Biggest changeF-29 121.18 14.89 1854724 381811 5206307 false FY 0001726711 0001726711 2022-01-01 2022-12-31 0001726711 2022-06-30 0001726711 2023-04-14 0001726711 2022-12-31 0001726711 2021-12-31 0001726711 2021-01-01 2021-12-31 0001726711 us-gaap:GeneralAndAdministrativeExpenseMember 2022-01-01 2022-12-31 0001726711 us-gaap:GeneralAndAdministrativeExpenseMember 2021-01-01 2021-12-31 0001726711 us-gaap:ResearchAndDevelopmentExpenseMember 2022-01-01 2022-12-31 0001726711 us-gaap:ResearchAndDevelopmentExpenseMember 2021-01-01 2021-12-31 0001726711 us-gaap:SellingAndMarketingExpenseMember 2022-01-01 2022-12-31 0001726711 us-gaap:SellingAndMarketingExpenseMember 2021-01-01 2021-12-31 0001726711 us-gaap:PreferredStockMember 2021-12-31 0001726711 us-gaap:PreferredClassBMember us-gaap:PreferredStockMember 2021-12-31 0001726711 us-gaap:CommonStockMember 2021-12-31 0001726711 us-gaap:TreasuryStockMember 2021-12-31 0001726711 us-gaap:AdditionalPaidInCapitalMember 2021-12-31 0001726711 us-gaap:RetainedEarningsMember 2021-12-31 0001726711 us-gaap:PreferredStockMember 2022-01-01 2022-12-31 0001726711 us-gaap:PreferredClassBMember us-gaap:PreferredStockMember 2022-01-01 2022-12-31 0001726711 us-gaap:CommonStockMember 2022-01-01 2022-12-31 0001726711 us-gaap:AdditionalPaidInCapitalMember 2022-01-01 2022-12-31 0001726711 us-gaap:TreasuryStockMember 2022-01-01 2022-12-31 0001726711 us-gaap:RetainedEarningsMember 2022-01-01 2022-12-31 0001726711 us-gaap:PreferredStockMember 2022-12-31 0001726711 us-gaap:PreferredClassBMember us-gaap:PreferredStockMember 2022-12-31 0001726711 us-gaap:CommonStockMember 2022-12-31 0001726711 us-gaap:TreasuryStockMember 2022-12-31 0001726711 us-gaap:AdditionalPaidInCapitalMember 2022-12-31 0001726711 us-gaap:RetainedEarningsMember 2022-12-31 0001726711 us-gaap:PreferredStockMember 2020-12-31 0001726711 us-gaap:CommonStockMember 2020-12-31 0001726711 us-gaap:TreasuryStockMember 2020-12-31 0001726711 us-gaap:AdditionalPaidInCapitalMember 2020-12-31 0001726711 us-gaap:RetainedEarningsMember 2020-12-31 0001726711 2020-12-31 0001726711 us-gaap:PreferredStockMember 2021-01-01 2021-12-31 0001726711 us-gaap:TreasuryStockMember 2021-01-01 2021-12-31 0001726711 us-gaap:AdditionalPaidInCapitalMember 2021-01-01 2021-12-31 0001726711 us-gaap:CommonStockMember 2021-01-01 2021-12-31 0001726711 us-gaap:RetainedEarningsMember 2021-01-01 2021-12-31 0001726711 2021-08-31 0001726711 2021-08-01 2021-08-31 0001726711 us-gaap:CommonStockMember 2021-08-01 2021-08-31 0001726711 2021-10-18 0001726711 2021-10-18 2021-10-18 0001726711 2021-10-20 2021-10-20 0001726711 2021-12-06 2021-12-06 0001726711 2021-12-06 0001726711 us-gaap:WarrantMember 2021-12-06 0001726711 2022-09-20 2022-09-20 0001726711 us-gaap:CommonStockMember 2022-09-01 2022-09-30 0001726711 2022-09-30 0001726711 2022-09-01 2022-09-30 0001726711 us-gaap:ComputerEquipmentMember 2022-01-01 2022-12-31 0001726711 adtx:LabEquipmentMember 2022-01-01 2022-12-31 0001726711 sic:Z2520 2022-01-01 2022-12-31 0001726711 adtx:OtherFixedAssetsMember 2022-01-01 2022-12-31 0001726711 us-gaap:LeaseholdImprovementsMember 2022-01-01 2022-12-31 0001726711 2021-08-25 0001726711 2021-08-01 2021-08-25 0001726711 2021-12-01 2021-12-28 0001726711 2021-08-27 0001726711 2021-11-30 0001726711 2021-10-01 2021-10-18 0001726711 2022-01-31 0001726711 2022-04-01 2022-04-04 0001726711 2021-12-10 0001726711 2021-12-02 2021-12-10 0001726711 2020-10-01 2020-10-31 0001726711 2020-10-31 0001726711 2021-01-01 2021-01-31 0001726711 2021-01-31 0001726711 2021-03-01 2021-03-31 0001726711 2021-03-31 0001726711 us-gaap:ComputerEquipmentMember 2022-12-31 0001726711 adtx:LabEquipmentMember 2022-12-31 0001726711 us-gaap:FurnitureAndFixturesMember 2022-12-31 0001726711 adtx:OtherFixedAssetsMember 2022-12-31 0001726711 us-gaap:LeaseholdImprovementsMember 2022-12-31 0001726711 us-gaap:ComputerEquipmentMember 2021-12-31 0001726711 adtx:LabEquipmentMember 2021-12-31 0001726711 us-gaap:FurnitureAndFixturesMember 2021-12-31 0001726711 adtx:OtherFixedAssetsMember 2021-12-31 0001726711 adtx:ProprietaryTechnologyMember 2022-12-31 0001726711 adtx:TotalIntangibleAssetsMember 2022-12-31 0001726711 adtx:ProprietaryTechnologyMember 2021-12-31 0001726711 adtx:TotalIntangibleAssetsMember 2021-12-31 0001726711 srt:ChiefFinancialOfficerMember 2022-01-25 2022-01-28 0001726711 srt:ChiefExecutiveOfficerMember 2022-01-01 2022-12-31 0001726711 2022-07-19 0001726711 2022-07-10 2022-07-19 0001726711 srt:ChiefExecutiveOfficerMember 2022-07-21 0001726711 2022-07-21 0001726711 2022-10-01 2022-10-07 0001726711 srt:ChiefExecutiveOfficerMember 2022-10-01 2022-10-07 0001726711 adtx:FutureReceiptsAgreementMember 2022-05-27 2022-05-27 0001726711 2022-05-27 2022-05-27 0001726711 2022-12-07 0001726711 2022-08-31 2022-08-31 0001726711 2022-08-31 0001726711 us-gaap:InvestorMember 2022-01-01 2022-12-31 0001726711 adtx:FutureReceiptsAgreementMember 2022-12-31 0001726711 us-gaap:InvestorMember 2022-08-04 0001726711 2022-08-04 2022-08-04 0001726711 2022-08-04 0001726711 adtx:August2022WarrantsMember 2022-08-11 0001726711 2022-08-11 2022-08-11 0001726711 2022-08-11 0001726711 2022-09-01 2022-09-16 0001726711 2022-09-16 2022-09-16 0001726711 adtx:August2022FollowOnWarrantsMember 2022-09-16 0001726711 2022-09-02 2022-09-16 0001726711 stpr:VA 2022-01-01 2022-12-31 0001726711 stpr:CA 2022-01-01 2022-12-31 0001726711 stpr:NY 2022-01-01 2022-12-31 0001726711 2020-07-01 2020-07-31 0001726711 2022-03-01 2022-03-31 0001726711 srt:ScenarioForecastMember 2024-03-01 2024-03-31 0001726711 srt:ScenarioForecastMember 2026-03-01 2026-03-31 0001726711 srt:ScenarioForecastMember 2027-03-01 2027-03-31 0001726711 2018-01-01 2018-12-31 0001726711 us-gaap:LicenseAgreementTermsMember 2018-01-01 2018-12-31 0001726711 2020-02-03 2020-02-03 0001726711 srt:MinimumMember 2020-02-01 2020-02-29 0001726711 srt:MaximumMember 2020-02-01 2020-02-29 0001726711 2022-03-31 0001726711 2020-06-01 2020-06-30 0001726711 2021-05-24 0001726711 srt:MinimumMember 2021-05-24 0001726711 srt:MaximumMember 2021-05-24 0001726711 us-gaap:RestrictedStockUnitsRSUMember 2022-01-01 2022-12-31 0001726711 us-gaap:RestrictedStockUnitsRSUMember 2022-12-31 0001726711 us-gaap:CommonStockMember 2021-08-31 0001726711 us-gaap:WarrantMember 2022-12-31 0001726711 adtx:StanfordUniversityMember 2021-01-01 2021-12-31 0001726711 adtx:RestrictedStockAwardsMember 2021-01-01 2021-12-31 0001726711 srt:MinimumMember 2021-01-01 2021-12-31 0001726711 adtx:RestrictedStockUnitsMember 2021-01-01 2021-12-31 0001726711 us-gaap:RestrictedStockUnitsRSUMember 2021-01-01 2021-12-31 0001726711 2021-08-01 2021-10-31 0001726711 2021-10-31 0001726711 2021-10-31 2021-10-31 0001726711 2021-12-01 2021-12-31 0001726711 2019-07-01 2019-07-19 0001726711 us-gaap:SeriesBPreferredStockMember 2019-07-19 0001726711 2019-07-19 0001726711 adtx:TwoZeroOneSevenEquityIncentivePlanMember 2017-10-01 2017-10-31 0001726711 2021-02-01 2021-02-24 0001726711 us-gaap:CommonStockMember 2021-02-24 0001726711 2020-01-01 2020-12-31 0001726711 srt:MaximumMember adtx:OneYearMember 2020-01-01 2020-12-31 0001726711 srt:MinimumMember adtx:OneYearMember 2020-01-01 2020-12-31 0001726711 us-gaap:WarrantMember 2022-01-01 2022-12-31 0001726711 srt:MinimumMember us-gaap:WarrantMember 2021-01-01 2021-12-31 0001726711 adtx:SeriesCWarrantsMember 2022-06-01 2022-06-15 0001726711 2022-06-01 2022-06-15 0001726711 srt:MinimumMember 2022-06-01 2022-06-15 0001726711 srt:MaximumMember 2022-06-01 2022-06-15 0001726711 2022-06-15 0001726711 srt:MinimumMember 2022-12-01 2022-12-20 0001726711 srt:MaximumMember 2022-12-01 2022-12-20 0001726711 2022-12-20 0001726711 adtx:SeriesCWarrantsMember 2022-12-01 2022-12-20 0001726711 adtx:VestedAndNonvestedStockOptionsMember 2021-12-31 0001726711 adtx:VestedAndNonvestedStockOptionsMember 2022-01-01 2022-12-31 0001726711 adtx:VestedAndNonvestedStockOptionsMember 2022-12-31 0001726711 adtx:VestedAndNonvestedWarrantsMember 2021-12-31 0001726711 adtx:VestedAndNonvestedWarrantsMember 2022-01-01 2022-12-31 0001726711 adtx:VestedAndNonvestedWarrantsMember 2022-12-31 0001726711 adtx:NonvestedRSUsMember 2021-12-31 0001726711 adtx:NonvestedRSUsMember 2022-01-01 2022-12-31 0001726711 adtx:NonvestedRSUsMember 2022-12-31 0001726711 adtx:NonvestedStockOptionsMember 2022-12-31 0001726711 adtx:NonvestedStockOptionsMember 2022-01-01 2022-12-31 0001726711 adtx:NonvestedWarrantsMember 2022-12-31 0001726711 adtx:NonvestedWarrantsMember 2022-01-01 2022-12-31 0001726711 srt:MinimumMember 2022-01-01 2022-12-31 0001726711 srt:MaximumMember 2022-01-01 2022-12-31 0001726711 srt:MaximumMember 2021-01-01 2021-12-31 0001726711 us-gaap:InterestIncomeMember 2022-01-01 2022-12-31 0001726711 2017-12-01 2017-12-27 0001726711 2022-12-02 2022-12-20 0001726711 us-gaap:SubsequentEventMember 2023-01-01 2023-01-01 0001726711 us-gaap:SubsequentEventMember 2023-02-21 0001726711 us-gaap:SubsequentEventMember 2023-02-01 2023-02-21 0001726711 srt:ScenarioForecastMember 2023-09-01 2023-09-05 0001726711 us-gaap:SubsequentEventMember 2023-03-17 0001726711 us-gaap:SubsequentEventMember 2023-04-04 0001726711 us-gaap:SubsequentEventMember 2023-03-21 2023-04-04 0001726711 us-gaap:SubsequentEventMember 2023-03-21 2023-04-06 0001726711 srt:RestatementAdjustmentMember us-gaap:SubsequentEventMember 2023-03-21 2023-04-10 0001726711 us-gaap:SubsequentEventMember 2023-03-21 2023-04-10 0001726711 us-gaap:SubsequentEventMember 2023-08-01 2023-08-21 iso4217:USD xbrli:shares iso4217:USD xbrli:shares xbrli:pure utr:sqm utr:sqft
