KIORA PHARMACEUTICALS INC
For the period ended Jun 30, 2025. Filed Aug 8, 2025.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Jun 30, 2025 · Filed Aug 8, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Condensed Consolidated Financial Statements (unaudited)
- Business, Presentation and Recent Accounting Pronouncements
Overview
Kiora Pharmaceuticals, Inc. (“Kiora” or the “Company”) was formed as a Delaware corporation on December 28, 2004. Kiora is a clinical-stage specialty pharmaceutical company developing and commercializing therapies for the treatment of ophthalmic diseases.
Since its inception, Kiora has devoted substantially all its efforts to business planning, research and development, and raising capital.
Unaudited Interim Financial Information
The accompanying unaudited condensed consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States (“U.S. GAAP”) for interim financial information and with the instructions to Form 10-Q and Rule 8-03 of Regulation S-X. Pursuant to these rules and regulations, they do not include all information and notes required by U.S. GAAP for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation of the Company’s financial condition and results of operations have been included. Operating results for the periods presented are not necessarily indicative of the results that may be expected for the full year. We believe that the disclosures provided herein are adequate to make the information presented not misleading when these unaudited interim condensed consolidated financial statements are read in conjunction with the audited consolidated financial statements and notes previously included in the Company’s 2024 Annual Report on Form 10-K dated March 25, 2025. The balance sheet as of December 31, 2024 was derived from audited consolidated financial statements of the Company but does not include all the disclosures required by U.S. GAAP.
Adoption of Accounting Standards
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740) - Improvements to Income Tax Disclosures. The new standard requires a company to expand its existing income tax disclosures, specifically related to the rate reconciliation and income taxes paid. The standard is effective for us beginning in fiscal year 2025 for the annual reporting period ending December 31, 2025. The new standard is expected to be applied prospectively, but retrospective application is permitted. The Company adopted ASU 2023-09 on January 1, 2025. The adoption of ASU 2023-09 is not expected to have a material effect on the condensed consolidated financial statements and related disclosures.
Accounting Standards Pending Adoption
In November 2024, the FASB issued ASU 2024-03, Disaggregation of Income Statement Expenses (“ASU 2024-03”). The guidance in ASU 2024-03 requires new financial statement disclosures in tabular format, disaggregating information about prescribed categories underlying any relevant income statement expense captions. The standard is effective for fiscal years beginning after December 15, 2026 and interim periods within fiscal years beginning after December 15, 2027, with early adoption permitted. Upon adoption, ASU 2024-03 may be applied prospectively or retrospectively. The Company is currently evaluating the impact that the adoption of ASU 2024-03 may have on its disclosures in its condensed consolidated financial statements.
Liquidity and Capital Resources
At June 30, 2025, the Company had unrestricted Cash and Cash Equivalents of $1.0 million and Short-term Investments of $19.6 million, and an Accumulated Deficit of $147.7 million. With the exception of the year ended December 31, 2024, Kiora has incurred annual losses and negative cash flows since inception, and future losses are anticipated. However, based on the cash and short-term investments on hand at June 30, 2025, the Company anticipates having sufficient cash to fund its planned operations into late 2027 and does not currently anticipate an immediate need to raise additional capital to fund operations.
Significant Accounting Policies
Cash and Cash Equivalents
The Company considers all highly liquid investments with original maturities of three months or less when purchased to be cash equivalents. Cash and cash equivalents include cash in readily available checking accounts, savings accounts, money market funds, and marketable securities with maturities of 3 months or less when acquired. The carrying amounts reported in the unaudited condensed balance sheets for cash and cash equivalents are valued at cost, which approximates fair value.
Short-Term Investments
Short-term investments primarily consist of treasuries, corporate debt securities, and government and agency securities. The Company has classified these investments as available-for-sale securities, as the sale of such investments may be required prior to maturity to implement management strategies, and therefore has classified all investments with maturity dates beyond three months at the date of purchase as current assets in the accompanying unaudited condensed consolidated balance sheets. Any premium or discount arising at purchase is amortized and/or accreted to interest income as an adjustment to yield using the straight-line method over the life of the instrument. Investments are reported at their estimated fair value. Unrealized gains and losses are included in accumulated other comprehensive (loss) income as a component of stockholders' equity until realized.
Allowance for Credit Losses
For available-for-sale securities in an unrealized loss position, the Company first assesses whether it intends to sell, or if it is more likely than not that it will be required to sell, the security before recovery of its amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the security’s amortized cost basis is written down to fair value through earnings. For available-for-sale securities that do not meet the aforementioned criteria, the Company evaluates whether the decline in fair value has resulted from credit losses or other factors. In making this assessment, the Company considers the severity of the impairment, any changes in interest rates, market conditions, changes to the underlying credit ratings and forecasted recovery, among other factors. The credit-related portion of unrealized losses, and any subsequent improvements, are recorded in interest income through an allowance account. Any impairment that has not been recorded through an allowance for credit losses is included in other comprehensive (loss) income on the condensed consolidated balance sheets.
The Company excludes the applicable accrued interest from both the fair value and amortized cost basis of available-for-sale securities for purposes of identifying and measuring an impairment. Accrued interest receivable on investment securities is recorded within prepaid expenses and other current assets on the condensed consolidated balance sheets. The Company’s accounting policy is to not measure an allowance for credit loss for accrued interest receivable and to write-off any uncollectible accrued interest receivable as a reversal of interest income in a timely manner, which is considered to be in the period in which it is determined the accrued interest will not be collected.
Revenue Recognition
In accordance with FASB’s ASC 606, Revenue from Contracts with Customers, or ASC 606, the Company recognizes revenue when its customer obtains control of promised goods or services, in an amount that reflects the consideration which the entity expects to receive in exchange for those goods or services. To determine revenue recognition for arrangements that the Company determines are within the scope of ASC 606, it performs the following five steps: (i) identify the contract(s) with a customer; (ii) identify the performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction price to the performance obligations in the contract; and (v) recognize revenue when (or as) the entity satisfies a performance obligation.
The Company applies the five-step model to contracts when it determines that it is probable it will collect the consideration it is entitled to in exchange for the goods or services it transfers to the customer. At contract inception, once the contract is determined to be within the scope of ASC 606, the Company assesses the goods or services promised within each contract and determines those that are performance obligations, and assesses whether each promised good or service is distinct. The Company then recognizes as revenue the amount of the transaction price that is allocated to the respective performance obligation when (or as) the performance obligation is satisfied.
