus”) that was received as noncash consideration via the terms of a licensing agreement executed between the two companies effective March 2022.
The cumulative unrealized gain on the equity investment in Graviton is $26.9 million. Long-term equity investments also consist of an equity investment in the common shares of Marinus Pharmaceuticals, Inc. (“Marinus”) that was received as noncash consideration via the terms of a licensing agreement executed between the two companies effective March 2022.
On January 1, 2025, no additional shares were reserved for issuance under the 2017 Plan. The Board adopted, and the Company’s stockholders approved, the 2017 employee stock purchase plan (“ESPP”), which became effective on May 4, 2017. The initial reserve of shares of common stock that may be issued under the ESPP was 279,069 shares.
The Board adopted, and the Company’s stockholders approved, the 2017 employee stock purchase plan (“ESPP”), which became effective on May 4, 2017. The initial reserve of shares of common stock that may be issued under the ESPP was 279,069 shares.
The Board acted prior to January 1, 2024 to provide F-15 that there be no increase in the number of shares reserved for issuance under the ESPP. As of December 31, 2024 and 2023, there were 282,996 and 352,846 shares of the Company’s common stock reserved for issuance under the ESPP.
The Board acted prior to January 1, 2026, 2025 and 2024 to provide that there be no increase in the number of shares reserved for issuance under the ESPP. As of December 31, 2025 and 2024, there were 206,020 and 282,996 shares of the Company’s common stock reserved for issuance under the ESPP, respectively.
Management believes that the Company’s existing cash, cash equivalents and marketable securities as of December 31, 2024 will be sufficient to fund its current operations through at least 12 months from the date of filing of the Company’s Annual Report on Form 10-K. Adequate additional funding may not be available to the Company on acceptable terms or at all.
Management believes that the Company’s existing cash, cash equivalents and marketable securities as of December 31, 2025 will be sufficient to fund its current operations through at least 12 months from the date of the issuance of these consolidated financial statements. Adequate additional funding may not be available to the Company on acceptable terms or at all.
Consolidated Statements of Comprehensive Loss (in thousands) For the Year Ended December 31, 2024 For the Year Ended December 31, 2023 Net loss $ (26,433) $ (52,339) Other comprehensive income: Cumulative translation adjustment (42) — Unrealized gain on available-for-sale securities 7 1 Comprehensive loss $ (26,468) $ (52,338) See accompanying notes to these consolidated financial statements F-5 OVID THERAPEUTICS INC.
Consolidated Statements of Comprehensive Loss (in thousands) For the Year Ended December 31, 2025 For the Year Ended December 31, 2024 Net loss $ (17,414) $ (26,433) Other comprehensive (loss) income: Cumulative translation adjustment (140) (42) Unrealized (loss) gain on available-for-sale securities (27) 7 Comprehensive loss $ (17,581) $ (26,468) See accompanying notes to these consolidated financial statements F-6 OVID THERAPEUTICS INC.
The Company would no longer be required to pay Gensaic royalty or milestone payments if Gensaic elects to exercise its option. The Company may terminate this agreement by providing written notice to Gensaic 90 days in advance of the termination date.
The Company would no longer be required to pay Gensaic royalty or milestone payments if Gensaic elects to exercise its option. The Company may terminate the Gensaic Collaboration Agreement by providing written notice to Gensaic 90 days in advance of the termination date. As of December 31, 2025, none of the contingent payments are considered probable.
NOTE 13 – NET LOSS PER SHARE The basic and diluted net loss per common share is presented in conformity with the two-class method required for participating securities and multiple classes of shares. The Company considers its preferred stock to be in-substance common stock (Note 2).
NOTE 13 – NET LOSS PER SHARE The basic and diluted net loss per common share is presented in conformity with the two-class method required for participating securities and multiple classes of shares.
Financial instruments are considered Level 3 when the fair values are determined using pricing models, discounted cash flows or similar techniques and at least one significant model assumption or input is unobservable. The Company’s Level 3 liabilities consist of a royalty monetization liability totaling $0.0 million and $30.0 million, respectively, as of December 31, 2024 and 2023.
Financial instruments are considered Level 3 when the fair values are determined using pricing models, discounted cash flows or similar techniques and at least one significant model assumption or input is unobservable. There were no Level 3 assets or liabilities as of December 31, 2025 and 2024. Previously, the Company’s Level 3 liabilities consisted of a royalty monetization liability.