Biggest changeF-39 22290 22290 22290 22290 108.15 595.60 302356 46369 4000000 0.02 185621 P0Y P0Y false FY 0001726711 0001726711 2023-01-01 2023-12-31 0001726711 2023-06-30 0001726711 2024-04-12 0001726711 2023-12-31 0001726711 2022-12-31 0001726711 us-gaap:UnbilledRevenuesMember 2023-12-31 0001726711 us-gaap:UnbilledRevenuesMember 2022-12-31 0001726711 us-gaap:RelatedPartyMember 2023-12-31 0001726711 us-gaap:RelatedPartyMember 2022-12-31 0001726711 adtx:SeriesA1ConvertiblePreferredStockMember 2023-12-31 0001726711 adtx:SeriesA1ConvertiblePreferredStockMember 2022-12-31 0001726711 us-gaap:SeriesBPreferredStockMember 2023-12-31 0001726711 us-gaap:SeriesBPreferredStockMember 2022-12-31 0001726711 adtx:SeriesB2ConvertiblePreferredStockMember 2023-12-31 0001726711 adtx:SeriesB2ConvertiblePreferredStockMember 2022-12-31 0001726711 us-gaap:SeriesCPreferredStockMember 2023-12-31 0001726711 us-gaap:SeriesCPreferredStockMember 2022-12-31 0001726711 2022-01-01 2022-12-31 0001726711 us-gaap:GeneralAndAdministrativeExpenseMember 2023-01-01 2023-12-31 0001726711 us-gaap:GeneralAndAdministrativeExpenseMember 2022-01-01 2022-12-31 0001726711 us-gaap:ResearchAndDevelopmentExpenseMember 2023-01-01 2023-12-31 0001726711 us-gaap:ResearchAndDevelopmentExpenseMember 2022-01-01 2022-12-31 0001726711 us-gaap:SellingAndMarketingExpenseMember 2023-01-01 2023-12-31 0001726711 us-gaap:SellingAndMarketingExpenseMember 2022-01-01 2022-12-31 0001726711 us-gaap:PreferredClassAMember us-gaap:PreferredStockMember 2022-12-31 0001726711 adtx:PreferredA1Member us-gaap:PreferredStockMember 2022-12-31 0001726711 us-gaap:PreferredClassBMember us-gaap:PreferredStockMember 2022-12-31 0001726711 adtx:PreferredB2Member us-gaap:PreferredStockMember 2022-12-31 0001726711 adtx:PreferredClassCMember us-gaap:PreferredStockMember 2022-12-31 0001726711 us-gaap:CommonStockMember 2022-12-31 0001726711 us-gaap:TreasuryStockCommonMember 2022-12-31 0001726711 us-gaap:AdditionalPaidInCapitalMember 2022-12-31 0001726711 us-gaap:RetainedEarningsMember 2022-12-31 0001726711 us-gaap:PreferredClassAMember us-gaap:PreferredStockMember 2023-01-01 2023-12-31 0001726711 adtx:PreferredA1Member us-gaap:PreferredStockMember 2023-01-01 2023-12-31 0001726711 us-gaap:PreferredClassBMember us-gaap:PreferredStockMember 2023-01-01 2023-12-31 0001726711 adtx:PreferredB2Member us-gaap:PreferredStockMember 2023-01-01 2023-12-31 0001726711 adtx:PreferredClassCMember us-gaap:PreferredStockMember 2023-01-01 2023-12-31 0001726711 us-gaap:CommonStockMember 2023-01-01 2023-12-31 0001726711 us-gaap:TreasuryStockCommonMember 2023-01-01 2023-12-31 0001726711 us-gaap:AdditionalPaidInCapitalMember 2023-01-01 2023-12-31 0001726711 us-gaap:RetainedEarningsMember 2023-01-01 2023-12-31 0001726711 us-gaap:NoncontrollingInterestMember 2023-01-01 2023-12-31 0001726711 us-gaap:PreferredClassAMember us-gaap:PreferredStockMember 2023-12-31 0001726711 adtx:PreferredA1Member us-gaap:PreferredStockMember 2023-12-31 0001726711 us-gaap:PreferredClassBMember us-gaap:PreferredStockMember 2023-12-31 0001726711 adtx:PreferredB2Member us-gaap:PreferredStockMember 2023-12-31 0001726711 adtx:PreferredClassCMember us-gaap:PreferredStockMember 2023-12-31 0001726711 us-gaap:CommonStockMember 2023-12-31 0001726711 us-gaap:TreasuryStockCommonMember 2023-12-31 0001726711 us-gaap:AdditionalPaidInCapitalMember 2023-12-31 0001726711 us-gaap:RetainedEarningsMember 2023-12-31 0001726711 us-gaap:NoncontrollingInterestMember 2023-12-31 0001726711 us-gaap:PreferredClassAMember us-gaap:PreferredStockMember 2021-12-31 0001726711 adtx:PreferredA1Member us-gaap:PreferredStockMember 2021-12-31 0001726711 us-gaap:PreferredClassBMember us-gaap:PreferredStockMember 2021-12-31 0001726711 adtx:PreferredB2Member us-gaap:PreferredStockMember 2021-12-31 0001726711 adtx:PreferredClassCMember us-gaap:PreferredStockMember 2021-12-31 0001726711 us-gaap:CommonStockMember 2021-12-31 0001726711 us-gaap:TreasuryStockCommonMember 2021-12-31 0001726711 us-gaap:AdditionalPaidInCapitalMember 2021-12-31 0001726711 us-gaap:RetainedEarningsMember 2021-12-31 0001726711 2021-12-31 0001726711 us-gaap:PreferredClassAMember us-gaap:PreferredStockMember 2022-01-01 2022-12-31 0001726711 adtx:PreferredA1Member us-gaap:PreferredStockMember 2022-01-01 2022-12-31 0001726711 us-gaap:PreferredClassBMember us-gaap:PreferredStockMember 2022-01-01 2022-12-31 0001726711 adtx:PreferredB2Member us-gaap:PreferredStockMember 2022-01-01 2022-12-31 0001726711 adtx:PreferredClassCMember us-gaap:PreferredStockMember 2022-01-01 2022-12-31 0001726711 us-gaap:CommonStockMember 2022-01-01 2022-12-31 0001726711 us-gaap:TreasuryStockCommonMember 2022-01-01 2022-12-31 0001726711 us-gaap:AdditionalPaidInCapitalMember 2022-01-01 2022-12-31 0001726711 us-gaap:RetainedEarningsMember 2022-01-01 2022-12-31 0001726711 us-gaap:NoncontrollingInterestMember 2022-01-01 2022-12-31 0001726711 us-gaap:NoncontrollingInterestMember 2022-12-31 0001726711 us-gaap:SeriesBPreferredStockMember 2023-01-01 2023-12-31 0001726711 us-gaap:SeriesBPreferredStockMember 2022-01-01 2022-12-31 0001726711 us-gaap:SeriesCPreferredStockMember 2023-01-01 2023-12-31 0001726711 us-gaap:SeriesCPreferredStockMember 2022-01-01 2022-12-31 0001726711 2023-10-01 2023-12-31 0001726711 2022-09-13 2022-09-13 0001726711 2023-08-17 2023-08-17 0001726711 2021-08-31 0001726711 us-gaap:CommonStockMember 2021-08-31 0001726711 us-gaap:CommonStockMember 2021-08-31 2021-08-31 0001726711 2021-08-31 2021-08-31 0001726711 2021-10-18 0001726711 us-gaap:CommonStockMember 2021-10-20 2021-10-20 0001726711 2021-10-31 2021-10-31 0001726711 2021-12-01 2021-12-06 0001726711 2021-12-06 0001726711 2022-09-20 2022-09-20 0001726711 us-gaap:CommonStockMember 2022-09-20 0001726711 2022-09-20 0001726711 2023-04-20 2023-04-20 0001726711 us-gaap:CommonStockMember 2023-04-20 0001726711 us-gaap:WarrantMember 2023-04-20 0001726711 us-gaap:CommonStockMember 2023-01-01 2023-12-31 0001726711 us-gaap:PrivatePlacementMember 2023-01-01 2023-12-31 0001726711 2023-08-31 2023-08-31 0001726711 2023-08-31 0001726711 us-gaap:WarrantMember 2023-12-29 0001726711 us-gaap:CommonStockMember 2023-12-29 0001726711 adtx:ExercisePriceMember 2023-12-29 0001726711 us-gaap:PrivatePlacementMember 2023-12-29 0001726711 2023-12-29 0001726711 2023-04-17 0001726711 adtx:PearsantaIncMember 2023-12-31 0001726711 us-gaap:EmployeeStockOptionMember 2023-01-01 2023-12-31 0001726711 us-gaap:RestrictedStockUnitsRSUMember 2023-01-01 2023-12-31 0001726711 us-gaap:WarrantMember 2023-01-01 2023-12-31 0001726711 us-gaap:SeriesAPreferredStockMember 2023-01-01 2023-12-31 0001726711 us-gaap:EmployeeStockOptionMember 2022-01-01 2022-12-31 0001726711 us-gaap:RestrictedStockUnitsRSUMember 2022-01-01 2022-12-31 0001726711 us-gaap:WarrantMember 2022-01-01 2022-12-31 0001726711 us-gaap:ComputerEquipmentMember 2023-01-01 2023-12-31 0001726711 adtx:LabEquipmentMember 2023-01-01 2023-12-31 0001726711 sic:Z2520 2023-01-01 2023-12-31 0001726711 adtx:OtherFixedAssetsMember 2023-01-01 2023-12-31 0001726711 us-gaap:LeaseholdImprovementsMember 2023-01-01 2023-12-31 0001726711 2020-10-01 2020-10-31 0001726711 adtx:FinancedAssetsMember 2020-10-01 2020-10-31 0001726711 2021-01-01 2021-01-31 0001726711 adtx:FinancedAssetsMember 2021-01-01 2021-01-31 0001726711 2021-03-01 2021-03-31 0001726711 adtx:FinancedAssetsMember 2021-03-01 2021-03-31 0001726711 us-gaap:ComputerEquipmentMember 2023-12-31 0001726711 adtx:LabEquipmentMember 2023-12-31 0001726711 us-gaap:FurnitureAndFixturesMember 2023-12-31 0001726711 adtx:OtherFixedAssetsMember 2023-12-31 0001726711 us-gaap:LeaseholdImprovementsMember 2023-12-31 0001726711 us-gaap:ComputerEquipmentMember 2022-12-31 0001726711 adtx:LabEquipmentMember 2022-12-31 0001726711 us-gaap:FurnitureAndFixturesMember 2022-12-31 0001726711 adtx:OtherFixedAssetsMember 2022-12-31 0001726711 us-gaap:LeaseholdImprovementsMember 2022-12-31 0001726711 adtx:ProprietaryTechnologyMember 2023-12-31 0001726711 us-gaap:IntellectualPropertyMember 2023-12-31 0001726711 adtx:ProprietaryTechnologyMember 2022-12-31 0001726711 2022-01-01 2022-01-28 0001726711 2022-01-01 2022-01-19 0001726711 us-gaap:SeriesBPreferredStockMember 2022-01-19 0001726711 2022-01-19 0001726711 us-gaap:SeriesBPreferredStockMember 2022-01-01 2022-01-19 0001726711 us-gaap:PreferredStockMember 2022-07-01 2022-07-19 0001726711 2022-07-21 0001726711 adtx:July2022PromissoryNoteMember 2022-07-21 0001726711 2022-10-07 2022-10-07 0001726711 adtx:July2022PromissoryNoteMember 2022-10-07 2022-10-07 0001726711 srt:ChiefExecutiveOfficerMember 2023-04-01 2023-04-21 0001726711 adtx:ChiefInnovationOfficerMember 2023-04-01 2023-04-21 0001726711 adtx:UnsecuredPromissoryNoteMember 2023-04-21 0001726711 srt:ChiefExecutiveOfficerMember 2023-05-01 2023-05-25 0001726711 adtx:UnsecuredPromissoryNoteMember 2023-05-25 0001726711 srt:ChiefExecutiveOfficerMember 2023-06-01 2023-06-12 0001726711 adtx:ChiefInnovationOfficerMember 2023-06-01 2023-06-12 0001726711 adtx:UnsecuredPromissoryNoteMember 2023-06-12 0001726711 2023-07-11 2023-07-11 0001726711 us-gaap:SeriesCPreferredStockMember 2023-07-11 0001726711 us-gaap:SeriesCPreferredStockMember 2023-07-11 2023-07-11 0001726711 2023-11-01 2023-11-30 0001726711 adtx:NovemberNoteMember 2023-11-30 0001726711 2023-12-06 2023-12-06 0001726711 adtx:FirstDecemberNoteMember 2023-12-06 0001726711 srt:ChiefExecutiveOfficerMember 2023-12-31 0001726711 srt:ChiefExecutiveOfficerMember 