We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type |
---|---|---|---|
ReShape Lifesciences Inc | NASDAQ:RSLS | NASDAQ | Common Stock |
Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|---|---|
0.095 | 2.03% | 4.765 | 4.76 | 4.86 | 4.80 | 4.69 | 4.80 | 13,737 | 16:36:39 |
|
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
3841
(Primary Standard Industrial
Classification Code Number) |
| |
26-1828101
(I.R.S. Employer
Identification Number) |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☒
|
| |
Smaller reporting company
☒
|
|
| | | |
Emerging growth company
☐
|
|
| | | | | ii | | | |
| | | | | 1 | | | |
| | | | | 6 | | | |
| | | | | 8 | | | |
| | | | | 11 | | | |
| | | | | 49 | | | |
| | | | | 50 | | | |
| | | | | 51 | | | |
| | | | | 52 | | | |
| | | | | 53 | | | |
| | | | | 55 | | | |
| | | | | 56 | | | |
| | | | | 57 | | | |
| | | | | 62 | | | |
| | | | | 63 | | | |
| | | | | 65 | | | |
| | | | | 77 | | | |
| | | | | 77 | | | |
| | | | | 77 | | | |
| | | | | 78 | | | |
| | | | | 78 | | |
| | |
As of September 30, 2024
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
Adjustments |
| |
Pro Forma
Adjusted |
| |||||||||
Cash and cash equivalents
|
| | | $ | 743 | | | | | $ | 653 | | | | | $ | 1,396 | | |
Stockholders’ equity | | | | | | | | | | | | | | | | | | | |
Preferred stock | | | | | | | | | | | | | | | | | | | |
Common Stock
|
| | | | — | | | | | | 2 | | | | | | 2 | | |
APIC
|
| | | | 642,518 | | | | | | 651 | | | | | | 643,169 | | |
Accumulated deficit
|
| | | | (640,943) | | | | | | — | | | | | | (640,943) | | |
Accumulated other
|
| | | | (88) | | | | | | — | | | | | | (88) | | |
Total Equity
|
| | | $ | 1,487 | | | | | $ | 653 | | | | | $ | 2,140 | | |
| | |
Shares Beneficially Owned
Prior to the Offering |
| |
Number of
Shares Being Offered |
| |
Shares Beneficially
Owned After Completion of the Offering |
| |||||||||||||||||||||
Name of Selling Stockholder
|
| |
Number(2)
|
| |
Percentage(3)
|
| |
Number(4)
|
| |
Percentage
|
| ||||||||||||||||||
Ascent Partners Fund LLC(1)
|
| | | | 70,555 | | | | | | 9.99% | | | | | | 2,112,072 | | | | | | 115,693 | | | | | | 9.99% | | |
| | |
Historical
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
| | |
12 months ended
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
| | |
December 31,
2023 |
| |
December 31,
2023 |
| |
Vyome
Pro Forma Adjustments Note 6 |
| | | | |
ReShape
Pro Forma Adjustments Note 6 |
| | | | |
Total
Pro Forma Adjustments |
| |
Pro Forma
Combined |
| ||||||||||||||||||
| | |
Vyome
|
| |
Reshape
|
| | | ||||||||||||||||||||||||||||||||||
Revenue
|
| | | $ | 416 | | | | | $ | 8,678 | | | | | $ | — | | | | | | | | $ | (8,678) | | | |
B
|
| | | $ | (8,678) | | | | | $ | 416 | | |
Cost of revenue
|
| | | | 133 | | | | | | 3,130 | | | | | | — | | | | | | | | | (3,130) | | | |
B
|
| | | | (3,130) | | | | | | 133 | | |
Gross profit
|
| | | | 283 | | | | | | 5,548 | | | | | | — | | | | | | | | | (5,548) | | | | | | | | | (5,548) | | | | | | 283 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, General and Administrative
|
| | | | 756 | | | | | | 17,872 | | | | | | — | | | | | | | | | (17,872) | | | |
B
|
| | | | (17,872) | | | | | | 756 | | |
Research and development
|
| | | | 294 | | | | | | 2,315 | | | | | | — | | | | | | | | | (2,315) | | | |
B
|
| | | | (2,315) | | | | | | 294 | | |
Impairment of long-lived assets
|
| | | | — | | | | | | 777 | | | | | | — | | | | | | | | | (777) | | | |
B
|
| | | | (777) | | | | | | — | | |
Gain on sale of assets and consumption of liabilities, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | |
(Gain) loss on disposal of assets, net
|
| | | | — | | | | | | (33) | | | | | | — | | | | | | | | | 33 | | | |
B
|
| | | | 33 | | | | | | — | | |
Total operating expenses
|
| | | | 1,050 | | | | | | 20,931 | | | | | | — | | | | | | | | | (20,931) | | | | | | | | | (20,931) | | | | | | 1,050 | | |
Operating loss
|
| | | | (767) | | | | | | (15,383) | | | | | | — | | | | | | | | | 15,383 | | | | | | | | | 15,383 | | | | | | (767) | | |
Other expense (income), net: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, net
|
| | | | 165 | | | | | | (26) | | | | | | (165) | | | |
E
|
| | | | 26 | | | |
B
|
| | | | (139) | | | | | | — | | |
(Gain) Loss on extinguishment of
debt |
| | | | 2 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | 2 | | |
Gain on changes in fair value of liability warrants
|
| | | | — | | | | | | (3,878) | | | | | | — | | | | | | | | | 3,878 | | | |
B
|
| | | | 3,878 | | | | | | — | | |
Gain on change in fair value of convertible debt
|
| | | | (214) | | | | | | — | | | | | | 214 | | | |
E
|
| | | | — | | | | | | | | | 214 | | | | | | — | | |
Gain on foreign currency
exchange |
| | | | — | | | | | | (22) | | | | | | — | | | | | | | | | 22 | | | |
B
|
| | | | 22 | | | | | | — | | |
Other, net
|
| | | | — | | | | | | (122) | | | | | | — | | | | | | | | | 122 | | | |
B
|
| | | | 122 | | | | | | — | | |
Loss before income tax provision
|
| | | | (720) | | | | | | (11,335) | | | | | | (49) | | | | | | | | | 11,335 | | | | | | | | | 11,286 | | | | | | (769) | | |
Income tax benefit
|
| | | | — | | | | | | 52 | | | | | | — | | | | | | | | | (52) | | | |
B
|
| | | | (52) | | | | | | — | | |
Net loss attributable to common
shareholders |
| | | $ | (720) | | | | | $ | (11,387) | | | | | $ | (49) | | | | | | | | $ | 11,387 | | | | | | | | $ | 11,338 | | | | | $ | (769) | | |
Net loss per share – basic and diluted:
|
| | | $ | (0.38) | | | | | $ | (110.87) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.12) | | |
Weighted-average shares used to compute net loss per share attributable to ordinary shareholders
|
| | | | 1,893,120 | | | | | | 102,707 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,182,415 | | |
| | |
September 30,
2024 |
| |
September 30,
2024 |
| |
Vyome
Pro Forma Adjustments Note 5 |
| | | | |
ReShape
Pro Forma Adjustments Note 5 |
| | | | |
Total
Pro Forma Adjustments Note 5 |
| |
Pro Forma
Combined |
| ||||||||||||||||||
| | |
Vyome
|
| |
ReShape
|
| | | ||||||||||||||||||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 49 | | | | | $ | 743 | | | | | $ | 5,571 | | | |
D, G
|
| | | $ | (468) | | | |
A
|
| | | $ | 5,103 | | | | | $ | 5,895 | | |
Restricted cash
|
| | | | — | | | | | | 100 | | | | | | — | | | | | | | | | (100) | | | |
B
|
| | | | (100) | | | | | | — | | |
Accounts and other receivables (net of allowance for doubtful accounts)
|
| | | | — | | | | | | 1,344 | | | | | | — | | | | | | | | | (1,344) | | | |
B
|
| | | | (1,344) | | | | | | — | | |
Inventory
|
| | | | — | | | | | | 2,934 | | | | | | — | | | | | | | | | (2,934) | | | |
B
|
| | | | (2,934) | | | | | | — | | |
Prepaid expenses and other current assets
|
| | | | 86 | | | | | | 217 | | | | | | — | | | | | | | | | (217) | | | |
B
|
| | | | (217) | | | | | | 86 | | |
Total current assets
|
| | | | 135 | | | | | | 5,338 | | | | | | 5,571 | | | | | | | | | (5,063) | | | | | | | | | 508 | | | | | | 5,981 | | |
Property and equipment, net
|
| | | | 74 | | | | | | 43 | | | | | | — | | | | | | | | | (43) | | | |
B
|
| | | | (43) | | | | | | 74 | | |
Operating lease right-of-use assets
|
| | | | 68 | | | | | | 177 | | | | | | — | | | | | | | | | (177) | | | |
B
|
| | | | (177) | | | | | | 68 | | |
Deferred tax asset, net
|
| | | | — | | | | | | 28 | | | | | | — | | | | | | | | | (28) | | | |
B
|
| | | | (28) | | | | | | — | | |
Goodwill
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | |
6
|
| | | | 314 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | 314 | | |
Other assets
|
| | | | 763 | | | | | | 29 | | | | | | — | | | | | | | | | (29) | | | |
B
|
| | | | (29) | | | | | | 763 | | |
TOTAL ASSETS
|
| | | $ | 1,354 | | | | | $ | 5,615 | | | | | $ | 5,571 | | | | | | | | $ | (5,340) | | | | | | | | $ | 231 | | | | | $ | 7,200 | | |
LIABILITIES, REDEEMABLE CONVERTIBLE PREFERENCE SHARES, REDEEMABLE CONVERTIBLE PREFERRED STOCK, STOCKHOLDERS’ (DEFICIT) EQUITY AND SHAREHOLDERS’ (DEFICIT) EQUITY
|
| ||||||||||||||||||||||||||||||||||||||||||
Accounts payable
|
| | | $ | 847 | | | | | $ | 2,105 | | | | | $ | — | | | | | | | | $ | (2,105) | | | |
B
|
| | | $ | (2,105) | | | | | $ | 847 | | |
Accrued and other liabilities
|
| | | | 963 | | | | | | 1,643 | | | | | | — | | | | | | | | | (1,643) | | | |
B
|
| | | | (1,643) | | | | | | 963 | | |
Warranty liability, current
|
| | | | — | | | | | | 163 | | | | | | — | | | | | | | | | (163) | | | |
B
|
| | | | (163) | | | | | | — | | |
Put / call liability
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | |
Liabilities to be settled in
equity |
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | |
Due to affiliates
|
| | | | 98 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | 98 | | |
Convertible debt – current portion
|
| | | | 2,305 | | | | | | — | | | | | | (2,305) | | | |
E
|
| | | | — | | | | | | | | | (2,305) | | | | | | — | | |
Operating lease liabilities, current
|
| | | | 27 | | | | | | 114 | | | | | | — | | | | | | | | | (114) | | | |
B
|
| | | | (114) | | | | | | 27 | | |
Total current liabilities
|
| | | | 4,240 | | | | | | 4,025 | | | | | | (2,305) | | | | | | | | | (4,025) | | | | | | | | | (6,330) | | | | | | 1,935 | | |
Debt, noncurrent portion
|
| | | | 1,183 | | | | | | — | | | | | | (1,183) | | | |
E
|
| | | | — | | | | | | | | | (1,183) | | | | | | — | | |
Operating lease liabilities, noncurrent
|
| | | | 41 | | | | | | 77 | | | | | | — | | | | | | | | | (77) | | | |
B
|
| | | | (77) | | | | | | 41 | | |
Warranty liability, noncurrent
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | |
Deferred income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | |
Common stock warrant liability
|
| | | | — | | | | | | 26 | | | | | | — | | | | | | | | | (26) | | | |
B
|
| | | | (26) | | | | | | — | | |
Other long-term liabilities
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | |
TOTAL LIABILITIES
|
| | | | 5,464 | | | | | | 4,128 | | | | | | (3,488) | | | | | | | | | (4,128) | | | | | | | | | (7,616) | | | | | | 1,976 | | |
Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock
|
| | | | 47,419 | | | | | | — | | | | | | (47,419) | | | |
E, F
|
| | | | — | | | | | | | | | (47,419) | | | | | | — | | |
Common stock
|
| | | | 2 | | | | | | — | | | | | | — | | | | | | | | | 6 | | | |
C
|
| | | | 6 | | | | | | 8 | | |
Additional paid-in capital
|
| | | | 3,439 | | | | | | 642,518 | | | | | | 58,178 | | | |
D, E
|
| | | | (647,015) | | | |
C
|
| | | | (588,837) | | | | | | 57,120 | | |
Accumulated other comprehensive loss
|
| | | | 236 | | | | | | (88) | | | | | | — | | | | | | | | | 88 | | | |
B
|
| | | | 88 | | | | | | 236 | | |
Accumulated deficit
|
| | | | (55,206) | | | | | | (640,943) | | | | | | (1,700) | | | |
G
|