(H) Property and Equipment Property and equipment are stated at cost and depreciated over their estimated useful lives of three years using the straight-line method. Repair and maintenance costs are expensed.
(H) Property and Equipment Property and equipment are stated at cost and depreciated over their estimated useful lives of three years, or in the case of leasehold improvements, over the remaining life of the relevant lease, using the straight-line method. Repair and maintenance costs are expensed.
The Company granted 4,699,810 and 3,038,000 stock options during the years ended December 31, 2024 and 2023, respectively. There were 5,688,743 and 5,475,452 unvested options outstanding as of December 31, 2024 and 2023, respectively. Total expense recognized related to the stock options for the years ended December 31, 2024 and 2023 was $6.2 million and $7.7 million, respectively.
F-19 The Company granted 4,152,650 and 4,699,810 stock options during the years ended December 31, 2025 and 2024, respectively. There were 6,570,487 and 5,688,743 unvested options outstanding as of December 31, 2025 and 2024, respectively. Total expense recognized related to the stock options for the years ended December 31, 2025 and 2024 was $3.2 million and $6.2 million, respectively.
ROU asset and lease liabilities related to the Company’s operating lease are as follows: (in thousands) December 31, 2024 December 31, 2023 ROU asset, net $ 12,797 $ 13,894 Current lease liability $ 1,336 $ 1,246 Long-term lease liability $ 13,419 $ 14,756 The components of operating lease cost for the year ended December 31, 2024 and 2023 were as follows: (in thousands) December 31, 2024 December 31, 2023 Operating lease cost $ 2,167 $ 2,167 Variable lease cost — — Short-term lease cost — — Future minimum commitments under the non-cancelable operating lease are as follows: (in thousands) 2025 $ 2,316 2026 2,316 2027 2,316 2028 2,469 2029 2,469 Thereafter 7,408 $ 19,296 NOTE 6 – ACCRUED EXPENSES Accrued expenses consist of the following: (in thousands) December 31, 2024 December 31, 2023 Payroll and bonus accrual $ 2,959 $ 4,277 Research and development accrual 2,779 1,396 Professional fees accrual 168 522 Other 89 329 Total $ 5,994 $ 6,524 NOTE 7 – STOCKHOLDERS’ EQUITY The Company’s capital structure consists of common stock and preferred stock.
F-15 ROU asset and lease liabilities related to the Company’s operating lease are as follows: (in thousands) December 31, 2025 December 31, 2024 ROU asset, net $ 11,610 $ 12,797 Current lease liability $ 1,433 $ 1,336 Long-term lease liability $ 11,986 $ 13,419 The components of operating lease cost for the year ended December 31, 2025 and 2024 were as follows: (in thousands) December 31, 2025 December 31, 2024 Operating lease cost $ 2,167 $ 2,167 Variable lease cost — — Short-term lease cost — — Future minimum commitments under the non-cancelable operating lease are as follows: (in thousands) 2026 $ 2,316 2027 2,316 2028 2,469 2029 2,469 2030 2,469 Thereafter 4,939 $ 16,978 NOTE 6 – ACCRUED EXPENSES Accrued expenses consist of the following: (in thousands) December 31, 2025 December 31, 2024 Payroll and bonus accrual $ 3,106 $ 2,959 Research and development accrual 1,191 2,779 Professional fees accrual 350 168 Other 252 88 Total $ 4,899 $ 5,994 NOTE 7 – STOCKHOLDERS’ EQUITY The Company’s capital structure consists of common stock and preferred stock.
F-12 N OTE 3 – CASH, CASH EQUIVALENTS AND MARKETABLE SECURITIES The following tables summarize the fair value of cash, cash equivalents and marketable securities as well as gross unrealized holding gains and losses as of December 31, 2024 and 2023: December 31, 2024 (in thousands) Amortized Cost Gross Unrealized Holding Gains Gross Unrealized Holding Losses Fair Value Cash $ 522 $ — $ — $ 522 Cash equivalents 25,779 — — 25,779 Marketable securities 26,767 7 — 26,774 Total cash, cash equivalents and marketable securities $ 53,068 $ 7 $ — $ 53,075 December 31, 2023 (in thousands) Amortized Cost Gross Unrealized Holding Gains Gross Unrealized Holding Losses Fair Value Cash $ 2,701 $ — $ — $ 2,701 Cash equivalents 24,340 — — 24,340 Marketable securities 78,791 1 — 78,792 Total cash, cash equivalents and marketable securities $ 105,833 $ 1 $ — $ 105,833 The Company did not hold any securities that were in an unrealized loss position for more than 12 months as of December 31, 2024 and 2023.