2023-12-20 2023-12-20 0001726711 adtx:SecondDecemberNoteMember 2023-12-20 0001726711 adtx:SecondLoanMember 2023-12-31 0001726711 2023-12-20 0001726711 adtx:FutureReceiptsAgreementMember 2023-02-21 0001726711 2023-02-01 2023-02-21 0001726711 2023-02-21 0001726711 2023-09-05 0001726711 2023-05-01 2023-05-30 0001726711 adtx:FutureReceiptsAgreementMember 2023-05-30 0001726711 2023-04-04 0001726711 adtx:AprilRepaymentAmountMember 2023-01-01 2023-12-31 0001726711 adtx:AprilLoanAgreementMember 2023-04-01 2023-04-24 0001726711 2023-04-01 2023-04-24 0001726711 2023-04-24 0001726711 adtx:LoanAgreementMember 2023-04-01 2023-04-24 0001726711 2023-05-30 0001726711 adtx:LoanAgreementMember 2023-05-01 2023-05-30 0001726711 2023-07-01 2023-07-03 0001726711 2023-08-23 0001726711 adtx:LoanAgreementMember 2023-08-01 2023-08-23 0001726711 2023-10-01 2023-10-05 0001726711 2023-10-05 0001726711 adtx:LoanAgreementMember 2023-10-01 2023-10-05 0001726711 adtx:MCAPurchasedAmountMember 2023-10-01 2023-10-05 0001726711 adtx:MCAAgreementMember 2023-12-31 0001726711 adtx:LoanAgreementMember 2023-11-01 2023-11-07 0001726711 adtx:LoanAgreementMember 2023-11-07 0001726711 adtx:NovemberLoanAgreementMember 2023-11-07 0001726711 2023-11-01 2023-11-07 0001726711 srt:MinimumMember adtx:NovemberLoanAgreementMember 2023-11-01 2023-11-07 0001726711 srt:MaximumMember adtx:NovemberLoanAgreementMember 2023-11-01 2023-11-07 0001726711 adtx:NovemberLoanAgreementMember 2023-12-31 0001726711 2023-11-01 2023-11-24 0001726711 2023-11-24 0001726711 adtx:SecondDecemberLoanMember 2023-12-31 0001726711 adtx:SecuritiesPurchaseAgreementMember 2023-07-03 0001726711 adtx:SecuritiesPurchaseAgreementMember 2023-07-01 2023-07-03 0001726711 2023-07-03 0001726711 adtx:SecondTrancheNoteMember 2023-07-24 0001726711 adtx:SecondTrancheNoteMember 2023-07-01 2023-07-24 0001726711 us-gaap:CommonStockMember 2023-07-24 0001726711 2023-07-24 0001726711 adtx:SecondTrancheNoteMember 2023-12-31 0001726711 adtx:SecondTrancheNoteMember 2023-01-01 2023-12-31 0001726711 srt:ScenarioForecastMember 2024-01-02 0001726711 srt:ScenarioForecastMember 2024-09-30 0001726711 2023-07-01 2023-09-30 0001726711 adtx:EvoFemMergerAgreementMember 2023-12-31 0001726711 adtx:EvoFemMergerAgreementMember 2023-12-31 0001726711 adtx:SeriesE1PreferredStockMember 2023-12-31 0001726711 us-gaap:SeriesAPreferredStockMember 2023-12-31 0001726711 us-gaap:PreferredStockMember 2023-01-01 2023-12-31 0001726711 adtx:EvoFemMergerAgreementMember 2023-12-31 0001726711 adtx:January2024SecuredNotesMember 2023-01-01 2023-12-31 0001726711 adtx:September2024SecuredNotesMember 2023-01-01 2023-12-31 0001726711 stpr:VA 2023-12-31 0001726711 stpr:VA 2023-01-01 2023-12-31 0001726711 stpr:CA 2023-12-31 0001726711 stpr:CA 2023-01-01 2023-12-31 0001726711 stpr:NY 2023-12-31 0001726711 stpr:NY 2023-01-01 2023-12-31 0001726711 2020-07-01 2020-07-31 0001726711 2022-03-31 2022-03-31 0001726711 srt:ScenarioForecastMember 2024-03-31 2024-03-31 0001726711 srt:ScenarioForecastMember 2026-03-31 2026-03-31 0001726711 srt:ScenarioForecastMember 2027-03-31 2027-03-31 0001726711 2023-03-31 2023-03-31 0001726711 2018-01-01 2018-12-31 0001726711 2019-03-01 2019-03-31 0001726711 us-gaap:LicenseAgreementTermsMember 2023-01-01 2023-12-31 0001726711 us-gaap:CommonStockMember 2023-12-31 0001726711 adtx:TwoThousandTwentyOneThroughTwoThousandTwentyFourMember 2023-01-01 2023-12-31 0001726711 adtx:TwoThousandTwentyFiveMember 2023-01-01 2023-12-31 0001726711 2022-03-31 0001726711 2020-06-30 2020-06-30 0001726711 adtx:GRAMember 2023-04-18 0001726711 2023-04-18 2023-04-18 0001726711 2023-04-18 0001726711 adtx:AssetPurchaseAgreementMember 2023-04-18 0001726711 adtx:AgilityIncMember 2023-04-18 0001726711 2023-07-21 2023-07-21 0001726711 2023-07-21 0001726711 us-gaap:EmploymentContractsMember 2023-07-21 0001726711 adtx:MrShatzkesMember us-gaap:EmploymentContractsMember 2023-07-21 0001726711 2023-09-07 2023-09-07 0001726711 adtx:EvoFemMergerAgreementMember 2023-12-31 0001726711 adtx:EvoFemMergerAgreementMember 2023-01-01 2023-12-31 0001726711 adtx:EvoFemMergerAgreementMember adtx:SeriesE1PreferredStockMember 2023-12-31 0001726711 adtx:EvoFemMergerAgreementMember adtx:SeriesA1PreferredStockMember 2023-01-01 2023-12-31 0001726711 adtx:EvoFemMergerAgreementMember adtx:SeriesA1PreferredStockMember 2023-12-31 0001726711 adtx:EvofemExchangeAgreementMember adtx:SeriesF1ConvertiblePreferredStockMember 2023-12-22 2023-12-22 0001726711 adtx:SeriesF1ConvertiblePreferredStockMember 2023-12-22 2023-12-22 0001726711 adtx:SeriesA1ConvertiblePreferredStockMember 2023-12-22 0001726711 adtx:SeriesA1PreferredStockMember 2023-12-22 2023-12-22 0001726711 2021-05-24 0001726711 srt:MinimumMember 2021-05-24 0001726711 srt:MaximumMember 2021-05-24 0001726711 adtx:PearsantaIncMember 2023-11-22 2023-11-22 0001726711 adtx:PearsantaOmnibusIncentivePlanMember 2023-12-18 0001726711 adtx:PearsantaParentServiceProviderPlanMember 2023-12-18 0001726711 adtx:PearsantaOmnibusIncentivePlanMember 2023-12-18 2023-12-18 0001726711 us-gaap:RestrictedStockUnitsRSUMember 2023-01-01 2023-12-31 0001726711 us-gaap:RestrictedStockUnitsRSUMember 2022-01-01 2022-12-31 0001726711 us-gaap:RestrictedStockUnitsRSUMember us-gaap:CommonStockMember 2022-01-01 2022-12-31 0001726711 us-gaap:RestrictedStockUnitsRSUMember 2022-12-31 0001726711 2022-12-20 2022-12-20 0001726711 us-gaap:OverAllotmentOptionMember 2023-01-01 2023-12-31 0001726711 us-gaap:OverAllotmentOptionMember 2023-12-31 0001726711 srt:MaximumMember 2023-04-20 2023-04-20 0001726711 srt:MinimumMember 2023-04-20 2023-04-20 0001726711 us-gaap:PreferredStockMember 2023-12-31 0001726711 us-gaap:PreferredStockMember 2022-12-31 0001726711 adtx:SeriesA1PreferredStockMember 2023-01-01 2023-12-31 0001726711 adtx:SeriesA1PreferredStockMember 2023-12-31 0001726711 adtx:SeriesA1ConvertiblePreferredStockMember 2023-12-22 2023-12-22 0001726711 us-gaap:SeriesBPreferredStockMember 2022-07-19 2022-07-19 0001726711 us-gaap:SeriesBPreferredStockMember 2022-07-19 0001726711 us-gaap:SeriesBPreferredStockMember 2022-10-07 0001726711 us-gaap:SeriesBPreferredStockMember 2022-10-07 2022-10-07 0001726711 adtx:SeriesB2PreferredStockMember 2023-12-29 0001726711 adtx:SeriesB2PreferredStockMember 2023-12-31 0001726711 adtx:SeriesB2PreferredStockMember 2023-01-01 2023-12-31 0001726711 adtx:TwoZeroOneSevenEquityIncentivePlanMember 2017-10-01 2017-10-31 0001726711 adtx:TwoThousandTwentyOneOmnibusEquityIncentivePlanMember 2021-02-24 0001726711 adtx:TwoThousandTwentyOneOmnibusEquityIncentivePlanMember 2021-02-24 2021-02-24 0001726711 us-gaap:StockOptionMember 2023-01-01 2023-12-31 0001726711 us-gaap:StockOptionMember 2022-01-01 2022-12-31 0001726711 adtx:NonvestedStockOptionsMember 2023-12-31 0001726711 adtx:NonvestedStockOptionsMember 2023-01-01 2023-12-31 0001726711 adtx:Pearsanta2023PlanMember 2023-12-18 2023-12-18 0001726711 adtx:Pearsanta2023PlanMember 2023-12-18 0001726711 adtx:Pearsanta2023PlanMember us-gaap:CommonStockMember 2023-12-18 0001726711 adtx:Pearsanta2023PlanMember 2023-01-01 2023-12-31 0001726711 adtx:Pearsanta2023PlanMember 2022-01-01 2022-12-31 0001726711 us-gaap:StockOptionMember adtx:Pearsanta2023PlanMember 2023-01-01 2023-12-31 0001726711 us-gaap:StockOptionMember adtx:Pearsanta2023PlanMember 2022-01-01 2022-12-31 0001726711 us-gaap:StockOptionMember 2023-12-31 0001726711 adtx:NonvestedStockOptionsMember us-gaap:GeneralAndAdministrativeExpenseMember 2023-01-01 2023-12-31 0001726711 adtx:NonvestedStockOptionsMember us-gaap:ResearchAndDevelopmentExpenseMember 2023-01-01 2023-12-31 0001726711 adtx:NonvestedStockOptionsMember 2022-01-01 2022-12-31 0001726711 adtx:NonvestedStockOptionsMember us-gaap:GeneralAndAdministrativeExpenseMember 2022-01-01 2022-12-31 0001726711 adtx:NonvestedStockOptionsMember us-gaap:ResearchAndDevelopmentExpenseMember 2022-01-01 2022-12-31 0001726711 2023-09-01 0001726711 2023-09-01 2023-09-01 0001726711 us-gaap:WarrantMember 2023-01-01 2023-12-31 0001726711 us-gaap:WarrantMember 2022-01-01 2022-12-31 0001726711 adtx:PreFundedWarrantsMember us-gaap:CommonStockMember 2023-04-20 0001726711 adtx:PreFundedWarrantsMember 2023-04-20 0001726711 adtx:PreFundedWarrantsMember 2023-04-20 2023-04-20 0001726711 us-gaap:WarrantMember us-gaap:CommonStockMember 2023-04-20 0001726711 2023-04-20 0001726711 adtx:PreFundedWarrantsMember 2023-08-31 0001726711 adtx:CommonWarrantsMember 2023-08-31 0001726711 us-gaap:PrivatePlacementMember 2023-08-31 0001726711 us-gaap:WarrantMember 2023-08-31 0001726711 adtx:PreFundedWarrantsMember 2023-12-29 0001726711 adtx:CommonWarrantsMember 2023-12-29 0001726711 adtx:CommonWarrantsMember 2023-12-31 0001726711 us-gaap:WarrantMember 2023-12-31 0001726711 us-gaap:WarrantMember 2023-12-31 0001726711 us-gaap:RestrictedStockUnitsRSUMember us-gaap:GeneralAndAdministrativeExpenseMember 2023-01-01 2023-12-31 0001726711 us-gaap:RestrictedStockUnitsRSUMember us-gaap:ResearchAndDevelopmentExpenseMember 2023-01-01 2023-12-31 0001726711 us-gaap:RestrictedStockUnitsRSUMember us-gaap:SellingAndMarketingExpenseMember 2023-01-01 2023-12-31 0001726711 us-gaap:RestrictedStockUnitsRSUMember 2023-12-31 0001726711 us-gaap:RestrictedStockUnitsRSUMember us-gaap:CommonStockMember 2023-01-01 2023-12-31 0001726711 adtx:PearsantaRestrictedStockAwardMember 2023-01-01 2023-12-31 0001726711 srt:MinimumMember us-gaap:WarrantMember 2023-12-31 0001726711 srt:MaximumMember us-gaap:WarrantMember 2023-12-31 0001726711 