Exhibit 99.1

THARIMMUNE, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

	August 31, 2025
	(Unaudited)
ASSETS
Current assets
Cash and cash equivalents	$	8,782,667
Prepaid expenses and other current assets		151,591
Deferred offering costs		92,168
Total current assets		9,026,426
Total assets	$	9,026,426
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)
Current liabilities
Accounts payable	$	870,296
Accrued expenses		1,046,057
Insurance premium financing liability		49,599
Note payable		184,139
Total current liabilities		2,150,091
Total liabilities		2,150,091
Stockholders’ equity
Preferred stock, $0.0001 par value, 10,000,000 shares authorized, no shares issued and outstanding as of August 31, 2025		-
Common stock, $0.0001 par value, 250,000,000 shares authorized, 6,809,460 shares issued and 6,809,214 shares outstanding as of August 31, 2025, respectively		681
Additional paid-in capital		49,095,404
Accumulated deficit		(42,149,785	)
Treasury stock, at cost, 246 shares held in treasury as of August 31, 2025		(69,965	)
Total stockholders’ equity		6,876,335
Total liabilities and stockholders’ equity	$	9,026,426