Full Press Release Details
ARTELO BIOSCIENCES, INC.
INDEX TO AUDITED FINANCIAL STATEMENTS
| Page | |||
| Report of Independent Registered Public Accounting Firm (PCAOB ID 206) | F-2 | ||
| Consolidated Balance Sheets at December 31, 2025 and 2024 | F-3 | ||
| Consolidated Statements of Operations and Comprehensive Loss for the years ended December 31, 2025 and 2024 | F-4 | ||
| Consolidated Statements of Stockholders' Equity for the years ended December 31, 2025 and 2024. | F-5 | ||
| Consolidated Statements of Cash Flows for the years ended December 31, 2025 and 2024. | F-6 | ||
| Notes to the Consolidated Financial Statements | F-7 |
| F-1 |
| Table of Contents |
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Shareholders and Board of Directors of
Artelo Biosciences, Inc.
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of Artelo Biosciences, Inc. and its subsidiaries (collectively, the "Company") as of December 31, 2025, and 2024, and the related consolidated statements of operations and comprehensive loss, stockholders' equity, and cash flows for the years then ended, and the related notes (collectively referred to as the "financial statements"). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2025 and 2024, and the results of their operations and their cash flows for the years then ended, in conformity with accounting principles generally accepted in the United States of America.
Going Concern Matter
The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 1 to the financial statements, the Company has suffered recurring losses from operations and has a net capital deficiency that raises substantial doubt about its ability to continue as a going concern. Management's plans in regard to these matters are also described in Note 1. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company's financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) ("PCAOB") and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matters
Critical audit matters are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. We determined that there are no critical audit matters.
/s/ MaloneBailey, LLP
We have served as the Company's auditor since 2015.
February 23, 2026, except for Notes 1, 2, 6, 7, 9, and 12 which are dated March 17, 2026
| F-2 |
| Table of Contents |
ARTELO BIOSCIENCES, INC.
Consolidated Balance Sheets
(In thousands, except share data)
| December 31, | December 31, | |||||||
| 2025 | 2024 | |||||||
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash and cash equivalents | $ | 600 | $ | 2,338 | ||||
| Prepaid expenses and other current assets | 95 | 219 | ||||||
| Total Current Assets | 695 | 2,557 | ||||||
| Operating lease right-of-use assets | 64 | 99 | ||||||
| Intangible asset | 2,039 | 2,039 | ||||||
| Other assets | 3 | 3 | ||||||
| TOTAL ASSETS | $ | 2,801 | $ | 4,698 | ||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
| Current Liabilities | ||||||||
| Accounts payable and accrued liabilities | $ | 3,035 | $ | 1,676 | ||||
| Due to related parties | 345 | 61 | ||||||
| Operating lease liabilities - current portion | 40 | 35 | ||||||
| Accrued interest - convertible notes | 11 | - | ||||||
| Accrued interest - convertible notes - related party | 4 | - | ||||||
| Convertible notes | 437 | - | ||||||
| Convertible notes - related party | 172 | - | ||||||
| Total Current Liabilities | 4,044 | 1,772 | ||||||
| Operating lease liabilities | 29 | 69 | ||||||
| TOTAL LIABILITIES | 4,073 | 1,841 | ||||||
| STOCKHOLDERS' EQUITY | ||||||||
| Preferred Stock, par value $ 0.001 , 23,148 shares authorized, 0 shares issued and outstanding as of December 31, 2025, and 2024 | - | - | ||||||
| Common Stock, par value $ 0.001 , 166,666,667 shares authorized and 673,008 and 189,194 shares issued and outstanding as of December 31, 2025, and 2024, respectively | 1 | - | ||||||
| Additional paid-in capital | 62,014 | 53,195 | ||||||
| Accumulated deficit | ( 63,015 | ) | ( 50,136 | ) | ||||
| Accumulated other comprehensive loss | ( 272 | ) | ( 202 | ) | ||||
| TOTAL STOCKHOLDERS' (DEFICIT) EQUITY | ( 1,272 | ) | 2,857 | |||||
| TOTAL LIABILITIES AND STOCKHOLDERS' (DEFICIT) EQUITY | $ | 2,801 | $ | 4,698 |
The accompanying notes are an integral part of these audited consolidated financial statements.
| F-3 |
| Table of Contents |
ARTELO BIOSCIENCES, INC.
