false Q3 --12-31 0001022899 Protagenic Therapeutics,Inc. 0001022899 2024-01-01 2024-09-30 0001022899 us-gaap:普通股成員 2024-01-01 2024-09-30 0001022899 PTIX : 普通股票購買權證會員 2024-01-01 2024-09-30 0001022899 2024-11-11 0001022899 2024-09-30 0001022899 2023-12-31 0001022899 us-gaap:NonrelatedPartyMember 2024-09-30 0001022899 us-gaap:NonrelatedPartyMember 2023-12-31 0001022899 us-gaap:關聯方成員 2024-09-30 0001022899 us-gaap:關聯方成員 2023-12-31 0001022899 us-gaap: 優先股成員 2024-09-30 0001022899 us-gaap: 優先股成員 2023-12-31 0001022899 PTIX : B系列可轉換優先股會員 2024-09-30 0001022899 PTIX : B系列可轉換優先股會員 2023-12-31 0001022899 us-gaap: 優先股成員 2024-09-30 0001022899 us-gaap: 優先股成員 2023-12-31 0001022899 2024-07-01 2024-09-30 0001022899 2023-07-01 2023-09-30 0001022899 2023-01-01 2023-09-30 0001022899 PTIX : B系列可轉換優先股會員 us-gaap: 優先股成員 2022-12-31 0001022899 us-gaap:普通股成員 2022-12-31 0001022899 us-gaap:額外實收資本成員 2022-12-31 0001022899 美國通用會計準則:留存收益成員 2022-12-31 0001022899 美國通用會計準則:累積其他綜合收益成員 2022-12-31 0001022899 2022-12-31 0001022899 PTIX : B輪可轉換優先股成員 us-gaap: 優先股成員 2023-03-31 0001022899 us-gaap:普通股成員 2023-03-31 0001022899 us-gaap:額外實收資本成員 2023-03-31 0001022899 美國通用會計準則:留存收益成員 2023-03-31 0001022899 美國通用會計準則:累積其他綜合收益成員 2023-03-31 0001022899 2023-03-31 0001022899 PTIX:B系列可轉換優先股成員 us-gaap: 優先股成員 2023-06-30 0001022899 us-gaap:普通股成員 2023-06-30 0001022899 us-gaap:額外實收資本成員 2023-06-30 0001022899 美國通用會計準則:留存收益成員 2023-06-30 0001022899 美國通用會計準則:累積其他綜合收益成員 2023-06-30 0001022899 2023-06-30 0001022899 PTIX : B系列可轉換優先股會員 us-gaap: 優先股成員 2023-12-31 0001022899 us-gaap:普通股成員 2023-12-31 0001022899 us-gaap:額外實收資本成員 2023-12-31 0001022899 美國通用會計準則:留存收益成員 2023-12-31 0001022899 美國通用會計準則:累積其他綜合收益成員 2023-12-31 0001022899 PTIX : B系列可轉換優先股會員 us-gaap: 優先股成員 2024-03-31 0001022899 us-gaap:普通股成員 2024-03-31 0001022899 us-gaap:額外實收資本成員 2024-03-31 0001022899 美國通用會計準則:留存收益成員 2024-03-31 0001022899 美國通用會計準則:累積其他綜合收益成員 2024-03-31 0001022899 2024-03-31 0001022899 PTIX : B輪可轉換優先股會員 us-gaap: 優先股成員 2024-06-30 0001022899 us-gaap:普通股成員 2024-06-30 0001022899 us-gaap:額外實收資本成員 2024-06-30 0001022899 美國通用會計準則:留存收益成員 2024-06-30 0001022899 美國通用會計準則:累積其他綜合收益成員 2024-06-30 0001022899 2024-06-30 0001022899 PTIX:B系列可轉換優先股成員 us-gaap: 優先股成員 2023-01-01 2023-03-31 0001022899 us-gaap:普通股成員 2023-01-01 2023-03-31 0001022899 us-gaap:額外實收資本成員 2023-01-01 2023-03-31 0001022899 美國通用會計準則:留存收益成員 2023-01-01 2023-03-31 0001022899 美國通用會計準則:累積其他綜合收益成員 2023-01-01 2023-03-31 0001022899 2023-01-01 2023-03-31 0001022899 PTIX : B系列可轉換優先股會員 us-gaap: 優先股成員 2023-04-01 2023-06-30 0001022899 us-gaap:普通股成員 2023-04-01 2023-06-30 0001022899 us-gaap:額外實收資本成員 2023-04-01 2023-06-30 0001022899 美國通用會計準則:留存收益成員 2023-04-01 2023-06-30 0001022899 美國通用會計準則:累積其他綜合收益成員 2023-04-01 2023-06-30 0001022899 2023-04-01 2023-06-30 0001022899 PTIX : B系列可轉換優先股會員 us-gaap: 優先股成員 2023-07-01 2023-09-30 0001022899 us-gaap:普通股成員 2023-07-01 2023-09-30 0001022899 us-gaap:額外實收資本成員 2023-07-01 2023-09-30 0001022899 美國通用會計準則:留存收益成員 2023-07-01 2023-09-30 0001022899 美國通用會計準則:累積其他綜合收益成員 2023-07-01 2023-09-30 0001022899 PTIX:B輪可轉換優先股成員 us-gaap: 優先股成員 2024-01-01 2024-03-31 0001022899 us-gaap:普通股成員 2024-01-01 2024-03-31 0001022899 us-gaap:額外實收資本成員 2024-01-01 2024-03-31 0001022899 美國通用會計準則:留存收益成員 2024-01-01 2024-03-31 0001022899 美國通用會計準則:累積其他綜合收益成員 2024-01-01 2024-03-31 0001022899 2024-01-01 2024-03-31 0001022899 PTIX : B系列可轉換優先股成員 us-gaap: 優先股成員 2024-04-01 2024-06-30 0001022899 us-gaap:普通股成員 2024-04-01 2024-06-30 0001022899 us-gaap:額外實收資本成員 2024-04-01 2024-06-30 0001022899 美國通用會計準則:留存收益成員 2024-04-01 2024-06-30 0001022899 美國通用會計準則:累積其他綜合收益成員 2024-04-01 2024-06-30 0001022899 2024-04-01 2024-06-30 0001022899 PTIX : B系列可轉換優先股票成員 us-gaap: 優先股成員 2024-07-01 2024-09-30 0001022899 us-gaap:普通股成員 2024-07-01 2024-09-30 0001022899 us-gaap:額外實收資本成員 2024-07-01 2024-09-30 0001022899 美國通用會計準則:留存收益成員 2024-07-01 2024-09-30 0001022899 美國通用會計準則:累積其他綜合收益成員 2024-07-01 2024-09-30 0001022899 PTIX : B系列可轉換優先股票成員 us-gaap: 優先股成員 2023-09-30 0001022899 us-gaap:普通股成員 2023-09-30 0001022899 us-gaap:額外實收資本成員 2023-09-30 0001022899 美國通用會計準則:留存收益成員 2023-09-30 0001022899 美國通用會計準則:累積其他綜合收益成員 2023-09-30 0001022899 2023-09-30 0001022899 PTIX : B輪可轉換優先股成員 us-gaap: 優先股成員 2024-09-30 0001022899 us-gaap:普通股成員 2024-09-30 0001022899 us-gaap:額外實收資本成員 2024-09-30 0001022899 美國通用會計準則:留存收益成員 2024-09-30 0001022899 美國通用會計準則:累積其他綜合收益成員 2024-09-30 0001022899 美國通用會計準則:重複發生的公允價值測量成員 美國通用會計準則:公允價值輸入第一級會員 2024-09-30 0001022899 美國通用會計準則:重複發生的公允價值測量成員 us-gaap:二級公允價值輸入成員 2024-09-30 0001022899 美國通用會計準則:重複發生的公允價值測量成員 US-GAAP: 三級公允價值輸入成員 2024-09-30 0001022899 美國通用會計準則:重複發生的公允價值測量成員 2024-09-30 0001022899 美國通用會計準則:重複發生的公允價值測量成員 美國通用會計準則:公允價值輸入第一級會員 2023-12-31 0001022899 美國通用會計準則:重複發生的公允價值測量成員 us-gaap:二級公允價值輸入成員 2023-12-31 0001022899 美國通用會計準則:重複發生的公允價值測量成員 US-GAAP: 三級公允價值輸入成員 2023-12-31 0001022899 美國通用會計準則:重複發生的公允價值測量成員 2023-12-31 0001022899 us-gaap:員工股票期權成員 2024-01-01 2024-09-30 0001022899 us-gaap:員工股票期權成員 2023-01-01 2023-09-30 0001022899 us-gaap: 股權成員 2024-01-01 2024-09-30 0001022899 us-gaap: 股權成員 2023-01-01 2023-09-30 0001022899 us-gaap:可轉換債務證券成員 2024-01-01 2024-09-30 0001022899 us-gaap:可轉換債務證券成員 2023-01-01 2023-09-30 0001022899 us-gaap:普通股成員 2023-01-01 2023-09-30 0001022899 PTIX : 二零一六計劃成員 srt : 情景預測成員 2024-01-01 2024-12-31 0001022899 PTIX : 二零一六計劃成員 2023-01-01 2023-12-31 0001022899 PTIX : 二零一六計劃成員 2022-01-01 2022-12-31 0001022899 PTIX : 二零一六計劃成員 2024-09-30 0001022899 PTIX : 二零一六計劃成員 2023-12-31 0001022899 us-gaap:員工股票期權成員 2024-07-01 2024-09-30 0001022899 us-gaap:員工股票期權成員 2024-01-01 2024-09-30 0001022899 us-gaap:員工股票期權成員 2023-07-01 2023-09-30 0001022899 us-gaap:員工股票期權成員 2023-01-01 2023-09-30 0001022899 us-gaap:員工股票期權成員 us-gaap:一般和管理費用成員 2024-07-01 2024-09-30 0001022899 us-gaap:員工股票期權成員 us-gaap:一般和管理費用成員 2023-07-01 2023-09-30 0001022899 us-gaap:員工股票期權成員 us-gaap:研發開支成員 2024-07-01 2024-09-30 0001022899 us-gaap:員工股票期權成員 us-gaap:研發開支成員 2023-07-01 2023-09-30 0001022899 PTIX : 員工會員 2024-07-01 2024-09-30 0001022899 PTIX : 員工會員 2023-07-01 2023-09-30 0001022899 PTIX : 非員工會員 2024-07-01 2024-09-30 0001022899 PTIX : 非員工會員 2023-07-01 2023-09-30 0001022899 us-gaap:員工股票期權成員 us-gaap:一般和管理費用成員 2024-01-01 2024-09-30 0001022899 us-gaap:員工股票期權成員 us-gaap:一般和管理費用成員 2023-01-01 2023-09-30 0001022899 us-gaap:員工股票期權成員 us-gaap:研發開支成員 2024-01-01 2024-09-30 0001022899 us-gaap:員工股票期權成員 us-gaap:研發開支成員 2023-01-01 2023-09-30 0001022899 PTIX : 員工會員 2024-01-01 2024-09-30 0001022899 PTIX : 員工會員 2023-01-01 2023-09-30 0001022899 PTIX : 非員工會員 2024-01-01 2024-09-30 0001022899 PTIX : 非員工成員 2023-01-01 2023-09-30 0001022899 us-gaap:員工股票期權成員 2024-09-30 0001022899 PTIX : 員工成員 2024-09-30 0001022899 PTIX : 非員工成員 2024-09-30 0001022899 us-gaap:普通股成員 PTIX : 員工和顧問成員 2024-01-08 2024-01-08 0001022899 us-gaap:普通股成員 PTIX : 諮詢協議成員 2024-02-12 2024-02-12 0001022899 us-gaap:普通股成員 PTIX : 諮詢協議成員 2024-02-12 0001022899 us-gaap:普通股成員 PTIX : 高級官員、董事會和顧問成員 2024-03-25 2024-03-25 0001022899 us-gaap:普通股成員 PTIX : 高級官員、董事會和顧問成員 srt : 最低會員 2024-03-25 2024-03-25 0001022899 us-gaap:普通股成員 PTIX : 高級職員、董事會成員及顧問 srt : Maximum Member 2024-03-25 2024-03-25 0001022899 us-gaap: 股權成員 2024-09-30 0001022899 us-gaap: 股權成員 2024-07-01 2024-09-30 0001022899 us-gaap: 股權成員 2023-07-01 2023-09-30 0001022899 us-gaap: 股權成員 2024-01-01 2024-09-30 0001022899 us-gaap: 股權成員 2023-01-01 2023-09-30 0001022899 srt : 最低會員 2024-09-30 0001022899 srt : Maximum Member 2024-09-30 0001022899 us-gaap:員工股票期權成員 2023-12-31 0001022899 us-gaap:員工股票期權成員 2023-01-01 2023-12-31 0001022899 us-gaap: 股權成員 2023-12-31 0001022899 us-gaap: 股權成員 2023-01-01 2023-12-31 0001022899 PTIX : 研究協議成員 2024-07-01 2024-09-30 0001022899 PTIX : 研究協議成員 2023-07-01 2023-09-30 0001022899 PTIX : 研究協議成員 2024-01-01 2024-09-30 0001022899 PTIX : 研究協議成員 2023-01-01 2023-09-30 0001022899 美國通用會計準則:許可協議成員 2024-09-30 0001022899 PTIX : Agenus Inc 成員 2024-07-01 2024-09-30 0001022899 PTIX : Agenus Inc 成員 2023-07-01 2023-09-30 0001022899 PTIX : Agenus Inc 成員 2024-01-01 2024-09-30 0001022899 PTIX : Agenus Inc 成員 2023-01-01 2023-09-30 0001022899 PTIX : Agenus Inc 成員 2024-09-30 0001022899 PTIX : Agenus Inc 成員 2023-12-31 0001022899 PTIX : CTC North Gmb H 會員 2024-09-30 0001022899 PTIX : CTC North Gmb H 會員 2024-07-01 2024-09-30 0001022899 PTIX : CTC North Gmb H 會員 2023-07-01 2023-09-30 0001022899 PTIX : CTC North Gmb H 會員 2024-01-01 2024-09-30 0001022899 PTIX : CTC North Gmb H 會員 2023-01-01 2023-09-30 0001022899 PTIX : CTC North Gmb H 會員 2023-12-31 0001022899 us-gaap:後續事件成員 us-gaap:私募成員 2024-10-29 2024-10-29 0001022899 us-gaap:後續事件成員 us-gaap:普通股成員 us-gaap:私募成員 2024-10-29 0001022899 us-gaap:後續事件成員 PTIX : A系列普通股認股權證會員 2024-10-29 2024-10-29 0001022899 us-gaap:後續事件成員 PTIX : A系列普通股認股權證會員 2024-10-29 0001022899 us-gaap:後續事件成員 PTIX : B輪普通股認股權證會員 2024-10-29 2024-10-29 0001022899 us-gaap:後續事件成員 PTIX : B輪普通股認股權證會員 2024-10-29 0001022899 us-gaap:後續事件成員 PTIX : 代理商認股權證會員 2024-10-29 0001022899 us-gaap:後續事件成員 2024-10-29 2024-10-29 0001022899 us-gaap:後續事件成員 PTIX : A輪普通股認購權證會員 2024-10-29 2024-10-29 0001022899 us-gaap:後續事件成員 PTIX:B系列普通股認購權證成員 2024-10-29 2024-10-29 iso4217:美元指數 xbrli:股份 iso4217:美元指數 xbrli:股份 xbrli:純形

