UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
☒
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2024
OR
☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from
to
Commission file number 001-41596
CADRENAL THERAPEUTICS, INC.
(Exact name of registrant as specified in its charter)
Delaware | | 88-0860746 |
(State or other jurisdiction of
incorporation or organization) | | (I.R.S. Employer
Identification No.) |
822 A1A North, Suite 306
Ponte Vedra, Florida | | 32082 |
(Address of principal executive offices) | | (Zip Code) |
Registrant’s telephone number, including
area code: (904) 300-0701
Securities registered pursuant to Section 12(b)
of the Act:
Title of each class | | Trading symbol(s) | | Name of each exchange on which registered |
Common Stock, par value $0.001 per share | | CVKD | | The Nasdaq Stock Market, LLC
(The Nasdaq Capital Market) |
Indicate by check mark whether the registrant:
(1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding
12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the
registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of
Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant
was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the registrant
is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company.
See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,”
and “emerging growth company” in Rule 12b-2 of the Exchange Act:
Large accelerated filer | ☐ | | Accelerated filer | ☐ |
Non-accelerated filer | ☒ | | Smaller reporting company | ☒ |
| | | Emerging growth company | ☒ |
If an emerging growth company, indicate by check
mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting
standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant
is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
As of November 7, 2024, there were 1,658,771 outstanding shares (excluding 123,715 shares held in abeyance by Transfer Agent) of common
stock, par value $0.001 per share, of Cadrenal Therapeutics, Inc.
CADRENAL THERAPEUTICS, INC.
QUARTERLY REPORT ON FORM 10-Q
FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30,
2024
TABLE OF CONTENTS
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
CADRENAL THERAPEUTICS, INC.
BALANCE SHEETS
| |
September 30,
2024
(unaudited) | | |
December 31,
2023 | |
Assets: | |
| | |
| |
Current assets: | |
| | |
| |
Cash and cash equivalents | |
$ | 4,363,900 | | |
$ | 8,402,500 | |
Prepaid expenses | |
| 191,706 | | |
| 89,673 | |
Deferred offering costs | |
| 116,884 | | |
| - | |
Total current assets | |
| 4,672,490 | | |
| 8,492,173 | |
Property, plant and equipment, net | |
| 814 | | |
| 2,287 | |
Right of use assets | |
| 2,197 | | |
| 20,998 | |
Other assets | |
| 3,792 | | |
| 3,792 | |
Total assets | |
$ | 4,679,293 | | |
$ | 8,519,250 | |
Liabilities and Stockholders’ Equity: | |
| | | |
| | |
Current liabilities: | |
| | | |
| | |
Accounts payable | |
$ | 496,823 | | |
$ | 167,319 | |
Accrued liabilities | |
| 767,887 | | |
| 638,206 | |
Operating lease liability | |
| 2,232 | | |
| 21,350 | |
Total current liabilities | |
| 1,266,942 | | |
| 826,875 | |
Total liabilities | |
| 1,266,942 | | |
| 826,875 | |
Stockholders’ equity: | |
| | | |
| | |
Preferred stock, $0.001 par value, 7,500,000 shares authorized, no shares issued and outstanding at September 30, 2024 and December 31, 2023 | |
| - | | |
| - | |
Common stock, $0.001 par value; 75,000,000 shares authorized, 1,234,672 shares issued and outstanding as of September 30, 2024; 868,184 shares issued and outstanding as of December 31, 2023 (1) | |
| 1,234 | | |
| 868 | |
Additional paid-in capital (1) | |
| 24,946,631 | | |
| 22,762,922 | |
Accumulated deficit | |
| (21,535,514 | ) | |
| (15,071,415 | ) |
Total stockholders’ equity | |
| 3,412,351 | | |
| 7,692,375 | |
Total liabilities and stockholders’ equity | |
$ | 4,679,293 | | |
$ | 8,519,250 | |
The accompanying notes are an integral part
of these financial statements.
CADRENAL THERAPEUTICS, INC.
STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(unaudited)
| |
Three Months Ended
September 30, | | |
Nine Months Ended
September 30, | |
| |
2024 | | |
2023 | | |
2024 | | |
2023 | |
Operating expenses: | |
| | |
| | |
| | |
| |
General and administrative expenses | |
$ | 1,674,905 | | |
$ | 898,051 | | |
$ | 4,013,336 | | |
$ | 2,647,407 | |
Research and development expenses | |
| 784,646 | | |
| 243,948 | | |
| 2,667,382 | | |
| 3,720,222 | |
Depreciation expense | |
| 407 | | |
| 597 | | |
| 1,473 | | |
| 1,383 | |
Total operating expenses | |
| 2,459,958 | | |
| 1,142,596 | | |
| 6,682,191 | | |
| 6,369,012 | |
Loss from operations | |
| (2,459,958 | ) | |
| (1,142,596 | ) | |
| (6,682,191 | ) | |
| (6,369,012 | ) |
Other (income) expense: | |
| | | |
| | | |
| | | |
| | |
Interest and dividend income | |
| (52,129 | ) | |
| (106,145 | ) | |
| (218,092 | ) | |
| (129,321 | ) |
Interest expense | |
| - | | |
| - | | |
| - | | |
| 3,534 | |
Interest expense, amortization of debt discount | |
| - | | |
| - | | |
| - | | |
| 13,567 | |
Change in fair value of derivative liabilities | |
| - | | |
| - | | |
| - | | |
| 216,095 | |
Loss on extinguishment of debt | |
| - | | |
| - | | |
| - | | |
| 740,139 | |
Total other (income) expense | |
| (52,129 | ) | |
| (106,145 | ) | |
| (218,092 | ) | |
| 844,014 | |
Net loss and comprehensive loss | |
$ | (2,407,829 | ) | |
$ | (1,036,451 | ) | |
$ | (6,464,099 | ) | |
$ | (7,213,026 | ) |
| |
| | | |
| | | |
| | | |
| | |
Net loss per common share, basic and diluted (1) | |
$ | (2.18 | ) | |
$ | (1.01 | ) | |
$ | (5.99 | ) | |
$ | (8.56 | ) |
Weighted average number of common shares used in computing net loss per common share, basic and diluted (1) | |
| 1,104,005 | | |
| 1,026,415 | | |
| 1,079,489 | | |
| 842,721 | |
The accompanying notes are an integral part
of these financial statements.
CADRENAL THERAPEUTICS, INC.
STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
(unaudited)
| |
For the Three Months Ended September 30, 2024 | |
| |
Common Stock (1) | | |
Additional Paid-In | | |
Accumulated | | |
Total Stockholders’ | |
| |
Shares | | |
Amount | | |
Capital (1) | | |
Deficit | | |
Equity | |
Balance, June 30, 2024 | |
| 1,067,231 | | |
$ | 1,067 | | |
$ | 23,118,872 | | |
$ | (19,127,685 | ) | |
$ | 3,992,254 | |
Rounding of fractional shares from reverse stock split | |
| (36 | ) | |
| - | | |
| - | | |
| - | | |
| - | |
Equity-based compensation - options | |
| - | | |
| - | | |
| 195,583 | | |
| - | | |
| 195,583 | |
Issuance of common stock for consulting services | |
| 13,333 | | |
| 13 | | |
| 104,384 | | |
| - | | |
| 104,397 | |
Proceeds from sale of common stock, net of fees | |
| 154,144 | | |
| 154 | | |
| 1,527,792 | | |
| - | | |
| 1,527,946 | |
Net loss | |
| - | | |
| - | | |
| - | | |
| (2,407,829 | ) | |
| (2,407,829 | ) |
Balance, September 30, 2024 | |
| 1,234,672 | | |
$ | 1,234 | | |
$ | 24,946,631 | | |
$ | (21,535,514 | ) | |
$ | 3,412,351 | |
| |
For the Nine Months Ended September 30, 2024 | |
| |
Common Stock (1) | | |
Additional Paid-In | | |
Accumulated | | |
Total
Stockholders’ | |
| |
Shares | | |
Amount | | |
Capital (1) | | |
Deficit | | |
Equity | |
Balance, December 31, 2023 | |
| 868,184 | | |
$ | 868 | | |
$ | 22,762,922 | | |
$ | (15,071,415 | ) | |
$ | 7,692,375 | |
Issuance of common shares from exercise of pre-funded warrants | |
| 199,047 | | |
| 199 | | |
| 99 | | |
| - | | |
| 298 | |
Rounding of fractional shares from reverse stock split | |
| (36 | ) | |
| - | | |
| - | | |
| - | | |
| - | |
Equity-based compensation - options | |
| - | | |
| - | | |
| 551,434 | | |
| - | | |
| 551,434 | |
Issuance of common stock for consulting services | |
| 13,333 | | |
| 13 | | |
| 104,384 | | |
| - | | |
| 104,397 | |
Proceeds from sale of common stock, net of fees | |
| 154,144 | | |
| 154 | | |
| 1,527,792 | | |
| - | | |
| 1,527,946 | |
Net loss | |
| - | | |
| - | | |
| - | | |
| (6,464,099 | ) | |
| (6,464,099 | ) |
Balance, September 30, 2024 | |
| 1,234,672 | | |
$ | 1,234 | | |
$ | 24,946,631 | | |
$ | (21,535,514 | ) | |
$ | 3,412,351 | |
| |
For the Three Months Ended September 30, 2023 | |
| |
Common Stock (1) | | |
Additional Paid-In | | |
Accumulated | | |
Total
Stockholders’ | |
| |
Shares | | |
Amount | | |
Capital (1) | | |
Deficit | | |
Equity | |
Balance, June 30, 2023 | |
| 781,517 | | |
$ | 781 | | |
$ | 16,066,045 | | |
$ | (12,890,904 | ) | |
$ | 3,175,922 | |
Equity-based compensation - options, restricted stock and RSUs | |
| - | | |
| - | | |
| 98,933 | | |
| - | | |
| 98,933 | |
Issuance of common shares, pre-funded warrants and warrants in private placement, net of fees | |
| 86,667 | | |
| 87 | | |
| 6,507,329 | | |
| - | | |
| 6,507,416 | |
Net loss | |
| - | | |
| - | | |
| - | | |
| (1,036,451 | ) | |
| (1,036,451 | ) |
Balance, September 30, 2023 | |
| 868,184 | | |
$ | 868 | | |
$ | 22,672,307 | | |
$ | (13,927,355 | ) | |
$ | 8,745,820 | |
| |
For the Nine Months Ended September 30, 2023 | |
| |
Common Stock (1) | | |
Additional Paid-In | | |
Accumulated | | |
Total Stockholders’
Equity | |
| |
Shares | | |
Amount | | |
Capital (1) | | |
Deficit | | |
(Deficit) | |
Balance, December 31, 2022 | |
| 546,258 | | |
$ | 546 | | |
$ | 1,162,633 | | |
$ | (6,714,329 | ) | |
$ | (5,551,150 | ) |
Issuance of common shares in initial public offering, net of offering costs | |
| 93,333 | | |
| 93 | | |
| 5,408,482 | | |
| - | | |
| 5,408,575 | |
Issuance of common shares to settle convertible debt | |
| 76,047 | | |
| 76 | | |
| 1,140,624 | | |
| - | | |
| 1,140,700 | |
De-recognition of derivative liabilities | |
| - | | |
| - | | |
| 4,596,039 | | |
| - | | |
| 4,596,039 | |
Issuance of common shares, pre-funded warrants and warrants in private placement, net of fees | |
| 86,667 | | |
| 87 | | |
| 6,507,329 | | |
| - | | |
| 6,507,416 | |
Issuance of common shares from exercise of warrants | |
| 16,667 | | |
| 17 | | |
| 249,983 | | |
| - | | |
| 250,000 | |
Issuance of common shares to settle asset purchase obligation | |
| 40,000 | | |
| 40 | | |
| 2,999,960 | | |
| - | | |
| 3,000,000 | |
Issuance of restricted common shares for prepaid consulting services | |
| 5,156 | | |
| 5 | | |
| 108,271 | | |
| - | | |
| 108,276 | |
Equity-based compensation - options, restricted stock and RSUs | |
| 4,056 | | |
| 4 | | |
| 498,986 | | |
| - | | |
| 498,990 | |
Net loss | |
| - | | |
| - | | |
| - | | |
| (7,213,026 | ) | |
| (7,213,026 | ) |
Balance, September 30, 2023 | |
| 868,184 | | |
$ | 868 | | |
$ | 22,672,307 | | |
$ | (13,927,355 | ) | |
$ | 8,745,820 | |
The accompanying notes are an integral part
of these financial statements.