Consolidated Statements of Operations and Comprehensive Loss
(In thousands, except per share data)
| Year ended | ||||||||
| December 31, | ||||||||
| 2025 | 2024 | |||||||
| OPERATING EXPENSES | ||||||||
| General and administrative | $ | 5,981 | $ | 4,115 | ||||
| Research and development | 5,423 | 5,993 | ||||||
| Total Operating Expenses | 11,404 | 10,108 | ||||||
| Loss from Operations | ( 11,404 | ) | ( 10,108 | ) | ||||
| OTHER INCOME (EXPENSE) | ||||||||
| Gain on investment | 22 | - | ||||||
| Interest expense | ( 194 | ) | - | |||||
| Interest expenses - related party | ( 83 | ) | - | |||||
| Loss on extinguishment of debt | ( 825 | ) | - | |||||
| Loss on extinguishment of debt - related party | ( 333 | ) | - | |||||
| Net change in fair value of digital assets | ( 62 | ) | - | |||||
| Net change in fair value of trading marketable securities | - | 282 | ||||||
| Total other (expense) income | ( 1,475 | ) | 282 | |||||
| Provision for income taxes | - | - | ||||||
| NET LOSS | $ | ( 12,879 | ) | $ | ( 9,826 | ) | ||
| OTHER COMPREHENSIVE INCOME (LOSS) | ||||||||
| Foreign currency translation adjustments | ( 70 | ) | 1 | |||||
| Total Other Comprehensive Income (Loss) | ( 70 | ) | 1 | |||||
| TOTAL COMPREHENSIVE LOSS | $ | ( 12,949 | ) | $ | ( 9,825 | ) | ||
| Basic and Diluted Loss per Common Share | $ | ( 37.75 | ) | $ | ( 54.89 | ) | ||
| Basic and Diluted Weighted Average Common Shares Outstanding | 343 | 179 |
The accompanying notes are an integral part of these audited consolidated financial statements.
| F-4 |
| Table of Contents |
ARTELO BIOSCIENCES, INC.
Consolidated Statements of Stockholders' Equity
| Additional | Accumulated Other | |||||||||||||||||||||||
| Common stock | paid-in | Accumulated | Comprehensive | |||||||||||||||||||||
| Shares | Amount | capital | Deficit | Income (loss) | Total | |||||||||||||||||||
| Balance, December 31, 2023 | 184 | $ | - | $ | 52,265 | $ | ( 40,310 | ) | $ | ( 203 | ) | $ | 11,752 | |||||||||||
| Common stock issued for cash, net of issuance costs | 5 | - | 112 | - | - | 112 | ||||||||||||||||||
| Stock based compensation | - | - | 818 | - | - | 818 | ||||||||||||||||||
| Net loss for the period | - | - | - | ( 9,826 | ) | - | ( 9,826 | ) | ||||||||||||||||
| Other comprehensive loss | - | - | - | - | 1 | 1 | ||||||||||||||||||
| Balance, December 31, 2024 | 189 | $ | - | $ | 53,195 | $ | ( 50,136 | ) | $ | ( 202 | ) | $ | 2,857 | |||||||||||
| Common stock issued for cash, net of issuance costs | 443 | 1 | 6,150 | - | - | 6,151 | ||||||||||||||||||
| Warrants exercised | 41 | - | 132 | - | - | 132 | ||||||||||||||||||
| Fair value of warrants issued upon extinguishment of debt | - | - | 1,395 | - | - | 1,395 | ||||||||||||||||||
| Stock-based compensation | - | - | 1,142 | - | - | 1,142 | ||||||||||||||||||
| Net loss for the period | - | - | - | ( 12,879 | ) | - | ( 12,879 | ) | ||||||||||||||||
| Other comprehensive loss | - | - | - | - | ( 70 | ) | ( 70 | ) | ||||||||||||||||
| Balance, December 31, 2025 | 673 | $ | 1 | $ | 62,014 | $ | ( 63,015 | ) | $ | ( 272 | ) | $ | ( 1,272 | ) |
The accompanying notes are an integral part of these audited consolidated financial statements.
| F-5 |
| Table of Contents |
ARTELO BIOSCIENCES, INC.