In a contract with multiple performance obligations, we must develop estimates and assumptions that require judgment to determine the underlying stand-alone selling price for each performance obligation which determines how the transaction price is allocated among the performance obligation. The estimation of the stand-alone selling price(s) may include estimates regarding forecasted revenues or costs, development timelines, discount rates, and probabilities of technical and regulatory success. We evaluate each performance obligation to determine if it can be satisfied at a point in time or over time. Any change made to estimated progress towards completion of a performance obligation and, therefore, revenue recognized will be recorded as a change in estimate. In addition, variable consideration must be evaluated to determine if it is constrained and, therefore, excluded from the transaction price.
Amounts received prior to satisfying the revenue recognition criteria are recognized as deferred revenue in the Company’s balance sheet. Amounts expected to be recognized as revenue within the twelve months following the balance sheet date are classified as the current portion of deferred revenue. Amounts not expected to be recognized as revenue within the twelve months following the balance sheet date are classified as deferred revenue, net of current portion. As of June 30, 2025 and 2024, the Company did not have a deferred revenue balance.
Collaboration Revenue
If a license to our intellectual property is determined to be distinct from the other performance obligations identified in a contract, the Company recognizes revenues from the transaction price allocated to the license when the license is transferred to the licensee and the licensee is able to use and benefit from the license. For licenses that are bundled with other promises, the Company utilizes judgment to assess the nature of the combined performance obligation to determine whether the combined performance obligation is satisfied over time or at a point in time and, if over time, the appropriate method of measuring progress for purposes of recognizing revenue from the allocated transaction price. The Company evaluates the measure of progress at each reporting period and, if necessary, adjusts the measure of performance and related revenue or expense recognition as a change in estimate.
At the inception of each arrangement that includes milestone payments, the Company evaluates whether the milestones are considered probable of being reached. If it is probable that a significant revenue reversal would not occur, the associated milestone value is included in the transaction price. Milestone payments that are not within the Company's or a collaboration partner’s control, such as regulatory approvals, are generally not considered probable of being achieved until those approvals are received. At the end of each reporting period, the Company re-evaluates the probability of achievement of milestones that are within the Company's or a collaboration partner’s control, such as operational development milestones and any related constraint, and, if necessary, adjust our estimate of the overall transaction price. Any such adjustments are recorded on a cumulative catch-up basis, which will affect collaboration revenues and earnings in the period of adjustment. Revisions to the Company's estimate of the transaction price may also result in negative collaboration revenues and earnings in the period of adjustment.
For arrangements that include sales-based royalties, including commercial milestone payments based on the level of sales, and a license is deemed to be the predominant item to which the royalties relate, the Company will recognize revenue at the later of (i) when the related sales occur, or (ii) when the performance obligation to which some or all of the royalty has been allocated has been satisfied, or partially satisfied.
Collaboration Agreements
The Company has entered into an option agreement and a research agreement that fall under the scope of ASC 808, Collaborative Arrangements. Reimbursements from a collaboration partner are recorded as a reduction to research and development expense in the condensed consolidated statements of operations and comprehensive (loss) income. Similarly, amounts that are owed to a collaboration partner are recognized as research and development expense in the condensed consolidated statements of operations and comprehensive (loss) income.
In-Process Research and Development
The Company records in-process R&D projects acquired in asset acquisitions that have not reached technological feasibility and which have no alternative future use. For in-process R&D projects acquired in business combinations, the Company capitalizes the in-process R&D project as an indefinite-lived intangible asset and evaluates this asset at least annually for impairment until the R&D process has been completed. Once the R&D process is complete, the Company amortizes the R&D asset over its remaining useful life. The Company performed an annual evaluation of its indefinite-lived intangible assets for impairment as of August 31, 2024 with a quantitative analysis using the Income Approach. At June 30, 2025 and December 31, 2024, there was $6.7 million of in-process R&D as part of intangible assets and in-process R&D, net on the condensed consolidated balance sheets.
Accrued Clinical Expenses
As part of the Company’s process of preparing the condensed consolidated financial statements, the Company is required to estimate its accrued expenses. This process includes reviewing open contracts and purchase orders, communicating with its applicable personnel to identify services that have been performed on its behalf and estimating the level of service performed and the associated costs incurred for the service when the Company has not yet been invoiced or otherwise notified of actual costs. The majority of the Company’s service providers invoice monthly in arrears for services performed. The Company makes estimates of its accrued expenses as of each balance sheet date in the financial statements based on facts and circumstances known at the time. The Company periodically confirms the accuracy of these estimates with the service providers and makes adjustments if necessary.
Business Segment and Geographical Information
The Company identifies operating segments as components of the enterprise for which separate discrete financial information is available for evaluation by the chief operating decision maker, or decision-making group, in making decisions on how to allocate resources and assess performance. The Company views its operations and manages its business as fully integrated and operating inone business segment andthree geographic areas. The Company's singular focus is developing innovative ophthalmic pharmaceutical products.
Refunds for Research and Development
The Company through its subsidiaries, Kiora Pharmaceuticals GmbH and Kiora Pharmaceuticals Pty Ltd., is eligible to receive certain refundable tax incentives associated with its research and development expenses in Austria and Australia. These refunds are realized in the form of a cash payment when received, following the eligible incurred research and development expenses. Following the approval of a research finding by the tax authority, the Company records the refundable payment as a tax receivable and a reduction in expense in the period in which the research and development expenses are incurred. In situations where a new research application has not yet been approved by the tax authority, the Company records the tax receivable and reduction of expense in the period following approval. As of June 30, 2025 and December 31, 2024, the Company has a research and development tax receivable of $0.4 million and $0.2 million, respectively.
Reclassifications
Certain amounts in the prior period financial statements have been reclassified to confirm to the presentation of the current period financial statements. Such reclassifications have no material effect on the reported financial results.
- Balance Sheet Information
Cash, Cash Equivalents and Restricted Cash
A summary of cash and cash equivalents and restricted cash is as follows:
| June 30, 2025 | December 31, 2024 | |
|---|---|---|
| Cash and Cash Equivalents | $1,028,324 | $3,792,322 |
| Restricted Cash, Non-current | 4,461 | 4,057 |
| Total Cash, Cash Equivalents and Restricted Cash | $1,032,785 | $3,796,379 |
Non-current restricted cash consists of deposits with financial institutions for corporate credit cards.