CADRENAL THERAPEUTICS, INC.
STATEMENTS OF CASH FLOWS
(unaudited)
| |
Nine Months Ended September 30, | |
| |
2024 | | |
2023 | |
Cash flows from operating activities: | |
| | |
| |
Net loss | |
$ | (6,464,099 | ) | |
$ | (7,213,026 | ) |
Adjustments to reconcile net loss to net cash used in operating activities: | |
| | | |
| | |
Depreciation expense | |
| 1,473 | | |
| 1,383 | |
Equity-based compensation | |
| 655,831 | | |
| 607,266 | |
Amortization of debt discount | |
| - | | |
| 13,567 | |
Change in fair value of derivative liabilities | |
| - | | |
| 216,095 | |
Loss on extinguishment of debt | |
| - | | |
| 740,139 | |
Non-cash lease expense | |
| (317 | ) | |
| 268 | |
Issuance of shares to settle asset purchase agreement | |
| - | | |
| 3,000,000 | |
Changes in operating assets and liabilities: | |
| | | |
| | |
Prepaid expenses | |
| (102,033 | ) | |
| (145,887 | ) |
Deferred offering costs | |
| (116,884 | ) | |
| 672,295 | |
Other assets | |
| - | | |
| 2,196 | |
Accounts payable | |
| 329,504 | | |
| (263,239 | ) |
Accrued liabilities | |
| 129,681 | | |
| (466,935 | ) |
Net cash used in operating activities | |
| (5,566,844 | ) | |
| (2,835,878 | ) |
Cash flows used in investing activities: | |
| | | |
| | |
Investment in property and equipment | |
| - | | |
| (3,254 | ) |
Net cash used in investing activities | |
| - | | |
| (3,254 | ) |
Cash flows from financing activities: | |
| | | |
| | |
Proceeds from sale of common stock, pre-funded warrants and warrants in private placement, net of fees | |
| - | | |
| 6,507,416 | |
Proceeds from sale of common stock, net of fees | |
| 1,527,946 | | |
| - | |
Proceeds from exercise of warrants | |
| 298 | | |
| 250,000 | |
Repayment of promissory notes | |
| - | | |
| (250,000 | ) |
Proceeds from sale of common stock in initial public offering, net of offering costs | |
| - | | |
| 5,408,575 | |
Net cash provided by financing activities | |
| 1,528,244 | | |
| 11,915,991 | |
Net change in cash | |
| (4,038,600 | ) | |
| 9,076,859 | |
Cash and cash equivalents – beginning of the period | |
| 8,402,500 | | |
| 32,586 | |
Cash and cash equivalents – end of the period | |
$ | 4,363,900 | | |
$ | 9,109,445 | |
| |
| | | |
| | |
Supplemental disclosure of non-cash financing activity: | |
| | | |
| | |
Issuance of common shares to settle convertible debt | |
$ | - | | |
$ | 1,140,700 | |
De-recognition of derivative liabilities | |
$ | - | | |
$ | 4,596,039 | |
Issuance of common shares for prepaid consulting services | |
$ | - | | |
$ | 108,276 | |
The accompanying notes are an integral part
of these financial statements.
CADRENAL THERAPEUTICS, INC.
Notes to Unaudited Financial Statements
Note 1. Description of Business and Summary
of Significant Accounting Policies
Cadrenal Therapeutics, Inc. (the “Company” or “Cadrenal”)
was incorporated on January 25, 2022 in the State of Delaware and is headquartered in Ponte Vedra, Florida. Cadrenal Therapeutics
is a late-stage biopharmaceutical company developing tecarfarin, a new vitamin K antagonist (VKA) designed to offer safer, superior chronic
anticoagulation for patients with implanted cardiac devices or rare cardiovascular conditions. Tecarfarin is anticipated to result in
fewer adverse events such as strokes, heart attacks, bleeds and deaths than warfarin, the most commonly used anticoagulant for these patients
despite its prevalent side effects, drug-to-drug interactions and frequent dosing changes. Tecarfarin received an orphan drug designation
from the U.S. Food and Drug Administration (the “FDA”) for the prevention of thrombosis and thromboembolism (blood clots)
in patients with an implanted mechanical circulatory support device, which includes implanted left ventricular assist devices (LVADs),
as well as both orphan drug and fast-track status for the prevention of systemic thromboembolism of cardiac origin in end-stage kidney
disease (ESKD) patients with atrial fibrillation (AFib). Cadrenal is planning pivotal clinical trials and pursuing clinical and commercial
partnerships to advance tecarfarin. The Company’s plans also include studying tecarfarin in patients with mechanical heart valves
experiencing anticoagulation difficulties.
Basis of Presentation
The accompanying financial statements have been
prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and applicable
rules and regulations of the U.S. Securities and Exchange Commission (“SEC”) for the fair presentation of the Company’s
financial statements for the periods presented. The Company’s fiscal year-end is December 31.
The accompanying financial statements of the Company
are unaudited. The unaudited interim financial statements have been prepared on the same basis as the audited annual financial statements
and, in the opinion of management, reflect all adjustments, which include only normal recurring adjustments, necessary for the fair statement
of the Company’s financial position as of September 30, 2024, the results of its operations for the three and nine months ended
September 30, 2024 and 2023, the statements of stockholders’ equity for the three and nine months ended September 30, 2024 and 2023,
and its cash flows for the nine months ended September 30, 2024 and 2023. The financial data and other information disclosed in these
notes related to the three and nine months ended September 30, 2024 and 2023 are also unaudited. The results for the three and nine months
ended September 30, 2024 are not necessarily indicative of results to be expected for the year ending December 31, 2024, any other interim
periods, or any future year or period. These interim financial statements should be read in conjunction with the audited financial statements
as of and for the year ended December 31, 2023, and notes thereto, which are included in the Company’s Annual Report on Form 10-K
that was filed with the SEC on March 11, 2024.
Liquidity
The accompanying financial statements have been
prepared assuming that the Company will continue as a going concern, which contemplates the realization of assets and settlement of liabilities
and commitments in the normal course of business. The financial statements do not reflect any adjustments relating to the recoverability
and reclassification of assets and liabilities that might be necessary if the Company is unable to continue as a going concern. Since
inception, the Company has incurred operating losses, and negative cash flows from operations. For the nine months ended September 30,
2024, the Company had a net loss of $6,464,099, which included $656,987 of non-cash expenses. Cash used in operations for the nine months
ended September 30, 2024 totaled $5,566,844. As of September 30, 2024, the Company had cash and cash equivalents of $4,363,900, net working
capital of $3,405,548, and an accumulated deficit of $21,535,514.
During October 2024, the Company sold 237,099
shares of its common stock through its at-the-market (ATM) facility with H.C. Wainwright & Co. These sales were made at a weighted
average price of $14.79 per share, resulting in total gross proceeds of $3,507,817 and net proceeds of $3,390,933
On November 1, 2024, the Company entered into
a warrant inducement letter agreement (the “Warrant Inducement Agreement”) with a holder (the “Holder”) of outstanding
warrants to purchase up to 285,715 shares of common stock issued in a private placement offering on July 14, 2023 (the “Existing
Warrants”) pursuant to which such holder exercised the Existing Warrants at a reduced exercise price of $16.50 generating approximately
$4.7 million in gross proceeds. See Note 9-Subsequent Events for a more detailed discussion of the warrant inducement transaction.
The Company’s cash and cash equivalents balance of approximately $11.3 million as of November 7, 2024 is expected to be sufficient
to fund its operations for at least the next twelve months from the date of the filing of its Quarterly Report on Form 10-Q, however,
the Company will require additional funding to complete its planned Phase 3 clinical trial and submit its New Drug Application.
Emerging Growth Company Status
As an “emerging growth company” (“EGC”)
under the Jumpstart Our Business Startups Act (“JOBS Act”), the Company may elect to take advantage of certain forms of relief
from various reporting requirements that are applicable to public companies. The relief afforded under the JOBS Act includes an extended
transition period for the implementation of new or revised accounting standards. The Company has elected to take advantage of this extended
transition period and, as a result, the Company’s financial statements may not be comparable to those of companies that implement
accounting standards as of the effective dates for public companies. The Company may take advantage of the relief afforded under the JOBS
Act up until the last day of the fiscal year following the fifth anniversary of its initial offering or such earlier time that it
is no longer an EGC.
Use of Estimates
The preparation of financial statements in conformity
with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure
of contingent assets and liabilities as of the date of the financial statements and the reported amounts of expenses during the reporting
period. Significant estimates and assumptions made in the accompanying financial statements include but are not limited to the fair value
of stock-based awards, deferred tax assets and valuation allowance, income tax uncertainties, and certain accruals. The Company evaluates
its estimates and assumptions on an ongoing basis using historical experience and other factors and adjusts those estimates and assumptions
when facts and circumstances change. Actual results could differ from those estimates.
Concentration of Credit and Other Risks
and Uncertainties
Financial instruments, which potentially subject
the Company to significant concentrations of credit risk, consist primarily of cash and cash equivalents. Cash is maintained at high credit
quality financial institutions and, at times, balances may exceed federally insured limits. All interest-bearing and non-interest-bearing
cash balances are insured up to $250,000 at each financial institution. Any loss incurred or a lack of access to such funds could have
a significant adverse impact on the Company’s financial condition, results of operations, and cash flows.
The Company is subject to a number of risks common
for early-stage biopharmaceutical companies including, but not limited to, dependency on the clinical and commercial success of its product
candidate, ability to obtain regulatory approval of its product candidate, the need for substantial additional financing to achieve its
goals, uncertainty of broad adoption of its approved products, if any, by physicians and patients, significant competition and untested
manufacturing capabilities.
Segments
Operating segments are defined as components of
an entity for which separate financial information is available and that is regularly reviewed by the Chief Operating Decision Maker (“CODM”)
in deciding how to allocate resources to an individual segment and in assessing performance. The Company’s CODM is its Chief Executive
Officer. The Company has determined it operates in a single operating segment and has one reportable segment.
Cash and Cash Equivalents
The Company considers all highly liquid investments
purchased with original maturities of three months or less from the purchase date to be cash equivalents. Cash and cash equivalents
include cash and money market funds.
Derivative Financial Instruments
The Company evaluates all of its agreements to
determine if such instruments have derivatives or contain features that qualify as embedded derivatives. The Company accounted for certain
redemption features that were associated with convertible notes as liabilities at fair value and adjusted the instruments to their fair
value at the end of each reporting period. Derivative financial liabilities are initially recorded at fair value, with gains and losses
arising from changes in the fair value recognized in other (income) expense in the accompanying statements of operations and comprehensive
loss for each reporting period while such instruments are outstanding. The embedded derivative liabilities were valued using a probability-weighted
expected return model. If the Company repays the noteholders or if, during the next round of financing, the noteholders convert the debt
into equity, the derivative financial liabilities are de-recognized and reclassified to stockholders’ equity (deficit) on that date.
Derivative instrument liabilities are classified in the balance sheet as current or non-current based on whether or not net-cash settlement
of the derivative instrument could be required within 12 months of the balance sheet date.