Consolidated Statements of Cash Flows
| Year ended | ||||||||
| December 31, | ||||||||
| 2025 | 2024 | |||||||
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net loss | $ | ( 12,879 | ) | $ | ( 9,826 | ) | ||
| Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
| Stock-based compensation | 1,142 | 818 | ||||||
| Net change in fair value of trading marketable securities | - | ( 282 | ) | |||||
| Net change in fair value of digital assets | 62 | - | ||||||
| Non-cash lease expense | 35 | 33 | ||||||
| Loss on extinguishment of debt | 825 | - | ||||||
| Loss on extinguishment of debt - related party | 333 | - | ||||||
| Amortization of debt discounts and debt issuance costs | 146 | - | ||||||
| Amortization of debt discounts and debt issuance costs - related party | 62 | - | ||||||
| Changes in operating assets and liabilities: | ||||||||
| Prepaid expenses and other current assets | 129 | 457 | ||||||
| Accounts payable and accrued liabilities | 1,308 | 449 | ||||||
| Accounts payable - related parties | 283 | 31 | ||||||
| Accrued interest | 48 | - | ||||||
| Accrued interest - related party | 21 | - | ||||||
| Fixed cash payments related to operating leases | ( 35 | ) | ( 30 | ) | ||||
| Net cash used in operating activities | ( 8,520 | ) | ( 8,350 | ) | ||||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Purchase of digital assets | ( 250 | ) | - | |||||
| Proceeds from disposition of digital assets | 188 | - | ||||||
| Investment in trading marketable securities | - | ( 481 | ) | |||||
| Proceeds from disposition of marketable securities | - | 8,250 | ||||||
| Net cash (used in) provided by investing activities | ( 62 | ) | 7,769 | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Proceeds from issuance of common shares for cash, net | 6,151 | 112 | ||||||
| Proceeds from issuance of convertible notes, net | 419 | - | ||||||
| Proceeds from issuance of convertible notes, net - related party | 189 | - | ||||||
| Proceeds from exercise of warrants | 132 | - | ||||||
| Repayment of convertible note | ( 24 | ) | - | |||||
| Net cash provided by financing activities | 6,867 | 112 | ||||||
| Effect of exchange rate changes on cash | ( 23 | ) | ( 8 | ) | ||||
| Net change in cash and cash equivalents | ( 1,738 | ) | ( 477 | ) | ||||
| Cash and cash equivalents - beginning of period | 2,338 | 2,815 | ||||||
| Cash and cash equivalents - end of period | $ | 600 | $ | 2,338 | ||||
| Supplemental Cash Flow Information | ||||||||
| Cash paid for interest | $ | - | $ | - | ||||
| Cash paid for income taxes | $ | - | $ | - | ||||
| NON-CASH FINANCING AND INVESTING ACTIVITIES: | ||||||||
| Initial recognition of the right-of-use asset and lease liability | $ | - | $ | 111 |
The accompanying notes are an integral part of these audited consolidated financial statements.
| F-6 |
| Table of Contents |
ARTELO BIOSCIENCES, INC.
Notes to the Consolidated Financial Statements
(In thousands, except share and per share data)
NOTE 1 - ORGANIZATION AND DESCRIPTION OF BUSINESS
Artelo Biosciences, Inc. ("we", "us", "our", the "Company") is a Nevada corporation incorporated on May 2, 2011, and based in Solana Beach, California. The accounting and reporting policies of the Company conform to accounting principles generally accepted in the United States of America ("GAAP"), and the Company's fiscal year end is December 31.
The Company registered wholly owned subsidiaries in Ireland, Trinity Reliant Ventures Limited, on November 11, 2016, in the United Kingdom ("UK"), Trinity Research & Development Limited, on June 2, 2017 and in Canada, Artelo Biosciences Corporation, on March 18, 2020. On January 8, 2020, Trinity Research and Development Limited changed its name to Artelo Biosciences Limited. Operations in the subsidiaries have been consolidated in the financial statements.
The Company is a clinical stage biopharmaceutical company focused on developing therapeutics that target lipid-signaling pathways, including treatments intended to modulate the endocannabinoid system (the "ECS"), a family of receptors and neurotransmitters that form a biochemical communication network throughout the body.
The Company has incurred losses since inception and incurred a net loss of $12,879 during the year ended December 31, 2025. As of December 31, 2025, we had cash and cash equivalents of $600.
In July 2023, the Company filed a $75,000 in aggregate value shelf registration statement on Form S-3 which became effective on July 14, 2023. The shelf registration statement is effective for three years and permits the Company to sell, from time to time, up to $75,000 of the Company's common stock, preferred stock, debt securities, warrants, and/or units subject to a limit of one-third (1/3) of the Company's public float within a twelve (12) month period if the public float of the Company is less than $75,000 as of relevant measurement dates under applicable securities laws.
On May 1, 2025, the Company issued at-market, unsecured convertible notes with gross proceeds of $900. The convertible notes bore interest at 12.0% and had a maturity of 180 days. The convertible notes were subject to voluntary and automatic provisions for conversion into the Company's common stock, as well as conversion into warrants to purchase the Company's common stock for a five-year period at a price of $18.72 per share, as adjusted for the subsequent reverse stock splits. Certain members of the Company's board of directors, an officer and consultants to the Company acquired $350 of the convertible notes. On October 28, 2025, Artelo Biosciences, Inc. (the "Company") entered into a Subscription Agreement (the "Subscription Agreement") pursuant to which it issued and sold to certain investors (the "Investors"), and the Investors purchased (by converting all or a portion of the unconverted "Voluntary Conversion" portion of unpaid principal balance and accrued interest due to such Investors upon the maturity of the convertible promissory notes issued to the Investors on May 1, 2025): (i) convertible notes (the "Notes") to the Investors in an aggregate principal amount of $692, of which $195 was to related parties; and (ii) warrants (the "Warrants") to purchase an aggregate of 146,067 shares of the Company's common stock, par value $0.001 per share ("Common Stock"), at an exercise price of $10.20 per share (collectively, the "Offering"). The Notes have a maturity of 180 days and bear interest at 12.0%.
On June 24, 2025, the Company entered into a securities purchase agreement with the purchasers named therein, for the private placement of (i) 45,618 shares of the Company's common stock at $17.46 per share, (ii) pre-funded warrants to purchase 31,060 shares of common stock at an exercise price of $0.003 per share at $17.457 per pre-funded warrant, (iii) warrants to purchase 153,351 shares of common stock at an exercise price of $17.46 per share, and (iv) warrants to purchase 76,678 shares of common stock at an exercise price of $30.00 per share. Total gross proceeds were $1,425, net proceeds were $1,079 after transaction costs of $346.
| F-7 |
| Table of Contents |
On July 18, 2025, the Company entered into an At-The-Market Offering Agreement (the "Sales Agreement") with R.F. Lafferty & Co., Inc. ("R.F. Lafferty") under which we may offer and sell up to $6.5 million of shares of our common stock from time to time through an "at the market" offering program under which R.F. Lafferty will act as sales agent. Under the Sales Agreement, the Company will set the parameters for the sale of shares, including the number or dollar amount of shares to be issued, the time period during which sales are requested to be made, limitations on the number or dollar amount of shares that may be sold in any one trading day and any minimum price below which sales may not be made. Subject to the terms and conditions of the Sales Agreement, R.F. Lafferty may sell the shares by methods deemed to be an "at the market" offering as defined in Rule 415 promulgated under the Securities Act of 1933, as amended (the "Securities Act"). We have no obligation to sell any shares under the Sales Agreement and may at any time suspend solicitation and offers under the Sales Agreement. The shares will be issued pursuant to the Company's shelf registration statement on Form S-3, including the prospectus supplement contained therein, which was declared effective by the SEC on July 14, 2023. During the year ended December 31, 2025, 16,952 shares were sold under the Sales Agreement for net proceeds of $442.