Short-term Investments
The following table summarizes short-term investments as of June 30, 2025 and December 31, 2024:
| Unrealized | ||||
|---|---|---|---|---|
| Amortized Cost | Gains | Losses | Estimated Fair Value | |
| Government Agency Securities | $15,242,609 | $1,004 | $(2,684) | $15,240,929 |
| Corporate Debt Securities | 4,392,698 | 4,704 | (519) | 4,396,882 |
| Total Short-term Investments | $19,635,307 | $5,707 | $(3,203) | $19,637,812 |
| Unrealized | ||||
|---|---|---|---|---|
| Amortized Cost | Gains | Losses | Estimated Fair Value | |
| US Treasuries | $92,273 | $40 | $— | $92,313 |
| Government Agency Securities | 18,517,164 | 28,008 | (4,621) | 18,540,551 |
| Corporate Debt Securities | 4,058,879 | 5,901 | (2,107) | 4,062,673 |
| Asset Backed Securities | 301,844 | 2,379 | — | 304,223 |
| Total Short-term Investments | $22,970,160 | $36,328 | $(6,728) | $22,999,760 |
The following table summarizes the maturities of the Company's short-term investments at June 30, 2025 and December 31, 2024:
| Amortized Cost | Estimated Fair Value | |
|---|---|---|
| Due in one year or less | $18,953,710 | $18,954,981 |
| Due in one to five years | 681,597 | 682,831 |
| Total Short-term Investments | $19,635,307 | $19,637,812 |
| Amortized Cost | Estimated Fair Value | |
|---|---|---|
| Due in one year or less | $21,659,580 | $21,688,074 |
| Due in one to five years | 1,310,580 | 1,311,686 |
| Total Short-term Investments | $22,970,160 | $22,999,760 |
The following table shows the Company's available-for-sale investments' gross unrealized losses and fair value aggregated by investment category and length of time that individual securities have been in a continuous loss position, at June 30, 2025 and December 31, 2024:
| Less than 12 months | |||
|---|---|---|---|
| Count | Fair Value | Unrealized Losses | |
| Government Agency Securities | 9 | $9,483,612 | $(2,684) |
| Corporate Debt Securities | 10 | 703,153 | (519) |
| Total | 19 | $10,186,765 | $(3,203) |
| Less than 12 months | |||
|---|---|---|---|
| Count | Fair Value | Unrealized Losses | |
| Government Agency Securities | 4 | $3,369,962 | $(4,621) |
| Corporate Debt Securities | 9 | 801,149 | (2,107) |
| Total | 13 | $4,171,111 | $(6,728) |
The Company reviews its investments each quarter to identify and evaluate investments that have an indication of possible other-than-temporary impairment. Factors considered in determining whether a loss is other-than-temporary include the length of time and extent to which fair value has been less than the cost basis, any changes to the underlying credit risk of the investment, and the Company’s intent and ability to hold the investment for a period of time sufficient to allow for any anticipated recovery in market value. The unrealized losses in the Company’s investments were caused by changes in interest rates resulting from changing economic conditions, and not from a decline in credit of their underlying issuers. The Company may be required to sell these investments prior to maturity to implement management strategies, however, it is not likely that the Company will sell these investments before recovery of their amortized cost basis. As such, the Company has classified these losses as temporary in nature.
Prepaid Expenses and Other Current Assets
Prepaid expenses and other current assets consist of the following:
| June 30, 2025 | December 31, 2024 | |
|---|---|---|
| Prepaid Research and Development | $746,316 | $1,814,795 |
| Prepaid General and Administrative | 130,737 | 131,550 |
| Prepaid Insurance | 80,042 | 96,142 |
| Total Prepaid Expenses and Other Current Assets | $957,095 | $2,042,487 |
Tax and Other Receivables
Tax and other receivables consist of the following:
| June 30, 2025 | December 31, 2024 | |
|---|---|---|
| Research Tax Credits | $445,847 | $223,184 |
| Other Tax Receivables | 30,530 | 47,063 |
| Accrued Collaboration Credit | 219,625 | $— |
| Total Tax Receivables | $696,002 | $270,246 |
Accrued Expenses
Accrued expenses consist of the following:
| June 30, 2025 | December 31, 2024 | |
|---|---|---|
| Payroll and Benefits | $828,438 | $1,169,618 |
| Professional Fees | 98,110 | 55,032 |
| Clinical Trials | 648,601 | 875,072 |
| Income Tax | 917,480 | 2,328,042 |
| Other | 47,865 | 160,893 |
| Total Accrued Expenses | $2,540,493 | $4,588,657 |
- Fair Value Disclosures
The accounting guidance defines fair value, establishes a consistent framework for measuring fair value, and expands disclosure for each major asset and liability category measured at fair value on either a recurring or nonrecurring basis. Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or liability. As a basis for considering such assumptions, the accounting guidance establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value as follows:
Level 1 - Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.
Level 2 - Quoted prices for similar assets and liabilities in active markets, quoted prices in markets that are not active, or inputs which are observable, either directly or indirectly, for substantially the full term of the asset or liability.
Level 3 - Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (i.e., supported by little or no market activity).
The following table summarizes the Company's financial instruments measured at fair value on a recurring basis as of June 30, 2025 and December 31, 2024.