Concurrent with the closing of the initial public
offering in January 2023 (the “IPO”), the note holders converted the debt into common stock, accordingly, the derivative financial
liabilities were de-recognized and reclassified to stockholders’ equity (deficit) on January 24, 2023.
Stock-Based Compensation
The Company measures its stock-based awards granted
to employees, consultants, and directors based on the estimated fair values of the awards and recognizes the compensation over the requisite
service period. The Company uses the Black-Scholes option-pricing model to estimate the fair value of its stock option awards. Stock-based
compensation is recognized using the straight-line method. As the stock compensation expense is based on awards ultimately expected to
vest, it is reduced by forfeitures. The Company accounts for forfeitures as they occur.
Deferred Offering Costs
The Company capitalizes certain legal, professional,
and other third-party costs that are directly associated with in-process equity financings until such financings are consummated, at which
time such costs are recorded against the gross proceeds of the offering. Should an in-process equity financing be abandoned, the deferred
offering costs will be expensed immediately as a charge to operating expenses in the statements of operations and comprehensive loss.
Income Taxes
Income taxes are accounted for under the asset
and liability method. Under this method, deferred tax assets and liabilities are determined based on the difference between the financial
statement and tax bases of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected
to affect taxable income. Management makes an assessment of the likelihood that the resulting deferred tax assets will be realized. A
valuation allowance is provided when it is more likely than not that some portion or all of a deferred tax asset will not be realized.
Due to the Company’s historical operating performance and net losses, the net deferred tax assets have been fully offset by a valuation
allowance.
The Company recognizes uncertain income tax positions
at the largest amount that is more likely than not to be sustained upon audit by the relevant taxing authority. An uncertain income tax
position will not be recognized if it has less than a 50% likelihood of being sustained. Changes in recognition or measurement are reflected
in the period in which judgment occurs. The Company’s policy is to recognize interest and penalties related to the underpayment
of income taxes as a component of the provision for income taxes.
Net Loss Per Common Share
Basic net loss per common share is calculated
by dividing the net loss by the weighted-average number of shares of common stock and pre-funded warrants outstanding for the period,
without consideration for potential dilutive shares of common stock. Diluted net loss per common share is computed by dividing net loss
by the weighted average number of shares of common stock and common stock equivalents of potentially dilutive securities outstanding for
the period determined using the treasury stock or if-converted methods. Since the Company was in a loss position for all periods presented,
basic net loss per common share is the same as diluted net loss per common share since the effects of potentially dilutive securities
are anti-dilutive. Shares of common stock subject to repurchase are excluded from the weighted-average shares.
Comprehensive Loss
Comprehensive loss is defined as the change in
equity during a period from transactions and other events or circumstances from non-owner sources. Net loss and comprehensive loss were
the same for the periods presented in the accompanying financial statements.
Research and Development Expenses
Research and development costs are expensed as
incurred and consist of fees paid to other entities that conduct certain research and development activities on the Company’s behalf.
Acquired intangible assets are expensed as research and development costs if, at the time of payment, the technology is under development;
is not approved by the FDA or other regulatory agencies for marketing; has not reached technical feasibility; or otherwise has no foreseeable
alternative future use. Non-refundable advance payments for goods or services to be received in the future for use in research and development
activities are capitalized and then expensed as the related goods are delivered or the services are performed.
On January 19, 2023, the Company issued 40,000
shares of common stock to HESP LLC, pursuant to the terms of an Amendment to the Asset Purchase Agreement, dated August 18, 2022, between
the Company and HESP LLC. This payment was determined to be IPR&D with no alternative use. Accordingly, the Company recorded the common
stock payment of $3.0 million as research and development expense on January 19, 2023. This payment settled all obligations under
the Amendment to the Asset Purchase Agreement.
Patents
Patent costs are comprised primarily of external
legal fees, filing fees incurred to file patent applications, and periodic renewal fees to keep the patent in force and are expensed as
incurred as a component of general and administrative expenses.
Note 2. Recent Accounting Guidance
Recently Issued Accounting Pronouncements
Not Yet Adopted
In November 2023, the Financial Accounting Standards
Board, or FASB, issued Accounting Standards Update, or ASU, 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment
Disclosures. The ASU expands public entities’ segment disclosures by requiring disclosure of significant segment expenses that are
regularly reviewed by the chief operating decision maker, or CODM, and included within each reported measure of segment profit or loss,
an amount and description of its composition for other segment items, and interim disclosures of a reportable segment’s profit or
loss and assets. The ASU also allows, in addition to the measure that is most consistent with GAAP, the disclosure of additional measures
of segment profit or loss that are used by the CODM in assessing segment performance and deciding how to allocate resources. All disclosure
requirements under ASU 2023-07 are also required for public entities with a single reportable segment. The ASU is effective for fiscal
years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024, on a retrospective
basis, with early adoption permitted. The Company is currently evaluating the impact of this standard on its disclosures.
In December 2023, the FASB issued ASU 2023-09,
Improvements to Income Tax Disclosures. The ASU requires greater disaggregation of information about a reporting entity’s effective
tax rate reconciliation as well as information on income taxes paid. The ASU applies to all entities subject to income taxes and is intended
to help investors better understand an entity’s exposure to potential changes in jurisdictional tax legislation and assess income
tax information that affects cash flow forecasts and capital allocation decisions. The ASU is effective for annual periods beginning after
December 15, 2024, with early adoption permitted. The ASU should be applied on a prospective basis although retrospective application
is permitted. The Company is currently evaluating the impact of this standard on its disclosures.
Note 3. Fair Value Measurements
Assets and liabilities recorded at fair value
on a recurring basis in the balance sheet are categorized based upon the level of judgment associated with the inputs used to measure
their fair values. Fair value is defined as the exchange price that would be received for an asset or an exit price that would be paid
to transfer a liability in the principal or most advantageous market for the asset or liability in an orderly transaction between market
participants on the measurement date. Valuation techniques used to measure fair value must maximize the use of observable inputs and minimize
the use of unobservable inputs. The authoritative guidance on fair value measurements establishes a three-tier fair value hierarchy for
disclosure of fair value measurements as follows:
|
● |
Level 1 — |
Observable inputs such as unadjusted, quoted prices in active markets for identical assets or liabilities at the measurement date. |
|
● |
Level 2 — |
Inputs (other than quoted prices included in Level 1) are either directly or indirectly observable for the asset or liability. These include quoted prices for similar assets or liabilities in active markets and quoted prices for identical or similar assets or liabilities in markets that are not active. |
|
● |
Level 3 — |
Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. |
The Company classified its embedded derivative
liability as a Level 3 financial instrument and measured and reported its embedded derivatives at fair value. Concurrent with the closing
of the initial public offering in January 2023, the note holders converted the debt into common stock, accordingly, the derivative financial
liabilities were de-recognized and reclassified to stockholders’ equity (deficit) on January 24, 2023.
Financial assets and liabilities subject to fair
value measurements on a recurring basis and the level of inputs used in such measurements by major security type are presented in the
following table:
| |
September 30, 2024 | |
| |
Level 1 | | |
Level 2 | | |
Level 3 | | |
Fair Value | |
Financial Assets: | |
| | |
| | |
| | |
| |
Money market funds | |
$ | 3,380,029 | | |
$ | - | | |
$ | - | | |
$ | 3,380,029 | |
Total financial liabilities | |
$ | 3,380,029 | | |
$ | - | | |
$ | - | | |
$ | 3,380,029 | |
| |
December 31, 2023 | |
| |
Level 1 | | |
Level 2 | | |
Level 3 | | |
Fair Value | |
Financial Assets: | |
| | |
| | |
| | |
| |
Money market funds | |
$ | 8,287,843 | | |
$ | - | | |
$ | - | | |
$ | 8,287,843 | |
Total financial liabilities | |
$ | 8,287,843 | | |
$ | - | | |
$ | - | | |
$ | 8,287,843 | |
The following table summarizes the changes in
the fair value of the derivative liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level
3)
| |
Derivative Liabilities | |
Balance at December 31, 2022 | |
$ | 4,379,944 | |
Change in fair value | |
| 216,095 | |
De-recognition of derivative liabilities | |
| (4,596,039 | ) |
Balance at December 31, 2023 | |
$ | - | |
The carrying amounts of cash and cash equivalents,
prepaid expenses, deferred offering costs, accounts payable, and accrued liabilities approximate their fair values due to their short-term
nature. There were no transfers of liabilities among the fair value measurement categories during any of the periods presented.
Note 4. Accrued Liabilities
Accrued liabilities consist of the following:
| |
September 30, 2024 | | |
December 31, 2023 | |
| |
| | |
| |
Accrued consulting fees | |
$ | 108,409 | | |
$ | 4,000 | |
Accrued compensation | |
| 613,238 | | |
| 596,131 | |
Other | |
| 46,240 | | |
| 38,075 | |
Total accrued liabilities | |
$ | 767,887 | | |
$ | 638,206 | |
Note 5. Leases, Commitments, and Contingencies
Leases
At lease inception, the Company determines if
an arrangement is an operating or capital lease. For operating leases, the Company recognizes rent expense, inclusive of rent escalation,
on a straight-line basis over the lease term.
In accordance with ASC 842, Leases, the Company
determines if an arrangement is or contains a lease at inception. A contract is or contains a lease if the contract conveys the right
to control the use of an identified asset for a period of time in exchange for consideration. The Company classifies leases at the lease
commencement date as operating or finance leases and records a right-of-use asset and a lease liability on the balance sheet for all leases
with an initial lease term of greater than 12 months. Leases with an initial term of 12 months or less are not recorded in the balance
sheet, but payments are recognized as expenses on a straight-line basis over the lease term. The Company has elected not to recognize
leases with terms of 12 months or less.
A lease qualifies as a finance lease if any of
the following criteria are met at the inception of the lease: (i) there is a transfer of ownership of the leased asset to the Company
by the end of the lease term, (ii) the Company holds an option to purchase the leased asset that it is reasonably certain to exercise,
(iii) the lease term is for a major part of the remaining economic life of the leased asset, (iv) the present value of the sum of lease
payments equals or exceeds substantially all of the fair value of the leased asset, or (v) the nature of the leased asset is specialized
to the point that it is expected to provide the lessor no alternative use at the end of the lease term. All other leases are recorded
as operating leases.
The Company enters into contracts that contain
both lease and non-lease components. Non-lease components may include maintenance, utilities, and other operating costs. The Company combines
the lease and non-lease components of fixed costs in its lease arrangements as a single lease component. Variable costs, such as utilities
or maintenance costs, are not included in the measurement of right-of-use (“ROU”) assets and lease liabilities but rather
are expensed when the event determining the amount of variable consideration to be paid occurs.
Finance and operating lease assets and liabilities
are recognized at the lease commencement date based on the present value of the lease payments over the lease term using the discount
rate implicit in the lease. If the rate implicit is not readily determinable, the Company utilizes an estimate of its incremental borrowing
rate based upon the available information at the lease commencement date. Operating lease assets are further adjusted for prepaid or accrued
lease payments. Operating lease payments are expensed using the straight-line method as an operating expense over the lease term.
The Company’s operating lease ROU assets
and liabilities as of September 30, 2024 and December 31, 2023 are as follows:
| |
September 30, 2024 | | |
December 31, 2023 | |
Assets | |
| | |
| |
Right of use assets | |
$ | 2,197 | | |
$ | 20,998 | |
Liabilities | |
| | | |
| | |
Current | |
| | | |
| | |
Operating lease liabilities | |
$ | 2,232 | | |
$ | 21,350 | |
Total operating lease liabilities | |
$ | 2,232 | | |
$ | 21,350 | |
Operating lease expenses were $6,472 and $6,618
for the three months ended September 30, 2024 and 2023, respectively. Operating lease expenses were $19,866 and $19,892 for the nine months
ended September 30, 2024 and 2023, respectively. Cash paid for amounts included in the measurement of operating lease liabilities included
in operating cash flows was $20,087 and $19,502 for the nine months ended September 30, 2024 and 2023, respectively. The remaining operating
lease term is one month, and the operating lease discount rate was 12% as of September 30, 2024.