N OTE 3 – CASH, CASH EQUIVALENTS AND MARKETABLE SECURITIES The following tables summarize the fair value of cash, cash equivalents and marketable securities as well as gross unrealized holding gains and losses as of December 31, 2025 and 2024: December 31, 2025 (in thousands) Amortized Cost Gross Unrealized Holding Gains Gross Unrealized Holding Losses Fair Value Cash $ 516 $ — $ — $ 516 Cash equivalents 12,636 1 — 12,637 Marketable securities 77,315 — (21) 77,294 Total cash, cash equivalents and marketable securities $ 90,467 $ 1 $ (21) $ 90,447 F-14 December 31, 2024 (in thousands) Amortized Cost Gross Unrealized Holding Gains Gross Unrealized Holding Losses Fair Value Cash $ 522 $ — $ — $ 522 Cash equivalents 25,779 — — 25,779 Marketable securities 26,767 7 — 26,774 Total cash, cash equivalents and marketable securities $ 53,068 $ 7 $ — $ 53,075 The Company did not hold any securities that were in an unrealized loss position for more than 12 months as of December 31, 2025 and 2024.
For the years ended December 31, 2024 and 2023 the Company contributed $0.3 million. F-11 (O) Revenue Recognition Under ASC 606, Revenue from Contracts with Customers, an entity recognizes revenue when its customer obtains control of promised goods or services, in an amount that reflects the consideration that the entity expects to receive in exchange for those goods or services.
(O) Revenue Recognition Under ASC 606, Revenue from Contracts with Customers, an entity recognizes revenue when its customer obtains control of promised goods or services, in an amount that reflects the consideration that the entity expects to receive in exchange for those goods or services.
In the event of a liquidation, dissolution, or winding up of the Company, holders of Series A Preferred Stock will receive a payment equal to $0.001 per share of Series A Preferred Stock before any proceeds are distributed to the holders of common stock.
The Series A Preferred Stock was non-voting and had a liquidation preference such that in the event of a liquidation, dissolution, or winding up of the Company, holders of Series A Preferred Stock would receive a payment equal to $0.001 per share of Series A Preferred Stock before any proceeds were distributed to the holders of common stock.
Holders of Series A Preferred Stock are entitled to receive dividends paid to holders of common stock at an equal rate, in the same form, and in the same manner on an as-if-converted basis. Dividends Through December 31, 2024, the Company has not declared or paid any dividends.
Holders of Series A Preferred Stock were entitled to receive dividends paid to holders of common stock at an equal rate, in the same form, and in the same manner on an as-if-converted basis.
Consolidated Statements of Operations (in thousands, except share and per share data) For the Year Ended December 31, 2024 For the Year Ended December 31, 2023 Revenue: License and other revenue $ 566 $ 392 Total revenue 566 392 Operating expenses: Research and development 36,767 28,588 General and administrative 25,684 31,085 Total operating expenses 62,451 59,673 Loss from operations (61,885) (59,281) Other income (expense), net 35,452 6,943 Loss before provision for income taxes (26,433) (52,339) Provision for income taxes — — Net loss $ (26,433) $ (52,339) Net loss per share of Series A preferred stock, basic and diluted $ (366.33) $ (728.64) Weighted-average Series A preferred stock shares outstanding, basic and diluted 1,250 1,250 Net loss per share of common stock, basic and diluted $ (0.37) $ (0.73) Weighted-average common stock shares outstanding, basic and diluted 70,905,422 70,580,604 See accompanying notes to these consolidated financial statements F-4 OVID THERAPEUTICS INC.