srt:MinimumMember us-gaap:WarrantMember 2023-01-01 2023-12-31 0001726711 srt:MaximumMember us-gaap:WarrantMember 2023-01-01 2023-12-31 0001726711 srt:MinimumMember us-gaap:WarrantMember 2022-12-31 0001726711 srt:MaximumMember us-gaap:WarrantMember 2022-12-31 0001726711 srt:MinimumMember us-gaap:WarrantMember 2022-01-01 2022-12-31 0001726711 srt:MaximumMember us-gaap:WarrantMember 2022-01-01 2022-12-31 0001726711 adtx:VestedAndNonvestedStockOptionsMember 2022-12-31 0001726711 adtx:VestedAndNonvestedStockOptionsMember 2022-01-01 2022-12-31 0001726711 adtx:VestedAndNonvestedStockOptionsMember 2023-01-01 2023-12-31 0001726711 adtx:VestedAndNonvestedStockOptionsMember 2023-12-31 0001726711 adtx:WarrantsMember 2022-12-31 0001726711 adtx:WarrantsMember 2022-01-01 2022-12-31 0001726711 adtx:WarrantsMember 2023-01-01 2023-12-31 0001726711 adtx:WarrantsMember 2023-12-31 0001726711 adtx:NonvestedStockOptionsMember 2022-12-31 0001726711 us-gaap:EmployeeStockOptionMember 2022-12-31 0001726711 us-gaap:EmployeeStockOptionMember 2023-01-01 2023-12-31 0001726711 us-gaap:EmployeeStockOptionMember 2023-12-31 0001726711 adtx:NonvestedWarrantsMember 2022-12-31 0001726711 adtx:NonvestedWarrantsMember 2023-01-01 2023-12-31 0001726711 adtx:NonvestedWarrantsMember 2023-12-31 0001726711 us-gaap:TaxYear2017Member 2023-01-01 2023-12-31 0001726711 us-gaap:TaxYear2018Member 2023-01-01 2023-12-31 0001726711 us-gaap:TaxYear2017Member 2023-12-31 0001726711 us-gaap:TaxYear2018Member 2023-12-31 0001726711 2017-12-22 2017-12-22 0001726711 adtx:PreFundedWarrantsMember us-gaap:CommonStockMember 2023-12-29 2023-12-29 0001726711 adtx:PreFundedWarrantsMember us-gaap:CommonStockMember 2023-12-29 0001726711 us-gaap:WarrantMember 2023-12-29 2023-12-29 0001726711 adtx:OutstandingWarrantsMember 2023-12-31 0001726711 adtx:OutstandingWarrantsMember us-gaap:CommonStockMember 2023-12-31 0001726711 adtx:January2024SecuredNotesMember us-gaap:SubsequentEventMember 2024-01-05 0001726711 adtx:September2024SecuredNotesMember us-gaap:SubsequentEventMember 2024-01-05 0001726711 adtx:January2024SecuredNotesMember us-gaap:SubsequentEventMember 2024-01-31 0001726711 adtx:September2024SecuredNotesMember us-gaap:SubsequentEventMember 2024-01-31 0001726711 adtx:January2024SecuredNotesMember 2023-12-31 0001726711 us-gaap:SubsequentEventMember 2024-02-26 2024-02-26 0001726711 srt:ScenarioForecastMember 2024-04-15 2024-04-15 0001726711 us-gaap:SubsequentEventMember 2024-01-03 0001726711 us-gaap:SubsequentEventMember 2024-01-17 0001726711 srt:MinimumMember us-gaap:SubsequentEventMember 2024-01-04 2024-01-04 0001726711 srt:MaximumMember us-gaap:SubsequentEventMember 2024-01-04 2024-01-04 0001726711 us-gaap:SubsequentEventMember 2024-01-04 2024-01-04 0001726711 us-gaap:SubsequentEventMember 2024-01-24 2024-01-24 0001726711 us-gaap:LoansPayableMember us-gaap:SubsequentEventMember 2024-01-24 0001726711 us-gaap:SubsequentEventMember 2024-01-24 0001726711 adtx:SeriesB1PreferredStockMember us-gaap:SubsequentEventMember 2024-01-24 0001726711 adtx:SeriesB1PreferredStockMember us-gaap:SubsequentEventMember 2024-02-07 0001726711 adtx:UnsecuredPromissoryNoteMember us-gaap:SubsequentEventMember 2024-02-07 0001726711 adtx:UnsecuredPromissoryNoteMember us-gaap:SubsequentEventMember 2024-02-15 0001726711 srt:ChiefExecutiveOfficerMember adtx:UnsecuredPromissoryNoteMember us-gaap:SubsequentEventMember 2024-02-29 0001726711 srt:ScenarioForecastMember srt:ChiefOperatingOfficerMember adtx:UnsecuredPromissoryNoteMember 2024-02-29 0001726711 srt:ScenarioForecastMember adtx:UnsecuredPromissoryNoteMember 2024-02-29 0001726711 srt:ScenarioForecastMember 2024-03-06 2024-03-06 0001726711 srt:ScenarioForecastMember 2024-03-07 0001726711 srt:ScenarioForecastMember adtx:UnsecuredPromissoryNoteMember 2024-03-07 0001726711 srt:ScenarioForecastMember 2024-04-10 0001726711 srt:ScenarioForecastMember adtx:UnsecuredPromissoryNoteMember 2024-04-10 iso4217:USD xbrli:shares iso4217:USD xbrli:shares xbrli:pure utr:sqft iso4217:USD compsci:item
On October 7, 2022, the Company fully repaid the $80,000 Promissory Note and $812 of accrued interest to its Chief Executive Officer. The Chief Executive Officer and the Company entered the Promissory Note on July 21, 2022.
On October 7, 2022, the Company fully repaid the $80,000 July 2022 Promissory Note and $812 of accrued interest to its Chief Executive Officer. The Chief Executive Officer and the Company entered the July 2022 Promissory Note on July 21, 2022.
The Certificate of Designation provides that the share of Preferred Stock will have 250,000,000 votes and will vote together with the outstanding shares of the Company’s common stock as a single class exclusively with respect to any proposal to amend the Company’s Restated Certificate of Incorporation to effect a reverse stock split of the Company’s common stock.
The Certificate of Designation provides that the share of Preferred Stock will have 250,000,000 votes and will vote together with the outstanding shares of the Company’s common stock as a single class exclusively with respect to any proposal to amend the Company’s Restated Certificate of Incorporation to effect a reverse stock split of the Company’s common stock.
The Preferred Stock will be voted, without action by the holder, on any such proposal in the same proportion as shares of common stock are voted. The Preferred Stock otherwise has no voting rights except as otherwise required by the General Corporation Law of the State of Delaware.
The Preferred Stock will be voted, without action by the holder, on any such proposal in the same proportion as shares of common stock are voted. The Preferred Stock otherwise has no voting rights except as otherwise required by the General Corporation Law of the State of Delaware.
The Preferred Stock has no rights with respect to any distribution of assets of the Company, including upon a liquidation, bankruptcy, reorganization, merger, acquisition, sale, dissolution or winding up of the Company, whether voluntarily or involuntarily. The holder of the Preferred Stock will not be entitled to receive dividends of any kind.
The Preferred Stock has no rights with respect to any distribution of assets of the Company, including upon a liquidation, bankruptcy, reorganization, merger, acquisition, sale, dissolution or winding up of the Company, whether voluntarily or involuntarily. The holder of the Preferred Stock will not be entitled to receive dividends of any kind.
The outstanding share of Preferred Stock shall be redeemed in whole, but not in part, at any time (i) if such redemption is ordered by the Board of Directors in its sole discretion or (ii) automatically upon the effectiveness of the amendment to the Certificate of Incorporation implementing a reverse stock split.
The outstanding share of Preferred Stock shall be redeemed in whole, but not in part, at any time (i) if such redemption is ordered by the Board of Directors in its sole discretion or (ii) automatically upon the effectiveness of the amendment to the Certificate of Incorporation implementing a reverse stock split.
The Company recognized stock-based compensation expense related to options granted and vesting expense of $791,187 during the year ended December 31, 2022, of which $555,772 is included in general and administrative expenses and $235,415 is included in research and development expenses in the accompanying statements of operations.
The Company recognized stock-based compensation expense related to all options granted and vesting expense of $791,187 during the year ended December 31, 2022, of which $555,772 is included in general and administrative expenses and $235,415 is included in research and development expenses in the accompanying statements of operations.
F-7 ADITXT, INC. NOTES TO FINANCIAL STATEMENTS NOTE 1 – ORGANIZATION AND NATURE OF BUSINESS Company Background Overview We are a biotech innovation company with a mission of prolonging life and enhancing its quality by improving the health of the immune system.
F-7 ADITXT, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS NOTE 1 – ORGANIZATION AND NATURE OF BUSINESS Company Background Overview We are a biotech innovation company with a mission of prolonging life and enhancing its quality by improving the health of the immune system.
(Note 11) On July 19, 2022, the Company entered into a Subscription and Investment Representation Agreement with its Chief Executive Officer (the “Purchaser”), pursuant to which the Company agreed to issue and sell one (1) share of the Company’s Series B Preferred Stock (the “Preferred Stock”), par value $0.001 per share, to the Purchaser for $20,000 in cash.
(Note 11) On July 19, 2022, the Company entered into a Subscription and Investment Representation Agreement with its Chief Executive Officer (the “Purchaser”), pursuant to which the Company agreed to issue and sell one (1) share of the Company’s Series B Preferred Stock (the “Series B Preferred Stock”), par value $0.001 per share, to the Purchaser for $20,000 in cash.
NOTE 11 – STOCKHOLDERS’ EQUITY Common Stock On May 24, 2021, the Company increased the number of authorized shares of the Company’s common stock, par value $0.001 per share, from 27,000,000 to 100,000,000 (the “Authorized Shares Increase”) by filing a Certificate of Amendment (the “Certificate of Amendment”) to its Amended and Restated Certificate of Incorporation with the Secretary of State of the State of Delaware.