Future annual lease payments under non-cancellable
operating leases as of September 30, 2024 were as follows:
2024 | |
$ | 2,232 | |
Total lease payments | |
| 2,232 | |
Less: Imputed interest | |
| - | |
Total operating lease liabilities | |
$ | 2,232 | |
Contingencies
In the normal course of business, the Company
enters into contracts and agreements that contain a variety of representations and warranties and provide for general indemnifications.
The Company’s exposure under these agreements is unknown, because it involves claims that may be made against the Company in the
future, but have not yet been made. The Company accrues a liability for such matters when it is probable that future expenditures will
be made and such expenditures can be reasonably estimated.
Indemnification
In accordance with the Company’s certificate
of incorporation and bylaws, the Company indemnifies its officers and directors for certain events or occurrences, subject to certain
limits, while they are serving in such capacity. In addition, the Company has entered into indemnification agreements with its officers
and directors. There have been no claims to date, and the Company has a directors and officers liability insurance policy that may enable
it to recover a portion of any amounts paid for future claims.
Note 6. Stockholders’ Equity and
Warrants
Reverse Stock Split
On July 29, 2024, the Company’s stockholders
approved amendments to its Amended and Restated Certificate of Incorporation to effect a reverse stock split of its shares of common stock,
and its Board of Directors subsequently approved a final reverse stock split ratio of 1-for-15. The reverse stock split became effective
on August 20, 2024. On the effective date, every 15 shares of issued and outstanding common stock were combined and converted into one
issued and outstanding share of common stock. The number of authorized shares of common stock was not reduced and the par value per share
of common stock remains unchanged. Fractional shares were canceled, and stockholders received cash in lieu thereof. A proportionate adjustment
was also made to the maximum number of shares of common stock issuable under the Cadrenal Therapeutics, Inc. 2022 Successor Equity Incentive
Plan. As a result, the number of common shares, stock options, warrants, net loss per share, and exercise prices disclosed throughout
these notes to the unaudited financial statements, as well as the Quarterly Report on Form 10-Q for the quarter ended September 30, 2024
to which these unaudited financial statements and notes thereto are attached, have been retrospectively adjusted to reflect the reverse
stock split.
Common Stock
The Company is authorized to issue a total of
75,000,000 shares of common stock with a par value of $0.001 per share and 7,500,000 shares of preferred stock, par value $0.001 per share.
Holders of common stock are entitled to one vote
for each share of common stock held of record for the election of the Company’s directors and all other matters requiring stockholder
action. Holders of common stock will be entitled to receive such dividends, if any, as may be declared from time to time by the Company’s
Board in its discretion out of funds legally available therefor.
On January 24, 2023, the Company consummated its
IPO of 93,333 shares of its common stock at a public offering price of $75.00 per share, generating gross proceeds of $7,000,000 and net
proceeds of $5,408,575. The Company’s shares of common stock commenced trading on the Nasdaq Capital Market on January 20, 2023,
under the symbol “CVKD.”
In connection with the IPO, on January 19, 2023,
the Company entered into an underwriting agreement (the “Underwriting Agreement”) with Boustead Securities, LLC, as representative
of the underwriters (the “Representative”). Pursuant to the Underwriting Agreement, the Company issued to the underwriters
a five-year warrant (the “Representative’s Warrant”) to purchase an aggregate of 5,600 shares of the Company’s common
stock, which was equal to six percent (6%) of the shares of common stock sold in the IPO. The Representative’s Warrant has an exercise
price of $90.00, which was equal to 120% of the public offering price of the common stock in the IPO.
On July 12, 2023, the Company entered into a securities
purchase agreement with an institutional investor (the “Investor Selling Stockholder”) pursuant to which the Company sold
to the Investor Selling Stockholder in a private placement (the “Private Placement”) (i) an aggregate of 86,667 shares of
common stock (the “Shares”), (ii) in lieu of additional Shares, pre-funded warrants to purchase up to an aggregate of 199,047
shares of Common Stock (the “Pre-Funded Warrants”), and (iii) accompanying common warrants to purchase up to an aggregate
of 285,715 shares of common stock (the “Common Warrants”). The combined purchase price of each Share and accompanying Common
Warrants was $26.25. The combined purchase price of each Pre-Funded Warrant and accompanying Common Warrants was $26.25.
The Private Placement closed on July 14, 2023.
The Company received aggregate gross proceeds from the Private Placement of approximately $7.5 million before deducting the placement
agent commissions and offering expenses payable by the Company. H.C. Wainwright & Co., LLC (“H.C.W.”) acted as the placement
agent in the Private Placement, and as part of its compensation, the Company issued to designees of H.C.W. Placement Agent Warrants to
purchase up to 18,571 shares of common stock at an exercise price of $32.81.
Each Pre-Funded Warrant had an exercise price
equal to $0.0015 per share. The Pre-Funded Warrants were exercisable at any time after their original issuance and would not expire until
exercised in full. Each Common Warrant has an exercise price equal to $26.25 per share. The Common Warrants are exercisable at any time
after their original issuance and will expire on January 16, 2029. The exercise price and number of shares of common stock issuable upon
exercise of the Common Warrant and Pre-Funded Warrant are subject to appropriate adjustment in the event of stock dividends, stock splits,
reorganizations or similar events.
During the three months ended March 31, 2024,
the Company received notice of the exercise of all of the 199,047 Pre-Funded Warrants. As a result of the respective Pre-Funded Warrant
exercises, the Company issued 199,047 shares of common stock. As of September 30, 2024, there are no Pre-Funded Warrants outstanding.
The Common Warrants issued in the Private Placement
provide that the holder thereof has the right to participate in distributions or dividends paid on the Company’s shares of common
stock on an as-converted basis. They also provide that a holder of Common Warrants, as applicable, will not have the right to exercise
any portion of its Common Warrants if such holder, together with its affiliates, and any other party whose holdings would be aggregated
with those of the holder for purposes of Section 13(d) or Section 16 of the Exchange Act would beneficially own in excess of 4.99% of
the number of shares of Common Stock outstanding immediately after giving effect to such exercise (the “Beneficial Ownership Limitation”); provided,
however, that the holder may increase or decrease the Beneficial Ownership Limitation by giving notice to the Company, with any such increase
not taking effect until the sixty-first day after such notice is delivered to the Company but not to any percentage in excess of 9.99%.
The Common Warrants may be exercised on a cashless basis if a registration statement registering the shares of common stock underlying
the Common Warrants is not effective at the time of exercise.
ATM Facility
During the quarter ended September 30, 2024, the
Company sold 154,144 shares of its common stock through its at-the-market (ATM) facility with H.C. Wainwright & Co., generating gross
proceeds of $1,635,777 and net proceeds of $1,527,946.
Warrant Summary
The following table summarizes the total warrants outstanding at September
30, 2024:
| | | | Exercise Price | | | Expiration | | Outstanding as of December 31, | | | New | | | | | | Outstanding as of September 30, | |
| | Issue Date | | Per Share | | | Date | | 2023 | | | Issuance | | | Exercised | | | 2024 | |
Placement agent warrants | | July - Sept 2022 | | $ | 45.00 | | | July - Sept 2027 | | | 767 | | | | - | | | | - | | | | 767 | |
Placement agent warrants | | Nov 2022 | | $ | 15.00 | | | Nov 2027 | | | 1,000 | | | | - | | | | - | | | | 1,000 | |
Representative warrants | | Jan 2023 | | $ | 90.00 | | | Jan 2028 | | | 5,600 | | | | - | | | | - | | | | 5,600 | |
Pre-funded investor warrants | | July 2023 | | $ | 0.0015 | | | Once exercised | | | 199,047 | | | | - | | | | (199,047 | ) | | | - | |
Common warrants | | July 2023 | | $ | 26.25 | | | Jan 2029 | | | 285,715 | | | | - | | | | - | | | | 285,715 | |
Placement agent warrants | | July 2023 | | $ | 32.81 | | | Jan 2029 | | | 18,571 | | | | - | | | | - | | | | 18,571 | |
| | | | | | | | | | | 510,700 | | | | - | | | | (199,047 | ) | | | 311,653 | |
Note 7. Equity-Based Compensation
The Company adopted the Cadrenal Therapeutics,
Inc. 2022 Equity Incentive Plan (the “Initial Plan”), on July 11, 2022, which was later amended and restated on October 16,
2022, for purposes of clarifying the application of certain of the rules of the Initial Plan to awards approved before such amendment
and restatement of the Initial Plan and to facilitate the transition to the Cadrenal Therapeutics, Inc. 2022 Successor Equity Incentive
Plan (the “Successor Plan”) for the issuance and approval of awards after consummation of the IPO. On October 16, 2022,
the Board adopted and the Company’s stockholders approved the Cadrenal Therapeutics, Inc. 2022 Successor Equity Incentive Plan (the
“2022 Plan”), which is a successor to and continuation of the Initial Plan and became effective on January 19, 2023. Upon
the effectiveness of the 2022 Plan, it replaced the Initial Plan, except with respect to awards outstanding under the Initial Plan, and
no further awards will be available for grant under the Initial Plan.
Subject to certain adjustments, the maximum number
of shares of common stock that could have been issued under the Initial Plan and 2022 Plan was initially 133,333 shares. The maximum number
of shares of common stock that may be issued under the 2022 Plan will automatically increase on January 1 of each calendar year for
a period of ten years commencing on January 1, 2024 and ending on (and including) January 1, 2033, to a number of shares
of common stock equal to 20% of the total number of shares of common stock outstanding on December 31 of the preceding calendar year;
provided, however that the board of directors, or the compensation committee, may act prior to January 1 of a given calendar year
to provide that the increase for such year will be a lesser number of shares of common stock. On January 1, 2024, the maximum number of
shares of common stock that may be issued under the 2022 Plan increased to 173,636. On July 29, 2024, the Company held its 2024 Annual
Meeting of Stockholders (the “2024 Annual Meeting”). At the 2024 Annual Meeting, the Company’s stockholders approved
an amendment to the 2022 Plan to increase the number of shares of the Company’s common stock that will be available for awards under
the 2022 Plan by 133,333 shares to 306,969 shares and to amend the “evergreen provision” such that the number of reserved
shares of Common Stock available for issuance each year will be 20% of: (i) the shares of Common Stock outstanding at December 31; plus
(ii) the shares of Common Stock issuable upon exercise of warrants and pre-funded warrants outstanding at December 31. As of September
30, 2024, 141,303 remained available for future issuance. All available shares may be utilized toward the grant of any type of award under
the 2022 Plan.
The Company measures its stock-based awards granted
to employees, consultants and directors based on the estimated fair values of the awards and recognizes the compensation over the requisite
service period. The Company uses the Black-Scholes option-pricing model to estimate the fair value of its stock option awards. Stock-based
compensation is recognized using the straight-line method. As the stock compensation expense is based on awards ultimately expected to
vest, it is reduced by forfeitures. The Company accounts for forfeitures as they occur.
