Q1 2024 --12-31 false 0001446159 false false false false 3 10 3 0 20 0.001 10 0 0 0 0 0 3 0.01 0.01 0.01 0.01 00014461592024-01-012024-03-31 thunderdome:item iso4217:USD 00014461592023-12-31 0001446159us-gaap:CorporateNonSegmentMember2023-12-31 0001446159us-gaap:OperatingSegmentsMemberpoai:EaganMember2023-12-31 0001446159us-gaap:OperatingSegmentsMemberpoai:BirminghamMember2023-12-31 0001446159us-gaap:OperatingSegmentsMemberpoai:PittsburghMember2023-12-31 00014461592023-01-012023-03-31 0001446159us-gaap:CorporateNonSegmentMember2023-01-012023-03-31 0001446159us-gaap:OperatingSegmentsMemberpoai:EaganMember2023-01-012023-03-31 0001446159us-gaap:OperatingSegmentsMemberpoai:BirminghamMember2023-01-012023-03-31 0001446159us-gaap:OperatingSegmentsMemberpoai:PittsburghMember2023-01-012023-03-31 00014461592024-03-31 0001446159us-gaap:CorporateNonSegmentMember2024-03-31 0001446159us-gaap:OperatingSegmentsMemberpoai:EaganMember2024-03-31 0001446159us-gaap:OperatingSegmentsMemberpoai:BirminghamMember2024-03-31 0001446159us-gaap:OperatingSegmentsMemberpoai:PittsburghMember2024-03-31 0001446159us-gaap:CorporateNonSegmentMember2024-01-012024-03-31 0001446159us-gaap:OperatingSegmentsMemberpoai:EaganMember2024-01-012024-03-31 0001446159us-gaap:OperatingSegmentsMemberpoai:BirminghamMember2024-01-012024-03-31 0001446159us-gaap:OperatingSegmentsMemberpoai:PittsburghMember2024-01-012024-03-31 xbrli:pure xbrli:shares 0001446159poai:SeriesBConvertiblePreferredStockMember2023-01-012023-03-31 0001446159poai:SeriesBConvertiblePreferredStockMember2024-01-012024-03-31 0001446159us-gaap:WarrantMember2023-01-012023-03-31 0001446159us-gaap:WarrantMember2024-01-012024-03-31 0001446159us-gaap:RestrictedStockUnitsRSUMember2023-01-012023-03-31 0001446159us-gaap:RestrictedStockUnitsRSUMember2024-01-012024-03-31 0001446159us-gaap:EmployeeStockOptionMember2023-01-012023-03-31 0001446159us-gaap:EmployeeStockOptionMember2024-01-012024-03-31 iso4217:USDxbrli:shares 0001446159us-gaap:EmployeeStockOptionMember2024-03-31 0001446159us-gaap:EmployeeStockOptionMember2024-01-012024-03-31 0001446159us-gaap:EmployeeStockOptionMember2023-12-31 utr:Y 0001446159srt:MaximumMember2023-01-012023-03-31 0001446159srt:MinimumMember2023-01-012023-03-31 0001446159us-gaap:EmployeeStockOptionMembersrt:MaximumMember2024-01-012024-03-31 0001446159us-gaap:SeriesFPreferredStockMember2023-04-19 0001446159poai:ReverseStockSplitMembersrt:MaximumMember2023-04-192023-04-19 0001446159poai:ReverseStockSplitMembersrt:MinimumMember2023-04-192023-04-19 00014461592023-04-19 0001446159poai:ReverseStockSplitMember2023-04-192023-04-19 0001446159us-gaap:SeriesFPreferredStockMember2023-03-16 0001446159us-gaap:SeriesFPreferredStockMember2023-03-162023-03-16 00014461592023-03-31 00014461592022-12-31 0001446159poai:AgentWarrantsInConnectionWithJune2020WarrantMember2023-01-012023-03-31 0001446159poai:AgentWarrantsInConnectionWithJune2020WarrantMember2024-01-012024-03-31 0001446159poai:AgentWarrantsInConnectionWithJune2020WarrantMember2023-12-31 0001446159poai:AgentWarrantsInConnectionWithJune2020WarrantMember2024-03-31 0001446159poai:AgentWarrantsIssuedInConnectionWithMay2020OfferingMember2023-01-012023-03-31 0001446159poai:AgentWarrantsIssuedInConnectionWithMay2020OfferingMember2024-01-012024-03-31 0001446159poai:AgentWarrantsIssuedInConnectionWithMay2020OfferingMember2023-12-31 0001446159poai:AgentWarrantsIssuedInConnectionWithMay2020OfferingMember2024-03-31 0001446159poai:AgentWarrantsInConnectionWithMarch2020PrivatePlacementMember2023-01-012023-03-31 0001446159poai:AgentWarrantsInConnectionWithMarch2020PrivatePlacementMember2024-01-012024-03-31 0001446159poai:AgentWarrantsInConnectionWithMarch2020PrivatePlacementMember2023-12-31 0001446159poai:AgentWarrantsInConnectionWithMarch2020PrivatePlacementMember2024-03-31 0001446159poai:InsurancePolicyFinancingMember2023-07-31 0001446159poai:InsurancePolicyFinancingMember2023-07-012023-07-31 0001446159poai:PatentsAndTrademarksMember2023-01-012023-03-31 0001446159poai:PatentsAndTrademarksMember2023-12-31 0001446159poai:PatentsAndTrademarksMember2024-03-31 0001446159us-gaap:PropertyPlantAndEquipmentMember2023-01-012023-03-31 0001446159us-gaap:PropertyPlantAndEquipmentMember2024-01-012024-03-31 0001446159poai:DemoEquipmentMember2023-12-31 0001446159poai:DemoEquipmentMember2024-03-31 0001446159poai:ManufacturingToolingMember2023-12-31 0001446159poai:ManufacturingToolingMember2024-03-31 0001446159poai:LaboratoryEquipmentMember2023-12-31 0001446159poai:LaboratoryEquipmentMember2024-03-31 0001446159us-gaap:LeaseholdImprovementsMember2023-12-31 0001446159us-gaap:LeaseholdImprovementsMember2024-03-31 0001446159us-gaap:OfficeEquipmentMember2023-12-31 0001446159us-gaap:OfficeEquipmentMember2024-03-31 0001446159us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-31 0001446159us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-31 0001446159us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-31 0001446159us-gaap:FairValueMeasurementsRecurringMember2023-12-31 0001446159us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2024-03-31 0001446159us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2024-03-31 0001446159us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2024-03-31 0001446159us-gaap:FairValueMeasurementsRecurringMember2024-03-31 0001446159us-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMemberpoai:SingleCustomerMember2023-01-012023-12-31 0001446159us-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMemberpoai:SingleCustomerMember2024-01-012024-03-31 0001446159us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMemberpoai:SingleCustomerMember2023-01-012023-03-31 0001446159us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMemberpoai:SingleCustomerMember2024-01-012024-03-31 0001446159poai:CancerResearchHorizonsMemberus-gaap:CollaborativeArrangementTransactionWithPartyToCollaborativeArrangementMember2024-01-012024-03-31 0001446159us-gaap:RetainedEarningsMember2023-03-31 0001446159us-gaap:AdditionalPaidInCapitalMember2023-03-31 0001446159us-gaap:CommonStockMember2023-03-31 0001446159us-gaap:SeriesFPreferredStockMemberus-gaap:PreferredStockMember2023-03-31 0001446159us-gaap:SeriesBPreferredStockMemberus-gaap:PreferredStockMember2023-03-31 0001446159us-gaap:AdditionalPaidInCapitalMember2023-01-012023-03-31 0001446159us-gaap:CommonStockMember2023-01-012023-03-31 0001446159us-gaap:SeriesFPreferredStockMemberus-gaap:PreferredStockMember2023-01-012023-03-31 0001446159us-gaap:SeriesBPreferredStockMemberus-gaap:PreferredStockMember2023-01-012023-03-31 0001446159us-gaap:RetainedEarningsMember2023-01-012023-03-31 0001446159us-gaap:RetainedEarningsMember2022-12-31 0001446159us-gaap:AdditionalPaidInCapitalMember2022-12-31 0001446159us-gaap:CommonStockMember2022-12-31 0001446159us-gaap:SeriesFPreferredStockMemberus-gaap:PreferredStockMember2022-12-31 0001446159us-gaap:SeriesBPreferredStockMemberus-gaap:PreferredStockMember2022-12-31 0001446159us-gaap:RetainedEarningsMember2024-03-31 0001446159us-gaap:AdditionalPaidInCapitalMember2024-03-31 0001446159us-gaap:CommonStockMember2024-03-31 0001446159poai:SeriesBConvertiblePreferredStockMemberus-gaap:PreferredStockMember2024-03-31 0001446159us-gaap:RetainedEarningsMember2024-01-012024-03-31 0001446159us-gaap:CommonStockMember2024-01-012024-03-31 0001446159poai:SeriesBConvertiblePreferredStockMemberus-gaap:PreferredStockMember2024-01-012024-03-31 0001446159us-gaap:RetainedEarningsMember2023-12-31 0001446159us-gaap:AdditionalPaidInCapitalMember2023-12-31 0001446159us-gaap:CommonStockMember2023-12-31 0001446159poai:SeriesBConvertiblePreferredStockMemberus-gaap:PreferredStockMember2023-12-31 0001446159poai:SeriesBConvertiblePreferredStockMember2023-12-31 0001446159poai:SeriesBConvertiblePreferredStockMember2024-03-31 00014461592024-05-10
 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

(Mark One)

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended March 31, 2024

or

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from _________________________ to _________________________

 

Commission File Number: 001-36790

 

 

Predictive Oncology Inc.

 
 

(Exact name of registrant as specified in its charter)

 

 

Delaware

 

33-1007393

(State or other jurisdiction of

 

(I.R.S. Employer

incorporation or organization)

 

Identification No.)

     

91 43rd Street, Suite 110 Pittsburgh, Pennsylvania

 

15201

(Address of principal executive offices)

 

(Zip Code)

 

(412) 432-1500

(Registrant’s telephone number, including area code)

 

     

(Former name, former address and former fiscal year, if changed since last report)

 

Securities registered pursuant to Section 12(b) of the Act: 

 

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common stock, $0.01 par value

POAI

Nasdaq Capital Market

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes ☐ No

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).

Yes ☐ No

 

 

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer”, “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer ☐

Accelerated filer ☐

Non-accelerated filer

Smaller reporting company

 

Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes ☒ No

 

As of May 10, 2024, the registrant had 4,101,776 shares of common stock, par value $0.01 per share outstanding.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PREDICTIVE ONCOLOGY INC.

 

TABLE OF CONTENTS

 

 

Page

PART I. FINANCIAL INFORMATION

4
   

ITEM 1. UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

4
   

CONDENSED CONSOLIDATED BALANCE SHEETS AS OF MARCH 31, 2024, AND DECEMBER 31, 2023

4
   

CONDENSED CONSOLIDATED STATEMENTS OF NET LOSS FOR THE THREE MONTHS ENDED MARCH 31, 2024, AND 2023

5
   

CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY FOR THE THREE MONTHS ENDED MARCH 31, 2024, AND 2023

6
   

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE THREE MONTHS ENDED MARCH 31, 2024, AND 2023

8
   

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

9
   

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

18
   

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

22
   

ITEM 4. CONTROLS AND PROCEDURES

22
   

PART II. OTHER INFORMATION

22
   

ITEM 1. LEGAL PROCEEDINGS

22
   

ITEM 1A. RISK FACTORS

22
   

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

23
   

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

23
   

ITEM 4. MINE SAFETY DISCLOSURES

23
   

ITEM 5. OTHER INFORMATION

23
   

ITEM 6. EXHIBITS

23
   

SIGNATURES

24

 

 

 

 

 

 

 

PART I. FINANCIAL INFORMATION

 

ITEM 1. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

PREDICTIVE ONCOLOGY INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

   

March 31,

2024

   

December 31,

2023

 

ASSETS

               

Current assets:

               

Cash

  $ 5,197,235     $ 8,728,660  

Accounts receivable

    509,445       333,697  

Inventories

    441,718       494,374  

Prepaid expense and other assets

    412,925       521,700  

Total current assets

    6,561,323       10,078,431  
                 

Property and equipment, net

    1,087,718       1,233,910  

Intangibles, net

    245,594       252,457  

Lease right-of-use assets

    2,582,456       2,728,355  

Other long-term assets

    124,096       124,096  

Total assets

  $ 10,601,187     $ 14,417,249  
                 

LIABILITIES AND STOCKHOLDERS’ EQUITY

               

Current liabilities:

               

Accounts payable

  $ 1,729,126     $ 1,342,027  

Note payable

    38,036       150,408  

Accrued expenses and other liabilities

    1,904,612       1,631,702  

Derivative liability

    367       1,376  

Contract liabilities

    304,320       308,091  

Lease liability

    540,200       517,427  

Total current liabilities

    4,516,661       3,951,031  
                 

Other long-term liabilities

    3,507       5,459  

Lease liability – net of current portion

    2,027,348       2,188,979  

Total liabilities

    6,547,516       6,145,469  

Commitments and contingencies

           
                 

Stockholders’ equity:

               

Preferred stock, 20,000,000 shares authorized inclusive of designated below

               

Series B Convertible Preferred Stock, $.01 par value, 2,300,000 shares authorized, 79,246 shares outstanding as of March 31, 2024, and December 31, 2023

    792       792  

Common stock, $.01 par value, 200,000,000 shares authorized, 4,062,853 shares outstanding as of March 31, 2024, and December 31, 2023

    40,629       40,629  

Additional paid-in capital

    175,992,976       175,992,242  

Accumulated deficit

    (171,980,726

)

    (167,761,883

)

Total stockholders’ equity

    4,053,671       8,271,780  
                 

Total liabilities and stockholders’ equity

  $ 10,601,187     $ 14,417,249  

 

See accompanying notes to unaudited condensed consolidated financial statements.

 

 

4

 

 

 

PREDICTIVE ONCOLOGY INC.

CONDENSED CONSOLIDATED STATEMENTS OF NET LOSS

(Unaudited)

 

    Three Months Ended

March 31,

 
    2024     2023  

Revenue

  $ 419,646     $ 239,895  

Cost of sales

    187,415       120,139  

Gross profit

    232,231       119,756  
                 

Operating expenses:

               

General and administrative expense

    2,627,076       2,335,984  

Operations expense

    1,102,193       878,518  

Sales and marketing expense

    739,734       370,237  

Total operating expenses

    4,469,003       3,584,739  

Total operating (loss)

    (4,236,772

)

    (3,464,983

)

Other income

    18,657       42,228  

Other expense

    (1,737

)

    -  

Gain on derivative instruments

    1,009       953  

Net (loss)

  $ (4,218,843

)

  $ (3,421,802

)

                 

Net (loss) per common share – basic and diluted

  $ (1.04

)

  $ (0.86

)

                 

Weighted average shares used in computation – basic and diluted

    4,062,853       3,968,099  

 

See accompanying notes to unaudited condensed consolidated financial statements.

 

 

 

 

 

 

 

 

 

 

5

 

 

 

PREDICTIVE ONCOLOGY INC.

CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS EQUITY

FOR THE THREE MONTHS ENDED

MARCH 31, 2024

(Unaudited)

 

    Series B Preferred     Common Stock                          
   

Shares

   

Amount

   

Shares

   

Amount

   

Additional Paid-In Capital

   

Accumulated Deficit

   

Total

 

Balance at 12/31/2023

    79,246     $ 792       4,062,853     $ 40,629     $ 175,992,242     $ (167,761,883 )   $ 8,271,780  

Vesting expense, net of forfeitures

    -       -       -       -       734               734  

Net loss

    -       -       -       -       -       (4,218,843 )     (4,218,843 )

Balance at 03/31/2024

    79,246     $ 792       4,062,853     $ 40,629     $ 175,992,976     $ (171,980,726 )   $ 4,053,671  

 

See accompanying notes to unaudited condensed consolidated financial statements.