| Fair Value Measurements at Reporting Date Using | ||||
|---|---|---|---|---|
| Quoted Prices in Active Markets for Identical Assets · Significant Other Observable Inputs · Significant Unobservable Inputs | ||||
| As of June 30, 2025 | Total | (Level 1) | (Level 2) | (Level 3) |
| Cash Equivalents: | ||||
| Money Market Funds | $283,475 | $283,475 | $— | $— |
| US Treasury Securities | 275,710 | — | 275,710 | — |
| Total Cash Equivalents Measured at Fair Value | $559,185 | $283,475 | $275,710 | $— |
| Short-term Investments: | ||||
| Government Agency Securities | $15,240,929 | $— | $15,240,929 | $— |
| Corporate Debt Securities | 4,396,882 | — | 4,396,882 | — |
| Total Short-term Investments Measured at Fair Value | $19,637,812 | $— | $19,637,812 | $— |
| Total Assets Measured at Fair Value | $20,196,996 | $283,475 | $19,913,522 | $— |
| Fair Value Measurements at Reporting Date Using | ||||
|---|---|---|---|---|
| Quoted Prices in Active Markets for Identical Assets · Significant Other Observable Inputs · Significant Unobservable Inputs | ||||
| As of December 31, 2024 | Total | (Level 1) | (Level 2) | (Level 3) |
| Cash Equivalents: | ||||
| Money Market Funds | $562,604 | $562,604 | $— | $— |
| US Treasury Securities | 691,917 | — | 691,917 | — |
| Total Cash Equivalents Measured at Fair Value | $1,254,521 | $562,604 | $691,917 | $— |
| Short-term Investments: | ||||
| US Treasury Securities | $92,314 | $— | $92,314 | $— |
| Government Agency Securities | 18,540,550 | — | 18,540,550 | — |
| Corporate Debt Securities | 4,062,673 | — | 4,062,673 | — |
| Asset Backed Securities | 304,223 | — | 304,223 | — |
| Total Short-term Investments Measured at Fair Value | $22,999,760 | $— | $22,999,760 | $— |
| Total Assets Measured at Fair Value | $24,254,281 | $562,604 | $23,691,677 | $— |
In connection with historical acquisitions, additional consideration may be owed by the Company related to the achievement of certain milestones and such contingent consideration payments are required by U.S. GAAP to be presented at fair value. The following table provides information for liabilities measured at fair value on a recurring basis using Level 3 inputs:
| June 30, 2025 | December 31, 2024 | |
|---|---|---|
| Contingent Consideration: | ||
| Non-current | $4,604,456 | $4,191,490 |
| Total Contingent Consideration | $4,604,456 | $4,191,490 |
The Company initially values contingent consideration related to business combinations using a probability-weighted calculation of potential payment scenarios discounted at rates reflective of the risks associated with the expected future cash flows for certain milestones. Key assumptions used to estimate the fair value of contingent consideration include projected financial information, market data and the probability and timing of achieving the specific milestones. After the initial valuation, the Company generally uses its best estimate to measure contingent consideration at each subsequent reporting period using the following unobservable Level 3 inputs:
| Valuation Technique | Unobservable Inputs | June 30, 2025 | December 31, 2024 | |
|---|---|---|---|---|
| Discounted cash flow | Payment discount rate | 14.1% | 15.1% | |
| Bayon | Payment period | 2027 - 2029 | 2027 - 2029 | |
| Panoptes | Payment period | 2027 - 2028 | 2027 - 2028 | |
| Bayon | Probability of success for payment | 48% - 77% | 48% - 77% | |
| Panoptes | Probability of success for payment | 30% - 33% | 30% - 33% |
Significant changes in these assumptions could result in a significantly higher or lower fair value. The contingent consideration reported in the above table is adjusted quarterly based upon the passage of time or the anticipated success or failure of achieving certain milestones. The change in fair value of contingent consideration of $0.4 million for the six months ended June 30, 2025, was primarily driven by a decrease in the discount rate. The change in fair value of contingent consideration of $108.0 thousand for the six months ended June 30, 2024 was primarily driven by an increase in the discount rate. The change in fair value of contingent consideration is recorded within operating expenses on the accompanying condensed consolidated statements of operations and comprehensive (loss) income.
The Company records in-process R&D projects acquired in asset acquisitions that have not reached technological feasibility and which have no alternative future use at estimated fair value. For in-process R&D projects acquired in business combinations, the Company capitalizes the in-process R&D project as an indefinite-lived intangible asset and evaluates this asset annually for impairment until the R&D process has been completed. Once the R&D process is complete, the Company amortizes the R&D asset over its remaining useful life.
ASC 350 allows an entity to first assess qualitative factors to determine whether events and circumstances indicate that it is more likely than not (that is, a likelihood of more than 50 percent) that an indefinite-lived intangible asset is impaired. If it is more likely than not that the asset is impaired, the entity must calculate the fair value of the asset and record an impairment charge if the carrying amount exceeds fair value. If an entity concludes that there is a less than 50 percent likelihood that the asset is impaired, no further action is required. An indefinite-lived intangible asset should be tested for impairment if events or changes in circumstances indicate that it is more likely than not that the asset is impaired. If such events or changes have occurred, a quantitative assessment is required.
If an entity bypasses the qualitative assessment or determines from its qualitative assessment that an indefinite-lived intangible asset is more likely than not impaired, a quantitative impairment test should be performed. The quantitative impairment test compares the fair value of an indefinite-lived intangible asset with the asset’s carrying amount. If the fair value of the indefinite-lived intangible asset is less than the carrying amount, an impairment loss should be recognized in an amount equal to the difference in accordance with ASC 350-30-35-19.
The Company values in-process R&D related to asset acquisitions using the Income Approach which measures the value of an asset by the present value of its future economic benefits. These benefits can include interest and principal payments, earnings, cost savings, tax deductions, or proceeds from its disposition. Value indications are developed by discounting expected cash flows at a rate of return that incorporates the risk-free rate for the use of funds, the expected rate of inflation, and risks associated with the particular investment. The selected discount rate is generally based on rates of return available from alternative investments of similar type and quality.
The Company engaged a third-party valuation firm to complete a quantitative assessment of in-process R&D as of August 31, 2024, which includes the following unobservable Level 3 inputs:
| Valuation Technique · Unobservable Inputs · Discount Rate | ||||
|---|---|---|---|---|
| KIO-104 | Multi-Period Excess Earnings Method | Probability of success for next development phase | 17% to 36% | 43% |
| KIO-301 | Multi-Period Excess Earnings Method | Probability of success for next development phase | 23% to 43% | 43% |
As of June 30, 2025, the Company assessed qualitative factors to determine whether events and circumstances indicate impairment, and concluded that it is not more likely than not that any assets are impaired.
- Capital Stock
During May 2025 and June 2025,133 and 56,168 shares of common stock, respectively, were issued upon the exercise of Class C Warrants at $4.7079 per share for aggregate proceeds of approximately $0.3 million.
On May 1, 2024, the Company filed a certificate of amendment to the Company’s Restated Certificate of Incorporation to increase the number of authorized shares of Common Stock to 150,000,000.
On January 31, 2024, the Company entered into a private placement agreement with Maxim Group LLC serving as placement agent for 1,755,556 shares of common stock, pre-funded warrants to purchase up to 1,261,582 shares of common stock, and accompanying Tranche A and Tranche B warrants to purchase up to an aggregate of 5,486,066 shares of common stock. The total net proceeds from the private placement were approximately $13.8 million. During June 2025,333,333 shares of common stock were issued upon the exercise of pre-funded warrants.