NOTE 10 – STOCKHOLDERS’ EQUITY Common Stock On May 24, 2021, the Company increased the number of authorized shares of the Company’s common stock, par value $0.001 per share, from 27,000,000 to 100,000,000 (the “Authorized Shares Increase”) by filing a Certificate of Amendment (the “Certificate of Amendment”) to its Amended and Restated Certificate of Incorporation with the Secretary of State of the State of Delaware.
In determining this rate, which is used to determine the present value of future lease payments, we estimate the rate of interest we would pay on a collateralized basis, with similar payment terms as the lease and in a similar economic environment. F-18 Our corporate headquarters is located in Richmond, Virginia, where we lease approximately 25,000 square feet.
In determining this rate, which is used to determine the present value of future lease payments, we estimate the rate of interest we would pay on a collateralized basis, with similar payment terms as the lease and in a similar economic environment. Our corporate headquarters is located in Richmond, Virginia, where we lease approximately 25,000 square feet.
The total amount of interest and fees payable by the Company to the April Lender under the April Loan (the "April Repayment Amount") will be (i) $1,000,000 if paid prior to April 6, 2023, (ii) $1,219,000 if paid prior to April 10, 2023, or (iii) $1,590,000 if paid after April 10, 2023 and will be repaid in 20 weekly installments of $79,500 commencing on April 10, 2023 and ending on August 21, 2023.
The total amount of interest and fees payable by the Company to the April Lender under the April Loan (the “April Repayment Amount”) will be (i) $1,000,000 if paid prior to April 6, 2023, (ii) $1,219,000 if paid prior to April 10, 2023, or (iii) $1,590,000 if paid after April 10, 2023, and will be repaid in 20 weekly installments of $79,500 commencing on April 10, 2023 and ending on August 21, 2023.
The Shares were offered, issued, and sold at a price to the public of $75.00 per share under a prospectus supplement and accompanying prospectus filed with the SEC pursuant to an effective shelf registration statement filed with the SEC on Form S-3 (File No. 333-257645), which was declared effective by the SEC on July 13, 2021.
The Shares were offered, issued, and sold at a price to the public of $3,000.00 per share under a prospectus supplement and accompanying prospectus filed with the SEC pursuant to an effective shelf registration statement filed with the SEC on Form S-3 (File No. 333-257645), which was declared effective by the SEC on July 13, 2021.
In addition, for receivables due from U.S government agencies, the Company does not believe the receivables represent a credit risk as these are related to healthcare programs funded by the U.S. government and payment is primarily dependent upon submitting the appropriate documentation. Cash and Cash Equivalents Cash and cash equivalents include short-term, liquid investments.
In addition, for receivables due from U.S. government agencies, the Company does not believe the receivables represent a credit risk as these are related to healthcare programs funded by the U.S. government and payment is primarily dependent upon submitting the appropriate documentation. F-11 Cash and Cash Equivalents Cash and cash equivalents include short-term, liquid investments.
The services performed include the analysis of specimens received in the Company’s CLIA laboratory and the generation of results which are then delivered upon completion. F-11 The Company recognizes revenue in the following manner for the following types of customers: Client Payers: Client payers include physicians or other entities for which services are billed based on negotiated fee schedules.
The services performed include the analysis of specimens received in the Company’s CLIA laboratory and the generation of results which are then delivered upon completion. The Company recognizes revenue in the following manner for the following types of customers: Client Payers: Client payers include physicians or other entities for which services are billed based on negotiated fee schedules.
In accordance with the General Corporation Law of the State of Delaware, the Authorized Shares Increase and the Certificate of Amendment were approved by the stockholders of the Company at the Company’s Annual Meeting of Stockholders on May 19, 2021. On September 13, 2022, the Company effectuated a 1 for 50 reverse stock split (the “Reverse Split”).
In accordance with the General Corporation Law of the State of Delaware, the Authorized Shares Increase and the Certificate of Amendment were approved by the stockholders of the Company at the Company’s Annual Meeting of Stockholders on May 19, 2021. On September 13, 2022, the Company effectuated a 1 for 50 reverse stock split (the “2022 Reverse Split”).
Pursuant to the terms of the Promissory Note, it will accrue interest at a rate of four and three-quarters percent (4.75%) per annum, the Prime rate on the date of signing, and is due on the earlier of January 22, 2023, or an event of default.
Pursuant to the terms of the July 2022 Promissory Note, it will accrue interest at a rate of four and three-quarters percent (4.75%) per annum, the Prime rate on the date of signing, and is due on the earlier of January 22, 2023, or an event of default.
Stock-based compensation is recognized as expense over the employee’s requisite vesting period and over the nonemployee’s period of providing goods or services. Patents The Company incurs fees from patent licenses, which is reflected in research and development expenses, and are expensed as incurred.
Stock-based compensation is recognized as expense over the employee’s requisite vesting period and over the nonemployee’s period of providing goods or services. F-13 Patents The Company incurs fees from patent licenses, which are reflected in research and development expenses, and are expensed as incurred.
As of December 31, 2022 and 2021, the Company has recorded no liability for unrecognized tax benefits, interest, or penalties related to federal and state income tax matters and there currently no pending tax examinations. The Company will recognize interest and penalties related to uncertain tax positions in income tax expense.
As of December 31, 2023 and 2022, the Company has recorded no liability for unrecognized tax benefits, interest, or penalties related to federal and state income tax matters and there currently no pending tax examinations. The Company will recognize interest and penalties related to uncertain tax positions in income tax expense.
NOTE 9 – LEASES Our lease agreements generally do not provide an implicit borrowing rate; therefore, an internal incremental borrowing rate is determined based on information available at lease commencement date for purposes of determining the present value of lease payments.
NOTE 8 – LEASES Our lease agreements generally do not provide an implicit borrowing rate; therefore, an internal incremental borrowing rate is determined based on information available at lease commencement date for purposes of determining the present value of lease payments.
F-20 License Agreement with Leland Stanford Junior University On February 3, 2020, we entered into an exclusive license agreement (the “February 2020 License Agreement”) with Stanford regarding a patent concerning a method for detection and measurement of specific cellular responses.
F-22 License Agreement with Leland Stanford Junior University On February 3, 2020, we entered into an exclusive license agreement (the “February 2020 License Agreement”) with Stanford regarding a patent concerning a method for detection and measurement of specific cellular responses.
As of December 31, 2022 and 2021, the Company had state research and development tax credit carryforwards of approximately $0.4 million and $0.2 million, respectively, which may be available to reduce future tax liabilities and can be carried over indefinitely.
As of December 31, 2023 and 2022, the Company had state research and development tax credit carryforwards of approximately $0.4 million and $0.2 million, respectively, which may be available to reduce future tax liabilities and can be carried over indefinitely.
In consideration for the LLU License Agreement, we issued 500 shares of common stock to LLU. Pursuant to the LLU License Agreement, we are required to pay an annual license fee to LLU. Also, we paid LLU $455,000 in July 2020 for outstanding milestone payments and license fees.
In consideration for the LLU License Agreement, we issued 13 shares of common stock to LLU. Pursuant to the LLU License Agreement, we are required to pay an annual license fee to LLU. Also, we paid LLU $455,000 in July 2020 for outstanding milestone payments and license fees.
Upon such redemption, the holder of the Preferred Stock will receive consideration of $20,000 in cash. On September 13, 2022, the share was redeemed. Redemption of Series B Preferred Stock On October 7, 2022, the Company paid $20,000 in consideration for the one share of Preferred Stock which was redeemed on September 13, 2022.
Upon such redemption, the holder of the Preferred Stock will receive consideration of $20,000 in cash. F-27 Redemption of Series B Preferred Stock On October 7, 2022, the Company paid $20,000 in consideration for the one share of Preferred Stock which was redeemed on September 13, 2022.
Accordingly, a full valuation allowance has been established against these net deferred tax assets as of December 31, 2022 and 2021, respectively. The Company reevaluates the positive and negative evidence at each reporting period.
Accordingly, a full valuation allowance has been established against these net deferred tax assets as of December 31, 2023 and 2022, respectively. The Company reevaluates the positive and negative evidence at each reporting period.
On July 19, 2022, the Company filed a certificate of designation (the “Certificate of Designation”) with the Secretary of State of Delaware, effective as of the time of filing, designating the rights, preferences, privileges and restrictions of the share of Preferred Stock.
On July 19, 2022, the Company filed a certificate of designation (the “Certificate of Designation”) with the Secretary of State of Delaware, effective as of the time of filing, designating the rights, preferences, privileges and restrictions of the share of Series B Preferred Stock.
Any limitation may result in expiration of a portion of the net operating loss carryforwards or research and development tax credit carryforwards before utilization. F-28 The Company has not, as of yet, conducted a study of research and development tax credit carryforwards.
Any limitation may result in expiration of a portion of the net operating loss carryforwards or research and development tax credit carryforwards before utilization. The Company has not, as of yet, conducted a study of research and development tax credit carryforwards.
In lieu of the $175,000 milestone payment due on March 31, 2022, the Company paid LLU an extension fee of $100,000. Upon payment of this extension fee, an additional year will be added for the March 31, 2022 milestone.
In lieu of the $175,000 milestone payment due on March 31, 2023, the Company paid LLU an extension fee of $100,000. Upon payment of this extension fee, an additional year will be added for the March 31, 2023 milestone.
The Company has federal net operating losses generated following 2017 of $56.5 million, which do not expire. The federal net operating losses generated prior to 2018 of $0.1 million will expire at various dates through 2037. The CARES Act temporarily allows the Company to carryback net operating losses arising in 2018, 2019 and 2020 to the five prior tax years.
The Company has federal net operating losses generated following 2017 of $75.1 million, which do not expire. The federal net operating losses generated prior to 2018 of $0.1 million will expire at various dates through 2037. The CARES Act temporarily allows the Company to carryback net operating losses arising in 2018, 2019 and 2020 to the five prior tax years.
Concentrations of Credit Risk Financial instruments that potentially subject the Company to concentrations of credit risk consist primarily of cash and cash equivalents and accounts receivable. The Company maintains its cash accounts at financial institutions which are insured by the Federal Deposit Insurance Corporation. At times, the Company may have deposits in excess of federally insured limits.
(See Note 9) Concentrations of Credit Risk Financial instruments that potentially subject the Company to concentrations of credit risk consist primarily of cash and cash equivalents and accounts receivable. The Company maintains its cash accounts at financial institutions which are insured by the Federal Deposit Insurance Corporation. At times, the Company may have deposits in excess of federally insured limits.
We were obligated to pay and paid a fee of $25,000 to Stanford within 60 days of February 3, 2020. We also issued 375 shares of the Company’s common stock to Stanford.
We were obligated to pay and paid a fee of $25,000 to Stanford within 60 days of February 3, 2020. We also issued 10 shares of the Company’s common stock to Stanford.
On February 21, 2023, the Company entered into an agreement for the purchase and sale of future receipts (the “Future Receipts Agreement”) with a commercial funding source pursuant to which the Company agreed to sell to the funder certain future trade receipts in the aggregate amount of $2,160,000 (the “Future Receipts Purchased Amount” for gross proceeds to the Company of $1,500,000, less origination fees of $75,000.
NOTE 7 – NOTES PAYABLE On February 21, 2023, the Company entered into an agreement for the purchase and sale of future receipts (the “Future Receipts Agreement”) with a commercial funding source pursuant to which the Company agreed to sell to the funder certain future trade receipts in the aggregate amount of $2,160,000 (the “Future Receipts Purchased Amount” for gross proceeds to the Company of $1,500,000, less origination fees of $75,000.
A reconciliation of income tax expense (benefit) computed at the statutory federal income tax rate to income taxes as reflected in the financial statements is as follows: 2022 2021 Income taxes at U.S. statutory rate 21 % 21 % State income taxes 1.6 6.9 Tax Credits 1.0 0.1 Permanent Differences/Others (10.5 ) (5.0 ) Change in valuation allowance (13.1 ) (23.0 ) Total provision for income taxes 0 % 0 % Deferred taxes are recognized for temporary differences between the basis of assets and liabilities for financial statement and income tax purposes.
A reconciliation of income tax expense (benefit) computed at the statutory federal income tax rate to income taxes as reflected in the financial statements is as follows: 2023 2022 Income taxes at U.S. statutory rate 21 % 21 % State income taxes 0.8 1.6 Tax Credits 0.5 1.0 Permanent Differences/Others (1.9 ) (10.5 ) Change in valuation allowance (20.5 ) (13.1 ) Total provision for income taxes 0 % 0 % Deferred taxes are recognized for temporary differences between the basis of assets and liabilities for financial statement and income tax purposes.