On August 4, 2025, the Company entered into a securities purchase agreement for an at-the market PIPE (private investment in public equity) for the purchase and sale of securities at a price of $31.35 per unit, consisting of: (a) 302,229 shares of common stock (or pre-funded warrants in lieu thereof); (b) three-year warrants to purchase 302,229 shares of common stock at an exercise price of $30.60 per share; and (c) three-year warrants to purchase 302,229 shares of common stock at an exercise price of $150.00 per share, for expected aggregate gross proceeds of approximately $9,475. The Company agreed that the net proceeds of the sale would be used to purchase Solana's native token, SOL. On August 19, 2025, this securities purchase agreement was terminated with mutual consent of the Company and investors and all proceeds received from investors were returned.
On September 4, 2025, the Company entered into an underwriting agreement (the "First Underwriting Agreement") with R.F. Lafferty & Co., Inc. ("Underwriter"), the sole book-running manager and underwriter, relating to an underwritten offering of (i) 213,641 shares of common stock at a price to the public of $13.20 per share, and (ii) pre-funded warrants to purchase up to 13,631 shares of common stock at an exercise price of $0.003 per share, at a price to the public of $13.197 per pre-funded warrant, for aggregate gross proceeds of approximately $3,000, before deducting underwriting discounts and commissions and other estimated offering expenses of $310 resulting in net proceeds of $2,690. The offering was closed on September 5, 2025. The Company delivered the securities to the Underwriter on the same day. Pursuant to the First Underwriting Agreement, the Company granted the Underwriter a 45-day option to purchase up to an additional 34,090 shares of common stock at the share purchase price per share and/or pre-funded warrants at the pre-funded warrant purchase price, less the underwriting discounts to cover overallotments, if any. The Underwriter purchased an additional 19,305 shares of common stock under this option for net proceeds of $237.
On September 30, 2025, the Company entered into an underwriting agreement (the "Second Underwriting Agreement") with the Underwriter, the sole book-running manager and underwriter, relating to an underwritten offering of (i) 147,070 shares (the "Shares") of common stock, par value $0.001 per share, of the Company at a price to the public of $13.20 per share (the "Share Purchase Price"), and (ii) pre-funded warrants to purchase up to 4,445 shares of common stock at an exercise price of $0.003 per share at a price to the public of $13.197 per pre-funded warrant, for aggregate gross proceeds of approximately $2,000, before deducting underwriting discounts and commissions and the other estimated offering expenses of $240 resulting in net proceeds of $1,760. Pursuant to the Second Underwriting Agreement, the Company granted the Underwriter a 45-day option to purchase up to an additional 22,727 shares of common stock at the share purchase price per share and/or pre-funded warrants at the pre-funded warrant purchase price, less the underwriting discounts to cover over-allotments, if any. This option was not exercised by the Underwriter.
To continue operations, the Company will be required to raise additional funds by completing additional equity or debt offerings or licensing our product candidates. There can be no assurance that the Company will be successful in acquiring additional funding, that the Company's projections of its future working capital needs will prove accurate, or that any additional funding would be sufficient to continue operations in future years. These conditions raise substantial doubt about the Company's ability to continue as a going concern within one year after the date that the consolidated financial statements are issued. The accompanying consolidated financial statements do not include any adjustments to reflect the future effects on the recoverability and classification of assets or the amounts and classification of liabilities if the Company is unable to continue as a going concern.
| F-8 |
| Table of Contents |
Negative Global or National Events
Businesses have been and will continue to be impacted by a number of challenging global and national events and circumstances that continue to evolve, including tariffs, trade disputes, extreme weather conditions, increased economic uncertainty, inflation, interest rate fluctuation, recent and any potential future financial institution failures, and conflicts in Eastern Europe, the Middle East and in other countries. The extent of the impact of these events and circumstances on our business, operations and development timelines and plans remains uncertain, and will depend on certain developments, including the duration and scope of the events and their impact on our development activities, third-party manufacturers, and other third parties with whom we do business, as well as its impact on regulatory authorities and our key scientific and management personnel. We have been and continue to actively monitor the potential impacts that these various events and circumstances may have on our business, and we take steps, where warranted, to minimize any potential negative impacts on our business resulting from these events and circumstances. The ultimate impact of these global and national events and circumstances, either individually or in aggregate, is highly uncertain and subject to change.
On June 12, 2025, the Company filed with the Secretary of State of the State of Nevada a Certificate of Change, pursuant to Nevada Revised Statutes 78.209, to effect a one-for-six (1-for-6) reverse stock split (the "Reverse Split") of the Company's issued and outstanding common stock, par value $0.001 per share. The Reverse Split was effective as of 12:01 a.m. Eastern Time on June 13, 2025. Pursuant to the Nevada Revised Statutes 78.207, the Company's board of directors has the authority to effect a reverse stock split without stockholder approval if the number of authorized shares of common stock and the number of outstanding shares of common stock are proportionally reduced.
As a result of the Reverse Split, each six (6) pre-split shares of common stock outstanding were automatically combined into one (1) new share of common stock without any action on the part of the holders, and the number of outstanding shares of common stock was reduced from 3,280,000 to approximately 546,667. The number of authorized shares of common stock was reduced from 50,000,000 to 8,333,333, while the number of authorized shares of preferred stock was reduced from 416,667 to 69,444. On August 28, 2025, the Company held a special meeting of stockholders in which the shareholders voted to increase the authorized number of shares of common stock from 8,333,333 shares to 500,000,000 shares.
NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The financial statements and related disclosures have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission ("SEC"). The financial statements have been prepared using the accrual basis of accounting in accordance with GAAP. All amounts in these financial statements, notes and tables have been rounded to the nearest thousand dollars, except share and per share amounts, unless otherwise indicated.
Basis of Consolidation
The financial statements have been prepared on a consolidated basis, including the Company's wholly owned subsidiaries, Trinity Reliant Ventures Limited, Artelo Biosciences Limited and Artelo Biosciences Corporation. All intercompany transactions and balances have been eliminated.
Research and Development ("R&D")
R&D expenses consist primarily of costs related to clinical studies and outside services, personnel expenses, and R&D consultants. Clinical studies and outside services costs relate primarily to services performed by clinical research organizations associated with clinical trials and related clinical or development manufacturing costs, materials, and supplies, filing fees, regulatory support, and other third-party fees. Personnel expenses relate primarily to salaries and benefits. R&D expenditures are charged to operations as incurred.
| F-9 |
| Table of Contents |
The Company recognizes R&D tax credits when received from the United Kingdom government for spending on R&D as an offset of R&D expenses. The Company received R&D tax credits of $704 and $1,349 during the years ended December 31, 2025, and 2024, respectively.
Cash and Cash Equivalents
Cash and cash equivalents include cash in banks, money market funds, commercial paper, and certificates of term deposits with maturities of less than three months from inception, which are readily convertible to known amounts of cash and which, in the opinion of management, are subject to an insignificant risk of loss in value. The Company had $600 and $2,338 in cash and cash equivalents at December 31, 2025, and 2024, respectively.
Periodically, the Company may carry cash balances at financial institutions more than the federally insured limit of $250 per institution. The amount in excess of the Federal Deposit Insurance Corporation insurance as of December 31, 2025, was approximately $171. The Company has not experienced losses on these accounts and management believes, based upon the quality of the financial institutions, that the credit risk with regard to these deposits is not significant.
The Company capitalizes certain costs related to the acquisition of intangible assets. If such assets are determined to have a finite useful life they are amortized on a straight-line basis over the estimated useful life.
The Company tests its intangible assets for impairment at least annually and whenever events or circumstances change that indicate impairment may have occurred. A significant amount of judgment is involved in determining if an indicator of impairment has occurred. Such indicators may include, among others and without limitation: a significant decline in the Company's expected future cash flows; a sustained, significant decline in the Company's stock price and market capitalization; a significant adverse change in legal factors or in the business climate of the Company's segments; unanticipated competition; and slower growth rates. The Company determined that there was no impairment of its intangible assets at December 31, 2025, and 2024.
The Company's digital assets consisted solely of our investment in Solana's native token, SOL, which the Company divested prior to December 31, 2025. The cost basis of the Company's digital assets is calculated using the first-in, first-out (FIFO) method.
The Company initially records its digital assets at their cost, which includes the capitalization of any transaction costs or fees, which are subsequently, remeasured at fair value based on the SOL price quoted from its principal market at the end of each reporting period in accordance with ASC 820, Fair Value Measurement, with changes in fair value recognized on the consolidated statements of operations.