Consolidated Statements of Operations (in thousands, except share and per share data) For the Year Ended December 31, 2025 For the Year Ended December 31, 2024 Revenue: License and other revenue $ 7,252 $ 566 Total revenue 7,252 566 Operating expenses: Research and development 25,582 36,767 General and administrative 24,109 25,684 Total operating expenses 49,691 62,451 Loss from operations (42,439) (61,885) Other income (expense), net 25,026 35,452 Loss before provision for income taxes (17,414) (26,433) Provision for income taxes — — Net loss $ (17,414) $ (26,433) Net loss per share of Series A preferred stock, basic and diluted $ (232.47) $ (366.33) Weighted-average Series A preferred stock shares outstanding, basic and diluted 1,171 1,250 Net loss per share of common stock, basic and diluted $ (0.23) $ (0.37) Weighted-average common stock shares outstanding, basic and diluted 73,735,606 70,905,422 See accompanying notes to these consolidated financial statements F-5 OVID THERAPEUTICS INC.
Pursuant to the Company’s amended and restated certificate of incorporation, as amended, the Company is authorized to issue up to 125,000,000 shares of common stock and 10,000,000 shares of preferred stock. The Company has designated 10,000 of the 10,000,000 authorized shares of preferred stock as non-voting Series A Convertible Preferred Stock (“Series A Preferred Stock”).
Pursuant to the Company’s amended and restated certificate of incorporation, as amended, the Company is authorized to issue up to 315,000,000 shares of common stock and 10,000,000 shares of preferred stock.
The Company’s stock-based compensation expense was recognized in operating expenses as follows: F-16 For the Year Ended December 31, (in thousands) 2024 2023 Research and development $ 1,631 $ 1,937 General and administrative 4,645 5,348 Total $ 6,276 $ 7,285 For the Year Ended December 31, (in thousands) 2024 2023 Stock options and RSUs $ 6,212 $ 7,228 Employee Stock Purchase Plan 65 57 Total $ 6,276 $ 7,285 The fair value of stock options granted during the years ended December 31, 2024 and 2023, respectively, was estimated by utilizing the following assumptions: For the Year Ended December 31, 2024 2023 Weighted Average Weighted Average Volatility 87.18 % 83.55 % Expected term in years 5.93 6.00 Dividend rate 0.00 % 0.00 % Risk-free interest rate 4.18 % 3.96 % Fair value of option on grant date $ 1.88 $ 2.14 F-17 The following table summarizes the number of options outstanding and the weighted average exercise price: Number of Shares Weighted Average Exercise Price Weighted Average Remaining Contractual Life in Years Aggregate Intrinsic Value Options outstanding at December 31, 2022 12,961,238 $ 4.13 7.42 $ 62,158 Vested and exercisable at December 31, 2022 6,742,890 $ 5.05 6.20 $ 61,214 Granted 3,038,000 2.63 9.20 Exercised (146,346) 2.76 Forfeited or expired (728,346) 3.44 Options outstanding December 31, 2023 15,124,546 $ 3.87 6.90 $ 5,212,586 Vested and exercisable at December 31, 2023 9,649,094 $ 4.47 5.97 $ 2,464,620 Granted 4,699,810 2.58 5.87 Exercised (248,024) 3.13 Forfeited or expired (4,234,976) 3.77 Options outstanding December 31, 2024 15,341,356 $ 3.49 5.87 $ — Vested and exercisable at December 31, 2024 9,652,613 $ 4.07 5.87 $ — At December 31, 2024, there was $9.1 million of unamortized stock-based compensation expense, which is expected to be recognized over a remaining average vesting period of 2.15 years.