Weighted average assumptions used in the Black-Scholes
model are set forth below:
| |
Three Months Ended | | |
Nine Months Ended | |
| |
September 30, 2024 | | |
September 30, 2024 | |
Risk-free interest rate | |
| - | | |
| 4.09% - 4.83 | % |
Dividend yield | |
| - | | |
| - | |
Expected term (years) | |
| - | | |
| 5.27 - 5.31 | |
Volatility | |
| - | | |
| 76.4% - 77.7 | % |
Activity under the Plans for the period from December 31,
2023 to September 30, 2024 is set forth below:
| | Number Outstanding | | | Weighted- Average Exercise Price Per Share | | | Weighted- Average Remaining Contractual Life (Years) | | | Aggregate Intrinsic Value | |
Outstanding at December 31, 2023 | | | 78,333 | | | $ | 12.92 | | | | 8.64 | | | $ | 105,000 | |
Granted | | | 78,001 | | | | 13.48 | | | | 9.32 | | | | 43,500 | |
Exercised | | | - | | | | - | | | | - | | | | - | |
Canceled/forfeited/expired | | | - | | | | - | | | | - | | | | - | |
Outstanding at September 30, 2024 | | | 156,334 | | | $ | 13.20 | | | | 8.60 | | | $ | 327,000 | |
Options vested and exercisable at September 30, 2024 | | | 70,036 | | | $ | 12.64 | | | | 8.14 | | | $ | 24,681 | |
Options vested and expected to vest as of September 30, 2024 | | | 156,334 | | | $ | 13.20 | | | | 8.60 | | | $ | 327,000 | |
The weighted average grant date fair value of
options granted to date was $12.67. At September 30, 2024, the Company had $824,647 of unrecognized stock-based compensation expense related
to stock options which will be recognized over the weighted average remaining requisite service period of 1.6 years. The Company
settles employee stock option exercises with newly issued shares of common stock.
Total stock-based compensation expense and the
allocation of stock-based compensation for the periods presented below were as follows:
| |
Three Months Ended September 30, | | |
Nine Months Ended September 30, | |
| |
2024 | | |
2023 | | |
2024 | | |
2023 | |
General and administrative | |
$ | 202,066 | | |
$ | 60,763 | | |
$ | 365,368 | | |
$ | 329,420 | |
Research and development | |
| 97,914 | | |
| 92,309 | | |
| 290,463 | | |
| 277,846 | |
Total stock-based compensation | |
$ | 299,980 | | |
$ | 153,072 | | |
$ | 655,831 | | |
$ | 607,266 | |
Note 8. Net Loss Per Common Share
The following table sets forth the computation
of the basic and diluted net loss per common share:
| |
Three Months Ended
September 30, | | |
Nine Months Ended
September 30, | |
| |
2024 | | |
2023 | | |
2024 | | |
2023 | |
Numerator: | |
| | |
| | |
| | |
| |
Net loss | |
$ | (2,407,829 | ) | |
$ | (1,036,451 | ) | |
$ | (6,464,099 | ) | |
$ | (7,213,026 | ) |
Denominator: | |
| | | |
| | | |
| | | |
| | |
Weighted average common shares outstanding | |
| 1,104,005 | | |
| 1,026,415 | | |
| 1,079,489 | | |
| 842,721 | |
Net loss per common share, basic and diluted | |
$ | (2.18 | ) | |
$ | (1.01 | ) | |
$ | (5.99 | ) | |
$ | (8.56 | ) |
Since the Company was in a loss position for the
periods presented, basic net loss per share is the same as diluted net loss per share as the inclusion of all potential dilutive securities
would have been anti-dilutive. For the periods presented, there were no potential dilutive securities other than convertible notes, stock
options, and warrants.
The following common stock equivalents were excluded
from the calculation of diluted net loss per share applicable to common stockholders for the periods indicated because including them
would have had an anti-dilutive effect:
| |
As of September 30, | |
| |
2024 | | |
2023 | |
Anti-dilutive common stock equivalents: | |
| | |
| |
Stock options to purchase common stock | |
| 156,334 | | |
| 78,333 | |
Warrants to purchase common stock | |
| 311,652 | | |
| 510,700 | |
Total anti-dilutive common stock equivalents | |
| 467,986 | | |
| 589,033 | |
Note 9. Subsequent Events
The Company has evaluated events that occurred
through November 7, 2024, the date that the financial statements were issued, and determined that except than as set forth below, there
have been no events that have occurred that would require adjustments to the Company’s disclosures in the financial statements.
On October 10, 2024, the Company issued 25,000
shares of restricted common stock to a consultant as partial compensation for services.
During October 2024, the Company sold 237,099
shares of its common stock through its at-the-market (ATM) facility with H.C. Wainwright & Co. These sales were made at a weighted
average price of $14.79 per share, resulting in total gross proceeds of $3,507,817.
On November 1, 2024, the Company entered
into the Warrant Inducement Agreement with the Holder of the Existing Warrants pursuant to which the Holder and exercised the
Existing Warrants, purchasing 285,715 shares of the Company’s common stock at a reduced exercise price of $16.50 per share,
generating gross proceeds to the Company of approximately $4.7 million, before placement agent fees and other expenses. The proceeds
are expected to support the Company’s pivotal Phase 3 trial and related partnering activities.
In consideration for the Holder’s exercise of
the Existing Warrants, the Company issued new unregistered Series A-1 and Series A-2 warrants (the “New Warrants”) to the Holder,
to purchase up to an additional 285,715 shares of common stock each (for a total of 571,430 shares of common stock) at an exercise price
of $16.50 per share. The New Warrants are exercisable immediately. The Series A-1 Warrants expire five years after issuance, while the
Series A-2 Warrants expire 18 months from the date that the registration statement covering the shares of common stock issuable upon exercise
of the Series A-2 Warrants becomes effective.
H.C.W. acted as the exclusive placement agent
for the warrant inducement transaction. As part of its compensation, the Company agreed to pay HCW a cash fee equal to 7% of the gross
proceeds and to issue HCW warrants to purchase up to 18,571 shares of common stock at an exercise price of $20.625 per share, which represents
125% of the New Warrants’ exercise price.
Item 2. Management’s
Discussion and Analysis of Financial Condition and Results of Operations
You should read the following management’s
discussion and analysis of our financial condition and results of operations in conjunction with our unaudited financial statements and
notes thereto included in Part I, Item 1 of this Quarterly Report on Form 10-Q and with our audited financial statements and
notes thereto for the year ended December 31, 2023, included in our Annual Report on Form 10-K for the fiscal year ended December
31, 2023 filed on March 11, 2024 (the “Annual Report”) with the U.S. Securities and Exchange Commission (the
“SEC”). This discussion, particularly information with respect to our future results of operations or financial
condition, business strategy, plans and objectives for future operations, includes forward-looking statements that involve risks and uncertainties
as described under the heading “Special note regarding forward-looking statements” in this Quarterly Report
on Form 10-Q. You should review the disclosure under Part 1, Item 1A of the Annual Report for a discussion of important factors that could
cause our actual results to differ materially from those anticipated in these forward-looking statements. References in this Quarterly
Report on Form 10-Q to “we,” “us,” “our” and similar first-person expressions
refer to Cadrenal Therapeutics, Inc. (“Cadrenal”).
Special Note Regarding Forward-Looking Statements
This Quarterly Report on Form 10-Q contains forward-looking
statements that involve risks and uncertainties. Our actual results could differ materially from those discussed in the forward-looking
statements. The statements contained in this report that are not purely historical are forward-looking statements within the meaning of
Section 27A of the Securities Act of 1933, as amended (the “Securities Act”) and Section 21E of the Securities Exchange
Act of 1934, as amended (the “Exchange Act”). Forward-looking statements are often identified by the use of words such as,
but not limited to, “anticipate,” “believe,” “can,” “continue,” “could,” “estimate,”
“expect,” “intend,” “may,” “plan,” “project,” “seek,” “should,”
“strategy,” “target,” “will,” “would” and similar expressions or variations intended to
identify forward-looking statements. These statements are based on the beliefs and assumptions of our management based on information
currently available to management. Such forward-looking statements are subject to risks, uncertainties and other important factors that
could cause actual results and the timing of certain events to differ materially from future results expressed or implied by such forward-looking
statements. Factors that could cause or contribute to such differences include, but are not limited to, those identified under Part 1,
Item 1A of the Annual Report. Furthermore, such forward-looking statements speak only as of the date of this report. Except as required
by law, we undertake no obligation to update any forward-looking statements to reflect events or circumstances after the date of such
statements.
Company Overview
We are developing tecarfarin, a new Vitamin K
Antagonist (VKA) chronic anticoagulant (blood thinner) to prevent heart attacks, strokes, and deaths due to thrombosis (blood clots) in
patients with implanted cardiac devices or rare cardiovascular conditions. The prevailing treatment for thrombosis is an oral anticoagulant,
either a VKA, like warfarin, or a direct oral anticoagulant, (“DOAC”). VKAs block the production of vitamin K-dependent blood
clotting factors, such that the blood is “thinned,” preventing clots, while DOACs directly block the activity of certain of
these clotting factors. Tecarfarin, like warfarin, is a VKA.
Tecarfarin, a once-daily oral and reversible anticoagulation
treatment, is expected to improve outcomes and reduce overall healthcare costs for patients that are not well served by currently available
VKAs and for which DOACs are contraindicated or lack clinical evidence of efficacy. This includes patients with LVADs, patients with ESKD
and AFib, and patients with mechanical heart valves, among others, where the need for VKA-dependent chronic anticoagulation has been underscored
by recent clinical studies.
Tecarfarin is specifically designed to provide
safer and more effective anticoagulation than the most commonly prescribed VKA, warfarin.
We anticipate that tecarfarin will address many
of the bleeding and other adverse events and drug-to-drug interaction challenges of warfarin because tecarfarin is metabolized using a
different metabolic pathway.
Extensive data indicates that tecarfarin may avoid
kidney impairment problems, which are common in these patients. Late-stage clinical trials show that tecarfarin may offer enhanced stability
and time in therapeutic range (TTR) that inversely correlates with major events. Cadrenal aims to show that tecarfarin will provide less
dosing variability, enhancing the quality of care for patients and reducing the time-consuming and costly hassles of dosing adjustments
for healthcare providers. We believe tecarfarin is the only new anticoagulant being developed for patients with implanted cardiac devices
and certain other rare cardiovascular conditions. Despite breakthrough implanted cardiac device products by leading medical device companies
such as Abbott, patients still depend on 70-year-old warfarin for the indefinite future.
Tecarfarin has an orphan drug designation from
the U.S. Food and Drug Administration (the “FDA”) for the prevention of thrombosis and thromboembolism (blood clots) in patients
with an implanted mechanical circulatory support device, which includes left ventricular assist device (LVAD), a heart pump. Tecarfarin
also has orphan drug and fast-track designations from the FDA for the prevention of systemic thromboembolism of cardiac origin in patients
with end-stage kidney disease (ESKD) and atrial fibrillation (AFib).
Tecarfarin has been evaluated in eleven (11) human
clinical trials in over 1,000 individuals; (269 patients were treated for at least six months and 129 patients were treated for one year
or more). In Phase 1, Phase 2 and Phase 2/3 clinical trials, tecarfarin has generally been well-tolerated in both healthy adult subjects
and patients with chronic kidney disease (“CKD”). In the Phase 2/3 trial, EMBRACE-AC, the largest tecarfarin trial with 607
patients having completed it including those with mechanical heart valves, only 1.6% of the blinded tecarfarin subjects suffered from
major bleeding and there were no thrombotic events.
Tecarfarin was developed by researchers using
a small molecule “retrometabolic” drug design process which targets a different metabolic pathway than the most commonly prescribed
drugs for the treatment of thrombosis and AFib. “Drug metabolism” refers to the process by which a drug is inactivated by
the body and rendered easier to eliminate or to be cleared by the body. Most approved drugs, including warfarin, the only FDA-approved
VKA, which is a prescribed drug for the treatment of thrombosis, are metabolized in the liver through a pathway known as the Cytochrome
CYP450 system, or CYP450, by the enzymes known as CYP2C9 and CYP3A4.