| | | | 645,709 | | | |
C
|
| | | | 644,009 | | | | | | (52,140) | | |
Total shareholders’ (deficit) equity / stockholders’ (deficit) equity
|
| | | | (4,110) | | | | | | 1,487 | | | | | | 9,059 | | | | | | | | | (1,212) | | | | | | | | | 7,847 | | | | | | 5,224 | | |
Total liabilities, redeemable convertible preference shares and stock, and shareholders’ (deficit) equity and stock
|
| | | $ | 1,354 | | | | | $ | 5,615 | | | | | $ | 5,571 | | | | | | | | $ | (5,340) | | | | | | | | $ | 231 | | | | | $ | 7,200 | | |
| | |
Historical
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||
| | |
9 months ended
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||
| | |
September 30,
2024 |
| |
September 30,
2024 |
| |
Vyome
Pro Forma Adjustments Note 5 |
| |
ReShape
Pro Forma Adjustments Note 5 |
| | | | |
Total
Pro Forma Adjustments Note 5 |
| |
ProForma
Combined |
| | | | | | |||||||||||||||||||||||||||||||
| | |
Vyome
|
| |
Reshape
|
| | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||
Revenue
|
| | | $ | 196 | | | | | $ | 6,201 | | | | | $ | — | | | | | | | | $ | (6,201) | | | |
B
|
| | | $ | (6,201) | | | | | $ | 196 | | | | | | | | ||||||||||
Cost of revenue
|
| | | | 64 | | | | | | 2,463 | | | | | | — | | | | | | | | | (2,463) | | | |
B
|
| | | | (2,463) | | | | | | 64 | | | | | | | | ||||||||||
Gross profit
|
| | | | 132 | | | | | | 3,738 | | | | | | — | | | | | | | | | (3,738) | | | | | | | | | (3,738) | | | | | | 132 | | | | | | | | ||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Selling, General and Administrative
|
| | | | 740 | | | | | | 8,482 | | | | | | — | | | | | | | | | (8,482) | | | |
B
|
| | | | (8,482) | | | | | | 740 | | | | | | | | ||||||||||
Research and development
|
| | | | 256 | | | | | | 1,282 | | | | | | — | | | | | | | | | (1,282) | | | |
B
|
| | | | (1,282) | | | | | | 256 | | | | | | | | ||||||||||
Impairment of long-lived assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | ||||||||||
Gain on sale of assets and consumption of liabilities, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | ||||||||||
(Gain) loss on disposal of assets, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | | | ||||||||||
Total operating expenses
|
| | | | 996 | | | | | | 9,764 | | | | | | — | | | | | | | | | (9,764) | | | | | | | | | (9,764) | | | | | | 996 | | | | | | | | ||||||||||
Operating loss
|
| | | | (864) | | | | | | (6,026) | | | | | | — | | | | | | | | | 6,026 | | | | | | | | | 6,026 | | | | | | (864) | | | | | | | | ||||||||||
Other expense (income), net:
|
| | | | 153 | | | | | | (13) | | | | | | (153) | | | |
E
|
| | | | 13 | | | |
B
|
| | | | (140) | | | | | | — | | | | | | | | ||||||||||
Interest expenses, net
|
| | | | — | | | | | | (429) | | | | | | — | | | | | | | | | 429 | | | |
B
|
| | | | 429 | | | | | | — | | | | | | | | ||||||||||
(Gain) Loss on extinguishment of debt
|
| | | | — | | | | | | (46) | | | | | | — | | | | | | | | | 46 | | | |
B
|
| | | | 46 | | | | | | — | | | | | | | | ||||||||||
Gain on changes in fair value of
liability warrents |
| | | | 240 | | | | | | — | | | | | | (240) | | | |
E
|
| | | | — | | | | | | | | | (240) | | | | | | — | | | | | | | | ||||||||||
Gain on changes in fair value of
convertible debt |
| | | | — | | | | | | (10) | | | | | | — | | | | | | | | | 10 | | | |
B
|
| | | | 10 | | | | | | — | | | | | | | | ||||||||||
Gain of foreign currency exchange
|
| | | | (2) | | | | | | (193) | | | | | | — | | | | | | | | | 193 | | | |
B
|
| | | | 193 | | | | | | (2) | | | | | | | | ||||||||||
Other, net
|
| | | | (1,255) | | | | | | (5,335) | | | | | | 393 | | | | | | | | | 5,335 | | | | | | | | | 5,728 | | | | | | (862) | | | | | | | | ||||||||||
Loss before income tax
benefit |
| | | | — | | | | | | 34 | | | | | | — | | | | | | | | | (34) | | | |
B
|
| | | | (34) | | | | | | — | | | | | | | | ||||||||||
Net loss attributable to common
shareholders |
| | | $ | (1,255) | | | | | $ | (5,369) | | | | | $ | 393 | | | | | | | | $ | 5,369 | | | | | | | | $ | 5,762 | | | | | $ | (862) | | | | | | | | ||||||||||
Net loss per share – basic and diluted:
|
| | | $ | (0.66) | | | | | $ | (11.94) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.14) | | | | | | | | ||||||||||
Weighted- average shares used
to compute net loss per share attributable to ordinary shareholders |
| | | | 1,893,120 | | | | | | 449,614 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 6,182,415 | | | | | | | |
| | |
Shares
Issued |
| |
Entitlement Shares in
Combined Company to honor put/call option agreement using Vyome-USA and Vyome-India shares |
| |
Fully
Diluted shares outstanding |
| |||||||||
| | | | | | | | |
(in thousands)
|
| |
(in thousands)
|
| ||||||
Shares of Reshape, post reverse stock split
|
| | | | 588,270 | | | | | | — | | | | | | 588,270 | | |
Shares to be issued to former Vyome debtholders, common and
preferred shareholders, penny warrants (which will be exercised and convert to common shares prior to Merger date) for participation in Concurrent financing – a portion of which are subject to the put/call option agreement |
| | | | 3,687,895 | | | | | | 715,677 | | | | | | 4,403,572 | | |
Underlying entitlement of common Shares in the Combined company for former Indian resident shareholders for participation in Concurrent Financing by putting money in Vyome-India- subject to the put/call option agreement
|
| | | | — | | | | | | 696,854 | | | | | | 696,854 | | |
| | | | | 4,276,165 | | | | | | 1,412,531 | | | | | | 5,688,696 | | |
Shares to be issued in Concurrent Financing only for those
amounts that come at merger closing in Combined company and the entitlement shares thru a put/call option agreement using the shares of Vyome’s subsidiary as a result of such an investment at merger closing in Vyome’s India subsidiary |
| | | | 424,405 | | | | | | 69,314 | | | | | | 493,719 | | |
Post-merger, proforma shares outstanding in Combined company and Vyome subsidiary in India
|
| | | | 4,700,570 | | | | | | 1,481,845 | | | | | | 6,182,415 | | |
| | |
Shares
|
| |||
| | |
(in thousands)
|
| |||
Post-merger Vyome stock options outstanding
|
| | | | 1,331,678 | | |
Post-merger, proforma shares outstanding
|
| | | | 6,182,415 | | |
Fully diluted shares outstanding
|
| | | | 7,514,093 | | |
| | |
ReShape’s
share price |
| |
Value of shares to
be issued in connection with Merger |
| |
Value of shares
to be issued post Merger |
| |||||||||
| | | | | | | | |
(in thousands)
|
| |||||||||
As presented
|
| | | $ | 5.60 | | | | | $ | 28,562 | | | | | $ | 2,765 | | |
10% increase
|
| | | | 6.16 | | | | | | 31,419 | | | | | | 3,041 | | |
10% decrease
|
| | | | 5.04 | | | | | | 25,706 | | | | | | 2,488 | | |
| | |
Amount
|
| |||
| | |
(in thousands)
|
| |||
Change in control bonus – paid to Preferred Series C shareholders(1)
|
| | | $ | (1,000) | | |
Contingent success fee(2)
|
| | | | (1,500) | | |
Cash paid for third party expenses(3)
|
| | | | (540) | | |
Consideration to ReShape Series C Preferred Stockholders(4)
|
| | | | (3,911) | | |
Cash paid for PTO and Severance(5)
|
| | | | (1,620) | | |
Cash paid for D&O Tail(6)
|
| | | | (773) | | |
Cash proceeds from Asset Sale to Biorad(7)
|
| | | | 5,160 | | |
Total pro forma adjustment to cash and cash equivalents
|
| | | $ | (4,184) | | |
| | |
Amount
|
| |||
| | |
(in thousands)
|
| |||
Change in control bonus – paid to Preferred Series C shareholders(1)
|
| | | $ | (1,000) | | |
Contingent success fee(2)
|
| | | | (1,500) | | |
Cash paid for third party expenses(3)
|
| | | | (540) | | |
Consideration to ReShape Series C Preferred Stockholders(4)
|
| | | | (195) | | |
Cash paid for PTO and Severance(5)
|
| | | | (1,620) | | |
Cash paid for D&O Tail(6)
|
| | | | (773) | | |
Cash proceeds from Asset Sale to Biorad(7)
|
| | | | 5,160 | | |
Total pro forma adjustment to cash and cash equivalents
|
| | | $ | (468) | | |
| | |
Pro Forma For
the Year Ended December 31, 2023 |
| |||
| | |
(in thousands)
|
| |||
Numerator for basic earnings per share calculation: | | | | | | | |
Pro Forma loss (for basic and diluted EPS)
|
| | | $ | (769) | | |
Denominator for basic and diluted earnings per share calculation: | | | | | | | |
Weighted-average ReShape’s outstanding shares
|
| | | | 588,270 | | |
Issuance of common stock to Vyome as part of merger
|
| | | | 5,594,145 | | |
Pro Forma weighted average shares (basic and diluted)
|
| | | | 6,182,415 | | |
Pro Forma earnings per share (basic and diluted)
|
| | | $ | (0.12) | | |
| | |
Pro Forma For
the Nine Months Ended September 30, 2024 |
| |||
| | |
(in thousands)
|
| |||
Numerator for basic earnings per share calculation: | | | | | | | |
Pro Forma loss (for basic and diluted EPS)
|
| | | $ | (862) | | |
Denominator for basic and diluted earnings per share calculation: | | | | | | | |
Weighted-average ReShape’s outstanding shares
|
| | | | 588,270 | | |
Issuance of common stock to Vyome as part of merger
|
| | | | 5,594,145 | | |
Pro Forma weighted average shares (basic and diluted)
|
| | | | 6,182,415 | | |
Pro Forma earnings per share (basic and diluted)
|
| | | $ | (0.14) | | |
| For the Year Ended December 31, 2023 | | | | | | | |
| | | | | F-2 | | | |
| Financial Statements | | | | | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-8 | | | |
| | | | | F-9 | | |
| | |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
ASSETS
|
| | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 4,459 | | | | | $ | 3,855 | | |
Restricted cash
|
| | | | 100 | | | | | | 100 | | |
Accounts and other receivables (net of allowance for doubtful accounts of $804 and $410 respectively)
|
| | | | 1,659 | | | | | | 2,180 | | |
Inventory
|
| | | | 3,741 | | | | | | 3,611 | | |
Prepaid expenses and other current assets
|
| | | | 337 | | | | | | 165 | | |
Total current assets
|
| | | | 10,296 | | | | | | 9,911 | | |
Property and equipment, net
|
| | | | 60 | | | | | | 698 | | |
Operating lease right-of-use assets
|
| | | | 250 | | | | | | 171 | | |
Deferred tax asset, net
|
| | | | 28 | | | | | | 56 | | |
Other intangible assets, net
|
| | | | — | | | | | | 260 | | |
Other assets
|
| | | | 29 | | | | | | 46 | | |
Total assets
|
| | | $ | 10,663 | | | | | $ | 11,142 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 1,689 | | | | | $ | 1,926 | | |
Accrued and other liabilities
|
| | | | 1,814 | | | | | | 5,040 | | |
Warranty liability, current
|
| | | | 163 | | | | | | 344 | | |
Operating lease liabilities, current
|
| | | | 111 | | | | | | 171 | | |
Total current liabilities
|
| | | | 3,777 | | | | | | 7,481 | | |
Operating lease liabilities, noncurrent
|
| | | | 151 | | | | | | — | | |
Common stock warrant liability
|
| | | | 72 | | | | | | — | | |
Total liabilities
|
| | | | 4,000 | | | | | | 7,481 | | |
