UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM
(Mark One)
For
the quarterly period ended
For the transition period from ___________ to __________
Commission
file number:
(Exact name of registrant as specified in its charter)
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
| ||
| (Address of principal executive offices) | (Zip Code) |
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol | Name of each exchange on which registered | ||
| The
|
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.
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).
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 | ☐ |
| ☒ | 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 if the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes: ☐
As of November 10, 2023, the number of shares outstanding of the registrant’s common stock, $0.0001 par value per share, was .
ZYVERSA THERAPEUTICS, INC.
INDEX TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
| i |
PART I FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
ZYVERSA THERAPEUTICS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
| Successor | ||||||||
| September 30, | December 31, | |||||||
| 2023 | 2022 | |||||||
| (Unaudited) | ||||||||
| Assets | ||||||||
| Current Assets: | ||||||||
| Cash | $ | $ | ||||||
| Prepaid expenses and other current assets | ||||||||
| Vendor deposits | ||||||||
| Total Current Assets | ||||||||
| Equipment, net | ||||||||
| In-process research and development | ||||||||
| Goodwill | ||||||||
| Security deposit | ||||||||
| Operating lease right-of-use asset | ||||||||
| Total Assets | $ | $ | ||||||
| Liabilities, Temporary Equity and Stockholders’ Equity | ||||||||
| Current Liabilities: | ||||||||
| Accounts payable | $ | $ | ||||||
| Accrued expenses and other current liabilities | ||||||||
| Operating lease liability | ||||||||
| Total Current Liabilities | ||||||||
| Deferred tax liability | ||||||||
| Total Liabilities | ||||||||
| Commitments and contingencies (Note 8) | ||||||||
| Stockholders’ Equity: | ||||||||
| Series B preferred stock, shares designated, shares issued and outstanding as of September 30, 2023 and December 31, 2022 | ||||||||
| Successor common stock, $ par value, shares authorized; and shares issued at September 30, 2023 and December 31, 2022, respectively, and and shares outstanding as of September 30, 2023 and December 31, 2022, respectively | ||||||||
| Additional paid-in-capital | ||||||||
| Accumulated deficit | ( | ) | ( | ) | ||||
| Treasury stock, at cost, and shares at September 30, 2023 and December 31, 2022, respectively | ( | ) | ||||||
| Total Stockholders’ Equity | ||||||||
| Total Liabilities, Temporary Equity and Stockholders’ Equity | $ | $ | ||||||
The accompanying notes are an integral part of these condensed consolidated financial statements.
| 1 |
ZYVERSA THERAPEUTICS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
| Successor | Predecessor | Successor | Predecessor | |||||||||||||
| For the Three Months Ended September 30, 2023 | For the Three Months Ended September 30, 2022 | For the Nine Months Ended September 30, 2023 | For the Nine Months Ended September 30, 2022 | |||||||||||||
| Operating Expenses: | ||||||||||||||||
| Research and development | $ | $ | $ | $ | ||||||||||||
| General and administrative | ||||||||||||||||
| Impairment of in-process research and development | ||||||||||||||||
| Impairment of goodwill | ||||||||||||||||
| Total Operating Expenses | ||||||||||||||||
| Loss From Operations | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Other (Income) Expense: | ||||||||||||||||
| Interest (income) expense | ( | ) | ||||||||||||||
| Change in fair value of derivative liabilities | ||||||||||||||||
| Pre-Tax Net Loss | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Income tax benefit | ||||||||||||||||
| Net Loss | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Deemed dividend to preferred stockholders | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Net Loss Attributable to Common Stockholders | $ | ( | ) | $ | ( | ) | $ | ( | ) | $ | ( | ) | ||||
| Net Loss Per Share | ||||||||||||||||
| - Basic and Diluted | $ | ) | $ | ) | $ | ) | $ | ) | ||||||||
| Weighted Average Number of Common Shares Outstanding | ||||||||||||||||
| - Basic and Diluted | ||||||||||||||||
The accompanying notes are an integral part of these condensed consolidated financial statements.
| 2 |
ZYVERSA THERAPEUTICS, INC.
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY (DEFICIENCY)
| For the Three and Nine Months Ended September 30, 2023 | ||||||||||||||||||||||||||||||||||||||||||||
| Series A | Series B | Additional | Total | |||||||||||||||||||||||||||||||||||||||||
| Preferred Stock | Preferred Stock | Common Stock | Treasury Stock | Paid-In | Accumulated | Stockholders’ | ||||||||||||||||||||||||||||||||||||||
| Shares | Amount | Shares | Amount | Shares | Amount | Shares | Amount | Capital | Deficit | Equity | ||||||||||||||||||||||||||||||||||
| Successor | ||||||||||||||||||||||||||||||||||||||||||||
| Balance - January 1, 2023 | $ | $ | $ | $ | $ | $ | ( | ) | $ | | ||||||||||||||||||||||||||||||||||
| Reclassification of formerly redeemable common stock | - | - | - | |||||||||||||||||||||||||||||||||||||||||
| Issuance of common stock pursuant to vendor agreements | - | - | - | |||||||||||||||||||||||||||||||||||||||||
| Registration costs associated with preferred stock issuance | - | - | - | - | ( | ) | ( | ) | ||||||||||||||||||||||||||||||||||||
| Stock-based compensation | - | - | - | - | ||||||||||||||||||||||||||||||||||||||||
| Net loss | - | - | - | - | ( | ) | ( | ) | ||||||||||||||||||||||||||||||||||||
| Balance - March 31, 2023 | ( | ) | ||||||||||||||||||||||||||||||||||||||||||
| Registered offering of common stock [1] | - | - | - | |||||||||||||||||||||||||||||||||||||||||
| Redemption of Series A Preferred Stock | ( | ) | ( | ) | - | - | - | ( | ) | ( | ) | |||||||||||||||||||||||||||||||||
| Conversion of Series A Preferred Stock into common stock | ( | ) | - | - | ( | ) | ||||||||||||||||||||||||||||||||||||||
| Shares issued as consideration for extension of lock-up period | - | - | - | |||||||||||||||||||||||||||||||||||||||||
| Issuance of common stock pursuant to vendor agreements | - | - | - | |||||||||||||||||||||||||||||||||||||||||
| Stock-based compensation | - | - | - | - | ||||||||||||||||||||||||||||||||||||||||
| Treasury stock acquired, at cost | - | - | - | ( | ) | ( | ) | ( | ) | |||||||||||||||||||||||||||||||||||
| Net loss | - | - | - | - | ( | ) | ( | ) | ||||||||||||||||||||||||||||||||||||
| Balance - June 30, 2023 | ( | ) | ( | ) | ( | ) | ||||||||||||||||||||||||||||||||||||||
| Registered offering of common stock [2] | - | - | - | |||||||||||||||||||||||||||||||||||||||||
| Warrant modification | - | - | - | - | ||||||||||||||||||||||||||||||||||||||||
| Redemption of Series A Preferred Stock | ( | ) | - | - | - | ( | ) | ( | ) | |||||||||||||||||||||||||||||||||||
| Exercise of pre-funded warrants | - | - | - | |||||||||||||||||||||||||||||||||||||||||
| Warrant inducement offer - exercise proceeds [3] | - | - | - | |||||||||||||||||||||||||||||||||||||||||
| Stock-based compensation | - | - | - | - | ||||||||||||||||||||||||||||||||||||||||
| Net loss | - | - | - | - | ( | ) | ( | ) | ||||||||||||||||||||||||||||||||||||
| Balance - September 30, 2023 | $ | $ | $ | ( | ) | $ | ( | ) | $ | $ | ( | ) | $ | |||||||||||||||||||||||||||||||
| For the Three and Nine Months Ended September 30, 2022 | ||||||||||||||||||||||||||||
| Series A | Additional | Total | ||||||||||||||||||||||||||
| Preferred Stock | Common Stock | Paid-In | Accumulated | Stockholders’ | ||||||||||||||||||||||||
| Shares | Amount | Shares | Amount | Capital | Deficit | Deficiency | ||||||||||||||||||||||
| Predecessor | ||||||||||||||||||||||||||||
| Balance - January 1, 2022 | $ | $ | $ | $ | ( | ) | $ | ( | ) | |||||||||||||||||||
| Issuance of preferred stock in private placement [4] | - | |||||||||||||||||||||||||||
| Stock-based compensation | - | - | ||||||||||||||||||||||||||
| Net loss | - | - | ( | ) | ( | ) | ||||||||||||||||||||||
| Balance - March 31, 2022 | ( | ) | ( | ) | ||||||||||||||||||||||||
| Stock-based compensation | - | - | ||||||||||||||||||||||||||
| Net loss | - | - | ( | ) | ( | ) | ||||||||||||||||||||||
| Balance - June 30, 2022 | ( | ) | ( | ) | ||||||||||||||||||||||||
| Issuance of preferred stock in private placement [5] | - | |||||||||||||||||||||||||||
| Conversion of convertible notes payable and accrued interest into preferred stock | - | |||||||||||||||||||||||||||
| Stock-based compensation: | - | - | ||||||||||||||||||||||||||
| Net loss | - | - | ( | ) | ( | ) | ||||||||||||||||||||||
| Balance - September 30, 2022 | $ | $ | $ | $ | ( | ) | $ | ( | ) | |||||||||||||||||||
| [1] |
| [2] |
| [3] |
| [4] |
| [5] |
The accompanying notes are an integral part of these condensed consolidated financial statements.
| 3 |
ZYVERSA THERAPEUTICS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
| Successor | Predecessor | |||||||
| For the Nine | For the Nine | |||||||
| Months Ended | Months Ended | |||||||
| September 30, | September 30, | |||||||
| 2023 | 2022 | |||||||
| Cash Flows From Operating Activities: | ||||||||
| Net loss | $ | ( | ) | $ | ( | ) | ||
| Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
| Impairment of in-process research and development | ||||||||
| Impairment of goodwill | ||||||||
| Stock-based compensation | ||||||||
| Issuance of common stock pursuant to vendor agreements | ||||||||
| Shares issued as consideration for extension of lock-up period | ||||||||
| Amortization of debt discount | ||||||||
| Change in fair value of derivative liability | ||||||||
| Depreciation of fixed assets | ||||||||
| Non-cash rent expense | ||||||||
| Deferred tax benefit | ( | ) | ||||||
| Changes in operating assets and liabilities: | ||||||||
| Prepaid expenses and other current assets | ( | ) | ( | ) | ||||
| Security deposit | ( | ) | ||||||
| Vendor deposits | ||||||||
| Accounts payable | ||||||||
| Operating lease liability | ( | ) | ||||||
| Accrued expenses and other current liabilities | ||||||||
| Net Cash Used In Operating Activities | ( | ) | ( | ) | ||||
| Cash Flows From Financing Activities: | ||||||||
| Proceeds from issuance of common stock in public offering | ||||||||
| Registration and issuance costs associated with common stock issuance | ( | ) | ||||||
| Redemption of Series A Preferred Stock | ( | ) | ||||||
| Proceeds from issuance of preferred stock in private placement | ||||||||
| Purchase of treasury stock | ( | ) | ||||||
| Exercise of pre-funded warrants | ||||||||
| Warrant inducement offer - exercise proceeds | ||||||||
| Registration and issuance costs associated with preferred stock issuance | ( | ) | ( | ) | ||||
| Net Cash Provided By Financing Activities | ||||||||
| Net (Decrease) Increase in Cash | ( | ) | ||||||
| Cash - Beginning of Period | ||||||||
| Cash - End of Period | $ | $ | ||||||
| Supplemental Disclosures of Cash Flow Information: | ||||||||
| Conversion of convertible notes payable and accrued interest into preferred stock | $ | $ | ||||||
| Reclassification of formerly redeemable common stock | $ | $ | ||||||
| Recognition of ROU asset and lease liability upon adoption of ASC 842 | $ | $ | ||||||
| Accounts payable for deferred offering costs | $ | $ | ||||||
| Warrant modification - incremental value | $ | $ | ||||||
| Warrant inducement offer - incremental value | $ | $ | ||||||
The accompanying notes are an integral part of these condensed consolidated financial statements.
| 4 |
ZYVERSA THERAPEUTICS, INC.
Notes to Condensed Consolidated Financial Statements
Note 1 – Business Organization, Nature of Operations and Basis of Presentation
Organization and Operations
Larkspur Health Acquisition Corp. (“Larkspur”), a blank-check special purpose acquisition company, was incorporated in Delaware on March 17, 2021. On December 12, 2022, Larkspur consummated the Business Combination (as defined below) with ZyVersa Therapeutics, Inc. (“Predecessor”) which was incorporated in the State of Florida on March 11, 2014 as Variant Pharmaceuticals, Inc. Pursuant to the terms of the Business Combination Agreement (the “Business Combination Agreement”) (and upon all other conditions of the Business Combination Agreement being satisfied or waived), on the date of the consummation (the “Closing Date”) of the Business Combination and transactions contemplated thereby (the “Business Combination”), Larkspur (“New Parent”) changed its name to ZyVersa Therapeutics, Inc. and the Predecessor changed its name to ZyVersa Therapeutics Operating, Inc. (the “Operating Company”) after merging with a subsidiary of the New Parent, with the Operating Company being the surviving entity, which resulted in it being incorporated in Delaware and it being a wholly-owned subsidiary of the New Parent (collectively the “Successor”). References to the “Company” or “ZyVersa” refer to the Successor for the three and nine months ended September 30, 2023, and to the Predecessor for the three and nine months ended September 30, 2022.
ZyVersa is a clinical stage biopharmaceutical company leveraging proprietary technologies to develop first-in-class drugs for patients with chronic renal or inflammatory diseases with high unmet medical needs. The Company’s mission is to develop drugs that optimize health outcomes and improve patients’ quality of life.
Basis of Presentation and Principles of Consolidation
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“U.S. GAAP”) for interim financial information. Accordingly, they do not include all of the information and disclosures required by accounting principles generally accepted in the United States of America for annual financial statements. In the opinion of management, such statements include all adjustments (consisting only of normal recurring items) which are considered necessary for a fair presentation of the unaudited condensed consolidated financial statements of the Company as of September 30, 2023 and for the nine months ended September 30, 2023 and 2022. The results of operations for the nine months ended September 30, 2023 are not necessarily indicative of the operating results for the full year. It is suggested that these unaudited condensed consolidated financial statements be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s annual report on Form 10-K for the year ended December 31, 2022, filed with the Securities and Exchange Commission (“SEC”) on March 31, 2023.
The accompanying unaudited condensed consolidated financial statements have been derived from the accounting records of the Company and its consolidated subsidiaries. As a result of the Business Combination, for accounting purposes, Larkspur was the acquirer and Predecessor ZyVersa Therapeutics, Inc. was the acquiree and accounting predecessor. Therefore, the financial statement presentation includes the financial statements of the Predecessor for the periods prior to December 13, 2022 and the Successor for the periods including and after December 13, 2022, including the consolidation of the Operating Company. All significant intercompany balances have been eliminated in the unaudited condensed consolidated financial statements. The unaudited condensed consolidated financial statements have been prepared in accordance with U.S. GAAP and pursuant to the accounting rules and regulations of the SEC.
Note 2 - Going Concern and Management’s Plans
The accompanying condensed consolidated financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The condensed consolidated financial statements do not include any adjustments relating to the recoverability and classification of asset amounts or the classification of liabilities that might be necessary should the Company be unable to continue as a going concern.
As
of September 30, 2023, the Company had cash of approximately $
| 5 |
The Company has not yet achieved profitability and expects to continue to incur cash outflows from operations. The Company will need substantial cash to complete development of its proprietary technologies and is currently managing costs to maintain cash. It is expected that its research and development and general and administrative expenses will continue to increase and, as a result, the Company will eventually need to generate significant product revenues to achieve profitability.
Consequently, the Company will be required to raise additional funds through equity or debt financing. Management believes that the Company has access to capital resources and continues to evaluate additional financing opportunities; however, there can be no assurance that it will be successful in securing additional capital or that the Company will be able to obtain funds on commercially acceptable terms, if at all. There is also no assurance that the amount of funds the Company might raise will enable the Company to extinguish its working capital deficit, complete its development initiatives or attain profitable operations. The aforementioned conditions raise substantial doubt about the Company’s ability to continue as a going concern for at least one year from the issuance date of these financial statements.
Note 3 – Summary of Significant Accounting Policies
Since the date the Company’s December 31, 2022 financial statements were issued in its 2022 Annual Report on Form 10-K for the year ended December 31, 2022, there have been no material changes to the Company’s significant accounting policies.
Use of Estimates
Preparation of financial statements in conformity with U.S. GAAP requires management to make estimates, judgments and assumptions that affect the amounts reported in the financial statements and the amounts disclosed in the related notes to the financial statements. The Company bases its estimates and judgments on historical experience and on various other assumptions that it believes are reasonable under the circumstances. The amounts of assets and liabilities reported in the Company’s balance sheets and the amounts of expenses reported for each of the periods presented are affected by estimates and assumptions, which are used for, but not limited to, fair value calculations for equity securities, derivative liabilities, share based compensation and acquired intangible assets, as well as establishment of valuation allowances for deferred tax assets. Certain of the Company’s estimates could be affected by external conditions, including those unique to the Company and general economic conditions. It is reasonably possible that actual results could differ from those estimates.
Basic net loss per common share is computed by dividing net loss by the weighted average number of vested common shares outstanding during the period. Diluted net income per common share is computed by dividing net income by the weighted average number of common and dilutive common-equivalent shares outstanding during each period.
| Successor | Predecessor | |||||||
| September 30, | September 30, | |||||||
| 2023 | 2022 | |||||||
| Predecessor warrants [1] | ||||||||
| Successor warrants [1] | ||||||||
| Predecessor options | ||||||||
| Successor options | ||||||||
| Successor Series A Convertible Preferred Stock | ||||||||
| Successor Series B Convertible Preferred Stock | ||||||||
| Predecessor Series A Convertible Preferred Stock | ||||||||
| Predecessor convertible notes payable [2] | ||||||||
| Total potentially dilutive shares | ||||||||
| [1] | |
| [2] |
| 6 |
Segment Reporting
The Company operates and manages its business as one reportable and operating segment. All assets and operations are in the U.S. The Company’s Chief Executive Officer, who is the chief operating decision maker, reviews financial information on an aggregate basis for purposes of allocating resources and evaluating financial performance.