The Tranche A warrants are exercisable for up to 2,743,033 shares of common stock at an exercise price of $5.4684 per share for an aggregate of up to approximately $15.0 million and will expire at the earlier of (i)30 days following the announcement of full data (expected in 2026) from the Company's Phase 2 clinical trial (ABACUS-2) of KIO-301 in patients with retinitis pigmentosa and the daily Volume Weighted Average Price "VWAP" of the Company's common stock equaling or exceeding $9.9432 per share for 30 consecutive trading days following the announcement and (ii)five years from the date of shareholder approval of the warrants.
The Tranche B warrants are exercisable for up to 2,743,033 shares of common stock at an exercise price of $5.4684 per share for an aggregate of up to approximately $15.0 million and will expire at the earlier of (i)30 days following the announcement of topline data (expected in 2026) from the planned Phase 2 trial of KIO-104 in retinal inflammation and the daily VWAP of the Company's common stock equaling or exceeding $12.4290 per share for 30 consecutive trading days following the announcement and (ii)five years from the date of shareholder approval of the warrants.
- Warrants
The following is a summary of warrant activity for the Company’s equity-classified warrants for the six months ended June 30, 2025:
| Number of Common SharesIssuable Upon Exerciseof Outstanding Warrants | Weighted AverageExercisePrice | Weighted AverageRemainingTerm in Years | |
|---|---|---|---|
| Outstanding at December 31, 2024 | 7,389,523 | $7.06 | 5.06 |
| Issued | — | $— | |
| Exercised | (389,634) | $0.68 | |
| Expired | (69) | $4,500 | |
| Outstanding at June 30, 2025 | 6,999,820 | $7.37 | 4.38 |
- Net (Loss) Income per Share - Basic and Diluted
Basic and diluted net (loss) income per share is computed by dividing net (loss) income available to common shareholders by the weighted-average number of common shares outstanding for the time period, which for basic net (loss) income per share, does not include the weighted-average unvested restricted common stock that has been issued and is subject to forfeiture totaling 88,432 and 24,094 shares for the three months ended June 30, 2025 and 2024, respectively, and 67,016 and 24,094 shares for the six months ended June 30, 2025 and 2024, respectively.
Dilutive common equivalent shares consist of stock options, warrants, and preferred stock and are calculated using the treasury stock method, which assumes the repurchase of common shares at the average market price during the period. Under the treasury stock method, options and warrants will have a dilutive effect when the average price of common stock during the period exceeds the exercise price of options or warrants. Common equivalent shares do not qualify as participating securities. In periods where the Company records a net loss, unvested restricted common stock and potential common stock equivalents are not included in the calculation of diluted net (loss) income per share as their effect would be anti-dilutive. The following is a summary of potentially dilutive securities excluded from the calculation of diluted net (loss) income per share as of June 30, 2025 and 2024:
| 2025 | 2024 | |
|---|---|---|
| Common Stock Warrants, Excluding Pre-funded Warrants | 5,738,238 | 5,661,699 |
| Employee Stock Options | 408,161 | 88,993 |
| Restricted Stock | 88,432 | 24,094 |
| Preferred Stock, as Converted into Common Stock | 42,426 | 42,426 |
| Common Stock Reserved for Future Issuance | 570,846 | 54,695 |
| Total | 6,848,103 | 5,871,907 |
- Stock-Based Compensation
Equity Incentive Plans
The Company's Board of Directors (the "Board") adopted the 2014 Equity Incentive Plan (the "2014 Plan") and the Employee Stock Purchase Plan (the “ESPP”) and the Company's Stockholders approved the 2014 Plan and ESPP in February 2015. The Board subsequently adopted the 2024 Equity Incentive Plan (the "2024 Plan") and the Company's Stockholders approved the Plan in May 2024. Following adoption of the 2024 Plan, no further grants were made under the 2014 Plan. In May 2025, the Board determined that the potential future benefits of the ESPP were outweighed by the costs of its administration and terminated the ESPP effective as of April 30, 2025.
Consistent with the 2014 Plan, the 2024 Plan provides for the granting of stock options (incentive and nonqualified), restricted stock or other stock-based awards to employees, officers, directors, consultants, and advisors. The Board is responsible for administration of the 2024 Plan. The Company’s Board determines the term of each option, the option exercise price, the number of shares for which each option is granted and the rate at which each option is exercisable. Incentive stock options may be granted to any officer or employee at an exercise price per share of not less than the fair value per common share on the date of the grant (not less than 110% of fair value in the case of holders of more than 10% of the Company’s voting stock) and with a term not to exceedten years from the date of the grant (five years for incentive stock options granted to holders of more than 10% of the Company’s voting stock). Nonqualified stock options may be granted to any officer, employee, consultant, or director at an exercise price per share of not less than the par value per share. In January 2025, the number of shares of common stock issuable under the 2024 Plan automatically increased by 120,031 shares pursuant to the terms of the 2024 Plan. As of June 30, 2025, the maximum number of shares of Common Stock that may be issued pursuant to the 2024 Plan was 853,133 of which 280,892 shares were available for awards.
Stock-based compensation expense is presented in the same expense line items as cash compensation paid and for the three and six months ended June 30, 2025 and 2024 is as follows:
| Three months ended June 30, | Six months ended June 30, | |||
|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | |
| Research and Development | $96,117 | $94,092 | 181,061 | 188,663 |
| General and Administrative | 166,657 | 55,703 | 230,329 | 136,575 |
| Total Stock-Based Compensation Expense | $262,774 | $149,795 | 411,390 | 325,238 |
Stock Options
The Company grants time-based stock options which generally vest one-third of the underlying shares on theone-year anniversary of the grant date and the remainder ratably over a 24-month period. The fair value of time- based stock options is determined using the Black-Scholes Option Pricing Model, with such value recognized as expense over the service period, which is typically three years, net of actual forfeitures. There wereno grants made during the six months ended June 30, 2024, and therefore no assumptions used to determine the fair value.
| Six months ended June 30, | ||
|---|---|---|
| 2025 | 2024 | |
| Risk-Free Interest Rate | 3.97% | N/A |
| Expected Life (years) | 6 | N/A |
| Expected Stock Price Volatility | 136.6% | N/A |
| Expected Dividend Yield | —% | —% |
The weighted-average grant date fair value of options granted for the six months ending June 30, 2025 was $2.68. The expected term of the options granted is based on management's estimate. Expected volatility is based on the historical volatility of the Company’s common stock. The risk-free interest rate is determined based upon a constant U.S. Treasury security rate with a contractual life that approximates the expected term of the option. Unamortized compensation expense related to the options amounted to $0.8 million as of June 30, 2025 and is expected to be recognized over a weighted average period of approximately 3.16 years.