The October 2021 Offering closed on October 20, 2021 for gross proceeds of $4.25 million. The Company utilized a portion of the proceeds, net of underwriting discounts of approximately $3.91 million from the October 2021 Offering to fund certain obligations under the Credit Agreement.
The October 2021 Offering closed on October 20, 2021 for gross proceeds of $4.25 million. The Company utilized a portion of the proceeds, net of underwriting discounts of approximately $3.91 million from the October 2021 Offering to fund certain obligations of the Company.
We used the incremental borrowing rate on December 31, 2022 and December 31, 2021 for all leases that commenced prior to that date.
We used the incremental borrowing rate on December 31, 2023 and 2022 for all leases that commenced prior to that date.
F-16 The Preferred Stock is not convertible into, or exchangeable for, shares of any other class or series of stock or other securities of the Company.
The Preferred Stock is not convertible into, or exchangeable for, shares of any other class or series of stock or other securities of the Company.
F-22 The Preferred Stock is not convertible into, or exchangeable for, shares of any other class or series of stock or other securities of the Company.
The Preferred Stock is not convertible into, or exchangeable for, shares of any other class or series of stock or other securities of the Company.
As of December 31, 2022, the Company had $0.1 million federal tax credit carryforwards available to reduce future tax liabilities which expire at various dates through 2042. As of December 31, 2021, the Company had no federal tax credit carryforwards.
As of December 31, 2023, the Company had $0.1 million federal tax credit carryforwards available to reduce future tax liabilities which expire at various dates through 2042. As of December 31, 2022, the Company had $0.1 federal tax credit carryforwards.
Pursuant to the April Loan Agreement, the Company granted the April Lender a continuing secondary security interest in certain collateral (as defined in the April Loan Agreement).
Pursuant to the July Loan Agreement, the Company granted the July Lender a continuing secondary security interest in certain collateral (as defined in the July Loan Agreement).
As of December 31, 2022 and 2021, the Company also had U.S. state net operating loss carryforwards (post-apportioned) of $26.2 million and $44.8 million, respectively, which may be available to offset future income tax liabilities and expire at various dates through 2042.
As of December 31, 2023 and 2022, the Company also had U.S. state net operating loss carryforwards (post-apportioned) of $28.2 million and $26.2 million, respectively, which may be available to offset future income tax liabilities and expire at various dates through 2042.
On October 18, 2021, the Company entered into an underwriting agreement with Revere Securities LLC, relating to the public offering (the “October 2021 Offering”) of 56,667 shares of the Company’s common stock (the “Shares”) by the Company.
On October 18, 2021, the Company entered into an underwriting agreement with Revere Securities LLC, relating to the public offering (the “October 2021 Offering”) of 1,417 shares of the Company’s common stock (the “Shares”) by the Company.
Additional Milestone Deadlines include: (i) the requirement to have regulatory approval of an IND application to initiate first-in-human clinical trials on or before March 31, 2022, which has been extended to March 31, 2023 due to payment of a $100,000 extension fee paid in March 2022, (ii) the completion of first-in-human (phase I/II) clinical trials by March 31, 2024, (iii) the completion of Phase III clinical trials by March 31, 2026 and (iv) biologic licensing approval by the FDA by March 31, 2027.
Additional Milestone Deadlines include: (i) the requirement to have regulatory approval of an IND application to initiate first-in-human clinical trials on or before March 31, 2023, which will be extended to March 31, 2024 with a payment of a $100,000 extension fee, (ii) the completion of first-in-human (phase I/II) clinical trials by March 31, 2024, (iii) the completion of Phase III clinical trials by March 31, 2026 and (iv) biologic licensing approval by the FDA by March 31, 2027.
On April 4, 2023, the Company entered into a Business Loan and Security Agreement (the "April Loan Agreement") with a commercial funding source (the "April Lender"), pursuant to which the Company obtained a loan from the April Lender in the principal amount of $1,060,000, which includes origination fees of $60,000 (the "April Loan").
F-17 On April 4, 2023, the Company entered into a Business Loan and Security Agreement (the “April Loan Agreement”) with a commercial funding source (the “April Lender”), pursuant to which the Company obtained a loan from the April Lender in the principal amount of $1,060,000, which includes origination fees of $60,000 (the “April Loan”).
Inventory Inventory consists of laboratory materials and supplies used in laboratory analysis. We capitalize inventory when purchased. Inventory is valued at the lower of cost or net realizable value on a first-in, first-out basis. We periodically perform obsolescence assessments and write off any inventory that is no longer usable.
Inventory Inventory consists of laboratory materials and supplies used in laboratory analysis. We capitalize inventory when purchased. Inventory is valued at the lower of cost or net realizable value on a first-in, first-out basis. We periodically perform obsolescence assessments and write off any inventory that is no longer usable. Fixed Assets Fixed assets are stated at cost less accumulated depreciation.
During the years ended December 31, 2022 and 2021, the Company incurred patent licensing fees for the patents of $263,273 and $76,455, respectively. Research and Development We incur research and development costs during the process of researching and developing our technologies and future offerings. We expense these costs as incurred unless such costs qualify for capitalization under applicable guidance.
During the years ended December 31, 2023 and 2022, the Company incurred patent licensing fees of $123,541 and $263,273, respectively. Research and Development We incur research and development costs during the process of researching and developing our technologies and future offerings. We expense these costs as incurred unless such costs qualify for capitalization under applicable guidance.
NOTE 3 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Basis of Presentation The Company’s financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and the rules and regulations of the Securities and Exchange Commission (“SEC”). F-9 Use of Estimates The preparation of financial statements in conformity with U.S.
F-10 NOTE 3 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Basis of Presentation The Company’s financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and the rules and regulations of the Securities and Exchange Commission (“SEC”).
In January of 2021, the Company purchased one piece of lab equipment and financed it for a period of twenty-four months with a monthly payment of $9,733, with an interest rate of 8%.
In January of 2021, the Company purchased one piece of lab equipment and financed it for a period of twenty-four months with a monthly payment of $9,733, with an interest rate of 8%. As of December 31, 2023, the Company has one payment in arrears.
(See Note 4) On December 6, 2021, the Company completed a public offering for net proceeds of $16.0 million (the “December 2021 Offering”). As part of the December 2021 Offering, we issued 164,929 units consisting of shares of the Company’s common stock and warrant to purchase shares of the Company’s common stock and 166,572 prefunded warrants.
F-8 On December 6, 2021, the Company completed a public offering for net proceeds of $16.0 million (the “December 2021 Offering”). As part of the December 2021 Offering, we issued 4,123 units consisting of shares of the Company’s common stock and warrant to purchase shares of the Company’s common stock and 4,164 prefunded warrants.
F-24 For the year ended December 31, 2022, the fair value of each warrant granted was estimated using the assumption and/or factors in the Black-Scholes Model as follows: Exercise price $7.50-20.00 Expected dividend yield 0 % Risk free interest rate 2.55%-3.47 % Expected life in years 5.00-5.50 Expected volatility 147%-165 % For the year ended December 31, 2021, the fair value of each warrant issued was estimated using the assumption ranges and/or factors in the Black-Scholes Model as follows: Exercise price $ 200.00 Expected dividend yield 0 % Risk free interest rate 0.17%-0.42 % Expected life in years 3.00-5.00 Expected volatility 154%-159 % The risk-free interest rate assumption for warrants granted is based upon observed interest rates on the United States Government Bond Equivalent Yield appropriate for the expected term of warrants.
Warrants For the year ended December 31, 2023 , the fair value of each warrant granted was estimated using the assumption and/or factors in the Black-Scholes Model as follows: Exercise price $ 300-2,300 Expected dividend yield 0 % Risk free interest rate 1.13%-3.47 % Expected life in years 5-5.50 Expected volatility 147-165 % For the year ended December 31, 2022, the fair value of each warrant granted was estimated using the assumption and/or factors in the Black-Scholes Model as follows: Exercise price $ 7.50-20.00 Expected dividend yield 0 % Risk free interest rate 2.55%-3.47 % Expected life in years 5.00-5.50 Expected volatility 147%-165 % The risk-free interest rate assumption for warrants granted is based upon observed interest rates on the United States Government Bond Equivalent Yield appropriate for the expected term of warrants.
The Company generally does not require collateral to support customer receivables. The Company determines if receivables are past due based on days outstanding, and amounts are written off when determined to be uncollectible by management. As of December 31, 2022 and 2021, there was an allowance for doubtful accounts of $18,634 and zero, respectively.
The Company determines if receivables are past due based on days outstanding, and amounts are written off when determined to be uncollectible by management. As of December 31, 2023 and 2022, there was an allowance for doubtful accounts of zero and $18,634, respectively.
The warrant issued as part of the units had an exercise price of $57.50 and the prefunded warrants had an exercise price of $0.001. On June 15, 2022, the Company entered an agreement with a holder of certain warrants in the December 2021 Offering.
The warrant issued as part of the units had an exercise price of $2,300.00 and the prefunded warrants had an exercise price of $0.04. On June 15, 2022, the Company entered an agreement with a holder of certain warrants in the December 2021 Offering.
In March of 2021, the Company purchased five pieces of lab equipment and financed them for a period of twenty-four months with a monthly payment of $37,171, with an interest rate of 8%.
In March of 2021, the Company purchased five pieces of lab equipment and financed them for a period of twenty-four months with a monthly payment of $37,171, with an interest rate of 8%. As of December 31, 2023, the Company has four payments in arrears.
In addition, the Company issued a warrant to the placement agent to purchase up to 4,584 shares of common stock at an exercise price of $150.00 per share.
In addition, the Company issued a warrant to the placement agent to purchase up to 115 shares of common stock at an exercise price of $6,000.00 per share.
As of December 31, 2022 and 2021, the Company had U.S. federal net operating loss carryforwards of $56.6 million and $38.0 million, respectively, which may be available to offset future income tax liabilities.
F-35 As of December 31, 2023 and 2022, the Company had U.S. federal net operating loss carryforwards of $75.2 million and $56.6 million, respectively, which may be available to offset future income tax liabilities.
The Company also granted 11,644 Restricted Stock Units and, 18,469 Restricted Stock Units vested which resulted in the issuance of shares. As a result, the Company recognized expense of $1,209,906 in stock-based compensation. The stock-based compensation for shares issued or RSU’s granted during the period were valued based on the fair market value on the date of grant.
The Company also granted 292 RSUs, 463 vested and resulted in the issuance of shares. As a result, the Company recognized expense of $1,209,906 in stock-based compensation. The stock-based compensation for shares issued or RSU’s granted during the period were valued based on the fair market value on the date of grant.
F-15 Financed Assets: In October 2020, the Company purchased two pieces of lab equipment and financed them for a period of twenty-four months with a monthly payment of $19,487, with an interest rate of 8%.
Financed Assets: In October 2020, the Company purchased two pieces of lab equipment and financed them for a period of twenty-four months with a monthly payment of $19,487, with an interest rate of 8%. As of December 31, 2023, the Company has one payment in arrears.
(See Note 11) On September 20, 2022, the Company completed a public offering for net proceeds of $17.2 million (the “September 2022 Offering”). As part of the September 2022 Offering, we issued 1,224,333 of shares of the Company’s common stock, pre-funded warrants to purchase 2,109,000 shares of common stock, and warrants to purchase 3,333,333 shares of the Company’s common stock.
(See Note 10) On September 20, 2022, the Company completed a public offering for net proceeds of $17.2 million (the “September 2022 Offering”). As part of the September 2022 Offering, we issued 30,608 of shares of the Company’s common stock, pre-funded warrants to purchase 52,725 shares of common stock, and warrants to purchase 83,333 shares of the Company’s common stock.
A total of 60,000 shares of common stock, par value $0.001 per share, of the Company may be issued pursuant to Awards granted under the 2021 Plan.
The Pearsanta 2023 Plan consists of a total of 15,000,000 shares of Pearsanta common stock, par value $0.001 per share, which may be issued pursuant to Pearsanta Awards granted under the Pearsanta 2023 Plan.
There have been several ASUs to date, including those above, that amend the original text of ASC. Management believes that those issued to date either (i) provide supplemental guidance, (ii) are technical corrections, (iii) are not applicable to us or (iv) are not expected to have a significant impact on our financial statements.