Note 4 – Business Combination, Goodwill and In-Process Research and Development
On December 12, 2022, Larkspur consummated the Business Combination with ZyVersa Therapeutics, Inc. (see Note 1 – Business Organization, Nature of Operations and Basis of Presentation). The Company accounted for the Business Combination as a forward acquisition of the Operating Company, as it was determined that the Operating Company was a variable interest entity as of the date of the Business Combination. The New Parent was determined to be the primary beneficiary, as its ownership provides the power to direct the activities of the Operating Company and the obligation to absorb the losses and/or receive the benefits of the Operating Company.
Given the non-recurring nature of Larkspur’s activities as a SPAC, pro forma financial data combining the pre-Business Combination results of both Larkspur and the Operating Company would not be meaningful and have not been presented.
Purchase Price Allocation
The Business Combination was recorded using the acquisition method of accounting and the initial purchase price allocation was based on the Company’s preliminary assessment of the fair value of the purchase consideration and the fair value of the Operating Company’s tangible and intangible assets acquired and liabilities assumed at the date of acquisition. At December 31, 2022, the purchase price allocation was not complete due to the proximity of the acquisition date to the calendar year end.
As
of June 30, 2023, the preliminary estimates of the acquisition-date fair value of the purchase consideration and the preliminary estimates
of the purchase price allocation were confirmed, do not require measurement period adjustments, and were considered final. The acquisition-date
fair value of the elements of the purchase consideration were estimated using a market approach with Level 1 inputs (observable inputs)
in the case of the fair value of the Successor’s common stock and Level 3 inputs (unobservable inputs) in the case of the fair
value attributed to the Successor warrants and options. The acquiror was obligated to replace the Operating Company’s existing
warrants and options pursuant to the Business Combination Agreement. Accordingly, it was necessary to allocate the fair value of the
replacement warrants and options between purchase consideration (the fair value attributable to pre-combination services) and compensation
for post-combination services. The fair value of the replacement warrants and options attributable to post-combination services was $
The final estimates of the acquisition-date fair value of the purchase consideration were as follows:
| Successor common stock | $ | |||
| Successor warrants | ||||
| Successor options | ||||
| Total fair value of the purchase consideration | $ |
| 7 |
The final acquisition-date fair values of the assets acquired and liabilities assumed (see the table below) were determined by management, with the assistance of a third-party valuation expert specifically for the in-process research and development (“IPR&D”). The estimated fair value of the IPR&D assets was determined using the “income approach” which is a valuation technique that provides an estimate of the fair value of an asset based on market participant expectations of the cash flows an asset would generate over its remaining useful life using Level 3 inputs. Some of the more significant assumptions utilized in the valuations include the estimated net cash flows for each year for each asset, the appropriate discount rate necessary to measure the risk inherent in the future cash flows, the life cycle of each asset, the potential regulatory and commercial success risk, royalties on net sales, as well as other factors. There are inherent uncertainties related to these factors and management’s judgment in applying them to arrive at the estimated fair values. The excess of the purchase price over the estimated fair values of the identifiable net assets acquired was recorded as goodwill, which management believes is attributable to the assembled workforce and other intangible assets that do not qualify for separate recognition.
| Current assets, including cash of $ | $ | |||
| In-process research and development | ||||
| Goodwill | ||||
| Other non-current assets | ||||
| Total assets acquired | ||||
| Current liabilities | ||||
| Deferred tax liabilities | ||||
| Total assumed liabilities | ||||
| Net assets acquired | $ |
IPR&D recorded for book purposes is considered an indefinite-lived intangible asset until the completion or the abandonment of the research and development efforts. Because the acquisition was structured as a stock sale, the IPR&D and the goodwill do not have any tax basis and will not be deductible for tax purposes.
Impairment
While management did not identify any unfavorable developments related to its IPR&D assets, management did determine that it was more likely than not that the Company’s single reporting unit’s fair value was below its carrying amount, due to a significant and sustained decline in the Company’s market capitalization. Accordingly, it was necessary to perform interim impairment testing as of June 30, 2023.
The fair value of the Company was determined using an income approach. The income approach was based on the present value of the future cash flows, which were derived from financial forecasts and required significant assumptions and judgment, including the estimated net cash flows for each year for each asset, the appropriate discount rate necessary to measure the inherent risk of the future cash flows, the life cycle of each asset, the potential regulatory and commercial success risk, royalties on net sales, as well as other factors. The resulting estimated fair value was reconciled to the Company’s market capitalization.
The reconciliation included an estimated implied control premium of approximately 100% above the Company’s market capitalization on June 30, 2023.
| 8 |
The summation of the Company’s goodwill and IPR&D fair values, as indicated by the Company’s discounted cash flow calculations, were compared to the Company’s consolidated fair value, as indicated by the Company’s market capitalization, to evaluate the reasonableness of the Company’s calculations. The Company’s determination of a reasonable control premium that an investor would pay, over and above market capitalization for a control position, included a number of factors:
| ● | Market control premium. The identification of recent public market information of comparable peer acquisition transactions. The selection of comparable peer acquisition transactions is subject to judgment and uncertainty. | |
| ● | Impact of low public float and limited trading activity on market capitalization: A significant portion of the Company’s common shares are owned by a concentrated number of investors. The public float of the Company’s common shares, calculated as the percentage of common shares freely traded by public investors divided by the Company’s total shares outstanding, is significantly lower than that of the Company’s publicly traded peers. Based on the Company’s evaluation of third-party market data, we believe there is an inherent discount impacting the Company’s share price due to the low public float and limited trading volume, thus impacting the Company’s market capitalization. |
As
a result of the Company’s analysis, on June 30, 2023, the Company fully impaired its $
The Company determined that there were no new events or circumstances as of September 30, 2023 that indicate that the fair value of the IPR&D has decreased below its carrying value and intends to perform its annual impairment testing as of October 1, 2023.
Note 5 – Accrued Expenses and Other Current Liabilities
Accrued expenses and other current liabilities consisted of the following as of September 30, 2023 and December 31, 2022:
| September 30, | December 31, | |||||||
| 2023 | 2022 | |||||||
| L&F milestone payment liability | $ | $ | ||||||
| L&F Note [1] | ( | ) | ||||||
| L&F, net | ||||||||
| Payroll accrual | ||||||||
| Other accrued expenses | ||||||||
| Federal income tax payable | ||||||||
| Bonus accrual | ||||||||
| Registration delay liability [2] | ||||||||
| Total accrued expenses and other current liabilities | $ | $ | ||||||
| [1] | |
| [2] |
Note 6 – Derivative Liabilities
As
of January 1, 2022, the Company had Level 3 derivative liabilities that were measured at fair value at issuance, related to the redemption
features and put options of certain convertible notes. The redemption features were valued using a combination of a discounted cash flow
and a Black-Scholes valuation technique. There were
During
the three and nine months ended September 30, 2022, the Predecessor recorded a loss on the change in the fair value of the derivative
liabilities of $
| 9 |
Note 7 – Income Taxes
The
tax provisions for the nine months ended September 30, 2023 and 2022 were computed using the estimated effective tax rates applicable
to the taxable jurisdictions for the full year. The Company’s tax rate is subject to management’s quarterly review and revision,
as necessary. The Company’s effective tax rate was
Note 8 – Commitments and Contingencies
Litigations, Claims and Assessments
In the ordinary course of business, the Company may be involved in legal proceedings, claims and assessments. The Company records contingent liabilities resulting from such claims, if any, when a loss is assessed to be probable and the amount of the loss is reasonably estimable.
License Agreements
L&F Research LLC
On
March 29, 2023, the Company forgave $
Operating Leases
On
January 18, 2019, the Predecessor entered into a lease agreement for approximately
The
| 10 |
A summary of the Company’s right-of-use assets and liabilities is as follows:
| Successor | Predecessor | |||||||
| For the Nine | For the Nine | |||||||
| Months Ended | Months Ended | |||||||
| September 30, | September 30, | |||||||
| 2023 | 2022 | |||||||
| Cash paid for amounts included in the measurement of lease liabilities: | ||||||||
| Operating cash flows used in operating activities | $ | $ | ||||||
| Right-of-use assets obtained in exchange for lease obligations | ||||||||
| Operating leases | $ | $ | ||||||
| Weighted Average Remaining Lease Term | ||||||||
| Operating leases | ||||||||
| Weighted Average Discount Rate | ||||||||
| Operating leases | % | % | ||||||
Future minimum payments under these operating lease agreements are as follows:
| Amount | ||||
| October 1, 2023 to December 31, 2023 | $ | |||
| Less: amount representing imputed interest | ( | ) | ||
| Total | $ | |||
Note 9 – Stockholders’ Permanent and Temporary Equity
Common Stock
On
June 5, 2023, the Company issued shares of common stock valued at $
During
the nine months ended September 30, 2023, the Company entered into investor marketing agreements with two vendors in which the
Company issued an aggregate of
shares of common stock and cash in exchange for marketing services. The $
| 11 |
Equity Offerings
On
April 28, 2023, the Company completed an offering of
shares of common stock and warrants to purchase
On
July 26, 2023, the Company completed a public offering of
shares of common stock, pre-funded warrants (the “Pre-Funded Warrants”) to purchase
shares of common stock and common warrants (the “July 2023 Warrants”) to purchase
Redemptions of Series A Preferred Stock
On
or about April 28, 2023, cash proceeds from the Registered Offering in the amount of $
On
August 3, 2023, the Company entered into a redemption agreement and release with an investor which resulted in the Company, on August
4, 2023, redeeming of the remaining shares of Series A Convertible Preferred Stock and warrants to purchase
Triggering of Down Round Provisions
As
a result of the Registered Offering, (a) the exercise price of the Series A Warrants to purchase
| 12 |
Conversion of Series A Preferred Stock
Following
the triggering of the down round provision, the holders of shares of Series A Preferred Stock converted into shares of common
stock at the new conversion price of $
Temporary Equity
See Note 8 – “Commitments and Contingencies” for discussion of the movement of temporary equity to permanent equity on March 29, 2023.
Stock-Based Compensation
For
the three months ended September 30, 2023, the
For
the nine months ended September 30, 2023, the
Stock Options
On January 27, 2023, the Company granted -year stock options to purchase shares of Successor common stock, with an aggregate grant date value of $ to its newly appointed Chief Medical Officer and Senior Vice President of Medical Affairs as inducement for entering into employment with the Company in accordance with Nasdaq Listing Rule 5635(c)(4) under the 2022 Omnibus Equity Incentive Plan (the “2022 Plan”). The stock options vest annually over and have an exercise price of $ per share.
On March 10, 2023, the Company granted -year stock options to purchase shares of Successor common stock to employees of the Company under the 2022 Plan. The stock options have an aggregate grant date value of $, vest annually over three years and have an exercise price of $ per share. Of the shares, shares were issued to the son of an executive officer of the Company.
On May 24, 2023, the Company granted -year stock options to purchase shares of Successor common stock to employees and directors of the Company under the 2022 Plan. The stock options have an aggregate grant date value of $, of which $ vest annually over and $ vest immediately, and have an exercise price of $ per share.
| Successor | Predecessor | Successor | Predecessor | |||||||||||||
| For the Three | For the Three | For the Nine | For the Nine | |||||||||||||
| Months Ended | Months Ended | Months Ended | Months Ended | |||||||||||||
| September 30, | September 30, | September 30, | September 30, | |||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||
| Fair value of common stock on date of grant | n/a | n/a | $ | - $ | $ | - $ | ||||||||||
| Risk free interest rate | n/a | n/a | % - | % | % - | % | ||||||||||
| Expected term (years) | n/a | n/a | - | |||||||||||||
| Expected volatility | n/a | n/a | % - | % | % - | % | ||||||||||
| Expected dividends | n/a | n/a | % | % | ||||||||||||
| 13 |
| Weighted | |||||||||||||||
| Weighted | Average | ||||||||||||||
| Average | Remaining | Aggregate | |||||||||||||
| Number of | Exercise | Life | Intrinsic | ||||||||||||
| Options | Price | In Years | Value | ||||||||||||
| Outstanding, January 1, 2023 | $ | ||||||||||||||
| Granted | |||||||||||||||
| Exercised | |||||||||||||||
| Forfeited | |||||||||||||||
| Outstanding, September 30, 2023 | $ | $ | |||||||||||||
| Exercisable, September 30, 2023 | $ | $ | |||||||||||||
| Options Outstanding | Options Exercisable | |||||||||||||
| Weighted | ||||||||||||||
| Outstanding | Average | Exercisable | ||||||||||||
| Exercise | Number of | Remaining Life | Number of | |||||||||||
| Price | Options | In Years | Options | |||||||||||
| $ | ||||||||||||||
| $ | - | |||||||||||||
| $ | - | |||||||||||||
| $ | ||||||||||||||
| $ | ||||||||||||||
| $ | ||||||||||||||
| $ | ||||||||||||||
| 14 |
Stock Warrants
On
July 26, 2023, in connection with the July 2023 Offering (see Equity Offerings above), the Company amended the exercise price of certain
warrants to purchase
On
August 2, August 8 and September 8, 2023, a July 2023 Offering investor exercised pre-funded warrants to purchase
Between
September 13 and September 18, 2023, the Company initiated a limited time program, which at the election of the warrant holder, would
permit them to immediately exercise their July 2023 Warrants at a reduced exercise price of $ per share and they would also be
granted new year warrants to purchase an equal number of shares of common stock at an exercise price of $ per share. The new
warrants are not exercisable for the first six months. Under the program, warrants to purchase an aggregate of shares of common
stock were exercised on September 14, 2023 for gross proceeds of $
The issuance date fair value of stock warrants issued during the three and nine months ended September 30, 2023 and 2022 was determined using the Black Scholes method, with the following assumptions used:
| Successor | Predecessor | Successor | Predecessor | |||||||||||||
| For the Three | For the Three | For the Nine | For the Nine | |||||||||||||
| Months Ended | Months Ended | Months Ended | Months Ended | |||||||||||||
| September 30, 2023 | September 30, 2022 | September 30, 2023 | September 30, 2022 | |||||||||||||
| Fair value of common stock on date of grant | $ | - $ | n/a | $ - $ | n/a | |||||||||||
| Risk free interest rate | - | % | n/a | % - | % | n/a | ||||||||||
| Expected term (years) | - years | n/a | years | n/a | ||||||||||||
| Expected volatility | % - | % | n/a | % - | % | n/a | ||||||||||
| Expected dividends | n/a | n/a | n/a | n/a |
| 15 |
A summary of the warrant activity for the nine months ended September 30, 2023 is presented below:
| Weighted | ||||||||||||||||
| Weighted | Average | |||||||||||||||
| Average | Remaining | Aggregate | ||||||||||||||
| Number of | Exercise | Life | Intrinsic | |||||||||||||
| Warrants | Price | In Years | Value | |||||||||||||
| Outstanding, January 1, 2023 | $ | |||||||||||||||
| Issued | ||||||||||||||||
| Exercised | ( | ) | ||||||||||||||
| Forfeited | ( | ) | ||||||||||||||
| Repriced - Old [1] | ( | ) | ||||||||||||||
| Repriced - New [1] | ||||||||||||||||
| Repriced - Old [2] | ( | ) | ||||||||||||||
| Repriced - New [2] | ||||||||||||||||
| Repriced - Old [3] | ( | ) | ||||||||||||||
| Repriced - New [3] | ||||||||||||||||
| Outstanding, September 30, 2023 | $ | $ | ||||||||||||||
| Exercisable, September 30, 2023 | $ | $ | ||||||||||||||
| [1] | |
| [2] | |
| [3] |
| 16 |
| Warrants Outstanding | Warrants Exercisable | |||||||||||||
| Outstanding | Weighted Average | Exercisable | ||||||||||||
| Exercise | Number of | Remaining Life | Number of | |||||||||||
| Price | Warrants | In Years | Warrants | |||||||||||
| $ | n/a | |||||||||||||
| $ | ||||||||||||||
| $ | ||||||||||||||
| $ | ||||||||||||||
| $ | ||||||||||||||
| $ | ||||||||||||||
| $ | ||||||||||||||
| $ | ||||||||||||||
Effectiveness Failure
In
connection with the Business Combination, the Company issued shares of Series A Convertible Preferred Stock
(the “PIPE Shares”), and common stock purchase warrants (each, a “PIPE Warrant”) to purchase shares of common stock, at a purchase price of
$per share and warrant, for an aggregate purchase
price of $
Note 10 – Subsequent Events
On September 8, 2023, the Company’s Board of Directors approved the Company’s Amended and Restated 2022 Omnibus Equity Incentive Plan (“the “A&R Plan”), which the stockholders approved on October 31, 2023. The restated plan increases the number of shares of the Company’s common stock reserved for issuance by shares to .
| 17 |
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
Unless the context otherwise requires, all references in this section to “we,” “us” or “our” refer to the combined business of ZyVersa Therapeutics, Inc., a Florida corporation, prior to the Business Combination and ZyVersa Therapeutics, Inc., a Delaware corporation, and its consolidated subsidiaries after giving effect to the Business Combination.
The following discussion and analysis of the results of operations and financial condition of ZyVersa Therapeutics, Inc. (the “Company”) as of September 30, 2023 and for the three and nine months ended September 30, 2023 and 2022 should be read in conjunction with our unaudited condensed consolidated financial statements and the notes to those financial statements that are included elsewhere in this Quarterly Report on Form 10-Q. This discussion and analysis should also be read in conjunction with the Company’s audited financial statements and related disclosures as of December 31, 2022 and for the year then ended, which are included in the Form 10-K (the “Annual Report”) filed with the Securities and Exchange Commission (“SEC”) on March 31, 2023. This Management’s Discussion and Analysis of Financial Condition and Results of Operations contains statements that are forward-looking. These statements are based on current expectations and assumptions that are subject to risk, uncertainties and other factors. These statements are often identified by the use of words such as “may,” “will,” “expect,” “believe,” “anticipate,” “intend,” “could,” “estimate,” or “continue,” and similar expressions or variations. Actual results could differ materially because of the factors discussed in “Risk Factors” in our Annual Report, and other factors that we may not know. Except as otherwise required by applicable law, we disclaim any duty to update any forward-looking statements, all of which are expressly qualified by the statements above, to reflect events or circumstances after the date of this Quarterly Report on Form 10-Q.
Business Overview
We are a clinical stage specialty biopharmaceutical company leveraging advanced proprietary technologies to develop first-in-class drugs for patients with renal or inflammatory diseases with high unmet medical needs.
Our lead renal drug candidate, which we refer to as Cholesterol Efflux MediatorTM VAR 200 (2-hydroxypropyl-beta-cyclodextrin or “2HPβCD”) has potential to treat multiple renal diseases. Our lead anti-inflammatory drug candidate, which we refer to as Inflammasome ASC Inhibitor IC 100, is a humanized monoclonal IgG4 antibody inflammasome ASC inhibitor targeting ASC with potential to treat multiple inflammatory diseases.