Following is a summary of stock option activity for the six months ended June 30, 2025:
| Number ofOptions | Weighted- AverageExercise Price | Weighted- AverageRemainingTerm in Years | |
|---|---|---|---|
| Outstanding at December 31, 2024 | 161,303 | $21.15 | 9.00 |
| Granted | 246,885 | $2.93 | |
| Expired | (27) | $23,490 | |
| Outstanding at June 30, 2025 | 408,161 | $8.58 | 9.26 |
| Exercisable and vested at June 30, 2025 | 64,202 | $34.98 | 8.05 |
The stock options outstanding and exercisable as of June 30, 2025 hadno aggregate intrinsic value. The aggregate intrinsic value is calculated as the difference between the exercise price of the underlying options and the market price of the Company’s common stock for options that had exercise prices lower than $2.88, the closing price of the Company’s stock on June 30, 2025.
Restricted Stock Awards
Restricted stock compensation expense is recognized over the vesting period, which is typically one-third of the underlying shares on theone-year anniversary of the grant date and the remainder ratably over a 24-month period. Unamortized compensation expense related to the restricted stock awards amounted to $0.3 million as of June 30, 2025 and is expected to be recognized over a weighted average period of approximately 3.51 years. The following is a summary of restricted stock activity for the six months ended June 30, 2025:
| Number ofUnits | Weighted- AverageGrant Date Fair Value | Weighted- AverageRemainingTerm in Years | |
|---|---|---|---|
| Non-vested Outstanding at December 31, 2024 | 46,697 | $7.56 | 2.19 |
| Awarded | 43,069 | $2.93 | |
| Released | (1,334) | $34.45 | |
| Non-vested Outstanding at June 30, 2025 | 88,432 | $4.90 | 2.22 |
- Collaboration Agreements
In May 2025, the Company entered into an exclusive option agreement (the "Option Agreement") with Senju Pharmaceutical Co., Ltd ("Senju"). Under the agreement, the Company granted Senju an exclusive option to obtain a license to the development and commercialization rights of KIO-301 for the treatment of ophthalmic diseases in certain key countries in Asia, including Japan and China. The Company concluded that the Option Agreement containstwo material performance obligations, the Option and the future License. The Option was deemed a material right per ASC 606 and therefore a separate performance obligation. However, the Company also determined that the Option performance obligation is not capable of being distinct because it is interrelated to the future License Agreement. There is no financing component in the Option Agreement.
The Option Agreement provides for a nonrefundable upfront payment of $1.25 million, which has been deferred and recorded the consideration as a contract liability within the deferred collaboration revenue on the condensed consolidated balance sheet. Revenue associated with the option fee will be recognized at the earlier of the exercise of the option or expiration of the option term.
Similarly, the associated contract costs specifically, sublicense fees, will be included in prepaid expenses and expensed when incurred, at the earlier of the exercise or expiration of the option.
In January 2024, the Company entered into a strategic development and commercialization agreement ("License Agreement") with Théa Open Innovation ("TOI"), a sister company of the global ophthalmic specialty company Laboratoires Théa ("Théa"). Under the agreement, the Company granted TOI exclusive worldwide development and commercialization rights, excluding certain countries in Asia, to KIO-301 for the treatment of degenerative retinal diseases (the "License"). The Company concluded that the Licensing Agreement containsone material performance obligation, the License. The transaction price includes the upfront, non-refundable payment of $16.0 million (the "License Access Fee"). The Company did not include any development or regulatory milestones in the transaction price because it is probable that changes in the estimate of receiving those milestones would result in significant reversals of cumulative revenue in future periods, due to the inherent risks and uncertainties in the drug development process. The sales-based milestones and royalties are not included in the transaction price per ASC 606-10-32-11 and ASC 606-10-55-65. There is no financing component in the License Agreement.
The initial transaction price was allocated to theone performance obligation identified (the License), which was transferred to TOI at the execution of the License Agreement and the entire $16.0 million transaction price was recognized in the first quarter of 2024 upon the satisfaction of the license performance obligations. Variable components of consideration related to development and regulatory milestones, commercial milestones, and royalties will be allocated to the transaction price if and when they occur. When it is probable that including milestones in the transaction price will not result in significant reversals of cumulative revenue in future periods, the Company will recognize the revenue for the milestones immediately since the license performance obligation to which the milestones relate has already been fully satisfied when the change in estimate of the variable consideration occurs. Since the reimbursement for the development activities clearly relates to those activities and are accounted for under ASC 808, the Company will recognize those amounts that are due from TOI as contra-R&D expense.
The License Access Fee was earned at a point in time (first quarter of 2024) and, as a result, the associated contract costs specifically, sublicense fees, were expensed at the same point in time (first quarter of 2024). All further revenue sources that may lead to sublicense fee payments will not be recognized until earned. As such, sublicense fees will be expensed in the same period as the revenue of the respective milestone or royalties are earned.
- Commitments and Contingencies
Leases
The Company is party tofive real property operating leases for the rental of office and clinical trial space.
In February 2022, the Company entered into an 18-month lease for an office facility in Encinitas, California (the "Encinitas Lease"). The Encinitas Lease commenced in May 2022 and was amended to extend its lease term through April 30, 2025. The Company recorded a right-of use ("ROU") asset and lease liability upon lease commencement and lease amendment in May 2022 and November 2023, respectively. Monthly rent payments are approximately $3.3 thousand. The security deposit of $12 thousand was refunded to the Company in May 2025 following the conclusion of the lease on April 30, 2025.
In May 2022, the Company entered into a 12-month lease for office space in Adelaide, Australia (the "Adelaide Lease") which expired in May 2023. Following expiration, the landlord agreed to extend the Adelaide Lease on a month-month basis, whereby the Company must provide 90-day notice of termination. The Adelaide Lease is a short-term lease which is exempt for ROU asset and lease liability reporting. Monthly rent payments are approximately A$2.2 thousand. The Adelaide lease is being used was a clinical trial site for ABACUS-2, with rent costs fully reimbursed by TOI.