By using a different metabolic pathway, tecarfarin
eliminates or minimizes the CYP450 metabolism in the liver. Patients taking multiple medications that interact with CYP2C9, or CYP3A4,
or those with impaired kidney function, can experience an overload in the pathway, creating a bottleneck that often leads to insufficient
clearance, which results in a toxic build-up of one or more drugs. In some instances, patients taking multiple medications metabolized
by the same CYP450 pathway may experience decreased efficacy of one or more of the medications due to rapid metabolism or increased drug
effect and/or toxicity due to enzyme induction. Patient-specific genetic differences can also hinder drug clearance in the CYP450 pathway.
Our product candidate tecarfarin was designed to follow a metabolic pathway distinct from the CYP450 pathway and is metabolized by both
CYP450 and non-CYP450 pathways. We believe this may allow elimination by large capacity and non-saturable tissue esterase pathways that
exist throughout the body rather than just in the liver.
There are approximately 15,000 patients
in the U.S. with LVADs, and recent randomized controlled trials in LVAD patients have documented that currently available VKAs yield poor
quality anticoagulation despite the tight management of anticoagulation in the clinical trial setting. Implantable LVAD therapy is
used to improve quality of life, alleviate symptoms, and extend survival rates in patients with advanced heart failure, irrespective
of eligibility for cardiac transplant. Patients with LVADs require chronic anticoagulation to reduce the risk of thromboembolic complications,
and under the currently available anticoagulants, they commonly experience bleeding events. Recent data reveals that the current
standard of care anticoagulant, warfarin, yields suboptimal levels of anticoagulation, leading to excess bleeding complications. LVAD
patients require life-long anticoagulant therapy to reduce the risk of pump thrombosis and anticoagulation management in patients with
LVADs continues to be a challenge. Patients and their clinicians are faced with the daily challenge of balancing the need for adequate
anticoagulation versus the bleeding risks that are associated with excess anticoagulation. Warfarin is the only available oral anticoagulant
for all currently available LVAD devices, however, warfarin is known to be a difficult medication to manage due to its labile metabolism,
and its many drug-drug interactions which also impacts the stability of anticoagulation.
In
patients with LVADs, recent data also highlights the need for a next generation VKA anticoagulant. The ARIES-HM3 study was designed to
evaluate the need for chronic aspirin treatment in patients with the newest LVAD, the HeartMate3. The use of aspirin in LVAD patients
was standard but had never been proven to be beneficial. The ARIES study randomized LVAD patients to continue aspirin, along with warfarin,
versus warfarin alone. The main finding of the study revealed that aspirin is not helpful in LVAD patients; however, since all patients
were receiving warfarin and had careful monitoring of the quality of anticoagulation, the study also provided the opportunity to determine
if the quality of anticoagulation provided by warfarin, had an impact on patient outcomes. The analysis of this carefully controlled and
monitored study showed that the average time in the therapeutic range was only 56% with warfarin, far below the target of 70%, and that,
despite the superior design of the HM3 device, poor quality anticoagulation was associated with excess thrombotic and bleeding events.
Initial Public Offering
On January 24, 2023, we consummated our initial
public offering (the “IPO”) of 93,333 shares of our common stock, par value $0.001 per share (the “common stock”)
at a public offering price of $75.00 per share, generating gross proceeds of $7,000,000. Our shares of common stock commenced trading
on the Nasdaq on January 20, 2023 under the symbol “CVKD.”
Private Placement
On July 12, 2023, we entered into a securities
purchase agreement (the “Purchase Agreement”) with an institutional investor (the “Investor”) pursuant to which
we sold to the Investor in a private placement priced at-the-market (the “Private Placement”) consistent with the rules of
the Nasdaq), (i) an aggregate of 86,667 shares of common stock, (ii) in lieu of additional share of common stock, pre-funded warrants
(the “Pre-Funded Warrants”) to purchase up to an aggregate of 199,047 shares of common stock, and (iii) accompanying common
warrants (the “Common Warrants”) to purchase up to an aggregate of 285,715 shares of common stock. The combined purchase price
of each share and accompanying Common Warrants was $26.25. The combined purchase price of each Pre-Funded Warrant and accompanying Common
Warrants was $26.25.
The Private Placement closed on July 14, 2023.
We received aggregate gross proceeds from the Private Placement of approximately $7.5 million before deducting the placement agent commissions
and estimated offering expenses payable by us. We intend to use the net proceeds from the Private Placement for working capital purposes.
H.C. Wainwright & Co., LLC (“H.C.W.”) acted as the placement agent in the Private Placement, and as part of its compensation,
we issued to designees of H.C.W. Placement Agent Warrants to purchase up to 18,571 shares of common stock.
ATM Facility
During the quarter ended September 30, 2024, we sold 154,144 shares
of our common stock through our at-the-market (ATM) facility with H.C.W., generating gross proceeds of $1,635,777 and net proceeds of
$1,527,946.
During October 2024, we sold 237,099 shares of
our common stock through our ATM facility. These sales were made at a weighted average price of $14.79 per share, resulting in additional
gross proceeds of $3,507,817.
Warrant Inducement
On November 1, 2024, the Company entered into
a warrant inducement letter agreement (the “Warrant Inducement Agreement”) with a holder (the “Holder”) of outstanding
warrants to purchase up to 285,715 shares of common stock issued in a private placement offering on July 14, 2023 (the “Existing
Warrants”) pursuant to which such holder exercised the Existing Warrants at a reduced exercise price of $16.50 generating approximately
$4.7 million in gross proceeds. See Note 9-Subsequent Events for a more detailed discussion of the warrant inducement transaction.
Results of Operations
Results of Operations for the Three Months
Ended September 30, 2024 and Three Months Ended September 30, 2023
The following table summarizes our results of
operations for the three months ended September 30, 2024 and September 30, 2023.
| |
Three Months Ended September 30, | |
| |
2024 | | |
2023 | |
Operating expenses: | |
| | |
| |
General and administrative expenses | |
$ | 1,674,905 | | |
$ | 898,051 | |
Research and development expenses | |
| 784,646 | | |
| 243,948 | |
Depreciation expense | |
| 470 | | |
| 597 | |
Total operating expenses | |
| 2,459,958 | | |
| 1,142,596 | |
Loss from operations | |
| (2,459,958 | ) | |
| (1,142,596 | ) |
Other (income) expense: | |
| | | |
| | |
Interest and dividend income | |
| (52,129 | ) | |
| (106,145 | ) |
Total other (income) expense | |
| (52,129 | ) | |
| (106,145 | ) |
Net loss and comprehensive loss | |
$ | (2,407,829 | ) | |
$ | (1,036,451 | ) |
General and administrative expenses
General and administrative expenses were $1,674,905 for the three months ended September 30, 2024 compared to $898,051 for the three months
ended September 30, 2023. The $776,854, or 87%, increase can be primarily attributed to a $192,948 increase in personnel-related expenses
as a result of the hiring of a Chief Operating Officer in February 2024 as well as annual pay raises for management in January 2024, a
$422,147 increase in public company expenses, a $141,304 increase in stock-based compensation, and a $77,456 increase in professional
fees and other expenses. These increases were partially offset by a $45,535 decrease in consulting expenses.
Research and development expenses
Research and development expenses were $784,646
for the three months ended September 30, 2024, compared to $243,948 for the three months ended September 30, 2023. The $540,698, or 222%,
increase can be primarily attributed to a $291,155 increase in expenses associated with chemistry, manufacturing and controls (“CMC”),
a $213,078 increase in consulting fees, and a $19,102 increase in personnel-related expenses.
Interest and dividend income
Interest and dividend income was $52,129 for the
three months ended September 30, 2024. This represents the interest and dividend income earned from our investments in money market funds
from the proceeds of our IPO and July 2023 Private Placement. Interest and dividend income was $106,145 for the three months ended September
30, 2023. The decrease in interest and dividend income in the current quarter can be attributed to lower balances in money market funds.
Results of Operations for the Nine Months
Ended September 30, 2024 and Nine Months Ended September 30, 2023
The following table summarizes our results of
operations for the nine months ended September 30, 2024 and September 30, 2023.
| |
Nine Months Ended September 30, | |
| |
2024 | | |
2023 | |
Operating expenses: | |
| | |
| |
General and administrative expenses | |
$ | 4,013,336 | | |
$ | 2,647,407 | |
Research and development expenses | |
| 2,667,382 | | |
| 3,720,222 | |
Depreciation expense | |
| 1,473 | | |
| 1,383 | |
Total operating expenses | |
| 6,682,191 | | |
| 6,369,012 | |
Loss from operations | |
| (6,682,191 | ) | |
| (6,369,012 | ) |
Other (income) expense: | |
| | | |
| | |
Interest and dividend income | |
| (218,092 | ) | |
| (129,321 | ) |
Interest expense | |
| - | | |
| 3,534 | |
Interest expense, amortization of debt discount | |
| - | | |
| 13,567 | |
Change in fair value of derivative liabilities | |
| - | | |
| 216,095 | |
Loss on extinguishment of debt | |
| - | | |
| 740,139 | |
Total other (income) expense | |
| (218,092 | ) | |
| 844,014 | |
Net loss and comprehensive loss | |
$ | (6,464,099 | ) | |
$ | (7,213,026 | ) |
General and administrative expenses
General and administrative expenses were $4,013,336
for the nine months ended September 30, 2024 compared to $2,647,407 for the nine months ended September 30, 2023. The $1,365,929, or 52%,
increase can be primarily attributed to a $588,693 increase in personnel-related expenses as we hired a Chief Operating Officer in February
2024 as well as annual pay raises for management in January 2024, a $636,669 increase in public company expenses, and a $61,139 increase
in professional fees. These increases were partially offset by a $93,788 decrease in consulting expenses.
Research and development expenses
Research and development expenses were $2,667,382
for the nine months ended September 30, 2024 compared to $3,720,222 for the nine months ended September 30, 2023. The prior period included
a $3.0 million expense for the issuance of 40,000 shares of common stock (valued at $3.0 million) in January 2023 to HESP LLC, pursuant
to the terms of an Amendment to the Asset Purchase Agreement. This $3.0 million decrease was partially offset by a $1,094,419 increase
in expenses associated with chemistry, manufacturing and controls (“CMC”), a $666,033 increase in consulting fees, a $105,073
increase in personnel-related expenses, and a $69,120 increase in professional fees.
Change in fair value of derivative liabilities
Concurrent with the closing of the IPO in January
2023, the note holders converted the debt into common stock, accordingly, the derivative financial liabilities were de-recognized and
reclassified to stockholders’ equity (deficit) on January 24, 2023.
The derivative liabilities were considered a level
3 fair value financial instrument and were remeasured up to January 24, 2023 which was the date of derecognition. We recorded a non-cash
charge of $216,095 in January 2023. This charge represented the increase in the fair value of the derivative liabilities since the previous
measurement date of December 31, 2022. We did not have such activity during the nine months ended September 30, 2024.
Loss on extinguishment of debt
We recorded a $740,139 loss on the extinguishment
of debt during the nine months ended September 30, 2023. This loss represented the unamortized debt discount associated with the convertible
notes and the November promissory notes, which were settled concurrent with the IPO. We did not have such activity during the nine months
ended September 30, 2024.
Liquidity and Capital Resources
Since inception, we have incurred losses and
negative cash flows from operations. To date, we have funded our operations from the proceeds of the sale of convertible notes, and
the nonconvertible notes and warrants issued in November 2022, as well as our IPO completed in January 2023, our Private Placement
consummated in July 2023, and the sale of common stock through our ATM facility. We had a net loss of $6,464,099 for the nine months
ended September 30, 2024 which included $656,987 of non-cash expenses. Cash used in operating activities for the nine months ended
September 30, 2024 totaled $5,566,844. As of November 7, 2024, we had cash and cash equivalents of approximately $11.3 million,
which is expected to be sufficient to fund our operations for at least the next twelve months from the date of the filing of this
Quarterly Report on Form 10-Q, however, we will require additional funding to complete our planned Phase 3 clinical trial and submit
our New Drug Application.