Foreign Currency Transactions
The Company has operations outside of the United States, which results in exposure to market risks from changes in foreign currency rates. The financial risk arises from the fluctuations in foreign exchange rates and the degrees of volatility in these rates. Currently the Company does not use derivative instruments to reduce its exposure to foreign currency risk. Nonmonetary assets and liabilities are translated at historical rates and monetary assets and liabilities are translated at exchange rates in effect at the end of the year. Revenues and expenses are translated at average rates for the year. Gains and losses from translation of foreign currency financial statements into U.S. dollars are included as other comprehensive income.
| F-10 |
| Table of Contents |
Financial Instruments
The Company follows ASU 2022-03, ASC Subtopic "Fair Value Measurement (Topic 820): Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions" ("ASC 820"), which defines fair value 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. ASC 820 also establishes a fair value hierarchy that distinguishes between (1) market participant assumptions developed based on market data obtained from independent sources (observable inputs) and (2) an entity's own assumptions about market participant assumptions developed based on the best information available in the circumstances (unobservable inputs). The fair value hierarchy consists of three broad levels, which gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). The three levels of the fair value hierarchy are described below:
Level 1 applies to assets or liabilities for which there are quoted prices in active markets for identical assets or liabilities.
Level 2 applies to assets or liabilities for which there are inputs other than quoted prices that are observable for the asset or liability such as quoted prices for similar assets or liabilities in active markets; quoted prices for identical assets or liabilities in markets with insufficient volume or infrequent transactions (less active markets); or model-derived valuations in which significant inputs are observable or can be derived principally from, or corroborated by, observable market data.
Level 3 applies to assets or liabilities for which there are unobservable inputs to the valuation methodology that are significant to the measurement of the fair value of the assets or liabilities.
The carrying amounts shown of the Company's financial instruments including cash and cash equivalents and accounts payable approximate fair value due to the short-term maturities of these instruments.
Stock-Based Compensation
The Company utilizes the Black-Scholes option pricing model to estimate the fair value of stock option awards at the date of grant, which requires the input of highly subjective assumptions, including expected volatility and expected life. Changes in these inputs and assumptions can materially affect the measure of estimated fair value of our share-based compensation. These assumptions are subjective and generally require significant analysis and judgment to develop. When estimating fair value, some of the assumptions will be based on, or determined from, external data and other assumptions may be derived from our historical experience with stock-based payment arrangements. The appropriate weight to place on historical experience is a matter of judgment, based on relevant facts and circumstances. The Company accounts for forfeitures of stock options as they occur.
Net Loss per Share of Common Stock
Basic earnings per share ("EPS") is computed based on the weighted average number of shares of common stock outstanding during the period. Diluted EPS is computed based on the weighted average number of shares of common stock plus the effect of dilutive potential common shares outstanding during the period using the treasury stock method and as if converted method. Dilutive potential common shares include outstanding stock options and warrants.
For the years ended December 31, 2025, and 2024, the following common stock equivalents were excluded from the computation of diluted net loss per share as the result was anti-dilutive.
| December 31, | December 31, | |||||||
| 2025 | 2024 | |||||||
| Stock options | 75,998 | 43,035 | ||||||
| Warrants | 466,263 | 7,772 | ||||||
| 542,261 | 50,807 |
| F-11 |
| Table of Contents |
Operating segments are defined as components of an enterprise about which separate and discrete information is available for evaluation by the chief operating decision-maker ("CODM") in deciding how to allocate resources and assess performance. The Company's CODM is its chief executive officer. The Company's CODM evaluates the Company's operations and manages its business as a single operating segment. All of the Company's long-lived assets are held in the United States. Refer to Note 3 for the Company's disclosure on its single operating segment.
New Accounting Standards Adopted
During the year ended December 31, 2025, the Company adopted ASU 2023-08, Intangibles-Goodwill and Other-Crypto Assets (Subtopic 350-60): Accounting for and Disclosure of Crypto Assets ("ASU 2023-08"). The standard requires all entities holding cryptocurrency assets to measure these assets at fair value and disclose significant holdings. As the current reporting period was the first period in which the Company held cryptocurrency assets, there was no impact on any prior reporting periods as a result of the adoption of this standard.