 

 

 

美國

證券交易委員會

華盛頓,特區。20549

 

表格10-Q

 

(馬克 一)

 

季度 根據1934年證券交易法第13或15(d)條的報告

 

截至季度結束九月三十日, 2024

 

or

 

根據1934年證券交易法第13或15(d)節的過渡報告

 

在 <blank> <blank> 過渡期間

 

委員會 文件編號:001-12555

 

普羅泰因治療公司。

(公司章程中指定的準確公司名稱)

 

特拉華州   06-1390025
(註冊地或組織所在管轄區)   (美國國稅局僱主號碼)
文件號碼)   (主要 執行人員之地址)

 

149 第五大道, Suite 500, 紐約, 紐約 10010

(地址 首席行政辦公室)(郵政編碼)

 

(212) 994-8200

註冊人 電話號碼,包括區號

 

根據法案第12(b)節註冊的證券:

 

每一類別的名稱   逐筆明細符號(s)   在每個交易所註冊的名稱
普通股,面值爲$0.0001   PTIX   納斯達克 資本市場
普通股票購買權   PTIXW   納斯達克 資本市場

 

請勾選標記以指示註冊者是否(1)在過去12個月內(或註冊者需要提交這些報告的更短時間內)已提交證券交易所法案第13或15(d)節要求提交的所有報告,及 (2)是否已被提交要求過去90天的提交要求所制約。 ☒ No ☐

 

請在勾選框內勾選,以指示註冊人在過去的12個月內(或註冊人需要提交這些文件的時間更短)是否已經電子提交了每一份互動數據文件,該提交是根據證券法規定第405條規則和本章第232.405條規則規定。 ☒ No ☐

 

請用勾選來指示註冊者是大型加速申報人、加速申報人、非加速申報人、較小報告公司或新興成長公司。有關「大型加速申報人」、「加速申報人」、「較小報告公司」和「新興成長公司」的定義,請參見《交易所法》第120億.2條。

 

大型加速文件提交人 加速文件提交人
非加速文件提交人 小型報告公司
新興成長公司    

 

如果是新興成長型企業,請打勾,以表明註冊人已選擇不使用遵守《證券交易法》第13(a)條所規定的任何新的或修訂後的財務會計準則的延長過渡期。 ☐

 

請通過勾選來指示註冊人是否爲空殼公司(根據《交易所法》第126-2條的定義)。☐ 是

 