Cash Flows
The following table summarizes our cash flows
for the periods presented:
| |
Nine Months Ended
September 30, | |
| |
2024 | | |
2023 | |
Cash used in operating activities | |
$ | (5,566,844 | ) | |
$ | (2,835,878 | ) |
Cash used in investing activities | |
| - | | |
| (3,254 | ) |
Cash provided by financing activities | |
| 1,528,244 | | |
| 11,915,991 | |
Net (decrease) increase in cash | |
| (4,038,600 | ) | |
| 9,076,859 | |
Cash and cash equivalents, beginning of period | |
| 8,402,500 | | |
| 32,586 | |
Cash and cash equivalents, end of period | |
$ | 4,363,900 | | |
$ | 9,109,445 | |
Operating activities
During the nine months ended September 30, 2024,
cash used in operating activities was $5,566,844. Net loss adjusted for the non-cash items as detailed on the statement of cash flows,
used $5,807,112 in cash, and the changes in operating assets and liabilities, as detailed on the statement of cash flows, provided $240,268
in cash primarily from a $329,504 increase in accounts payable partially offset by a $116,884 increase in deferred offering costs, and
a $102,033 increase in prepaid expenses.
During the nine months ended September 30, 2023,
cash used in operating activities was $2,835,878. Net loss adjusted for the non-cash items as detailed on the statement of cash flows,
used $2,634,308 in cash, and the changes in operating assets and liabilities, as detailed on the statement of cash flows, used $201,570
in cash primarily from a decrease in accrued liabilities of $466,935 and a decrease in accounts payable of $263,239, partially offset
by a $672,295 decrease in deferred equity offering costs.
Financing activities
During the nine months ended September 30, 2024,
net cash provided by financing activities totaled $1,528,244. During the period, we utilized our ATM facility, which generated proceeds
of $1,527,946, net of fees. In addition, we had proceeds of $298 from the exercise of Pre-Funded Warrants.
During the nine months ended September 30, 2023,
net cash provided by financing activities totaled $11,915,991 as we completed our IPO in January 2023, generating net proceeds of
$5,408,575, and we completed a private placement financing in July 2023, generating net proceeds of $6,507,416. We also received $250,000
from the exercise of warrants that we issued in November 2022, which proceeds were used to repay the notes that were issued in November,
with accrued interest on the notes being paid in cash.
Critical Accounting Estimates
This discussion and analysis of our financial
condition and results of operations is based on our financial statements, which have been prepared in accordance with generally accepted
accounting principles in the United States, or GAAP. 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 expenses incurred during the reporting periods. Significant estimates and
assumptions made in the accompanying financial statements include but are not limited to the fair value of financial instruments, the
fair value of stock-based awards, deferred tax assets and valuation allowance, income tax uncertainties, and certain accruals. Our estimates
are based on our 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 estimated under different assumption or conditions.
Derivative Financial Instruments
We evaluate all of our agreements to determine
if such instruments have derivatives or contain features that qualify as embedded derivatives. We account for certain redemption features
that are associated with convertible notes as liabilities at fair value and adjust the instruments to their fair value at the end of each
reporting period. Derivative financial liabilities are initially recorded at fair value, with gains and losses arising from changes in
the fair value recognized in other income (expense) in the accompanying statements of operations and comprehensive loss for each reporting
period while such instruments are outstanding. The embedded derivative liability is valued using a probability-weighted expected return
model. If we repay the note holders or if, during the next round of financing, the note holders convert the debt into equity, the derivative
financial liability will be de-recognized on that date. Derivative instrument liabilities are classified in the balance sheet as current
or non-current based on whether or not net-cash settlement of the derivative instrument could be required within 12 months of the
balance sheet date.
Stock-Based Compensation
We measure our stock-based awards granted to employees,
consultants and directors based on the estimated fair values of the awards and recognize the compensation over the requisite service period.
We use the Black-Scholes option-pricing model to estimate the fair value of our stock option awards. Stock-based compensation is recognized
using the straight-line method. As the stock compensation expense is based on awards ultimately expected to vest, it is reduced by forfeitures.
We account for forfeitures as they occur.
OFF-BALANCE SHEET ARRANGEMENTS
We did not have during the period presented, and
we do not currently have, any off-balance sheet arrangements, as defined under the SEC rules.
Item 3. Quantitative and Qualitative
Disclosures about Market Risk
We are a smaller reporting company as defined
by Rule 12b-2 of the Exchange Act and are not required to provide the information required under this item.
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
Our management, with the participation of our
Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of our disclosure controls and procedures as of September
30, 2024. The term “disclosure controls and procedures,” as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act,
means controls and other procedures of a company that are designed to ensure that information required to be disclosed by a company in
the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified
in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to
ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is accumulated
and communicated to the Company’s management, including its principal executive and principal financial officers, or persons performing
similar functions, as appropriate to allow timely decisions regarding required disclosure. We have adopted and maintain disclosure controls
and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) that are designed to provide reasonable assurance
that information required to be disclosed in the reports filed under the Exchange Act, such as this Quarterly Report on Form 10-Q, is
collected, recorded, processed, summarized, and reported within the time periods specified in the rules of the SEC. Our disclosure controls
and procedures are also designed to ensure that such information is accumulated and communicated to management to allow timely decisions
regarding required disclosure. Management recognizes that any controls and procedures, no matter how well designed and operated, can provide
only reasonable assurance of achieving their objectives, and management necessarily applies its judgment in evaluating the cost-benefit
relationship of possible controls and procedures. Based on the evaluation of our disclosure controls and procedures as of September 30,
2024, our Chief Executive Officer and Chief Financial Officer concluded that, as of such a date, our disclosure controls and procedures
were effective at the reasonable assurance level.
Changes in Internal Control over Financial
Reporting
During the quarter ended September 30, 2024, there
were no changes in our internal control over financial reporting (as defined in Rules 13a 15(f) and 15d 15(f) of the Exchange Act) that
occurred 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
We are not currently subject to any material legal
proceedings.
Item 1A. Risk Factors
Investing in our securities involves a high
degree of risk. Please refer to Part I, Item 1A, “Risk Factors,” contained in our Annual Report for a description of certain
significant risks and uncertainties to which our business, financial condition and results of operations are subject. Except as set forth
below, there have been no material changes from these risk factors as of the date of filing of this Quarterly Report on Form 10-Q.
We cannot be assured
that we will be able to maintain our listing on the Nasdaq Capital Market.
Our securities are listed
on The Nasdaq Capital Market, a national securities exchange. We cannot be assured that we will continue to comply with the rules, regulations
or requirements governing the listing of our common stock on Nasdaq Capital Market or that our securities will continue to be listed on
Nasdaq Capital Market in the future. If Nasdaq should determine at any time that we fail to meet Nasdaq requirements, we may be subject
to a delisting action by Nasdaq.
On September 6, 2023,
we received a letter from Nasdaq stating that we were not in compliance with Nasdaq Listing Rule 5550(a)(2) (the “Rule”),
requiring listed securities to maintain a minimum bid price of $1.00 per share because our closing bid price for the last 30 consecutive
business days was below $1.00 per share. Pursuant to the Rule, we initially had 180 calendar days (until March 4, 2024), to regain compliance
with the Nasdaq Listing Rules (the “Compliance Period”). On February 16, 2024, we requested an additional 180 calendar days
to comply with the Rule. On March 5, 2024, we received written notification from Nasdaq granting our request for a 180-day extension or
until September 3, 2024 to regain compliance with the Rule. On August 20, 2024, we effected a 1-for-15 reverse stock split. On September
5, 2024, we received a letter from Nasdaq stating that we had regained compliance with the Rule. However, there can be no assurance that
we will continue to comply with the Rule or any other Nasdaq continued listing requirements.
If Nasdaq delists our
securities from trading on its exchange at some future date, we could face significant material adverse consequences, including:
| ● | a limited availability of market quotations for our securities; |
| ● | reduced liquidity with respect to our securities; |
| ● | a determination that our common stock is a “penny stock”
which will require brokers trading in our common stock to adhere to more stringent rules, possibly resulting in a reduced level of trading
activity in the secondary trading market for our common stock; |
| ● | a limited amount of news and analyst coverage for our company;
and |
| ● | a decreased ability to issue additional securities or obtain
additional financing in the future. |
We will also need to raise additional capital
to meet our long-term business objectives.
We had an accumulated deficit of $21,535,514 as of September 30, 2024 and a net loss of approximately $6,464,099 for the nine months ended
September 30, 2024, having incurred significant losses from operations to date. We expect to incur significant expenses and continued
losses from operations for the foreseeable future. We believe that our existing cash and cash equivalents will be sufficient to meet our
anticipated cash requirements for the next twelve months, however, we will require additional financing as we continue to execute our
business strategy, including additional funds for the initiation of enrollment of patients and completion of the planned pivotal Phase
3 trial for tecarfarin. Our unaudited financial statement for the nine months ended September 30, 2024 were prepared under the assumption
that we will continue as a going concern; however, we expect our expenses to increase in connection with the initiation of enrollment
of patients and completion of the planned pivotal Phase 3 trial for tecarfarin. Our liquidity may be negatively impacted as a result of
research and development cost increases in addition to general economic and industry factors. In order to meet our expected obligations,
we intend to raise additional funds through partnering and equity and debt financings or a combination of these potential sources of liquidity.
There can be no assurance that funding will be available on acceptable terms on a timely basis, or at all. The various ways that we could
raise capital carry potential risks. Any additional sources of financing will likely involve the issuance of our equity securities, which
will have a dilutive effect on our stockholders. Any debt financing, if available, may involve restrictive covenants that may impact our
ability to conduct our business. If we raise funds through partnering such as collaborations and licensing arrangements, we might be required
to relinquish significant rights to our technologies or grant licenses on terms that are not favorable to us. If we do not succeed in
raising additional funds on acceptable terms or at all, we may be unable to complete the planned Phase 3 trial.
Item 2. Unregistered Sales of Equity Securities
and Use of Proceeds.
(a) Unregistered Sales of Equity Securities
We did not sell any equity securities during the
quarter ended September 30, 2024 and up to the date of the filing of this Quarterly Report on Form 10-Q in transactions that were not
registered under the Securities Act other than as set forth below and as previously disclosed in our filings with the SEC.
On September 11, 2024, we issued 13,333 shares
of restricted common stock to a consultant as partial compensation for services.
On October 10, 2024, we issued 25,000 shares of
restricted common stock to a consultant as partial compensation for services.
(b) Use of Proceeds
Not applicable.
(c) Issuer Purchases of Equity Securities
Not applicable.
Item 3. Defaults Upon Senior Securities.
Not applicable.
Item 4. Mine Safety Disclosures.
Not applicable.
Item 5. Other Information.
During the three months ended September 30, 2024,
no director or officer of the Company adopted or terminated a “Rule 10b5-1 trading arrangement” or “nonRule 10b5-1 trading
arrangement,” as each term is defined in Item 408(a) of Regulation S-K.
Item 6. Exhibits.
The exhibits filed or furnished as part of this
Quarterly Report on Form 10-Q are set forth on the Exhibit Index, which Exhibit Index is incorporated herein by reference.