 

 

 

 

 

 

 

 

 

 

 

 

6

 

 

PREDICTIVE ONCOLOGY INC.

CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS EQUITY

FOR THE THREE MONTHS ENDED

MARCH 31, 2023

(Unaudited)

 

    Series B Preferred     Series F Preferred     Common Stock       Additional Paid-In      Accumulated           
   

Shares

   

Amount

   

Shares

   

Amount

   

Shares

   

Amount

   

Capital

   

Deficit

   

Total

 

Balance at 12/31/2022

    79,246     $ 792       -     $ -       3,938,160     $ 39,382     $ 175,503,634     $ (153,777,916 )   $ 21,765,892  

Shares issued to consultant and other

    -       -       -       -       31,833       318       200,690       -       201,008  

Vesting expense

    -       -       -       -       -       -       9,287       -       9,287  

Series F preferred stock dividend

    -       -       79,404       794       -       -       (794 )     -       -  

Net loss

    -       -       -       -       -       -       -       (3,421,802 )     (3,421,802 )

Balance at 03/31/2023

    79,246     $ 792       79,404     $ 794       3,969,993     $ 39,700     $ 175,712,817     $ (157,199,718 )   $ 18,554,385  

 

See accompanying notes to unaudited condensed consolidated financial statements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7

 

 

PREDICTIVE ONCOLOGY INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

    Three Months Ended

March 31,

 
    2024    

2023

 

Cash flow from operating activities:

               

Net loss

  $ (4,218,843

)

  $ (3,421,802

)

Adjustments to reconcile net loss to net cash used in operating activities:

               

Depreciation and amortization

    162,565       237,854  

Vesting expense

    734       9,287  

Common stock issued for consulting and other

    -       11,112  

(Gain) on derivative instruments

    (1,009

)

    (953

)

Loss on property and equipment disposal

    -       903  
                 

Changes in assets and liabilities:

               

Accounts receivable

    (175,748

)

    48,433  

Inventories

    52,656       50,201  

Prepaid expense and other assets

    108,775       (91,682 )

Accounts payable

    380,621       331,332  

Accrued expenses and other

    279,951       (639,611 )

Contract liabilities

    (3,771

)

    37,165  

Other long-term liabilities

    (1,952 )     -  

Net cash (used in) operating activities:

    (3,416,021

)

    (3,427,761

)

                 

Cash flow from investing activities:

               

Purchase of property and equipment

    (3,032

)

    (24,369

)

Acquisition of intangibles

    -       (22,274 )

Net cash (used in) investing activities:

    (3,032

)

    (46,643

)

                 

Cash flow from financing activities:

               

Repayment of note payable

    (112,372 )     -  

Net cash (used in) financing activities

    (112,372 )     -  
                 

Net (decrease) in cash

    (3,531,425 )     (3,474,404 )

Cash at beginning of period

    8,728,660       22,071,523  

Cash at end of period

  $ 5,197,235     $ 18,597,119  

Supplemental disclosure for cash flow information:

               

Cash payments for interest

  $ 1,737     $ -  

Non-cash transactions:

               

Right-of-use assets obtained in exchange for lease liabilities

  $ -     $ 2,922,365  

Series F Preferred Stock dividend

    -       794  

Common stock issued to settle accrued board of directors’ and advisory boards’ compensation

    -       189,896  

Purchase of property & equipment accrued in accounts payable

    6,478       146,205  

Acquisition of intangible assets accrued in accounts payable

    -       3,495  

 

See accompanying notes to unaudited condensed consolidated financial statements.

 

8

 

 

PREDICTIVE ONCOLOGY INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

 

NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Nature of Operations

 

Predictive Oncology Inc. (“Predictive Oncology” or the “Company”) is a knowledge-driven company focused on applying artificial intelligence (“AI”) to support the development of optimal cancer therapies, which can ultimately lead to more effective treatments and improved patient outcomes. Through AI, Predictive Oncology uses its proprietary biobank of 150,000+ cancer tumor samples, categorized by patient type, against drug compounds to help the drug discovery process and increase the probability of successful drug development. The Company offers a suite of solutions for oncology drug development from early discovery to clinical trials.

 

Predictive Oncology’s mission is to change the landscape of oncology drug discovery and enable the development of more effective therapies for the treatment of cancer. By harnessing the power of machine learning and scientific rigor, the Company believes that it can improve the probability of success of advancing pharmaceutical and biological drug candidates with a higher degree of confidence.

 

The Company operates in three business areas. In its first area, the Company provides optimized, high-confidence drug-response predictions through the application of AI using its proprietary biobank of tumor samples to enable a more informed selection of drug/tumor combinations and increase the probability of success during drug development. The Company also creates and develops tumor-specific 3D cell culture models mimicking the physiological environment of human tissue enabling better-informed decision-making during development. In its second business area, the Company provides services and research using a proprietary self-contained and automated system that conducts high-throughput, self-interaction chromatography screens using additives and excipients commonly included in protein formulations resulting in soluble and physically stable formulations of biologics. The Company’s third business area produces the United States Food and Drug Administration (“FDA”)-cleared STREAMWAY® System and associated products for automated medical fluid waste management and patient-to-drain medical fluid disposal.

 

The Company has three reportable segments, which have been delineated by location and business area, as further described in Note 12 Segments:

 

 

Pittsburgh segment: provides services that include the application of AI using its proprietary biobank of 150,000+ tumor samples. Pittsburgh also creates proprietary 3D culture models used in drug development.

 

 

Birmingham segment: provides contract services and research focused on solubility improvements, stability studies, and protein production.

 

 

Eagan segment: produces the FDA-cleared STREAMWAY System and associated products for automated medical fluid waste management and patient-to-drain medical fluid disposal.

 

Going Concern

 

These condensed consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) assuming the Company will continue as a going concern. The going concern assumption contemplates the realization of assets and satisfaction of liabilities in the normal course of business. However, substantial doubt about the Company’s ability to continue as a going concern exists.

 

The Company has incurred significant and recurring losses from operations for the past several years and, as of March 31, 2024, had an accumulated deficit of $171,980,726. The Company had cash of $5,197,235 as of March 31, 2024, and needs to raise significant additional capital to meet its operating needs. The Company had short-term obligations of $4,516,661 and long-term operating lease obligations of $2,027,348 as of March 31, 2024. The Company does not expect to generate sufficient operating revenue to sustain its operations in the near term. During the three months ended March 31, 2024, the Company incurred negative cash flows from operations of $3,416,021. Although the Company has attempted to improve its cash flows from operations by bolstering revenues and continues to seek ways to generate revenue through business development activities, there is no guarantee that the Company will be able to improve its cash flows from operations sufficiently or achieve profitability in the near term. As a result of these conditions, substantial doubt exists about the Company’s ability to continue as a going concern within one year after the date these condensed consolidated financial statements are issued.

 

9

 

The Company is evaluating alternatives to obtain the required additional funding to maintain future operations. These alternatives may include, but are not limited to, equity financing, issuing debt, entering into other financing arrangements, or monetizing operating businesses or assets. These possibilities, to the extent available, may be on terms that result in significant dilution to the Company’s existing stockholders or that result in the Company’s existing stockholders losing part or all of their investment. Despite these potential sources of funding, the Company may be unable to access financing or obtain additional liquidity when needed or under acceptable terms, if at all. If such financing or adequate funds from operations are not available, the Company would be forced to limit its business activities and the Company could default on existing payment obligations, which would have a material adverse effect on its financial condition and results of operations, and the Company may ultimately be required to cease its operations and liquidate its business. The Company’s condensed consolidated financial statements have been prepared assuming the Company will continue as a going concern and do not include any adjustment relating to the recoverability and classification of recorded asset amounts and classification of liabilities that might be necessary should the Company be unable to continue in existence.

 

Basis of Presentation

 

The Company has prepared the condensed consolidated financial statements and related unaudited financial information in the notes in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and the rules and regulations of the Securities and Exchange Commission (“SEC”) for interim condensed consolidated financial statements. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial statements. These interim condensed consolidated financial statements reflect all adjustments consisting of normal recurring adjustments, which in the opinion of management, are necessary to present fairly the Company’s position, the results of its operations, and its cash flows for the interim periods. These interim condensed consolidated financial statements reflect all intercompany eliminations. These interim condensed consolidated financial statements should be read in conjunction with the annual consolidated financial statements and the notes thereto contained in the Annual Report on Form 10-K filed with the SEC on March 28, 2024. The nature of the Company’s business is such that the results of any interim period may not be indicative of the results to be expected for the entire year.

 

Accounting Policies and Estimates

 

The preparation of condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses and disclosure of contingent assets and liabilities at the date of the condensed consolidated financial statements and during the reporting period. Actual results could materially differ from those estimates. Estimates are used in the following areas, among others: variable consideration associated with revenue recognition, stock-based compensation expense, fair value of long-lived assets for impairment analyses, the valuation allowance included in the deferred income tax calculation, accrued expenses, and fair value of derivative liabilities.

 

Note 1 to the annual consolidated financial statements contained in the Annual Report on Form 10-K filed with the SEC on March 28, 2024, describes the significant accounting policies and estimates used in preparation of the consolidated financial statements. There have been no material changes in the Company’s significant accounting policies during the three months ended March 31, 2024.

 

Principles of Consolidation

 

The Company had two wholly owned subsidiaries, Helomics Corporation and Skyline Medical, Inc. ("Skyline Medical"), as of March 31, 2024, and December 31, 2023, and for the three months ended March 31, 2024, and 2023. The condensed consolidated financial statements include the accounts of the Company and these wholly owned subsidiaries after elimination of intercompany transactions and balances as of March 31, 2024, and December 31, 2023, and for the three months ended March 31, 2024, and 2023.

 

10

 

Recent Accounting Pronouncements

 

The Company considers the applicability and impact of all Accounting Standards Updates (“ASUs”) issued by the Financial Accounting Standards Board (the “FASB”). Recently issued ASUs not listed below either were assessed and determined to be not applicable or are currently expected to have no impact on the condensed consolidated financial statements of the Company.

 

In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. This ASU updates reportable segment disclosures by expanding the frequency and extent of segment disclosures. This ASU is effective for fiscal years beginning after December 15, 2023, and for interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted. The ASU requires the retrospective adoption method. Management is currently evaluating this ASU to determine its impact on the Company’s disclosures.

 

In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures. This ASU requires more detailed income tax disclosures. The guidance requires entities to disclose disaggregated information about their effective tax rate reconciliation as well as expanded information on income taxes paid by jurisdiction. The disclosure requirements will be applied on a prospective basis, with the option to apply them retrospectively. This ASU is effective for fiscal years beginning after December 15, 2024, with early adoption permitted. Management is currently evaluating this ASU to determine its impact on the Company’s disclosures.

 

 

NOTE 2 COLLABORATIVE ARRANGEMENTS AND CONTRACTS WITH CUSTOMERS

 

Collaboration Agreement with Cancer Research Horizons

 

On March 16, 2023, the Company entered into a Collaboration Agreement (the “CRH Agreement”) with Cancer Research Horizons (“CRH”), pursuant to which the Company used its PEDAL technology to evaluate CRH pre-clinical drug inhibitors of Glutaminase to determine which cancer types and patient populations were most likely to respond to treatment with those compounds (the “Project”). Under the CRH Agreement, both parties retained rights to their respective background intellectual property. Rights to reports, findings, supporting data, and materials (“Project Intellectual Property”) that were generated by the Company pursuant to its performance under the CRH Agreement vested exclusively in CRH. Each party funded its own participation in the Project. Costs incurred to participate in the CRH Agreement were recorded in Cost of sales in the Company’s Consolidated Statement of Net Loss for the year ended December 31, 2023.

 

Pursuant to the CRH Agreement, the Company shall receive a percentage of net revenue, as defined in the agreement, received by CRH for the commercialization of the CRH Candidates and any CRH Derivatives (each as defined in the CRH Agreement). The percentage of net revenue varies depending on the stage of development. The revenue sharing fees represent variable consideration, which is measured using the expected value method under ASC 606 based on the actual net revenues earned by CRH under Relevant Transfer Agreements (as defined in the CRH Agreement) relating to the CRH Candidates and CRH Derivatives. Due to the uncertainty associated with the timing and amount of revenue sharing fees, the Company concluded that the revenue sharing fees should be fully constrained until such time that Relevant Transfer Agreements have been entered and net revenues have been earned. These estimates will be reassessed at each reporting period. During the three months ended March 31, 2024, and 2023, the Company recognized no revenue under the CRH Agreement.

 

Contract Balances

 

The Company records a receivable when it has an unconditional right to receive consideration after the performance obligations are satisfied. As of March 31, 2024, and December 31, 2023, accounts receivable totaled $509,445 and $333,697, respectively. The allowance for accounts receivable balance was $0 as of both March 31, 2024, and December 31, 2023. During the three months ended March 31, 2024, and 2023, revenues from a single customer were 50% and 14% of the Company’s total revenue, respectively. As of March 31, 2024, accounts receivable from a single customer represented 43% of the Company’s total accounts receivable. As of December 31, 2023, accounts receivable from a single customer represented 16% of the Company’s total accounts receivable.

 

11

 

Advance payments received in excess of revenues recognized are classified as contract liabilities until such time as the revenue recognition criteria have been met. The Company’s contract liabilities, related primarily to development of 3D models and STREAMWAY maintenance plans, were $307,827 and $313,550 as of March 31, 2024, and December 31, 2023, respectively. The Company recognized revenue of $16,974 primarily related to maintenance plans during the three months ended March 31, 2024, that was included in contract liabilities as of December 31, 2023. The Company’s contract liabilities as of March 31, 2024, primarily represent its remaining performance obligations. The Company’s long-term contract liabilities are reported in Other long-term liabilities in the condensed consolidated balance sheets.

 

 

NOTE 3 FAIR VALUE MEASUREMENTS

 

The following table summarizes the Company’s fair value hierarchy for its liabilities measured at fair value on a recurring basis:

 

March 31, 2024

 

Fair Value

   

Level 1

   

Level 2

   

Level 3

 

Liabilities:

                               

Derivatives

  $ 367     $ -     $ -     $ 367  

 

December 31, 2023

 

Fair Value

   

Level 1

   

Level 2

   

Level 3

 

Liabilities:

                               

Derivatives

  $ 1,376     $ -     $ -     $ 1,376  

 

 

NOTE 4 INVENTORIES

 

Inventory balances were as follows:

 

   

As of

March 31,

2024

   

As of

December 31,

2023

 

Raw materials

  $ 278,755     $ 239,998  

Work-in-process

    -       -  

Finished goods

    162,963       254,376  

Total

  $ 441,718     $ 494,374  

 

 

NOTE 5 PROPERTY AND EQUIPMENT

 

The Company’s property and equipment, net consisted of the following:

 

   

As of

March 31,

2024

   

As of

December 31,

2023

 

Computers, software, and office equipment

 

$

481,314    

$

480,882  

Leasehold improvements

    506,162       506,162  

Laboratory equipment

    3,670,097       3,670,097  

Warehouse and manufacturing equipment

    139,763       133,285  

Demo equipment

    31,554       31,554  

Total

    4,828,890       4,821,980  

Less: Accumulated depreciation

    (3,741,172

)

    (3,588,070

)

Total Property and equipment, net

 

$

1,087,718    

$

1,233,910  

 

Depreciation expense, recorded within general and administrative expenses, was $155,702 and $231,189 for the three months ended March 31, 2024, and 2023, respectively. No impairment charges related to property and equipment were incurred during the three months ended March 31, 2024, and 2023.