截至2024年11月11日,有 6,794,821 普通股股票,$0.0001 每股面值,尚有流通。

 

 

 

 
 

 

普羅泰因治療公司。

表格 10-Q報告

截至2024年9月30日的財政季度

目錄

 

      頁面
第一部分。 財務信息    
       
項目 1 基本報表:    
       
  2024年9月30日和2023年12月31日的合併資產負債表(未經審計)   3
       
  截至2024年9月30日和2023年的三個和九個月的合併損益表和綜合損益表(未經審計)   4
       
  2024年和2023年截至9月30日的股東權益變動表(未經審計)   5
       
  2024年9月30日止的未經審計的綜合現金流量表和2023年   6
       
  合併財務報表註釋(未經審計)   7
       
項目 2 分銷計劃   16
       
項目 3 市場風險的定量和定性披露   18
       
項目 4 控制和程序   19
       
第二部分。 其他信息    
       
項目 1 法律訴訟   20
       
項目 1A 風險因素   20
       
項目 2 未註冊的股票股權銷售和籌款用途   20
       
項目 3 對高級證券的違約。   20
       
項目 4 礦山安全披露   20
       
項目 5 其他信息   20
       
項目 6 展示資料   20
       
簽名   21

 

2
 

 

第I部分 - 財務信息

 

項目 1. 基本報表

 

原生物療法公司及其子公司

彙總資產負債表

(未經審計)

 

   2024年9月30日   2023年12月31日 
         
資產          
           
流動資產          
           
現金  $1,055,805   $1,287,893 
可交易證券   -    2,768,119 
預付費用   366,904    144,025 
           
總流動資產   1,422,709    4,200,037 
           
設備 - 淨   85,618    123,332 
           
資產總計  $1,508,327   $4,323,369 
           
負債和股東權益          
           
流動負債          
           
應付賬款和應計費用  $669,079   $424,547 
應付賬款和應計費用 - 關聯方   120,241    230,705 
           
流動負債合計   789,320    655,252 
           
負債合計   789,320    655,252 
           
股東權益          
優先股,$0.00010.000001 面值; 20,000,000 授權股份數; 以下類別中已發行和流通股份:          
優先股;面值$0.000001; 2,000,000 授權股份數; 已發行並流通   -    - 
B類可轉換優先股,$0.000001 每股面值;18,000,000 授權股份數; 00 2024年9月30日和2023年12月31日的已發行和流通股份   -    - 
普通股,每股面值爲 $0.0001;0.0001 面值, 100,000,000 授權股數, 4,804,9474,435,132 2024年9月30日和2023年12月31日發行和流通的股份   481    444 
股本溢價   35,598,247    34,559,091 
累積赤字   (34,749,473)   (30,777,872)
累計其他綜合損失   (130,248)   (113,546)
           
總股東權益   719,007    3,668,117 
           
負債和股東權益總計  $1,508,327   $4,323,369 

 

See accompanying notes to the unaudited consolidated financial statements

 

3
 

 

PROTAGENIC THERAPEUTICS, INC., AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

(unaudited)

 

   2024   2023   2024   2023 
  

For the three months ended

September 30,

  

For the nine months ended

September 30,

 
   2024   2023   2024   2023 
OPERATING AND ADMINISTRATIVE EXPENSES                    
Research and development  $324,352   $1,124,030   $2,981,498   $2,051,685 
Research and development – related party   39,832    -    57,481    256,755 
General and administrative   287,882    307,682    1,018,793    1,006,308 
                     
TOTAL OPERATING AND ADMINISTRATIVE EXPENSES   652,066    1,431,712    4,057,772    3,314,748 
                     
LOSS FROM OPERATIONS   (652,066)   (1,431,712)   (4,057,772)   (3,314,748)
                     
OTHER (EXPENSE) INCOME                    
                     
Interest income   11,281    69,218    34,439    210,819 
Interest expense   -    (31,957)   -    (94,830)
Realized gain (loss) on marketable securities   -    (23,175)   51,732    (146,554)
Gain on settlement of accrued liabilities   -    21,000    -    21,000 
                     
TOTAL OTHER INCOME (EXPENSES)   11,281    35,086    86,171    (9,565)
                     
LOSS BEFORE TAX   (640,785)   (1,396,626)   (3,971,601)   (3,324,313)
                     
INCOME TAX EXPENSE   -    -    -    - 
                     
NET LOSS  $(640,785)  $(1,396,626)  $(3,971,601)  $(3,324,313)
                     
COMPREHENSIVE LOSS                    
                     
Other Comprehensive Loss - net of tax                    
Net unrealized gain (loss) on marketable securities   -    (34,463)   26,587    55,503 
Reclassification of realized losses on debt securities   -    -    (43,434)   - 
Foreign exchange translation income (loss)   (88)   3,187    145    3,667 
                     
TOTAL COMPREHENSIVE LOSS  $(640,873)  $(1,427,902)  $(3,988,303)  $(3,265,143)
                     
Net loss per common share - Basic and Diluted  $(0.14)  $(0.32)  $(0.89)  $(0.77)
                     
Weighted average common shares - Basic and Diluted   4,529,096    4,330,959    4,469,501    4,328,123 

 

See accompanying notes to the unaudited consolidated financial statements

 

4
 

 

PROTAGENIC THERAPEUTICS, INC., AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

For the Three and Nine Months Ended September 30, 2024 and 2023

(unaudited)

 

   Shares   Amount   Shares   Amount   Capital   (Deficit)   Loss   Equity 
  

Series B

Convertible

Preferred Stock

   Common Stock  

Additional

Paid-in-

   Accumulated  

Accumulated

Other

Comprehensive

   Stockholders’ 
   Shares   Amount   Shares   Amount   Capital   (Deficit)   Loss   Equity 
                                 
BALANCE – December 31, 2022   -   $-    4,321,315   $434   $33,371,406   $(25,777,375)  $(676,907)  $      6,917,558 
                                         
Foreign currency translation gain   -    -    -    -    -    -    467    467 
Unrealized gain on marketable securities   -    -    -    -    -    -    47,677    47,677 
Stock compensation - stock options   -    -    -    -    166,707    -    -    166,707 
Rounding from reverse split   -    -    9,644    -    -    -    -    - 
                                         
Net loss   -    -    -    -    -    (718,096)   -    (718,096)
                                         
BALANCE – March 31, 2023   -   $-    4,330,959   $434   $33,538,113   $(26,495,471)  $(628,763)  $6,414,313 
                                         
Foreign currency translation gain   -    -    -    -    -    -    13    13 
Unrealized gain on marketable securities   -    -    -    -    -    -    42,289    42,289 
Stock compensation - stock options   -    -    -    -    166,707    -    -    166,707 
                                         
Net loss   -    -    -    -    -    (1,209,591)   -    (1,209,591)
                                         
BALANCE – June 30, 2023   -   $-    4,330,959   $434   $33,704,820   $(27,705,062)  $(586,461)  $5,413,731 
                                         
Foreign currency translation gain   -    -    -    -    -    -    3,187    3,187 
Unrealized loss on marketable securities   -    -    -    -    -    -    (34,463)   (34,463)
Stock compensation - stock options   -    -    -    -    166,707    -    -    166,707 
                                         
Net loss   -    -    -    -    -    (1,396,626)   -    (1,396,626)
                                         
BALANCE – September 30, 2023   -   $-    4,330,959   $434   $33,871,527   $(29,101,688)  $(617,737)  $4,152,536 
                                         
BALANCE - December 31, 2023   -    -    4,435,132    444    34,559,091    (30,777,872)   (113,546)   3,668,117 
                                         
Foreign currency translation gain   -    -    -    -    -    -    192    192 
Unrealized gain on marketable securities   -    -    -    -    -    -    26,587    26,587 
Stock compensation - stock options   -    -    -    -    161,861    -    -    161,861 
                                         
Net loss   -    -    -    -    -    (1,724,294)   -    (1,724,294)
                                         
BALANCE - March 31, 2024   -    -    4,435,132    444    34,720,952    (32,502,166)   (86,767)   2,132,463 
                                         
Foreign currency translation gain   -    -    -    -    -    -    41    41 
Reclassification of realized losses on debt securities   -    -    -    -    -    -    (43,434)   (43,434)
Stock compensation - stock options   -    -    -    -    265,439    -    -    265,439 
Stock issued for cash   -    -    32,134    3    44,528    -    -    44,531 
                                         
Net loss   -    -    -    -    -    (1,606,522)   -    (1,606,522)
                                         
BALANCE -June 30, 2024   -   $-    4,467,266   $447   $35,030,919   $(34,108,688)  $(130,160)  $792,518 
                                         
Foreign currency translation loss   -    -    -    -    -    -    (88)   (88)
Stock compensation - stock options   -    -    -    -    250,403    -    -    250,403 
 Stock issued for cash             337,681    34    316,925              316,959 
                                         
Net loss                            (640,785)        (640,785)
                                         
BALANCE - September 30, 2024   -   $-    4,804,947   $481   $35,598,247   $(34,749,473)  $(130,248)  $719,007 

 