Exhibit No. |
|
Description |
3.1 |
|
Amended and Restated Certificate of Incorporation (Incorporated by reference as Exhibit 3.3 to the Registration Statement on Form S-1 (File No. 333-267562) filed on September 22, 2022) |
3.2 |
|
Amended and Restated Bylaws (Incorporated by reference as Exhibit 3.2 to the Registration Statement on Form S-1 (File No. 333-267562) filed on September 22, 2022) |
3.3 |
|
Certificate of Amendment of the Amended and Restated Certificate of Incorporation of Cadrenal Therapeutics, Inc. (Incorporated by reference as Exhibit 3.1 to the Current Report on Form 8-K filed on August 20, 2024) |
10.1 |
|
Amendment to the Cadrenal Therapeutics, Inc. 2022 Successor Equity Incentive Plan (Incorporated by reference as Exhibit 10.1 to the Current Report on Form 8-K filed on July 31, 2024) |
31.1* |
|
Certification of the Principal Executive Officer Pursuant to Rule 13a-14 and 15d-14 of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
31.2* |
|
Certification of the Principal Financial Officer and Principal Accounting Officer Pursuant to Rule 13a-14 and 15d-14 of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
32.1* |
|
Certification by the Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
32.2* |
|
Certification by the Principal Financial Officer and Principal Accounting Officer Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
101.INS |
|
Inline XBRL Instance* |
101.SCH |
|
Inline XBRL Taxonomy Extension Schema* |
101.CAL |
|
Inline XBRL Taxonomy Extension Calculation* |
101.DEF |
|
Inline XBRL Taxonomy Extension Definition* |
101.LAB |
|
Inline XBRL Taxonomy Extension Labeled* |
101.PRE |
|
Inline XBRL Taxonomy Extension Presentation* |
104 |
|
Cover Page Interactive Data File (the cover page XBRL tags are embedded within the inline XBRL document) |
| # | Management contract or compensatory
plan or arrangement required to be identified pursuant to Item 15(a)(3) of this Quarterly Report on Form 10-Q. |
SIGNATURES
Pursuant to the requirements
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.
|
CADRENAL THERAPEUTICS, INC. |
|
(Registrant) |
|
|
Date: November 7, 2024 |
By: |
/s/ Quang Pham |
|
|
Quang Pham |
|
|
Chief Executive Officer |
|
|
(Principal Executive Officer) |
|
CADRENAL THERAPEUTICS, INC. |
|
(Registrant) |
|
|
|
Date: November 7, 2024 |
By: |
/s/ Matthew Szot |
|
|
Matthew Szot |
|
|
Chief Financial Officer |
|
|
(Principal Financial Officer and Principal Accounting Officer) |
25
false
--12-31
Q3
0001937993
0001937993
2024-01-01
2024-09-30
0001937993
2024-11-07
0001937993
2024-09-30
0001937993
2023-12-31
0001937993
2024-07-01
2024-09-30
0001937993
2023-07-01
2023-09-30
0001937993
2023-01-01
2023-09-30
0001937993
us-gaap:CommonStockMember
2024-06-30
0001937993
us-gaap:AdditionalPaidInCapitalMember
2024-06-30
0001937993
us-gaap:RetainedEarningsMember
2024-06-30
0001937993
2024-06-30
0001937993
us-gaap:CommonStockMember
2024-07-01
2024-09-30
0001937993
us-gaap:AdditionalPaidInCapitalMember
2024-07-01
2024-09-30
0001937993
us-gaap:RetainedEarningsMember
2024-07-01
2024-09-30
0001937993
us-gaap:CommonStockMember
2024-09-30
0001937993
us-gaap:AdditionalPaidInCapitalMember
2024-09-30
0001937993
us-gaap:RetainedEarningsMember
2024-09-30
0001937993
us-gaap:CommonStockMember
2023-12-31
0001937993
us-gaap:AdditionalPaidInCapitalMember
2023-12-31
0001937993
us-gaap:RetainedEarningsMember
2023-12-31
0001937993
us-gaap:CommonStockMember
2024-01-01
2024-09-30
0001937993
us-gaap:AdditionalPaidInCapitalMember
2024-01-01
2024-09-30
0001937993
us-gaap:RetainedEarningsMember
2024-01-01
2024-09-30
0001937993
us-gaap:CommonStockMember
2023-06-30
0001937993
us-gaap:AdditionalPaidInCapitalMember
2023-06-30
0001937993
us-gaap:RetainedEarningsMember
2023-06-30
0001937993
2023-06-30
0001937993
us-gaap:CommonStockMember
2023-07-01
2023-09-30
0001937993
us-gaap:AdditionalPaidInCapitalMember
2023-07-01
2023-09-30
0001937993
us-gaap:RetainedEarningsMember
2023-07-01
2023-09-30
0001937993
us-gaap:CommonStockMember
2023-09-30
0001937993
us-gaap:AdditionalPaidInCapitalMember
2023-09-30
0001937993
us-gaap:RetainedEarningsMember
2023-09-30
0001937993
2023-09-30
0001937993
us-gaap:CommonStockMember
2022-12-31
0001937993
us-gaap:AdditionalPaidInCapitalMember
2022-12-31
0001937993
us-gaap:RetainedEarningsMember
2022-12-31
0001937993
2022-12-31
0001937993
us-gaap:CommonStockMember
2023-01-01
2023-09-30
0001937993
us-gaap:AdditionalPaidInCapitalMember
2023-01-01
2023-09-30
0001937993
us-gaap:RetainedEarningsMember
2023-01-01
2023-09-30
0001937993
cvkd:HCWainwrightCoMember
us-gaap:SubsequentEventMember
2024-10-31
2024-10-31
0001937993
cvkd:HCWainwrightCoMember
us-gaap:SubsequentEventMember
2024-10-31
0001937993
us-gaap:SubsequentEventMember
2024-10-31
2024-10-31
0001937993
us-gaap:WarrantMember
us-gaap:SubsequentEventMember
2024-11-01
0001937993
us-gaap:WarrantMember
us-gaap:SubsequentEventMember
2024-11-01
2024-11-01
0001937993
us-gaap:SubsequentEventMember
2024-11-07
0001937993
cvkd:HESPLLCMember
2023-01-19
2023-01-19
0001937993
2023-01-14
2023-01-19
0001937993
us-gaap:FairValueInputsLevel1Member
2024-09-30
0001937993
us-gaap:FairValueInputsLevel2Member
2024-09-30
0001937993
us-gaap:FairValueInputsLevel3Member
2024-09-30
0001937993
us-gaap:FairValueInputsLevel1Member
2023-12-31
0001937993
us-gaap:FairValueInputsLevel2Member
2023-12-31
0001937993
us-gaap:FairValueInputsLevel3Member
2023-12-31
0001937993
us-gaap:FairValueInputsLevel3Member
2022-12-31
0001937993
us-gaap:FairValueInputsLevel3Member
2023-01-01
2023-12-31
0001937993
us-gaap:CommonStockMember
2024-09-30
0001937993
us-gaap:PreferredStockMember
2024-09-30
0001937993
us-gaap:IPOMember
2023-01-24
2023-01-24
0001937993
us-gaap:IPOMember
2023-01-24
0001937993
us-gaap:WarrantMember
2023-01-19
0001937993
us-gaap:IPOMember
2023-01-19
0001937993
us-gaap:IPOMember
2023-01-19
2023-01-19
0001937993
us-gaap:PrivatePlacementMember
2023-07-12
2023-07-12
0001937993
cvkd:PreFundedWarrantMember
2023-07-12
2023-07-12
0001937993
cvkd:CommonWarrantsMember
2023-07-12
2023-07-12
0001937993
cvkd:CommonWarrantsMember
2023-07-12
0001937993
2023-07-14
2023-07-14
0001937993
cvkd:HCWPlacementAgentWarrantMember
2023-07-14
0001937993
cvkd:PreFundedWarrantMember
2024-09-30
0001937993
cvkd:CommonWarrantsMember
2024-09-30
0001937993
cvkd:PreFundedWarrantMember
2024-03-31
0001937993
cvkd:PreFundedWarrantMember
2024-03-31
2024-03-31
0001937993
cvkd:CommonWarrantsMember
2024-01-01
2024-09-30
0001937993
cvkd:HCWainwrightCoMember
2024-01-01
2024-09-30
0001937993
cvkd:PlacementAgentWarrantsMember
2024-01-01
2024-09-30
0001937993
cvkd:PlacementAgentWarrantsMember
2024-09-30
0001937993
cvkd:PlacementAgentWarrantsMember
2023-12-31
0001937993
cvkd:PlacementAgentWarrantOneMember
2024-01-01
2024-09-30
0001937993
cvkd:PlacementAgentWarrantOneMember
2024-09-30
0001937993
cvkd:PlacementAgentWarrantOneMember
2023-12-31
0001937993
cvkd:RepresentativeWarrantsMember
2024-01-01
2024-09-30
0001937993
cvkd:RepresentativeWarrantsMember
2024-09-30
0001937993
cvkd:RepresentativeWarrantsMember
2023-12-31
0001937993
cvkd:PreFundedInvestorWarrantsMember
2024-01-01
2024-09-30
0001937993
cvkd:PreFundedInvestorWarrantsMember
2024-09-30
0001937993
cvkd:PreFundedInvestorWarrantsMember
2023-12-31
0001937993
cvkd:CommonWarrantsMember
2024-01-01
2024-09-30
0001937993
cvkd:CommonWarrantsMember
2024-09-30
0001937993
cvkd:CommonWarrantsMember
2023-12-31
0001937993
cvkd:PlacementAgentWarrantsTwoMember
2024-01-01
2024-09-30
0001937993
cvkd:PlacementAgentWarrantsTwoMember
2024-09-30
0001937993
cvkd:PlacementAgentWarrantsTwoMember
2023-12-31
0001937993
cvkd:TwoThousandTwentyTwoPlanMember
2024-01-01
2024-09-30
0001937993
us-gaap:CommonStockMember
2024-01-01
0001937993
cvkd:TwentyTwentyTwoPlanMember
2024-07-29
2024-07-29
0001937993
2024-07-29
2024-07-29
0001937993
2024-07-29
0001937993
srt:MinimumMember
2024-01-01
2024-09-30
0001937993
srt:MaximumMember
2024-01-01
2024-09-30
0001937993
2023-12-31
2023-12-31
0001937993
us-gaap:GeneralAndAdministrativeExpenseMember
2024-07-01
2024-09-30
0001937993
us-gaap:GeneralAndAdministrativeExpenseMember
2023-07-01
2023-09-30
0001937993
us-gaap:GeneralAndAdministrativeExpenseMember
2024-01-01
2024-09-30
0001937993
us-gaap:GeneralAndAdministrativeExpenseMember
2023-01-01
2023-09-30
0001937993
us-gaap:ResearchAndDevelopmentExpenseMember
2024-07-01
2024-09-30
0001937993
us-gaap:ResearchAndDevelopmentExpenseMember
2023-07-01
2023-09-30
0001937993
us-gaap:ResearchAndDevelopmentExpenseMember
2024-01-01
2024-09-30
0001937993
us-gaap:ResearchAndDevelopmentExpenseMember
2023-01-01
2023-09-30
0001937993
us-gaap:StockOptionMember
2024-01-01
2024-09-30
0001937993
us-gaap:StockOptionMember
2023-01-01
2023-09-30
0001937993
us-gaap:WarrantMember
2024-01-01
2024-09-30
0001937993
us-gaap:WarrantMember
2023-01-01
2023-09-30
0001937993
us-gaap:SubsequentEventMember
2024-10-10
2024-10-10
0001937993
us-gaap:WarrantMember
2024-09-30
xbrli:shares
iso4217:USD
iso4217:USD
xbrli:shares
xbrli:pure
I, Quang Pham, Chief Executive
Officer (Principal Executive Officer) of Cadrenal Therapeutics, Inc. (the “Company”), do hereby certify, pursuant to 18 U.S.C.
Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to the best of my knowledge:
I, Matthew Szot, Chief Financial
Officer (Principal Financial Officer and Principal Accounting Officer) of Cadrenal Therapeutics, Inc. (the “Company”), do
hereby certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to the
best of my knowledge: