XML 161 R4.htm IDEA: XBRL DOCUMENT v3.24.2
Condensed Consolidated Statements of Operations (Unaudited) - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Dec. 31, 2023
Dec. 31, 2022
REVENUES        
Total revenues $ 5,000 $ 30,000 $ 3,153,500 $ 591,500
OPERATING EXPENSES        
Research and development 1,106,000 399,000 2,387,270 1,573,085
General and administrative 1,220,000 593,000 3,893,881 1,288,783
Total operating expenses 2,326,000 992,000 6,281,151 2,861,868
Loss from operations (2,321,000) (962,000) (3,127,651) (2,270,368)
OTHER EXPENSE, NET        
Loss on equity securities, net     (7,585)
Interest expense, net (99,000) (86,000) (558,082) (15,878)
Interest and dividend income     283,160 1,757
Fair value inception adjustment on convertible promissory note 2,240,000 2,240,000 (179,000)
Change in fair value of convertible promissory notes (7,017,000) 294,000 5,355,661 (88,000)
Change in fair value of warrants 172,000 1,076,766 (124,118)
Other income, net     1,084
Total other expense, net (7,116,000) 2,620,000 8,397,505 (411,740)
NET LOSS ATTRIBUTABLE TO AGEX $ (9,437,000) $ 1,658,000 $ 5,269,854 $ (2,682,108)
NET LOSS PER COMMON SHARE:        
BASIC $ (3.38) $ 0.77 $ 2.30 $ (1.25)
DILUTED $ (3.38) $ 0.20 $ 1.46 $ (1.25)
WEIGHTED-AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:        
BASIC 2,790,000 2,167,000 2,288,377 2,145,002
DILUTED 2,790,000 8,569,000 4,005,072 2,145,002
Agex Therapeutics Inc [Member]        
REVENUES        
Total revenues     $ 142,000 $ 34,000
Cost of sales     (40,000) (13,000)
Gross profit     102,000 21,000
OPERATING EXPENSES        
Research and development     734,000 1,025,000
General and administrative     9,328,000 5,971,000
Total operating expenses     10,062,000 6,996,000
Gain on disposition of fixed assets     73,000
Loss from operations     (9,887,000) (6,975,000)
OTHER EXPENSE, NET        
Interest expense, net     (4,900,000) (3,335,000)
Change in fair value of warrants     (35,000) (225,000)
Other income, net     11,000 13,000
Total other expense, net     (4,924,000) (3,547,000)
NET LOSS     (14,811,000) (10,522,000)
Net loss attributable to noncontrolling interest     8,000 60,000
NET LOSS ATTRIBUTABLE TO AGEX     $ (14,803,000) $ (10,462,000)
NET LOSS PER COMMON SHARE:        
BASIC     $ (13.72) $ (9.70)
DILUTED     $ (13.72) $ (9.70)
WEIGHTED-AVERAGE NUMBER OF COMMON SHARES OUTSTANDING:        
BASIC     1,079 1,079
DILUTED     1,079 1,079
Contract Revenue [Member]        
REVENUES        
Total revenues     $ 3,000,000 $ 500,000
Grant Revenue [Member]        
REVENUES        
Total revenues     153,500 91,500
Other Revenues [Member]        
REVENUES        
Total revenues    
Other Revenues [Member] | Agex Therapeutics Inc [Member]        
REVENUES        
Total revenues     65,000 34,000
Grant Revenues [Member]        
REVENUES        
Total revenues $ 5,000 $ 30,000    
Grant Revenues [Member] | Agex Therapeutics Inc [Member]        
REVENUES        
Total revenues     $ 77,000