 

12

 

 

NOTE 6 INTANGIBLE ASSETS

 

Finite-lived intangible assets consist of patents and trademarks and are amortized over their estimated useful life. Amortization expense was $6,863 and $6,665 during the three months ended March 31, 2024, and 2023, respectively. Accumulated amortization is included in Intangibles, net in the condensed consolidated balance sheets. The Company reviews finite-lived intangible assets for impairment in accordance with ASC 360, whenever events or changes in circumstances indicate the carrying amount may not be recoverable. Events or changes in circumstances that indicate the carrying amount may not be recoverable include, but are not limited to, a significant change in the medical device marketplace and a significant adverse change in the business climate in which the Company operates. No impairment charges related to finite-lived intangible assets were incurred during the three months ended March 31, 2024, and 2023.

 

The Company’s intangibles, net consisted of the following:

 

    As of March 31, 2024     As of December 31, 2023  
   

Gross Carrying Costs

   

Accumulated Amortization

   

Net Carrying Amount

   

Gross Carrying Costs

   

Accumulated Amortization

   

Net Carrying Amount

 

Patents & Trademarks

  $ 535,096     $ (289,502 )   $ 245,594     $ 535,096     $ (282,639

)

  $ 252,457  

 

The following table outlines the estimated future amortization expense related to intangible assets held as of March 31, 2024:

 

Year Ending December 31,

 

Expense

 

Remainder of 2024

  $ 20,588  

2025

    27,451  

2026

    27,451  

2027

    27,451  

2028

    27,451  

Thereafter

    115,202  

Total

  $ 245,594  

 

 

NOTE 7 LEASES

 

The Company’s corporate offices and other offices are located in Pittsburgh, Pennsylvania. The leases are effective through February 29, 2028.

 

The Company has an office in Birmingham, Alabama, which is used for office space, warehousing, and laboratory operations. The lease is effective through August 31, 2025.

 

The Company has an office in Eagan, Minnesota, which is used for office space and manufacturing. This lease is effective through May 31, 2025.

 

Lease expense under operating lease arrangements, recorded within general and administrative expenses, was $227,641 and $214,015 for the three months ended March 31, 2024, and 2023, respectively.

 

The following table summarizes other information related to the Company’s operating leases:

 

   

March 31, 2024

   

March 31, 2023

 

Weighted average remaining lease term – operating leases in years

    3.76       4.76  

Weighted average discount rate – operating leases

    12

%

    12 %

 

13

 

The Company’s operating lease obligations as of March 31, 2024, which include expected lease extensions that are reasonably certain of renewal, were as follows:

 

Remainder of 2024

  $ 597,863  

2025

    857,622  

2026

    803,724  

2027

    827,909  

2028

    139,022  

Total lease payments

    3,226,140  

Less: interest

    (658,592

)

Present value of lease liabilities

  $ 2,567,548  

 

 

NOTE 8 NOTE PAYABLE

 

In June 2023, the Company purchased director and officer insurance policies with a policy period ending June 2024. In July 2023, the Company financed $364,721 of its total premium by entering into a note payable with a finance provider that required ten monthly installment payments through April 2024. The note was secured by a first priority lien on the financed policies. The short-term note bore interest at an annual percentage rate of 9.25% over the life of the note. As of March 31, 2024, the outstanding balance of the note was $38,036 including interest.

 

 

NOTE 9 DERIVATIVES

 

Certain warrants issued to placement agents were determined to be a derivative liability due to certain features of the warrants which could, in certain circumstances, result in the holder receiving the fair value of the outstanding warrants in the same type of consideration as the common stockholders. As a result, in those circumstances, the amount of consideration would differ from that provided to holders of common stock, therefore, the warrants were classified as a liability.

 

The fair value of the placement agent warrants issued in connection with the March 2020 private placement was determined to be $13 and $135 as of March 31, 2024, and December 31, 2023, respectively. The Company recorded gains on the change in fair value of the placement agent warrants of $122 and $419 during the three months ended March 31, 2024, and 2023, respectively. The placement agent warrants expire in March 2025.

 

The fair value of the placement agent warrants issued in connection with the May 2020 offering of securities was determined to be $58 and $333 as of March 31, 2024, and December 31, 2023, respectively. The Company recorded gains on the change in fair value of the placement agent warrants of $275 and $335 during the three months ended March 31, 2024, and 2023, respectively. The placement agent warrants expire in May 2025.

 

The placement agent warrants issued in connection with the June 2020 warrant exercise and issuance had a fair value of $296 and $908 as of March 31, 2024, and December 31, 2023, respectively. The Company recorded gains on the change in fair value of the placement agent warrants of $612 and $199 during the three months ended March 31, 2024, and 2023, respectively. The placement agent warrants expire in June 2025.

 

The table below discloses changes in value of the Company’s embedded derivative liabilities discussed above.

 

Derivative liability balance as of December 31, 2022

  $ 13,833  

(Gain) recognized to revalue derivative instrument at fair value

    (953

)

Derivative liability balance as of March 31, 2023

  $ 12,880  
         

Derivative liability balance as of December 31, 2023

  $ 1,376  

(Gain) recognized to revalue derivative instrument at fair value

    (1,009

)

Derivative liability balance as of March 31, 2024

  $ 367  

 

14

 

 

NOTE 10 STOCKHOLDERS EQUITY, STOCK OPTIONS AND WARRANTS

 

Series F Preferred Stock Dividend and Reverse Stock Split

 

On March 16, 2023, the Board of Directors of the Company authorized the issuance of 80,000 shares of Series F Preferred Stock, par value $0.01 per share.

 

On March 16, 2023, the Board of Directors of the Company declared a dividend of one one-thousandth of a share of Series F Preferred Stock, par value $0.01 per share, for each outstanding share of the Company’s common stock held on record as of March 27, 2023. 79,404 shares of Series F Preferred Stock were issued pursuant to the stock dividend. Each share of Series F Preferred Stock entitled the holder thereof to 1,000,000 votes per share to vote together with the outstanding shares of common stock of the Company as a single class to adopt an amendment to the Company’s Certificate of Incorporation to affect a reverse stock split.

 

On April 19, 2023, the Company completed a one-for-twenty reverse stock split that was effective for trading purposes on April 24, 2023. No fractional shares were issued as a result of the reverse stock split. Any fractional shares that would otherwise have resulted from the reverse stock split were rounded up to the next whole number. The number of authorized shares of common stock under the Company’s certificate of incorporation, as amended, remained unchanged at 200,000,000 shares. All numbers of shares and per-share amounts in this report have been adjusted to reflect the reverse split. Proportionate reductions were made to the number of shares of common stock reserved for future issuance under our 2012 Equity Incentive Plan and the number of shares of common stock that may be issued upon exercise or vesting of outstanding equity incentive awards and warrants, and proportionate increases were made to the exercise price or share-based performance criteria, if any, applicable to such awards and warrants.

 

Redemption of Series F Preferred Stock

 

On April 17, 2023, the Company convened a special meeting of stockholders, which was adjourned due to the lack of a quorum and reconvened on April 19, 2023 (the “Special Meeting”), at which the Company’s stockholders approved a proposal to amend the Company’s certificate of incorporation to effect a reverse stock split of the Company’s common stock at a ratio in the range of 1-for-2 to 1-for-25, with such ratio to be determined by the Company’s Board of Directors (the “Reverse Split Proposal”). All shares of Series F Preferred Stock that were not present in person or by proxy at the Special Meeting as of immediately prior to the opening of the polls (the “Initial Redemption Time”) were automatically redeemed (the “Initial Redemption”). All outstanding shares of Series F Preferred Stock that were not redeemed pursuant to the Initial Redemption were redeemed automatically upon the approval by the Company’s stockholders of the Reverse Split Proposal (the “Subsequent Redemption” and, together with the Initial Redemption, the “Redemption”). Both the Initial Redemption and the Subsequent Redemption occurred on April 19, 2023. As a result, no shares of Series F Preferred Stock remain outstanding.

 

Equity Incentive Plan

 

The Company’s Amended and Restated 2012 Stock Incentive Plan (the “2012 Plan”) allows for the issuance of incentive and non-qualified stock options, stock appreciation rights, stock awards, restricted stock, restricted stock units (“RSUs”) and performance awards to employees, directors, and consultants of the Company, where permitted under the plan. The exercise price for each stock option is determined by the market price on the date of issuance. Vesting requirements are determined by the Board of Directors when granted and currently range from immediate to three years. Options outstanding under this plan have a contractual life of ten years.

 

ASC 718, Compensation Stock Compensation (“ASC 718”), requires that a company that issues equity as compensation record compensation expense that corresponds to the estimated cost of those equity grants. ASC 718 requires companies to estimate the fair value of stock-based payment awards on the date of grant using an option-pricing model or other acceptable means.

 

Valuation and Accounting for Stock Options and Warrants

 

The Company determines the grant date fair value of options and warrants using a Black-Scholes option valuation model based upon assumptions regarding risk-free interest rate, expected dividend rate, volatility, and estimated term.

 

15

 

During the three months ended March 31, 2024, there were no options or warrants granted. The fair value of each stock option grant was estimated on the grant date using the Black-Scholes option valuation model with the following assumptions:

 

 

Three Months Ended March 31,

 

2024

 

2023

 

Stock Options

Expected dividend yield

-

 

0.0%

Expected stock price volatility

-

 

90.8%

Risk-free interest rate

-

 

3.38% – 3.55%

Expected life (years)

-

 

10

 

Stock Options and Warrants Granted by the Company

 

The following summarizes transactions for stock options and warrants for the period indicated:

         

    Stock Options     Warrants  
   

Number of
Shares

   

Average
Exercise
Price

   

Number of
Shares

   

Average
Exercise
Price

 

Outstanding as of December 31, 2023

    47,664     $ 82.23       1,806,589     $ 21.52  
                                 

Issued

    -       -       -       -  

Forfeited

    (74

)

    3.44       -       -  

Expired

    (89

)

    302.80       (7,159

)

    200.00  

Outstanding as of March 31, 2024

    47,501     $ 81.94       1,799,430     $ 20.81  

 

Stock-based compensation expense, net of forfeitures, recognized for the three months ended March 31, 2024, and 2023, was $734 and $9,287, respectively. Stock-based compensation expense is recorded within each of the captions comprising Operating expenses. The Company has $779 of unrecognized compensation expense related to unvested stock options that is expected to be recognized over the next 13 months.

 

 

NOTE 11 LOSS PER SHARE

 

The following table presents the shares used in the basic and diluted loss per common share computations:

 

    Three Months Ended March 31,  
    2024     2023  

Numerator:

               

Net (loss) attributable to common stockholders per common share: basic and diluted calculation

  $ (4,218,843

)

  $ (3,421,802

)

                 

Denominator:

               

Weighted average common shares outstanding-basic

    4,062,853       3,968,099  

Effect of diluted stock options, warrants and preferred stock (1)

    -       -  

Weighted average common shares outstanding-diluted

    4,062,853       3,968,099  
                 

(Loss) per common share-basic and diluted

  $ (1.04

)

  $ (0.86

)

 

 

(1)

The following is a summary of the number of underlying shares outstanding at the end of the respective periods that have been excluded from the diluted calculations because the effect on loss per common share would have been anti-dilutive:

 

16

 

    Three Months Ended

March 31,

 
    2024    

2023

 

Options

    47,501       47,805  

RSUs

    -       2,500  

Warrants

    1,799,430       1,812,379  

Preferred stock: Series B

    16       16  

 

 

NOTE 12 SEGMENTS

 

The Company has determined its operating segments in accordance with ASC 280 – Segment Reporting. Factors used to determine the Company’s reportable segments include the availability of separate financial statements, the existence of locally based leadership across geographic regions, the economic factors affecting each segment, and the evaluation of operating results at the segment level. The Chief Operating Decision Maker (“CODM”) allocates the Company’s resources for each of the operating segments and evaluates their relative performance. Each operating segment listed below has separate financial statements and locally based leadership that are evaluated based on the results of their respective segments. It should be noted that the operating segments below have different products and services. The financial information is consolidated and evaluated regularly by the CODM in assessing performance and allocating resources.

 

The Company has three reportable segments, which have been delineated by location and business area:

 

 

Pittsburgh segment: provides services that include the application of AI using its proprietary biobank of 150,000+ tumor samples. Pittsburgh also creates proprietary 3D culture models used in drug development.

 

 

Birmingham segment: provides contract services and research focused on solubility improvements, stability studies, and protein production.

 

 

Eagan segment: produces the FDA-cleared STREAMWAY System and associated products for automated medical fluid waste management and patient-to-drain medical fluid disposal.

 

All revenues are earned from external customers.

 

The tables below summarize the Company’s segment reporting as of March 31, 2024, and December 31, 2023, and for the three months ended March 31, 2024, and 2023.

 

    Three Months Ended March 31, 2024  
    Pittsburgh     Birmingham    

Eagan

   

Corporate

   

Total

 

Revenue

  $ 4,858     $ 11,009     $ 403,779     $ -     $ 419,646  

Depreciation and amortization

    (32,097 )     (120,794 )     (7,823 )     (1,851 )     (162,565 )

Segment loss

  $ (1,196,065 )   $ (465,162 )   $ (189,576 )   $ (2,368,040 )   $ (4,218,843 )

 

    March 31, 2024  
    Pittsburgh     Birmingham    

Eagan

   

Corporate

   

Total

 

Assets

  $ 3,135,259     $ 840,518     $ 1,612,484     $ 5,012,926     $ 10,601,187  

 

    Three Months Ended March 31, 2023  
    Pittsburgh     Birmingham    

Eagan

   

Corporate

   

Total

 

Revenue

  $ 10,627     $ 13,649     $ 215,619     $ -     $ 239,895  

Depreciation and amortization

    (111,822 )     (117,600 )     (6,778 )     (1,654 )     (237,854 )

Segment loss

  $ (1,159,105 )   $ (482,696 )   $ (285,397 )   $ (1,494,604 )   $ (3,421,802 )

 

17

 

    December 31, 2023  
   

Pittsburgh

   

Birmingham

   

Eagan

   

Corporate

   

Total

 

Assets

  $ 3,263,270     $ 981,914     $ 1,390,031     $ 8,782,034     $ 14,417,249  

 

 

ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

The following discussion and analysis should be read together with our unaudited condensed consolidated financial statements and related notes thereto set forth in this Quarterly Report on Form 10-Q as well as our Annual Report on Form 10-K for the year ended December 31, 2023.

 

This Quarterly Report on Form 10-Q contains “forward-looking statements” that are management’s present expectations of future events. Actual results could differ materially and adversely from those anticipated in such forward-looking statements as a result of certain factors, including but not limited to those set forth below and elsewhere in this report, many of which are beyond our control. Important factors that may cause actual results to differ from forward-looking statements include:

 

Our ability to continue operating beyond twelve months without additional financing;

Continued negative operating cash flows;

Our capital needs to accomplish our goals, including any further financing, which may be highly dilutive and may include onerous terms;

Risks related to recent and future acquisitions, including risks related to the benefits and costs of acquisition;

Risks related to our partnerships with other companies, including the need to negotiate the definitive agreements; possible failure to realize anticipated benefits of these partnerships; and costs of providing funding to our partner companies, which may never be repaid or provide anticipated returns;

Risks related to the initiation, formation, or success of our collaboration arrangements, commercialization activities and product sales levels by our collaboration partners and future payments that may come due to us under these arrangements,

Risk that we will be unable to protect our intellectual property or claims that we are infringing on others’ intellectual property;

The impact of competition;

Acquisition and maintenance of any necessary regulatory clearances applicable to applications of our technology;

Inability to attract or retain qualified senior management personnel, including sales and marketing personnel;

Risk that we never become profitable if our products and services are not accepted by potential customers;

Possible impact of government regulation and scrutiny;

Unexpected costs and operating deficits, and lower than expected sales and revenues, if any;

Adverse results of any legal proceedings;

The volatility of our operating results and financial condition,

Management of growth;

Risk that our business and operations could be materially and adversely affected by disruptions caused by economic and geopolitical uncertainties as well as epidemics or pandemics; and

Other specific risks that may be alluded to in this report.