Management believes that those issued to date either (i) provide supplemental guidance, (ii) are technical corrections, (iii) are not applicable to us or (iv) are not expected to have a significant impact on our financial statements.
The Company’s stock began trading at the Reverse Split price effective on the Nasdaq Stock Market on September 14, 2022. There was no change to the number of authorized shares of the Company’s common stock.
The Company’s stock began trading at the 2022 Reverse Split price effective on the Nasdaq Stock Market on September 14, 2022. There was no change to the number of authorized shares of the Company’s common stock. On August 17, 2023, the Company effectuated a 1 for 40 reverse stock split (the “2023 Reverse Split”).
NOTE 2 – GOING CONCERN ANALYSIS Management Plans The Company was incorporated on September 28, 2017 and has not generated significant revenues to date. During the year ended December 31, 2022, the Company had a net loss of $27,649,876 and negative cash flow from operating activities of $22,049,040. As of December 31, 2022, the Company’s cash balance was $2,768,640.
NOTE 2 – GOING CONCERN ANALYSIS Management Plans The Company was incorporated on September 28, 2017 and has not generated significant revenues to date. During the year ended December 31, 2023, the Company had a net loss of $32,390,447 and negative cash flow from operating activities of $18,576,811. As of December 31, 2023, the Company’s cash balance was $97,102.
There were no shares of preferred stock outstanding as of December 31, 2022 and December 31, 2021, respectively.
There were 24,905 and zero shares of preferred stock outstanding as of December 31, 2023 and 2022, respectively.
Pursuant to the Future Receipts Agreement, the Company granted the funder a security interest in all of the Company’s present and future accounts receivable in an amount not to exceed the Future Receipts Purchased Amount. The Purchased Amount shall be repaid by the Company in 28 weekly installments of approximately $28,000 with the final payment due on December 7, 2022.
Pursuant to the October MCA Agreement, the Company granted the Funder a security interest in all of the Company’s present and future accounts receivable in an amount not to exceed the October MCA Purchased Amount. The October MCA Purchased Amount shall be repaid by the Company in 30 weekly installments of $149,000.
F-21 During the year ended December 31, 2022, the Company issued 148,227 shares of common stock and recognized expense of $507,558 in stock-based compensation for consulting services, consisting of capital markets and investor relations. The stock-based compensation for consulting services is calculated by the number shares multiplied by the closing price on the effective date of the contract.
F-25 During the year ended December 31, 2023, the Company issued 74,675 shares of common stock and recognized expense of $484,525 in stock-based compensation for consulting services. The stock-based compensation for consulting services is calculated by the number of shares multiplied by the closing price on the effective date of the contract.
Our immune monitoring technologies are designed to provide a personalized comprehensive profile of the immune system and we plan to utilize them in our upcoming reprogramming clinical trials to monitor subjects’ immune response before, during and after drug administration. Reverse Stock Split On September 13, 2022, the Company effectuated a 1 for 50 reverse stock split (the “Reverse Split”).
Our immune monitoring technologies are designed to provide a personalized comprehensive profile of the immune system and we plan to utilize them in our upcoming reprogramming clinical trials to monitor subjects’ immune response before, during and after drug administration. On January 1, 2023, the Company formed Adimune, Inc., a Delaware wholly owned subsidiary.
None of the Company’s fixed assets serve as collateral against any loans as of December 31, 2022 and December 31, 2021, other than those subject to the financed asset liability. As of December 31, 2022 and 2021, the fixed assets that serve as collateral subject to the financed asset liability have a carrying value of $1,359,091 and $1,690,420, respectively.
As of December 31, 2023 and 2022, the fixed assets that serve as collateral subject to the financed asset liability have a carrying value of $1,316,830 and $1,359,091, respectively.
The remaining value to be expensed is $179,892 with a weighted average vesting term of 0.75 years as of December 31, 2022.
The remaining value to be expensed is zero as of December 31, 2023. The weighted average vesting term is zero years as of December 31, 2023.
The Company’s stock began trading on a split-adjusted basis effective on the Nasdaq Stock Market on September 14, 2022. There was no change to the number of authorized shares of the Company’s common stock. All shares amounts referenced in this report are adjusted to reflect the Reverse Split.
Reverse Stock Split On September 13, 2022, the Company effectuated a 1 for 50 reverse stock split (the “2022 Reverse Split”). The Company’s stock began trading on a split-adjusted basis effective on the Nasdaq Stock Market on September 14, 2022. There was no change to the number of authorized shares of the Company’s common stock.
The significant components of the Company’s deferred tax assets and liabilities as of December 31, 2022 and 2021 are comprised of the following: Years Ended December 31, 2022 2021 Deferred tax assets Net operating loss carryforwards $ 13,499,811 $ 10,896,410 Tax credits carryforwards 430,468 161,943 Stock-based compensation 1,511,849 1,541,936 Lease liability 722,126 1,169,887 Section 174 Capitalization 1,547,343 - Loss on impairment of debt 3,288,363 4,140,318 Other 114,973 23,933 Total deferred tax assets 21,114,933 17,934,427 Valuation allowance (20,217,401 ) (16,670,590 ) Net deferred tax assets 897,533 1,263,837 Deferred tax liabilities Right of use assets (722,127 ) (1,169,887 ) Fixed assets (175,406 ) (93,950 ) Total deferred tax liabilities (897,533 ) (1,263,837 ) Net deferred taxes $ — $ — F-27 The Company has evaluated the positive and negative evidence bearing upon its ability to realize its deferred tax assets, which are comprised primarily of net operating loss carryforwards and tax credits.
The significant components of the Company’s deferred tax assets and liabilities as of December 31, 2023 and 2022 are comprised of the following: Years Ended December 31, 2023 2022 Deferred tax assets Net operating loss carryforwards $ 18,555,428 $ 13,499,811 Tax credits carryforwards 796,320 430,468 Stock-based compensation 1,580,038 1,511,849 Lease liability 486,473 722,126 Section 174 Capitalization 2,207,611 1,547,343 Loss on impairment of debt 3,326,129 3,288,363 Other 92,704 114,973 Total deferred tax assets 27,044,703 21,114,933 Valuation allowance (26,414,533 ) (20,217,400 ) Net deferred tax assets 630,170 897,533 Deferred tax liabilities Right of use assets (486,473 ) (722,127 ) Fixed assets (143,697 ) (175,406 ) Total deferred tax liabilities (630,170 ) (897,533 ) Net deferred taxes $ — $ — The Company has evaluated the positive and negative evidence bearing upon its ability to realize its deferred tax assets, which are comprised primarily of net operating loss carryforwards and tax credits.
Upon such redemption, the holder of the Preferred Stock will receive consideration of $20,000 in cash. On September 13, 2022, the share was redeemed. On July 21, 2022, the Chief Executive Officer loaned $80,000 to the Company. The loan was evidenced by an unsecured promissory note (the “Promissory Note”).
Upon such redemption, the holder of the Series C Preferred Stock will receive consideration of $1,000 in cash. On August 17, 2023, the share was redeemed. On November 30, 2023, Amro Albanna, the Chief Executive Officer of the Company, loaned $10,000 to the Company. The loan was evidenced by an unsecured promissory note (the “November Note”).
Offerings On August 31, 2021, the Company completed a registered direct offering (“August 2021 Offering”). In connection therewith, the Company issued 91,667 shares of common stock, at a purchase price of $120.00 per share, resulting in gross proceeds of approximately $11.0 million. In a concurrent private placement, the Company issued warrants to purchase up to 91,667 shares.
All share amounts referenced in this report are adjusted to reflect the 2023 Reverse Split. Offerings On August 31, 2021, the Company completed a registered direct offering (“August 2021 Offering”). In connection therewith, the Company issued 2,292 shares of common stock, at a purchase price of $4,800.00 per share, resulting in gross proceeds of approximately $11.0 million.
Maturities as follows: 2023 $ 111,512 2024 - 2025 - 2026 - 2027 - Thereafter - Total Payments $ 111,512 NOTE 6 – INTANGIBLE ASSETS The Company’s intangible assets include the following on December 31, 2022: Cost Basis Accumulated Amortization Net Proprietary Technology $ 321,000 $ (214,000 ) $ 107,000 Total Intangible Assets $ 321,000 $ (214,000 ) $ 107,000 The Company’s intangible assets include the following on December 31, 2021: Cost Basis Accumulated Amortization Net Proprietary Technology $ 321,000 $ (107,000 ) $ 214,000 Total Intangible Assets $ 321,000 $ (107,000 ) $ 214,000 Amortization expense was $107,000 and $107,000 for the years ended December 31, 2022 and 2021, respectively.
NOTE 5 – INTANGIBLE ASSETS The Company’s intangible assets include the following on December 31, 2023: Cost Basis Accumulated Amortization Net Proprietary Technology $ 321,000 $ (321,000 ) $ - Intellectual property 10,000 556 9,444 Total Intangible Assets $ 321,000 $ (321,556 ) $ 9,444 The Company’s intangible assets include the following on December 31, 2022: Cost Basis Accumulated Amortization Net Proprietary Technology $ 321,000 $ (214,000 ) $ 107,000 Total Intangible Assets $ 321,000 $ (214,000 ) $ 107,000 Amortization expense was $107,556 and $107,000 for the years ended December 31, 2023 and 2022, respectively.
The lease expires in August 2026, subject to extension. We also lease approximately 5,810 square feet of laboratory and office space in Mountain View, California. The lease expires in August 2024, subject to extension. Additionally, we lease approximately 3,150 square feet of office space in Melville, New York. The lease expires in December 2024, subject to extension.
The lease expires in August 31, 2026, subject to extension. As of December 31, 2023 the Company is 1.75 months in arrears on this lease. We also lease approximately 5,810 square feet of laboratory and office space in Mountain View, California. The lease expires in August 31, 2024, subject to extension.
Pursuant to the Future Receipts Agreement, the Company granted the funder a security interest in all of the Company’s present and future accounts receivable in an amount not to exceed the Future Receipts Purchased Amount. The Purchased Amount shall be repaid by the Company in 28 weekly installments of approximately $77,000 with the final payment due on September 5, 2023.
The Future Receipts Purchased Amount shall be repaid by the Company in 28 weekly installments of approximately $77,000 with the final payment due on September 5, 2023.