Business Combination
On December 12, 2022 (the “Closing Date”), we consummated the previously announced Business Combination pursuant to the terms of that certain Business Combination Agreement (the “Business Combination Agreement”), by and among ZyVersa Therapeutics, Inc., a Florida corporation (“Old ZyVersa”), the representative of Old ZyVersa’s shareholders named therein (the “Securityholder Representative”), Larkspur Health Acquisition Corp., a Delaware corporation (“Larkspur”) and Larkspur Merger Sub, Inc., a Delaware corporation and wholly owned subsidiary of Larkspur (“Merger Sub”). Pursuant to the terms of the Business Combination Agreement (and upon all other conditions of the Business Combination Agreement being satisfied or waived), on the Closing Date of the Business Combination and transactions contemplated thereby (the “Business Combination”), (i) Larkspur changed its name to “ZyVersa Therapeutics, Inc.”, a Delaware corporation (the “Company”) and (ii) Merger Sub merged with and into Old ZyVersa (the “Merger”), with Old ZyVersa as the surviving company in the Merger and, after giving effect to such Merger, Old ZyVersa became a wholly-owned subsidiary of the Company (collectively the “Successor”).
Prior to the completion of the Business Combination, Larkspur was incorporated in Delaware on March 17, 2021 and ZyVersa Therapeutics, Inc. (“Predecessor”) was incorporated in the State of Florida on March 11, 2014 as Variant Pharmaceuticals, Inc. Merger Sub was incorporated in the state of Delaware on July 13, 2022. References to the “Company” or ZyVersa” refer to the Successor for the three and nine months ended September 30, 2023, and to the Predecessor for the three and nine months ended September 30, 2022.
| 18 |
Financial Operations Overview
We have not generated any revenue to date and have incurred significant operating losses. Our net losses were $85.0 million for the period from January 1, 2023 through September 30, 2023 (the “Successor Period”) and $9.4 million for the period from January 1, 2022 through September 30, 2022 (the “Predecessor Period”). As of September 30, 2023, we had an accumulated deficit of approximately $89.9 million and cash of $1.6 million. We expect to continue to incur significant expenses for the foreseeable future and to incur operating losses. We expect our expenses will increase in connection with our ongoing activities as we:
| ● | progress development of VAR 200 and IC 100; | |
| ● | prepare and file regulatory submissions; | |
| ● | manufacture our product candidates for clinical trials; | |
| ● | hire additional research and development, finance, and general and administrative personnel; | |
| ● | protect and defend our intellectual property; and | |
| ● | meet the requirements of being a public company. |
We need additional financing to support our continuing operations. We are seeking to fund our operations through public or private equity or debt financings or other sources, which may include government grants and collaborations with third parties. Adequate additional financing may not be available to us on acceptable terms, or at all. Our failure to raise capital as and when needed would have a negative impact on our financial condition, ability to pursue our business strategy and ability to continue as a going concern. We will need to raise substantial capital to continue our research and development goals and generate revenues to achieve profitability, and we may never do so.
Components of Operating Results
Revenue
Since inception, we have not generated any revenue and do not expect to generate any revenue from the sale of products in the near future. If our development efforts for our product candidates are successful and result in regulatory approval, or if we enter into collaboration or license agreements with third parties, we may generate revenue in the future from a combination of product sales or payments from collaboration or license agreements.
Operating Expenses
Research and Development Expenses
Research and development expenses consist of costs incurred in the discovery and development of our product candidates, and primarily include:
| ● | expenses incurred under third party agreements with contract research organizations (“CROs”), and investigative sites, that conducted or will conduct our clinical trials and a portion of our pre-clinical activities; | |
| ● | costs of raw materials, as well as manufacturing cost of our materials used in clinical trials and other development testing; | |
| ● | expenses, including salaries, stock-based compensation and benefits of employees engaged in research and development activities; | |
| ● | costs of equipment, depreciation and other allocated expenses; and | |
| ● | fees paid for contracted regulatory services as well as fees paid to regulatory authorities including the U.S. Food and Drug Administration (the “FDA”) for review and approval of our product candidates. |
| 19 |
We expense research and development costs as incurred. Costs for external development activities are recognized based on an evaluation of the progress to completion of specific tasks using information provided to us by our vendors. Payments for these activities are based on the terms of the individual agreements, which may differ from the pattern of costs incurred, and are reflected in our financial statements as prepaid expenses or accrued expenses.
Research and development activities are central to our business model. We expect that our research and development expenses will increase for the foreseeable future as we continue clinical development for our product candidates. As products enter later stages of clinical development, they will generally have higher development costs than those in earlier stages of clinical development, primarily due to the increased size and duration of later-stage clinical trials. Historically, our research and development costs have primarily related to the development of VAR 200 and IC 100. As we advance VAR 200 and IC 100, as well as identify any other potential product candidates, we will continue to allocate our direct external research and development costs to the products. We expect to fund our research and development expenses partially from our current cash and cash equivalents but primarily from any future equity or debt financings, or other capital sources, including potential collaborations with other companies or other strategic transactions.
The successful development of our product candidates is highly uncertain. At this time, we cannot reasonably estimate or know the nature, timing and costs of the efforts that will be necessary to complete the remainder of the development of, or when, if ever, material net cash inflows may commence from our product candidates. This uncertainty is due to the numerous risks and uncertainties associated with the duration and cost of clinical trials, which vary significantly over the life of a project as a result of many factors, including:
| ● | the number of clinical sites included in the clinical trials; | |
| ● | the length of time required to enroll suitable patients; | |
| ● | the size of patient populations participating in the clinical trials; | |
| ● | the number of doses a patient receives; | |
| ● | the duration of patient follow-ups; | |
| ● | the development state of the product candidates; and | |
| ● | the efficacy and safety profile of the product candidates. |
Our expenditures are subject to additional uncertainties, including the terms and timing of regulatory approvals, and the expense of filing, prosecuting, defending, and enforcing any patent claims or other intellectual property rights. We may never succeed in achieving regulatory approval for our product candidates. We may obtain unexpected results from our clinical trials. We may elect to discontinue, delay, or modify clinical trials of our product candidates. A change in the outcome of any of these variables with respect to the development of a product candidate could mean a significant change in the costs and timing associated with the development of that product candidate. For example, if the FDA or other regulatory authorities were to require us to conduct clinical trials beyond those that we currently anticipate, or if we experience significant delays in enrollment in any of our clinical trials, we could be required to expend significant additional financial resources and time on the completion of clinical development. Product commercialization will take several years and likely millions of dollars in development costs.
General and Administrative Expenses
General and administrative expenses consist primarily of salaries, stock-based compensation and related costs for our employees in administrative, executive and finance functions. General and administrative expenses also include professional fees for legal, accounting, audit, tax and consulting services, insurance, human resource, information technology, office, and travel expenses.
We expect that our general and administrative expenses will increase in the future as we increase our general and administrative headcount to support our continued research and development and potential commercialization of our product candidates. We also expect to incur increased expenses associated with being a public company, including costs of accounting, audit, legal, regulatory and tax compliance services, director and officer insurance, and investor and public relations costs.
| 20 |
Other (Income) Expense
Interest expense includes interest on indebtedness and accretion of debt discount which are associated with the unsecured convertible promissory notes which bear interest at a rate equal to 6% per annum.
Change in fair value of derivative liability represents the periodic mark-to-market of our derivative liabilities. The Company recorded derivative liabilities that were measured at fair value at issuance, related to the redemption features and put options of certain convertible notes payable.
Results of Operations
Comparison of the three months ended September 30, 2023 (Successor Period) and the three months ended September 30, 2022 (Predecessor Period)
The following table summarizes our results of operations for the Successor for the three months ended September 30, 2023 and for the Predecessor for the three months ended September 30, 2022.
| Successor | Predecessor | |||||||||||||||
| For the Three | For the Three | |||||||||||||||
| Months Ended | Months Ended | |||||||||||||||
| September 30, | September 30, | Favorable (Unfavorable) | ||||||||||||||
| (in thousands) | 2023 | 2022 | $ Change | % Change | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Research and development | $ | 674 | $ | 2,334 | $ | 1,660 | 71.1 | % | ||||||||
| General and administrative | 2,229 | 1,061 | (1,168 | ) | (110.1 | )% | ||||||||||
| Total Operating Expenses | 2,903 | 3,395 | 492 | 14.5 | % | |||||||||||
| Loss from Operations | (2,903 | ) | (3,395 | ) | 492 | 14.5 | % | |||||||||
| Other Income (Expense), Net | - | (298 | ) | 298 | 100.0 | % | ||||||||||
| Pre-tax net loss | (2,903 | ) | (3,693 | ) | 790 | (21.4 | )% | |||||||||
| Income tax benefit | 1 | - | 1 | 100.0 | % | |||||||||||
| Net loss | $ | (2,902 | ) | $ | (3,693 | ) | $ | 791 | 21.4 | % | ||||||
Research and Development Expenses
Research and development expenses were $0.7 million for the three months ended September 30, 2023, a decrease of $1.7 million or 71.1% from the three months ended September 30, 2022. The decrease is primarily attributable to a decrease of $1.7 million in the costs of manufacturing materials of IC 100 for the three months ended September 30, 2022.
General and Administrative Expenses
General and administrative expenses were $2.2 million for the three months ended September 30, 2023, an increase of $1.2 million or 110.1% from the three months ended September 30, 2022. The increase is primarily attributable to an increase of $0.4 million in professional fees associated with being a public company, a $0.3 million increase in director and officer insurance, a $0.2 million increase for bonus accruals, and $0.1 million increase in marketing costs for investor and public relations.
| 21 |
Other Income (Expense)
Total other income (expense), net was zero for the three months ended September 30, 2023, a decrease of $0.3 million or 100.0% from the three months ended September 30, 2022. The change was primarily a result of a decrease in interest and change in fair value of derivative liabilities expense of approximately $0.3 million in the aggregate as a result of convertible debt conversions to equity.
Comparison of the nine months ended September 30, 2023 (Successor Period) and the nine months ended September 30, 2022 (Predecessor Period)
The following table summarizes our results of operations for the Successor for the nine months ended September 30, 2023 and for the Predecessor for the nine months ended September 30, 2022.
| Successor | Predecessor | |||||||||||||||
| For the Nine | For the Nine | |||||||||||||||
| Months Ended | Months Ended | |||||||||||||||
| September 30, | September 30, | Favorable (Unfavorable) | ||||||||||||||
| (in thousands) | 2023 | 2022 | $ Change | % Change | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Research and development | $ | 2,951 | $ | 4,120 | $ | 1,169 | 28.4 | % | ||||||||
| General and administrative | 9,694 | 4,526 | (5,168 | ) | (114.2 | )% | ||||||||||
| Impairment of in-process research and development | 69,280 | - | (69,280 | ) | (100.0 | )% | ||||||||||
| Impairment of goodwill | 11,895 | - | (11,895 | ) | (100.0 | )% | ||||||||||
| Total Operating Expenses | 93,820 | 8,646 | (85,174 | ) | (985.1 | )% | ||||||||||
| Loss from Operations | (93,820 | ) | (8,646 | ) | (85,174 | ) | (985.1 | )% | ||||||||
| Other Income (Expense), Net | 1 | (799 | ) | 800 | 100.1 | % | ||||||||||
| Pre-tax net loss | (93,819 | ) | (9,445 | ) | (84,374 | ) | 893.3 | % | ||||||||
| Income tax benefit | 8,860 | - | 8,860 | 100.0 | % | |||||||||||
| Net loss | $ | (84,959 | ) | $ | (9,445 | ) | $ | (75,514 | ) | (799.5 | )% | |||||
Research and Development Expenses
Research and development expenses were $3.0 million for the nine months ended September 30, 2023, a decrease of $1.2 million or 28.4% from the nine months ended September 30, 2022. The decrease is primarily attributable to an approximately $2.0 million decrease in the costs of manufacturing materials of IC 100. This was partially offset by an approximately $0.8 million increase in the costs of drug manufacturing, formulation and pre-clinical operations.
General and Administrative Expenses
General and administrative expenses were $9.7 million for the nine months ended September 30, 2023, an increase of $5.2 million or 114.2% from the nine months ended September 30, 2022. The increase is primarily attributable to an increase of $2.5 million in professional fees associated with being a public company, a $1.1 million increase in marketing costs for investor and public relations, a $1.0 million increase for director and officer insurance, and $0.4 million in 2023 payments for the Effectiveness Failure related to the PIPE Shares.
Impairment of In-Process Research and Development and Goodwill
Impairment of in-process research and development and impairment of goodwill were $69.3 million and $11.9 million, respectively, compared to none for the nine months ended September 30, 2022. The impairment is a result of the decline in our stock price and the resulting market capitalization of the Company at June 30, 2023.
| 22 |
Other (Income) Expense
Total other income (expense), net was $1,000 of income for the nine months ended September 30, 2023, a decrease of $0.8 million of expense or 100.1% from the nine months ended, September 30, 2022. The change was a result of a decrease in interest expense of approximately $0.4 million and a decrease in the loss from the change in the fair value of the derivative liability of $0.4 million, both as a result of convertible debt conversions to equity.
Cash Flows
The following table summarizes our cash flows from operating and financing activities for the Successor for the nine months ended September 30, 2023 and for the Predecessor for the nine months ended September 30, 2022:
| For the Nine Months Ended September 30, | ||||||||||||
| (in thousands) | 2023 | 2022 | Increase (decrease) | |||||||||
| Net cash provided by (used in) | ||||||||||||
| Operating activities | $ | (5,933 | ) | $ | (1,078 | ) | $ | (4,855 | ) | |||
| Financing activities | 1,610 | 1,352 | 258 | |||||||||
| Net (Decrease) Increase in Cash | $ | (4,323 | ) | $ | 274 | $ | (4,597 | ) | ||||
Cash Flows from Operating Activities
Net cash used in operating activities was $5.9 million and $1.1 million for the nine months ended September 30, 2023 and 2022, respectively. For the nine months ended September 30, 2023 and September 30, 2022, the net cash used in operating activities was primarily attributable to the net loss of approximately $85.0 million and $9.4 million, respectively, offset by $75.0 million and $3.6 million, respectively, of net non-cash expenses, and approximately $4.0 million and $4.8 million, respectively, of cash generated by the levels of operating assets and liabilities.
Net Cash Provided by Financing Activities
Net cash provided by financing activities was $1.6 million and $1.4 million for the nine months ended September 30, 2023 and 2022, respectively. Cash provided by financing activities during the nine months ended September 30, 2023 primarily represented $13.1 million in cash proceeds from issuance of common stock in a public offering and $1.0 million in exercise proceeds from a warrant inducement offer. This was offset by $1.8 million in registration and issuance costs associated with common stock issuances and $10.7 million in cash paid for the redemption of Series A Preferred Stock. Cash provided by financing activities during the nine months ended September 30, 2022 represented proceeds from the issuance of preferred stock in a private placement of $1.4 million.
Liquidity and Capital Resources
The following table summarizes our total current assets, current liabilities and working capital deficiency at September 30, 2023 and December 31, 2022, respectively:
| (in thousands) | September 30, 2023 | December 31, 2022 | ||||||
| Current Assets | $ | 2,005 | $ | 6,363 | ||||
| Current Liabilities | $ | 11,707 | $ | 8,188 | ||||
| Working Capital Deficiency | $ | (9,702 | ) | $ | (1,825 | ) | ||
| 23 |
Since our inception in 2014 through September 30, 2023, we have not generated any revenue and have incurred significant operating losses and negative cash flows from our operations. Based on our current operating plan, we have limited our research and development spending and we expect our cash of $1.6 million as of September 30, 2023 will only be sufficient to fund our operating expenses and capital expenditure requirements on a month-to-month basis. However, it is difficult to predict our spending for our product candidates prior to obtaining FDA approval. Moreover, changing circumstances may cause us to expend cash significantly faster than we currently anticipate, and we may need to spend more cash than currently expected because of circumstances beyond our control.
Going Concern
Since inception we have been engaged in organizational activities, including raising capital and research and development activities. We have not generated revenues and have not yet achieved profitable operations, nor have we ever generated positive cash flow from operations. There is no assurance that profitable operations, if achieved, could be sustained on a continuing basis. We are subject to those risks associated with any pre-clinical stage pharmaceutical company that has substantial expenditures for research and development. There can be no assurance that our research and development projects will be successful, that products developed will obtain necessary regulatory approval, or that any approved product will be commercially viable. In addition, we operate in an environment of rapid technological change and are largely dependent on the services of our employees and consultants. Further, our future operations are dependent on the success of our efforts to raise additional capital. These uncertainties raise substantial doubt about our ability to continue as a going concern for 12 months after the issuance date of our financial statements. The accompanying financial statements have been prepared on a going concern basis. The financial statements do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or the amounts and classification of liabilities that may result from the possible inability of us to continue as a going concern, which contemplates the continuation of operations, realization of assets and liquidation of liabilities in the ordinary course of business. We incurred a net loss of $85.0 million for the nine months ended September 30, 2023 and a net loss of $9.4 million for the nine months ended September 30, 2022, and we had an accumulated deficit of $89.9 million at September 30, 2023. We anticipate incurring additional losses until such time, if ever, that we can generate significant revenue from our product candidates currently in development. Our primary source of capital has been the issuance of debt and equity securities. We believe that current cash is only sufficient to fund operations and capital requirements on a month-to-month basis. We will need additional financing to fund our operations, to complete development of and to commercially develop our product candidates and to continue as a going concern. There is no assurance that such financing will be available when needed or on acceptable terms.
Contractual Obligations
The following summarizes our contractual obligations as of September 30, 2023 that will affect our future liquidity. Based on our current operating plan, we plan to satisfy the obligations identified below from our current cash balance and future financing.
Cash requirements for our current liabilities as of September 30, 2023 include approximately $11.7 million for accounts payable, accrued expenses, and our operating lease liability.
Future Capital Requirements
We intend to raise additional capital in the near term in order to meet our current obligations and fund our day-to-day operations and current obligations.
We expect to raise additional capital by issuing equity or equity-linked securities in subsequent offerings. If we are unable to raise additional capital by issuing equity or equity-linked securities on terms favorable to us, we may not have sufficient liquidity to execute our business strategy. We have various warrants outstanding that can be exercised for our common stock, many of which must be exercised in exchange for cash paid to us by the holders of such warrants. If the market price of our common stock is less than the exercise price of a holder’s warrants, it is unlikely that holders will exercise their warrants. As such, we do not expect to receive significant proceeds in the near term from the exercise of most of our warrants based on the current market price of our common stock and the exercise prices of such warrants.