See accompanying notes to the unaudited consolidated financial statements

 

5
 

 

PROTAGENIC THERAPEUTICS, INC., AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited)

 

   2024   2023 
   For the nine months ended September 30, 
   2024   2023 
         
CASH FLOWS FROM OPERATING ACTIVITIES          
Net Loss  $(3,971,601)  $(3,324,313)
Adjustments to reconcile net loss to net cash used in operating activities          
Depreciation expense   37,715    1,600 
Stock-based compensation   677,703    500,121 
Realized (gain) loss on sale of marketable securities   (51,732)   146,554 
Amortization of debt discount   -    75,533 
Gain on settlement of accrued liabilities   -    (21,000)
Changes in operating assets and liabilities          
Prepaid expenses   (222,879)   (47,137)
Accounts payable and accrued expenses   244,532    (11,542)
Accounts payable and accrued expenses – related party   (110,464)   120,842 
           
NET CASH USED IN OPERATING ACTIVITIES   (3,396,726)   (2,559,342)
           
CASH FLOWS FROM INVESTING ACTIVITIES          
           
Proceeds from sale of marketable securities   3,100,000    2,566,192 
Purchase of marketable securities   (297,120)   (12,979)
Purchase of fixed assets   -    (55,806)
           
NET CASH PROVIDED BY INVESTING ACTIVITIES   2,802,880    2,497,407 
           
CASH FLOWS FROM FINANCING ACTIVITIES          
           
Issuance of shares from offering, net of offering costs   361,490    - 
           
NET CASH PROVIDED BY FINANCING ACTIVITIES   361,490    - 
           
Effect of exchange rate changes on cash   268    78 
           
NET CHANGE IN CASH   (232,088)   (61,857 
           
CASH, BEGINNING OF THE PERIOD   1,287,893    215,189 
           
CASH, END OF THE PERIOD  $1,055,805   $153,332 
           
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION          
Cash paid for interest expense  $-   $- 
Cash paid for income taxes  $-   $- 
           
NONCASH FINANCING AND INVESTING TRANSACTIONS          
Unrealized gain on marketable securities  $26,587   $55,503 

 

See accompanying notes to the unaudited consolidated financial statements

 

6
 

 

PROTAGENIC THERAPEUTICS, INC. & SUBSIDIARY

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2024

(UNAUDITED)

 

NOTE 1 – ORGANIZATION AND NATURE OF BUSINESS

 

Company Background

 

Protagenic Therapeutics, Inc. (“we,” “our,” “Protagenic” or “the Company”), formerly known as Atrinsic, Inc., is a Delaware corporation with one subsidiary named Protagenic Therapeutics Canada (2006) Inc. (“PTI Canada”), a corporation formed in 2006 under the laws of the Province of Ontario, Canada.

 

We are a biopharmaceutical company specializing in the discovery and development of therapeutics to treat stress-related neuropsychiatric and mood disorders.

 

NOTE 2 – LIQUIDITY AND GOING CONCERN

 

As shown in the accompanying consolidated financial statements, the Company has incurred significant recurring losses resulting in an accumulated deficit. The Company anticipates further losses in the development of its business. The Company also had negative cash flows used in operations. These factors raise substantial doubt about the Company’s ability to continue as a going concern.

 

Based on its cash resources and positive working capital as of September 30, 2024, the Company does not have sufficient resources to fund its operations past twelve months from the date these consolidated financial statements are available to be issued. The positive working capital as of September 30, 2024 was due to funds raised by the Company from its equity offering during the year ended December 31, 2021. Absent generation of sufficient revenue from the execution of the Company’s business plan, the Company will need to obtain debt or equity financing by the third quarter of 2025. Because the Company has insufficient resources on hand to fund operations through the next twelve months from the date these consolidated financial statements are available to be issued, the Company believes that there is substantial doubt in its ability to continue as a going concern. These financial statements do not include any adjustments to the recoverability and classification of recorded asset amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.

 

7
 

 

NOTE 3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basis of presentation

 

The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) for interim financial information and the rules and regulations of the Securities and Exchange Commission (“SEC”) for interim financial information. In the opinion of the Company’s management, the accompanying consolidated financial statements reflect all adjustments, consisting of normal, recurring adjustments, considered necessary for a fair presentation of the results for the interim periods ended September 30, 2024 and 2023. Although management believes that the disclosures in these unaudited condensed consolidated financial statements are adequate to make the information presented not misleading, certain information and footnote disclosures normally included in financial statements that have been prepared in accordance with U.S. GAAP have been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”).

 

The accompanying unaudited consolidated financial statements should be read in conjunction with the Company’s financial statements for the year ended December 31, 2023, which contain the audited financial statements and notes thereto, for the years ended December 31, 2023 and 2022 included within the Company’s Form 10-K filed with the SEC on April 1, 2024 and 10-K/A filed with the SEC on May 14, 2024. The interim results for the period ended September 30, 2024 are not necessarily indicative of the results to be expected for the year ending December 31, 2024 or for any future interim periods.

 

Reclassification

 

Certain reclassifications have been made to prior period amounts to conform to the current period financial statement presentation. These reclassifications relate to presenting “Research and development with related parties” as a separate line item in the Company’s Condensed Consolidated Statements of Operations and Comprehensive Loss.

 

Principles of consolidation

 

The consolidated financial statements include the accounts of Protagenic Therapeutics, Inc., and its wholly owned Canadian subsidiary, PTI Canada. All significant intercompany balances and transactions have been eliminated.

 

Use of estimates

 

The preparation of the consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenue and expense during the reporting period. Actual results could differ from those estimates. Significant estimates underlying the consolidated financial statements include valuation of stock options and warrants and assessment of deferred tax asset valuation allowance.

 

Concentrations of Credit Risk

 

The Company maintains its cash accounts at financial institutions which are insured by the Federal Deposit Insurance Corporation. At times, the Company may have deposits in excess of federally insured limits. As of September 30, 2024, the Company has bank balances that exceed the federally insured limits. The Company has not experienced losses on these accounts and management believes, based upon the quality of the financial institutions, that the credit risk with regard to these deposits is not significant.

 

Cash and Cash Equivalents

 

The Company considers all highly liquid investments with an original maturity of three months or less when purchased to be cash equivalents. As of September 30, 2024 and December 31, 2023 the Company did not have any cash equivalents. As of September 30, 2024 and December 31, 2023, the Company had cash of $1,055,805 and $1,287,893, respectively.

 

Marketable Securities

 

The Company accounts for marketable debt securities, the only type of securities it owns, in accordance with the FASB Accounting Standards Codification 320, Investments – Debt and Equity Securities (“ASC 320”).

 

8
 

 

Pursuant to ASC 320-10-35-1, investments in debt securities that are classified as available for sale shall be measured subsequently at fair value in the consolidated balance sheets at each balance sheet date. Unrealized holding gains and losses for available-for-sale securities (including those classified as current assets) shall be excluded from earnings and reported in other comprehensive income until realized.

 

During the three months ended September 30, 2024 the Company purchased $0 and sold $0 in marketable securities with a realized gain of $0 and an unrealized loss of $0. During the nine months ended September 30, 2024 the Company purchased $297,120 and sold $3,100,000 in marketable securities with a realized gain of $51,732 and an unrealized gain of $26,587. As of September 30, 2024 and December 31, 2023, the Company owned marketable securities with a total fair value of $0 and $2,768,119, respectively.

 

Equipment

 

Equipment is stated at cost less accumulated depreciation. Cost includes expenditures for computer equipment and lab equipment. Maintenance and repairs are charged to expense as incurred. When assets are sold, retired, or otherwise disposed of, the cost and accumulated depreciation are removed from the accounts and any resulting gain or loss is reflected in operations. The cost of equipment is depreciated using the straight-line method over the estimated useful lives of the related assets which is three years. Depreciation expense was $12,571 and $1,419 for the three months ended September 30, 2024 and 2023, respectively. Depreciation expense was $37,715 and $1,600 for the nine months ended September 30, 2024 and 2023, respectively.

 

Fair Value Measurements

 

ASC 820, “Fair Value Measurements and Disclosure,” defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date, not adjusted for transaction costs. ASC 820 also establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels giving the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3).

 

The three levels are described below:

 

Level 1 Inputs – Unadjusted quoted prices in active markets for identical assets or liabilities that is accessible by the Company;

 

Level 2 Inputs – Quoted prices in markets that are not active or financial instruments for which all significant inputs are observable, either directly or indirectly;

 

Level 3 Inputs – Unobservable inputs for the asset or liability including significant assumptions of the Company and other market participants.

 

The carrying amount of the Company’s financial assets and liabilities, such as cash, accounts payable and accrued expenses approximate their fair value because of the short term maturity of those instruments.

 

Transactions involving related parties cannot be presumed to be carried out on an arm’s-length basis, as the requisite conditions of competitive, free-market dealings may not exist. Representations about transactions with related parties, if made, shall not imply that the related party transactions were consummated on terms equivalent to those that prevail in arm’s-length transactions unless such representations can be substantiated.