Commitments and contingencies (Note 14) | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Preferred stock, 10,000,000 shares authorized:
|
| | | | | | | | | | | | |
Series C convertible preferred stock, $0.001 par value; 95,388 shares issued and outstanding at December 31, 2023 and December 31, 2022
|
| | | | — | | | | | | — | | |
Common stock, $0.001 par value; 300,000,000 shares authorized at December 31, 2023 and December 31, 2022; 404,437 and 8,955 shares issued and outstanding at December 31, 2023 and December 31, 2022, respectively
|
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 642,325 | | | | | | 627,936 | | |
Accumulated deficit
|
| | | | (635,574) | | | | | | (624,187) | | |
Accumulated other comprehensive loss
|
| | | | (88) | | | | | | (88) | | |
Total stockholders’ equity
|
| | | | 6,663 | | | | | | 3,661 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 10,663 | | | | | $ | 11,142 | | |
| | |
Year Ended December 31,
|
| | |||||||||||
| | |
2023
|
| |
2022
|
| | ||||||||
Revenue
|
| | | $ | 8,678 | | | | | $ | 11,240 | | | | ||
Cost of revenue
|
| | | | 3,130 | | | | | | 4,438 | | | | ||
Gross profit
|
| | | | 5,548 | | | | | | 6,802 | | | | ||
Operating expenses: | | | | | | | | | | | | | | | ||
Sales and marketing
|
| | | | 7,548 | | | | | | 14,093 | | | | ||
General and administrative
|
| | | | 10,324 | | | | | | 17,250 | | | | ||
Research and development
|
| | | | 2,315 | | | | | | 2,537 | | | | ||
Impairment of long-lived assets
|
| | | | 777 | | | | | | 18,744 | | | | ||
(Gain) loss on disposal of assets, net
|
| | | | (33) | | | | | | 529 | | | | ||
Total operating expenses
|
| | | | 20,931 | | | | | | 53,153 | | | | ||
Operating loss
|
| | | | (15,383) | | | | | | (46,351) | | | | ||
Other expense (income), net: | | | | | | | | | | | | | | | ||
Interest (income) expense, net
|
| | | | (26) | | | | | | 113 | | | | ||
Gain on changes in fair value of liability warrants
|
| | | | (3,878) | | | | | | — | | | | ||
(Gain) loss on foreign currency exchange, net
|
| | | | (22) | | | | | | 141 | | | | ||
Other
|
| | | | (122) | | | | | | (11) | | | | | |
Loss before income tax provision
|
| | | | (11,335) | | | | | | (46,594) | | | | ||
Income tax expense (benefit)
|
| | | | 52 | | | | | | (380) | | | | ||
Net loss
|
| | | $ | (11,387) | | | | | $ | (46,214) | | | | ||
Net loss per share – basic and diluted: | | | | | | | | | | | | | | | ||
Net loss per share – basic and diluted
|
| | | | (110.87) | | | | | | (6,315.92) | | | | ||
Shares used to compute basic and diluted net loss per share
|
| | | | 102,707 | | | | | | 7,317 | | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Net loss
|
| | | $ | (11,387) | | | | | $ | (46,214) | | |
Foreign currency translation adjustments
|
| | | | — | | | | | | 4 | | |
Other comprehensive income, net of tax
|
| | | | — | | | | | | 4 | | |
Comprehensive loss
|
| | | $ | (11,387) | | | | | $ | (46,210) | | |
| | |
Series C Convertible
Preferred Stock |
| |
Series D Mirroring
Preferred Stock |
| |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated Other
Comprehensive Income (Loss) |
| |
Total
Stockholders’ Equity |
| | | |||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | | ||||||||||||||||||||||||||||||||||||||||||||||
Balance December 31, 2021 (As
Restated) |
| | | | 95,388 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 6,149 | | | | | $ | — | | | | | $ | 622,399 | | | | | $ | (577,973) | | | | | $ | (92) | | | | | $ | 44,334 | | | | | ||||
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (46,214) | | | | | | — | | | | | | (46,214) | | | | | ||||
Other comprehensive income, net of
tax |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4 | | | | | | 4 | | | | | ||||
Series D Mirroring preferred stock
issued |
| | | | — | | | | | | — | | | | | | 2,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | ||||
Series D Mirroring preferred stock canceled
|
| | | | — | | | | | | — | | | | | | (2,500) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | ||||
Stock-based compensation expense,
net |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,087 | | | | | | — | | | | | | — | | | | | | 2,087 | | | | | ||||
Cancellation of common stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (346) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | ||||
Common stock purchased
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 826 | | | | | | — | | | | | | 639 | | | | | | — | | | | | | — | | | | | | 639 | | | | | ||||
Issuance of stock from RSUs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 369 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | ||||
Issuance of stock for bonuses
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 497 | | | | | | — | | | | | | 318 | | | | | | — | | | | | | — | | | | | | 318 | | | | | ||||
Institutional exercise of warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,460 | | | | | | — | | | | | | 2,493 | | | | | | — | | | | | | — | | | | | | 2,493 | | | | | ||||
Balance December 31, 2022
|
| | | | 95,388 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 8,955 | | | | | $ | — | | | | | $ | 627,936 | | | | | $ | (624,187) | | | | | $ | (88) | | | | | $ | 3,661 | | | | | ||||
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,387) | | | | | | — | | | | | | (11,387) | | | | | ||||
Other comprehensive income, net of
tax |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | ||||
Issuance of common stock pursuant to
reverse stock split |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 318 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | ||||
Stock-based compensation expense,
net |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 766 | | | | | | — | | | | | | — | | | | | | 766 | | | | | ||||
Common stock purchased
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 55,973 | | | | | | — | | | | | | 10,140 | | | | | | — | | | | | | — | | | | | | 10,140 | | | | | ||||
Equity issuance costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (653) | | | | | | | | | | | | | | | | | | (653) | | | | | ||||
Issuance of stock from RSUs
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | 44 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | |
Institutional exercise of warrants
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 339,147 | | | | | | — | | | | | | 4,136 | | | | | | — | | | | | | — | | | | | | 4,136 | | | | | ||||
Balance December 31, 2023
|
| | | | 95,388 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 404,437 | | | | | $ | — | | | | | $ | 642,325 | | | | | $ | (635,574) | | | | | $ | (88) | | | | | $ | 6,663 | | | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (11,387) | | | | | $ | (46,214) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Depreciation expense
|
| | | | 121 | | | | | | 330 | | |
Amortization of intangible assets
|
| | | | 33 | | | | | | 1,823 | | |
Impairment of long-lived assets
|
| | | | 777 | | | | | | 18,744 | | |
(Gain) loss on disposal of assets, net
|
| | | | (33) | | | | | | 529 | | |
Stock-based compensation
|
| | | | 766 | | | | | | 2,087 | | |
Bad debt expense
|
| | | | 395 | | | | | | (43) | | |
Provision for inventory excess and obsolescence
|
| | | | 335 | | | | | | 579 | | |
Deferred income tax
|
| | | | 28 | | | | | | (423) | | |
Gain on changes in fair value of liability warrants
|
| | | | (3,878) | | | | | | — | | |
Other noncash items
|
| | | | 17 | | | | | | (23) | | |
Change in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts and other receivables
|
| | | | 125 | | | | | | 678 | | |
Inventory
|
| | | | (465) | | | | | | (1,187) | | |
Prepaid expenses and other current assets
|
| | | | (172) | | | | | | 1,141 | | |
Accounts payable and accrued liabilities
|
| | | | (3,457) | | | | | | 448 | | |
Warranty liability
|
| | | | (182) | | | | | | (371) | | |
Other
|
| | | | 17 | | | | | | — | | |
Net cash used in operating activities
|
| | | | (16,960) | | | | | | (21,902) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Capital expenditures
|
| | | | (43) | | | | | | (131) | | |
Proceeds from sale of capital assets
|
| | | | 33 | | | | | | 39 | | |
Cash used in investing activities:
|
| | | | (10) | | | | | | (92) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from sale and issuance of securities, net
|
| | | | 13,438 | | | | | | 639 | | |
Proceeds from warrants exercised
|
| | | | 4,136 | | | | | | 2,491 | | |
Net cash provided by financing activities
|
| | | | 17,574 | | | | | | 3,130 | | |
Effect of currency exchange rate changes on cash and cash equivalents
|
| | | | — | | | | | | 4 | | |
Net change in cash, cash equivalents and restricted cash
|
| | | | 604 | | | | | | (18,860) | | |
Cash, cash equivalents and restricted cash at beginning of period
|
| | | | 3,955 | | | | | | 22,815 | | |
Cash, cash equivalents and restricted cash at end of period
|
| | | $ | 4,559 | | | | | $ | 3,955 | | |
Supplemental disclosure: | | | | | | | | | | | | | |
Cash paid for income taxes
|
| | | $ | 10 | | | | | $ | 5 | | |
Cash paid for interest
|
| | | | — | | | | | | — | | |
Noncash investing and financing activities: | | | | | | | | | | | | | |
Capital expenditures accruals
|
| | | $ | — | | | | | $ | 6 | | |
| | |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
Cash and cash equivalents
|
| | | $ | 4,459 | | | | | $ | 3,855 | | |
Restricted cash
|
| | | | 100 | | | | | | 100 | | |
Total cash, cash equivalents, and restricted cash in the consolidated statement of
cash flows |
| | | $ | 4,559 | | | | | $ | 3,955 | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Stock options
|
| | | | 216 | | | | | | 370 | | |
Unvested restricted stock units
|
| | | | 25 | | | | | | 79 | | |
Convertible preferred stock
|
| | | | 10 | | | | | | 10 | | |
Warrants
|
| | | | 268,937 | | | | | | 3,336 | | |
| | |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
Raw materials
|
| | | $ | 1,020 | | | | | $ | 832 | | |
Sub-assemblies
|
| | | | 1,379 | | | | | | 864 | | |
Finished goods
|
| | | | 1,342 | | | | | | 1,915 | | |
Total inventory
|
| | | $ | 3,741 | | | | | $ | 3,611 | | |
| | |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
Prepaid insurance
|
| | | $ | 110 | | | | | $ | 78 | | |
Patents
|
| | | | 13 | | | | | | — | | |
Prepaid advertising and marketing
|
| | | | 41 | | | | | | 3 | | |
Taxes
|
| | | | 47 | | | | | | — | | |
Other current assets
|
| | | | 126 | | | | | | 84 | | |
Total prepaid expenses and other current assets
|
| | | $ | 337 | | | | | $ | 165 | | |
| | |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
Payroll and benefits
|
| | | $ | 701 | | | | | $ | 1,829 | | |
Accrued legal settlements
|
| | | | 200 | | | | | | 1,775 | | |
Customer deposits
|
| | | | 639 | | | | | | 510 | | |
Taxes
|
| | | | 61 | | | | | | 119 | | |