The Company’s stock-based compensation expense was recognized in operating expenses as follows: For the Year Ended December 31, (in thousands) 2025 2024 Research and development $ 1,497 $ 1,631 General and administrative 3,310 4,645 Total $ 4,807 $ 6,276 For the Year Ended December 31, (in thousands) 2025 2024 Stock options and RSUs $ 4,769 $ 6,212 ESPP 38 64 Total $ 4,807 $ 6,276 The fair value of stock options granted during the years ended December 31, 2025 and 2024, respectively, was estimated by utilizing the following assumptions: For the Year Ended December 31, 2025 2024 Weighted Average Weighted Average Volatility 97.02 % 87.18 % Expected term in years 6.02 5.93 Dividend rate 0.00 % 0.00 % Risk-free interest rate 4.29 % 4.18 % Fair value of option on grant date $ 0.55 $ 1.88 F-20 The following table summarizes the number of options outstanding and the weighted average exercise price: Number of Shares Weighted Average Exercise Price Weighted Average Remaining Contractual Life in Years Aggregate Intrinsic Value (in thousands) Options outstanding December 31, 2023 15,124,546 $ 3.87 6.90 $ 5,213 Vested and exercisable December 31, 2023 9,649,094 $ 4.47 5.97 $ 2,465 Granted 4,699,810 2.58 5.87 Exercised (248,024) 3.13 Forfeited or expired (4,234,976) 3.77 Options outstanding December 31, 2024 15,341,356 $ 3.49 5.87 $ — Vested and exercisable December 31, 2024 9,652,613 $ 4.07 5.87 $ — Granted 4,152,650 0.64 Exercised (60,372) 1.05 Forfeited or expired (1,820,282) 4.32 Options outstanding December 31, 2025 17,613,352 $ 2.68 6.56 $ 5,332 Vested and exercisable December 31, 2025 11,042,865 $ 3.49 5.25 $ 1 At December 31, 2025, there was $8.3 million of unamortized stock-based compensation expense, which is expected to be recognized over a remaining average vesting period of 2.39 years.
The Company has an accumulated deficit of $304.3 million as of December 31, 2024, working capital of $45.4 million and used $56.0 million of cash in operating activities for the year ended December 31, 2024.
The Company has an accumulated deficit of $321.7 million as of December 31, 2025, working capital of $66.1 million and used $38.3 million of cash in operating activities for the year ended December 31, 2025.
Consolidated Statements of Cash Flows (in thousands) For the Year Ended December 31, 2024 For the Year Ended December 31, 2023 Cash flows from operating activities: Net loss $ (26,433) $ (52,339) Adjustments to reconcile net loss to cash used in operating activities: Change in fair value of royalty monetization liability (30,000) — Unrealized (gain) loss on equity investments (3,349) (2,003) Change in accrued interest and accretion of discount on marketable securities (2,765) (2,172) Stock-based compensation expense 6,276 7,285 Depreciation and amortization expense 613 568 Noncash operating lease expense 1,097 1,028 Change in lease liability (1,246) (534) Change in operating assets and liabilities: — — Prepaid expenses and other current assets 899 (1,385) Accounts payable (512) 1,750 Accrued expenses (537) 2,021 Net cash used in operating activities (55,956) (45,781) Cash flows from investing activities: Purchase of marketable securities (73,246) (112,443) Sales/maturities of marketable securities 128,000 120,000 Purchase of long-term equity investment — (10,000) Purchases of property and equipment (71) (40) Software development and other costs (90) (97) Net cash provided by (used in) investing activities 54,594 (2,581) Cash flows from financing activities: Proceeds from exercise of options and employee stock purchase plan 622 535 Proceeds from royalty monetization agreement — 30,000 Net cash provided by financing activities 622 30,535 Net decrease in cash, cash equivalents and restricted cash (740) (17,826) Cash, cash equivalents and restricted cash, at beginning of period 28,972 46,799 Cash, cash equivalents and restricted cash, at end of period $ 28,232 $ 28,972 See accompanying notes to these consolidated financial statements F-7 OVID THERAPEUTICS, INC.
Consolidated Statements of Cash Flows (in thousands) For the Year Ended December 31, 2025 For the Year Ended December 31, 2024 Cash flows from operating activities: Net loss $ (17,414) $ (26,433) Adjustments to reconcile net loss to cash used in operating activities: Change in fair value of royalty monetization liability — (30,000) Unrealized gain on equity investments (21,052) (3,349) Change in accrued interest and accretion of discount on marketable securities (695) (2,765) Stock-based compensation expense 4,807 6,276 Depreciation and amortization expense 273 613 Noncash operating lease expense 1,187 1,097 Change in lease liability (1,336) (1,246) Change in operating assets and liabilities: Prepaid expenses and other current assets (1,802) 899 Accounts payable (1,234) (512) Accrued expenses (1,068) (537) Net cash used in operating activities (38,334) (55,956) Cash flows from investing activities: Purchase of marketable securities (91,854) (73,246) Sales/maturities of marketable securities 42,000 128,000 Purchases of property and equipment — (71) Software development and other costs — (90) Net cash (used in) provided by investing activities (49,854) 54,594 Cash flows from financing activities: Proceeds from private placement financing, net of transaction costs 75,116 — Proceeds from exercise of options and employee stock purchase plan 91 622 Net cash provided by financing activities 75,207 622 Effect of exchange rates on cash, cash equivalents and restricted cash (167) — Net decrease in cash, cash equivalents and restricted cash (13,148) (740) Cash, cash equivalents and restricted cash, at beginning of period 28,232 28,972 Cash, cash equivalents and restricted cash, at end of period $ 15,084 $ 28,232 See accompanying notes to these consolidated financial statements F-8 OVID THERAPEUTICS, INC.