 

All statements, other than statements of historical facts, included in this report regarding our growth strategy, future operations, financial position, estimated revenue or losses, projected costs, prospects and plans, and objectives of management are forward-looking statements. When used in this report, the words “will,” “may,” “believe,” “anticipate,” “intend,” “estimate,” “expect,” “project,” “plan,” and similar expressions are intended to identify forward-looking statements, although not all forward-looking statements contain such identifying words. All forward-looking statements speak only as of the date of this report. We do not undertake any obligation to update any forward-looking statements or other information contained herein. Potential investors should not place undue reliance on these forward-looking statements. Although we believe that our plans, intentions, and expectations reflected in or suggested by the forward-looking statements in this report are reasonable, we cannot assure potential investors that these plans, intentions or expectations will be achieved. We disclose important factors that could cause actual results to differ materially from expectations in the “Risk Factors” section and elsewhere in our Annual Report on Form 10-K for the year ended December 31, 2023, and in Item 1A of Part II below. These cautionary statements qualify all forward-looking statements attributable to us or persons acting on our behalf.

 

18

 

Overview

 

We are a knowledge and science-driven company that applies artificial intelligence (“AI”) to support the discovery and development of optimal cancer therapies, which can ultimately lead to more effective treatments and improved patient outcomes. We use AI and a proprietary biobank of 150,000+ tumor samples, categorized by tumor type, to provide actionable insights about drug compounds to improve the drug discovery process and increase the probability of drug compound success. We offer a suite of solutions for oncology drug development from early discovery to clinical trials.

 

Our mission is to change the landscape of oncology drug discovery and enable the development of more effective therapies for the treatment of cancer. By harnessing the power of machine learning and scientific rigor, we believe that we can improve the probability of success of advancing pharmaceutical and biological drug candidates with a higher degree of confidence.

 

We operate in three business areas. In our first area, we provide optimized, high-confidence drug-response predictions through the application of AI using our proprietary biobank of tumor samples to enable a more informed selection of drug/tumor combinations and increase the probability of success during development. We also create and develop tumor-specific 3D cell culture models mimicking the physiological environment of human tissue enabling better-informed decision-making during development. In our second business area, we provide services and research using a proprietary self-contained and automated system that conducts high-throughput, self-interaction chromatography screens using additives and excipients commonly included in protein formulations resulting in soluble and physically stable formulations of biologics. Our third business area produces the United States Food and Drug Administration (“FDA”)-cleared STREAMWAY® System and associated products for automated medical fluid waste management and patient-to-drain medical fluid disposal.

 

We have three reportable segments, which have been delineated by location and business area:

 

 

 

Pittsburgh segment: provides services that include the application of AI using its proprietary biobank of 150,000+ tumor samples. Pittsburgh also creates proprietary 3D culture models used in drug development.

 

 

Birmingham segment: provides contract services and research focused on solubility improvements, stability studies, and protein production.

 

 

Eagan segment: produces the FDA-cleared STREAMWAY System and associated products for automated medical fluid waste management and patient-to-drain medical fluid disposal.

 

Capital Requirements

 

Since inception, we have been unprofitable. We incurred net losses of $4,218,843 and $3,421,802 for the three months ended March 31, 2024, and 2023, respectively. As of March 31, 2024, and December 31, 2023, we had an accumulated deficit of $171,980,726 and $167,761,883, respectively.

 

We have never generated sufficient revenues to fund our capital requirements. We have funded our operations through a variety of debt and equity instruments. Since 2017, we have diversified our business by investing in ventures, including making significant loans and investments in early-stage companies. These activities led to the acquisition of Helomics Corporation in April 2019, two transactions to acquire the assets of three businesses in 2020, and the acquisition of zPREDICTA Inc. in November 2021, each of which have accelerated our capital needs. See “Liquidity and Capital Resources – Liquidity and Plan of Financing; Going Concern” and “Liquidity and Capital Resources – Financing Transactions” below.

 

19

 

Our future cash requirements and the adequacy of available funds depend on our ability to generate revenues from our oncology businesses located in Pittsburgh and Birmingham; our ability to continue to sell our Skyline Medical products and services and to reach profitability in all our businesses; and the availability of future financing to fulfill our business plans. See “Liquidity and Capital Resources – Liquidity and Plan of Financing; Going Concern” below.

 

Our limited history of operations, especially in our drug discovery business, and our change in the emphasis of our business, starting in 2017, makes prediction of future operating results difficult. We believe that period-to-period comparisons of our operating results should not be relied on as predictive of our future results.

 

Results of Operations

 

Comparison of three months ended March 31, 2024, and 2023

 

   

Three Months Ended

March 31,

 
   

2024

   

2023

   

Difference

 

Revenue

  $ 419,646     $ 239,895     $ 179,751  

Cost of sales

    187,415       120,139       (67,276 )

General and administrative expense

    2,627,076       2,335,984       (291,092 )

Operations expense

    1,102,193       878,518       (223,675 )

Sales and marketing expense

    739,734       370,237       (369,497 )

 

Revenue. We recorded revenue of $419,646 and $239,895 in the three months ended March 31, 2024, and 2023, respectively. Revenue in the three months ended March 31, 2024, and 2023, was primarily derived from the Eagan operating segment. The increase in revenue from the comparative period was primarily due to a change in sales mix with increased sales of STREAMWAY systems in the three months ended March 31, 2024.

 

Cost of sales. Cost of sales was $187,415 and $120,139 in the three months ended March 31, 2024, and 2023, respectively. The gross profit margin was approximately 55% in the three months ended March 31, 2024, compared to 50% in the three months ended March 31, 2023. The improvement in gross profit margin was primarily due to a change in sales mix with increased sales of STREAMWAY systems in the three months ended March 31, 2024.

 

General and administrative expense. General and administrative (“G&A”) expenses primarily consist of management salaries, professional fees, consulting fees, administrative fees, and general office expenses. G&A expenses increased by $291,092 to $2,627,076 in the three months ended March 31, 2024, compared to $2,335,984 in the comparable period in 2023. The increase was primarily due to increased professional fees including audit and consultant fees as well as increased business taxes, offset by decreased employee compensation as well as decreased depreciation due to fully depreciated assets.

 

Operations expense. Operations expenses primarily consist of expenses related to product development and prototyping and testing. Operations expenses increased by $223,675 to $1,102,193 in the three months ended March 31, 2024, compared to $878,518 in the comparable period in 2023. The increase was primarily due to increased employee compensation associated with our research and development efforts.

 

Sales and marketing expense. Sales and marketing expenses consist of expenses required to market and sell our products including staff-related expenses for individuals performing this work. Sales and marketing expenses increased by $369,497 to $739,734 in the three months ended March 31, 2024, compared to $370,237 in the comparable period in 2023. The increase was primarily due to severance related to a former executive.

 

Other income. We earned other income of $18,657 in the three months ended March 31, 2024, compared to $42,228 in the comparable period in 2023. Other income is primarily interest income.

 

Other expense. We incurred other expense of $1,737 in the three months ended March 31, 2024, compared to none in the three months ended March 31, 2023. Other expense is primarily interest expense.

 

20

 

Gain on derivative instruments. We recorded a gain of $1,009 in the three months ended March 31, 2024, compared to $953 in the comparable period in 2023 related to the change in fair value of the derivative instruments.

 

Liquidity and Capital Resources

 

Cash Flows

 

Net cash used in operating activities remained relatively consistent at $3,416,021 and $3,427,761 for the three months ended March 31, 2024, and 2023, respectively. The increase in the Company’s net loss was primarily offset by an increase in cash provided by changes in working capital, primarily due to increases in accounts payable and accrued expenses.

 

Net cash used in investing activities was $3,032 and $46,643 for the three months ended March 31, 2024, and 2023, respectively. Cash used in investing activities decreased in the 2024 period primarily due to a decrease in the acquisition of property and equipment and intangible assets.

 

Net cash used in financing activities was $112,372 for the three months ended March 31, 2024, and none for the comparable period in 2023. The cash used in the three months ended March 31, 2024, was primarily related to repayment of a note payable for insurance premiums financed over the insured period.

 

Liquidity and Plan of Financing; Going Concern

 

We have incurred significant and recurring losses from operations for the past several years and, as of March 31, 2024, had an accumulated deficit of $171,980,726. We had cash of $5,197,235 as of March 31, 2024, and need to raise significant additional capital to meet our operating needs. We had short-term obligations of $4,516,661 and long-term operating lease obligations of $2,027,348 as of March 31, 2024. We do not expect to generate sufficient operating revenue to sustain our operations in the near term. During the three months ended March 31, 2024, we incurred negative cash flows from operations of $3,416,021. Although we have attempted to improve our cash flows from operations by bolstering revenues and continue to seek ways to generate revenue through business development activities, there is no guarantee that we will be able to improve our cash flows from operations sufficiently or achieve profitability in the near term. As a result of these conditions, substantial doubt exists about our ability to continue as a going concern within one year after the date our unaudited condensed consolidated financial statements included in this Quarterly Report on Form 10-Q are issued.

 

We are evaluating alternatives to obtain the required additional funding to maintain future operations. These alternatives may include, but are not limited to, equity financing, issuing debt, entering into other financing arrangements, or monetizing operating businesses or assets. These possibilities, to the extent available, may be on terms that result in significant dilution to our existing stockholders or that result in our existing stockholders losing part or all of their investment. Despite these potential sources of funding, we may be unable to access financing or obtain additional liquidity when needed or under acceptable terms, if at all. If such financing or adequate funds from operations are not available, we would be forced to limit our business activities and we could default on existing payment obligations, which would have a material adverse effect on our financial condition and results of operations, and may ultimately be required to cease our operations and liquidate our business. Our condensed consolidated financial statements as of and for the three months ended March 31, 2024, included in this Quarterly Report on Form 10-Q, have been prepared assuming we will continue as a going concern and do not include any adjustments that might result from the outcome of this uncertainty.

 

Financing Transactions

 

We have primarily funded our operations through a combination of debt and equity instruments including short-term borrowings, and a variety of debt and equity offerings. We have no off-balance sheet transactions. There were no financing transactions during the three months ended March 31, 2024, or 2023.

 

21

 

Accounting Standards and Recent Accounting Developments

 

See Note 1 - Summary of Significant Accounting Policies to the unaudited condensed consolidated financial statements of this Quarterly Report on Form 10-Q for a discussion of recent accounting developments.

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

Not required.

 

ITEM 4. CONTROLS AND PROCEDURES

 

Evaluation of Disclosure Controls and Procedures

 

Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended (the Exchange Act), defines the term “disclosure controls and procedures” as those controls and procedures designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and that such information is accumulated and communicated to our management, including our principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

 

Management, with the participation of our Chief Executive Officer and Interim Chief Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as of March 31, 2024. Based on that evaluation, our Chief Executive Officer and Interim 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 effective as of March 31, 2024.

 

Changes in Internal Control Over Financial Reporting

 

There were no changes in our internal control over financial reporting (as defined in Rule 13a-15(f) under the Securities Exchange Act of 1934) during the three months ended March 31, 2024, that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting. 

 

PART II. OTHER INFORMATION

 

ITEM 1. LEGAL PROCEEDINGS

 

In the ordinary course of business, we may periodically become subject to legal proceedings and claims arising in connection with ongoing business activities from time to time. The results of litigation and claims cannot be predicted with certainty, and unfavorable resolutions are possible and could materially affect our results of operations, cash flows or financial position. In addition, regardless of the outcome, litigation could have an adverse impact on us because of defense costs, diversion of management attention and resources and other factors.

 

Based on information readily available, as of the end of the period covered by this Quarterly Report on Form 10-Q, there are no pending legal proceedings that, in the opinion of management, are likely to result in a material adverse effect on our financial position, results of operations or cash flows.

 

ITEM 1A. RISK FACTORS

 

As of the date of this Quarterly Report on Form 10-Q, there have been no material changes to our risk factors from those disclosed under “Risk Factors” in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2023, filed with the SEC on March 28, 2024.

 

In addition to the information set forth in this Quarterly Report on Form 10-Q, the reader should carefully consider the risks included in Item 1A of Part I of our Annual Report on Form 10-K for the fiscal year ended December 31, 2023, before making an investment decision. Our business could be harmed by any of these risks. The trading price of our common stock could decline due to any of these risks, and you may lose all or part of your investment.

 

22

 

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

 

During the three months ended March 31, 2024, there were no sales of our securities that were not registered under the Securities Act.

 

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

 

None.

 

ITEM 4. MINE SAFETY DISCLOSURES

 

Not applicable.

 

 

ITEM 5. OTHER INFORMATION

 

Not applicable.

 

 

ITEM 6. EXHIBITS

 

Exhibit Number

 

Description

31.1*

 

Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2*

 

Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1**

 

Certification of Principal Executive Officer and Principal Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101.INS*

 

Inline XBRL Instance Document

101.SCH*

 

Inline XBRL Taxonomy Extension Schema Document

101.CAL*

 

Inline XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF*

 

Inline XBRL Taxonomy Extension Definition Linkbase Document

101.LAB*

 

Inline XBRL Taxonomy Extension Label Linkbase Document

101.PRE*

 

Inline XBRL Taxonomy Extension Presentation Linkbase Document

104*

 

Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

 

* Filed herewith

** Furnished herewith

 

 

 

 

 

 

 

 

 

23

 

 

SIGNATURES

 

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

 

 

PREDICTIVE ONCOLOGY INC.

 
     

Date: May 14, 2024

By:

/s/ Raymond F. Vennare

 
   

Raymond F. Vennare

 
   

Chief Executive Officer

 

 

Date: May 14, 2024

By:

/s/ Josh Blacher

 
   

Josh Blacher

 
   

Interim Chief Financial Officer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24

Exhibit 31.1

 

CERTIFICATION

PURSUANT TO SECTION 302 OF

THE SARBANES-OXLEY ACT OF 2002

 

I, Raymond F. Vennare, certify that:

 

1.

I have reviewed this Quarterly Report on Form 10-Q of Predictive Oncology 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 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 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 fiscal quarter in the case of an annual report) that has materially affected, or is reasonably 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 functions):

 

 

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.

 

Date: May 14, 2024

/s/ Raymond F. Vennare

 
 

Raymond F. Vennare

 
 

Chief Executive Officer

 

 

 

Exhibit 31.2

 

CERTIFICATION

PURSUANT TO SECTION 302 OF

THE SARBANES-OXLEY ACT OF 2002

 

I, Josh Blacher, certify that:

 

 

1.

I have reviewed this Quarterly Report on Form 10-Q of Predictive Oncology 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 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 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 fiscal quarter in the case of an annual report (that has materially affected, or is reasonably 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 functions):

 

 

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.

 

Date: May 14, 2024

/s/ Josh Blacher

 
 

Josh Blacher

 
 

Interim Chief Financial 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 on Form 10-Q of Predictive Oncology Inc. (the “Company”) for the quarter ended March 31, 2024 as filed with the Securities and Exchange Commission (the “Report”), I, Raymond F. Vennare, Chief Executive Officer (Principal Executive Officer) and, I, Josh Blacher, Interim Chief Financial Officer (Principal Financial Officer) of the Company, hereby certify as of the date hereof, solely for purposes of § 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. § 1350, that to the best of my knowledge:

 

(1)      The Report fully complies with the requirements of Section 13(a) or 15(d), as applicable, of the Securities Exchange Act of 1934, and

 

(2)       The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company at the dates and for the periods indicated.