Accrued professional
|
| | | | 155 | | | | | | 316 | | |
Other liabilities
|
| | | | 58 | | | | | | 491 | | |
Total accrued and other liabilities
|
| | | $ | 1,814 | | | | | $ | 5,040 | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Machinery and equipment
|
| | | $ | 61 | | | | | $ | 582 | | |
Furniture and equipment
|
| | | | 5 | | | | | | 27 | | |
Computer hardware and software
|
| | | | 78 | | | | | | 136 | | |
Tooling and molds
|
| | | | 6 | | | | | | 199 | | |
Leasehold improvements
|
| | | | — | | | | | | 19 | | |
Construction in progress
|
| | | | — | | | | | | 66 | | |
| | | | | 150 | | | | | | 1,029 | | |
Less accumulated depreciation and amortization
|
| | | | (90) | | | | | | (331) | | |
Property and equipment, net
|
| | | $ | 60 | | | | | $ | 698 | | |
| | |
December 31, 2022
|
| |||||||||||||||||||||
| | |
Weighted
Average Useful Life (years) |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net Book
Value |
| ||||||||||||
Finite-lived intangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Developed technology
|
| | | | 10.0 | | | | | $ | 5,989 | | | | | $ | (5,805) | | | | | $ | 184 | | |
Trademarks/Tradenames
|
| | | | 10.0 | | | | | | 462 | | | | | | (386) | | | | | | 76 | | |
Total
|
| | | | | | | | | $ | 6,451 | | | | | $ | (6,191) | | | | | $ | 260 | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Indefinite-lived intangible assets | | | | | | | | | | | | | |
Gross amount
|
| | | $ | — | | | | | $ | 20,721 | | |
Accumulated impairment loss
|
| | | | — | | | | | | (20,721) | | |
Total Indefinite-lived intangible assets
|
| | | $ | — | | | | | $ | — | | |
Balance Sheet information
|
| |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
Operating lease ROU assets
|
| | | $ | 250 | | | | | $ | 171 | | |
Operating lease liabilities, current portion
|
| | | $ | 111 | | | | | $ | 171 | | |
Operating lease liabilities, long-term portion
|
| | | | 151 | | | | | | — | | |
Total operating lease liabilities
|
| | | $ | 262 | | | | | $ | 171 | | |
Cash flow information for the twelve months ended December 31,
|
| |
2023
|
| |
2022
|
| ||||||
Cash paid for amounts included in the measurement of operating leases
liabilities |
| | | $ | 228 | | | | | $ | 560 | | |
|
2024
|
| | | | 111 | | |
|
2025
|
| | | | 115 | | |
|
2026
|
| | | | 59 | | |
|
Total lease payments
|
| | | | 285 | | |
|
Less: imputed interest
|
| | | | 23 | | |
|
Total lease liabilities
|
| | | $ | 262 | | |
|
Weighted-average remaining lease term at end of period (in years)
|
| | | | 2.4 | | |
|
Weighted-average discount rate at end of period
|
| | | | 6.9% | | |
| | |
Shares
|
| |||
Balance December 31, 2021
|
| | | | 2,398 | | |
Issued
|
| | | | 2,504(1) | | |
Exercised
|
| | | | (1,459)(2) | | |
Cancelled
|
| | | | (107) | | |
Balance December 31, 2022
|
| | | | 3,336 | | |
Issued
|
| | | | 619,185(3) | | |
Exercised
|
| | | | (353,581)(4) | | |
Cancelled
|
| | | | (3) | | |
Balance December 31, 2023
|
| | | | 268,937 | | |
| | |
Warrants
|
| |
Strike Price
|
| |
Volatility
|
| |
Expected
Term |
| |
Risk
Free Rate |
| |||||||||||||||
Pre-funded warrants – February 2023
|
| | | | 1,552 | | | | | $ | 0.01 | | | | | | 96.5% | | | | | | 5.0 | | | | | | 3.78% | | |
Representative’s warrants – February 2023
|
| | | | 1,265 | | | | | $ | 510.40 | | | | | | 96.5% | | | | | | 5.0 | | | | | | 3.79% | | |
Common stock warrants – April 2023
|
| | | | 13,806 | | | | | $ | 178.06 | | | | | | 88.4% | | | | | | 5.5 | | | | | | 3.56% | | |
Pre-funded warrants – April 2023
|
| | | | 8,782 | | | | | $ | 0.01 | | | | | | 88.4% | | | | | | 5.5 | | | | | | 3.56% | | |
Representative’s warrants – April 2023
|
| | | | 691 | | | | | $ | 196.04 | | | | | | 96.3% | | | | | | 5.0 | | | | | | 3.57% | | |
Common stock warrants – October 2023
|
| | | | 235,345 | | | | | $ | 19.14 | | | | | | 89.1% | | | | | | 5.0 | | | | | | 4.74% | | |
Pre-funded warrants – October 2023
|
| | | | 126,380 | | | | | $ | 0.06 | | | | | | 89.1% | | | | | | 5.0 | | | | | | 4.74% | | |
Representative’s warrants – October 2023
|
| | | | 7,845 | | | | | $ | 21.05 | | | | | | 89.2% | | | | | | 5.0 | | | | | | 4.74% | | |
| | |
Warrants
|
| |
Strike Price
|
| |
Volatility
|
| |
Expected
Term |
| |
Risk
Free Rate |
| |||||||||||||||
Common stock warrants – November 2023
|
| | | | 185,604 | | | | | $ | 13.34 | | | | | | 86.9% | | | | | | 5.5 | | | | | | 4.40% | | |
| | |
Cash Exercise
|
| |
Cashless Exercise
|
| ||||||
Stock Price
|
| | | $ | 342.49 | | | | | $ | 342.49 | | |
Exercise Price
|
| | | $ | 928.00 | | | | | $ | 0.00 | | |
Term (years)
|
| | | | 5.00 | | | | | | 5.00 | | |
Volatility
|
| | | | 96.50% | | | | | | 96.50% | | |
Risk Free Rate
|
| | | | 3.784% | | | | | | 3.784% | | |
Dividend Yield
|
| | | | 0% | | | | | | 0% | | |
| | |
Common Stock
Purchase Warrants |
| |||
Fair value as of February 8, 2023 (issuance date)
|
| | | $ | 10,363 | | |
Fair value of liability warrants in excess of proceeds, at issuance
|
| | | | (164) | | |
Exercises of liability warrants
|
| | | | (6,249) | | |
Gain on changes in fair value of liability warrants
|
| | | | (3,878) | | |
Fair value as of December 31, 2023
|
| | | $ | 72 | | |
| | |
Warrants
|
| |
Strike Price
|
| |
Volatility
|
| |
Expected
Term |
| |
Risk
Free Rate |
| |||||||||||||||
Reload warrants – June 2022
|
| | | | 1,290 | | | | | $ | 1,933.14 | | | | | | 64.8% | | | | | | 7.5 | | | | | | 3.32% | | |
Reload warrants – November 2022
|
| | | | 995 | | | | | $ | 870.00 | | | | | | 84.3% | | | | | | 5.5 | | | | | | 4.21% | | |
Representative’s warrants
|
| | | | 50 | | | | | $ | 870.00 | | | | | | 84.3% | | | | | | 5.0 | | | | | | 4.23% | | |
Pre-funded warrants
|
| | | | 170 | | | | | $ | 2.90 | | | | | | 84.3% | | | | | | 5.5 | | | | | | 4.21% | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
United States
|
| | | $ | 7,134 | | | | | $ | 9,230 | | |
Australia
|
| | | | 526 | | | | | | 688 | | |
Europe
|
| | | | 956 | | | | | | 1,252 | | |
Rest of world
|
| | | | 62 | | | | | | 70 | | |
Total revenue
|
| | | $ | 8,678 | | | | | $ | 11,240 | | |
| | |
Shares
|
| |
Weighted
Average Exercise Price Per Share |
| |
Weighted
Average Remaining Contractual Life (years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Outstanding at December 31, 2021
|
| | | | 306 | | | | | $ | 23,117.06 | | | | | | | | | | | $ | — | | |
Options granted
|
| | | | 194 | | | | | | 3,422.00 | | | | | | | | | | | | | | |
Options exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Options cancelled
|
| | | | (130) | | | | | | 8,071.28 | | | | | | | | | | | | | | |
Outstanding at December 31, 2022
|
| | | | 370 | | | | | | 18,075.70 | | | | | | | | | | | $ | — | | |
Options granted
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Options exercised
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Options cancelled
|
| | | | (107) | | | | | | 8,661.72 | | | | | | | | | | | | | | |
Outstanding at December 31, 2023
|
| | | | 263 | | | | | | 21,909.50 | | | | | | 6.4 | | | | | $ | — | | |
Exercisable at December 31, 2023
|
| | | | 213 | | | | | | 25,839.58 | | | | | | 6.0 | | | | | | — | | |
Vested and expected to vest at December 31, 2023
|
| | | | 274 | | | | | | 21,909.50 | | | | | | 6.4 | | | | | | — | | |
|
Risk-free interest rate
|
| | | | 2.67% | | |
|
Expected term (in years)
|
| | | | 6.25 | | |
|
Expected dividend yield
|
| | | | 0% | | |
|
Expected volatility
|
| | | | 80.40% | | |
| | |
Shares
|
| |
Weighted
Average Grant Date Fair Value |
| ||||||
Unvested RSUs at December 31, 2021
|
| | | | 591 | | | | | $ | 12,644.00 | | |
Granted
|
| | | | 566 | | | | | | 981.36 | | |
Vested(1) | | | | | (865) | | | | | | (5,651.52) | | |
Cancelled/Forfeited
|
| | | | (213) | | | | | | (11,013.04) | | |
Unvested RSUs at December 31, 2022
|
| | | | 79 | | | | | | 10,100.70 | | |
Granted
|
| | | | — | | | | | | — | | |
Vested(1) | | | | | (54) | | | | | | (11,298.98) | | |
Cancelled/Forfeited
|
| | | | — | | | | | | — | | |
Non-vested RSUs at December 31, 2023
|
| | | | 25 | | | | | $ | 7,505.04 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Sales and marketing
|
| | | $ | 107 | | | | | $ | 280 | | |
General and administrative
|
| | | | 451 | | | | | | 1,494 | | |
Research and development
|
| | | | 209 | | | | | | 313 | | |
Total stock-based compensation expense
|
| | | $ | 767 | | | | | $ | 2,087 | | |
| | |
Year ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Deferred: | | | | | | | | | | | | | |
Federal
|
| | | $ | — | | | | | $ | (293) | | |
State
|
| | | | — | | | | | | (76) | | |
Foreign
|
| | | | 28 | | | | | | (54) | | |
Deferred income tax benefit
|
| | | | 28 | | | | | | (423) | | |
| | |
Year ended
December 31, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Current: | | | | | | | | | | | | | |
Federal
|
| | | | — | | | | | | 30 | | |
State
|
| | | | 7 | | | | | | 9 | | |
Foreign
|
| | | | 17 | | | | | | 4 | | |
Total income tax expense (benefit), net
|
| | | $ | 52 | | | | | $ | (380) | | |
|
| | |
Year ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Income tax benefit at U.S. federal statutory rate
|
| | | | 21.0% | | | | | | 21.0% | | |
State income tax benefit, net of federal benefit
|
| | | | 5.9% | | | | | | 3.8% | | |
Stock warrant valuation
|
| | | | 9.7% | | | | | | —% | | |
Other permanent differences
|
| | | | (2.2)% | | | | | | (1.9)% | | |
Change in state tax rate
|
| | | | 4.3% | | | | | | 0.3% | | |
Foreign rate differential
|
| | | | 2.7% | | | | | | (0.2)% | | |
Net operating loss true up
|
| | | | (6.3)% | | | | | | —% | | |
Other adjustments
|
| | | | (0.8)% | | | | | | 2.8% | | |
Change in valuation allowance
|
| | | | (34.8)% | | | | | | (25.0)% | | |
Effective income tax rate
|
| | | | (0.5)% | | | | | | 0.8% | | |
| | |
2023
|
| |
2022
|
| ||||||
Uncertain gross tax positions, January 1
|
| | | $ | 1,052 | | | | | $ | 1,052 | | |
Current year tax positions
|
| | | | — | | | | | | — | | |
Increase in prior year tax positions
|
| | | | — | | | | | | — | | |
Settlements
|
| | | | — | | | | | | — | | |
Lapse of statute of limitations
|
| | | | — | | | | | | — | | |
Uncertain gross tax positions, December 31
|
| | | $ | 1,052 | | | | | $ | 1,052 | | |
| | |
December 31,
|
| | | | |||||||||
| | |
2023
|
| |
2022
|
| | ||||||||
Deferred tax assets: | | | | | | | | | | | | | | | ||
Start-up costs
|
| | | $ | 1,096 | | | | | $ | 1,137 | | | | ||
Capitalized research and development costs
|
| | | | 170 | | | | | | 272 | | | | ||
Reserves and accruals
|
| | | | 751 | | | | | | 1,157 | | | | ||
Property and equipment
|
| | | | 56 | | | | | | — | | | | ||
Intangible assets
|
| | | | 4,420 | | | | | | 4,597 | | | | ||
Research and development credit
|
| | | | 2,492 | | | | | | 2,492 | | | | ||
Lease liability
|
| | | | 70 | | | | | | 43 | | | | ||