Total unrecognized compensation expense related to stock options was $9.1 million and $9.4 million as of December 31, 2024 and 2023, respectively. During the years ended December 31, 2024 and 2023, the Company recognized no expense for performance-based option awards. The Company granted 348,575 RSUs during the year ended December 31, 2024.
Total unrecognized compensation expense related to stock options was $8.3 million and $9.1 million as of December 31, 2025 and 2024, respectively. The Company granted 327,326 and 348,575 RSUs during the years ended December 31, 2025 and 2024.
Consolidated Balance Sheets (in thousands, except share and per share data) December 31, 2024 December 31, 2023 Assets Current assets: Cash and cash equivalents $ 26,301 $ 27,042 Marketable securities 26,774 78,792 Prepaid expenses and other current assets 2,865 3,763 Total current assets 55,940 109,598 Long-term equity investments 20,974 17,626 Restricted cash 1,931 1,931 Right-of-use asset, net 12,797 13,894 Property and equipment, net 433 769 Other assets 92 210 Total assets $ 92,167 $ 144,027 Liabilities and Stockholders’ Equity Current liabilities: Accounts payable $ 3,191 $ 3,703 Accrued expenses 5,994 6,524 Current portion, lease liability 1,336 1,246 Total current liabilities 10,522 11,473 Long-term liabilities: Lease liability 13,419 14,756 Royalty monetization liability — 30,000 Total liabilities 23,941 56,230 Stockholders ’ equity: Preferred stock, $0.001 par value; 10,000,000 shares authorized; Series A convertible preferred stock, 10,000 shares designated, 1,250 shares issued and outstanding at December 31, 2024 and 2023 — — Common stock, $0.001 par value; 125,000,000 shares authorized; 71,009,866 and 70,691,992 shares issued and outstanding at December 31, 2024 and 2023, respectively 71 71 Additional paid-in-capital 372,489 365,591 Accumulated other comprehensive income (loss) (35) 1 Accumulated deficit (304,299) (277,865) Total stockholders ’ equity 68,226 87,797 Total liabilities and stockholders ’ equity $ 92,167 $ 144,027 See accompanying notes to these consolidated financial statements F-3 OVID THERAPEUTICS INC.
Consolidated Balance Sheets (in thousands, except share and per share data) December 31, 2025 December 31, 2024 Assets Current assets: Cash and cash equivalents $ 13,153 $ 26,301 Marketable securities 56,482 26,774 Prepaid expenses and other current assets 4,733 2,865 Total current assets 74,368 55,940 Marketable securities - noncurrent 20,812 — Long-term equity investments 41,961 20,974 Restricted cash 1,931 1,931 Right-of-use asset, net 11,610 12,797 Property and equipment, net 252 433 Other assets — 92 Total assets $ 150,934 $ 92,167 Liabilities and Stockholders’ Equity Current liabilities: Accounts payable $ 1,956 $ 3,192 Accrued expenses 4,899 5,994 Current portion, lease liability 1,433 1,336 Total current liabilities 8,288 10,522 Long-term liabilities: Lease liability 11,986 13,419 Total liabilities 20,274 23,941 Stockholders ’ equity: Preferred stock, $0.001 par value; 10,000,000 shares authorized; Series A convertible preferred stock, 10,000 shares designated, 0 and 1,250 shares issued and outstanding at December 31, 2025 and 2024, respectively — — Common stock, $0.001 par value; 315,000,000 and 125,000,000 shares authorized; 130,184,353 and 71,009,866 shares issued and outstanding at December 31, 2025 and 2024, respectively 130 71 Additional paid-in-capital 452,445 372,489 Accumulated other comprehensive loss (202) (35) Accumulated deficit (321,713) (304,299) Total stockholders ’ equity 130,660 68,226 Total liabilities and stockholders ’ equity $ 150,934 $ 92,167 See accompanying notes to these consolidated financial statements F-4 OVID THERAPEUTICS INC.
As of December 31, 2024 and 2023, the equity investment in Graviton had carrying values of $15.8 million and $11.2 million, respectively, which reflect unrealized gains recognized during the periods and recorded in other income (expense), net, in the consolidated statements of operations due to an observable change in price.
As of December 31, 2025 and 2024, the equity investment in Graviton had a carrying value of $36.8 million and $15.8 million, respectively, which reflect unrealized gains of $21.0 million and $4.6 million recorded in other income (expense), net, in the consolidated statements of operations for the periods ended December 31, 2025 and 2024, respectively, due to observable changes in price.
(E) Long-term Equity Investments Long-term equity investments consist of equity investments in the preferred shares of Gensaic, Inc., formerly M13 Therapeutics, Inc. (“Gensaic”), and Graviton Bioscience Corporation (“Graviton”), both privately held corporations.
Amounts are reported as non-current unless restrictions are expected to be released in the next 12 months. (E) Long-term Equity Investments Long-term equity investments consist of equity investments in the preferred shares of Gensaic, Inc., formerly M13 Therapeutics, Inc. (“Gensaic”), and Graviton Bioscience Corporation (“Graviton”), both privately held corporations.
Takeda assumed all responsibility for, and costs of, both development and commercialization of soticlestat, and the Company will no longer have any financial obligation to Takeda under the original collaboration agreement, including milestone payments or any future development and commercialization costs.
Under the RLT Agreement, all rights in soticlestat are owned by Takeda or exclusively licensed to Takeda by the Company. Takeda assumed all responsibility for, and costs of, both development and commercialization of soticlestat, and the Company no longer had any financial obligation to Takeda under the original collaboration agreement.
For any period in which the Company records net income, diluted net income per share is calculated in the same manner as basic net loss per share, except that diluted net loss per common share includes outstanding common stock and common shares underlying outstanding options in the number of shares used to allocate net loss to share classes and as the denominator in calculating net loss per common share - diluted.
Diluted net income per common share includes outstanding common stock, common shares underlying outstanding options and unvested RSUs in the number of shares used to allocate net loss to share classes and as the denominator in calculating net loss per common share - diluted.
Management does not believe that any recently issued, but not yet effective accounting standards, if currently adopted, would have a material effect on the accompanying consolidated financial statements.
The Company adopts new pronouncements relating to GAAP applicable to the Company as they are issued, and based upon the effective dates included in the pronouncements. Management does not believe that any recently issued, but not yet effective accounting standards, if currently adopted, would have a material effect on the accompanying consolidated financial statements.
ROU assets represent the right to use an underlying asset for the lease term and lease liabilities represent the Company’s obligation to make lease payments arising from the lease. Operating lease ROU assets and liabilities are recognized at the lease commencement date based on the present value of the lease payments over the lease term.
Operating lease ROU assets and liabilities are recognized at the lease commencement date based on the present value of the lease payments over the lease term.
During the years ended December 31, 2024 and 2023, no income or expense was recognized pursuant to the RLT Agreement. In June 2024, Takeda issued a press release indicating the soticlestat trials missed their primary endpoints and noted that while Takeda would discuss the program with FDA, Takeda fully impaired the asset representing soticlestat.
In June 2024, Takeda issued a press release indicating the soticlestat trials missed their primary endpoints and noted that while Takeda would discuss the program with FDA, Takeda fully impaired the asset representing soticlestat. In January 2025, Takeda discontinued the program.