Our policy is to invest any cash in excess of our immediate requirements in investments designed to preserve the principal balance and provide liquidity while producing a modest return on investment. Accordingly, our cash equivalents will be invested primarily in money market funds which are currently providing only a minimal return given the current interest rate environment.
We expect to continue to incur substantial additional operating losses for at least the next several years as we continue to develop our product candidates and seek marketing approval and, subject to obtaining such approval, the eventual commercialization of our product candidates. If we obtain marketing approval for our product candidates, we will incur significant sales, marketing and outsourced manufacturing expenses. In addition, we expect to incur additional expenses to add operational, financial and information systems and personnel, including personnel to support our planned product commercialization efforts. We also expect to incur significant costs to comply with corporate governance, internal controls, and similar requirements applicable to us as a public company.
| 24 |
Our future use of operating cash and capital requirements will depend on many forward-looking factors, including the following:
| ● | the initiation, progress, timing, costs, and results of clinical trials for our product candidates; | |
| ● | the clinical development plans we establish for each product candidate; | |
| ● | the number and characteristics of product candidates that we develop or may in-license; | |
| ● | the terms of any collaboration agreements we may choose to execute; | |
| ● | the outcome, timing and cost of meeting regulatory requirements established by the FDA or other comparable foreign regulatory authorities; | |
| ● | the cost of filing, prosecuting, defending, and enforcing our patent claims and other intellectual property rights; | |
| ● | the cost of defending intellectual property disputes, including patent infringement actions brought by third parties against us; | |
| ● | the cost and timing of the implementation of commercial scale manufacturing activities; and | |
| ● | the cost of establishing, or outsourcing, sales, marketing, and distribution capabilities for any product candidates for which we may receive regulatory approval in regions where we choose to commercialize our products on our own. |
To continue to grow our business over the longer term, we plan to commit substantial resources to research and development, clinical trials of our product candidates, and other operations and potential product acquisitions and in-licensing. We have evaluated and expect to continue to evaluate a wide array of strategic transactions as part of our plan to acquire or in-license and develop additional products and product candidates to augment our internal development pipeline. Strategic transaction opportunities that we may pursue could materially affect our liquidity and capital resources and may require us to incur additional indebtedness, seek equity capital or both. In addition, we may pursue development, acquisition, or in-licensing of approved or development products in new or existing therapeutic areas or continue the expansion of our existing operations. Accordingly, we expect to continue to opportunistically seek access to additional capital to license or acquire additional products, product candidates or companies to expand our operations, or for general corporate purposes. Strategic transactions may require us to raise additional capital through one or more public or private debt or equity financings or could be structured as a collaboration or partnering arrangement. We have no arrangements, agreements, or understandings in place at the present time to enter into any acquisition, in-licensing or similar strategic business transaction. In addition, we continue to evaluate commercial collaborations and strategic relationships with established pharmaceutical companies, which would provide us with more immediate access to marketing, sales, market access and distribution infrastructure.
If we raise additional funds by issuing equity securities, our stockholders will experience dilution. Debt financing, if available, would result in increased fixed payment obligations and may involve agreements that include covenants limiting or restricting our ability to take specific actions, such as incurring additional debt, making capital expenditures, or declaring dividends. Any debt financing or additional equity that we raise may contain terms, such as liquidation and other preferences that are not favorable to us or our existing stockholders. If we raise additional funds through collaboration and licensing arrangements with third parties, it may be necessary to relinquish valuable rights to our technologies, future revenue streams or product candidates or to grant licenses on terms that may not be favorable to us.
| 25 |
JOBS Act Accounting Election
We are an “emerging growth company,” as defined in the Jumpstart Our Business Startups Act of 2012, or the JOBS Act. The JOBS Act permits companies with emerging growth company status to take advantage of an extended transition period to comply with new or revised accounting standards, delaying the adoption of these accounting standards until they would apply to private companies. We expect to use this extended transition period to enable us to comply with new or revised accounting standards that have different effective dates for public and private companies until the earlier of the date we (1) are no longer an emerging growth company or (2) affirmatively and irrevocably opts out of the extended transition period provided in the JOBS Act. As a result, our financial statements may not be comparable to companies that comply with the new or revised accounting standards as of public company effective dates.
In addition, we intend to rely on the other exemptions and reduced reporting requirements provided by the JOBS Act.
Off-Balance Sheet Arrangements
There are no off-balance sheet arrangements between us and any other entity that have, or are reasonably likely to have, a current or future effect on financial conditions, changes in financial conditions, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that is material to stockholders.
Critical Accounting Policies and Estimates
Refer to our Annual Report on Form 10-K for the year ended December 31, 2022, filed with the SEC on March 31, 2023 and Note 2 to the condensed consolidated financial statements of this Quarterly Report on Form 10-Q, for a discussion of our critical accounting policies and use of estimates.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
Not applicable.
ITEM 4. CONTROLS AND PROCEDURES.
Disclosure Controls and Procedures
Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed in our reports filed or submitted 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 in company reports filed or submitted under the Exchange Act is accumulated and communicated to management, including our Chief Executive Officer and Chief Financial Officer (who serve as our Principal Executive Officer and Principal Financial and Accounting Officer, respectively), to allow timely decisions regarding required disclosure.
As required by Rules 13a-15 and 15d-15 under the Exchange Act, our Chief Executive Officer and Chief Financial Officer carried out an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures as of December 31, 2022. Based upon their evaluation and due to the material weakness cited below, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) were ineffective.
During the year ended December 31, 2022, our management determined that our internal controls over financial reporting were not effective as of December 31, 2022. Specifically, management’s conclusion was based on the following material weakness which existed as of December 31, 2022:
| ● | The Company did not design and implement effective controls over the accounting for significant and complex non-routine transactions. |
| 26 |
Our management plans to establish procedures to monitor and evaluate the effectiveness of our internal controls over financial reporting on an ongoing basis and are committed to taking further action and implementing necessary enhancements or improvements, including those necessary to address the material weakness cited above. Management expects to commence its assessment of the design and operating effectiveness of its internal controls over financial reporting, including the development and implementation of its remediation plan, as soon as resources permit. However, the material weakness will not be considered remediated until the applicable controls operate for a sufficient period of time and management has concluded, through testing, that these controls are operating effectively.
Changes in Internal Control over Financial Reporting
There were no changes in our internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) of the Exchange Act) during the most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
Inherent Limitations of the Effectiveness of Controls
Management does not expect that our disclosure controls and procedures or our internal control over financial reporting will prevent or detect all error and fraud. A control system, no matter how well designed and operated, is based upon certain assumptions and can provide only reasonable, not absolute, assurance that its objectives will be met. Further, no evaluation of controls can provide absolute assurance that misstatements due to error or fraud will not occur or that all control issues and instances of fraud, if any, within the Company have been detected.
| 27 |
PART II – OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS.
None.
ITEM 1A. RISK FACTORS.
You should consider the risks and uncertainties described under Item 1A of Part I of our Annual Report on Form 10-K for the fiscal year ended December 31, 2022, which we filed with the Securities and Exchange Commission on March 31, 2023, together with all other information contained or incorporated by reference in this Quarterly Report on Form 10-Q, when evaluating our business and our prospects. There are no material changes to the risk factors set forth in Part I, Item 1A, in our Annual Report on Form 10-K for the year ended December 31, 2022.
Our failure to maintain compliance with Nasdaq’s continued listing requirements could result in the delisting of our common stock.
Our common stock is currently listed for trading on The Nasdaq Global Market. We must satisfy the continued listing requirements of Nasdaq, to maintain the listing of our common stock on The Nasdaq Global Market.
On June 9, 2023, the Company received a letter from the Listing Qualifications Staff of The Nasdaq Stock Market, LLC (“Nasdaq”) indicating that, based upon the closing bid price of the Company’s common stock for the last 30 consecutive business days, the Company is not currently in compliance with the requirement to maintain a minimum bid price of $1.00 per share for continued listing on the Nasdaq Global Market, as set forth in Nasdaq Listing Rule 5550(a)(2) (the “Notice”).
The Notice has no immediate effect on the continued listing status of our common stock on the Nasdaq Global Market, and, therefore, our listing remains fully effective.
We are provided a compliance period of 180 calendar days from the date of the Notice, or until December 6, 2023, to regain compliance with the minimum closing bid requirement, pursuant to Nasdaq Listing Rule 5810(c)(3)(A). If at any time before December 6, 2023, the closing bid price of our common stock closes at or above $1.00 per share for 10 consecutive business days, Nasdaq will provide written notification that we have achieved compliance with the minimum bid price requirement, and the matter would be resolved. If we do not regain compliance during the compliance period ending December 6, 2023, then Nasdaq may grant us a second 180 calendar day period to regain compliance, provided we (i) meet the continued listing requirement for market value of publicly-held shares and all other initial listing standards for the Nasdaq Global Market, other than the minimum closing bid price requirement and (ii) notify Nasdaq of our intent to cure the deficiency.
We will continue to monitor the closing bid price of our common stock and seek to regain compliance with all applicable Nasdaq requirements within the allotted compliance periods. If we do not regain compliance within the allotted compliance periods, including any extensions that may be granted by Nasdaq, Nasdaq will provide notice that our common stock will be subject to delisting. We would then be entitled to appeal that determination to a Nasdaq hearings panel. Although we intend to engage in efforts to regain compliance, and thus maintain our listing, there can be no assurance that we will regain compliance with the minimum bid price requirement during the 180-day compliance period, secure a second period of 180 days to regain compliance or maintain compliance with the other Nasdaq listing requirements.
If we fail to continue to meet all applicable Nasdaq Global Market requirements in the future and Nasdaq determines to delist our common stock, the delisting could substantially decrease trading of our common stock; adversely affect the market liquidity of our common stock as a result of the loss of market efficiencies associated with Nasdaq and the loss of federal preemption of state securities laws; adversely affect our ability to obtain financing on acceptable terms, if at all; and may result in the potential loss of confidence by investors, suppliers, customers, and employees, and fewer business development opportunities. Additionally, the market price of our common stock may decline further and shareholders may lose some or all of their investment.
| 28 |
Unless our common stock continues to be listed on a national securities exchange it will become subject to the so-called “penny stock” rules that impose restrictive sales practice requirements.
If we are unable to maintain the listing of our common stock on Nasdaq or another national securities exchange, our common stock could become subject to the so-called “penny stock” rules if the shares have a market value of less than $5.00 per share. The SEC has adopted regulations that define a penny stock to include any stock that has a market price of less than $5.00 per share, subject to certain exceptions, including an exception for stock traded on a national securities exchange. The SEC regulations impose restrictive sales practice requirements on broker-dealers who sell penny stocks to persons other than established customers and “accredited investors” as defined by relevant SEC rules. These additional requirements may discourage broker-dealers from effecting transactions in securities that are classified as penny stocks, which could severely limit the market price and liquidity of such securities and the ability of purchasers to sell such securities in the secondary market. This means that if we are unable to maintain the listing of our common stock on a national securities exchange, the ability of stockholders to sell their common stock in the secondary market could be adversely affected.
If a transaction involving a penny stock is not exempt from the SEC’s rule, a broker-dealer must deliver a disclosure schedule relating to the penny stock market to each investor prior to a transaction. The broker-dealer also must disclose the commissions payable to both the broker-dealer and its registered representative, current quotations for the penny stock, and, if the broker-dealer is the sole market-maker, the broker-dealer must disclose this fact and the broker-dealer’s presumed control over the market. Finally, monthly statements must be sent disclosing recent price information for the penny stock held in the customer’s account and information on the limited market in penny stocks.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES, USE OF PROCEEDS, AND ISSUER PURCHASES OF EQUITY SECURITIES.
None.
ITEM 3. DEFAULTS UPON SENIOR SECURITIES.
None.
ITEM 4. MINE SAFETY DISCLOSURES.
Not applicable.
ITEM 5. OTHER INFORMATION.
None.
| 29 |
ITEM 6. EXHIBITS.
| Exhibit | Description | |
| 4.1 | Form of Inducement Warrant (incorporated by reference to Exhibit 4.1 of the Company’s Current Report on Form 8-K filed with the SEC on September 14, 2023). | |
| 10.1 | Form of Inducement Letter (incorporated by reference to Exhibit 10.1 of the Company’s Current Report on Form 8-K filed with the SEC on September 14, 2023). | |
| 31.1* | Certification of Chief Executive Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a). | |
| 31.2* | Certification of Chief Financial Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a). | |
| 32.1** | Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350. | |
| 101. INS | XBRL Inline Instance Document (the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document). | |
| 104 | Cover Page Interactive Data File (formatted in Inline XBRL and contained in Exhibit 101) |
* Filed herewith.
** Furnished, not filed, herewith.
| 30 |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this quarterly report to be signed on its behalf by the undersigned hereunto duly authorized.
| Dated: November 14, 2023 | By: | /s/ Stephen C, Glover |
| Stephen C. Glover | ||
| Chief Executive Officer | ||
| (Principal Executive Officer) |
| Dated: November 14, 2023 | By: | /s/ Peter Wolfe |
| Peter Wolfe | ||
| Chief Financial Officer | ||
| (Principal Financial and Accounting Officer) |
| 31 |
Exhibit 31.1
Certification of
Principal Executive Officer
of ZYVERSA THERAPEUTICS, INC.
Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
I, Stephen C. Glover, certify that:
| 1. | I have reviewed this quarterly report on Form 10-Q of ZYVERSA THERAPEUTICS, INC.; |
| 2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
| 3. | Based on my knowledge, the financial statements, and other financial information included in this annual report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
| 4. | The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f) for the registrant and we have: |
| a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; | |
| b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; | |
| c) | Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and | |
| d) | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth quarter in the case of an annual report) that has materially affected, or is likely to materially affect, the registrant’s internal control over financial reporting; and |
| 5. | The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent function): |
| a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and | |
| b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
| Dated: November 14, 2023 | By: | /s/ Stephen C. Glover |
| Stephen C. Glover | ||
| Chief Executive Officer | ||
| (Principal Executive Officer) |
Exhibit 31.2
Certification of
Principal Executive Officer
of ZYVERSA THERAPEUTICS, INC.
Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
I, Peter Wolfe, certify that:
| 1. | I have reviewed this quarterly report on Form 10-Q of ZYVERSA THERAPEUTICS, INC.; |
| 2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
| 3. | Based on my knowledge, the financial statements, and other financial information included in this annual report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
| 4. | The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f) for the registrant and we have: |
| a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; | |
| b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; | |
| c) | Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and | |
| d) | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth quarter in the case of an annual report) that has materially affected, or is likely to materially affect, the registrant’s internal control over financial reporting; and |
| 5. | The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent function): |
| a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and | |
| b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
| Dated: November 14, 2023 | By: | /s/ Peter Wolfe |
| Peter Wolfe | ||
| Chief Financial Officer | ||
| (Principal Financial and Accounting Officer) |
Exhibit 32.1
CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002
In connection with the Quarterly Report of ZYVERSA THERAPEUTICS, INC. (the “Company”) on Form 10-Q for the quarter ended September 30, 2023, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), each of the undersigned officers of the Company certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to such officer’s knowledge:
(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and
(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company as of the dates and for the periods expressed in the Report.