STATEMENTS OF STOCKHOLDERS’ EQUITY YEARS ENDED DECEMBER 31, 2022 AND 2021 Preferred Shares Outstanding Preferred Shares Par Preferred B Shares Outstanding Preferred B Shares Par Common Shares Outstanding Common Shares Par Treasury Stock Additional Paid-in Capital Accumulated Deficit Total Stockholders’ Equity Balance December 31, 2021 - $ - - $ - 888,597 $ 899 $ (201,605 ) $ 77,734,288 $ (67,352,809 ) $ 10,180,773 Stock option and warrant compensation - - - - - - - 1,413,904 - 1,413,904 Issuance of restricted stock units for compensation - - - - 18,469 19 - 1,209,887 - 1,209,906 Issuance of shares for services - - - - 148,227 150 - 507,408 - 507,558 Exercise of warrants, modification of warrants, and issuance of warrants - - - - 179,419 180 - 1,203,589 - 1,203,769 Sale of Series B Preferred shares to related party - - 1 - - - - 20,000 - 20,000 Redemption of Series B Preferred shares to related party - - (1 ) - - - - (20,000 ) - (20,000 ) Shares issued as inducement on loans, net of issuance costs - - - - 47,779 48 - 146,474 - 146,522 Warrants issued with loans - - - - - - - 878,622 - 878,622 Reset provision on warrants and modification of warrants - - - - - - - 37,677 (37,677 ) - Issuance of shares for debt issuance costs - - - - 10,477 11 - 96,019 - 96,030 Exercise of warrants - - - - 1,766,917 1,767 - (1,767 ) - - Issuance of shares and warrants for offering, net of issuance costs - - - - 1,224,333 1,224 - 17,232,083 - 17,233,307 Issuance costs related to exercise of warrants, modification of warrants, and issuance of warrants - - - - - - - (94,195 ) - (94,195 ) Issuance of shares for settlement of AP - - - - 9,237 9 - 79,991 - 80,000 Rounding from reverse stock split - - - - 12,015 - - (13 ) - (13 ) Net loss - - - - - - - - (27,649,876 ) (27,649,876 ) Balance December 31, 2022 - $ - - $ - 4,305,470 $ 4,307 $ (201,605 ) $ 100,443,967 $ (95,040,362 ) $ 5,206, 307 See accompanying notes to the financial statements.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY YEARS ENDED DECEMBER 31, 2023 AND 2022 Preferred Shares Outstanding Preferred Shares Par Preferred A-1 Shares Outstanding Preferred A-1 Shares Par Preferred B Shares Outstanding Preferred B Shares Par Preferred B-2 Shares Outstanding Preferred B-2 Shares Par Preferred C Shares Outstanding Preferred C Shares Par Common Shares Outstanding Common Shares Par Treasury Stock Additional Paid-in Capital Accumulated Deficit Non-Controlling Interest Total Stockholders’ Equity Balance December 31, 2021 - $ - - $ - - $ - - $ - - $ - 22,220 $ 22 $ (201,605 ) $ 77,735,165 $ (67,352,809 ) $ $ 10,180,773 Stock option and warrant compensation - - - - - - - - - - - - - 1,413,904 - - 1,413,904 Issuance of shares for vested restricted stock units - - - - - - - - - - 463 4 - 1,209,902 - - 1,209,906 Issuance of shares for services - - - - - - - - - - 3,707 5 - 507,553 - - 507,558 Exercise of warrants, modification of warrants, and issuance of warrants - - - - - - - - - - 4,486 5 - 1,203,764 - - 1,203,769 Sale of Series B Preferred shares to related party - - - - 1 - - - - - - - - 20,000 - - 20,000 Redemption of Series B Preferred shares to related party - - - - (1 ) - - - - - - - - (20,000 ) - - (20,000 ) Shares issued as inducement on loans, net of issuance costs - - - - - - - - - - 1,195 2 - 146,520 - - 146,522 Warrants issued with loans - - - - - - - - - - - - - 878,622 - - 878,622 Reset provision on warrants and modification of warrants - - - - - - - - - - - - - 37,677 (37,677 ) - - Issuance of shares for debt issuance costs - - - - - - - - - - 262 1 - 96,029 - - 96,030 Exercise of warrants - - - - - - - - - - 44,173 45 - (45 ) - - - Issuance of shares and warrants for offering, net of issuance costs - - - - - - - - - - 30,609 31 - 17,232,276 - - 17,232,307 Issuance costs related to exercise of warrants, modification of warrants, and issuance of warrants - - - - - - - - - - - - - (94,195 ) - - (94,195 ) Issuance of shares for settlement of AP - - - - - - - - - - 231 1 - 79,999 - - 80,000 Rounding from reverse stock split - - - - - - - - - - 301 (8 ) - (5 ) - - (13 ) Net loss - - - - - - - - - - - - - - (27,649,876 ) - (27,649,876 ) Balance December 31, 2022 - $ - - $ - - $ - - $ - - $ - 107,647 $ 108 $ (201,605 ) $ 100,448,166 $ (95,040,362 ) $ - $ 5,206,307 See accompanying notes to the consolidated financial statements.
The remaining value to be expensed is $321,603 with a weighted average vesting term of 0.40 years as of December 31, 2022. During the year ended December 31, 2022, the Company granted a total of 11,644 RSUs. As of December 31, 2022, 18,506 RSUs vested and the Company issued 18,469 shares of common stock for the 18,469 vested RSUs.
The remaining value to be expensed is $0 with a weighted average vesting term of 0 years as of December 31, 2023. During the year ended December 31, 2023, the Company granted a total of zero RSUs.
The following is an analysis of the stock option grant activity under the Plan: Vested and Nonvested Stock Options Number Weighted Average Exercise Price Weighted Average Remaining Life Outstanding December 31, 2021 44,710 $ 170.00 6.74 Granted - - - Exercised - - - Expired or forfeited - - - Outstanding December 31, 2022 44,710 $ 170.00 5.74 Nonvested Stock Options Number Weighted- Average Exercise Price Nonvested on December 31, 2021 9,063 $ 108.50 Granted - - Vested (7,038 ) 112.41 Forfeited - - Nonvested on December 31, 2022 2,025 $ 96.00 As of December 31, 2022 there were 42,685 exercisable options, these options had a weighted average exercise price $173.50.
The following is an analysis of the stock option grant activity under the Plan: Vested and Nonvested Stock Options Number Weighted Average Exercise Price Weighted Average Remaining Life Outstanding December 31, 2022 1,127 $ 6,802.93 5.74 Granted 44,445 5.01 9.86 Exercised - - - Expired or forfeited - - - Outstanding December 31, 2023 45,572 $ 173.12 9.74 Nonvested Stock Options Number Weighted- Average Exercise Price Nonvested on December 31, 2022 55 $ 3,840 Granted 44,445 5.01 Vested (44,500 ) 9.75 Forfeited - - Nonvested on December 31, 2023 - $ - As of December 31, 2023 there were 45,572 exercisable options; these options had a weighted average exercise price $173.12.
The warrants have an exercise price of $126.50 per share and are exercisable for a five-year period commencing six months from the date of issuance. The warrants exercise price was subsequently repriced to $75.00.
In a concurrent private placement, the Company issued warrants to purchase up to 2,292 shares. The warrants have an exercise price of $5,060.00 per share and are exercisable for a five-year period commencing months from the date of issuance. The warrants exercise price was subsequently repriced to $3,000.00.
On April 13, 2023, the Company formed Adivir, Inc. a Delaware, wholly owned subsidiary.
On January 1, 2023, the Company formed Pearsanta, Inc., a Delaware majority owned subsidiary. On April 13, 2023, the Company formed Adivir, Inc., a Delaware wholly owned subsidiary. On August 24, 2023, the Company formed Adivue, Inc., a Delaware wholly owned subsidiary. On October 16, 2023, the Company formed Adicure, Inc., a Delaware wholly owned subsidiary.
STATEMENTS OF CASH FLOWS Year Ended Year Ended December 31, 2022 December 31, 2021 CASH FLOWS FROM OPERATING ACTIVITIES: Net loss $ (27,649,876 ) $ (46,371,364 ) Adjustments to reconcile net loss to net cash used in operating activities Stock-based compensation 3,131,368 4,640,681 Depreciation expense 428,977 369,236 Amortization of intangible assets 107,000 107,000 Amortization of debt discount 1,533,048 1,845,358 Loss on extinguishment of debt - 2,500,970 Impairment on notes receivable 543,938 14,500,000 Disposal of fixed assets 6,976 - Changes in operating assets and liabilities: Accounts receivable (36,767 ) (312,460 ) Prepaid expenses 23,884 (306,954 ) Deposits (438,117 ) (89,844 ) Inventory (455,396 ) (494,697 ) Accounts payable and accrued expenses 412,959 1,333,930 Net cash used in operating activities (22,392,006 ) (22,278,144 ) CASH FLOWS FROM INVESTING ACTIVITIES: Purchase of fixed assets (367,079 ) (1,015,752 ) Tenant improvement allowance receivable 125,161 (287,018 ) Notes receivable and accrued interest - (15,002,521 ) Net cash used in investing activities (241,918 ) (16,305,291 ) CASH FLOWS FROM FINANCING ACTIVITIES: Proceeds from note payable - related party 80,000 - Repayments of note payable - related party (80,000 ) - Proceeds from notes and convertible notes payable, net of offering costs 2,795,000 4,473,540 Repayments of notes and convertible notes payable (3,206,887 ) (315,790 ) Sale of Series B Preferred shares to related party 20,000 - Redemption of Series B Preferred shares to related party (20,000 ) - Common stock and warrants issued for cash, net of issuance costs 17,233,307 29,868,611 Exercise of warrants, net of offering costs 1,109,574 3,727,285 Payments on financing on fixed asset (400,491 ) (598,976 ) Cash paid on extinguishment of note payable - (1,200,000 ) Net cash provided by financing activities 17,530,503 35,954,670 NET DECREASE IN CASH (5,103,421 ) (2,628,765 ) CASH AT BEGINNING OF YEAR 7,872,061 10,500,826 CASH AT END OF YEAR $ 2,768,640 $ 7,872,061 Supplemental cash flow information: Cash paid for income taxes $ - $ - Cash paid for interest expense $ 753,038 $ 15,789 NON-CASH INVESTING AND FINANCING ACTIVITIES: Issuance of shares for the settlement of notes payable $ - $ 5,749,922 Lease liability recognized from right of use asset $ - $ 3,131,388 Issuance of shares for the settlement of accounts payable $ 80,000 $ - Original offering discount on convertible note payable $ - $ 1,000,000 Debt discount from warrants issued with convertible note payable $ 878,622 $ 1,322,840 Debt discount from warrant consideration for convertible debt offering costs $ - $ 231,316 Debt discount from shares issued as inducement for convertible note payable $ 146,522 $ - Liability recognized for financed assets $ - $ 821,862 Reduction in exercise price of warrants $ - $ 102,267 Shares issued for debt offering costs $ 96,030 $ - Warrant modification $ 37,677 $ - Deferred issuance costs $ 50,000 $ - See accompanying notes to the financial statements.
CONSOLIDATED STATEMENTS OF CASH FLOWS Year Ended Year Ended December 31, 2023 December 31, 2022 CASH FLOWS FROM OPERATING ACTIVITIES: Net loss $ (32,390,447 ) $ (27,649,876 ) Adjustments to reconcile net loss to net cash used in operating activities Stock-based compensation 1,402,018 3,131,368 Depreciation expense 435,027 428,977 Amortization of intangible assets 107,556 107,000 Amortization of debt discount 2,821,629 1,533,048 Impairment on notes receivable - 543,938 Disposal of fixed assets - 6,976 Gain on note exchange agreement (51,712 ) - Changes in operating assets and liabilities: Accounts receivable 119,635 (438,117 ) Prepaid expenses 279,479 (36,767 ) Deposits 248,956 23,884 Inventory 204,591 (455,396 ) Accounts payable and accrued expenses 6,646,457 412,959 Settlement liability 1,600,000 - Net cash used in operating activities (18,576,811 ) (22,392,006 ) CASH FLOWS FROM INVESTING ACTIVITIES: Purchase of fixed assets (14,407 ) (367,079 ) Tenant improvement allowance receivable - 125,161 Net cash used in investing activities (14,407 ) (241,918 ) CASH FLOWS FROM FINANCING ACTIVITIES: Proceeds from notes - related party 1,062,523 80,000 Proceeds from notes and convertible notes payable, net of offering costs 7,903,445 2,795,000 Repayments of note payable - related party (687,523 ) (80,000 ) Repayments of note payable (3,152,488 ) (3,206,887 ) Sale of Series B Preferred shares to related party - 20,000 Redemption of Series B Preferred shares to related party - (20,000 ) Common stock and warrants issued for cash, net of issuance costs 11,054,883 17,233,307 Sale of Series C Preferred shares to related party 1,000 - Redemption of Series C Preferred shares to related party (1,000 ) - Exercise of warrants, modification of warrants, and issuance of warrants 1,000 1,109,574 Payments on financing on fixed asset (262,160 ) (400,491 ) Net cash provided by financing activities 15,919,680 17,530,503 NET INCREASE (DECREASE) IN CASH (2,671,538 ) (5,103,421 ) CASH AT BEGINNING OF YEAR 2,768,640 7,872,061 CASH AT END OF YEAR $ 97,102 $ 2,768,640 Supplemental cash flow information: Cash paid for income taxes $ - $ - Cash paid for interest expense $ 2,726,020 $ 753,038 Issuance of shares for the settlement of accounts payable $ - $ 80,000 Debt discount from warrants issued with convertible note payable $ - $ 878,622 Debt discount from shares issued as inducement for note payable $ - $ 146,522 Shares issued for debt offering costs $ 354,838 $ 96,030 Warrant modification $ 319,871 $ 37,677 Deferred issuance costs $ - $ 50,000 Issuance of shares of Pearsanta Common Stock for IP $ 10,000 $ - Assumption of notes payable from Evofem merger agreement $ 11,173,750 $ - Series A-1 Preferred shares issued for exchange agreement $ 22,277,233 $ - Accrued intertest rolled into notes payable $ 701,315 $ - Series B-2 Preferred shares issued in note exchange agreement $ 2,686,306 $ - See accompanying notes to the consolidated financial statements.