Consolidated Statement of Changes in Stockholders’ Equity (in thousands, except shares) Convertible Preferred Stock Common Stock Additional Paid-In Capital Accumulated Other Comprehensive Income (Loss) Accumulated Deficit Total Shares Amount Shares Amount Balance, December 31, 2023 1 $ — 70,691,992 $ 71 $ 365,591 $ 1 $ (277,866) $ 87,797 Issuance of common stock from exercise of stock options and purchases from employee stock purchase plan — — 317,874 — 622 — — 622 Stock-based compensation expense — — — — 6,276 — — 6,276 Other comprehensive loss — — — — — (36) — (36) Net loss — — — — — — (26,433) (26,433) Balance, December 31, 2024 1 $ — 71,009,866 $ 71 $ 372,489 $ (35) $ (304,299) $ 68,226 (in thousands, except shares) Convertible Preferred Stock Common Stock Additional Paid-In Capital Accumulated Other Comprehensive Income (Loss) Accumulated Deficit Total Shares Amount Shares Amount Balance, December 31, 2022 1 $ — 70,466,885 $ 70 $ 357,771 $ (42) $ (225,527) $ 132,273 Issuance of common stock from exercise of stock options and purchases from employee stock purchase plan — — 225,107 — 535 — — 535 Stock-based compensation expense — — — — 7,285 — — 7,285 Other comprehensive income — — — — — 43 — 43 Net loss — — — — — — (52,339) (52,339) Balance, December 31, 2023 1 $ — 70,691,992 $ 71 $ 365,591 $ 1 $ (277,866) $ 87,797 See accompanying notes to these consolidated financial statements F-6 OVID THERAPEUTICS INC.
Consolidated Statement of Changes in Stockholders’ Equity (in thousands, except shares) Convertible Preferred Stock Common Stock Additional Paid-In Capital Accumulated Other Comprehensive Loss Accumulated Deficit Total Shares Amount Shares Amount Balance, December 31, 2024 1,250 $ — 71,009,866 $ 71 $ 372,489 $ (35) $ (304,299) $ 68,226 Conversion of Series A convertible preferred stock to common stock (1,250) — 1,250,000 1 (1) — — — Conversion of Series B convertible preferred stock to common stock — — 57,722,000 58 49,251 — — 49,309 Issuance of Series A warrants — — — — 13,802 — — 13,802 Issuance of Series B warrants — — — — 17,700 — — 17,700 Expenses related to the sale of Series B preferred stock and Series A and Series B warrants — — — — (5,694) — — (5,694) Issuance of common stock from exercise of stock options and purchases from employee stock purchase plan — — 202,487 — 91 — — 91 Stock-based compensation expense — — — — 4,807 — — 4,807 Other comprehensive loss — — — — — (167) — (167) Net loss — — — — — — (17,414) (17,414) Balance, December 31, 2025 — $ — 130,184,353 $ 130 $ 452,445 $ (202) $ (321,713) $ 130,660 (in thousands, except shares) Convertible Preferred Stock Common Stock Additional Paid-In Capital Accumulated Other Comprehensive Income (Loss) Accumulated Deficit Total Shares Amount Shares Amount Balance, December 31, 2023 1,250 $ — 70,691,992 $ 71 $ 365,591 $ 1 $ (277,866) $ 87,797 Issuance of common stock from exercise of stock options and purchases from employee stock purchase plan — — 317,874 — 622 — — 622 Stock-based compensation expense — — — — 6,276 — — 6,276 Other comprehensive loss — — — — — (36) — (36) Net loss — — — — — — (26,433) (26,433) Balance, December 31, 2024 1,250 $ — 71,009,866 $ 71 $ 372,489 $ (35) $ (304,299) $ 68,226 See accompanying notes to these consolidated financial statements F-7 OVID THERAPEUTICS INC.
Other income/expense includes decrease in fair value of royalty monetization liability, loss on fraudulent funds transfer, unrealized net gain on equity investments and interest/accretion income on securities.
Other research and development expenses include general office expenses allocated to research and development, including costs related to rent and depreciation of leasehold improvements, and nonclinical contract labor. Other income/expense includes decrease in fair value of royalty monetization liability, gain/loss on fraudulent funds transfer, unrealized net gain on equity investments and interest/accretion income on securities.
The Company has the right to terminate the agreement for any reason upon prior written notice or for an uncured material breach by Northwestern. Northwestern may terminate the agreement for the Company’s uncured material breach or insolvency.
The Company has the right to terminate the agreement for any reason upon prior written notice or for an uncured material breach by Northwestern. Northwestern may terminate the agreement for the Company’s uncured material breach or insolvency. The Company incurred licensing expenses related to Northwestern of $20,000 and $100,000 in the years ended December 31, 2025 and 2024, respectively.