| Dated: November 14, 2023 | By: | /s/ Stephen C. Glover |
| Stephen C. Glover | ||
| Chief Executive Officer | ||
| (Principal Executive Officer) |
| Dated: November 14, 2023 | By: | /s/ Peter Wolfe |
| Peter Wolfe | ||
| Chief Financial Officer | ||
| (Principal Financial and Accounting Officer) |
Condensed Consolidated Statement of Changes in Stockholders' Equity (Deficiency) (Unaudited) - USD ($) |
Total |
Predecessor [Member] |
Preferred Stock [Member]
Series A Preferred Stock [Member]
|
Preferred Stock [Member]
Series A Preferred Stock [Member]
Predecessor [Member]
|
Preferred Stock [Member]
Series B Preferred Stock [Member]
|
Common Stock [Member] |
Common Stock [Member]
Predecessor [Member]
|
Treasury Stock, Common [Member] |
Additional Paid-in Capital [Member] |
Additional Paid-in Capital [Member]
Predecessor [Member]
|
Retained Earnings [Member] |
Retained Earnings [Member]
Predecessor [Member]
|
||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance at Dec. 31, 2021 | $ (12,831,466) | $ 242 | $ 40,065,109 | $ (52,896,817) | ||||||||||||||||||
| Balance, shares at Dec. 31, 2021 | 24,167,257 | |||||||||||||||||||||
| Stock-based compensation: | 1,941,746 | 1,941,746 | ||||||||||||||||||||
| Net loss | (3,748,495) | (3,748,495) | ||||||||||||||||||||
| Issuance of preferred stock in private placement | [1] | 393,301 | $ 1 | 393,300 | ||||||||||||||||||
| Issuance of preferred stock in private placement, shares | [1] | 133,541 | ||||||||||||||||||||
| Balance at Mar. 31, 2022 | (14,244,914) | $ 1 | $ 242 | 42,400,155 | (56,645,312) | |||||||||||||||||
| Balance, shares at Mar. 31, 2022 | 133,541 | 24,167,257 | ||||||||||||||||||||
| Balance at Dec. 31, 2021 | $ (12,831,466) | $ 242 | 40,065,109 | (52,896,817) | ||||||||||||||||||
| Balance, shares at Dec. 31, 2021 | 24,167,257 | |||||||||||||||||||||
| Financial Designation, Predecessor and Successor [Fixed List] | Predecessor | Predecessor | ||||||||||||||||||||
| Net loss | $ (9,445,325) | |||||||||||||||||||||
| Balance at Sep. 30, 2022 | (12,133,694) | $ 23 | $ 242 | 50,208,183 | (62,342,142) | |||||||||||||||||
| Balance, shares at Sep. 30, 2022 | 2,253,056 | 24,167,257 | ||||||||||||||||||||
| Balance at Dec. 31, 2021 | (12,831,466) | $ 242 | 40,065,109 | (52,896,817) | ||||||||||||||||||
| Balance, shares at Dec. 31, 2021 | 24,167,257 | |||||||||||||||||||||
| Financial Designation, Predecessor and Successor [Fixed List] | Successor | |||||||||||||||||||||
| Balance at Dec. 31, 2022 | $ 99,662,997 | $ 1 | $ 1 | $ 902 | $ 104,583,271 | $ (4,921,178) | ||||||||||||||||
| Balance, shares at Dec. 31, 2022 | 8,635 | 5,062 | 9,016,139 | |||||||||||||||||||
| Balance at Mar. 31, 2022 | (14,244,914) | $ 1 | $ 242 | 42,400,155 | (56,645,312) | |||||||||||||||||
| Balance, shares at Mar. 31, 2022 | 133,541 | 24,167,257 | ||||||||||||||||||||
| Stock-based compensation: | 695,940 | 695,940 | ||||||||||||||||||||
| Net loss | (2,004,212) | (2,004,212) | ||||||||||||||||||||
| Balance at Jun. 30, 2022 | $ (15,553,186) | $ 1 | $ 242 | 43,096,095 | (58,649,524) | |||||||||||||||||
| Balance, shares at Jun. 30, 2022 | 133,541 | 24,167,257 | ||||||||||||||||||||
| Financial Designation, Predecessor and Successor [Fixed List] | Predecessor | Predecessor | ||||||||||||||||||||
| Stock-based compensation: | $ 494,022 | 494,022 | ||||||||||||||||||||
| Net loss | (3,692,618) | (3,692,618) | ||||||||||||||||||||
| Issuance of preferred stock in private placement | [2] | 959,200 | $ 4 | 959,196 | ||||||||||||||||||
| Issuance of preferred stock in private placement, shares | [2] | 317,322 | ||||||||||||||||||||
| Conversion of convertible notes payable and accrued interest into preferred stock | 5,658,888 | $ 18 | 5,658,870 | |||||||||||||||||||
| Conversion of convertible notes payable and accrued interest into preferred stock, shares | 1,802,193 | |||||||||||||||||||||
| Balance at Sep. 30, 2022 | $ (12,133,694) | $ 23 | $ 242 | $ 50,208,183 | $ (62,342,142) | |||||||||||||||||
| Balance, shares at Sep. 30, 2022 | 2,253,056 | 24,167,257 | ||||||||||||||||||||
| Balance at Dec. 31, 2022 | $ 99,662,997 | $ 1 | $ 1 | $ 902 | 104,583,271 | (4,921,178) | ||||||||||||||||
| Balance, shares at Dec. 31, 2022 | 8,635 | 5,062 | 9,016,139 | |||||||||||||||||||
| Reclassification of formerly redeemable common stock | 331,331 | $ 7 | 331,324 | |||||||||||||||||||
| Reclassification of formerly redeemable common stock, shares | 65,783 | |||||||||||||||||||||
| Issuance of common stock pursuant to vendor agreements | 395,200 | $ 13 | 395,187 | |||||||||||||||||||
| Issuance of common stock pursuant to vendor agreements, shares | 130,000 | |||||||||||||||||||||
| Registration costs associated with preferred stock issuance | (34,674) | (34,674) | ||||||||||||||||||||
| Stock-based compensation: | 287,461 | 287,461 | ||||||||||||||||||||
| Net loss | (3,543,950) | (3,543,950) | ||||||||||||||||||||
| Balance at Mar. 31, 2023 | 97,098,365 | $ 1 | $ 1 | $ 922 | 105,562,569 | (8,465,128) | ||||||||||||||||
| Balance, shares at Mar. 31, 2023 | 8,635 | 5,062 | 9,211,922 | |||||||||||||||||||
| Balance at Dec. 31, 2022 | $ 99,662,997 | $ 1 | $ 1 | $ 902 | 104,583,271 | (4,921,178) | ||||||||||||||||
| Balance, shares at Dec. 31, 2022 | 8,635 | 5,062 | 9,016,139 | |||||||||||||||||||
| Financial Designation, Predecessor and Successor [Fixed List] | Successor | |||||||||||||||||||||
| Net loss | $ (84,959,446) | |||||||||||||||||||||
| Balance at Sep. 30, 2023 | 19,703,659 | $ 1 | $ 4,353 | $ (7,168) | 109,587,097 | (89,880,624) | ||||||||||||||||
| Balance, shares at Sep. 30, 2023 | 50 | 5,062 | 43,517,560 | (2,159) | ||||||||||||||||||
| Balance at Mar. 31, 2023 | 97,098,365 | $ 1 | $ 1 | $ 922 | 105,562,569 | (8,465,128) | ||||||||||||||||
| Balance, shares at Mar. 31, 2023 | 8,635 | 5,062 | 9,211,922 | |||||||||||||||||||
| Issuance of common stock pursuant to vendor agreements | 210,000 | $ 38 | 209,962 | |||||||||||||||||||
| Issuance of common stock pursuant to vendor agreements, shares | 380,000 | |||||||||||||||||||||
| Stock-based compensation: | 365,742 | 365,742 | ||||||||||||||||||||
| Net loss | (78,513,093) | (78,513,093) | ||||||||||||||||||||
| Registered offering of common stock | [3] | 9,831,019 | $ 1,102 | 9,829,917 | ||||||||||||||||||
| Registered offering of common stock , shares | [3] | 11,015,500 | ||||||||||||||||||||
| Redemption of Series A Preferred Stock | (10,080,001) | $ (1) | (10,080,000) | |||||||||||||||||||
| Redemption of series A preferred stock , shares | (8,400) | |||||||||||||||||||||
| Conversion of Series A Preferred Stock into common stock | $ 2 | (2) | ||||||||||||||||||||
| Conversion of series A preferred stock into common stock , shares | (35) | 17,500 | ||||||||||||||||||||
| Shares issued as consideration for extension of lock-up period | 1,156,778 | $ 304 | 1,156,474 | |||||||||||||||||||
| Shares issued as consideration for extension of lock-up period, shares | 3,044,152 | |||||||||||||||||||||
| Treasury stock acquired, at cost | (7,168) | $ (7,168) | ||||||||||||||||||||
| Treasury stock acquired at cost , shares | (2,159) | |||||||||||||||||||||
| Balance at Jun. 30, 2023 | $ 20,061,642 | $ 1 | $ 2,368 | $ (7,168) | 107,044,662 | (86,978,221) | ||||||||||||||||
| Balance, shares at Jun. 30, 2023 | 200 | 5,062 | 23,669,074 | (2,159) | ||||||||||||||||||
| Financial Designation, Predecessor and Successor [Fixed List] | Successor | |||||||||||||||||||||
| Stock-based compensation: | $ 243,045 | 243,045 | ||||||||||||||||||||
| Net loss | (2,902,403) | (2,902,403) | ||||||||||||||||||||
| Registered offering of common stock | [4] | 1,575,938 | $ 326 | 1,575,612 | ||||||||||||||||||
| Registered offering of common stock , shares | [4] | 3,256,060 | ||||||||||||||||||||
| Redemption of Series A Preferred Stock | (215,048) | (215,048) | ||||||||||||||||||||
| Redemption of series A preferred stock , shares | (150) | |||||||||||||||||||||
| Warrant modification | 181,891 | 181,891 | ||||||||||||||||||||
| Exercise of pre-funded warrants | 947 | $ 947 | ||||||||||||||||||||
| Exercise of pre-funded warrants, shares | 9,471,213 | |||||||||||||||||||||
| Warrant inducement offer - exercise proceeds | [5] | 757,647 | $ 713 | 756,935 | ||||||||||||||||||
| Warrant inducement offer - exercise proceeds, shares | [5] | 7,121,213 | ||||||||||||||||||||
| Balance at Sep. 30, 2023 | $ 19,703,659 | $ 1 | $ 4,353 | $ (7,168) | $ 109,587,097 | $ (89,880,624) | ||||||||||||||||
| Balance, shares at Sep. 30, 2023 | 50 | 5,062 | 43,517,560 | (2,159) | ||||||||||||||||||
| ||||||||||||||||||||||
Condensed Consolidated Statement of Changes in Stockholders' Equity (Deficiency) (Unaudited) (Parenthetical) - Predecessor [Member] - USD ($) |
3 Months Ended | |||
|---|---|---|---|---|
Sep. 30, 2023 |
Jun. 30, 2023 |
Sep. 30, 2022 |
Mar. 31, 2022 |
|
| Gross proceeds | $ 11,015,500 | $ 996,400 | $ 419,320 | |
| Issuance costs | $ 1,184,482 | $ 37,200 | $ 26,019 | |
| Common Stock [Member] | ||||
| Gross proceeds | $ 2,099,053 | |||
| Issuance costs | 523,115 | |||
| Warrant [Member] | ||||
| Gross proceeds | 966,349 | |||
| Issuance costs | $ 208,702 | |||
Business Organization, Nature of Operations and Basis of Presentation |
9 Months Ended |
|---|---|
Sep. 30, 2023 | |
| Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
| Business Organization, Nature of Operations and Basis of Presentation | Note 1 – Business Organization, Nature of Operations and Basis of Presentation
Organization and Operations
Larkspur Health Acquisition Corp. (“Larkspur”), a blank-check special purpose acquisition company, was incorporated in Delaware on March 17, 2021. On December 12, 2022, Larkspur consummated the Business Combination (as defined below) with ZyVersa Therapeutics, Inc. (“Predecessor”) which was incorporated in the State of Florida on March 11, 2014 as Variant Pharmaceuticals, Inc. Pursuant to the terms of the Business Combination Agreement (the “Business Combination Agreement”) (and upon all other conditions of the Business Combination Agreement being satisfied or waived), on the date of the consummation (the “Closing Date”) of the Business Combination and transactions contemplated thereby (the “Business Combination”), Larkspur (“New Parent”) changed its name to ZyVersa Therapeutics, Inc. and the Predecessor changed its name to ZyVersa Therapeutics Operating, Inc. (the “Operating Company”) after merging with a subsidiary of the New Parent, with the Operating Company being the surviving entity, which resulted in it being incorporated in Delaware and it being a wholly-owned subsidiary of the New Parent (collectively the “Successor”). References to the “Company” or “ZyVersa” refer to the Successor for the three and nine months ended September 30, 2023, and to the Predecessor for the three and nine months ended September 30, 2022.
ZyVersa is a clinical stage biopharmaceutical company leveraging proprietary technologies to develop first-in-class drugs for patients with chronic renal or inflammatory diseases with high unmet medical needs. The Company’s mission is to develop drugs that optimize health outcomes and improve patients’ quality of life.
Basis of Presentation and Principles of Consolidation
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“U.S. GAAP”) for interim financial information. Accordingly, they do not include all of the information and disclosures required by accounting principles generally accepted in the United States of America for annual financial statements. In the opinion of management, such statements include all adjustments (consisting only of normal recurring items) which are considered necessary for a fair presentation of the unaudited condensed consolidated financial statements of the Company as of September 30, 2023 and for the nine months ended September 30, 2023 and 2022. The results of operations for the nine months ended September 30, 2023 are not necessarily indicative of the operating results for the full year. It is suggested that these unaudited condensed consolidated financial statements be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s annual report on Form 10-K for the year ended December 31, 2022, filed with the Securities and Exchange Commission (“SEC”) on March 31, 2023.
The accompanying unaudited condensed consolidated financial statements have been derived from the accounting records of the Company and its consolidated subsidiaries. As a result of the Business Combination, for accounting purposes, Larkspur was the acquirer and Predecessor ZyVersa Therapeutics, Inc. was the acquiree and accounting predecessor. Therefore, the financial statement presentation includes the financial statements of the Predecessor for the periods prior to December 13, 2022 and the Successor for the periods including and after December 13, 2022, including the consolidation of the Operating Company. All significant intercompany balances have been eliminated in the unaudited condensed consolidated financial statements. The unaudited condensed consolidated financial statements have been prepared in accordance with U.S. GAAP and pursuant to the accounting rules and regulations of the SEC.
|
Going Concern and Management’s Plans |
9 Months Ended |
|---|---|
Sep. 30, 2023 | |
| Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
| Going Concern and Management’s Plans | Note 2 - Going Concern and Management’s Plans
The accompanying condensed consolidated financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The condensed consolidated financial statements do not include any adjustments relating to the recoverability and classification of asset amounts or the classification of liabilities that might be necessary should the Company be unable to continue as a going concern.
As of September 30, 2023, the Company had cash of approximately $1.6 million and a working capital deficit of approximately $9.7 million. During the nine months ended September 30, 2023, the Company incurred a net loss of approximately $85.0 million and used cash in operations of approximately $5.9 million. The Company has an accumulated deficit of approximately $89.9 million as of September 30, 2023.
The Company has not yet achieved profitability and expects to continue to incur cash outflows from operations. The Company will need substantial cash to complete development of its proprietary technologies and is currently managing costs to maintain cash. It is expected that its research and development and general and administrative expenses will continue to increase and, as a result, the Company will eventually need to generate significant product revenues to achieve profitability.
Consequently, the Company will be required to raise additional funds through equity or debt financing. Management believes that the Company has access to capital resources and continues to evaluate additional financing opportunities; however, there can be no assurance that it will be successful in securing additional capital or that the Company will be able to obtain funds on commercially acceptable terms, if at all. There is also no assurance that the amount of funds the Company might raise will enable the Company to extinguish its working capital deficit, complete its development initiatives or attain profitable operations. The aforementioned conditions raise substantial doubt about the Company’s ability to continue as a going concern for at least one year from the issuance date of these financial statements.
|
Summary of Significant Accounting Policies |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Accounting Policies [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Summary of Significant Accounting Policies | Note 3 – Summary of Significant Accounting Policies
Since the date the Company’s December 31, 2022 financial statements were issued in its 2022 Annual Report on Form 10-K for the year ended December 31, 2022, there have been no material changes to the Company’s significant accounting policies.
Use of Estimates
Preparation of financial statements in conformity with U.S. GAAP requires management to make estimates, judgments and assumptions that affect the amounts reported in the financial statements and the amounts disclosed in the related notes to the financial statements. The Company bases its estimates and judgments on historical experience and on various other assumptions that it believes are reasonable under the circumstances. The amounts of assets and liabilities reported in the Company’s balance sheets and the amounts of expenses reported for each of the periods presented are affected by estimates and assumptions, which are used for, but not limited to, fair value calculations for equity securities, derivative liabilities, share based compensation and acquired intangible assets, as well as establishment of valuation allowances for deferred tax assets. Certain of the Company’s estimates could be affected by external conditions, including those unique to the Company and general economic conditions. It is reasonably possible that actual results could differ from those estimates.
Basic net loss per common share is computed by dividing net loss by the weighted average number of vested common shares outstanding during the period. Diluted net income per common share is computed by dividing net income by the weighted average number of common and dilutive common-equivalent shares outstanding during each period.
Segment Reporting
The Company operates and manages its business as one reportable and operating segment. All assets and operations are in the U.S. The Company’s Chief Executive Officer, who is the chief operating decision maker, reviews financial information on an aggregate basis for purposes of allocating resources and evaluating financial performance.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business Combination, Goodwill and In-Process Research and Development |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Business Combination and Asset Acquisition [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Business Combination, Goodwill and In-Process Research and Development | Note 4 – Business Combination, Goodwill and In-Process Research and Development
On December 12, 2022, Larkspur consummated the Business Combination with ZyVersa Therapeutics, Inc. (see Note 1 – Business Organization, Nature of Operations and Basis of Presentation). The Company accounted for the Business Combination as a forward acquisition of the Operating Company, as it was determined that the Operating Company was a variable interest entity as of the date of the Business Combination. The New Parent was determined to be the primary beneficiary, as its ownership provides the power to direct the activities of the Operating Company and the obligation to absorb the losses and/or receive the benefits of the Operating Company.
Given the non-recurring nature of Larkspur’s activities as a SPAC, pro forma financial data combining the pre-Business Combination results of both Larkspur and the Operating Company would not be meaningful and have not been presented.
Purchase Price Allocation
The Business Combination was recorded using the acquisition method of accounting and the initial purchase price allocation was based on the Company’s preliminary assessment of the fair value of the purchase consideration and the fair value of the Operating Company’s tangible and intangible assets acquired and liabilities assumed at the date of acquisition. At December 31, 2022, the purchase price allocation was not complete due to the proximity of the acquisition date to the calendar year end.
As of June 30, 2023, the preliminary estimates of the acquisition-date fair value of the purchase consideration and the preliminary estimates of the purchase price allocation were confirmed, do not require measurement period adjustments, and were considered final. The acquisition-date fair value of the elements of the purchase consideration were estimated using a market approach with Level 1 inputs (observable inputs) in the case of the fair value of the Successor’s common stock and Level 3 inputs (unobservable inputs) in the case of the fair value attributed to the Successor warrants and options. The acquiror was obligated to replace the Operating Company’s existing warrants and options pursuant to the Business Combination Agreement. Accordingly, it was necessary to allocate the fair value of the replacement warrants and options between purchase consideration (the fair value attributable to pre-combination services) and compensation for post-combination services. The fair value of the replacement warrants and options attributable to post-combination services was $584,260 and $1,731,237, respectively.
The final estimates of the acquisition-date fair value of the purchase consideration were as follows:
The final acquisition-date fair values of the assets acquired and liabilities assumed (see the table below) were determined by management, with the assistance of a third-party valuation expert specifically for the in-process research and development (“IPR&D”). The estimated fair value of the IPR&D assets was determined using the “income approach” which is a valuation technique that provides an estimate of the fair value of an asset based on market participant expectations of the cash flows an asset would generate over its remaining useful life using Level 3 inputs. Some of the more significant assumptions utilized in the valuations include the estimated net cash flows for each year for each asset, the appropriate discount rate necessary to measure the risk inherent in the future cash flows, the life cycle of each asset, the potential regulatory and commercial success risk, royalties on net sales, as well as other factors. There are inherent uncertainties related to these factors and management’s judgment in applying them to arrive at the estimated fair values. The excess of the purchase price over the estimated fair values of the identifiable net assets acquired was recorded as goodwill, which management believes is attributable to the assembled workforce and other intangible assets that do not qualify for separate recognition.
IPR&D recorded for book purposes is considered an indefinite-lived intangible asset until the completion or the abandonment of the research and development efforts. Because the acquisition was structured as a stock sale, the IPR&D and the goodwill do not have any tax basis and will not be deductible for tax purposes.
Impairment
While management did not identify any unfavorable developments related to its IPR&D assets, management did determine that it was more likely than not that the Company’s single reporting unit’s fair value was below its carrying amount, due to a significant and sustained decline in the Company’s market capitalization. Accordingly, it was necessary to perform interim impairment testing as of June 30, 2023.
The fair value of the Company was determined using an income approach. The income approach was based on the present value of the future cash flows, which were derived from financial forecasts and required significant assumptions and judgment, including the estimated net cash flows for each year for each asset, the appropriate discount rate necessary to measure the inherent risk of the future cash flows, the life cycle of each asset, the potential regulatory and commercial success risk, royalties on net sales, as well as other factors. The resulting estimated fair value was reconciled to the Company’s market capitalization.