The Company also entered into a lease for 910 square feet of office space in Vienna, Austria (the "Vienna Lease"). The Vienna Lease commenced on October 15, 2023 with a term of 5 years through October 14, 2028. The Company recorded a ROU asset and lease liability upon lease commencement in October 2023. Monthly rent payments are approximately €1.3 thousand, and the security deposit is €4.5 thousand.
In January 2025, the Company entered into a lease in Perth, Australia (the "Perth Lease") and another in Brisbane, Australia (the "Brisbane Lease"). Both leases commenced in February 2025, at which time the Company recorded a ROU asset and lease liability, with a term of 2 years through January 2027. Monthly rent payments are approximately A$8.9 thousand, and the total security deposit is A$44.0 thousand. The Company has rent abatement for the first 2 months of the Brisbane Lease and for the first 3 months of the Perth Lease. The Brisbane and Perth leases are for ABACUS-2 clinical trial sites, with rent costs fully reimbursed by TOI.
In March 2025, the Company entered into a new lease in Encinitas, California (the "New Encinitas Lease") which is the current headquarters for t. The New Encinitas Lease commenced in June 2025 with a term of 3 years and 3 months through August 31, 2028. Monthly rent payments are approximately $8.4 thousand per month and will increase by approximately 4% each year on the anniversary of the lease commencement, starting in 2026. The Company has rent abatement for 3 months of the lease in the form of half rent in months two, three, four, five, thirteen and fourteen, and maintains a security deposit of $9.4 thousand. The Company received $72.8 thousand from the lessor for tenant improvements.
Operating lease expense, consisting of the reduction of the right-of-use asset and the imputed interest on the lease liability, totaled $14.2 thousand and $18.4 thousand for the three months ended June 30, 2025 and 2024, respectively and $28.0 thousand and $38.6 thousand for the six months ended June 30, 2025 and 2024, respectively.The remaining lease terms range from less than 1.6 years to 3.3 years.
Supplemental balance sheet information related to the leases is as follows as of June 30, 2025:
| Weighted-Average Remaining Lease Term | 2.9 |
|---|---|
| Weighted-Average Discount Rate | 6.12% |
Future annual minimum lease payments under non-cancellable operating leases as of June 30, 2025 are as follows:
| Years Ending December 31, | |
|---|---|
| 2025 (remaining months) | $76,026 |
| 2026 | 171,631 |
| 2027 | 136,355 |
| 2028 | 85,608 |
| Total Lease Liabilities | 469,620 |
| Less Amounts Representing Interest | (39,215) |
| Total | 430,405 |
| Less Current Portion | (143,327) |
| $287,079 | |
Option Agreements
The Company is party toone option agreement. In May 2025, the Company entered into the Option Agreement with Senju. Under the Option Agreement, Senju paid the Company a non-refundable upfront Option Fee of $1.25 million in exchange for an exclusive Option to negotiate a sublicense for the development and commercialization rights to KIO-301 program in certain key countries in Asia, including Japan and China, following the completion of a Phase 2 clinical trial, which is currently in underway in Australia in collaboration with Thea Open Innovation (“TOI”). The Option exercise term will end after a defined period following the report of topline data from the ongoing ABACUS-2 Phase 2 clinical trial. For an additional option fee of $0.5 million, Senju can extend the exercise term. If exercised, the Option would lead to a separate sublicense agreement, with certain pre-negotiated terms, including potential additional consideration encompassing upfront, milestone, and royalty payments for a combined maximum of $110.75 million.
License and Exclusive Rights Agreements
The Company is a party tofive license agreements, the details of which have been previously disclosed in Note 12 to the consolidated financial statements in the Company's Annual Report on Form 10-K for the year ended December 31, 2024. In April 2025, the SentrX Agreement was terminated, otherwise there have been no material changes to the terms of these agreements during the six months ended June 30, 2025.
Grant Funding
In April 2024, the Company received grant funding of $20,000 from the Choroideremia Research Foundation in support of validating functional vision assessments for patients with profound blindness. This grant funding will aid in further validation of a suite of tests expected to be used in the upcoming ABACUS-2 Phase 2 clinical trial assessing KIO-301.
Contingent Consideration
The purchase price of various acquisitions in prior periods included contingent consideration, which consisted of various cash earn-out payments upon the achievement of certain milestones. Below are the maximum obligation payments per the respective agreements and estimated fair value of contingent consideration payments remaining as of June 30, 2025.
| Maximum Obligationper Agreements | Current FairValue Estimated | |
|---|---|---|
| Bayon | $7,135,000 | $2,427,370 |
| Panoptes | 9,500,000 | 2,177,086 |
| $16,635,000 | $4,604,456 |
Credit Line Agreement
In March 2025, the Company entered into a credit line with UBS (the “Credit Line”) providing for a $10.0 million revolving line of credit. The Credit Line bears interest at the 30-day Secured Overnight Financing Rate ("SOFR") average, plus 1.5%. The SOFR rate is variable. The Credit Line is secured by a first priority lien and security interest in the Company’s marketable securities held in its managed investment accounts with UBS. During the second quarter of 2025, the Company received $1.0 million in proceeds from the line, and made payments of $1.0 million, resulting in no credit balance as of June 30, 2025.
Other
In the normal course of business, the Company periodically becomes involved in various claims and lawsuits, as well as governmental proceedings and investigations that are incidental to the business. The Company accrues a liability when a loss is considered probable and the amount can be reasonably estimated. When a material loss contingency is reasonably possible but not probable, the Company does not record a liability, but instead discloses the nature and amount of the claim, and an estimate of the possible loss or range of loss, if such an estimate can be made. Legal fees are expensed as incurred. With respect to governmental proceedings and investigations, like other companies in the industry, the Company is subject to extensive regulation by national, state and local governmental agencies in the U.S. and in other jurisdictions in which the Company and its affiliates operate. As a result, interaction with governmental agencies is ongoing. The Company’s standard practice is to cooperate with regulators and investigators in responding to inquiries.
The Company currently maintains insurance for risks associated with the operation of its business, provision of professional services and ownership of property. These policies provide coverage for a variety of potential losses, including loss or damage to property, bodily injury, general commercial liability, professional errors and omissions and medical malpractice.
- Segment Information
The Company operates in and reports as a single reportable segment, focused on the development of innovative ophthalmic pharmaceutical products.