Net operating loss carryforwards
|
| | | | 67,930 | | | | | | 63,424 | | | | ||
State and local taxes
|
| | | | 2 | | | | | | 2 | | | | ||
Total gross deferred tax assets
|
| | | | 76,987 | | | | | | 73,124 | | | |
| | |
December 31,
|
| | | | |||||||||
| | |
2023
|
| |
2022
|
| | ||||||||
Valuation allowance
|
| | | | (76,895) | | | | | | (72,945) | | | | ||
Deferred tax assets, net of valuation allowance
|
| | | | 92 | | | | | | 179 | | | | ||
Property and equipment
|
| | | | — | | | | | | (80) | | | | ||
Intangible assets
|
| | | | — | | | | | | — | | | | ||
Operating lease right-of-use assets
|
| | | | (64) | | | | | | (43) | | | | ||
Total gross deferred tax liabilities
|
| | | | (64) | | | | | | (123) | | | | ||
Deferred income taxes, net
|
| | | $ | 28 | | | | | $ | 56 | | | | ||
|
| | |
Page
|
| |||
| | | | F-31 | | | |
Consolidated Financial Statements: | | | | | | | |
| | | | F-32 | | | |
| | | | F-33 | | | |
| | | | F-34 | | | |
| | | | F-35 | | | |
| | | | F-36 | | |
(Amounts in USD)
|
| |
Dec 31, 2023
|
| |
Dec 31, 2022
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 16,647 | | | | | $ | 458,244 | | |
Accounts receivable, net
|
| | | | 66.816 | | | | | | 122 | | |
Other current assets
|
| | | | 86,363 | | | | | | 72,845 | | |
Total current assets
|
| | | | 169,826 | | | | | | 531,211 | | |
Non-current assets | | | | | | | | | | | | | |
Property and equipment, net
|
| | | | 85,932 | | | | | | 107,326 | | |
Intangible asset – shell company
|
| | | | 314,191 | | | | | | 314,191 | | |
Goods and service tax and other credits receivable
|
| | | | 697,827 | | | | | | 734,372 | | |
Deferred offering costs
|
| | | | 66,415 | | | | | | 66,415 | | |
Right-of-use of asset, net
|
| | | | 87,060 | | | | | | 35,900 | | |
Total non-current assets
|
| | | | 1,251,425 | | | | | | 1,258,204 | | |
Total assets
|
| | | $ | 1,421,251 | | | | | $ | 1,789,415 | | |
Liabilities and stockholders’ deficit | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 910,537 | | | | | $ | 937,245 | | |
Liabilities to be settled in equity
|
| | | | 1,680,210 | | | | | | 1,680,210 | | |
Due to affiliates
|
| | | | 452,432 | | | | | | 377,651 | | |
Operating lease liability – current portion
|
| | | | 25,037 | | | | | | 42,665 | | |
Salary and post-employment benefits payable
|
| | | | 1,375,706 | | | | | | 1,171,423 | | |
Other current liability
|
| | | | 69,589 | | | | | | 113,104 | | |
Convertible debt – current portion
|
| | | | 1,963,386 | | | | | | 583,510 | | |
Total current liabilities
|
| | | $ | 6,476,897 | | | | | $ | 4,905,808 | | |
Non-current liabilities | | | | | | | | | | | | | |
Convertible debt – net of current portion
|
| | | $ | 967,503 | | | | | $ | 2,248,695 | | |
Operating lease liability – net of current portion
|
| | | | 62,023 | | | | | | — | | |
Total non-current liabilities
|
| | | | 1,029,526 | | | | | | 2,248,695 | | |
Total liabilities
|
| | | $ | 7,506,423 | | | | | $ | 7,154,503 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Stockholders’ deficit | | | | | | | | | | | | | |
Common stock, 20,000,000 shares authorized, par value of $0.001, 1,893,120 shares issued and outstanding at December 31, 2023 and 2022
|
| | | $ | 1,892 | | | | | $ | 1,892 | | |
Preferred stock, 15,000,000 shares authorized, par value of $0.001, 14,759,760 shares issued and outstanding at December 31, 2023 and 2022
|
| | | | 46,984,875 | | | | | | 46,984,875 | | |
Additional paid-in capital
|
| | | | 643,709 | | | | | | 643,709 | | |
Accumulated deficit
|
| | | | (53,927,896) | | | | | | (53,207,976) | | |
Accumulated other comprehensive income
|
| | | | 212,248 | | | | | | 212,412 | | |
Total stockholders’ deficit
|
| | | $ | (6,085,172) | | | | | $ | (5,365,088) | | |
Total liabilities and stockholders’ deficit
|
| | | $ | 1,421,251 | | | | | $ | 1,789,415 | | |
(Amounts in USD)
|
| |
2023
|
| |
2022
|
| ||||||
Revenue | | | | | | | | | | | | | |
Revenue
|
| | | $ | 415,940 | | | | | $ | 382,865 | | |
Cost of goods sold
|
| | | | (133,408) | | | | | | (236,746) | | |
Gross profit
|
| | | $ | 282,532 | | | | | $ | 146,119 | | |
Operating expenses | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | $ | 755,805 | | | | | $ | 826,602 | | |
Research and development
|
| | | | 294,445 | | | | | | 423,700 | | |
Total operating expenses
|
| | | $ | 1,050,250 | | | | | $ | 1,250,302 | | |
Loss from Operations
|
| | | | (767,718) | | | | | | (1,104,183) | | |
Interest expenses
|
| | | | (164,680) | | | | | | (124,981) | | |
Other income(loss), net
|
| | | | (1,581) | | | | | | 122,290 | | |
Fair value adjustment
|
| | | | 214,059 | | | | | | (148,424) | | |
Total other income(expense), net
|
| | | | 47,798 | | | | | | (151,115) | | |
Net loss
|
| | | $ | (719,920) | | | | | $ | (1,255,298) | | |
Other comprehensive loss, net of tax | | | | | | | | | | | | | |
Foreign currency translation adjustments
|
| | | | (450) | | | | | | (13,518) | | |
Other comprehensive loss, net of tax
|
| | | | (450) | | | | | | (13,518) | | |
Total comprehensive loss
|
| | | $ | (720,370) | | | | | $ | (1,268,816) | | |
Net loss per share: | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | (0.38) | | | | | $ | (0.67) | | |
Weighted average number of shares: | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 1,893,120 | | | | | | 1,893,120 | | |
| | |
Common stock
|
| |
Preferred stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Other
Comprehensive Income (Loss) |
| |
Total
Stockholders Deficit |
| ||||||||||||||||||||||||||||||
(Amounts in USD)
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance at December 31, 2021
|
| | | | 1,893,120 | | | | | $ | 1,892 | | | | | | 14,759,760 | | | | | $ | 46,984,875 | | | | | $ | 618,697 | | | | | $ | (51,952,678) | | | | | $ | 212,205 | | | | | $ | (4,135,009) | | |
Stock-based compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 25,012 | | | | | | | | | | | | | | | | | | 25,012 | | |
Net loss
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (1,255,298) | | | | | | | | | | | | (1,255,298) | | |
Foreign currency translation adjustments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207 | | | | | | 207 | | |
Balance at December 31, 2022
|
| | | | 1,893,120 | | | | | $ | 1,892 | | | | | | 14,759,760 | | | | | $ | 46,984,875 | | | | | $ | 643,709 | | | | | $ | (53,207,976) | | | | | $ | 212,412 | | | | | $ | (5,365,088) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (719,920) | | | | | | — | | | | | | (719,920) | | |
Foreign currency translation adjustments
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (164) | | | | | | (164) | | |
Balance at December 31, 2023
|
| | | | 1,893,120 | | | | | | 1,892 | | | | | | 14,759,760 | | | | | | 46,984,875 | | | | | | 643,709 | | | | | | (53,927,896) | | | | | | 212,248 | | | | | | (6,085,172) | | |
| | |
(Amounts in USD)
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss
|
| | |
$
|
(719,920)
|
| | | |
$
|
(1,255,298)
|
| |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 21,193 | | | | | | 56,148 | | |
Stock-based compensation
|
| | | | — | | | | | | 25,012 | | |
(Gain) loss on fair value adjustment of convertible debt
|
| | | | (214,059) | | | | | | 148,424 | | |
Non-cash accrued interest expense
|
| | | | 162,741 | | | | | | 122,933 | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Accounts receivables, net
|
| | | $ | (66,694) | | | | | $ | (76) | | |
Inventories, net
|
| | | | — | | | | | | 22,605 | | |
Prepaid expenses and other current assets
|
| | | | (13,518) | | | | | | 205,945 | | |
Other assets
|
| | | | (14,615) | | | | | | (36,689) | | |
Accounts payable & accrued expenses
|
| | | | (26,708) | | | | | | 104,209 | | |
Due to Affiliates
|
| | | | 102,432 | | | | | | 100,000 | | |
Post employment benefits
|
| | | | 204,283 | | | | | | 211,433 | | |
Other Liabilities
|
| | | | 882 | | | | | | (67,526) | | |
Net cash used in operating activities
|
| | | $ | (563,983) | | | | | $ | (362,879) | | |
Cash flows provided from investing activities: | | | | | | | | | | | | | |
Proceeds from sale of fixed assets
|
| | | | 201 | | | | | | 68 | | |
Net cash provided from investing activities
|
| | | $ | 201 | | | | | $ | 68 | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from convertible debt
|
| | | | 150,000 | | | | | | 725,000 | | |
Advance from Affiliates
|
| | | | (27,651) | | | | | | 27,651 | | |
Net cash provided by financing activities
|
| | | | 122,349 | | | | | | 752,651 | | |
Effect of exchange rate changes on cash and cash equivalents
|
| | | | (164) | | | | | | 208 | | |
Net (Decrease)/Increase in cash and cash equivalents
|
| | | | (441,597) | | | | | | 390,047 | | |
Cash and cash equivalents at beginning of the year
|
| | | | 458,244 | | | | | | 68,197 | | |
Cash and cash equivalents at end of the year
|
| | | $ | 16,647 | | | | | $ | 458,244 | | |
Supplemental disclosure of cash flow information | | | | | | | | | | | | | |
Cash paid for interest expenses
|
| | | | — | | | | | | — | | |
Cash paid for income tax expenses
|
| | | | — | | | | | | — | | |
Supplemental schedule of non-cash investing and financing activities | | | | | | | | | | | | | |
Reclassification of accounts payable to liabilities to be settled in equity
|
| | | $ | 1,680,210 | | | | | $ | 1,680,210 | | |
|
Computers and software
|
| | 3 years | |
| Office equipment | | | 5 years | |
| Furniture and Fixtures | | | 10 years | |
| Lab machinery | | | 10 years | |
|
Leasehold improvements
|
| | Lower of estimated useful life or remaining period of lease term | |
| | |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
Level 3 | | | | | | | | | | | | | |
Convertible debt
|
| | | $ | 2,930,889 | | | | | $ | 2,832,205 | | |
| | |
At December 31
2023 |
| |
At December 31
2022 |
| ||||||
Advances to suppliers
|
| | | $ | — | | | | | $ | 32,154 | | |
Others
|
| | | | 86,363 | | | | | | 40,691 | | |
Total | | | | $ | 86,363 | | | | | $ | 72,845 | | |
| | |
At December 31
2023 |
| |
At December 31
2022 |
| ||||||
Buildings and Improvement
|
| | | $ | 160,458 | | | | | $ | 160,458 | | |
Computer and office equipment
|
| | | | 85,449 | | | | | | 85,449 | | |
Furniture & fixtures
|
| | | | 13,471 | | | | | | 13,832 | | |
Laboratory equipment
|
| | | | 488,753 | | | | | | 488,753 | | |
Total
|
| | | | 748,131 | | | | | | 748,492 | | |
Accumulated depreciation
|
| | | | (662,199) | | | | | | (641,166) | | |
Net fixed assets
|
| | | $ | 85,932 | | | | | $ | 107,326 | | |
| | |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
Tax deducted at source and tax collected at source receivable
|
| | | $ | 14,158 | | | | | $ | 8,112 | | |
Goods and service tax refund receivable
|
| | | | 4,736 | | | | | | — | | |
Input goods and service tax credit
|
| | | | 678,933 | | | | | | 726,260 | | |
| | | | $ | 697,827 | | | | | $ | 734,372 | | |
| | |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
Accounts payable
|
| | | $ | 589,839 | | | | | $ | 586,310 | | |
Accrued expenses
|
| | | | 320,698 | | | | | | 350,935 | | |
| | | | $ | 910,537 | | | | | $ | 937,245 | | |
| | |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
Salaries payable
|
| | | $ | 1,211,205 | | | | | $ | 1,009,475 | | |
Accrued leave encashment (note 12)
|
| | | | 84,647 | | | | | | 83,724 | | |
Accrued gratuity plan (note 12)
|
| | | | 79,854 | | | | | | 78,224 | | |
| | | | $ | 1,375,706 | | | | | $ | 1,171,423 | | |
| | |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
Current portion | | | | | | | | | | | | | |
Conversion rate at 75%
|
| | | $ | 1,356,796 | | | | | | — | | |
Conversion rate at 80%
|
| | | $ | 606,590 | | | | | $ | 583,510 | | |
Total current portion
|
| | | | 1,963,386 | | | | | $ | 583,510 | | |
Long Term portion | | | | | | | | | | | | | |
Conversion rate at 75%
|
| | | | 967,503 | | | | | | 2,248,695 | | |
Conversion rate at 80% | | | | | — | | | | | | — | | |
Total Long term Portion
|
| | | $ | 967,503 | | | | | $ | 2,248,695 | | |
Total | | | | $ | 2,930,889 | | | | | $ | 2,832,205 | | |
| | |
Year ended
|
| |||||||||
| | |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
Balance, beginning of the year
|
| | | $ | 2,832,205 | | | | | $ | 2,035,848 | | |
Addition during the year
|
| | | | 150,000 | | | | | | 525,000 | | |
Interest Accrued
|
| | | | 162,742 | | | | | | 122,933 | | |
Change in fair value
|
| | | | (214,059) | | | | | | 148,424 | | |
Total | | | | $ | 2,930,888 | | | | | $ | 2,832,205 | | |
| | |
Year ended
December 31, 2023 |
| |
Year ended
December 31, 2022 |
|
Adjusted Interest rate
|
| |
4.79% – 5.41%
|
| |
3.2%
|
|
Time to Financing Date
|
| |
8-10 months
|
| |
5 months
|
|
Series
|
| |
Number of shares
issued |
| |
Conversion Price
|
| |
Aggregate
Liquidation Preference as of December 31, 2022 |
| |
Aggregate
Liquidation Preference as of December 31, 2023 |
| ||||||||||||
Series seed
|
| | | | 1,078,560 | | | | | $ | 0.83 | | | | | $ | 1,188,936 | | | | | $ | 1,260,811 | | |
Series A
|
| | | | 2,592,080 | | | | | $ | 1.22 | | | | | | 4,167,676 | | | | | | 4,419,626 | | |
Series B
|
| | | | 965,200 | | | | | $ | 2.47 | | | | | | 3,148,498 | | | | | | 3,338,836 | | |
Series B-1
|
| | | | 1,480,560 | | | | | $ | 2.47 | | | | | | 4,829,611 | | | | | | 5,121,578 | | |
Series C
|
| | | | 4,432,880 | | | | | $ | 2.64 | | | | | | 15,469,111 | | | | | | 16,404,271 | | |
Series C-1
|
| | | | 530,040 | | | | | $ | 2.64 | | | | | | 1,849,643 | | | | | | 1,961,461 | | |
Series D
|
| | | | 3,680,440 | | | | | $ | 3.89 | | | | | | 18,941,177 | | | | | | 20,086,235 | | |
Total | | | | | 14,759,760 | | | | | | | | | | | $ | 49,594,652 | | | | | $ | 52,592,818 | | |
| | |
Number
of Options |
| |
Weighted Average
Exercise Price |
| |
Weighted Average
Time to Expiry |
| ||||||
Outstanding as of December 31, 2021
|
| | | | 1,384,607 | | | | | $ | 0.75 | | | |
8.2 years
|
|
Granted during the year
|
| | | | — | | | | | | | | | | | |
Expired during the year
|
| | | | (283,007) | | | | | $ | 1.00 | | | | | |
Exercised during the year
|
| | | | — | | | | | | | | | | | |
Outstanding as of December 31, 2022
|
| | | | 1,101,600 | | | | | $ | 0.69 | | | |
7.0 years
|
|
Granted during the year
|
| | | | — | | | | | | | | | | | |
Exercised during the year
|
| | | | — | | | | | | | | | | | |
Expired during the year
|
| | | | (288,880) | | | | | | 1.07 | | | | | |
Outstanding as of December 31, 2023
|
| | | | 812,720 | | | | | $ | 0.55 | | | |
6.0 years
|
|
Exercisable as of December 31, 2023
|
| | | | 812,720 | | | | | $ | 0.55 | | | |
6.0 years
|
|
Exercise price
|
| |
Number of
options outstanding |
| |
Number of
options vested |
| ||||||
$0.48
|
| | | | 700,720 | | | | | | 700,720 | | |
$1.00
|
| | | | 112,000 | | | | | | 112,000 | | |
Total
|
| | |
|
812,720
|
| | | |
|
812,720
|
| |
| | |
For the Years Ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Tax benefit at the federal statutory rate
|
| | | | 21% | | | | | | 21% | | |
State tax, net of federal benefit
|
| | | | 7% | | | | | | 7% | | |
Permanent differences – principally unrealized gains/losses
|
| | | | 8% | | | | | | -3% | | |
India tax rate differential and other
|
| | | | —% | | | | | | -3% | | |
Change in valuation allowance
|
| | | | -36% | | | | | | -22% | | |
Effective income tax rate
|
| | | | 0% | | | | | | 0% | | |
| | |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
VTI – Net Operating Loss Carryforwards
|
| | | $ | 4,390,260 | | | | | $ | 4,243,233 | | |
Stock options
|
| | | | 139,582 | | | | | | 139,582 | | |
Accrued compensation
|
| | | | 347,199 | | | | | | 262,248 | | |
Accrued expenses
|
| | | | 506,532 | | | | | | 507,508 | | |
Interest
|
| | | | 100,638 | | | | | | 55,070 | | |
Research and development tax credits
|
| | | | 78,388 | | | | | | 78,388 | | |
VTL – Net Operating Loss Carryforwards
|
| | | | 2,626,578 | | | | | | 2,569,317 | | |
VTL – fixed assets
|
| | | | 268,397 | | | | | | 346,461 | | |
Total deferred tax assets
|
| | | | 8,457,574 | | | | | | 8,201,806 | | |
Less: valuation allowance
|
| | | | (8,457,574) | | | | | | (8,201,806) | | |
Net deferred tax assets
|
| | | $ | — | | | | | $ | — | | |
|
Lease payments – 2024
|
| | | $ | 30,000 | | |
|
Lease payments – 2025
|
| | | | 32,000 | | |
|
Lease payments – 2026
|
| | | | 35,697 | | |
|
Total undiscounted operating lease payments – due in 2023
|
| | | $ | 97,694 | | |
|
Less: Imputed interest
|
| | | | (10,634) | | |
|
Present value of operating lease liabilities
|
| | | $ | 87,060 | | |
|
Current portion of lease liability
|
| | | $ | 25,037 | | |
|
Long-term portion of lease liability
|
| | | | 62,023 | | |
|
Total lease liability
|
| | | $ | 87,060 | | |
|
Weighted average remaining lease term in years
|
| | | | 3.0 | | |
| | |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
Obligation recognized in balance sheet: | | | | | | | | | | | | | |
Beginning of the year
|
| | | $ | 78,224 | | | | | $ | 84,542 | | |
Benefits paid
|
| | | | (1,504) | | | | | | (5,138) | | |
Expenses charged to profit or loss
|
| | | | 3,323 | | | | | | 7,262 | | |
Currency translation differences
|
| | | | (183) | | | | | | (8,442) | | |
End of the year
|
| | | $ | 79,860 | | | | | $ | 78,224 | | |
| | |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
Obligation recognized in balance sheet: | | | | | | | | | | | | | |
Beginning of the year
|
| | | $ | 83,724 | | | | | $ | 83,724 | | |
Benefits paid
|
| | | | (2,074) | | | | | | (13,863) | | |
Expenses charged to profit or loss
|
| | | | 3,263 | | | | | | 7,025 | | |
Currency translation differences
|
| | | | (266) | | | | | | 6,838 | | |
End of the year
|
| | | $ | 84,647 | | | | | $ | 83,724 | | |
| | |
Year ended December 31, 2023
|
| |
Year ended December 31, 2022
|
| ||||||||||||||||||||||||||||||
Amounts in USD
|
| |
Biotechnology
|
| |
Pharmaceutical
|
| |
Total
|
| |
Biotechnology
|
| |
Pharmaceutical
|
| |
Total
|
| ||||||||||||||||||
Revenues
|
| | | $ | — | | | | | $ | 415,940 | | | | | $ | 415,940 | | | | | $ | — | | | | | $ | 382,865 | | | | | $ | 382,865 | | |
Gross margin
|
| | | | — | | | | | | 282,532 | | | | | | 282,532 | | | | | | — | | | | | | 146,119 | | | | | | 146,119 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 21,193 | | | | | | — | | | | | | 21,193 | | | | | | 56,148 | | | | | | — | | | | | | 56,148 | | |
SGA & R&D
|
| | | | 877,424 | | | | | | 151,633 | | | | | | 1,029,057 | | | | | | 1,099,172 | | | | | | 94,981 | | | | | | 1,194,153 | | |
Total Operating expenses
|
| | | | 898,617 | | | | | | 151,633 | | | | | | 1,050,250 | | | | | | 1,155,321 | | | | | | 94,981 | | | | | | 1,250,302 | | |
Other expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 164,680 | | | | | | | | | | | | 164,680 | | | | | | 124,981 | | | | | | | | | | | | 124,981 | | |
Significant Non cash
items |
| | | | (214,059) | | | | | | | | | | | | (214,059) | | | | | | 148,424 | | | | | | | | | | | | 148,424 | | |
| | |
Year ended December 31, 2023
|
| |
Year ended December 31, 2022
|
| ||||||||||||||||||||||||||||||
Amounts in USD
|
| |
Biotechnology
|
| |
Pharmaceutical
|
| |
Total
|
| |
Biotechnology
|
| |
Pharmaceutical
|
| |
Total
|
| ||||||||||||||||||
Unusual Items
|
| | | | 1,581 | | | | | | | | | | | | 1,581 | | | | | | (122,290) | | | | | | | | | | | | (122,290) | | |
Other expenses
|
| | | | (47,798) | | | | | | — | | | | | | (47,798) | | | | | | 151,115 | | | | | | — | | | | | | 151,115 | | |
Segment income/loss before tax
|
| | | | (850,819) | | | | | | 130,899 | | | | | | (719,920) | | | | | | (1,306,436) | | | | | | 51,138 | | | | | | (1,255,298) | | |
Income tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net income
|
| | | | (850,819) | | | | | | 130,899 | | | | | | (719,920) | | | | | | (1,306,436) | | | | | | 51,138 | | | | | | (1,255,298) | | |
Net income as per IS before Forex
|
| | | | | | | | | | | | | | | | (719,920) | | | | | | | | | | | | | | | | | | (1,255,298) | | |
|
| | |
December 31,
2023 |
| |
December 31,
2022 |
| ||||||
Sale of Dandruff Lotion and Shampoo Trading
|
| | | $ | 221,351 | | | | | $ | 373,995 | | |
Licensing and milestone fees
|
| | | | 121,100 | | | | | | — | | |
Service fee for arrangements for sale of Dandruff products
|
| | | | 67,762 | | | | | | — | | |
Royalty income related to above product sales
|
| | | | 5,727 | | | | | | 8,870 | | |
Total
|
| | | $ | 415,940 | | | | | $ | 382,865 | | |
| | |
Page
|
| |||
Consolidated Financial Statements: | | | | | | | |
| | | | F-58 | | | |
| | | | F-59 | | | |
| | | | F-60 | | | |
| | | | F-61 | | | |
| | | | F-62 | | |
(Amount in USD)
|
| |
September 30
2024 |
| |
December 31
2023 |
| ||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 48,872 | | | | | $ | 16,647 | | |
Accounts receivables, net
|
| | | | 348 | | | | | | 66,816 | | |
Other current assets
|
| | | | 86,249 | | | | | | 86,362 | | |
Total current assets
|
| | | | 135,469 | | | | | | 169,825 | | |
Non-current assets | | | | | | | | | | | | | |
Property and equipment, net
|
| | | | 73,930 | | | | | | 85,931 | | |
Intangible asset – shell company
|
| | | | 314,191 | | | | | | 314,191 | | |
Goods and service tax and other credits receivable
|
| | | | 696,728 | | | | | | 697,827 | | |
Deferred offering costs
|
| | | | 66,415 | | | | | | 66,415 | | |
Right-of-use of asset, net
|
| | | | 67,583 | | | | | | 87,060 | | |
Total non-current assets
|
| | | | 1,218,847 | | | | | | 1,251,424 | | |
Total assets
|
| | | $ | 1,354,316 | | | | | $ | 1,421,250 | | |
Liabilities and stockholders’ deficit | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 847,414 | | | | | $ | 910,536 | | |