 

The assets or liability’s fair value measurement within the fair value hierarchy is based upon the lowest level of any input that is significant to the fair value measurement. The following table provides a summary of financial instruments that are measured at fair value on a recurring basis as of September 30, 2024.

 

   Carrying   Fair Value Measurement Using 
   Value   Level 1   Level 2   Level 3   Total 
Marketable securities  $   $   $   $   $ 

 

9
 

 

The following table provides a summary of financial instruments that are measured at fair value on a recurring basis as of December 31, 2023.

 

   Carrying   Fair Value Measurement Using 
   Value   Level 1   Level 2   Level 3   Total 
Marketable securities  $2,768,119   $2,768,119   $   $   $2,768,119 

 

Stock-Based Compensation

 

The Company accounts for stock-based compensation costs under the provisions of ASC 718, “Compensation—Stock Compensation”, which requires the measurement and recognition of compensation expense related to the fair value of stock-based compensation awards that are ultimately expected to vest. Stock based compensation expense recognized includes the compensation cost for all stock-based payments granted to employees, officers, non-employees, and directors based on the grant date fair value estimated in accordance with the provisions of ASC 718. ASC 718 is also applied to awards modified, repurchased, or cancelled during the periods reported.

 

If any award granted under the Company’s 2016 Equity Compensation Plan (the “2016 Plan”) payable in shares of common stock is forfeited, cancelled, or returned for failure to satisfy vesting requirements, otherwise terminates without payment being made, or if shares of common stock are withheld to cover withholding taxes on options or other awards, the number of shares of common stock as to which such option or award was forfeited, or which were withheld, will be available for future grants under the 2016 Plan. The Company recognizes the impact of forfeitures when they occur.

 

Basic and Diluted Net (Loss) per Common Share

 

Basic (loss) per common share is computed by dividing the net (loss) by the weighted average number of shares of common stock outstanding for each period. Diluted (loss) per share is computed by dividing the net (loss) by the weighted average number of shares of common stock outstanding plus the dilutive effect of shares issuable through the common stock equivalents. The effect of dilution on net loss becomes anti-dilutive and therefore is not reflected on the consolidated statements of operations and comprehensive loss.

 

   Potentially Outstanding
Dilutive Common Shares
 
   For the
Nine Months Ended
September 30, 2024
   For the
Nine Months Ended
September 30, 2023
 
         
Conversion Feature Shares          
           
Stock Options   1,959,741    1,357,466 
           
Warrants   942,566    1,055,066 
           
Convertible Notes   -    86,000 
           
Total potentially outstanding dilutive common shares   2,902,307    2,498,532 

 

Research and Development

 

Research and development expenses are charged to operations as incurred.

 

10
 

 

Foreign Currency Translation

 

The Company follows ASC 830, Foreign Currency Matters (“ASC 830”) for foreign currency translation to translate the financial statements of the foreign subsidiary from the functional currency, generally the local currency, into U.S. Dollars. ASC 830-10-45 sets out the guidance relating to how a reporting entity determines the functional currency of a foreign entity (including of a foreign entity in a highly inflationary economy), re-measures the books of record (if necessary), and characterizes transaction gains and losses. Pursuant to ASC 830-10-45, the assets, liabilities, and operations of a foreign entity shall be measured using the functional currency of that entity. An entity’s functional currency is the currency of the primary economic environment in which the entity operates; normally, that is the currency of the environment, or local currency, in which an entity primarily generates and expends cash.

 

The functional currency of each foreign subsidiary is determined based on management’s judgment and involves consideration of all relevant economic facts and circumstances affecting the subsidiary. Generally, the currency in which the subsidiary transacts a majority of its transactions, including billings, financing, payroll and other expenditures, would be considered the functional currency, but any dependency upon the parent and the nature of the subsidiary’s operations must also be considered. If a subsidiary’s functional currency is deemed to be the local currency, then any gain or loss associated with the translation of that subsidiary’s financial statements is included in accumulated other comprehensive income. However, if the functional currency is deemed to be the U.S. Dollar, then any gain or loss associated with the re-measurement of these financial statements from the local currency to the functional currency would be included in the consolidated statements of operations and comprehensive income (loss). If the Company disposes of foreign subsidiaries, then any cumulative translation gains or losses would be recorded into the consolidated statements of operations and comprehensive income (loss). If the Company determines that there has been a change in the functional currency of a subsidiary to the U.S. Dollar, any translation gains or losses arising after the date of change would be included within the consolidated statements of operations and comprehensive loss.

 

Based on an assessment of the factors discussed above, the management of the Company determined its subsidiary’s local currency (i.e. the Canadian dollar) to be the functional currency for its foreign subsidiary.

 

Recent Accounting Pronouncements

 

In August 2020, the FASB issued ASU 2020-06, which simplifies the guidance on the issuer’s accounting for convertible debt instruments by removing the separation models for convertible debt with a cash conversion feature and convertible instruments with a beneficial conversion feature. As a result, entities will not separately present in equity an embedded conversion feature in such debt and will account for a convertible debt instrument wholly as debt, unless certain other conditions are met. The elimination of these models will reduce reported interest expense and increase reported net income for entities that have issued a convertible instrument that is within the scope of ASU 2020-06. Also, ASU 2020-06 requires the application of the if-converted method for calculating diluted earnings per share and treasury stock method will be no longer available. ASU 2020-06 is applicable for fiscal years beginning after December 15, 2023, with early adoption permitted no earlier than fiscal years beginning after December 15, 2020. The adoption of this ASU did not have a material effect on the Company’s financial statements.

 

In November 2023, the FASB issued ASU 2023-07, “Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures,” which is intended to improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses. The purpose of the amendment is to enable investors to better understand an entity’s overall performance and assess potential future cash flows. The guidance is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted. The guidance is to be applied retrospectively to all prior periods presented in the financial statements. The Company is continuing to evaluate the impact of adopting this new guidance but does not expect it to have a material impact on the Company’s financial statements.

 

NOTE 4 - ACCOUNTS PAYABLE AND ACCRUED EXPENSES

 

Accounts payable and accrued expenses consist of the following at:

 

   September 30, 2024   December 31, 2023 
         
Accounting  $71,700   $36,750 
Research and development   608,985    498,366 
Legal   -    6,334 
Other   108,635    113,802 
Total  $789,320   $655,252 

 

11
 

 

NOTE 5 - STOCKHOLDERS’ EQUITY

 

Common Stock

 

During the nine months ended September 30, 2024, the Company issued 361,490 shares of common stock for cash.

 

During the nine months ended September 30, 2023, the Company issued 9,644 shares of common stock for rounding of shares related to the Reverse Split.

 

Stock-Based Compensation

 

The Company adopted an Employee, Director and Consultant Stock Plan on June 17, 2016 (the “2016 Plan”). Pursuant to the 2016 Plan, the Company’s Compensation Committee may grant awards to any employee, officer, director, consultant, advisor or other individual service provider of the Company or any subsidiary. Due to an annual “evergreen” provision in the 2016 Plan, the number of shares reserved for future grants was increased by 196,857, 186,594 and 184,260 in 2024, 2023 and 2022, respectively. As a result of these increases, as of September 30, 2024 and December 31, 2023, the aggregate number of shares of common stock available for awards under the 2016 Plan was 873,763 shares and 1,279,181 shares, respectively. Options issued under the 2016 Plan are exercisable for up to ten years from the date of issuance.

 

There were 1,959,741 options outstanding as of September 30, 2024. During the three and nine months ended September 30, 2024, the Company issued 0 options and 742,150 options, respectively. During the three and nine months ended September 30, 2023, the Company issued no options.

 

There were 1,357,466 options outstanding as of December 31, 2023.

 

The fair value of each stock option granted during the nine months ended September 30, 2024 was estimated using the Black-Scholes assumptions and or factors as follows:

 

Exercise price  $0.84-$5.00 
Expected dividend yield   0%
Risk free interest rate   4.01%-4.25%
Expected life in years   10 
Expected volatility   213-215%

 

The following is an analysis of the stock option grant activity under the Plan:

 

   Number  

Weighted Average

Exercise Price

  

Weighted Average

Remaining Life

 
Stock Options               
Outstanding December 31, 2023   1,357,466   $7.39    4.39 
Granted   742,150    1.73    9.48 
Expired   (146,125)   5.85    - 
Exercised   -    -    - 
Outstanding September 30, 2024   1,953,491   $5.36    6.02 

 

12
 

 

A summary of the status of the Company’s nonvested options as of September 30, 2024, and changes during the nine months ended September 30, 2024 is presented below:

 

Nonvested Options  Options  

Weighted-Average

Exercise Price

 
Nonvested at December 31, 2023   49,832   $14.72 
Granted   742,150    1.73 
Vested   (164,412)   4.43 
Forfeited   -    - 
Nonvested at September 30, 2024   627,570   $2.06 

 

As of September 30, 2024, the Company had 1,953,491 shares issuable under options outstanding at a weighted average exercise price of $5.36 and an intrinsic value of $0.