Our Chief Operating Decision Maker "CODM" is our President and Chief Executive Officer. The CODM does not evaluate profitability nor evaluate performance or allocate resources below the level of the consolidated Company. The accounting policies of the segment are the same as those described in the summary of significant accounting policies. The CODM reviews operating expenses and net (loss) income presented on a consolidated basis for purposes of allocating resources and evaluating financial performance. These metrics serve as benchmarks to evaluate the business, measure performance, identify trends, prepare financial projections, and make strategic decisions. The CODM does not evaluate performance or allocate resources based on segment assets data; therefore, total segment assets are not presented. As part of the adoption of ASU 2023-07, the comparative prior period segment information has been disclosed herein to align with the current period’s presentation.
The following table presents the revenue, significant expenses, and net (loss) income for the Company’s single reportable segment:
| Three Months Ended June 30, | Six Months Ended June 30, | |||
|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | |
| Total Revenue | — | 20,000 | $— | $16,020,000 |
| Less: Significant and Other Segment Expenses | ||||
| General and Administrative | 1,353,850 | 1,537,973 | 2,843,248 | 2,834,414 |
| Research and Development | ||||
| KIO-101 | 3,780 | 2,610 | 6,795 | 13,084 |
| KIO-1041 | 426,347 | 24,258 | 277,022 | 25,897 |
| KIO-201 | — | — | — | 30,875 |
| KIO-301 | 2,125,633 | 1,088,268 | 4,227,484 | 2,107,116 |
| KIO-301 Collaboration Credit | (1,685,917) | (1,141,985) | (3,652,040) | (1,332,538) |
| Unallocated R&D Expenses2 | 34,729 | 933,528 | 611,076 | 1,555,905 |
| Change in Fair Value of Contingent Consideration | 137,774 | 120,234 | 412,966 | 108,040 |
| Interest Income, Net | (225,237) | (342,102) | (501,870) | (565,149) |
| Other Segment Expenses3 | 93,556 | 18,861 | 109,809 | 10,795 |
| Income Tax Expense | (112,057) | — | 10,949 | — |
| Net (Loss) Income | $(2,152,459) | $(2,221,646) | $(4,345,439) | $11,231,561 |
- Accrued Collaboration Credit
The “Accrued Collaboration Credit” liability on the balance sheet represents the cumulative amount of: (i) Deferred Collaboration Credits, which are prepaid R&D expenses that are eligible for reimbursement but for which the related services have not yet been provided to the Company and are currently recognized as “Collaboration Credit” on the Statement of Operations as the expenses are incurred, and (ii) Accrued Expense Adjustments, which are R&D expenses that have been incurred but have not yet been invoiced by a third-party vendor and thereby are not yet paid/submitted for reimbursement. The changes in these balances have been included in the table in Note 12 for reference in reconciling the Amount Billed/Submitted for Reimbursement compared to the amount of R&D Expenses Incurred.
| Three Months Ended June 30, | Six Months Ended June 30, | |||
|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | |
| Beginning Balance | (738,534) | — | (981,111) | — |
| Prepaid expenses included in reimbursement, not yet incurred | 163,277 | (450,056) | 414,581 | (450,056) |
| Accrued expenses for work performed, not yet invoiced | 351,681 | 248,520 | 342,261 | 248,520 |
| Foreign currency adjustments | 3,951 | — | 4,644 | — |
| Ending Balance, June 30, | (219,625) | (201,536) | (219,625) | (201,536) |
1 Net of research tax credit offset.
2 Unallocated research and development expenses primarily include personnel costs, research consulting and scientific advisory expenses. Beginning in 2025, personnel costs are allocated to specific programs. Previously, all personnel costs were unallocated.
3 Other segment expenses primarily include interest expense, other income, net, and loss on disposal of fixed assets.
- Roll-forward of TOI Activity
Per the terms of the license and collaboration agreement with TOI, TOI is responsible for all research and development (“R&D”) expenses related to KIO-301. This provides for the Company's right to reimbursement upon its submission to TOI of an allowable vendor invoice. Allowable vendor invoices that the Company receives may pertain to services already rendered to the Company, while others may pertain to the prepayment of services that the Company will receive in future periods.
The table below summarizes the R&D expenses submitted for reimbursement and the R&D expenses incurred by the Company related to the collaboration, including the corresponding collaboration credits. These amounts are presented for the most recent relevant periods:
| Period · Amount Billed/ Submitted for Reimbursement · Amount Reimbursed/ Received · R&D Expenses Incurred · Collaboration Credits · Variance (foreign exchange timing) · Adjustment to Deferred Collaboration Credits4 · Adjustment to Accrued Expenses5 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Quarter ended March 31, 2024 | $189,904 | $— | $189,904 | $(190,553) | $(649) | $— | $— | ||
| Quarter ended June 30, 2024 | $1,341,297 | $(189,904) | $1,139,761 | $(1,141,985) | $(2,223) | $(450,056) | $248,520 | ||
| Quarter ended September 30, 2024 | $1,783,472 | $(1,341,297) | $868,198 | $(867,760) | $437 | $(788,934) | $(126,340) | ||
| Quarter ended December 31, 2024 | $601,197 | $(1,783,472) | $739,557 | $(745,052) | $(5,495) | $92,546 | $45,814 | ||
| Fiscal Year ended December 31, 2024 | $3,915,870 | $(3,314,673) | $2,937,420 | $(2,945,350) | $(7,930) | $(1,146,444) | $167,994 | ||
| Quarter ended March 31, 2025 | $1,727,386 | 6 | $(990,979) | 7 | $1,969,270 | $(1,966,123) | $3,147 | $251,304 | $(9,420) |
| Quarter ended June 30, 2025 | $1,168,022 | $(1,337,604) | $1,682,980 | $(1,685,917) | $(2,937) | $163,277 | $351,681 | ||
- Subsequent Events
In July 2025, the Company received $1.25 million from Senju for payment of the Option Fee per the terms of the Option Agreement executed on May 30, 2025.
4 Change in prepaid expenses that have not yet been incurred but which have been paid/submitted for reimbursement. The Company's contract with TOI allows for reimbursement upon the Company's receipt of an allowable vendor invoice.
5 Change in expenses incurred but not billable to TOI until invoiced by a third-party vendor.
6 Includes $389,782 billed in February 2025 related to Phase 3 activities that were reimbursed by TOI prior to quarter-end March 31, 2025, plus $1,337,604 related to reimbursable first quarter 2025 R&D expenses, subsequently reimbursed in the second quarter of 2025.
7 Includes $601,197 related to fourth quarter 2024 Collaboration Receivable and $389,782 billed and reimbursed by TOI in February 2025.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.