Liabilities to be settled in equity
|
| | | | — | | | | | | 1,680,210 | | |
Due to Affiliates
|
| | | | 97,831 | | | | | | 452,432 | | |
Operating Lease Liability – current portion
|
| | | | 27,498 | | | | | | 25,037 | | |
Salary and post-employment benefits payable
|
| | | | 886,066 | | | | | | 1,375,706 | | |
Other Current liability
|
| | | | 76,622 | | | | | | 69,589 | | |
Convertible debt – Current portion
|
| | | | 2,304,850 | | | | | | 1,963,386 | | |
Total current liabilities
|
| | | | 4,240,281 | | | | | | 6,476,895 | | |
Non-current liabilities | | | | | | | | | | | | | |
Convertible debt – net of current portion
|
| | | | 1,183,131 | | | | | | 967,503 | | |
Operating lease liability – net of current portion
|
| | | | 40,904 | | | | | | 62,023 | | |
Total non-current liabilities
|
| | | | 1,224,035 | | | | | | 1,029,526 | | |
Total liabilities
|
| | | $ | 5,464,316 | | | | | | 7,506,422 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Stockholders’ deficit | | | | | | | | | | | | | |
Common stock, 20,000,000 shares authorized, 1,893,120 shares issued and outstanding at December 31, 2023 and 2022
|
| | | | 1,892 | | | | | | 1,892 | | |
Preferred stock, 16,000,000 shares authorized, 15,303,417 and 14,759,760 shares issued and outstanding as of September 30, 2024 and December 31, 2023
|
| | | | 47,419,384 | | | | | | 46,984,875 | | |
Additional paid in capital
|
| | | | 3,438,719 | | | | | | 643,709 | | |
Accumulated deficit
|
| | | | (55,205,511) | | | | | | (53,950,682) | | |
Accumulated other comprehensive income
|
| | | | 235,516 | | | | | | 235,034 | | |
Total stockholders’ deficit
|
| | | | (4,110,000) | | | | | | (6,085,172) | | |
Total liabilities and stockholders’ deficit
|
| | | $ | 1,354,316 | | | | | $ | 1,421,250 | | |
(Amount in USD)
|
| |
January 01, 2024, to
September 30, 2024 |
| |
January 01, 2023, to
September 30, 2023 |
| ||||||
Revenue | | | | | | | | | | | | | |
Revenue
|
| | | $ | 195,516 | | | | | $ | 346,571 | | |
Cost of goods sold
|
| | | | (63,307) | | | | | | (133,241) | | |
Gross profit
|
| | | $ | 132,209 | | | | | $ | 213,330 | | |
Operating expenses | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 13,483 | | | | | | 16,425 | | |
Selling, general and administrative
|
| | | | 727,336 | | | | | | 606,594 | | |
Research and development expenses
|
| | | | 255,645 | | | | | | 251,498 | | |
Total operating expenses
|
| | | $ | 996,464 | | | | | $ | 874,517 | | |
Operating loss
|
| | | | (864,255) | | | | | | (661,187) | | |
Other income/(expense), net: | | | | | | | | | | | | | |
Interest expenses
|
| | | $ | (153,229) | | | | | $ | (121,409) | | |
Other income(loss), net
|
| | | | 2,341 | | | | | | (1,759) | | |
Fair value adjustment
|
| | | | (239,686) | | | | | | 327,773 | | |
Total other income, net
|
| | | | (390,574) | | | | | | 204,605 | | |
Net loss
|
| | | $ | (1,254,829) | | | | | $ | (456,582) | | |
Other comprehensive income, net of tax | | | | | | | | | | | | | |
Foreign currency translation adjustments
|
| | | | (35) | | | | | | 4,089 | | |
Other comprehensive income / (loss), net of tax
|
| | | $ | (35) | | | | | $ | 4,089 | | |
Total comprehensive loss
|
| | | $ | (1,254,864) | | | | | $ | (452,493) | | |
Net Loss per share: | | | | | | | | | | | | | |
Loss per share – basic and diluted
|
| | | $ | (0.66) | | | | | $ | (0.24) | | |
Weighted average number of shares – basic and diluted
|
| | | | 1,893,120 | | | | | | 1,893,120 | | |
| | |
Common stock
|
| |
Preferred stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Other
Comprehensive Income (Loss) |
| |
Total
Stockholders Deficit |
| ||||||||||||||||||||||||||||||
(Amount in USD)
|
| |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance at December 31, 2022
|
| | | | 1,893,120 | | | | | $ | 1,892 | | | | | | 14,759,760 | | | | | $ | 46,984,875 | | | | | $ | 643,709 | | | | | $ | (53,207,977) | | | | | $ | 212,413 | | | | | $ | (5,365,089) | | |
Stock based expense
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
Net loss for the period
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (456,582) | | | | | | | | | | | | (456,582) | | |
Foreign currency translation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,735 | | | | | | 4,375 | | |
Balance at September 30, 2023
|
| | | | 1,893,120 | | | | | $ | 1,892 | | | | | | 14,759,760 | | | | | $ | 46,984,875 | | | | | $ | 643,709 | | | | | $ | (53,664,559) | | | | | $ | 216,787 | | | | | $ | (5,817,296) | | |
Balance at December 31, 2023
|
| | | | 1,893,120 | | | | | $ | 1,892 | | | | | | 14,759,760 | | | | | $ | 46,984,875 | | | | | $ | 643,709 | | | | | $ | (53,950,682) | | | | | $ | 235,034 | | | | | $ | (6,085,172) | | |
Stock-based compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (1,254,828) | | | | | | | | | | | | (1,254,828) | | |
Issuance of shares in settlement of liability
|
| | | | | | | | | | | | | | | | 432,041 | | | | | $ | 432 | | | | | $ | 1,679,778 | | | | | | | | | | | | | | | | | | 1,680,210 | | |
Issuance of shares in settlement of accrued compensation liability
|
| | | | | | | | | | | | | | | | — | | | | | $ | — | | | | | $ | 1,115,232 | | | | | | | | | | | | | | | | | | 1,115,232 | | |
Conversion of Note to Preferred shares
|
| | | | | | | | | | | | | | | | 111,616 | | | | | $ | 434,077 | | | | | $ | — | | | | | | | | | | | | | | | | | | 434,077 | | |
Foreign currency translation adjustment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 482 | | | | | | 482 | | |
Balance at September 30, 2024
|
| | | | 1,893,120 | | | | | $ | 1,892 | | | | | | 15,303,417 | | | | | $ | 47,419,384 | | | | | $ | 3,438,719 | | | | | $ | (55,205,510) | | | | | $ | 235,516 | | | | | $ | (4,110,000) | | |
(Amount in USD)
|
| |
January 01, 2024, to
September 30, 2024 |
| |
January 01, 2023, to
September 30, 2023 |
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss
|
| | |
$
|
(1,254,829)
|
| | | |
$
|
(456,582)
|
| |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 13,483 | | | | | | 16,424 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | |
Liabilities to be settled in equity
|
| | | | — | | | | | | — | | |
(Gain) loss on fair value adjustment of convertible debt
|
| | | | 239,686 | | | | | | (327,773) | | |
Non cash accrued Interest expense
|
| | | $ | 137,942 | | | | | $ | 119,751 | | |
Changes in assets and liabilities: | | | | | | | | | | | | | |
Accounts receivables, net
|
| | | | 66,468 | | | | | | (80,422) | | |
Inventories, net
|
| | | | — | | | | | | — | | |
Prepaid expenses and other current assets
|
| | | | 113 | | | | | | 40,587 | | |
Other assets
|
| | | | 20,576 | | | | | | 38,976 | | |
Accounts payable & accrued expenses
|
| | | | (63,122) | | | | | | 35,970 | | |
Due to Affiliates
|
| | | | 64,457 | | | | | | 75,000 | | |
Post employment benefits
|
| | | | 175,593 | | | | | | 173,738 | | |
Deferred income
|
| | | | | | | | | | | | |
Other Liabilities
|
| | | | (11,625) | | | | | | 44,339 | | |
Net cash used in operating activities
|
| | | $ | (611,258) | | | | | $ | (489,644) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Proceeds from sale of fixed assets/(Purchase of fixed assets)
|
| | | | (1,482) | | | | | | — | | |
Net cash used in investing activities
|
| | | | (1,482) | | | | | | — | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from convertible debt
|
| | | | 613,542 | | | | | | 150,000 | | |
Advance from Affiliates
|
| | | | 30,942 | | | | | | (30,151) | | |
Net cash from financing activities
|
| | | $ | 644,484 | | | | | $ | 119,849 | | |
Effect of exchange rate changes on cash and cash equivalents
|
| | | | 479 | | | | | | 4,372 | | |
Net (Decrease)/Increase in cash and cash equivalents
|
| | | | 32,223 | | | | | | (365,423) | | |
Cash and cash equivalents at beginning of the year
|
| | | | 16,647 | | | | | | 458,245 | | |
Cash and cash equivalents at end of the year
|
| | | $ | 48,870 | | | | | $ | 92,822 | | |
Supplemental non-cash and financing activities: | | | | | | | | | | | | | |
Shares issued in settlement of liability to vendor to Additional paid in
capital |
| | | $ | 1,680,210 | | | | | $ | — | | |
Exchange of accrued fees to director for stock options to Additional paid in capital
|
| | | | 450,000 | | | | | | — | | |
Exchange of accrued compensation for stock options to Additional paid in capital
|
| | | $ | 665,232 | | | | | $ | — | | |
| Computers and software | | | 3 years | |
| Office equipment | | | 5 years | |
| Furniture and Fixtures | | | 10 years | |
| Lab machinery | | | 10 years | |
| Leasehold improvements | | | Lower of estimated useful life or remaining period of lease term | |
| | |
September 30,
2024 |
| |
December 31,
2023 |
| ||||||
Level 3 | | | | | | | | | | | | | |
Convertible debt
|
| | | $ | 3,487,981 | | | | | $ | 2,930,889 | | |
|
Advances to suppliers
|
| | | $ | 7,011 | | | | | $ | 18,764 | | |
|
Others
|
| | | | 79,238 | | | | | | 67,598 | | |
| Total | | | | $ | 86,249 | | | | | $ | 86,362 | | |
| | |
September 30,
2024 |
| |
December 31,
2023 |
| ||||||
Buildings and Improvement
|
| | | $ | 160,458 | | | | | $ | 160,458 | | |
Computer and office equipment
|
| | | | 85,449 | | | | | | 85,449 | | |
Furniture & fixtures
|
| | | | 14,953 | | | | | | 13,471 | | |
Laboratory equipment
|
| | | | 488,753 | | | | | | 488,753 | | |
Total
|
| | | | 749,613 | | | | | | 748,131 | | |
Accumulated depreciation
|
| | | | (675,683) | | | | | | (662,199) | | |
Net fixed assets
|
| | | $ | 73,930 | | | | | $ | 85,932 | | |
| | |
September 30,
2024 |
| |
December 31,
2023 |
| ||||||
Tax deducted at source and tax collected at source receivable
|
| | | $ | 29,825 | | | | | $ | 14,158 | | |
Goods and service tax refund receivable
|
| | | | — | | | | | | 4,736 | | |
Input goods and service tax credit
|
| | | | 666,904 | | | | | | 678,933 | | |
| | | | $ | 696,728 | | | | | $ | 697,827 | | |
| | |
September 30,
2024 |
| |
December 31,
2023 |
| ||||||
Accounts payable
|
| | | $ | 501,606 | | | | | $ | 589,839 | | |
Accrued expenses
|
| | | | 345,808 | | | | | | 320,698 | | |
| | | | $ | 847,414 | | | | | $ | 910,537 | | |
| | |
September 30,
2024 |
| |
December 31,
2023 |
| ||||||
Salaries payable
|
| | | $ | 740,337 | | | | | $ | 1,211,205 | | |
Accrued leave encashment (note 12)
|
| | | | 78,262 | | | | | | 84,647 | | |
Accrued gratuity plan (note 12)
|
| | | | 67,465 | | | | | | 79,854 | | |
| | | | $ | 8,886,066 | | | | | $ | 1,375,706 | | |
| | |
September 30,
2024 |
| |
December 31,
2023 |
| ||||||
Current portion | | | | | | | | | | | | | |
Conversion rate at 75%
|
| | | $ | 1,758,973 | | | | | $ | 1,356,796 | | |
Conversion rate at 80%
|
| | | $ | 545,877 | | | | | $$$ | 606,590 | | |
Total current portion
|
| | | | 2,304,850 | | | | | $ | 1,963,386 | | |
