XML 27 R21.htm IDEA: XBRL DOCUMENT v3.25.2
Basis of Presentation and Significant Accounting Policies (Tables)
6 Months Ended
Jun. 30, 2025
Accounting Policies [Abstract]  
Summary of Significant Expense Categories Regularly Reviewed CODM

The table below summarizes the significant expense categories regularly reviewed by the CODM for the three and six months ended June 30, 2025 and 2024 (unaudited):

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Collaboration revenue

 

$

163,616

 

 

$

3,425,271

 

 

$

421,500

 

 

$

3,552,109

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

Research and development expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Preclinical product candidates

 

 

2,486,265

 

 

 

3,721,547

 

 

 

6,508,641

 

 

 

6,216,836

 

Sponsored research

 

 

282,805

 

 

 

111,433

 

 

 

485,215

 

 

 

213,419

 

Internal research and development expenses, including stock-based compensation

 

 

894,033

 

 

 

733,172

 

 

 

1,883,323

 

 

 

1,274,056

 

Total research and development expenses

 

 

3,663,103

 

 

 

4,566,152

 

 

 

8,877,179

 

 

 

7,704,311

 

General and administrative expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Employee related costs

 

 

684,844

 

 

 

667,996

 

 

 

1,368,927

 

 

 

1,343,978

 

Stock-based compensation

 

 

677,926

 

 

 

373,918

 

 

 

1,373,319

 

 

 

641,356

 

Other general and administrative expenses (a)

 

 

1,545,421

 

 

 

1,046,490

 

 

 

2,879,835

 

 

 

2,542,911

 

Total general and administrative expenses

 

 

2,908,191

 

 

 

2,088,404

 

 

 

5,622,081

 

 

 

4,528,245

 

In-process research and development

 

 

-

 

 

 

-

 

 

 

-

 

 

 

25,000

 

Depreciation

 

 

6,840

 

 

 

6,840

 

 

 

13,680

 

 

 

13,680

 

Other income

 

 

(319,541

)

 

 

(344,445

)

 

 

(689,706

)

 

 

(775,534

)

Net loss

 

$

(6,094,977

)

 

$

(2,891,680

)

 

$

(13,401,734

)

 

$

(7,943,593

)

 

(a) Other general and administrative expenses consists of legal fees, accounting and audit costs, and insurance expense.

Summary of Changes in Deferred Revenue The following table summarizes the changes in deferred revenue (in thousands):

 

 

 

(unaudited)

 

 

 

 

 

June 30,

 

 

December 31,

 

 

2025

 

 

2024

 

Beginning balance

 

$

1,793,733

 

 

$

1,497,794

 

Deferral of revenue

 

 

-

 

 

 

780,749

 

Recognition of unearned revenue

 

 

(421,500

)

 

 

(484,810

)

Ending balance

 

$

1,372,233

 

 

$

1,793,733

 

 

 

 

 

 

 

 

Schedule of Dilutive Securities Excluded from Computation of Diluted Weighted-Average Shares of Common Stock Outstanding

The following potentially dilutive securities have been excluded from the computation of diluted weighted-average shares of common stock outstanding, as they would be anti-dilutive:

 

 

 

(unaudited)

 

 

 

As of June 30,

 

 

 

2025

 

 

2024

 

 

Common stock warrants

 

 

815,677

 

 

 

2,286,223

 

 

Stock options

 

 

2,963,795

 

 

 

2,202,658

 

 

 

 

3,779,472

 

 

 

4,488,881