The reconciliation included an estimated implied control premium of approximately 100% above the Company’s market capitalization on June 30, 2023.
The summation of the Company’s goodwill and IPR&D fair values, as indicated by the Company’s discounted cash flow calculations, were compared to the Company’s consolidated fair value, as indicated by the Company’s market capitalization, to evaluate the reasonableness of the Company’s calculations. The Company’s determination of a reasonable control premium that an investor would pay, over and above market capitalization for a control position, included a number of factors:
As a result of the Company’s analysis, on June 30, 2023, the Company fully impaired its $11.9 million of goodwill and also recorded a $69.3 million impairment charge for its other indefinite-lived intangible assets, namely the IPR&D.
The Company determined that there were no new events or circumstances as of September 30, 2023 that indicate that the fair value of the IPR&D has decreased below its carrying value and intends to perform its annual impairment testing as of October 1, 2023.
|
Accrued Expenses and Other Current Liabilities |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Payables and Accruals [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Accrued Expenses and Other Current Liabilities | Note 5 – Accrued Expenses and Other Current Liabilities
Accrued expenses and other current liabilities consisted of the following as of September 30, 2023 and December 31, 2022:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Derivative Liabilities |
9 Months Ended |
|---|---|
Sep. 30, 2023 | |
| Derivative Instruments and Hedging Activities Disclosure [Abstract] | |
| Derivative Liabilities | Note 6 – Derivative Liabilities
As of January 1, 2022, the Company had Level 3 derivative liabilities that were measured at fair value at issuance, related to the redemption features and put options of certain convertible notes. The redemption features were valued using a combination of a discounted cash flow and a Black-Scholes valuation technique. There were no derivative liabilities as of September 30, 2023 or December 31, 2022.
During the three and nine months ended September 30, 2022, the Predecessor recorded a loss on the change in the fair value of the derivative liabilities of $228,100 and $420,000, respectively.
|
Income Taxes |
9 Months Ended |
|---|---|
Sep. 30, 2023 | |
| Income Tax Disclosure [Abstract] | |
| Income Taxes | Note 7 – Income Taxes
The tax provisions for the nine months ended September 30, 2023 and 2022 were computed using the estimated effective tax rates applicable to the taxable jurisdictions for the full year. The Company’s tax rate is subject to management’s quarterly review and revision, as necessary. The Company’s effective tax rate was 9.44% and 0% for the nine months ended September 30, 2023 and 2022, respectively. The increase in the quarterly rates is primarily the result of changes in its valuation allowance. As of September 30, 2022, the Company recorded a full valuation allowance due to historical and projected losses. As of December 31, 2022, the Company recorded a significant deferred tax liability, which was established in connection with the Business Combination on December 12, 2022, which was a source of future taxable income to realize its net deferred tax assets. During the nine months ended September 30, 2023, the Company recorded an impairment on the asset related to the deferred tax liability which decreased the deferred tax liability. Accordingly, the effective tax rate for the nine months ended September 30, 2023 of 9.44% is primarily due to the adjustment to the net deferred tax liability.
|
Commitments and Contingencies |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Commitments and Contingencies Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Commitments and Contingencies | Note 8 – Commitments and Contingencies
Litigations, Claims and Assessments
In the ordinary course of business, the Company may be involved in legal proceedings, claims and assessments. The Company records contingent liabilities resulting from such claims, if any, when a loss is assessed to be probable and the amount of the loss is reasonably estimable.
License Agreements
L&F Research LLC
The Company entered into a License Agreement with L&F Research LLC (“L&F Research”) effective December 15, 2015, as amended (the “L&F License Agreement”) pursuant to which L&F granted us an exclusive royalty-bearing, worldwide, sublicensable license under the patent and intellectual property rights and know-how specific to and for the development and commercialization of VAR 200, for the treatment, inhibition or prevention of kidney disease in humans and symptoms thereof, including focal segmental glomerulosclerosis. On February 28, 2023, the Company and L&F executed an Amendment and Restatement Agreement that waived L&F’s right to terminate the L&F License Agreement or any other remedies, for non-payment of the First Milestone Payment, until (a) March 31, 2023 as to $1,000,000 of such milestone payments (“Waiver A”) and (b) January 31, 2024 as to $500,000 milestone payments (“Waiver B”). Waiver A was contingent upon (i) forgiveness by the Company of $351,579 in aggregate principal amount outstanding under a certain convertible note, and (ii) a cash payment by the Company to L&F in the amount of $648,421, on or before March 31, 2023. Waiver B is contingent upon a cash payment by the Company to L&F in the amount of $500,000 on or before the earlier of (x) January 31, 2024, and (y) ten business days from the date that the Company receives net proceeds of at least $30,000,000 from the issuance of new equity capital. All other terms of the L&F License remain in effect.
On March 29, 2023, the Company forgave $351,579 in aggregate principal amount outstanding on a certain note and paid $648,421 of cash to L&F, thus meeting the conditions of Waiver A. L&F’s put option expired upon meeting the Waiver A conditions, which resulted in a reclassification of shares of common stock and $331,331 classified as temporary equity to permanent equity.
Operating Leases
On January 18, 2019, the Predecessor entered into a lease agreement for approximately 3,500 square feet of office space in Weston, Florida for a term of five years. Under the lease agreement, the annual base rent, which excludes the Predecessor’s share of taxes and operating costs, is approximately $89,000 for the first year and increases approximately 3% every year thereafter for a total base rent lease commitment of approximately $497,000.
The Successor recognized right-of-use asset amortization of $38,885 and $116,083 in connection with its operating lease for the three and nine months ending September 30, 2023, respectively, and the Predecessor recognized rent expense of $42,225 and $118,519 in connection with its operating lease for the three and nine months ending September 30, 2022, respectively.
A summary of the Company’s right-of-use assets and liabilities is as follows:
Future minimum payments under these operating lease agreements are as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Stockholders’ Permanent and Temporary Equity |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Equity [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Stockholders’ Permanent and Temporary Equity | Note 9 – Stockholders’ Permanent and Temporary Equity
Common Stock
On June 5, 2023, the Company issued shares of common stock valued at $1.2 million to certain investors in a private placement (including to certain members of the Company’s sponsor) in exchange for increasing the duration of their lockup period until July 31, 2023 with respect to an aggregate of shares of common stock underlying all securities of the Company held by such investors. The $1,156,778 fair value of the common stock issued was recorded in general and administrative expense in the Statement of Operations during the nine-months ended September 30, 2023.
During the nine months ended September 30, 2023, the Company entered into investor marketing agreements with two vendors in which the Company issued an aggregate of shares of common stock and cash in exchange for marketing services. The $605,200 fair value of the common stock was established as a prepaid expense and the Company is recognizing the expense over the terms of the contracts.
Equity Offerings
On April 28, 2023, the Company completed an offering of shares of common stock and warrants to purchase 11,015,500 shares of common stock for gross proceeds of $11.0 million (the “Registered Offering”). Each share of common stock was sold together with a five-year warrant to purchase one share of common stock at an exercise price of $1.00 per share, which was exercisable upon issuance. The Company determined that the warrant should be equity-classified, primarily because it is indexed to the Company’s own stock and it met the requirements for equity classification. Accordingly, because both the common stock and the warrant are equity-classified, it wasn’t necessary to allocate the proceeds or the issuance costs to the respective securities. Total issuance costs were $1,184,482 including $440,620 of placement fees, $455,332 of legal fees, $259,774 of accounting and professional service costs related to the offering, and $28,756 of other costs.
On July 26, 2023, the Company completed a public offering of shares of common stock, pre-funded warrants (the “Pre-Funded Warrants”) to purchase shares of common stock and common warrants (the “July 2023 Warrants”) to purchase 12,727,273 shares of common stock at a combined public offering price of $0.165 per share which resulted in gross proceeds of $2.1 million (the “July 2023 Offering”). The Pre-Funded Warrants are exercisable immediately, may be exercised at any time until all Pre-Funded Warrants are exercised in full, and have an exercise price of $0.0001 per share. The July 2023 Warrants are exercisable immediately for a term of five years and have an exercise price of $0.165 per share. The Company determined that both warrants should be equity-classified, primarily because they are indexed to the Company’s own stock and they met the requirements for equity classification. Accordingly, because the common stock and both warrants are equity-classified, it wasn’t necessary to allocate the proceeds or the issuance costs to the respective securities. Total issuance costs were $523,115 including $125,943 of placement fees, $236,091 of legal fees, $87,037 of accounting and professional service costs related to the offering, $26,744 of other costs, and $47,300 incremental fair value of the modified warrants as compared to the original warrants (see Stock Warrants below).
Redemptions of Series A Preferred Stock
On or about April 28, 2023, cash proceeds from the Registered Offering in the amount of $10.5 million were used to redeem shares of Series A Preferred Stock. The loss on the extinguishment of preferred stock is accounted for in a manner similar to the treatment of dividends paid on preferred stock. The loss on extinguishment is calculated as the difference between (a) the fair value of the negotiated $10.5 million of cash transferred to the holders of the Series A Preferred Stock (which also settled the Company’s obligation to make premium and Effectiveness Failure payments), and (b) the $3.8 million net carrying amount of the Series A Preferred Stock. Accordingly, the redemption resulted in the recognition of a $6.7 million deemed dividend for the purposes of calculating the Company’s loss per common share. Because the Company has an accumulated deficit, both the debit and the credit associated with the dividend are to additional paid-in-capital, so there is no balance sheet effect.
On August 3, 2023, the Company entered into a redemption agreement and release with an investor which resulted in the Company, on August 4, 2023, redeeming of the remaining shares of Series A Convertible Preferred Stock and warrants to purchase 86,250 shares of common stock at an exercise price of $2.00 per share for a cash payment of $230,000. The Company recognized an $84,315 deemed dividend during the three months ended September 30, 2023, as a result of the extinguishment accounting associated with the redemption.
Triggering of Down Round Provisions
As a result of the Registered Offering, (a) the exercise price of the Series A Warrants to purchase 863,500 shares of common stock at an exercise price of $11.50 per share that were issued to participants in the original PIPE financing had the exercise price reset to its floor price of $2.00 per share, while becoming exercisable for shares of common stock (which resulted in the recognition of a $1.4 million deemed dividend); (b) the remaining shares of Series A Preferred Stock had their $10.00 original conversion price reset to the floor conversion price of $2.00 per share of common stock (which resulted in the recognition of a $37,000 deemed dividend); and (c) the $10.00 original conversion price of the shares of Series B Preferred Stock issued in connection with the Business Combination reset to its floor price of $7.00 per share of common stock (which resulted in the recognition of a $0.1 million deemed dividend).
Conversion of Series A Preferred Stock
Following the triggering of the down round provision, the holders of shares of Series A Preferred Stock converted into shares of common stock at the new conversion price of $2.00 per share.
Temporary Equity
See Note 8 – “Commitments and Contingencies” for discussion of the movement of temporary equity to permanent equity on March 29, 2023.
Stock-Based Compensation
For the three months ended September 30, 2023, the Successor recorded stock-based compensation expense of $ (of which, ($) was included in research and development and $ was included in general and administrative expense) related to options issued to employees and consultants. For the three months ended September 30, 2022, the Predecessor recorded stock-based compensation expense of $ (of which $ was included in research and development and $ was included in general and administrative expense) related to options issued to employees and consultants.
For the nine months ended September 30, 2023, the Successor recorded stock-based compensation expense of $ (of which, $ was included in research and development and $ was included in general and administrative expense) related to options issued to employees and consultants. For the nine months ended September 30, 2022, the Predecessor recorded stock-based compensation expense of $ (of which $ was included in research and development and $ was included in general and administrative expense) related to options issued to employees and consultants. As of September 30, 2023, there was $ of unrecognized stock-based compensation expense, which the Company expects to recognize over a weighted average period of years.
Stock Options
On January 27, 2023, the Company granted -year stock options to purchase shares of Successor common stock, with an aggregate grant date value of $ to its newly appointed Chief Medical Officer and Senior Vice President of Medical Affairs as inducement for entering into employment with the Company in accordance with Nasdaq Listing Rule 5635(c)(4) under the 2022 Omnibus Equity Incentive Plan (the “2022 Plan”). The stock options vest annually over and have an exercise price of $ per share.
On March 10, 2023, the Company granted -year stock options to purchase shares of Successor common stock to employees of the Company under the 2022 Plan. The stock options have an aggregate grant date value of $, vest annually over three years and have an exercise price of $ per share. Of the shares, shares were issued to the son of an executive officer of the Company.
On May 24, 2023, the Company granted -year stock options to purchase shares of Successor common stock to employees and directors of the Company under the 2022 Plan. The stock options have an aggregate grant date value of $, of which $ vest annually over and $ vest immediately, and have an exercise price of $ per share.
Stock Warrants
On July 26, 2023, in connection with the July 2023 Offering (see Equity Offerings above), the Company amended the exercise price of certain warrants to purchase 1,377,996 shares of common stock for three investors from $1.00 to $0.165 per share and the expiration date was modified from April 28, 2028 to July 28, 2028. The $47,300 incremental fair value of the modified warrants as compared to the original warrants was recognized as an additional issuance cost of the July 2023 Offering.
On August 2, August 8 and September 8, 2023, a July 2023 Offering investor exercised pre-funded warrants to purchase 9,471,213 shares of common stock at an exercise price of $0.0001 per share for total proceeds of $947.
Between September 13 and September 18, 2023, the Company initiated a limited time program, which at the election of the warrant holder, would permit them to immediately exercise their July 2023 Warrants at a reduced exercise price of $ per share and they would also be granted new year warrants to purchase an equal number of shares of common stock at an exercise price of $ per share. The new warrants are not exercisable for the first six months. Under the program, warrants to purchase an aggregate of shares of common stock were exercised on September 14, 2023 for gross proceeds of $966,400 less total issuance costs of $208,702. Issuance costs include placement agent fees of $57,980, legal costs of $16,131, and warrant modification costs of $134,591. Because the modification represented a short-term inducement, modification accounting was only performed on the warrants that were actually exercised under the program. The Company recognized the $134,591 modification date incremental value of the modified warrants and additional warrants issued as compared to the original warrants, as an issuance cost of the warrant exercise.
The issuance date fair value of stock warrants issued during the three and nine months ended September 30, 2023 and 2022 was determined using the Black Scholes method, with the following assumptions used:
A summary of the warrant activity for the nine months ended September 30, 2023 is presented below:
Effectiveness Failure
In connection with the Business Combination, the Company issued shares of Series A Convertible Preferred Stock (the “PIPE Shares”), and common stock purchase warrants (each, a “PIPE Warrant”) to purchase shares of common stock, at a purchase price of $per share and warrant, for an aggregate purchase price of $8,635,000 (the “PIPE Investment”) pursuant to subscription agreements dated July 20, 2022 (collectively, the “PIPE Subscription Agreements”). On or about February 20, 2023, the Company failed to have the SEC declare a registration statement effective (the “Effectiveness Failure”) which covered the Private Investment in Public Equity (“PIPE”) registrable securities within the time period prescribed by the PIPE Securities Purchase Agreement (the “SPA”). The SPA entitles the PIPE investors to receive registration delay payments (“Registration Delay Payments”) equal to 1.5% of each investor’s purchase price on the date of the Effectiveness Failure and every thirty days thereafter that the Effectiveness Failure persists. Failure to make the Registration Delay Payments on a timely basis result in the accrual of interest at the rate of 2.0% per month. On April 28, 2023, the proceeds from the Registered Offering were used to redeem substantially all of the PIPE Shares. (See Redemption of Series A Preferred Stock above.) As of the filing date of this document, the Company expects to have to make additional Registration Delay Payments of approximately $6,819 in the aggregate subsequent to September 30, 2023 and prior to curing the Effectiveness Failure
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Subsequent Events |
9 Months Ended |
|---|---|
Sep. 30, 2023 | |
| Subsequent Events [Abstract] | |
| Subsequent Events | Note 10 – Subsequent Events
On September 8, 2023, the Company’s Board of Directors approved the Company’s Amended and Restated 2022 Omnibus Equity Incentive Plan (“the “A&R Plan”), which the stockholders approved on October 31, 2023. The restated plan increases the number of shares of the Company’s common stock reserved for issuance by shares to . |
Summary of Significant Accounting Policies (Policies) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Accounting Policies [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Use of Estimates | Use of Estimates
Preparation of financial statements in conformity with U.S. GAAP requires management to make estimates, judgments and assumptions that affect the amounts reported in the financial statements and the amounts disclosed in the related notes to the financial statements. The Company bases its estimates and judgments on historical experience and on various other assumptions that it believes are reasonable under the circumstances. The amounts of assets and liabilities reported in the Company’s balance sheets and the amounts of expenses reported for each of the periods presented are affected by estimates and assumptions, which are used for, but not limited to, fair value calculations for equity securities, derivative liabilities, share based compensation and acquired intangible assets, as well as establishment of valuation allowances for deferred tax assets. Certain of the Company’s estimates could be affected by external conditions, including those unique to the Company and general economic conditions. It is reasonably possible that actual results could differ from those estimates.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Loss Per Common Share |
Basic net loss per common share is computed by dividing net loss by the weighted average number of vested common shares outstanding during the period. Diluted net income per common share is computed by dividing net income by the weighted average number of common and dilutive common-equivalent shares outstanding during each period.