 

The Company recognized compensation expense related to options issued of $250,403 and $166,707 for the three months ended September 30, 2024 and 2023, respectively, in which $124,570 and $51,526 is included in general and administrative expenses and $125,833 and $115,181 in research and development expenses, respectively. For the three months ended September 30, 2024 and 2023, $61,765 and $1,713 of the stock compensation was related to employees and $188,638 and $164,994 was related to non-employees, respectively.

 

The Company recognized compensation expense related to options issued of $677,703 and $500,121 for the nine months ended September 30, 2024 and 2023, respectively, in which $308,025 and $154,578 is included in general and administrative expenses and $369,678 and $345,543 in research and development expenses, respectively. For the nine months ended September 30, 2024 and 2023, $124,359 and $5,140 of the stock compensation was related to employees and $553,344 and $494,981 was related to non-employees, respectively.

 

As of September 30, 2024, the unamortized stock option expense was $1,261,950 with $595,816 being related to employees and $666,134 being related to non-employees. As of September 30, 2024, the weighted average remaining vesting period for the unamortized stock compensation to be recognized is 2.86 years.

 

On January 8, 2024, the Company issued 20,750 options to purchase the Company’s common stock to consultants and employees. These options have an exercise price of $0.84 and expire in 10 years from issuance. These options vest over 48 months.

 

On February 12, 2024, the Company entered into a consulting agreement. As part of this agreement the Company agrees to pay $5,000 per month and issue 4,400 options to purchase the Company’s common stock. These options have an exercise price of $5.00 and expire in 10 years from issuance. These options vest over three months.

 

On March 25, 2024, the Company issued 717,000 options to purchase the Company’s common stock to officers, board of directors and consultants. These options have an exercise price of $1.74 and expire in 10 years from issuance. These options vest between 24 and 48 months with 160,000 options to vest upon achievement of certain performance conditions.

 

Warrants:

 

A summary of warrant issuances are as follows:

 

   Number  

Weighted Average

Exercise Price

  

Weighted Average

Remaining Life

 
Warrants               
                
Outstanding December 31, 2023   942,566   $19.47    2.31 
Granted   -    -    - 
Expired   -    -    - 
Exercised   -    -    - 
Outstanding September 30, 2024   942,566   $19.47    1.56 

 

13
 

 

As of September 30, 2024, the Company had 942,566 shares issuable under warrants outstanding at a weighted average exercise price of $19.47 and an intrinsic value of $0.

 

The Company recognized compensation expense related to warrants issued of $0 and $0 during the three ended September 30, 2024 and 2023, respectively. The Company recognized compensation expense related to warrants issued of $0 and $0 during the nine ended September 30, 2024 and 2023, respectively.

 

NOTE 6 - COLLABORATIVE AGREEMENTS

 

The Company and the University of Toronto (the “University”) entered into an agreement effective April 1, 2014 (the “New Research Agreement”) for the performance of a research project titled “Teneurin C-terminal Associated Peptide (“TCAP”) mediated stress attenuation in vertebrates: Establishing the role of organismal and intracellular energy and glucose regulation and metabolism” (the “New Project”). The New Project is to perform research related to work done by Dr. David A. Lovejoy, a professor at the University and stockholder of the Company, in regard to TCAP mediated stress attenuation in vertebrates: Establishing the role of organismal and intracellular energy and glucose regulation and metabolism. In addition to the New Research Agreement, Dr. Lovejoy entered into an agreement with the University in order to commercialize certain technologies. The New Research Agreement expired on March 30, 2016. In February 2017, the New Research Agreement was extended to December 31, 2017. The extension allowed for further development of the technologies and use of their applications. On April 10, 2018, the agreement was amended and the research agreement has been further extended to September 30, 2024. As of the dated of this filing, this agreement has not been extended.

 

The sponsorship research and development expenses pertaining to the Research Agreements were $0 and $0 for the three months ended September 30, 2024 and 2023, respectively. The sponsorship research and development expenses pertaining to the Research Agreements were $0 and $27,216 for the nine months ended September 30, 2024 and 2023, respectively.

 

NOTE 7 - COMMITMENTS AND CONTINGENCIES

 

Licensing Agreements

 

On July 31, 2005, the Company had entered into a Technology License Agreement (“License Agreement”) with the University pursuant to which the University agreed to license to the Company patent rights and other intellectual property, among other things (the “Technologies”). The Technology License Agreement was amended on February 18, 2015 and currently does not provide for an expiration date.

 

Pursuant to the License Agreement and its amendment, the Company obtained an exclusive worldwide license to make, have made, use, sell and import products based upon the Technologies, or to sublicense the Technologies in accordance with the terms of the License Agreement and amendment. In consideration, the Company agreed to pay to the University a royalty payment of 2.5% of net sales of any product based on the Technologies. If the Company elects to sublicense any rights under the License Agreement and amendment, the Company agrees to pay to the University 10% of any up-front sub-license fees for any sub-licenses that occurred on or after September 9, 2006, and, on behalf of the sub-licensee, 2.5% of net sales by the sub-licensee of all products based on the Technologies. The Company had no sales revenue for the three and nine months ended September 30, 2024 and 2023 and therefore was not subject to paying any royalties.

 

In the event the Company fails to provide the University with semi-annual reports on the progress or fails to continue to make reasonable commercial efforts towards obtaining regulatory approval for products based on the Technologies, the University may convert our exclusive license into a non-exclusive arrangement. Interest on any amounts owed under the License Agreement and amendment will be at 3% per annum. All intellectual property rights resulting from the Technologies or improvements thereon will remain the property of the other inventors and/or Dr. Lovejoy, and/or the University, as the case may be. The Company has agreed to pay all out-of-pocket filing, prosecution and maintenance expenses in connection with any patents relating to the Technologies. In the case of infringement upon any patents relating to the Technologies, the Company may elect, at its own expense, to bring a cause of action asserting such infringement. In such a case, after deducting any legal expenses the Company may incur, any settlement proceeds will be subject to the 2.5% royalty payment owed to the University under the License Agreement and amendment.

 

14
 

 

The patent applications were made in the name of Dr. Lovejoy and other inventors, but the Company’s exclusive, worldwide rights to such patent applications are included in the License Agreement and its amendment with the University. The Company maintains exclusive licensing agreements and it currently controls the five intellectual patent properties.

 

Legal Proceedings

 

From time to time we may be named in claims arising in the ordinary course of business. Currently, no legal proceedings, government actions, administrative actions, investigations or claims are pending against us or involve us that, in the opinion of our management, could reasonably be expected to have a material adverse effect on our business and financial condition.

 

Notice of Delisting

 

On July 24, 2024, the Company received a deficiency letter (the “Notification Letter”) from the Nasdaq Listing Qualifications (“Nasdaq”) stating that it is not in compliance with the minimum bid price requirements set forth in Nasdaq Listing Rule 5550(a)(2) for continued listing on The Nasdaq Capital Market. Nasdaq Listing Rule 5550(a)(2) requires listed securities to maintain a minimum bid price of $1.00 per share, and Nasdaq Listing Rule 5810(c)(3)(A) provides that a failure to meet the minimum bid price requirement exists if the deficiency continues for a period of 30 consecutive business days. Based on the closing bid price of the Company’s common stock for the 30 consecutive business days prior to the date of the Notification Letter, the Company no longer meets the minimum bid price requirement. The Notification Letter has no immediate effect on the listing or trading of the Company’s common stock on the Nasdaq Capital Market and, at this time, the common stock will continue to trade on the Nasdaq Capital Market under the symbol “PTIX”.

 

The Notification Letter states that the Company has 180 calendar days, or until January 20, 2025, to regain compliance with Nasdaq Listing Rule 5550(a)(2). To regain compliance, the Company’s closing bid price of the Company’s common stock must have a closing bid price of at least $1.00 for a minimum of ten consecutive business days.

 

The letter further states that in the event the Company does not regain compliance by January 20, 2025, the Company may be eligible for an additional 180 days if it meets the continued listing requirement for market value of publicly held shares and all other initial listing standards for Nasdaq, with the exception of the bid price requirement, and will need to provide written notice of its intention to cure the deficiency during the second compliance period. If the Company does not qualify for the second compliance period or fails to regain compliance during the second compliance period, Nasdaq will provide written notification to the Company that its common stock is subject to delisting. At that time, the Company may appeal the delisting determination to a hearings panel pursuant to the procedures set forth in the applicable Nasdaq Listing Rules. However, there can be no assurance that, if the Company does appeal the delisting determination by Nasdaq to the panel, such appeal would be successful.

 

NOTE 8 – RELATED PARTY TRANSACTIONS

 

The Company is provided free office space consisting of a conference room by the Company Executive Chairman, Dr. Armen. The Company does not pay any rent for the use of this space. This space is used for quarterly board meetings and our annual shareholder meeting.