 

Date: May 14, 2024

/s/ Raymond F. Vennare

 
 

Raymond F. Vennare

 
 

Chief Executive Officer

(Principal Executive Officer)

 

Date: May 14, 2024

/s/ Josh Blacher

 
 

Josh Blacher

 
 

Interim Chief Financial Officer

(Principal Financial Officer)

 

 
v3.24.1.1.u2
Document And Entity Information - shares
3 Months Ended
Mar. 31, 2024
May 10, 2024
Document Information [Line Items]    
Document Type 10-Q  
Document Quarterly Report true  
Document Period End Date Mar. 31, 2024  
Document Transition Report false  
Entity File Number 001-36790  
Entity Registrant Name Predictive Oncology Inc.  
Entity Incorporation, State or Country Code DE  
Entity Tax Identification Number 33-1007393  
Entity Address, Address Line One 91 43rd Street, Suite 110  
Entity Address, City or Town Pittsburgh  
Entity Address, State or Province PA  
Entity Address, Postal Zip Code 15201  
City Area Code 412  
Local Phone Number 432-1500  
Title of 12(b) Security Common stock, $0.01 par value  
Trading Symbol POAI  
Security Exchange Name NASDAQ  
Entity Current Reporting Status Yes  
Entity Interactive Data Current Yes  
Entity Filer Category Non-accelerated Filer  
Entity Small Business true  
Entity Emerging Growth Company false  
Entity Shell Company false  
Entity Common Stock, Shares Outstanding (in shares)   4,101,776
Entity Central Index Key 0001446159  
Current Fiscal Year End Date --12-31  
Document Fiscal Year Focus 2024  
Document Fiscal Period Focus Q1  
Amendment Flag false  
v3.24.1.1.u2
Condensed Consolidated Balance Sheets (Current Period Unaudited) - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Assets, Current [Abstract]    
Cash $ 5,197,235 $ 8,728,660
Accounts receivable 509,445 333,697
Inventories 441,718 494,374
Prepaid expense and other assets 412,925 521,700
Total current assets 6,561,323 10,078,431
Property and equipment, net 1,087,718 1,233,910
Intangibles, net 245,594 252,457
Lease right-of-use assets 2,582,456 2,728,355
Other long-term assets 124,096 124,096
Total assets 10,601,187 14,417,249
Current liabilities:    
Accounts payable 1,729,126 1,342,027
Note payable 38,036 150,408
Accrued expenses and other liabilities 1,904,612 1,631,702
Derivative liability 367 1,376
Contract liabilities 304,320 308,091
Lease liability 540,200 517,427
Total current liabilities 4,516,661 3,951,031
Other long-term liabilities 3,507 5,459
Lease liability – net of current portion 2,027,348 2,188,979
Total liabilities 6,547,516 6,145,469
Commitments and Contingencies  
Stockholders’ equity:    
Common stock, $.01 par value, 200,000,000 shares authorized, 4,062,853 shares outstanding as of March 31, 2024, and December 31, 2023 40,629 40,629
Additional paid-in capital 175,992,976 175,992,242
Accumulated deficit (171,980,726) (167,761,883)
Total stockholders’ equity 4,053,671 8,271,780
Total liabilities and stockholders’ equity 10,601,187 14,417,249
Series B Convertible Preferred Stock [Member]    
Stockholders’ equity:    
Series B Convertible Preferred Stock, $.01 par value, 2,300,000 shares authorized, 79,246 shares outstanding as of March 31, 2024, and December 31, 2023 $ 792 $ 792
v3.24.1.1.u2
Condensed Consolidated Balance Sheets (Current Period Unaudited) (Parentheticals) - $ / shares
Mar. 31, 2024
Dec. 31, 2023
Common Stock, Par or Stated Value Per Share (in dollars per share) $ 0.01 $ 0.01
Common Stock, Shares Authorized (in shares) 200,000,000 200,000,000
Common Stock, Shares, Outstanding (in shares) 4,062,853 4,062,853
Series B Convertible Preferred Stock [Member]    
Preferred Stock, Par or Stated Value Per Share (in dollars per share) $ 0.01 $ 0.01
Preferred Stock, Shares Authorized (in shares) 2,300,000 2,300,000
Preferred Stock, Shares Outstanding (in shares) 79,246 79,246
v3.24.1.1.u2
Condensed Consolidated Statements of Net Loss (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Revenue $ 419,646 $ 239,895
Cost of sales 187,415 120,139
Gross profit 232,231 119,756
Operating expenses:    
General and administrative expense 2,627,076 2,335,984
Operations expense 1,102,193 878,518
Sales and marketing expense 739,734 370,237
Total operating expenses 4,469,003 3,584,739
Total operating (loss) (4,236,772) (3,464,983)
Other income 18,657 42,228
Other expense (1,737) 0
Gain on derivative instruments 1,009 953
Net (loss) $ (4,218,843) $ (3,421,802)
Net (loss) per common share – basic and diluted (in dollars per share) $ (1.04) $ (0.86)
Weighted average shares used in computation – basic and diluted (in shares) 4,062,853 3,968,099
v3.24.1.1.u2
Condensed Consolidated Statements of Stockholders' Equity (Unaudited) - USD ($)
Series B Convertible Preferred Stock [Member]
Preferred Stock [Member]
Series B Preferred Stock [Member]
Preferred Stock [Member]
Series F Preferred Stock [Member]
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance (in shares) at Dec. 31, 2022   79,246 0 3,938,160      
Balance at Dec. 31, 2022   $ 792 $ 0 $ 39,382 $ 175,503,634 $ (153,777,916) $ 21,765,892
Vesting expense   0 0 0 9,287    
Net loss   $ 0 $ 0 $ 0 0   (3,421,802)
Shares issued to consultants and others (in shares)   0 0 31,833      
Shares issued to consultants and others   $ 0 $ 0 $ 318 200,690 0 201,008
Series F preferred stock dividend   $ 0 $ 794 $ 0   0 0
Preferred Stock Dividends, Shares (in shares)     79,404        
Adjustments to Additional Paid in Capital, Dividends in Excess of Retained Earnings         (794)    
Balance (in shares) at Mar. 31, 2023   79,246 79,404 3,969,993      
Balance at Mar. 31, 2023   $ 792 $ 794 $ 39,700 $ 175,712,817 (157,199,718) 18,554,385
Balance (in shares) at Dec. 31, 2023 79,246     4,062,853 175,992,242    
Balance at Dec. 31, 2023 $ 792     $ 40,629   (167,761,883) 8,271,780
Vesting expense 0     0     734
Net loss $ 0     $ 0   (4,218,843) (4,218,843)
Balance (in shares) at Mar. 31, 2024 79,246     4,062,853 175,992,976    
Balance at Mar. 31, 2024 $ 792     $ 40,629   $ (171,980,726) $ 4,053,671
v3.24.1.1.u2
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Cash flow from operating activities:    
Net loss $ (4,218,843) $ (3,421,802)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 162,565 237,854
Vesting expense 734 9,287
Common stock issued for consulting and other 0 11,112
(Gain) on derivative instruments (1,009) (953)
Loss on property and equipment disposal 0 903
Changes in assets and liabilities:    
Accounts receivable (175,748) 48,433
Inventories 52,656 50,201
Prepaid expense and other assets 108,775 (91,682)
Accounts payable 380,621 331,332
Accrued expenses and other 279,951 (639,611)
Contract liabilities (3,771) 37,165
Other long-term liabilities (1,952) 0
Net cash (used in) operating activities: (3,416,021) (3,427,761)
Cash flow from investing activities:    
Purchase of property and equipment (3,032) (24,369)
Acquisition of intangibles 0 (22,274)
Net cash (used in) investing activities: (3,032) (46,643)
Cash flow from financing activities:    
Repayment of note payable (112,372) 0
Net cash (used in) financing activities (112,372) 0
Net (decrease) in cash (3,531,425) (3,474,404)
Cash at beginning of period 8,728,660 22,071,523
Cash at end of period 5,197,235 18,597,119
Supplemental disclosure for cash flow information:    
Cash payments for interest 1,737 0
Non-cash transactions:    
Right-of-use assets obtained in exchange for lease liabilities 0 2,922,365
Series F Preferred Stock dividend 0 794
Common stock issued to settle accrued board of directors’ and advisory boards’ compensation 0 189,896
Purchase of property & equipment accrued in accounts payable 6,478 146,205
Acquisition of intangible assets accrued in accounts payable $ 0 $ 3,495
v3.24.1.1.u2
Note 1 - Summary of Significant Accounting Policies
3 Months Ended
Mar. 31, 2024
Notes to Financial Statements  
Significant Accounting Policies [Text Block]

NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Nature of Operations

 

Predictive Oncology Inc. (“Predictive Oncology” or the “Company”) is a knowledge-driven company focused on applying artificial intelligence (“AI”) to support the development of optimal cancer therapies, which can ultimately lead to more effective treatments and improved patient outcomes. Through AI, Predictive Oncology uses its proprietary biobank of 150,000+ cancer tumor samples, categorized by patient type, against drug compounds to help the drug discovery process and increase the probability of successful drug development. The Company offers a suite of solutions for oncology drug development from early discovery to clinical trials.

 

Predictive Oncology’s mission is to change the landscape of oncology drug discovery and enable the development of more effective therapies for the treatment of cancer. By harnessing the power of machine learning and scientific rigor, the Company believes that it can improve the probability of success of advancing pharmaceutical and biological drug candidates with a higher degree of confidence.

 

The Company operates in three business areas. In its first area, the Company provides optimized, high-confidence drug-response predictions through the application of AI using its proprietary biobank of tumor samples to enable a more informed selection of drug/tumor combinations and increase the probability of success during drug development. The Company also creates and develops tumor-specific 3D cell culture models mimicking the physiological environment of human tissue enabling better-informed decision-making during development. In its second business area, the Company provides services and research using a proprietary self-contained and automated system that conducts high-throughput, self-interaction chromatography screens using additives and excipients commonly included in protein formulations resulting in soluble and physically stable formulations of biologics. The Company’s third business area produces the United States Food and Drug Administration (“FDA”)-cleared STREAMWAY® System and associated products for automated medical fluid waste management and patient-to-drain medical fluid disposal.

 

The Company has three reportable segments, which have been delineated by location and business area, as further described in Note 12 Segments:

 

 

Pittsburgh segment: provides services that include the application of AI using its proprietary biobank of 150,000+ tumor samples. Pittsburgh also creates proprietary 3D culture models used in drug development.

 

 

Birmingham segment: provides contract services and research focused on solubility improvements, stability studies, and protein production.

 

 

Eagan segment: produces the FDA-cleared STREAMWAY System and associated products for automated medical fluid waste management and patient-to-drain medical fluid disposal.

 

Going Concern

 

These condensed consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) assuming the Company will continue as a going concern. The going concern assumption contemplates the realization of assets and satisfaction of liabilities in the normal course of business. However, substantial doubt about the Company’s ability to continue as a going concern exists.

 

The Company has incurred significant and recurring losses from operations for the past several years and, as of March 31, 2024, had an accumulated deficit of $171,980,726. The Company had cash of $5,197,235 as of March 31, 2024, and needs to raise significant additional capital to meet its operating needs. The Company had short-term obligations of $4,516,661 and long-term operating lease obligations of $2,027,348 as of March 31, 2024. The Company does not expect to generate sufficient operating revenue to sustain its operations in the near term. During the three months ended March 31, 2024, the Company incurred negative cash flows from operations of $3,416,021. Although the Company has attempted to improve its cash flows from operations by bolstering revenues and continues to seek ways to generate revenue through business development activities, there is no guarantee that the Company will be able to improve its cash flows from operations sufficiently or achieve profitability in the near term. As a result of these conditions, substantial doubt exists about the Company’s ability to continue as a going concern within one year after the date these condensed consolidated financial statements are issued.

 

The Company is evaluating alternatives to obtain the required additional funding to maintain future operations. These alternatives may include, but are not limited to, equity financing, issuing debt, entering into other financing arrangements, or monetizing operating businesses or assets. These possibilities, to the extent available, may be on terms that result in significant dilution to the Company’s existing stockholders or that result in the Company’s existing stockholders losing part or all of their investment. Despite these potential sources of funding, the Company may be unable to access financing or obtain additional liquidity when needed or under acceptable terms, if at all. If such financing or adequate funds from operations are not available, the Company would be forced to limit its business activities and the Company could default on existing payment obligations, which would have a material adverse effect on its financial condition and results of operations, and the Company may ultimately be required to cease its operations and liquidate its business. The Company’s condensed consolidated financial statements have been prepared assuming the Company will continue as a going concern and do not include any adjustment relating to the recoverability and classification of recorded asset amounts and classification of liabilities that might be necessary should the Company be unable to continue in existence.

 

Basis of Presentation

 

The Company has prepared the condensed consolidated financial statements and related unaudited financial information in the notes in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and the rules and regulations of the Securities and Exchange Commission (“SEC”) for interim condensed consolidated financial statements. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial statements. These interim condensed consolidated financial statements reflect all adjustments consisting of normal recurring adjustments, which in the opinion of management, are necessary to present fairly the Company’s position, the results of its operations, and its cash flows for the interim periods. These interim condensed consolidated financial statements reflect all intercompany eliminations. These interim condensed consolidated financial statements should be read in conjunction with the annual consolidated financial statements and the notes thereto contained in the Annual Report on Form 10-K filed with the SEC on March 28, 2024. The nature of the Company’s business is such that the results of any interim period may not be indicative of the results to be expected for the entire year.

 

Accounting Policies and Estimates

 

The preparation of condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses and disclosure of contingent assets and liabilities at the date of the condensed consolidated financial statements and during the reporting period. Actual results could materially differ from those estimates. Estimates are used in the following areas, among others: variable consideration associated with revenue recognition, stock-based compensation expense, fair value of long-lived assets for impairment analyses, the valuation allowance included in the deferred income tax calculation, accrued expenses, and fair value of derivative liabilities.

 

Note 1 to the annual consolidated financial statements contained in the Annual Report on Form 10-K filed with the SEC on March 28, 2024, describes the significant accounting policies and estimates used in preparation of the consolidated financial statements. There have been no material changes in the Company’s significant accounting policies during the three months ended March 31, 2024.

 

Principles of Consolidation

 

The Company had two wholly owned subsidiaries, Helomics Corporation and Skyline Medical, Inc. ("Skyline Medical"), as of March 31, 2024, and December 31, 2023, and for the three months ended March 31, 2024, and 2023. The condensed consolidated financial statements include the accounts of the Company and these wholly owned subsidiaries after elimination of intercompany transactions and balances as of March 31, 2024, and December 31, 2023, and for the three months ended March 31, 2024, and 2023.

 

Recent Accounting Pronouncements

 

The Company considers the applicability and impact of all Accounting Standards Updates (“ASUs”) issued by the Financial Accounting Standards Board (the “FASB”). Recently issued ASUs not listed below either were assessed and determined to be not applicable or are currently expected to have no impact on the condensed consolidated financial statements of the Company.

 

In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. This ASU updates reportable segment disclosures by expanding the frequency and extent of segment disclosures. This ASU is effective for fiscal years beginning after December 15, 2023, and for interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted. The ASU requires the retrospective adoption method. Management is currently evaluating this ASU to determine its impact on the Company’s disclosures.

 

In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures. This ASU requires more detailed income tax disclosures. The guidance requires entities to disclose disaggregated information about their effective tax rate reconciliation as well as expanded information on income taxes paid by jurisdiction. The disclosure requirements will be applied on a prospective basis, with the option to apply them retrospectively. This ASU is effective for fiscal years beginning after December 15, 2024, with early adoption permitted. Management is currently evaluating this ASU to determine its impact on the Company’s disclosures.

v3.24.1.1.u2
Note 2 - Collaborative Agreements and Contracts With Customers
3 Months Ended
Mar. 31, 2024
Notes to Financial Statements  
Collaborative Arrangement Disclosure [Text Block]

NOTE 2 COLLABORATIVE ARRANGEMENTS AND CONTRACTS WITH CUSTOMERS

 

Collaboration Agreement with Cancer Research Horizons

 

On March 16, 2023, the Company entered into a Collaboration Agreement (the “CRH Agreement”) with Cancer Research Horizons (“CRH”), pursuant to which the Company used its PEDAL technology to evaluate CRH pre-clinical drug inhibitors of Glutaminase to determine which cancer types and patient populations were most likely to respond to treatment with those compounds (the “Project”). Under the CRH Agreement, both parties retained rights to their respective background intellectual property. Rights to reports, findings, supporting data, and materials (“Project Intellectual Property”) that were generated by the Company pursuant to its performance under the CRH Agreement vested exclusively in CRH. Each party funded its own participation in the Project. Costs incurred to participate in the CRH Agreement were recorded in Cost of sales in the Company’s Consolidated Statement of Net Loss for the year ended December 31, 2023.

 

Pursuant to the CRH Agreement, the Company shall receive a percentage of net revenue, as defined in the agreement, received by CRH for the commercialization of the CRH Candidates and any CRH Derivatives (each as defined in the CRH Agreement). The percentage of net revenue varies depending on the stage of development. The revenue sharing fees represent variable consideration, which is measured using the expected value method under ASC 606 based on the actual net revenues earned by CRH under Relevant Transfer Agreements (as defined in the CRH Agreement) relating to the CRH Candidates and CRH Derivatives. Due to the uncertainty associated with the timing and amount of revenue sharing fees, the Company concluded that the revenue sharing fees should be fully constrained until such time that Relevant Transfer Agreements have been entered and net revenues have been earned. These estimates will be reassessed at each reporting period. During the three months ended March 31, 2024, and 2023, the Company recognized no revenue under the CRH Agreement.

 

Contract Balances

 

The Company records a receivable when it has an unconditional right to receive consideration after the performance obligations are satisfied. As of March 31, 2024, and December 31, 2023, accounts receivable totaled $509,445 and $333,697, respectively. The allowance for accounts receivable balance was $0 as of both March 31, 2024, and December 31, 2023. During the three months ended March 31, 2024, and 2023, revenues from a single customer were 50% and 14% of the Company’s total revenue, respectively. As of March 31, 2024, accounts receivable from a single customer represented 43% of the Company’s total accounts receivable. As of December 31, 2023, accounts receivable from a single customer represented 16% of the Company’s total accounts receivable.

 

Advance payments received in excess of revenues recognized are classified as contract liabilities until such time as the revenue recognition criteria have been met. The Company’s contract liabilities, related primarily to development of 3D models and STREAMWAY maintenance plans, were $307,827 and $313,550 as of March 31, 2024, and December 31, 2023, respectively. The Company recognized revenue of $16,974 primarily related to maintenance plans during the three months ended March 31, 2024, that was included in contract liabilities as of December 31, 2023. The Company’s contract liabilities as of March 31, 2024, primarily represent its remaining performance obligations. The Company’s long-term contract liabilities are reported in Other long-term liabilities in the condensed consolidated balance sheets.

v3.24.1.1.u2
Note 3 - Fair Value Measurements
3 Months Ended
Mar. 31, 2024
Notes to Financial Statements  
Fair Value Disclosures [Text Block]

NOTE 3 FAIR VALUE MEASUREMENTS

 

The following table summarizes the Company’s fair value hierarchy for its liabilities measured at fair value on a recurring basis:

 

March 31, 2024

 

Fair Value

   

Level 1

   

Level 2

   

Level 3

 

Liabilities:

                               

Derivatives

  $ 367     $ -     $ -     $ 367  

 

December 31, 2023

 

Fair Value

   

Level 1

   

Level 2

   

Level 3

 

Liabilities:

                               

Derivatives

  $ 1,376     $ -     $ -     $ 1,376  

 

v3.24.1.1.u2
Note 4 - Inventories
3 Months Ended
Mar. 31, 2024
Notes to Financial Statements  
Inventory Disclosure [Text Block]

NOTE 4 INVENTORIES

 

Inventory balances were as follows:

 

   

As of

March 31,

2024

   

As of

December 31,

2023

 

Raw materials

  $ 278,755     $ 239,998  

Work-in-process

    -       -  

Finished goods

    162,963       254,376  

Total

  $ 441,718     $ 494,374  

 

v3.24.1.1.u2
Note 4 - Property and Equipment
3 Months Ended
Mar. 31, 2024
Notes to Financial Statements  
Property, Plant and Equipment Disclosure [Text Block]

NOTE 5 PROPERTY AND EQUIPMENT

 

The Company’s property and equipment, net consisted of the following:

 

   

As of

March 31,

2024

   

As of

December 31,

2023

 

Computers, software, and office equipment

 

$

481,314    

$

480,882  

Leasehold improvements

    506,162       506,162  

Laboratory equipment

    3,670,097       3,670,097  

Warehouse and manufacturing equipment

    139,763       133,285  

Demo equipment

    31,554       31,554  

Total

    4,828,890       4,821,980  

Less: Accumulated depreciation

    (3,741,172

)

    (3,588,070

)

Total Property and equipment, net

 

$

1,087,718    

$

1,233,910  

 

Depreciation expense, recorded within general and administrative expenses, was $155,702 and $231,189 for the three months ended March 31, 2024, and 2023, respectively. No impairment charges related to property and equipment were incurred during the three months ended March 31, 2024, and 2023.

 

 

v3.24.1.1.u2
Note 6 - Intangible Assets
3 Months Ended
Mar. 31, 2024
Notes to Financial Statements  
Intangible Assets Disclosure [Text Block]

NOTE 6 INTANGIBLE ASSETS

 

Finite-lived intangible assets consist of patents and trademarks and are amortized over their estimated useful life. Amortization expense was $6,863 and $6,665 during the three months ended March 31, 2024, and 2023, respectively. Accumulated amortization is included in Intangibles, net in the condensed consolidated balance sheets. The Company reviews finite-lived intangible assets for impairment in accordance with ASC 360, whenever events or changes in circumstances indicate the carrying amount may not be recoverable. Events or changes in circumstances that indicate the carrying amount may not be recoverable include, but are not limited to, a significant change in the medical device marketplace and a significant adverse change in the business climate in which the Company operates. No impairment charges related to finite-lived intangible assets were incurred during the three months ended March 31, 2024, and 2023.

 

The Company’s intangibles, net consisted of the following:

 

    As of March 31, 2024     As of December 31, 2023  
   

Gross Carrying Costs

   

Accumulated Amortization

   

Net Carrying Amount

   

Gross Carrying Costs

   

Accumulated Amortization

   

Net Carrying Amount

 

Patents & Trademarks

  $ 535,096     $ (289,502 )   $ 245,594     $ 535,096     $ (282,639

)

  $ 252,457  

 

The following table outlines the estimated future amortization expense related to intangible assets held as of March 31, 2024:

 

Year Ending December 31,

 

Expense

 

Remainder of 2024

  $ 20,588  

2025

    27,451  

2026

    27,451  

2027

    27,451  

2028

    27,451  

Thereafter

    115,202  

Total

  $ 245,594  

 

v3.24.1.1.u2
Note 7 - Leases
3 Months Ended
Mar. 31, 2024
Notes to Financial Statements  
Lessee, Operating Leases [Text Block]

NOTE 7 LEASES

 

The Company’s corporate offices and other offices are located in Pittsburgh, Pennsylvania. The leases are effective through February 29, 2028.

 

The Company has an office in Birmingham, Alabama, which is used for office space, warehousing, and laboratory operations. The lease is effective through August 31, 2025.

 

The Company has an office in Eagan, Minnesota, which is used for office space and manufacturing. This lease is effective through May 31, 2025.

 

Lease expense under operating lease arrangements, recorded within general and administrative expenses, was $227,641 and $214,015 for the three months ended March 31, 2024, and 2023, respectively.

 

The following table summarizes other information related to the Company’s operating leases:

 

   

March 31, 2024

   

March 31, 2023

 

Weighted average remaining lease term – operating leases in years

    3.76       4.76  

Weighted average discount rate – operating leases

    12

%

    12 %

 

The Company’s operating lease obligations as of March 31, 2024, which include expected lease extensions that are reasonably certain of renewal, were as follows:

 

Remainder of 2024

  $ 597,863  

2025

    857,622  

2026

    803,724  

2027

    827,909  

2028

    139,022  

Total lease payments

    3,226,140  

Less: interest

    (658,592

)

Present value of lease liabilities

  $ 2,567,548  

 

v3.24.1.1.u2
Note 8 - Note Payable
3 Months Ended
Mar. 31, 2024
Notes to Financial Statements  
Debt Disclosure [Text Block]

NOTE 8 NOTE PAYABLE

 

In June 2023, the Company purchased director and officer insurance policies with a policy period ending June 2024. In July 2023, the Company financed $364,721 of its total premium by entering into a note payable with a finance provider that required ten monthly installment payments through April 2024. The note was secured by a first priority lien on the financed policies. The short-term note bore interest at an annual percentage rate of 9.25% over the life of the note. As of March 31, 2024, the outstanding balance of the note was $38,036 including interest.

v3.24.1.1.u2
Note 9 - Derivatives
3 Months Ended
Mar. 31, 2024
Notes to Financial Statements  
Derivative Instruments and Hedging Activities Disclosure [Text Block]

NOTE 9 DERIVATIVES

 

Certain warrants issued to placement agents were determined to be a derivative liability due to certain features of the warrants which could, in certain circumstances, result in the holder receiving the fair value of the outstanding warrants in the same type of consideration as the common stockholders. As a result, in those circumstances, the amount of consideration would differ from that provided to holders of common stock, therefore, the warrants were classified as a liability.

 

The fair value of the placement agent warrants issued in connection with the March 2020 private placement was determined to be $13 and $135 as of March 31, 2024, and December 31, 2023, respectively. The Company recorded gains on the change in fair value of the placement agent warrants of $122 and $419 during the three months ended March 31, 2024, and 2023, respectively. The placement agent warrants expire in March 2025.

 

The fair value of the placement agent warrants issued in connection with the May 2020 offering of securities was determined to be $58 and $333 as of March 31, 2024, and December 31, 2023, respectively. The Company recorded gains on the change in fair value of the placement agent warrants of $275 and $335 during the three months ended March 31, 2024, and 2023, respectively. The placement agent warrants expire in May 2025.

 

The placement agent warrants issued in connection with the June 2020 warrant exercise and issuance had a fair value of $296 and $908 as of March 31, 2024, and December 31, 2023, respectively. The Company recorded gains on the change in fair value of the placement agent warrants of $612 and $199 during the three months ended March 31, 2024, and 2023, respectively. The placement agent warrants expire in June 2025.

 

The table below discloses changes in value of the Company’s embedded derivative liabilities discussed above.

 

Derivative liability balance as of December 31, 2022

  $ 13,833  

(Gain) recognized to revalue derivative instrument at fair value

    (953

)

Derivative liability balance as of March 31, 2023

  $ 12,880  
         

Derivative liability balance as of December 31, 2023

  $ 1,376  

(Gain) recognized to revalue derivative instrument at fair value

    (1,009

)

Derivative liability balance as of March 31, 2024

  $ 367  

 

 

v3.24.1.1.u2
Note 10 - Stockholders' Equity, Stock Options and Warrants
3 Months Ended
Mar. 31, 2024
Notes to Financial Statements  
Equity [Text Block]

NOTE 10 STOCKHOLDERS EQUITY, STOCK OPTIONS AND WARRANTS

 

Series F Preferred Stock Dividend and Reverse Stock Split

 

On March 16, 2023, the Board of Directors of the Company authorized the issuance of 80,000 shares of Series F Preferred Stock, par value $0.01 per share.

 

On March 16, 2023, the Board of Directors of the Company declared a dividend of one one-thousandth of a share of Series F Preferred Stock, par value $0.01 per share, for each outstanding share of the Company’s common stock held on record as of March 27, 2023. 79,404 shares of Series F Preferred Stock were issued pursuant to the stock dividend. Each share of Series F Preferred Stock entitled the holder thereof to 1,000,000 votes per share to vote together with the outstanding shares of common stock of the Company as a single class to adopt an amendment to the Company’s Certificate of Incorporation to affect a reverse stock split.

 

On April 19, 2023, the Company completed a one-for-twenty reverse stock split that was effective for trading purposes on April 24, 2023. No fractional shares were issued as a result of the reverse stock split. Any fractional shares that would otherwise have resulted from the reverse stock split were rounded up to the next whole number. The number of authorized shares of common stock under the Company’s certificate of incorporation, as amended, remained unchanged at 200,000,000 shares. All numbers of shares and per-share amounts in this report have been adjusted to reflect the reverse split. Proportionate reductions were made to the number of shares of common stock reserved for future issuance under our 2012 Equity Incentive Plan and the number of shares of common stock that may be issued upon exercise or vesting of outstanding equity incentive awards and warrants, and proportionate increases were made to the exercise price or share-based performance criteria, if any, applicable to such awards and warrants.

 

Redemption of Series F Preferred Stock

 

On April 17, 2023, the Company convened a special meeting of stockholders, which was adjourned due to the lack of a quorum and reconvened on April 19, 2023 (the “Special Meeting”), at which the Company’s stockholders approved a proposal to amend the Company’s certificate of incorporation to effect a reverse stock split of the Company’s common stock at a ratio in the range of 1-for-2 to 1-for-25, with such ratio to be determined by the Company’s Board of Directors (the “Reverse Split Proposal”). All shares of Series F Preferred Stock that were not present in person or by proxy at the Special Meeting as of immediately prior to the opening of the polls (the “Initial Redemption Time”) were automatically redeemed (the “Initial Redemption”). All outstanding shares of Series F Preferred Stock that were not redeemed pursuant to the Initial Redemption were redeemed automatically upon the approval by the Company’s stockholders of the Reverse Split Proposal (the “Subsequent Redemption” and, together with the Initial Redemption, the “Redemption”). Both the Initial Redemption and the Subsequent Redemption occurred on April 19, 2023. As a result, no shares of Series F Preferred Stock remain outstanding.

 

Equity Incentive Plan

 

The Company’s Amended and Restated 2012 Stock Incentive Plan (the “2012 Plan”) allows for the issuance of incentive and non-qualified stock options, stock appreciation rights, stock awards, restricted stock, restricted stock units (“RSUs”) and performance awards to employees, directors, and consultants of the Company, where permitted under the plan. The exercise price for each stock option is determined by the market price on the date of issuance. Vesting requirements are determined by the Board of Directors when granted and currently range from immediate to three years. Options outstanding under this plan have a contractual life of ten years.

 

ASC 718, Compensation Stock Compensation (“ASC 718”), requires that a company that issues equity as compensation record compensation expense that corresponds to the estimated cost of those equity grants. ASC 718 requires companies to estimate the fair value of stock-based payment awards on the date of grant using an option-pricing model or other acceptable means.

 

Valuation and Accounting for Stock Options and Warrants

 

The Company determines the grant date fair value of options and warrants using a Black-Scholes option valuation model based upon assumptions regarding risk-free interest rate, expected dividend rate, volatility, and estimated term.

 

During the three months ended March 31, 2024, there were no options or warrants granted. The fair value of each stock option grant was estimated on the grant date using the Black-Scholes option valuation model with the following assumptions:

 

 

Three Months Ended March 31,

 

2024

 

2023

 

Stock Options

Expected dividend yield

-

 

0.0%

Expected stock price volatility

-

 

90.8%

Risk-free interest rate

-

 

3.38% – 3.55%

Expected life (years)

-

 

10

 

Stock Options and Warrants Granted by the Company

 

The following summarizes transactions for stock options and warrants for the period indicated:

         

    Stock Options     Warrants  
   

Number of
Shares

   

Average
Exercise
Price

   

Number of
Shares

   

Average
Exercise
Price

 

Outstanding as of December 31, 2023

    47,664     $ 82.23       1,806,589     $ 21.52  
                                 

Issued

    -       -       -       -  

Forfeited

    (74

)

    3.44       -       -  

Expired

    (89

)

    302.80       (7,159

)

    200.00  

Outstanding as of March 31, 2024

    47,501     $ 81.94       1,799,430     $ 20.81  

 

Stock-based compensation expense, net of forfeitures, recognized for the three months ended March 31, 2024, and 2023, was $734 and $9,287, respectively. Stock-based compensation expense is recorded within each of the captions comprising Operating expenses. The Company has $779 of unrecognized compensation expense related to unvested stock options that is expected to be recognized over the next 13 months.

v3.24.1.1.u2
Note 11 - Loss Per Share
3 Months Ended
Mar. 31, 2024
Notes to Financial Statements  
Earnings Per Share [Text Block]

NOTE 11 LOSS PER SHARE

 

The following table presents the shares used in the basic and diluted loss per common share computations:

 

    Three Months Ended March 31,  
    2024     2023  

Numerator:

               

Net (loss) attributable to common stockholders per common share: basic and diluted calculation

  $ (4,218,843

)

  $ (3,421,802

)

                 

Denominator:

               

Weighted average common shares outstanding-basic

    4,062,853       3,968,099  

Effect of diluted stock options, warrants and preferred stock (1)

    -       -  

Weighted average common shares outstanding-diluted

    4,062,853       3,968,099  
                 

(Loss) per common share-basic and diluted

  $ (1.04

)

  $ (0.86

)

 

 

(1)

The following is a summary of the number of underlying shares outstanding at the end of the respective periods that have been excluded from the diluted calculations because the effect on loss per common share would have been anti-dilutive:

 

    Three Months Ended

March 31,

 
    2024    

2023

 

Options

    47,501       47,805  

RSUs

    -       2,500  

Warrants

    1,799,430       1,812,379  

Preferred stock: Series B

    16       16  

 

v3.24.1.1.u2
Note 12 - Segments
3 Months Ended
Mar. 31, 2024
Notes to Financial Statements  
Segment Reporting Disclosure [Text Block]

NOTE 12 SEGMENTS

 

The Company has determined its operating segments in accordance with ASC 280 – Segment Reporting. Factors used to determine the Company’s reportable segments include the availability of separate financial statements, the existence of locally based leadership across geographic regions, the economic factors affecting each segment, and the evaluation of operating results at the segment level. The Chief Operating Decision Maker (“CODM”) allocates the Company’s resources for each of the operating segments and evaluates their relative performance. Each operating segment listed below has separate financial statements and locally based leadership that are evaluated based on the results of their respective segments. It should be noted that the operating segments below have different products and services. The financial information is consolidated and evaluated regularly by the CODM in assessing performance and allocating resources.

 

The Company has three reportable segments, which have been delineated by location and business area:

 

 

Pittsburgh segment: provides services that include the application of AI using its proprietary biobank of 150,000+ tumor samples. Pittsburgh also creates proprietary 3D culture models used in drug development.

 

 

Birmingham segment: provides contract services and research focused on solubility improvements, stability studies, and protein production.

 

 

Eagan segment: produces the FDA-cleared STREAMWAY System and associated products for automated medical fluid waste management and patient-to-drain medical fluid disposal.

 

All revenues are earned from external customers.

 

The tables below summarize the Company’s segment reporting as of March 31, 2024, and December 31, 2023, and for the three months ended March 31, 2024, and 2023.

 

    Three Months Ended March 31, 2024  
    Pittsburgh     Birmingham    

Eagan

   

Corporate

   

Total

 

Revenue

  $ 4,858     $ 11,009     $ 403,779     $ -     $ 419,646  

Depreciation and amortization

    (32,097 )     (120,794 )     (7,823 )     (1,851 )     (162,565 )

Segment loss

  $ (1,196,065 )   $ (465,162 )   $ (189,576 )   $ (2,368,040 )   $ (4,218,843 )

 

    March 31, 2024  
    Pittsburgh     Birmingham    

Eagan

   

Corporate

   

Total

 

Assets

  $ 3,135,259     $ 840,518     $ 1,612,484     $ 5,012,926     $ 10,601,187  

 

    Three Months Ended March 31, 2023  
    Pittsburgh     Birmingham    

Eagan

   

Corporate

   

Total

 

Revenue

  $ 10,627     $ 13,649     $ 215,619     $ -     $ 239,895  

Depreciation and amortization

    (111,822 )     (117,600 )     (6,778 )     (1,654 )     (237,854 )

Segment loss

  $ (1,159,105 )   $ (482,696 )   $ (285,397 )   $ (1,494,604 )   $ (3,421,802 )

 

    December 31, 2023  
   

Pittsburgh

   

Birmingham

   

Eagan

   

Corporate

   

Total

 

Assets

  $ 3,263,270     $ 981,914     $ 1,390,031     $ 8,782,034     $ 14,417,249  

 

v3.24.1.1.u2
Insider Trading Arrangements
3 Months Ended
Mar. 31, 2024
Insider Trading Arr Line Items  
Material Terms of Trading Arrangement [Text Block]

ITEM 5. OTHER INFORMATION

 

Not applicable.

Rule 10b5-1 Arrangement Adopted [Flag] false
Rule 10b5-1 Arrangement Terminated [Flag] false
Non-Rule 10b5-1 Arrangement Adopted [Flag] false
Non-Rule 10b5-1 Arrangement Terminated [Flag] false
v3.24.1.1.u2
Significant Accounting Policies (Policies)
3 Months Ended
Mar. 31, 2024
Accounting Policies [Abstract]  
Nature Of Operations and Going Concern Policy [Policy Text Block]

Going Concern

 

These condensed consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) assuming the Company will continue as a going concern. The going concern assumption contemplates the realization of assets and satisfaction of liabilities in the normal course of business. However, substantial doubt about the Company’s ability to continue as a going concern exists.

 

The Company has incurred significant and recurring losses from operations for the past several years and, as of March 31, 2024, had an accumulated deficit of $171,980,726. The Company had cash of $5,197,235 as of March 31, 2024, and needs to raise significant additional capital to meet its operating needs. The Company had short-term obligations of $4,516,661 and long-term operating lease obligations of $2,027,348 as of March 31, 2024. The Company does not expect to generate sufficient operating revenue to sustain its operations in the near term. During the three months ended March 31, 2024, the Company incurred negative cash flows from operations of $3,416,021. Although the Company has attempted to improve its cash flows from operations by bolstering revenues and continues to seek ways to generate revenue through business development activities, there is no guarantee that the Company will be able to improve its cash flows from operations sufficiently or achieve profitability in the near term. As a result of these conditions, substantial doubt exists about the Company’s ability to continue as a going concern within one year after the date these condensed consolidated financial statements are issued.

 

The Company is evaluating alternatives to obtain the required additional funding to maintain future operations. These alternatives may include, but are not limited to, equity financing, issuing debt, entering into other financing arrangements, or monetizing operating businesses or assets. These possibilities, to the extent available, may be on terms that result in significant dilution to the Company’s existing stockholders or that result in the Company’s existing stockholders losing part or all of their investment. Despite these potential sources of funding, the Company may be unable to access financing or obtain additional liquidity when needed or under acceptable terms, if at all. If such financing or adequate funds from operations are not available, the Company would be forced to limit its business activities and the Company could default on existing payment obligations, which would have a material adverse effect on its financial condition and results of operations, and the Company may ultimately be required to cease its operations and liquidate its business. The Company’s condensed consolidated financial statements have been prepared assuming the Company will continue as a going concern and do not include any adjustment relating to the recoverability and classification of recorded asset amounts and classification of liabilities that might be necessary should the Company be unable to continue in existence.

Basis of Accounting, Policy [Policy Text Block]

Basis of Presentation

 

The Company has prepared the condensed consolidated financial statements and related unaudited financial information in the notes in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and the rules and regulations of the Securities and Exchange Commission (“SEC”) for interim condensed consolidated financial statements. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial statements. These interim condensed consolidated financial statements reflect all adjustments consisting of normal recurring adjustments, which in the opinion of management, are necessary to present fairly the Company’s position, the results of its operations, and its cash flows for the interim periods. These interim condensed consolidated financial statements reflect all intercompany eliminations. These interim condensed consolidated financial statements should be read in conjunction with the annual consolidated financial statements and the notes thereto contained in the Annual Report on Form 10-K filed with the SEC on March 28, 2024. The nature of the Company’s business is such that the results of any interim period may not be indicative of the results to be expected for the entire year.

 

Use of Estimates, Policy [Policy Text Block]

Accounting Policies and Estimates

 

The preparation of condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses and disclosure of contingent assets and liabilities at the date of the condensed consolidated financial statements and during the reporting period. Actual results could materially differ from those estimates. Estimates are used in the following areas, among others: variable consideration associated with revenue recognition, stock-based compensation expense, fair value of long-lived assets for impairment analyses, the valuation allowance included in the deferred income tax calculation, accrued expenses, and fair value of derivative liabilities.

 

Note 1 to the annual consolidated financial statements contained in the Annual Report on Form 10-K filed with the SEC on March 28, 2024, describes the significant accounting policies and estimates used in preparation of the consolidated financial statements. There have been no material changes in the Company’s significant accounting policies during the three months ended March 31, 2024.

 

Consolidation, Policy [Policy Text Block]

Principles of Consolidation

 

The Company had two wholly owned subsidiaries, Helomics Corporation and Skyline Medical, Inc. ("Skyline Medical"), as of March 31, 2024, and December 31, 2023, and for the three months ended March 31, 2024, and 2023. The condensed consolidated financial statements include the accounts of the Company and these wholly owned subsidiaries after elimination of intercompany transactions and balances as of March 31, 2024, and December 31, 2023, and for the three months ended March 31, 2024, and 2023.

 

New Accounting Pronouncements, Policy [Policy Text Block]

Recent Accounting Pronouncements

 

The Company considers the applicability and impact of all Accounting Standards Updates (“ASUs”) issued by the Financial Accounting Standards Board (the “FASB”). Recently issued ASUs not listed below either were assessed and determined to be not applicable or are currently expected to have no impact on the condensed consolidated financial statements of the Company.

 

In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. This ASU updates reportable segment disclosures by expanding the frequency and extent of segment disclosures. This ASU is effective for fiscal years beginning after December 15, 2023, and for interim periods within fiscal years beginning after December 15, 2024, with early adoption permitted. The ASU requires the retrospective adoption method. Management is currently evaluating this ASU to determine its impact on the Company’s disclosures.

 

In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures. This ASU requires more detailed income tax disclosures. The guidance requires entities to disclose disaggregated information about their effective tax rate reconciliation as well as expanded information on income taxes paid by jurisdiction. The disclosure requirements will be applied on a prospective basis, with the option to apply them retrospectively. This ASU is effective for fiscal years beginning after December 15, 2024, with early adoption permitted. Management is currently evaluating this ASU to determine its impact on the Company’s disclosures.

v3.24.1.1.u2
Note 3 - Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2024
Notes Tables  
Fair Value, Assets Measured on Recurring Basis [Table Text Block]

March 31, 2024

 

Fair Value

   

Level 1

   

Level 2

   

Level 3

 

Liabilities:

                               

Derivatives

  $ 367     $ -     $ -     $ 367  

December 31, 2023

 

Fair Value

   

Level 1

   

Level 2

   

Level 3

 

Liabilities:

                               

Derivatives

  $ 1,376     $ -     $ -     $ 1,376  
v3.24.1.1.u2
Note 4 - Inventories (Tables)
3 Months Ended
Mar. 31, 2024
Notes Tables  
Schedule of Inventory, Current [Table Text Block]
   

As of

March 31,

2024

   

As of

December 31,

2023

 

Raw materials

  $ 278,755     $ 239,998  

Work-in-process

    -       -  

Finished goods

    162,963       254,376  

Total

  $ 441,718     $ 494,374  
v3.24.1.1.u2
Note 4 - Property and Equipment (Tables)
3 Months Ended
Mar. 31, 2024
Notes Tables  
Property, Plant and Equipment [Table Text Block]
   

As of

March 31,

2024

   

As of

December 31,

2023

 

Computers, software, and office equipment

 

$

481,314    

$

480,882  

Leasehold improvements

    506,162       506,162  

Laboratory equipment

    3,670,097       3,670,097  

Warehouse and manufacturing equipment

    139,763       133,285  

Demo equipment

    31,554       31,554  

Total

    4,828,890       4,821,980  

Less: Accumulated depreciation

    (3,741,172

)

    (3,588,070

)

Total Property and equipment, net

 

$

1,087,718    

$

1,233,910  
v3.24.1.1.u2
Note 6 - Intangible Assets (Tables)
3 Months Ended
Mar. 31, 2024
Notes Tables  
Schedule of Finite-Lived Intangible Assets [Table Text Block]
    As of March 31, 2024     As of December 31, 2023  
   

Gross Carrying Costs

   

Accumulated Amortization

   

Net Carrying Amount

   

Gross Carrying Costs

   

Accumulated Amortization

   

Net Carrying Amount

 

Patents & Trademarks

  $ 535,096     $ (289,502 )   $ 245,594     $ 535,096     $ (282,639

)

  $ 252,457  
Schedule of Finite-Lived Intangible Assets, Future Amortization Expense [Table Text Block]

Year Ending December 31,

 

Expense

 

Remainder of 2024

  $ 20,588  

2025

    27,451  

2026

    27,451  

2027

    27,451  

2028

    27,451  

Thereafter

    115,202  

Total

  $ 245,594  
v3.24.1.1.u2
Note 7 - Leases (Tables)
3 Months Ended
Mar. 31, 2024
Notes Tables  
Lease, Cost [Table Text Block]
   

March 31, 2024

   

March 31, 2023

 

Weighted average remaining lease term – operating leases in years

    3.76       4.76  

Weighted average discount rate – operating leases

    12

%

    12 %
Lessee, Operating Lease, Liability, to be Paid, Maturity [Table Text Block]

Remainder of 2024

  $ 597,863  

2025

    857,622  

2026

    803,724  

2027

    827,909  

2028

    139,022  

Total lease payments

    3,226,140  

Less: interest

    (658,592

)

Present value of lease liabilities

  $ 2,567,548  
v3.24.1.1.u2
Note 9 - Derivatives (Tables)
3 Months Ended
Mar. 31, 2024
Notes Tables  
Schedule of Derivative Liabilities at Fair Value [Table Text Block]

Derivative liability balance as of December 31, 2022

  $ 13,833  

(Gain) recognized to revalue derivative instrument at fair value

    (953

)

Derivative liability balance as of March 31, 2023

  $ 12,880  
         

Derivative liability balance as of December 31, 2023

  $ 1,376  

(Gain) recognized to revalue derivative instrument at fair value

    (1,009

)

Derivative liability balance as of March 31, 2024

  $ 367  
v3.24.1.1.u2
Note 10 - Stockholders' Equity, Stock Options and Warrants (Tables)
3 Months Ended
Mar. 31, 2024
Notes Tables  
Schedule of Share-Based Payment Award, Stock Options, Valuation Assumptions [Table Text Block]
 

Three Months Ended March 31,

 

2024

 

2023

 

Stock Options

Expected dividend yield

-

 

0.0%

Expected stock price volatility

-

 

90.8%

Risk-free interest rate

-

 

3.38% – 3.55%

Expected life (years)

-

 

10

Share-Based Payment Arrangement, Activity [Table Text Block]
    Stock Options     Warrants  
   

Number of
Shares

   

Average
Exercise
Price

   

Number of
Shares

   

Average
Exercise
Price

 

Outstanding as of December 31, 2023

    47,664     $ 82.23       1,806,589     $ 21.52  
                                 

Issued

    -       -       -       -  

Forfeited

    (74

)

    3.44       -       -  

Expired

    (89

)

    302.80       (7,159

)

    200.00  

Outstanding as of March 31, 2024

    47,501     $ 81.94       1,799,430     $ 20.81  
v3.24.1.1.u2
Note 11 - Loss Per Share (Tables)
3 Months Ended
Mar. 31, 2024
Notes Tables  
Schedule of Earnings Per Share, Basic and Diluted [Table Text Block]
    Three Months Ended March 31,  
    2024     2023  

Numerator:

               

Net (loss) attributable to common stockholders per common share: basic and diluted calculation

  $ (4,218,843

)

  $ (3,421,802

)

                 

Denominator:

               

Weighted average common shares outstanding-basic

    4,062,853       3,968,099  

Effect of diluted stock options, warrants and preferred stock (1)

    -       -  

Weighted average common shares outstanding-diluted

    4,062,853       3,968,099  
                 

(Loss) per common share-basic and diluted

  $ (1.04

)

  $ (0.86

)

Schedule of Antidilutive Securities Excluded from Computation of Earnings Per Share [Table Text Block]
    Three Months Ended

March 31,

 
    2024    

2023

 

Options

    47,501       47,805  

RSUs

    -       2,500  

Warrants

    1,799,430       1,812,379  

Preferred stock: Series B

    16       16  
v3.24.1.1.u2
Note 12 - Segments (Tables)
3 Months Ended
Mar. 31, 2024
Notes Tables  
Schedule of Segment Reporting Information, by Segment [Table Text Block]
    Three Months Ended March 31, 2024  
    Pittsburgh     Birmingham    

Eagan

   

Corporate

   

Total

 

Revenue

  $ 4,858     $ 11,009     $ 403,779     $ -     $ 419,646  

Depreciation and amortization

    (32,097 )     (120,794 )     (7,823 )     (1,851 )     (162,565 )

Segment loss

  $ (1,196,065 )   $ (465,162 )   $ (189,576 )   $ (2,368,040 )   $ (4,218,843 )
    March 31, 2024  
    Pittsburgh     Birmingham    

Eagan

   

Corporate

   

Total

 

Assets

  $ 3,135,259     $ 840,518     $ 1,612,484     $ 5,012,926     $ 10,601,187  
    Three Months Ended March 31, 2023  
    Pittsburgh     Birmingham    

Eagan

   

Corporate

   

Total

 

Revenue

  $ 10,627     $ 13,649     $ 215,619     $ -     $ 239,895  

Depreciation and amortization

    (111,822 )     (117,600 )     (6,778 )     (1,654 )     (237,854 )

Segment loss

  $ (1,159,105 )   $ (482,696 )   $ (285,397 )   $ (1,494,604 )   $ (3,421,802 )
    December 31, 2023  
   

Pittsburgh

   

Birmingham

   

Eagan

   

Corporate

   

Total

 

Assets

  $ 3,263,270     $ 981,914     $ 1,390,031     $ 8,782,034     $ 14,417,249  
v3.24.1.1.u2
Note 1 - Summary of Significant Accounting Policies (Details Textual)
3 Months Ended
Mar. 31, 2024
USD ($)
Mar. 31, 2023
USD ($)
Dec. 31, 2023
USD ($)
Number of Tumor Samples 150,000    
Number of Operating Segments 3    
Retained Earnings (Accumulated Deficit) $ 171,980,726   $ 167,761,883
Cash and Cash Equivalents, at Carrying Value 5,197,235   8,728,660
Liabilities, Current 4,516,661   3,951,031
Operating Lease, Liability, Noncurrent 2,027,348   $ 2,188,979
Net Cash Provided by (Used in) Operating Activities $ 3,416,021 $ 3,427,761  
v3.24.1.1.u2
Note 2 - Collaborative Agreements and Contracts With Customers (Details Textual) - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Dec. 31, 2023
Accounts Receivable, after Allowance for Credit Loss, Current $ 509,445   $ 333,697
Accounts Receivable, Allowance for Credit Loss, Current 0   0
Contract with Customer, Liability 307,827   $ 313,550
Contract with Customer, Liability, Revenue Recognized $ 16,974    
Customer Concentration Risk [Member] | Revenue Benchmark [Member] | Single Customer [Member]      
Concentration Risk, Percentage 50.00% 14.00%  
Customer Concentration Risk [Member] | Accounts Receivable [Member] | Single Customer [Member]      
Concentration Risk, Percentage 43.00%   16.00%
Cancer Research Horizons [Member] | Collaborative Arrangement, Transaction with Party to Collaborative Arrangement [Member]      
Revenue from Collaborative Arrangement, Excluding Revenue from Contract with Customer $ 0    
v3.24.1.1.u2
Note 3 - Fair Value Measurements - Fair Value of Assets and Liabilities on a Recurring Basis (Details) - Fair Value, Recurring [Member] - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Derivatives $ 367 $ 1,376
Fair Value, Inputs, Level 1 [Member]    
Derivatives 0 0
Fair Value, Inputs, Level 2 [Member]    
Derivatives 0 0
Fair Value, Inputs, Level 3 [Member]    
Derivatives $ 367 $ 1,376
v3.24.1.1.u2
Note 4 - Inventories - Schedule of Inventory (Details) - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Raw materials $ 278,755 $ 239,998
Work-In-Process 0 0
Finished goods 162,963 254,376
Total $ 441,718 $ 494,374
v3.24.1.1.u2
Note 4 - Property and Equipment (Details Textual) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Depreciation, Total $ 155,702 $ 231,189
Property, Plant and Equipment [Member]    
Asset Impairment Charges $ 0 $ 0
v3.24.1.1.u2
Note 5 - Property and Equipment - Schedule of Property, Plant and Equipment (Details) - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Property, Plant, and Equipment Gross $ 4,828,890 $ 4,821,980
Less: Accumulated depreciation (3,741,172) (3,588,070)
Total Property and Equipment, Net 1,087,718 1,233,910
Office Equipment [Member]    
Property, Plant, and Equipment Gross 481,314 480,882
Leasehold Improvements [Member]    
Property, Plant, and Equipment Gross 506,162 506,162
Laboratory Equipment [Member]    
Property, Plant, and Equipment Gross 3,670,097 3,670,097
Manufacturing Tooling [Member]    
Property, Plant, and Equipment Gross 139,763 133,285
Demo Equipment [Member]    
Property, Plant, and Equipment Gross $ 31,554 $ 31,554
v3.24.1.1.u2
Note 6 - Intangible Assets (Details Textual) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Amortization of Intangible Assets $ 6,863 $ 6,665
Impairment of Intangible Assets (Excluding Goodwill) $ 0  
v3.24.1.1.u2
Note 6 - Intangible Assets - Components of Intangible Assets (Details) - USD ($)
3 Months Ended
Mar. 31, 2023
Mar. 31, 2024
Dec. 31, 2023
Net Carrying Amount   $ 245,594  
Patents and Trademarks [Member]      
Gross Carrying Costs   535,096 $ 535,096
Accumulated Amortization   (289,502) $ (282,639)
Net Carrying Amount   $ 245,594  
Impairment, finite $ 252,457    
v3.24.1.1.u2
Note 6 - Intangible Assets - Estimated Future Amortization Expense (Details)
Mar. 31, 2024
USD ($)
Remainder of 2024 $ 20,588
2025 27,451
2026 27,451
2027 27,451
2028 27,451
Thereafter 115,202
Total $ 245,594
v3.24.1.1.u2
Note 7 - Leases (Details Textual) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Operating Lease, Expense $ 227,641 $ 214,015
v3.24.1.1.u2
Note 7 - Leases - Lease Information (Details)
Mar. 31, 2024
Mar. 31, 2023
Weighted average remaining lease term – operating leases in years (Year) 3 years 9 months 3 days 4 years 9 months 3 days
Weighted average discount rate – operating leases 12.00% 12.00%
v3.24.1.1.u2
Note 7 - Leases - Rent Obligation (Details)
Mar. 31, 2024
USD ($)
Remainder of 2024 $ 597,863
2025 857,622
2026 803,724
2027 827,909
2028 139,022
Total lease payments 3,226,140
Less: interest (658,592)
Present value of lease liabilities $ 2,567,548
v3.24.1.1.u2
Note 8 - Note Payable (Details Textual) - Insurance Policy Financing [Member]
1 Months Ended
Jul. 31, 2023
USD ($)
Debt Instrument, Face Amount $ 364,721
Debt Instrument, Number of Monthly Installment 10
Debt Instrument, Interest Rate, Stated Percentage 9.25%
Notes Payable $ 38,036
v3.24.1.1.u2
Note 9 - Derivatives (Details Textual) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Dec. 31, 2023
Agent Warrants In Connection With March 2020 Private Placement [Member]      
Derivative Liability, Total $ 13   $ 135
Derivative, Gain (Loss) on Derivative, Net, Total 122 $ 419  
Agent Warrants Issued in Connection with May 2020 Offering [Member]      
Derivative Liability, Total 58   333
Derivative, Gain (Loss) on Derivative, Net, Total 275 335  
Agent Warrants In Connection With June 2020 Warrant [Member]      
Derivative Liability, Total 296   $ 908
Derivative, Gain (Loss) on Derivative, Net, Total $ 612 $ 199  
v3.24.1.1.u2
Note 9 - Derivatives - Change in Fair Value of Derivative Liabilities 2 (Details) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Derivative liability balance $ 1,376 $ 13,833
Gain recognized to revalue derivative instrument at fair value (1,009) (953)
Derivative liability balance $ 367 $ 12,880
v3.24.1.1.u2
Note 10 - Stockholders' Equity, Stock Options and Warrants (Details Textual)
3 Months Ended
Apr. 19, 2023
shares
Mar. 16, 2023
$ / shares
shares
Mar. 31, 2024
USD ($)
shares
Mar. 31, 2023
USD ($)
Dec. 31, 2023
shares
Common Stock, Shares Authorized 200,000,000   200,000,000   200,000,000
Share-Based Payment Arrangement, Expense | $     $ 734 $ 9,287  
Share-Based Payment Arrangement, Nonvested Award, Option, Cost Not yet Recognized, Amount | $     $ 779    
Share-Based Payment Arrangement, Option [Member]          
Share-Based Compensation Arrangement by Share-Based Payment Award, Award Vesting Period     3 years    
Maximum [Member] | Share-Based Payment Arrangement, Option [Member]          
Share-Based Compensation Arrangement by Share-Based Payment Award, Award Vesting Period     10 years    
Reverse Stock Split [Member]          
Stockholders' Equity Note, Stock Split, Conversion Ratio 20        
Reverse Stock Split [Member] | Minimum [Member]          
Stockholders' Equity Note, Stock Split, Conversion Ratio 2        
Reverse Stock Split [Member] | Maximum [Member]          
Stockholders' Equity Note, Stock Split, Conversion Ratio 25        
Series F Preferred Stock [Member]          
Preferred Stock, Shares Authorized   80,000      
Preferred Stock, Par or Stated Value Per Share | $ / shares   $ 0.01      
Preferred Stock Dividends, Shares Per Share   0.001      
Dividends Payable, Date of Record   Mar. 27, 2023      
Preferred Stock, Shares Issued   79,404      
Preferred Stock, Voting Rights Per Share   1,000,000      
Preferred Stock, Shares Outstanding (in shares) 0        
v3.24.1.1.u2
Note 9 - Stockholders' Equity, Stock Options and Warrants - Stock Offerings (Details)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Expected dividend yield 0.00% 0.00%
Expected stock price volatility 0.00% 90.80%
Risk-free interest rate 0.00%  
Expected life (years) (Year)   10 years
Minimum [Member]    
Risk-free interest rate   3.38%
Maximum [Member]    
Risk-free interest rate   3.55%
v3.24.1.1.u2
Note 10 - Stockholders' Equity, Stock Options and Warrants - Summary of Transactions for Stock Options and Warrants (Details)
3 Months Ended
Mar. 31, 2024
$ / shares
shares
Number of Shares Outstanding (in shares) 1,806,589
Average Exercise Price Outstanding (in dollars per share) | $ / shares $ 21.52
Number of Shares Issued (in shares) 0
Average Exercise Price Issued (in dollars per share) | $ / shares $ 0
Number of Shares Forfeited (in shares) 0
Expired, warrants (in shares) (7,159)
Average Exercise Price Expired (in dollars per share) | $ / shares $ 200
Number of Shares Outstanding (in shares) 1,799,430
Average Exercise Price Outstanding (in dollars per share) | $ / shares $ 20.81
Share-Based Payment Arrangement, Option [Member]  
Number of Shares Outstanding (in shares) 47,664
Average Exercise Price Outstanding (in dollars per share) | $ / shares $ 82.23
Number of Shares Issued (in shares) 0
Average Exercise Price Issued (in dollars per share) | $ / shares $ 0
Number of Shares Forfeited (in shares) (74)
Average Exercise Price Forfeited (in dollars per share) | $ / shares $ 3.44
Expired, options (in shares) (89)
Expired, options, average exercise price (in dollars per share) | $ / shares $ 302.8
Number of Shares Outstanding (in shares) 47,501
Average Exercise Price Outstanding (in dollars per share) | $ / shares $ 81.94
v3.24.1.1.u2
Note 11 - Loss Per Share - Shares Used in Basic and Diluted Loss Per Common Share Computations (Details) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Net loss attributable to common stockholders: basic and diluted calculation $ (4,218,843) $ (3,421,802)
Weighted average shares used in computation – basic and diluted (in shares) 4,062,853 3,968,099
Effect of diluted stock options, warrants, and preferred stock (1) (in shares) [1] 0 0
Weighted average common shares outstanding - diluted (in shares) 4,062,853 3,968,099
Net (loss) per common share – basic and diluted (in dollars per share) $ (1.04) $ (0.86)
[1] The following is a summary of the number of underlying shares outstanding at the end of the respective periods that have been excluded from the diluted calculations because the effect on loss per common share would have been anti-dilutive:
v3.24.1.1.u2
Note 11 - Loss Per Share - Antidilutive Securities Excluded from the Diluted Calculations (Details) - shares
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Share-Based Payment Arrangement, Option [Member]    
Antidilutive Securities (in shares) (in shares) 47,501 47,805
Restricted Stock Units (RSUs) [Member]    
Antidilutive Securities (in shares) (in shares) 0 2,500
Warrant [Member]    
Antidilutive Securities (in shares) (in shares) 1,799,430 1,812,379
Series B Convertible Preferred Stock [Member]    
Antidilutive Securities (in shares) (in shares) 16 16
v3.24.1.1.u2
Note 12 - Segments (Details Textual)
3 Months Ended
Mar. 31, 2024
Number of Operating Segments 3
Number of Tumor Samples 150,000
v3.24.1.1.u2
Note 12 - Segments - Segments (Details) - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Dec. 31, 2023
Revenue $ 419,646 $ 239,895  
Assets 10,601,187   $ 14,417,249
Depreciation and Amortization (162,565) (237,854)  
Net loss (4,218,843) (3,421,802)  
Segment Reporting, Reconciling Item, Corporate Nonsegment [Member]      
Revenue 0 0  
Assets 5,012,926   8,782,034
Depreciation and Amortization (1,851) (1,654)  
Net loss (2,368,040) (1,494,604)  
Pittsburgh [Member] | Operating Segments [Member]      
Revenue 4,858 10,627  
Assets 3,135,259   3,263,270
Depreciation and Amortization (32,097) (111,822)  
Net loss (1,196,065) (1,159,105)  
Birmingham [Member] | Operating Segments [Member]      
Revenue 11,009 13,649  
Assets 840,518   981,914
Depreciation and Amortization (120,794) (117,600)  
Net loss (465,162) (482,696)  
Eagan [Member] | Operating Segments [Member]      
Revenue 403,779 215,619  
Assets 1,612,484   $ 1,390,031
Depreciation and Amortization (7,823) (6,778)  
Net loss $ (189,576) $ (285,397)  

Predictive Oncology (NASDAQ:POAI)
Historical Stock Chart
From Apr 2024 to May 2024 Click Here for more Predictive Oncology Charts.
Predictive Oncology (NASDAQ:POAI)
Historical Stock Chart
From May 2023 to May 2024 Click Here for more Predictive Oncology Charts.