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Segment Reporting | Segment Reporting
The Company operates and manages its business as one reportable and operating segment. All assets and operations are in the U.S. The Company’s Chief Executive Officer, who is the chief operating decision maker, reviews financial information on an aggregate basis for purposes of allocating resources and evaluating financial performance. |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary of Significant Accounting Policies (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Accounting Policies [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of Anti-dilutive Securities Excluded from Calculation of Diluted Net Loss Per Share |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business Combination, Goodwill and In-Process Research and Development (Tables) |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Business Combination and Asset Acquisition [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of Fair Value of the Purchase Consideration | The final estimates of the acquisition-date fair value of the purchase consideration were as follows:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of Estimated Fair Values of Identifiable Net Assets Acquired Recorded as Goodwill |
|
Accrued Expenses and Other Current Liabilities (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Payables and Accruals [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of Accrued Expenses and Other Current Liabilities | Accrued expenses and other current liabilities consisted of the following as of September 30, 2023 and December 31, 2022:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Commitments and Contingencies (Tables) |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Commitments and Contingencies Disclosure [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of Right of Use Assets and Liabilities | A summary of the Company’s right-of-use assets and liabilities is as follows:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of Future Minimum Payments Under Lease | Future minimum payments under these operating lease agreements are as follows:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Stockholders’ Permanent and Temporary Equity (Tables) |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Equity [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of Stock Options Granted |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of Stock Option Activity |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of Information Related to Stock Options |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of Fair Value of Stock Warrants Granted | The issuance date fair value of stock warrants issued during the three and nine months ended September 30, 2023 and 2022 was determined using the Black Scholes method, with the following assumptions used:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Summary of Warrant Activity | A summary of the warrant activity for the nine months ended September 30, 2023 is presented below:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Schedule of Information Related to Stock Warrants |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Going Concern and Management’s Plans (Details Narrative) - USD ($) |
3 Months Ended | 9 Months Ended | |||
|---|---|---|---|---|---|
Sep. 30, 2023 |
Jun. 30, 2023 |
Mar. 31, 2023 |
Sep. 30, 2023 |
Dec. 31, 2022 |
|
| Organization, Consolidation and Presentation of Financial Statements [Abstract] | |||||
| Cash | $ 1,578,721 | $ 1,578,721 | $ 5,902,199 | ||
| Working capital deficit | 9,700,000 | 9,700,000 | |||
| Net loss | 2,902,403 | $ 78,513,093 | $ 3,543,950 | 84,959,446 | |
| Net cash used In operating activities | 5,933,467 | ||||
| Accumulated deficit | $ 89,880,624 | $ 89,880,624 | $ 4,921,178 | ||
Schedule of Anti-dilutive Securities Excluded from Calculation of Diluted Net Loss Per Share (Details) (Parenthetical) - $ / shares |
3 Months Ended | 9 Months Ended | 12 Months Ended | |||
|---|---|---|---|---|---|---|
Sep. 30, 2023 |
Sep. 30, 2022 |
Sep. 30, 2023 |
Sep. 30, 2022 |
Dec. 31, 2022 |
Apr. 28, 2023 |
|
| Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | ||||||
| Financial Designation, Predecessor and Successor [Fixed List] | Successor | Predecessor | Successor | Predecessor | Successor | |
| Fair value of common stock | $ 1.94 | $ 1.94 | ||||
| Common Stock [Member] | ||||||
| Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | ||||||
| Warrants to purchase common shares | 11,015,500 | |||||
| Inflamacore, LlC License Agreement [Member] | Common Stock [Member] | ||||||
| Collaborative Arrangement and Arrangement Other than Collaborative [Line Items] | ||||||
| Warrants to purchase common shares | 119,125 | 600,000 | 119,125 | 600,000 | ||
Schedule of Fair Value of the Purchase Consideration (Details) - Larkspur [Member] |
1 Months Ended |
|---|---|
|
Jun. 30, 2023
USD ($)
| |
| Business Acquisition [Line Items] | |
| Total fair value of the purchase consideration | $ 91,251,871 |
| Common Stock [Member] | |
| Business Acquisition [Line Items] | |
| Total fair value of the purchase consideration | 67,197,300 |
| Warrant [Member] | |
| Business Acquisition [Line Items] | |
| Total fair value of the purchase consideration | 12,190,015 |
| Share-Based Payment Arrangement, Option [Member] | |
| Business Acquisition [Line Items] | |
| Total fair value of the purchase consideration | $ 11,864,556 |
Schedule of Estimated Fair Values of Identifiable Net Assets Acquired Recorded as Goodwill (Details) - USD ($) |
Sep. 30, 2023 |
Dec. 31, 2022 |
|---|---|---|
| Business Combination and Asset Acquisition [Abstract] | ||
| Current assets, including cash of $699,324 | $ 1,093,223 | |
| In-process research and development | 100,086,329 | |
| Goodwill | 11,895,033 | |
| Other non-current assets | 64,523 | |
| Total assets acquired | 113,139,108 | |
| Current liabilities | 10,818,204 | |
| Deferred tax liabilities | 11,069,033 | |
| Total assumed liabilities | 21,887,237 | |
| Net assets acquired | $ 91,251,871 |
Schedule of Estimated Fair Values of Identifiable Net Assets Acquired Recorded as Goodwill (Details) (Parentheticals) |
Dec. 31, 2022
USD ($)
|
|---|---|
| Business Combination and Asset Acquisition [Abstract] | |
| Cash | $ 699,324 |
Business Combination, Goodwill and In-Process Research and Development (Details Narrative) - USD ($) |
3 Months Ended | 9 Months Ended | |
|---|---|---|---|
Jun. 30, 2023 |
Sep. 30, 2023 |
Sep. 30, 2023 |
|
| Acquired Indefinite-Lived Intangible Assets [Line Items] | |||
| Goodwill impairment | $ 11,895,033 | ||
| Impairment charge for other indefinite-lived intangible assets | 69,280,171 | ||
| In Process Research and Development [Member] | |||
| Acquired Indefinite-Lived Intangible Assets [Line Items] | |||
| Goodwill impairment | $ 11,900,000 | ||
| Impairment charge for other indefinite-lived intangible assets | $ 69,300,000 | ||
| Warrant [Member] | |||
| Acquired Indefinite-Lived Intangible Assets [Line Items] | |||
| Replacement of warrants | 584,260 | 584,260 | |
| Share-Based Payment Arrangement, Option [Member] | |||
| Acquired Indefinite-Lived Intangible Assets [Line Items] | |||
| Replacement of Options | $ 1,731,237 | $ 1,731,237 |
Schedule of Accrued Expenses and Other Current Liabilities (Details) - USD ($) |
Sep. 30, 2023 |
Dec. 31, 2022 |
||||
|---|---|---|---|---|---|---|
| Payables and Accruals [Abstract] | ||||||
| L&F milestone payment liability | $ 500,000 | $ 1,500,000 | ||||
| L&F Note | [1] | (351,579) | ||||
| L&F, net | 500,000 | 1,148,421 | ||||
| Payroll accrual | 894,416 | 584,226 | ||||
| Other accrued expenses | 31,969 | 214,229 | ||||
| Federal income tax payable | 129,922 | 106,683 | ||||
| Bonus accrual | 1,212,359 | |||||
| Registration delay liability | [2] | 6,819 | ||||
| Total accrued expenses and other current liabilities | $ 2,775,485 | $ 2,053,559 | ||||
| ||||||
Derivative Liabilities (Details Narrative) - USD ($) |
3 Months Ended | 9 Months Ended | ||
|---|---|---|---|---|
Sep. 30, 2022 |
Sep. 30, 2022 |
Sep. 30, 2023 |
Dec. 31, 2022 |
|
| Reorganization, Chapter 11 [Line Items] | ||||
| Derivative liabilities | $ 0 | $ 0 | ||
| Predecessor [Member] | ||||
| Reorganization, Chapter 11 [Line Items] | ||||
| Change in fair value of derivative liabilities | $ 228,100 | $ 420,000 |
Income Taxes (Details Narrative) |
9 Months Ended | |
|---|---|---|
Sep. 30, 2023 |
Sep. 30, 2022 |
|
| Income Tax Disclosure [Abstract] | ||
| Effective tax rate | 9.44% | 0.00% |
| Effective tax rate due to adjustment | 9.44% | |
Schedule of Right of Use Assets and Liabilities (Details) - USD ($) |
3 Months Ended | 9 Months Ended | 12 Months Ended | ||
|---|---|---|---|---|---|
Sep. 30, 2023 |
Sep. 30, 2022 |
Sep. 30, 2023 |
Sep. 30, 2022 |
Dec. 31, 2022 |
|
| Reorganization, Chapter 11 [Line Items] | |||||
| Financial Designation, Predecessor and Successor [Fixed List] | Successor | Predecessor | Successor | Predecessor | Successor |
| Operating cash flows used in operating activities | $ 74,405 | ||||
| Operating leases | |||||
| Weighted average remaining lease term | 4 months 2 days | 4 months 2 days | |||
| Weighted average discount rate | 6.50% | 6.50% | |||
| Predecessor [Member] | |||||
| Reorganization, Chapter 11 [Line Items] | |||||
| Financial Designation, Predecessor and Successor [Fixed List] | Predecessor | Predecessor | |||
| Operating cash flows used in operating activities | $ 67,567 | ||||
| Operating leases | |||||
| Weighted average remaining lease term | 1 year 4 months 2 days | 1 year 4 months 2 days | |||
| Weighted average discount rate | 6.50% | 6.50% | |||
Schedule of Future Minimum Payments Under Lease (Details) |
Sep. 30, 2023
USD ($)
|
|---|---|
| Commitments and Contingencies Disclosure [Abstract] | |
| October 1, 2023 to December 31, 2023 | $ 34,822 |
| Less: amount representing imputed interest | (472) |
| Total | $ 34,349 |
Commitments and Contingencies (Details Narrative) |
3 Months Ended | 9 Months Ended | 12 Months Ended | ||||||
|---|---|---|---|---|---|---|---|---|---|
|
Mar. 29, 2023
USD ($)
shares
|
Feb. 28, 2023
USD ($)
|
Feb. 20, 2023
USD ($)
|
Jan. 18, 2019
USD ($)
ft²
|
Sep. 30, 2023
USD ($)
shares
|
Sep. 30, 2022
USD ($)
|
Sep. 30, 2023
USD ($)
shares
|
Sep. 30, 2022
USD ($)
|
Dec. 31, 2022
USD ($)
shares
|
|
| Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |||||||||
| Milestone payment description | The Company entered into a License Agreement with L&F Research LLC (“L&F Research”) effective December 15, 2015, as amended (the “L&F License Agreement”) pursuant to which L&F granted us an exclusive royalty-bearing, worldwide, sublicensable license under the patent and intellectual property rights and know-how specific to and for the development and commercialization of VAR 200, for the treatment, inhibition or prevention of kidney disease in humans and symptoms thereof, including focal segmental glomerulosclerosis. On February 28, 2023, the Company and L&F executed an Amendment and Restatement Agreement that waived L&F’s right to terminate the L&F License Agreement or any other remedies, for non-payment of the First Milestone Payment, until (a) March 31, 2023 as to $1,000,000 of such milestone payments (“Waiver A”) and (b) January 31, 2024 as to $500,000 milestone payments (“Waiver B”). | ||||||||
| Cash payment | $ 6,819 | ||||||||
| Reclassification shares of common stock | shares | 0 | 0 | 65,783 | ||||||
| Reclassification shares of common stock value classified as temporary to permanent equity | $ 331,331 | ||||||||
| Lessee, Lease, Description [Line Items] | |||||||||
| Financial Designation, Predecessor and Successor [Fixed List] | Successor | Predecessor | Successor | Predecessor | Successor | ||||
| Operating lease asset amortization | $ 38,885 | $ 116,083 | |||||||
| Predecessor [Member] | |||||||||
| Lessee, Lease, Description [Line Items] | |||||||||
| Number of operating lease square feet | ft² | 3,500 | ||||||||
| Lease base rent | $ 89,000 | ||||||||
| Lease base rent lease commitment | $ 497,000 | ||||||||
| Financial Designation, Predecessor and Successor [Fixed List] | Predecessor | Predecessor | |||||||
| Operating lease rent expense | $ 42,225 | $ 118,519 | |||||||
| License Agreement [Member] | L&F Research LLC [Member] | Waiver B [Member] | |||||||||
| Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |||||||||
| Net proceeds from issuance of equity capital | $ 30,000,000 | ||||||||
| License Agreement [Member] | L&F Research LLC [Member] | Waiver A [Member] | |||||||||
| Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |||||||||
| Reclassification shares of common stock | shares | 65,783 | ||||||||
| Reclassification shares of common stock value classified as temporary to permanent equity | $ 331,331 | ||||||||
| Waiver A [Member] | |||||||||
| Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |||||||||
| Debt forgiveness | 351,579 | 351,579 | |||||||
| Cash payment | $ 648,421 | $ 648,421 | |||||||
| Maturity date | Mar. 31, 2023 | ||||||||
| Waiver B [Member] | |||||||||
| Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items] | |||||||||
| Cash payment | $ 500,000 | ||||||||
| Maturity date | Jan. 31, 2024 | ||||||||
Schedule of Stock Options Granted (Details) - $ / shares |
3 Months Ended | 9 Months Ended | 12 Months Ended | ||
|---|---|---|---|---|---|
Sep. 30, 2023 |
Sep. 30, 2022 |
Sep. 30, 2023 |
Sep. 30, 2022 |
Dec. 31, 2022 |
|
| Class of Stock [Line Items] | |||||
| Financial Designation, Predecessor and Successor [Fixed List] | Successor | Predecessor | Successor | Predecessor | Successor |
| Expected term (years) | 6 years | ||||
| Expected dividends | 0.00% | ||||
| Predecessor [Member] | |||||
| Class of Stock [Line Items] | |||||
| Financial Designation, Predecessor and Successor [Fixed List] | Predecessor | Predecessor | |||
| Expected dividends | 0.00% | ||||
| Minimum [Member] | |||||
| Class of Stock [Line Items] | |||||
| Fair value of common stock on date of grant | $ 0.44 | ||||
| Risk free interest rate | 3.53% | ||||
| Expected volatility | 120.00% | ||||
| Minimum [Member] | Predecessor [Member] | |||||
| Class of Stock [Line Items] | |||||
| Fair value of common stock on date of grant | $ 2.27 | ||||
| Risk free interest rate | 1.68% | ||||
| Expected term (years) | 3 years 6 months 10 days | ||||
| Expected volatility | 111.00% | ||||
| Maximum [Member] | |||||
| Class of Stock [Line Items] | |||||
| Fair value of common stock on date of grant | $ 2.23 | ||||
| Risk free interest rate | 4.27% | ||||
| Expected volatility | 123.00% | ||||
| Maximum [Member] | Predecessor [Member] | |||||
| Class of Stock [Line Items] | |||||
| Fair value of common stock on date of grant | $ 3.00 | ||||
| Risk free interest rate | 3.01% | ||||
| Expected term (years) | 6 years | ||||
| Expected volatility | 119.00% | ||||
Schedule of Stock Option Activity (Details) |
9 Months Ended |
|---|---|
|
Sep. 30, 2023
USD ($)
$ / shares
shares
| |
| Equity [Abstract] | |
| Number of options, outstanding beginning balance | shares | 1,993,235 |
| Weighted average exercise price, beginning balance | $ / shares | $ 10.81 |
| Number of options, granted | shares | 1,566,107 |
| Weighted average exercise price, granted | $ / shares | $ 0.56 |
| Number of options, exercised | shares | |
| Weighted average exercise price, exercised | $ / shares | |
| Number of options, forfeited | shares | |
| Weighted average exercise price, forfeited | $ / shares | |
| Number of options, outstanding ending balance | shares | 3,559,342 |
| Weighted average exercise price, ending balance | $ / shares | $ 6.30 |
| Weighted average remaining life in years, outstanding | 6 years 7 months 6 days |
| Aggregate intrinsic value, ending balance | $ | |
| Number of options, exercisable ending balance | shares | 1,968,166 |
| Weighted average exercise price, Exercisable | $ / shares | $ 9.53 |
| Weighted average remaining life in years, exercisable | 5 years 2 months 12 days |
| Aggregate intrinsic value, exercisable | $ |
Schedule of Information Related to Stock Options (Details) - $ / shares |
9 Months Ended | |||
|---|---|---|---|---|
Sep. 30, 2023 |
May 24, 2023 |
Mar. 10, 2023 |
Jan. 27, 2023 |
|
| Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||||
| Options outstanding, exercise price | $ 0.44 | $ 2.26 | $ 2.11 | |
| Options outstanding, Number of options | 3,559,342 | 1,453,107 | 13,000 | 100,000 |
| Options exercisable, weighted average remaining life in life | 5 years 2 months 12 days | |||
| Options exercisable, Number of options | 1,968,166 | |||
| Exercise Price One [Member] | ||||
| Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||||
| Options outstanding, exercise price | $ 0.44 | |||
| Options outstanding, Number of options | 1,453,107 | |||
| Options exercisable, weighted average remaining life in life | 10 years | |||
| Options exercisable, Number of options | 150,000 | |||
| Exercise Price Two [Member] | ||||
| Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||||
| Options outstanding, exercise price | $ 2.11 | |||
| Options outstanding, Number of options | 100,000 | |||
| Options exercisable, Number of options | ||||
| Exercise Price Three [Member] | ||||
| Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||||
| Options outstanding, exercise price | $ 2.26 | |||
| Options outstanding, Number of options | 13,000 | |||
| Options exercisable, Number of options | ||||
| Exercise Price Four [Member] | ||||
| Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||||
| Options outstanding, exercise price | $ 5.03 | |||
| Options outstanding, Number of options | 662,887 | |||
| Options exercisable, weighted average remaining life in life | 2 years 3 months 18 days | |||
| Options exercisable, Number of options | 662,887 | |||
| Exercise Price Five [Member] | ||||
| Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||||
| Options outstanding, exercise price | $ 11.33 | |||
| Options outstanding, Number of options | 12,186 | |||
| Options exercisable, weighted average remaining life in life | 8 years 9 months 18 days | |||
| Options exercisable, Number of options | 12,186 | |||
| Exercise Price Six [Member] | ||||
| Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||||
| Options outstanding, exercise price | $ 11.58 | |||
| Options outstanding, Number of options | 728,430 | |||
| Options exercisable, weighted average remaining life in life | 5 years 6 months | |||
| Options exercisable, Number of options | 728,430 | |||
| Exercise Price Seven [Member] | ||||
| Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||||
| Options outstanding, exercise price | $ 16.36 | |||
| Options outstanding, Number of options | 589,732 | |||
| Options exercisable, weighted average remaining life in life | 7 years 8 months 12 days | |||
| Options exercisable, Number of options | 414,663 |
Schedule of Fair Value of Stock Warrants Granted (Details) - $ / shares |
3 Months Ended | 9 Months Ended | 12 Months Ended | ||
|---|---|---|---|---|---|
Sep. 30, 2023 |
Sep. 30, 2022 |
Sep. 30, 2023 |
Sep. 30, 2022 |
Dec. 31, 2022 |
|
| Reorganization, Chapter 11 [Line Items] | |||||
| Financial Designation, Predecessor and Successor [Fixed List] | Successor | Predecessor | Successor | Predecessor | Successor |
| Expected term | 6 years | ||||
| Warrant [Member] | |||||
| Reorganization, Chapter 11 [Line Items] | |||||
| Risk free interest rate, Minimum | 4.09% | 3.51% | |||
| Risk free interest rate, Maximum | 4.42% | 4.42% | |||
| Expected term | 5 years | ||||
| Expected volatility, Minimum | 121.00% | 121.00% | |||
| Expected volatility, Maximum | 123.00% | 123.00% | |||
| Warrant [Member] | Minimum [Member] | |||||
| Reorganization, Chapter 11 [Line Items] | |||||
| Fair value of common stock on date of grant | $ 0.14 | $ 0.14 | |||
| Expected term | 4 years 10 months 24 days | ||||
| Warrant [Member] | Maximum [Member] | |||||
| Reorganization, Chapter 11 [Line Items] | |||||
| Fair value of common stock on date of grant | $ 0.17 | $ 1.00 | |||
| Expected term | 5 years 6 months | ||||
Summary of Warrant Activity (Details) |
9 Months Ended | |||||||
|---|---|---|---|---|---|---|---|---|
|
Sep. 30, 2023
USD ($)
$ / shares
shares
| ||||||||
| Equity [Abstract] | ||||||||
| Number of warrants, outstanding beginning balance | shares | 8,628,706 | |||||||
| Weighted average exercise price, beginning balance | $ / shares | $ 10.75 | |||||||
| Number of warrants, granted | shares | 40,335,199 | |||||||
| Weighted average exercise price, granted | $ / shares | $ 0.39 | |||||||
| Number of warrants, exercised | shares | (16,592,426) | |||||||
| Weighted average exercise price, exercised | $ / shares | $ 0.15 | |||||||
| Number of warrants, forfeited | shares | (97,785) | |||||||
| Weighted average exercise price, forfeited | $ / shares | $ 2.00 | |||||||
| Number of warrants, repriced - old | shares | (863,500) | [1] | ||||||
| Weighted average Repriced price | $ / shares | $ 11.50 | [1] | ||||||
| Number of warrants, repriced - new | shares | 4,965,125 | [1] | ||||||
| Weighted average repriced price | $ / shares | $ 2.00 | [1] | ||||||
| Number of warrants, repriced - old two | shares | (1,377,996) | [2] | ||||||
| Weighted average Repriced price two | $ / shares | $ 1.00 | [2] | ||||||
| Number of warrants, repriced - new two | shares | 1,377,996 | [2] | ||||||
| Weighted average repriced price new two | $ / shares | $ 0.17 | [2] | ||||||
| Number of warrants, repriced - old three | shares | (7,121,213) | [3] | ||||||
| Weighted average Repriced price three | $ / shares | $ 0.17 | [3] | ||||||
| Number of warrants, repriced - new three | shares | 7,121,213 | [3] | ||||||
| Weighted average repriced price new three | $ / shares | $ 0.14 | [3] | ||||||
| Number of warrants, outstanding ending balance | shares | 36,375,319 | |||||||
| Weighted average exercise price, ending balance | $ / shares | $ 2.87 | |||||||
| Weighted average remaining life in years, outstanding | 4 years 7 months 6 days | |||||||
| Aggregate intrinsic value, ending balance | $ | ||||||||
| Number of warrants, exercisable ending balance | shares | 29,184,304 | |||||||
| Weighted average exercise price, Exercisable | $ / shares | $ 3.52 | |||||||
| Weighted average remaining life in years, exercisable | 4 years 4 months 24 days | |||||||
| Aggregate intrinsic value, exercisable | $ | ||||||||
| ||||||||
Summary of Warrant Activity (Details) (Parenthetical) - $ / shares |
9 Months Ended | ||||
|---|---|---|---|---|---|
Jul. 26, 2023 |
Apr. 28, 2023 |
Sep. 30, 2023 |
|||
| Class of Warrant or Right [Line Items] | |||||
| Purchase of warrants shares | [1] | (863,500) | |||
| Purchase of warrants per share | [1] | $ 2.00 | |||
| PIPE Warrants [Member] | |||||
| Class of Warrant or Right [Line Items] | |||||
| Purchase of warrants shares | 7,121,213 | 1,377,996 | 863,500 | ||
| Purchase of warrants per share | $ 0.1357 | $ 0.165 | $ 2.00 | ||
| |||||
Schedule of Information Related to Stock Warrants (Details) - $ / shares |
9 Months Ended | |
|---|---|---|
Sep. 30, 2023 |
Dec. 31, 2022 |
|
| Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||
| Number of warrants, outstanding | 36,375,319 | 8,628,706 |
| Number of warrants, exercisable | 29,184,304 | |
| Warrant [Member] | ||
| Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||
| Number of warrants, outstanding | 36,375,319 | |
| Number of warrants, exercisable | 29,184,304 | |
| Warrant exercisable, weighted average remaining life in life | 4 years 4 months 24 days | |
| Exercise Price One [Member] | Warrant [Member] | ||
| Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||
| Weighted average exercise price, outstanding | $ 0.14 | |
| Number of warrants, outstanding | 7,121,213 | |
| Number of warrants, exercisable | ||
| Exercise Price Two [Member] | Warrant [Member] | ||
| Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||
| Weighted average exercise price, outstanding | $ 0.17 | |
| Number of warrants, outstanding | 6,984,056 | |
| Number of warrants, exercisable | 6,984,056 | |
| Warrant exercisable, weighted average remaining life in life | 4 years 9 months 18 days | |
| Exercise Price Three [Member] | Warrant [Member] | ||
| Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||
| Weighted average exercise price, outstanding | $ 1.00 | |
| Number of warrants, outstanding | 9,637,504 | |
| Number of warrants, exercisable | 9,637,504 | |
| Warrant exercisable, weighted average remaining life in life | 4 years 7 months 6 days | |
| Exercise Price Four [Member] | Warrant [Member] | ||
| Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||
| Weighted average exercise price, outstanding | $ 2.00 | |
| Number of warrants, outstanding | 4,878,875 | |
| Number of warrants, exercisable | 4,878,875 | |
| Warrant exercisable, weighted average remaining life in life | 4 years 2 months 12 days | |
| Exercise Price Five [Member] | Warrant [Member] | ||
| Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||
| Weighted average exercise price, outstanding | $ 5.03 | |
| Number of warrants, outstanding | 104,704 | |
| Number of warrants, exercisable | 34,901 | |
| Warrant exercisable, weighted average remaining life in life | 1 year 3 months 18 days | |
| Exercise Price Six [Member] | Warrant [Member] | ||
| Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||
| Weighted average exercise price, outstanding | $ 6.90 | |
| Number of warrants, outstanding | 1,271,904 | |
| Number of warrants, exercisable | 1,271,904 | |
| Warrant exercisable, weighted average remaining life in life | 4 years 2 months 12 days | |
| Exercise Price Seven [Member] | Warrant [Member] | ||
| Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||
| Weighted average exercise price, outstanding | $ 11.50 | |
| Number of warrants, outstanding | 6,065,562 | |
| Number of warrants, exercisable | 6,065,562 | |
| Warrant exercisable, weighted average remaining life in life | 4 years 2 months 12 days | |
| Exercise Price Eight [Member] | Warrant [Member] | ||
| Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items] | ||
| Weighted average exercise price, outstanding | $ 11.58 | |
| Number of warrants, outstanding | 311,502 | |
| Number of warrants, exercisable | 311,502 | |
| Warrant exercisable, weighted average remaining life in life | 2 months 12 days |
Stockholders’ Permanent and Temporary Equity (Details Narrative) - USD ($) |
3 Months Ended | 9 Months Ended | 12 Months Ended | ||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 18, 2023 |
Sep. 14, 2023 |
Aug. 04, 2023 |
Aug. 02, 2023 |
Jul. 26, 2023 |
Jun. 05, 2023 |
May 24, 2023 |
Apr. 28, 2023 |
Apr. 28, 2023 |
Mar. 10, 2023 |
Feb. 20, 2023 |
Jan. 27, 2023 |
Sep. 30, 2023 |
Mar. 31, 2023 |
Sep. 30, 2022 |
Sep. 30, 2023 |
Sep. 30, 2022 |
Dec. 31, 2022 |
||||||
| Common stock, value | $ 4,353 | $ 4,353 | $ 902 | ||||||||||||||||||||
| Common stock issued | 43,517,560 | 43,517,560 | 9,016,139 | ||||||||||||||||||||
| Shares issued | 5,000 | ||||||||||||||||||||||
| Legal costs | $ 16,131 | ||||||||||||||||||||||
| Incremental Fair Valu | 134,591 | ||||||||||||||||||||||
| Deemed dividend | $ 6,700,000 | ||||||||||||||||||||||
| Stock redeemed or called during period, value | $ 331,331 | ||||||||||||||||||||||
| Deemed dividend | $ 84,315 | ||||||||||||||||||||||
| Common stock exercisable upon reset of Series A warrants | |||||||||||||||||||||||
| Conversion price | $ 2.00 | $ 2.00 | |||||||||||||||||||||
| Financial Designation, Predecessor and Successor [Fixed List] | Successor | Predecessor | Successor | Predecessor | Successor | ||||||||||||||||||
| Stock based compensation expense | $ 243,045 | $ 494,022 | $ 896,249 | $ 3,131,708 | |||||||||||||||||||
| Unrecognized stock-based compensation expense | $ 1,324,176 | $ 1,324,176 | |||||||||||||||||||||
| weighted average period | 1 year 8 months 12 days | ||||||||||||||||||||||
| Expire years, granted options | ten | ten | ten | ||||||||||||||||||||
| Number of options issued | 1,453,107 | 13,000 | 100,000 | 3,559,342 | 3,559,342 | ||||||||||||||||||
| Options granted that vest over three years | $ 499,660 | $ 23,770 | $ 184,426 | ||||||||||||||||||||
| Vesting period | 3 years | ||||||||||||||||||||||
| Options issued, exercise price | $ 0.44 | $ 2.26 | $ 2.11 | ||||||||||||||||||||
| Aggregate grant date value | $ 555,004 | ||||||||||||||||||||||
| Vesting period | 3 years | ||||||||||||||||||||||
| Options vesting immediately | $ 55,344 | ||||||||||||||||||||||
| Gross proceeds pre-funded warrants | $ 947 | ||||||||||||||||||||||
| Exercise price | [1] | $ 2.00 | |||||||||||||||||||||
| Options exercisable, weighted average remaining life in life | 5 years 2 months 12 days | ||||||||||||||||||||||
| Placement agent fees | 57,980 | ||||||||||||||||||||||
| Warrant modification costs | $ 134,591 | ||||||||||||||||||||||
| [custom:PercentageOfRegistrationDelayPayments-0] | 1.50% | ||||||||||||||||||||||
| Debt Instrument, Interest Rate, Stated Percentage | 2.00% | ||||||||||||||||||||||
| Debt Instrument, Periodic Payment | $ 6,819 | ||||||||||||||||||||||
| Series A Warrants [Member] | |||||||||||||||||||||||
| Warrants to purchase common shares | 86,250 | 863,500 | 863,500 | ||||||||||||||||||||
| Warrant exercise price | $ 2.00 | $ 11.50 | $ 11.50 | ||||||||||||||||||||
| Exercise floor price reset | 2.00 | 2.00 | |||||||||||||||||||||
| Series B Warrants [Member] | |||||||||||||||||||||||
| Exercise floor price reset | $ 7.00 | $ 7.00 | |||||||||||||||||||||
| July Twenty Twenty Three Warrants [Member] | |||||||||||||||||||||||
| Exercise price | $ 0.1357 | ||||||||||||||||||||||
| PIPE Warrant [Member] | |||||||||||||||||||||||
| Sale of Stock, Number of Shares Issued in Transaction | 863,500 | ||||||||||||||||||||||
| Sale of Stock, Price Per Share | $ 1,000 | $ 1,000 | |||||||||||||||||||||
| Sale of Stock, Consideration Received on Transaction | $ 8,635,000 | ||||||||||||||||||||||
| Redemption of Series A Preferred Stock [Member] | |||||||||||||||||||||||
| Proceeds from Registered Offering to Redeem Series A Preferred Stock | $ 10,500,000 | ||||||||||||||||||||||
| Stock redeemed or called during period, shares | 8,400 | ||||||||||||||||||||||
| Net carrying amount | $ 3,800,000 | ||||||||||||||||||||||
| Series A Preferred Stock [Member] | |||||||||||||||||||||||
| Proceeds from Registered Offering to Redeem Series A Preferred Stock | 10,500,000 | ||||||||||||||||||||||
| Deemed dividend | $ 37,000 | ||||||||||||||||||||||
| Remaining shares with conversion floor price reset | 235 | ||||||||||||||||||||||
| Series B Preferred Stock [Member] | |||||||||||||||||||||||
| Deemed dividend | $ 100,000 | ||||||||||||||||||||||
| Conversion of Series A Preferred Stock [Member] | |||||||||||||||||||||||
| Conversion of shares issued | 35 | ||||||||||||||||||||||
| Conversion of shares converted | 17,500 | ||||||||||||||||||||||
| Series A Convertible Preferred Stock [Member] | |||||||||||||||||||||||
| Sale of Stock, Number of Shares Issued in Transaction | 8,635 | ||||||||||||||||||||||
| Marketing Agreements [Member] | |||||||||||||||||||||||
| Issuance of common stock value | $ 605,200 | ||||||||||||||||||||||
| Shares issued | 510,000 | 510,000 | |||||||||||||||||||||
| General and Administrative Expense [Member] | |||||||||||||||||||||||
| Issuance of common stock value | $ 1,156,778 | ||||||||||||||||||||||
| Stock based compensation expense | $ 281,269 | 426,414 | 778,929 | 2,512,345 | |||||||||||||||||||
| Research and Development Expense [Member] | |||||||||||||||||||||||
| Stock based compensation expense | $ 38,224 | $ 67,608 | $ 117,320 | $ 619,363 | |||||||||||||||||||
| Common Stock [Member] | |||||||||||||||||||||||
| Common stock offering | 11,015,500 | ||||||||||||||||||||||
| Warrants to purchase common shares | 11,015,500 | 11,015,500 | |||||||||||||||||||||
| Gross proceeds | $ 966,400 | $ 11,000,000.0 | |||||||||||||||||||||
| Warrant exercise price | $ 1.00 | $ 1.00 | |||||||||||||||||||||
| Issuance costs | $ 208,702 | $ 523,115 | $ 1,184,482 | ||||||||||||||||||||
| Placement fees | 125,943 | 440,620 | |||||||||||||||||||||
| Legal costs | 236,091 | 455,332 | |||||||||||||||||||||
| Audit Costs | 87,037 | 259,774 | |||||||||||||||||||||
| Other costs | 26,744 | $ 28,756 | |||||||||||||||||||||
| Incremental Fair Valu | $ 47,300 | ||||||||||||||||||||||
| Stock redeemed or called during period, shares | 65,783 | ||||||||||||||||||||||
| Deemed dividend | $ 1,400,000 | ||||||||||||||||||||||
| Stock redeemed or called during period, value | $ 7 | ||||||||||||||||||||||
| Common stock exercisable upon reset of Series A warrants | 4,965,125 | ||||||||||||||||||||||
| Conversion price | $ 2.00 | $ 2.00 | |||||||||||||||||||||
| Warrant inducement offer - exercise proceeds, shares | 7,121,213 | 7,121,213 | [2] | ||||||||||||||||||||
| Common Stock [Member] | Series A Preferred Stock [Member] | |||||||||||||||||||||||
| Conversion price | 10.00 | 10.00 | |||||||||||||||||||||
| Common Stock [Member] | Series B Preferred Stock [Member] | |||||||||||||||||||||||
| Conversion price | $ 10.00 | $ 10.00 | |||||||||||||||||||||
| Shares issued in connection with the Business Combination | 5,062 | ||||||||||||||||||||||
| Common Stock [Member] | Private Placement [Member] | Investor [Member] | |||||||||||||||||||||||
| Common stock offering | 3,044,152 | ||||||||||||||||||||||
| Common stock, value | $ 1,200,000 | ||||||||||||||||||||||
| Common stock issued | 1,977,749 | ||||||||||||||||||||||
| Pre Funded Warrants [Member] | |||||||||||||||||||||||
| Common stock offering | 3,256,060 | ||||||||||||||||||||||
| Warrant exercise price | $ 0.0001 | ||||||||||||||||||||||
| Pre Funded Warrants [Member] | Investor [Member] | |||||||||||||||||||||||
| Warrants to purchase common shares | 9,471,213 | ||||||||||||||||||||||
| Warrant exercise price | $ 0.0001 | ||||||||||||||||||||||
| Gross proceeds pre-funded warrants | $ 947 | ||||||||||||||||||||||
| July Twenty Twenty Three Warrants [Member] | |||||||||||||||||||||||
| Common stock offering | 9,471,213 | ||||||||||||||||||||||
| Warrants to purchase common shares | 12,727,273 | ||||||||||||||||||||||
| July Twenty Twenty Three Offering [Member] | |||||||||||||||||||||||
| Gross proceeds | $ 2,100,000 | ||||||||||||||||||||||
| Warrant exercise price | $ 0.165 | ||||||||||||||||||||||
| Common Warrants [Member] | |||||||||||||||||||||||
| Warrant exercise price | $ 0.165 | ||||||||||||||||||||||
| Warrants term | 5 years | ||||||||||||||||||||||
| Series A Convertible Preferred Stock [Member] | Investor [Member] | |||||||||||||||||||||||
| Stock redeemed or called during period, shares | 150 | ||||||||||||||||||||||
| Stock redeemed or called during period, value | $ 230,000 | ||||||||||||||||||||||
| Series A Convertible Preferred Stock [Member] | Investor [Member] | Maximum [Member] | |||||||||||||||||||||||
| Remaining shares before redemption | 200 | ||||||||||||||||||||||
| Warrant [Member] | |||||||||||||||||||||||
| Warrants to purchase common shares | 1,377,996 | ||||||||||||||||||||||
| Incremental Fair Valu | $ 47,300 | ||||||||||||||||||||||
| Exercise price | $ 0.1357 | ||||||||||||||||||||||
| Options exercisable, weighted average remaining life in life | 5 years 6 months | ||||||||||||||||||||||
| Warrant [Member] | Three Investor [Member] | Maximum [Member] | |||||||||||||||||||||||
| Warrant exercise price | $ 0.165 | ||||||||||||||||||||||
| Warrant [Member] | Three Investor [Member] | Minimum [Member] | |||||||||||||||||||||||
| Warrant exercise price | $ 1.00 | ||||||||||||||||||||||
| |||||||||||||||||||||||
Subsequent Events (Details Narrative) - shares |
Sep. 08, 2023 |
Sep. 07, 2023 |
|---|---|---|
| Subsequent Events [Abstract] | ||
| Common stock reserved for issuance | 5,453,107 | 4,000,000 |