 

During the year ended December 31, 2021, the Company engaged Agenus Inc., a related party, to perform research and development services. Agenus Inc. is a related party due to the Company’s Director and Chairman of the Board being the CEO and Chairman of the Board for Agenus Inc. The Company incurred $39,832 and $0 in expenses related to these services during the three months ended September 30, 2024 and 2023, respectively. The Company incurred $57,481 and $150,000 in expenses related to these services during the nine months ended September 30, 2024 and 2023, respectively. As of September 30, 2024 and December 31, 2023, the outstanding balance owed to Agenus Inc. is $39,832 and $150,296, respectively.

 

During the year ended December 31, 2022, the Company engaged CTC North, GmbH (“CTC”) to perform research and development services. CTC is a related party due to the Company’s Director and Chairman of the Board being the CEO and Chairman of the Board for Agenus Inc, CTC’s parent company. The total commitment for this agreement is $1.3 million. The Company incurred $0 and $0 in expenses related to these services during the three months ended September 30, 2024 and 2023, respectively. The Company incurred $0 and $106,755 in expenses related to these services during the nine months ended September 30, 2024 and 2023, respectively. As of September 30, 2024 and December 31, 2023, there is $80,409 and $80,409 owed to CTC in connection with this agreement, respectively.

 

NOTE 9 – SUBSEQUENT EVENTS

 

On October 29, 2024, Protagenic Therapeutics, Inc. (the “Company”) entered into a Securities Purchase Agreement (the “Purchase Agreement”) with certain institutional investors (the “Purchasers”), pursuant to which the Company agreed to issue to the Purchasers in a private placement, 1,948,295 shares of the Company’s common stock (the “Shares”), par value $0.0001 per share (“Common Stock”), series A common stock purchase warrants (the “Series A Common Stock Warrants”) to purchase an aggregate of 1,948,295 shares of Common Stock (the “Series A Common Stock Warrant Shares”) with an exercise price of $0.64 per share (subject to adjustment as described therein), which are exercisable on the trading day immediately following the Stockholder Approval Date (as defined in the Purchase Agreement) for a term of eighteen (18) months from the Stockholder Approval Date (as defined in the Purchase Agreement), and series B common stock purchase warrants (the “Series B Common Stock Warrants”) to purchase an aggregate of 1,948,295 shares of Common Stock (the “Series B Common Stock Warrant Shares”) with an exercise price of $0.64 per share (subject to adjustment as described therein), which are exercisable on the trading day immediately following the Stockholder Approval Date for a term of five (5) years from the Stockholder Approval Date. As used herein, the Series A Common Stock Warrants and the Series B Common Stock Warrants are sometimes referred to collectively as the “Common Stock Warrants”. Such private placement is referred to herein as the “Transaction.” The purchase price of each Share and associated Common Stock Warrants was $0.64 ($0.89 in the case of insiders).

 

Brookline Capital Markets, a division of Arcadia Securities, LLC (“Brookline”), acted as sole placement agent for the Transaction. The Company issued to Brookline or its designees warrants (the “Placement Agent Warrants”) to purchase up to 129,489 shares of Common Stock at an exercise price equal to $0.64 per share. The Placement Agent Warrants are exercisable immediately upon issuance and on or before the Termination Date (as defined in the Placement Agent Warrants). 

 

The Purchase Agreement closed on November 4, 2024. The Company sold (a) 1,948,295 shares of Common Stock, (b) series A common stock purchase warrants to purchase an aggregate of 1,948,295 shares of Common Stock, (c) series B common stock purchase warrants to purchase an aggregate of 1,948,295 shares of Common Stock and (d) placement agent warrants to purchase an aggregate of 129,489 shares of Common Stock. The gross proceeds from the Transaction were approximately $1.275 million, before deducting fees and other offering expenses payable by the Company.

 

15
 

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operation

 

Forward-Looking Statements

 

This quarterly report on Form 10-Q contains forward-looking statements within the meaning of the federal securities laws and the Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by the use of forward-looking terminology such as “may,” “will,” “expect,” “intend,” “anticipate,” “estimate,” “believe,” “continue,” “identify” or other similar words or the negatives thereof. These may include our financial estimates and their underlying assumptions, statements about plans, objectives, intentions and expectations. Such forward-looking statements are subject to various risks and uncertainties. Accordingly, there are or will be important factors that could cause actual outcomes or results to differ materially from those indicated in such statements. We believe these factors include but are not limited to those described under the section entitled “Risk Factors” in our prospectus and our Annual Report on form 10-K for the year ended December 31, 2023, and any such updated factors included in our periodic filings with the SEC, which are accessible on the SEC’s website at www.sec.gov. These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included in this document (or our prospectus and other filings). Except as otherwise required by federal securities laws, we undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future developments or otherwise.

 

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

 

This Quarterly Report on Form 10-Q and other written and oral statements we make from time to time contain certain “forward-looking” statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 (the “Exchange Act”). You can identify these forward-looking statements by the fact they use words such as “could,” “expect,” “anticipate,” “estimate,” “target,” “may,” “project,” “guidance,” “intend,” “plan,” “believe,” “will,” “potential,” “opportunity,” “future” and other words and terms of similar meaning and expression in connection with any discussion of future operating or financial performance. You can also identify forward-looking statements by the fact that they do not relate strictly to historical or current facts. Such forward-looking statements are based on current expectations and involve inherent risks and uncertainties, including factors that could delay, divert or change any of them, and could cause actual outcomes to differ materially from current expectations. These statements relate to, among other things, our business strategy, our research and development, our product development efforts, our ability to commercialize our product candidates, the activities of our licensees, our prospects for initiating partnerships or collaborations, the timing of the introduction of products, the effect of new accounting pronouncements, uncertainty regarding our future operating results and our profitability, anticipated sources of funds as well as our plans, objectives, expectations, and intentions.

 

We have included more detailed descriptions of these risks and uncertainties and other risks and uncertainties applicable to our business that we believe could cause actual results to differ materially from any forward-looking statements in Part II-Item 1A “Risk Factors” of this Quarterly Report on Form 10-Q. We encourage you to read those descriptions carefully. Although we believe we have been prudent in our plans and assumptions, no assurance can be given that any goal or plan set forth in forward-looking statements can be achieved. We caution investors not to place significant reliance on forward-looking statements contained in this document; such statements need to be evaluated in light of all the information contained in this document. Furthermore, the statements speak only as of the date of this document, and we undertake no obligation to update or revise these statements.

 

16
 

 

The discussion and analysis of our financial condition and results of operations are based on our financial statements, which we have prepared in accordance with U.S. generally accepted accounting principles. The preparation of these financial statements requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements, as well as the reported revenues and expenses during the reporting periods. On an ongoing basis, we evaluate such estimates and judgments, including those described in greater detail below. We base these estimates on historical experience and on various other factors that we believe are reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.

 

We expect to continue to incur significant expenses and minimal positive net cash flows from operations or negative net cash flows from operations for the foreseeable future, and those expenses and losses may fluctuate significantly from quarter-to-quarter and year-to-year. We anticipate that our expenses will fluctuate substantially as we:

 

  continue our ongoing preclinical studies, clinical trials and our product development activities for our pipeline of product candidates;
     
  seek regulatory approvals for any product candidates that successfully complete clinical trials;
     
  continue research and preclinical development and initiate clinical trials of our other product candidates;
     
  seek to discover and develop additional product candidates either internally or in partnership with other pharmaceutical companies;
     
  adapt our regulatory compliance efforts to incorporate requirements applicable to marketed products;
     
  maintain, expand and protect our intellectual property portfolio; and
     
  incur additional legal, accounting and other expenses in operating as a public company.

 

Overview

 

Our proprietary, patent-protected, first-in-class lead compound, PT00114, is a synthetic form of Teneurin Carboxy-terminal Associated Peptide (“TCAP”), an endogenous brain signaling peptide that can dampen overactive stress responses. Our preclinical models have demonstrated efficacy of PT00114 in animal models of depression, anxiety, substance abuse & addiction, and PTSD.

 

PT00114 leverages a completely novel mechanism of action. Protagenic owns exclusive, worldwide rights to PT00114 through its license agreement with the University of Toronto and has an exclusive right to license additional intellectual property generated by Dr. David Lovejoy’s lab at University of Toronto. Additionally, the company is engaged in the research & development of follow-on compounds in the TCAP family. Extensive publications in peer-reviewed scientific journals underline the central role stress plays in the onset and proliferation of neuropsychiatric disorders like depression, anxiety, substance abuse & addiction, and PTSD. The mechanism of action of TCAP suggests that it counterbalances stress overdrive at the cellular level within the brain’s stress response cascade. TCAP works to alleviate the harmful behavioral, biochemical, and physiological effects of these disorders, while simultaneously restoring brain health. This mechanism has been corroborated in preclinical animal models of the psychiatric disorders listed above. Preclinical experiments required for IND filing have been completed. The Company is in the process of answering regulatory questions in the US and Germany.

 

On September 26, 2023, we announced the commencement of the Phase I/IIa clinical trial for PT00114. The trial aims to evaluate the therapeutic potential of PT00114 in treating an array of neuro-psychiatric conditions, including depression, anxiety, and PTSD. Phase I will recruit 56 subjects, randomized to undergo subcutaneous injections of either PT00114 or a placebo. The Phase I/IIa study will assess both healthy volunteers and patients diagnosed with Treatment-Resistant Depression, PTSD, and Generalized Anxiety Disorder. Besides monitoring disease status, the trial will gauge disease response by measuring biomarkers, such as circulating cortisol levels before and after treatment.

 

17
 

 

Results of Operations

 

We are a development stage company currently performing clinical trials to obtain Food and Drug Administration (“FDA”) approval and commercialization of our product.

 

During the three months ended September 30, 2024, we incurred a loss from operations of $652,066 as compared to $1,431,712 for the three months ended September 30, 2023. The decrease in the loss is from a decrease in research and development expense of $799,678 from $1,124,030 for the three months ended September 30, 2023 to $324,352 for the three months ended September 30, 2024, a decrease in general and administrative expenses of $19,800 from $307,682 for the three months ended September 30, 2023 to $287,882 for the three months ended September 30, 2024, offset by an increase in research and development expenses from related parties of $39,832 from $0 for the three months ended September 30, 2023 to $39,832 for the three months ended September 30, 2024.

 

During the nine months ended September 30, 2024, we incurred a loss from operations of $4,057,772 as compared to $3,314,748 for the nine months ended September 30, 2023. The increase in the loss is from an increase in research and development expense of $929,813 from $2,051,685 for the nine months ended September 30, 2023 to $2,981,498 for the nine months ended September 30, 2024, an increase in general and administrative expenses of $12,485 from $1,006,308 for the nine months ended September 30, 2023 to $1,018,793 for the nine months ended September 30, 2024, offset by a decrease in research and development expenses from related parties of $199,274 from $256,755 for the nine months ended September 30, 2023 to $57,481 for the nine months ended September 30, 2024.

 

The increase in R&D expense is due to our clinical trials moving forward causing an increase in related expenses. This increase has been the primary driver of our increased loss from operations for both the three and nine months ended September 30, 2024 compared to the same period for 2023.

 

Liquidity and Going Concern

 

We continually project anticipated cash requirements, predominantly from the ongoing funding requirements of our neuropeptide drug development program. The majority of these costs relate to paying external vendors such as Contract Research Organizations, peptide synthesizer companies, and new drug development. As of September 30, 2024, we had cash of $1,055,805 and working capital of $633,389. We anticipate further losses from the development of our business. Based on its cash resources as of September 30, 2024, the Company does not have sufficient resources to fund its operations past twelve months from the date these consolidated financial statements are available to be issued. Absent generation of sufficient revenue from the execution of the Company’s business plan, the Company will need to obtain debt or equity financing by the third quarter of 2025. Because of these factors, the Company believes that there is substantial doubt in the Company’s ability to continue as a going concern. These financial statements do not include any adjustments to the recoverability and classification of recorded asset amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.

 

Operating activities used $3,396,726 and $2,559,342 in cash for the nine months ended September 30, 2024 and 2023, respectively. The use of cash in operating activities during the nine months ended September 30, 2024, primarily comprised of $3,971,601 net loss, $37,715 in depreciation expense, $677,703 in stock compensation expense, realized gain on sale of marketable securities of $51,732, a decrease in prepaid expenses of $222,879, and a $134,068 increase of accounts payable and accrued expenses for both related parties and non-related parties, which included payments to legal and accounting professionals, payments to consultants, and other administrative expenses.

 

Investing activities provided $2,802,880 and $2,497,407 in cash during the nine months ended September 30, 2024 and 2023, respectively. The cash provided by investing activities was from $3,100,000 sale of marketable securities, offset by $297,120 used in the purchase of marketable securities the nine months ended September 30, 2024.

 

Financing activities provided $361,490 and $0 in cash during the nine months ended September 30, 2024 and 2023, respectively. The cash provided by financing activities was from the sale of common stock.

 

Item 3. Quantitative and Qualitative Disclosures about Market Risk.

 

Not applicable.

 

18
 

 

Item 4. Controls and Procedures

 

Disclosure Controls and Procedures

 

Evaluation of disclosure controls and procedures

 

Under the supervision and with the participation of our management, including our principal executive officer and principal financial officer, we conducted an evaluation of our disclosure controls and procedures, as such term is defined under Rule 13a-15(e) and Rule 15d-15(e) promulgated under the Securities Exchange Act of 1934 (the “Exchange Act), as of September 30, 2024. Based on this evaluation, we have identified material weaknesses in our internal control over financial reporting. Due to material weaknesses, our principal executive officer and principal financial officer concluded that our disclosure controls and procedures are not effective to ensure that information required to be disclosed by us in the reports we file or submit under the Exchange Act, including this Quarterly Report on Form 10-Q, is recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms and that our disclosure and controls are not designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is accumulated and communicated to our management, including our principal executive and principal financial officer, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

 

Material Weakness in Internal Control Over Financial Reporting

 

A material weakness is a deficiency, or combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of the Company’s annual or interim financial statements will not be prevented or detected on a timely basis.

 

The material weaknesses we identified are described below:

 

  1) We do not have sufficient segregation of duties within accounting functions, which is a basic internal control. Due to our size and nature, segregation of all conflicting duties may not always be possible and may not be economically feasible. However, to the extent possible, the initiation of transactions, the custody of assets and the recording of transactions should be performed by separate individuals. Management evaluated the impact of our failure to have segregation of duties on our assessment of our disclosure controls and procedures and has concluded that the control deficiency that resulted represented a material weakness.
     
  2) Limited level of multiple reviews among those tasked with preparing the financial statements.

 

These material weaknesses could result in a material misstatement to the annual or interim consolidated financial statements that would not be prevented or detected.

 

Remediation Plan

 

To address the material weakness described above the Company has engaged an independent third party to enhance our segregation of duties.

 

Since we remain a small Company, with limited segregation of duties, the third party has identified certain areas where we can layer in added controls and procedures. Management intends to implement such controls and procedures in the future.

 

A control system, no matter how well conceived and operated, can provide only reasonable, not absolute assurance that the objectives of the control system are met. The design of any system of controls is also based in part on certain assumptions regarding the likelihood of certain events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. Given these and other inherent limitations of control systems, these are only reasonable assurances that our controls will succeed in achieving their stated goals under all potential future conditions.

 

19
 

 

Changes in Internal Control over Financial Reporting

 

Other than as discussed above, there were no changes in our internal controls over financial reporting that occurred during the quarter covered by this Report that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

Part II: Other Information

 

Item 1. Legal Proceedings

 

From time to time we may be named in claims arising in the ordinary course of business. Currently, no legal proceedings, government actions, administrative actions, investigations or claims are pending against us or involve us that, in the opinion of our management, could reasonably be expected to have a material adverse effect on our business and financial condition.

 

Item 1A. Risk Factors

 

Our business is subject to substantial risks and uncertainties. Investing in our securities involves a high degree of risk. You should carefully consider the risk factors in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2023, filed with the SEC on April 1, 2024, together with the information contained elsewhere in this report, including Part I, Item 1 “Financial Statements” and Part I, Item 2. “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” and in our other SEC filings in evaluating our business. These risks and uncertainties could materially and adversely affect our business, financial condition, results of operations, prospects for growth, and the value of an investment in our securities.

 

There were no material changes to the risk factors previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2023, filed with the SEC on April 1, 2024.

 

Item 2. Unregistered Sale of Equity Securities and Use of Proceeds

 

None.

 

Item 3. Defaults upon Senior Securities

 

None.

 

Item 4. Mine Safety Disclosures

 

Not applicable.

 

Item 5. Other Information

 

None.

 

Item 6. Exhibits

 

The following is a complete list of exhibits filed as part of this Form 10-Q. Exhibit numbers correspond to the numbers in the Exhibit Table of Item 601 of Regulation S-K.

 

Exhibit   Description
     
31.1   Chief Executive Officer Certification as required under section 302 of the Sarbanes Oxley Act (€)
     
31.2   Chief Financial Officer Certification as required under section 302 of the Sarbanes Oxley Act (€)
     
32.1   Chief Executive Officer and Chief Financial Officer Certification pursuant to 18 U.S.C. section 1350 as adopted pursuant to section 906 of the Sarbanes Oxley Act *
     
101.INS   Inline XBRL Instance Document (€)
     
101.CAL   Inline XBRL Taxonomy Extension Schema Document (€)
     
101.SCH   Inline XBRL Taxonomy Extension Calculation Linkbase Document (€)
     
101.LAB   Inline XBRL Taxonomy Extension Label Linkbase Document (€)
     
101.PRE   Inline XBRL Taxonomy Extension Presentation Linkbase Document (€)
     
101.DEF   Inline XBRL Taxonomy Extension Definition Linkbase Document (€)
     
104   Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

(€) - Filed herewith.

(*) -Furnished, not filed, in accordance with item 601(32)(ii) of Regulation S-K.

 

20
 

 

SIGNATURES

 

Pursuant to the requirements of Section 12 of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

November 14, 2024 Protagenic Therapeutics, Inc.
     
  By: /s/ Alexander K. Arrow
    Chief Financial Officer

 

21