Long Term portion | | | | | | | | | | | | | |
Conversion rate at 75%
|
| | | | 1,183,131 | | | | | | 967,503 | | |
Conversion rate at 80%
|
| | | | — | | | | | | — | | |
Total Long term Portion
|
| | | $ | 1,183,131 | | | | | | 967,503 | | |
Total | | | | $ | 3,487,981 | | | | | $ | 2,930,889 | | |
| | |
Nine months ended
September 30, 2024 |
| |
Nine months ended
September 30, 2023 |
| ||||||
Balance, beginning of the period
|
| | | $ | 2,930,888 | | | | | $ | 2,832,205 | | |
Additional notes issued
|
| | | | 613,542 | | | | | | 150,000 | | |
Notes repaid | | | | | | | | | | | | | |
Notes and accrued interest converted to preferred stock
|
| | | | (434,077) | | | | | | — | | |
Interest Accrued
|
| | | | 137,942 | | | | | | 119,751 | | |
Change in fair value
|
| | | | 239,686 | | | | | | (327,773) | | |
Total | | | | $ | 3,487,981 | | | | | $ | 2,774,184 | | |
| | |
September 30, 2024
|
| |
December 31, 2023
|
|
Adjusted Interest rate
|
| |
4.38% to 4.93%
|
| |
4.87% to 5.50%
|
|
Time to Financing Date
|
| |
3 – 4 months
|
| |
8 – 10 months
|
|
Series
|
| |
Number of shares
issued as of September 30, 2024 |
| |
Number of shares
issued as of December 31, 2023 |
| |
Conversion
Price |
| |
Aggregate
Liquidation Preference as of September 30, 2024 |
| |
Aggregate
Liquidation Preference as of December 31, 2023 |
| |||||||||||||||
Series seed
|
| | | | 1,078,560 | | | | | | 1,078,560 | | | | | $ | 0.83 | | | | | $ | 1,314,718 | | | | | $ | 1,260,811 | | |
Series A
|
| | | | 2,592,080 | | | | | | 2,592,080 | | | | | $ | 1.22 | | | | | | 4,608,589 | | | | | | 4,419,626 | | |
Series B
|
| | | | 965,200 | | | | | | 965,200 | | | | | $ | 2.47 | | | | | | 3,481,589 | | | | | | 3,338,836 | | |
Series B-1
|
| | | | 1,480,560 | | | | | | 1,480,560 | | | | | $ | 2.47 | | | | | | 5,340,553 | | | | | | 5,121,578 | | |
Series C
|
| | | | 4,432,880 | | | | | | 4,432,880 | | | | | $ | 2.64 | | | | | | 17,105,642 | | | | | | 16,404,271 | | |
Series C-1
|
| | | | 530,040 | | | | | | 530,040 | | | | | $ | 2.64 | | | | | | 2,045,324 | | | | | | 1,961,461 | | |
Series D
|
| | | | 4,224,097 | | | | | | 3,680,440 | | | | | $ | 3.89 | | | | | | 22,674,382 | | | | | | 20,086,235 | | |
Total
|
| | | | 15,303,417 | | | | | | 14,759,760 | | | | | | | | | | |
$
|
56,570,796
|
| | | |
$
|
52,592,818
|
| |
| Risk- free interest rate | | | 5.2% | |
| Expected term | | | 5 years | |
| Expected volatility | | | 76% | |
| Expected dividends | | | 0 | |
| Grant date fair value of common stock | | | $0.90 | |
| | |
Number of
Options |
| |
Weighted Average
Exercise Price |
| |
Weighted Average
Time to Expiry |
| |||||||||
Outstanding as of December 31, 2022
|
| | | | 1,101,600 | | | | | $ | 0.69 | | | | | | 5.7 years | | |
Granted during the year
|
| | | | — | | | | | | | | | | | | | | |
Exercised during the year
|
| | | | — | | | | | | | | | | | | | | |
Expired during the year
|
| | | | (288,880) | | | | | | 1.07 | | | | | | | | |
Outstanding as of December 31, 2023
|
| | | | 812,720 | | | | | $ | 0.55 | | | | | | 4.7 years | | |
Granted during the nine months ending September 30, 2024
|
| | | | 643,040 | | | | | $ | 0.90 | | | | | | 9.7 years | | |
Exercised during the Nine months ending September 30, 2024
|
| | | | — | | | | | | | | | | | | | | |
Outstanding as of September 30, 2024
|
| | | | 1,455,750 | | | | | $ | 0.71 | | | | | | 6.7 years | | |
Exercisable as of September 30, 2024
|
| | | | 1,455,750 | | | | | $ | 0.71 | | | | | | 6.7 years | | |
Exercise price
|
| |
Number of
options outstanding |
| |
Number of
options vested |
| ||||||
$0.48
|
| | | | 700,720 | | | | | | 700,720 | | |
$1.00
|
| | | | 112,000 | | | | | | 112,000 | | |
Total
|
| | |
|
812,720
|
| | | |
|
812,720
|
| |
Exercise price
|
| |
Number of
options outstanding |
| |
Number of
options vested |
| ||||||
$0.48
|
| | | | 700,720 | | | | | | 700,720 | | |
$0.90
|
| | | | 643,030 | | | | | | 643,090 | | |
$1.00
|
| | | | 112,000 | | | | | | 112,000 | | |
Total
|
| | |
|
1,455,750
|
| | | |
|
1,455,750
|
| |
|
Lease payments – From September 2024 to December 2024
|
| | | $ | 7,522 | | |
|
Lease payments – 2025
|
| | | | 32,345 | | |
|
Lease payments – 2026
|
| | | | 34,771 | | |
|
Total undiscounted operating lease payments
|
| | | $ | 74,639 | | |
|
Less: Imputed interest
|
| | | | (6,238) | | |
|
Present value of operating lease liabilities
|
| | | $ | 68,402 | | |
|
Current portion of lease liability
|
| | | $ | 27,498 | | |
|
Long-term portion of lease liability
|
| | | | 40,904 | | |
|
Total lease liability
|
| | | $ | 68,402 | | |
| | |
As of
September 30, 2024 |
| |
As of
December 31, 2023 |
| ||||||
Weighted average remaining lease term in years
|
| | | | 2.7 | | | | | | 3.0 | | |
Weighted average discount rate
|
| | | | 8.0% | | | | | | 8.0% | | |
| | |
Nine months
ending September 30, 2024 |
| |
Nine months
ending September 30, 2023 |
| ||||||
Obligation recognized in balance sheet: | | | | | | | | | | | | | |
Beginning of the nine months
|
| | | $ | 79,854 | | | | | $ | 78,224 | | |
Benefits paid
|
| | | | (12,366) | | | | | | (15,341) | | |
Expenses charged to profit or loss
|
| | | | 598 | | | | | | 21,896 | | |
Currency translation differences
|
| | | | (621) | | | | | | (405) | | |
End of the nine months
|
| | | $ | 67,465 | | | | | $ | 84,375 | | |
| | |
Nine months
ending September 30, 2024 |
| |
Nine months
ending September 30, 2023 |
| ||||||
Obligation recognized in balance sheet: | | | | | | | | | | | | | |
Beginning of the nine months
|
| | | $ | 84,647 | | | | | $ | 83,724 | | |
Benefits paid
|
| | | | (3,889) | | | | | | (8,480) | | |
Expenses charged to profit or loss
|
| | | | (1,869) | | | | | | 13,031 | | |
Currency translation differences
|
| | | | (625) | | | | | | (393) | | |
End of the nine months
|
| | | $ | 78,264 | | | | | $ | 87,882 | | |
| | |
For the nine month period ending September 30, 2024
|
| |
For the nine month period ending September 30, 2023
|
| ||||||||||||||||||||||||||||||
Amount in USD
|
| |
Biotechnology
|
| |
Pharmaceutical
|
| |
Total
|
| |
Biotechnology
|
| |
Pharmaceutical
|
| |
Total
|
| ||||||||||||||||||
Revenues
|
| | | $ | — | | | | | $ | 195,516 | | | | | $ | 195,516 | | | | | $ | — | | | | | $ | 346,571 | | | | | $ | 346,571 | | |
Gross margin
|
| | | | — | | | | | | 195,516.00 | | | | | | 195,516.00 | | | | | | — | | | | | | 213,330.00 | | | | | $ | 213,330 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 13,483.00 | | | | | | | | | | | | 13,483.00 | | | | | | 14,420.00 | | | | | | — | | | | | | 14,420.00 | | |
SGA & R&D
|
| | | | 879,903.80 | | | | | | 103,077.20 | | | | | | 982,981.00 | | | | | | 783,370.59 | | | | | | 121,726.41 | | | | | | 860,097.00 | | |
Total Operating expenses
|
| | | $ | 893,387 | | | | | $ | 103,077 | | | | | $ | 996,464 | | | | | $ | 752,791 | | | | | $ | 121,726 | | | | | $ | 874,517 | | |
Other expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 153,229.00 | | | | | | | | | | | | 153,229.00 | | | | | | (22.00) | | | | | | | | | | | | 121,409.00 | | |
Significant Non cash items
|
| | | | 17,996.00 | | | | | | | | | | | | 17,996.00 | | | | | | (21.00) | | | | | | | | | | | | (327,773.00) | | |
Unusual Items
|
| | | | (2,341.00) | | | | | | | | | | | | (2,341.00) | | | | | | (23.00) | | | | | | | | | | | | 1,759.00 | | |
Other expenses
|
| | | $ | 168,884 | | | | | $ | — | | | | | $ | 168,884 | | | | | $ | (66) | | | | | $ | — | | | | | $ | (204,605) | | |
Segment income/loss
before tax |
| | | $ | (1,062,271) | | | | | $ | 92,439 | | | | | $ | (969,832) | | | | | $ | (752,725) | | | | | $ | 91,604 | | | | | $ | (456,582) | | |
Income tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net income
|
| | | $ | (1,062,271) | | | | | $ | 92,439 | | | | | $ | (969,832) | | | | | $ | (752,725) | | | | | $ | 91,604 | | | | | $ | (456,582) | | |
Asset
|
| | | $ | 1,353,968 | | | | | $ | 348 | | | | | $ | 1,354,316 | | | | | $ | 1,409,063 | | | | | $ | 80,344 | | | | | $ | 1,489,407 | | |
| | |
Nine months ending
September 30, 2024 |
| |
Nine months ending
September 30, 2023 |
| ||||||
Sale of Dandruff Lotion and Shampoo Trading
|
| | | | — | | | | | $ | 221,449 | | |
Licensing and milestone fees
|
| | | | — | | | | | | 121,000 | | |
Service fee for arrangements for sale of Dandruff products
|
| | | | 187,389 | | | | | | — | | |
Royalty income related to above product sales
|
| | | | 8,127 | | | | | | 4,022 | | |
Total
|
| | | $ | 195,516 | | | | | $ | 346,571 | | |
| | |
Amount to be paid
|
| |||
SEC registration fee
|
| | | $ | 1,504 | | |
Accounting fees and expenses
|
| | | $ | 45,000 | | |
Legal fees and expenses
|
| | | $ | 20,000 | | |
Miscellaneous fees and expenses
|
| | | $ | 10,000 | | |
Total
|
| | | $ | 76,504 | | |
|
Signature
|
| |
Capacity
|
| |
Date
|
|
|
/s/ Paul F. Hickey
Paul F. Hickey
|
| | President and Chief Executive Officer and Director (Principal Executive Officer) | | |
January 14, 2025
|
|
|
/s/ Thomas Stankovich
Thomas Stankovich
|
| |
Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer) |
| |
January 14, 2025
|
|
|
*
Dan W. Gladney
|
| | Director | | |
January 14, 2025
|
|
|
*
Gary D. Blackford
|
| | Director | | |
January 14, 2025
|
|
|
*
Lori C. McDougal
|
| | Director | | |
January 14, 2025
|
|
|
*
Arda M. Minocherhomjee, Ph.D.
|
| | Director | | |
January 14, 2025
|
|
Exhibit 23.2
Consent of Independent Registered Public Accounting Firm
We consent to the use in this Amendment No. 1 to the Registration Statement (No. 333-283952) on Form S-1 of ReShape Lifesciences Inc. of our report dated April 1, 2024, except for the effect of the reverse stock split described in Note 1, as to which the date is October 1, 2024, relating to the consolidated financial statements of ReShape Lifesciences Inc., appearing in the Prospectus, which is part of this Registration Statement.
We also consent to the reference to our firm under the heading “Experts” in such Prospectus.
/s/ RSM US LLP
Irvine, California
January 14, 2025
1
Exhibit 23.3
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
We consent to the inclusion in the Registration Statement of ReShape Lifesciences Inc. on Amendment No. 1 to Form S-1, of our report dated June 18, 2024, on our audit of the consolidated financial statements of Vyome Therapeutics Inc. (the “Company”) as of December 31, 2023 and 2022 and for the years then ended. Our report includes an explanatory paragraph about the existence of substantial doubt about the Company’s ability to continue as a going concern.
We also consent to the reference to us under the heading “Experts” in such Registration Statement.
/s/ Kreit & Chiu CPA LLP
New York, New York
January 14, 2025
1 Year ReShape Lifesciences Chart |
1 Month ReShape Lifesciences Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions