Schedule of Equity Securities |
A
summary of the Company’s equity securities as of March 31, 2025, is as follows:
Schedule
of Equity Securities
Description |
|
Authorized |
|
|
Issued |
|
|
Abeyance |
|
|
Reserved |
|
|
Outstanding |
|
Common Stock, par value $0.0001 |
|
|
250,000,000 |
|
|
|
6,032,648 |
|
|
|
4,232,470 |
|
|
|
- |
|
|
|
6,032,648 |
|
Preferred Stock |
|
|
10,000,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Warrants |
|
|
- |
|
|
|
12,389,769 |
|
|
|
- |
|
|
|
- |
|
|
|
12,389,769 |
|
2021 Omnibus Equity Incentive
Plan |
|
|
- |
|
|
|
205,755 |
|
|
|
- |
|
|
|
63 |
|
|
|
204,841 |
|
Total equity securities |
|
|
260,000,000 |
|
|
|
18,628,172 |
|
|
|
4,232,470 |
|
|
|
63 |
|
|
|
18,627,258 |
|
|
Schedule of Information of Outstanding Warrants |
Schedule
of Information of Outstanding Warrants
|
|
Quantity
of Warrants
Outstanding
as of
|
|
|
|
|
|
|
Description |
|
March
31, 2025 |
|
|
December
31, 2024 |
|
|
Exercise
Price |
|
|
Expiration
Date |
Pre-IPO Series 1a Warrants |
|
|
279 |
|
|
|
279 |
|
|
$ |
4,920.00 |
|
|
11/15/2026 |
IPO Warrants |
|
|
12,320 |
|
|
|
12,320 |
|
|
|
1,680.00 |
|
|
8/17/2026 |
IPO Underwriter Warrants |
|
|
535 |
|
|
|
535 |
|
|
|
1,932.00 |
|
|
8/17/2026 |
March 2023 Offering Placement Agent Warrants |
|
|
7,549 |
|
|
|
7,549 |
|
|
|
57.94 |
|
|
3/16/2028 |
May 2023 PIPE Placement Agent Warrants |
|
|
3,736 |
|
|
|
3,736 |
|
|
|
42.84 |
|
|
5/23/2028 |
November 2023 Placement Agent Warrants |
|
|
16,202 |
|
|
|
16,202 |
|
|
|
12.21 |
|
|
11/21/2028 |
May 2024 Series A Common Warrants |
|
|
23,340 |
|
|
|
601,174 |
|
|
|
4.91 |
|
|
11/21/2029 |
May 2024 Series B Common Warrants |
|
|
- |
|
|
|
431,498 |
|
|
|
4.91 |
|
|
5/21/2026 |
May 2024 Placement Agent Warrants |
|
|
36,144 |
|
|
|
36,144 |
|
|
|
6.45 |
|
|
11/21/2029 |
September 2024 PIPE Series A Common Warrants |
|
|
- |
|
|
|
1,912,569 |
|
|
|
1.58 |
|
|
3/18/2030 |
September 2024 PIPE Series B Common Warrants |
|
|
- |
|
|
|
1,912,569 |
|
|
|
1.58 |
|
|
3/17/2026 |
September 2024 PIPE Placement Agent Warrants |
|
|
133,880 |
|
|
|
133,880 |
|
|
|
2.29 |
|
|
3/18/2030 |
January 2025 PIPE Warrants |
|
|
2,007,880 |
|
|
|
- |
|
|
|
1.27 |
|
|
(1) |
January 2025 PIPE Placement Agent Warrants |
|
|
140,552 |
|
|
|
- |
|
|
|
1.59 |
|
|
(1)
|
March 2025 Warrant Inducement Series A Warrants |
|
|
4,980,806 |
|
|
|
- |
|
|
|
1.284 |
|
|
(1)
|
March 2025 Warrant Inducement Series B Warrants |
|
|
4,688,134 |
|
|
|
- |
|
|
|
1.284 |
|
|
(1)
|
March 2025 Warrant Inducement
Placement Agent Warrants |
|
|
338,412 |
|
|
|
- |
|
|
|
1.605 |
|
|
(1)
|
Total warrants outstanding |
|
|
12,389,769 |
|
|
|
5,068,455 |
|
|
|
|
|
|
|
|
(1) |
The warrants issued in January and March 2025 are subject to stockholder approval, at which time the warrants will become exercisable. The warrants will expire five years from the effective date of such stockholder approval for the recently issued Series A Warrants or will expire eighteen months from the effective date of such stockholder approval for the recently issued Series B and Placement Agent Warrants. |
|