Quarterly Report (10-q)

0001022899 false Q3 --12-31 Protagenic Therapeutics, Inc.new 0001022899 2022-01-01 2022-09-30 0001022899 us-gaap:CommonStockMember 2022-01-01 2022-09-30 0001022899 PTIX:CommonStockPurchaseWarrantMember 2022-01-01 2022-09-30 0001022899 2022-11-11 0001022899 2022-09-30 0001022899 2021-12-31 0001022899 us-gaap:PreferredStockMember 2022-09-30 0001022899 us-gaap:PreferredStockMember 2021-12-31 0001022899 PTIX:SeriesBConvertiblePreferredStockMember 2022-09-30 0001022899 PTIX:SeriesBConvertiblePreferredStockMember 2021-12-31 0001022899 us-gaap:PreferredStockMember 2022-09-30 0001022899 us-gaap:PreferredStockMember 2021-12-31 0001022899 2022-07-01 2022-09-30 0001022899 2021-07-01 2021-09-30 0001022899 2021-01-01 2021-09-30 0001022899 PTIX:SeriesBConvertiblePreferredStockMember us-gaap:PreferredStockMember 2020-12-31 0001022899 us-gaap:CommonStockMember 2020-12-31 0001022899 us-gaap:AdditionalPaidInCapitalMember 2020-12-31 0001022899 us-gaap:RetainedEarningsMember 2020-12-31 0001022899 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2020-12-31 0001022899 2020-12-31 0001022899 PTIX:SeriesBConvertiblePreferredStockMember us-gaap:PreferredStockMember 2021-03-31 0001022899 us-gaap:CommonStockMember 2021-03-31 0001022899 us-gaap:AdditionalPaidInCapitalMember 2021-03-31 0001022899 us-gaap:RetainedEarningsMember 2021-03-31 0001022899 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2021-03-31 0001022899 2021-03-31 0001022899 PTIX:SeriesBConvertiblePreferredStockMember us-gaap:PreferredStockMember 2021-06-30 0001022899 us-gaap:CommonStockMember 2021-06-30 0001022899 us-gaap:AdditionalPaidInCapitalMember 2021-06-30 0001022899 us-gaap:RetainedEarningsMember 2021-06-30 0001022899 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2021-06-30 0001022899 2021-06-30 0001022899 PTIX:SeriesBConvertiblePreferredStockMember us-gaap:PreferredStockMember 2021-12-31 0001022899 us-gaap:CommonStockMember 2021-12-31 0001022899 us-gaap:AdditionalPaidInCapitalMember 2021-12-31 0001022899 us-gaap:RetainedEarningsMember 2021-12-31 0001022899 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2021-12-31 0001022899 PTIX:SeriesBConvertiblePreferredStockMember us-gaap:PreferredStockMember 2022-03-31 0001022899 us-gaap:CommonStockMember 2022-03-31 0001022899 us-gaap:AdditionalPaidInCapitalMember 2022-03-31 0001022899 us-gaap:RetainedEarningsMember 2022-03-31 0001022899 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2022-03-31 0001022899 2022-03-31 0001022899 PTIX:SeriesBConvertiblePreferredStockMember us-gaap:PreferredStockMember 2022-06-30 0001022899 us-gaap:CommonStockMember 2022-06-30 0001022899 us-gaap:AdditionalPaidInCapitalMember 2022-06-30 0001022899 us-gaap:RetainedEarningsMember 2022-06-30 0001022899 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2022-06-30 0001022899 2022-06-30 0001022899 PTIX:SeriesBConvertiblePreferredStockMember us-gaap:PreferredStockMember 2021-01-01 2021-03-31 0001022899 us-gaap:CommonStockMember 2021-01-01 2021-03-31 0001022899 us-gaap:AdditionalPaidInCapitalMember 2021-01-01 2021-03-31 0001022899 us-gaap:RetainedEarningsMember 2021-01-01 2021-03-31 0001022899 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2021-01-01 2021-03-31 0001022899 2021-01-01 2021-03-31 0001022899 PTIX:SeriesBConvertiblePreferredStockMember us-gaap:PreferredStockMember 2021-04-01 2021-06-30 0001022899 us-gaap:CommonStockMember 2021-04-01 2021-06-30 0001022899 us-gaap:AdditionalPaidInCapitalMember 2021-04-01 2021-06-30 0001022899 us-gaap:RetainedEarningsMember 2021-04-01 2021-06-30 0001022899 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2021-04-01 2021-06-30 0001022899 2021-04-01 2021-06-30 0001022899 PTIX:SeriesBConvertiblePreferredStockMember us-gaap:PreferredStockMember 2021-07-01 2021-09-30 0001022899 us-gaap:CommonStockMember 2021-07-01 2021-09-30 0001022899 us-gaap:AdditionalPaidInCapitalMember 2021-07-01 2021-09-30 0001022899 us-gaap:RetainedEarningsMember 2021-07-01 2021-09-30 0001022899 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2021-07-01 2021-09-30 0001022899 PTIX:SeriesBConvertiblePreferredStockMember us-gaap:PreferredStockMember 2022-01-01 2022-03-31 0001022899 us-gaap:CommonStockMember 2022-01-01 2022-03-31 0001022899 us-gaap:AdditionalPaidInCapitalMember 2022-01-01 2022-03-31 0001022899 us-gaap:RetainedEarningsMember 2022-01-01 2022-03-31 0001022899 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2022-01-01 2022-03-31 0001022899 2022-01-01 2022-03-31 0001022899 PTIX:SeriesBConvertiblePreferredStockMember us-gaap:PreferredStockMember 2022-04-01 2022-06-30 0001022899 us-gaap:CommonStockMember 2022-04-01 2022-06-30 0001022899 us-gaap:AdditionalPaidInCapitalMember 2022-04-01 2022-06-30 0001022899 us-gaap:RetainedEarningsMember 2022-04-01 2022-06-30 0001022899 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2022-04-01 2022-06-30 0001022899 2022-04-01 2022-06-30 0001022899 PTIX:SeriesBConvertiblePreferredStockMember us-gaap:PreferredStockMember 2022-07-01 2022-09-30 0001022899 us-gaap:CommonStockMember 2022-07-01 2022-09-30 0001022899 us-gaap:AdditionalPaidInCapitalMember 2022-07-01 2022-09-30 0001022899 us-gaap:RetainedEarningsMember 2022-07-01 2022-09-30 0001022899 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2022-07-01 2022-09-30 0001022899 PTIX:SeriesBConvertiblePreferredStockMember us-gaap:PreferredStockMember 2021-09-30 0001022899 us-gaap:CommonStockMember 2021-09-30 0001022899 us-gaap:AdditionalPaidInCapitalMember 2021-09-30 0001022899 us-gaap:RetainedEarningsMember 2021-09-30 0001022899 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2021-09-30 0001022899 2021-09-30 0001022899 PTIX:SeriesBConvertiblePreferredStockMember us-gaap:PreferredStockMember 2022-09-30 0001022899 us-gaap:CommonStockMember 2022-09-30 0001022899 us-gaap:AdditionalPaidInCapitalMember 2022-09-30 0001022899 us-gaap:RetainedEarningsMember 2022-09-30 0001022899 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2022-09-30 0001022899 us-gaap:FairValueMeasurementsRecurringMember us-gaap:FairValueInputsLevel1Member 2022-09-30 0001022899 us-gaap:FairValueMeasurementsRecurringMember us-gaap:FairValueInputsLevel2Member 2022-09-30 0001022899 us-gaap:FairValueMeasurementsRecurringMember us-gaap:FairValueInputsLevel3Member 2022-09-30 0001022899 us-gaap:FairValueMeasurementsRecurringMember 2022-09-30 0001022899 us-gaap:FairValueMeasurementsRecurringMember us-gaap:FairValueInputsLevel1Member 2021-12-31 0001022899 us-gaap:FairValueMeasurementsRecurringMember us-gaap:FairValueInputsLevel2Member 2021-12-31 0001022899 us-gaap:FairValueMeasurementsRecurringMember us-gaap:FairValueInputsLevel3Member 2021-12-31 0001022899 us-gaap:FairValueMeasurementsRecurringMember 2021-12-31 0001022899 us-gaap:StockOptionMember 2022-01-01 2022-09-30 0001022899 us-gaap:StockOptionMember 2021-01-01 2021-09-30 0001022899 us-gaap:WarrantMember 2022-01-01 2022-09-30 0001022899 us-gaap:WarrantMember 2021-01-01 2021-09-30 0001022899 PTIX:ConvertibleNotesMember 2022-01-01 2022-09-30 0001022899 PTIX:ConvertibleNotesMember 2021-01-01 2021-09-30 0001022899 us-gaap:ConvertibleNotesPayableMember 2022-01-01 2022-09-30 0001022899 us-gaap:ConvertibleNotesPayableMember 2021-01-01 2021-09-30 0001022899 us-gaap:ConvertibleNotesPayableMember 2022-09-30 0001022899 us-gaap:ConvertibleNotesPayableMember 2021-12-31 0001022899 PTIX:ConvertibleNotesPayableRelatedPartyMember 2022-01-01 2022-09-30 0001022899 PTIX:ConvertibleNotesPayableRelatedPartyMember 2021-01-01 2021-09-30 0001022899 PTIX:ConvertibleNotesPayableRelatedPartyMember 2022-09-30 0001022899 PTIX:ConvertibleNotesPayableRelatedPartyMember 2021-09-30 0001022899 PTIX:ConvertibleNotesPayableRelatedPartyMember 2021-12-31 0001022899 PTIX:TwoThousandSixteenPlanMember 2017-01-01 2017-01-02 0001022899 PTIX:TwoThousandSixteenPlanMember 2017-01-02 0001022899 PTIX:TwoThousandSixteenPlanMember 2021-01-01 2021-01-02 0001022899 PTIX:TwoThousandSixteenPlanMember 2022-01-01 0001022899 PTIX:TwoThousandSixteenPlanMember 2019-01-01 2019-12-31 0001022899 PTIX:TwoThousandSixteenPlanMember 2022-01-01 2022-09-30 0001022899 PTIX:TwoThousandSixteenPlanMember 2022-09-30 0001022899 PTIX:TwoThousandSixteenPlanMember 2021-12-31 0001022899 us-gaap:EmployeeStockOptionMember 2022-01-01 2022-09-30 0001022899 us-gaap:EmployeeStockOptionMember 2021-01-01 2021-09-30 0001022899 us-gaap:EmployeeStockOptionMember 2022-07-01 2022-09-30 0001022899 us-gaap:EmployeeStockOptionMember 2021-07-01 2021-09-30 0001022899 us-gaap:EmployeeStockOptionMember us-gaap:GeneralAndAdministrativeExpenseMember 2022-07-01 2022-09-30 0001022899 us-gaap:EmployeeStockOptionMember us-gaap:GeneralAndAdministrativeExpenseMember 2021-07-01 2021-09-30 0001022899 us-gaap:EmployeeStockOptionMember us-gaap:ResearchAndDevelopmentExpenseMember 2022-07-01 2022-09-30 0001022899 us-gaap:EmployeeStockOptionMember us-gaap:ResearchAndDevelopmentExpenseMember 2021-07-01 2021-09-30 0001022899 PTIX:EmployeesMember 2022-07-01 2022-09-30 0001022899 PTIX:NonEmployeesMember 2021-07-01 2021-09-30 0001022899 us-gaap:EmployeeStockOptionMember us-gaap:GeneralAndAdministrativeExpenseMember 2022-01-01 2022-09-30 0001022899 us-gaap:EmployeeStockOptionMember us-gaap:GeneralAndAdministrativeExpenseMember 2021-01-01 2021-09-30 0001022899 us-gaap:EmployeeStockOptionMember us-gaap:ResearchAndDevelopmentExpenseMember 2022-01-01 2022-09-30 0001022899 us-gaap:EmployeeStockOptionMember us-gaap:ResearchAndDevelopmentExpenseMember 2021-01-01 2021-09-30 0001022899 PTIX:EmployeesMember 2022-01-01 2022-09-30 0001022899 PTIX:NonEmployeesMember 2022-01-01 2022-09-30 0001022899 us-gaap:StockOptionMember 2022-09-30 0001022899 PTIX:EmployeesMember 2021-09-30 0001022899 PTIX:NonEmployeesMember 2022-09-30 0001022899 us-gaap:EmployeeStockOptionMember PTIX:SettlementOfAccruedCompensationMember 2022-01-05 2022-01-06 0001022899 us-gaap:WarrantMember 2022-09-30 0001022899 us-gaap:WarrantMember 2022-07-01 2022-09-30 0001022899 us-gaap:WarrantMember 2021-07-01 2021-09-30 0001022899 us-gaap:WarrantMember 2022-01-01 2022-09-30 0001022899 us-gaap:WarrantMember 2021-01-01 2021-09-30 0001022899 us-gaap:WarrantMember 2022-01-05 2022-01-06 0001022899 us-gaap:WarrantMember 2022-01-06 0001022899 us-gaap:WarrantMember 2022-01-02 2022-01-06 0001022899 2021-01-01 2021-12-31 0001022899 PTIX:UniversityOfTorontoMember 2015-01-01 2015-12-31 0001022899 PTIX:UniversityOfTorontoMember 2015-12-31 0001022899 PTIX:DrDavidLovejoyMember us-gaap:EmployeeStockOptionMember 2022-01-01 2022-09-30 0001022899 PTIX:ResearchAgreementsMember 2022-01-01 2022-09-30 0001022899 PTIX:ResearchAgreementsMember 2021-01-01 2021-09-30 0001022899 us-gaap:LicensingAgreementsMember 2022-09-30 0001022899 PTIX:AgenusIncMember 2021-01-01 2021-12-31 0001022899 PTIX:AgenusIncMember 2022-09-30 0001022899 PTIX:CTCNorthGmbHMember 2022-01-01 2022-09-30 0001022899 PTIX:AgenusIncMember 2022-01-01 2022-09-30 iso4217:USD xbrli:shares iso4217:USD xbrli:shares xbrli:pure

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 September 30, 2022

☐	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: 001-12555

PROTAGENIC THERAPEUTICS, INC.

(Exact name of registrant as specified in its charter)

Delaware		06-1390025
(State or other jurisdiction of		(I.R.S. Employer
incorporation or organization)		Identification No.)

149 Fifth Avenue, Suite 500, New York, New York 10010

(Address of Principal Executive Office) (Zip Code)

(212) 994-8200

Registrant’s Telephone Number Including Area Code

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

Title of each class	Ticker symbol(s)	Name of each exchange on which registered
Common Stock, par value $0.0001	PTIX	Nasdaq Capital Market
Common Stock Purchase Warrant	PTIXW	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 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 126-2 of the Exchange Act).

☐ Yes ☒ No

As of November 11, 2022 there were 17,285,261 shares of common stock, $.0001 par value per share, outstanding.

PROTAGENIC THERAPEUTICS, INC.

Form 10-Q Report

For the Fiscal Quarter Ended September 30, 2022

TABLE OF CONTENTS

		Page
Part I.	Financial Information

Item 1	Financial Statements:

	Consolidated Balance Sheets at September 30, 2022 (unaudited) and December 31, 2021	3

	Consolidated Statements of Operations and Comprehensive Loss for the three and nine months ended September 30, 2022 and 2021 (unaudited)	4

	Consolidated Statements of Changes in Stockholders’ Equity for the three and nine months ended September 30, 2022 and 2021 (unaudited)	5

	Consolidated Statements of Cash Flows for nine months ended September 30, 2022, and 2021 (unaudited)	6

	Notes to Consolidated Financial Statements (unaudited)	7

Item 2	Management’s Discussion and Analysis of Financial Condition and Results of Operations	15

Item 3	Quantitative and Qualitative Disclosures about Market Risk	17

Item 4	Controls and Procedures	17

Part II.	Other Information

Item 1	Legal Proceedings	18

Item 1A	Risk Factors	18

Item 2	Unregistered Sales of Equity Securities and Use of Proceeds	18

Item 3	Defaults upon Senior Securities	18

Item 4	Mine Safety Disclosures	18

Item 5	Other Information	18

Item 6	Exhibits	19

Signatures		20

PART I - FINANCIAL INFORMATION

Item 1. Financial Statements

PROTAGENIC THERAPEUTICS, INC., AND SUBSIDIARY

CONSOLIDATED BALANCE SHEETS

(Unaudited)

	September 30, 2022			December 31, 2021
ASSETS

CURRENT ASSETS

Cash	$	158,323		$	541,171
Marketable securities		7,994,390			9,830,085
Prepaid expenses		101,583			688,667

TOTAL CURRENT ASSETS		8,254,296			11,059,923

TOTAL ASSETS	$	8,254,296		$	11,059,923

LIABILITIES AND STOCKHOLDERS’ EQUITY

CURRENT LIABILITIES

Accounts payable and accrued expenses	$	553,480		$	499,535
Accounts payable and accrued expenses - related party		-			300,000

TOTAL CURRENT LIABILITIES		553,480			799,535

PIK convertible notes payable, net of debt discount		127,025			132,284
PIK convertible notes payable, net of debt discount - related parties		191,751			186,149

TOTAL LIABILITIES		872,256			1,117,968

STOCKHOLDERS’ EQUITY
Preferred stock, $0.000001 par value; 20,000,000 shares authorized; none shares issued and outstanding in the following classes:
Preferred stock; par value $0.000001; 2,000,000 shares authorized; none issued and outstanding		-			-
Series B convertible preferred stock, $0.000001 par value;18,000,000 shares authorized; 0 and 0 shares issued and outstanding at September 30, 2022, and December 31, 2021		-			-
Preferred stock
Common stock, $.0001 par value, 100,000,000 shares authorized, 17,285,261 and 17,209,612 shares issued and outstanding at September 30, 2022, and December 31, 2021		1,729			1,722
Additional paid-in-capital		33,171,423			32,410,452
Accumulated deficit		(25,176,001	)		(22,221,870	)
Accumulated other comprehensive loss		(615,111	)		(248,349	)

TOTAL STOCKHOLDERS’ EQUITY		7,382,040			9,941,955

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY	$	8,254,296		$	11,059,923

See accompanying notes to the unaudited consolidated financial statements

PROTAGENIC THERAPEUTICS, INC., AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

(Unaudited)

	2022			2021			2022			2021
	For the three months ended September 30,						For the nine months ended September 30,
	2022			2021			2022			2021
OPERATING AND ADMINISTRATIVE EXPENSES
Research and development	$	501,366		$	257,279		$	1,331,719		$	990,222
General and administrative		422,694			506,892			1,570,291			2,288,972

TOTAL OPERATING AND ADMINISTRATIVE EXPENSES		924,060			764,171			2,902,010			3,279,194

LOSS FROM OPERATIONS		(924,060	)		(764,171	)		(2,902,010	)		(3,279,194	)

OTHER (EXPENSE) INCOME

Interest income		42,496			336			93,363			568
Interest expense		(31,957	)		(114,464	)		(105,498	)		(437,591	)
Realized gain on marketable securities		(11,784	)		-			(39,986	)		-
Change in fair value of derivative liability		-			-			-			83,670

TOTAL OTHER INCOME (EXPENSES)		(1,245	)		(114,128	)		(52,121	)		(353,353	)

LOSS BEFORE TAX		(925,305	)		(878,299	)		(2,954,131	)		(3,632,547	)

INCOME TAX EXPENSE		-			-			-			-

NET LOSS	$	(925,305	)	$	(878,299	)	$	(2,954,131	)	$	(3,632,547	)

COMPREHENSIVE LOSS

Other Comprehensive Loss - net of tax
Net unrealized loss on marketable securities		(165,913	)		(974	)		(360,500	)		(974	)
Foreign exchange translation income (loss)		481			(791	)		(6,262	)		182

TOTAL COMPREHENSIVE LOSS	$	(1,090,737	)	$	(880,064	)	$	(3,320,893	)	$	(3,633,339	)

Net loss per common share - Basic and Diluted	$	(0.05	)	$	(0.05	)	$	(0.17	)	$	(0.26	)

Weighted average common shares - Basic and Diluted		17,285,261			16,521,882			17,266,846			13,939,400

See accompanying notes to the unaudited consolidated financial statements

PROTAGENIC THERAPEUTICS, INC., AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

For the Three and Nine Months Ended September 30, 2022 and 2021

(Unaudited)

	Shares			Amount			Shares		Amount		Capital			Deficit			Loss			Deficit
	Series B Convertible										Additional						Accumulated Other
	Preferred Stock						Common Stock				Paid-in-			Accumulated			Comprehensive			Stockholders’
	Shares			Amount			Shares		Amount		Capital			Deficit			Loss			Deficit

For the nine months ended September 30, 2021

BALANCE -December 31, 2020		872,766		$	1			10,360,480	$	1,036	$	16,719,749		$	(17,698,936	)	$	(171,586	)	$	(1,149,736	)

Foreign currency translation gain		-			-			-		-		-			-			491			491
Stock compensation		-			-			-		-		345,975			-			-			345,975
Exercise of options		-			-			10,000		1		(1	)		-			-			-
Exercise of warrants		-			-			240,123		24		27,101			-			-			27,125
Net loss		-			-			-		-		-			(1,206,452	)		-			(1,206,452	)

BALANCE -March 31, 2021		872,766		$	1			10,610,603	$	1,061	$	17,092,824		$	(18,905,388	)	$	(171,095	)	$	(1,982,597	)

Foreign currency translation gain		-			-			-		-		-			-			482			482
Issuance of shares and warrants from offering, net of offering costs		-			-			3,180,000		318		11,707,721			-			-			11,708,039
Stock compensation - stock options		-			-			-		-		722,966			-			-			722,966
Exercise of options		-			-			360,000		36		542,464			-			-			542,500
Exercise of warrants		-			-			836,558		84		299,916			-			-			300,000
Conversion of preferred stock		(436,749	)		-			436,749		44		(44	)		-			-			-
Conversion of notes and interest		-			-			839,724		84		1,054,460			-			-			1,054,544

Net loss		-			-			-		-		-			(1,547,796	)		-			(1,547,796	)

BALANCE - June 30, 2021		436,017		$	1			16,263,634	$	1,627	$	31,420,307		$	(20,453,184	)	$	(170,613	)	$	10,798,138

Foreign currency translation loss		-			-			-		-		-			-			(791	)		(791	)
Unrealized loss on marketable securities		-			-			-		-		-			-			(974	)		(974	)
Stock compensation - stock options		-			-			-		-		231,649			-			-			231,649
Conversion of preferred stock		(436,017	)		(1	)		436,017		44		(43	)		-			-			-
Conversion of notes and interest		-			-			176,666		18		220,858			-			-			220,876
Shares issued to underwriter as stock issuance costs		-			-			79,500		8		(8	)		-			-			-

Net loss		-			-			-		-		-			(878,299	)		-			(878,299	)

BALANCE - September 30, 2021		-			-			16,955,817		1,697		31,872,763			(21,331,483	)		(172,378	)		(10,370,599	)

For the nine months ended September 30, 2022

BALANCE -December 31, 2021		-		$	-			17,209,612	$	1,722	$	32,410,452		$	(22,221,870	)	$	(248,349	)	$	9,941,955

Foreign currency translation gain		-			-			-		-		-			-			160			160
Unrealized loss on marketable securities		-			-			-		-		-			-			(151,170	)		(151,170	)
Stock compensation		-			-			-		-		235,779			-			-			235,779
Conversion of notes and interest		-			-			43,666		4		54,964			-			-			54,968
Net loss		-			-			-		-		-			(1,362,109	)		-			(1,362,109	)

BALANCE -March 31, 2022		-		$	-			17,253,278	$	1,726	$	32,701,195		$	(23,583,979	)	$	(399,359	)	$	8,719,583

Foreign currency translation loss		-			-			-		-		-			-			(6,903	)		(6,903	)
Unrealized loss on marketable securities		-			-			-		-		-			-			(43,417	)		(43,417	)
Stock compensation - stock options		-			-			-		-		215,535			-			-			215,535
Conversion of notes and interest		-			-			31,983		3		40,014			-			-			40,017

Net loss		-			-			-		-		-			(666,717	)		-			(666,717	)

BALANCE - June 30, 2022		-		$	-			17,285,261	$	1,729	$	32,956,744		$	(24,250,696	)	$	(449,679	)	$	8,258,098
Beginning balance		-		$	-			17,285,261	$	1,729	$	32,956,744		$	(24,250,696	)	$	(449,679	)	$	8,258,098

Foreign currency translation gain		-			-			-		-		-			-			481			481
Unrealized loss on marketable securities		-			-			-		-		-			-			(165,913	)		(165,913	)
Stock compensation - stock options		-			-			-		-		214,679			-			-			214,679

Net loss		-			-			-		-		-			(925,305	)		-			(925,305	)

BALANCE - September 30, 2022		-		$	-			17,285,261	$	1,729	$	33,171,423		$	(25,176,001	)	$	(615,111	)	$	7,382,040
Ending balance		-		$	-			17,285,261	$	1,729	$	33,171,423		$	(25,176,001	)	$	(615,111	)	$	7,382,040

See accompanying notes to the unaudited consolidated financial statements

PROTAGENIC THERAPEUTICS, INC., AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

	2022			2021
	For the nine months ended September 30,
	2022			2021

CASH FLOWS FROM OPERATING ACTIVITIES
Net Loss	$	(2,954,131	)	$	(3,632,547	)
Adjustments to reconcile net loss to net cash used in operating activities
Stock-based compensation		665,993			1,300,590
Change in fair value of the derivative liability		-			(83,670	)
Realized loss on sale of marketable securities		39,986			-
Amortization of debt discount		85,343			378,293
Changes in operating assets and liabilities
Prepaid expenses		587,084			(594,260	)
Accounts payable and accrued expenses		(237,153	)		238,069

NET CASH USED IN OPERATING ACTIVITIES		(1,812,878	)		(2,393,525	)

CASH FLOWS FROM INVESTING ACTIVITIES

Proceeds from sale of marketable securities		1,538,567			-
Purchase of marketable securities		(103,359	)		(10,395,547	)

NET CASH PROVIDED BY INVESTING ACTIVITIES		1,435,208			(10,395,547	)

CASH FLOWS FROM FINANCING ACTIVITIES

Exercise of warrants for cash		-			327,125
Exercise of options for cash		-			542,500
Issuance of shares and warrants from offering, net of offering costs		-			11,708,039
Proceeds from notes payable		-			100,000
Repayment of notes payable		-			(100,000	)

NET CASH PROVIDED BY FINANCING ACTIVITIES		-			12,577,664

Effect of exchange rate changes on cash		(5,178	)		432

NET CHANGE IN CASH		(382,848	)		(210,976	)

CASH, BEGINNING OF THE PERIOD		541,171			671,091

CASH, END OF THE PERIOD	$	158,323		$	460,115

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
Cash paid for interest expense	$	-		$	-
Cash paid for income taxes	$	-		$	-

NONCASH FINANCING AND INVESTING TRANSACTIONS
Shares issued for conversion of notes and interest	$	94,985		$	1,275,420
Unrealized loss on marketable securities	$	360,500		$	974

See accompanying notes to the unaudited consolidated financial statements

PROTAGENIC THERAPEUTICS, INC. & SUBSIDIARY

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

September 30, 2022

NOTE 1 – ORGANIZATION AND NATURE OF BUSINESS

Company Background

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

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

NOTE 2 - LIQUIDITY

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

Based on its cash resources and positive working capital as of September 30, 2022, the Company has sufficient resources to fund its operations at least until the end of the third quarter of 2024. The positive working capital as of September 30, 2022 was due to funds raised by the Company from its equity offering during the year ended December 31, 2021. Absent generation of sufficient revenue from the execution of the Company’s business plan, the Company will need to obtain debt or equity financing by the third quarter of 2024. Because of these factors, the Company believes that this alleviates the substantial doubt in connection with the Company’s ability to continue as a going concern.

NOTE 3 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of presentation

The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) for interim financial information and the rules and regulations of the Securities and Exchange Commission (“SEC”) for interim financial information. In the opinion of the Company’s management, the accompanying consolidated financial statements reflect all adjustments, consisting of normal, recurring adjustments, considered necessary for a fair presentation of the results for the interim periods ended September 30, 2022 and 2021. Although management believes that the disclosures in these unaudited condensed consolidated financial statements are adequate to make the information presented not misleading, certain information and footnote disclosures normally included in financial statements that have been prepared in accordance with U.S. GAAP have been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”).

The accompanying unaudited consolidated financial statements should be read in conjunction with the Company’s financial statements for the year ended December 31, 2021, which contain the audited financial statements and notes thereto, for the years ended December 31, 2021 and 2020 included within the Company’s Form 10-K filed with the SEC on April 7, 2022. The interim results for the nine months ended September 30, 2022 are not necessarily indicative of the results to be expected for the year ending December 31, 2022 or for any future interim periods.

Principles of consolidation

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

Use of estimates

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

Concentrations of Credit Risk

The Company maintains its cash accounts at financial institutions which are insured by the Federal Deposit Insurance Corporation. At times, the Company may have deposits in excess of federally insured limits. As of September 30, 2022, the Company has bank balances that exceeds the federally insured limits. The Company has not experienced losses on these accounts and management believes, based upon the quality of the financial institutions, that the credit risk with regard to these deposits is not significant.

Cash and Cash Equivalents

The Company considers all highly liquid investments with an original maturity of three months or less when purchased to be cash equivalents. As of September 30, 2022 and December 31, 2021 the Company did not have any cash equivalents.

Marketable Securities

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

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

During the nine months ended September 30, 2022 the Company purchased $103,359 and sold $1,538,567 in marketable securities with a realized gain of $39,986 and an unrealized gain of $360,500. As of September 30, 2022 and December 31, 2021, the Company owned marketable securities with a total value of $7,994,390 and $9,830,085, respectively.

Fair Value Measurements

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

The three levels are described below:

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

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

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

The carrying amount of the Company’s financial assets and liabilities, such as cash, accounts payable and accrued expenses approximate their fair value because of the short term maturity of those instruments. The carrying value of long-term debt approximates fair value since the related rates of interest approximate current market rates.

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

The assets or liability’s fair value measurement within the fair value hierarchy is based upon the lowest level of any input that is significant to the fair value measurement. The following table provides a summary of financial instruments that are measured at fair value on a recurring basis as of September 30, 2022.

	Carrying		Fair Value Measurement Using
	Value		Level 1		Level 2		Level 3		Total
Marketable securities	$	7,994,390	$	7,994,390	$	—	$	—	$	7,994,390

The following table provides a summary of financial instruments that are measured at fair value on a recurring basis as of December 31, 2021.

	Carrying		Fair Value Measurement Using
	Value		Level 1		Level 2		Level 3		Total
Marketable securities	$	9,830,085	$	9,830,085	$	—	$	—	$	9,830,085

Stock-Based Compensation

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

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

Basic and Diluted Net (Loss) per Common Share

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

	Potentially Outstanding Dilutive Common Shares
	For the Nine Months Ended September 30, 2022		For the Nine Months Ended September 30, 2021

Conversion Feature Shares

Stock Options		5,504,861		5,530,861

Warrants		6,148,630		6,132,630

Convertible Notes		344,000		646,000

Total potentially outstanding dilutive common shares		11,997,491		12,309,491

Research and Development

Research and development expenses are charged to operations as incurred.

Foreign Currency Translation

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

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

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

Recent Accounting Pronouncements

Management does not believe that any recently issued, but not effective, accounting standards, if currently adopted, would have a material effect on the Company’s financial statements.

NOTE 4 - ACCOUNTS PAYABLE AND ACCRUED EXPENSES

Accounts payable and accrued expenses consist of the following at:

	September 30, 2022		December 31, 2021

Accounting	$	36,750	$	68,151
Research and development		377,392		375,427
Legal		-		77,000
Other		139,338		278,957
Total	$	553,480	$	799,535

NOTE 5 – NOTE PAYABLE AND CONVERTIBLE NOTE PAYABLE (PIK NOTES)

Convertible Notes Payable

During the nine months ended September 30, 2022 and 2021, the Company amortized $79,741 and $99,659 of the debt discount, respectively. At September 30, 2022 and December 31, 2021, the Company had an unamortized debt discount of $102,975 and $182,716, respectively.

During the nine months ended September 30, 2022, a total of 75,649 shares of the Company’s common stock was issued for the conversion of notes and interest. A total of $85,000 in principal and $9,985 in accrued interest was converted.

As of September 30, 2022 and December 31, 2021, the Company owes $230,000 and $315,000 on the outstanding Convertible Notes, respectively.

SCHEDULE OF MATURITY DATE OF NOTES

Maturity Date of Notes for Twelve Months Ended September 30, 2022	Amount due
2022	$	-
2023		230,000
2024		-
2025		-
2026		-
Total	$	230,000

Convertible Notes Payable – Related Parties

During the nine months ended September 30, 2022 and 2021, the Company amortized $5,602 and $28,242 of the debt discount, respectively. At September 30, 2022 and December 31, 2021, the Company had an unamortized debt discount of $8,249 and $13,851, respectively.

As of September 30, 2022 and December 31, 2021, the Company owes $200,000 and $200,000 on the outstanding Convertible Notes, respectively.

SCHEDULE OF MATURITY DATE OF NOTES

Maturity Date of Notes for Twelve Months Ended September 30, 2022	Amount due
2022	$	-
2023		200,000
2024		-
2025		-
2026		-
Total	$	200,000

NOTE 6 - STOCKHOLDERS’ DEFICIT

Common Stock

During the nine months ended September 30, 2022, the Company issued 75,649 shares of common stock for the conversion of notes and interest. (See Note 5)

Stock-Based Compensation

The Company adopted an Employee, Director and Consultant Stock Plan on June 17, 2016 (the “2016 Plan”), pursuant to the 2016 Plan, the Company’s Compensation Committee may grant awards to any employee, officer, director, consultant, advisor or other individual service provider of the Company or any subsidiary. On each of January 1, 2017, January 1, 2019 and January 1, 2020, pursuant to an annual “evergreen” provision contained in the 2016 Plan, the number of shares reserved for future grants was increased by 564,378 shares, or a total of 1,693,134 shares. On January 1, 2021, 569,826 shares of common stock were added to the 2016 Plan pursuant to this evergreen provision. On January 1, 2022, 737,040 additional shares of common stock are available for issuance under the 2016 Plan as a result of operation of the evergreen provision: (a) 564,278 shares resulting from operation of the evergreen provision in 2019, which were never previously registered and (b) 172,762 shares resulting from operation of the evergreen provision in 2022. As a result of these increases, as of September 30, 2022 and December 31, 2021, the aggregate number of shares of common stock available for awards under the 2016 Plan was 6,175,489 shares and 5,438,449 shares, respectively. Options issued under the 2016 Plan are exercisable for up to ten years from the date of issuance.

There were 5,504,861 options outstanding as of September 30, 2022. The fair value of each stock option granted during the nine months ended September 30, 2022 was estimated using the Black-Scholes assumptions and or factors as follows:

Exercise price	$	1.21
Expected dividend yield		0	%
Risk free interest rate		1.73	%
Expected life in years		10
Expected volatility		146	%

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

				Weighted Average		Weighted Average
	Number			Exercise Price		Remaining Life
Stock Options

Outstanding December 31, 2021		5,520,861		$	1.84		6.32
Granted		50,000		$	1.21		9.27
Expired		(66,000	)	$	2.12		-
Exercised		-		$	-		-
Outstanding September 30, 2022		5,504,861		$	1.84		5.66

A summary of the status of the Company’s nonvested options as of September 30, 2022, and changes during the nine months ended September 30, 2022, is presented below:

Nonvested Options	Options			Weighted- Average Exercise Price
Nonvested at December 31, 2021		810,333		$	3.08
Granted		50,000		$	1.21
Vested		(274,895	)	$	1.57
Forfeited		-		$	-
Nonvested at September 30, 2022		585,438		$	3.11

As of September 30, 2022, the Company had 5,504,861 shares issuable under options outstanding at a weighted average exercise price of $1.84 and an intrinsic value of $0.

The total number of options granted during the nine months ended September 30, 2022 and 2021 was 50,000 and 583,000, respectively. The exercise price for these options ranges from $1.21 to $5.60 per share.

The Company recognized compensation expense related to options issued of $214,679 and $231,649 during the three months ended September 30, 2022 and 2021, respectively, in which $195,624 and $230,173 is included in general and administrative expenses and $19,055 and $1,476 in research and development expenses, respectively. For the three months ended September 30, 2022, $49,685 of the stock compensation was related to employees and $164,994 was related to non-employees.

The Company recognized compensation expense related to options issued of $645,560 and $1,300,590 during the nine months ended September 30, 2022 and 2021, respectively, in which $568,198 and $1,296,162 is included in general and administrative expenses and $77,362 and $4,428 in research and development expenses, respectively. For the nine months ended September 30, 2022, $149,055 of the stock compensation was related to employees and $496,505 was related to non-employees.

As of September 30, 2022, the unamortized stock option expense was $1,606,180 with $107,079 being related to employees and $1,499,101 being related to non-employees. As of September 30, 2022, the weighted average period for the unamortized stock compensation to be recognized is 2.25 years.

On January 6, 2022, the Company issued a total of 50,000 options to purchase shares of the Company’s common stock to a consultant. These options had a grant date fair value of $68,614. These options have an exercise price of $1.21, a term of 10 years, and vest over four years.

Warrants:

A summary of warrant issuances are as follows:

SUMMARY OF WARRANT ISSUANCES

			Weighted Average		Weighted Average
	Number		Exercise Price		Remaining Life
Warrants

Outstanding December 31, 2021		6,132,630	$	3.38		3.15
Granted		16,000		1.25		4.27
Expired		-		-		-
Exercised		-		-		-
Outstanding September 30, 2022		6,148,630	$	3.37		2.40

As of September 30, 2022, the Company had 6,148,630 shares issuable under warrants outstanding at a weighted average exercise price of $3.37 and an intrinsic value of $0.

The Company recognized compensation expense related to warrants issued of $20,433 and $0 during the three months ended September 30, 2022 and 2021, respectively.

The Company recognized compensation expense related to warrants issued of $20,433 and $0 during the nine months ended September 30, 2022 and 2021, respectively.

On January 6, 2022, the Company cancelled 16,000 options and replaced them with 16,000 warrants with a 5-year term and an exercise price of $1.25.

NOTE 7 - COLLABORATIVE AGREEMENTS

The Company and the University of Toronto (the “University”) entered into an agreement effective April 1, 2014 (the “New Research Agreement”) for the performance of a research project titled “Teneurin C-terminal Associated Peptide (“TCAP”) mediated stress attenuation in vertebrates: Establishing the role of organismal and intracellular energy and glucose regulation and metabolism” (the “New Project”). The New Project is to perform research related to work done by Dr. David A. Lovejoy, a professor at the University and stockholder of the Company, in regard to TCAP mediated stress attenuation in vertebrates: Establishing the role of organismal and intracellular energy and glucose regulation and metabolism. In addition to the New Research Agreement, Dr. Lovejoy entered into an agreement with the University in order to commercialize certain technologies. The New Research Agreement expired on March 30, 2016. In February 2017, the New Research Agreement was extended to December 31, 2017. The extension allowed for further development of the technologies and use of their applications. On April 10, 2018, the agreement was amended and the research agreement has been further extended to December 31, 2023.

Prior to January 1, 2016, the University has been granted 25,000 stock options which are fully vested at the exercise price of $1.00 exercisable over a ten year period which ended on April 1, 2022. As of September 30, 2022, Dr. David Lovejoy of the University has been granted 553,299 stock options, of which 445,382 are fully vested and 100,000 have expired. These have an exercise price of $1.00, $1.25 or 1.75 and are exercisable over ten or thirteen year periods which end either on March 30, 2021, December 1, 2022, April 15, 2026, March 1, 2027, October 16, 2027 or on February 13, 2030.

The sponsorship research and development expenses pertaining to the Research Agreements were $27,216 and $0 for the nine months ended September 30, 2022 and 2021, respectively.

NOTE 8 - COMMITMENTS AND CONTINGENCIES

Licensing Agreements

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

Pursuant to the License Agreement and its amendment, the Company obtained an exclusive worldwide license to make, have made, use, sell and import products based upon the Technologies, or to sublicense the Technologies in accordance with the terms of the License Agreement and amendment. In consideration, the Company agreed to pay to the University a royalty payment of 2.5% of net sales of any product based on the Technologies. If the Company elects to sublicense any rights under the License Agreement and amendment, the Company agrees to pay to the University 10% of any up-front sub-license fees for any sub-licenses that occurred on or after September 9, 2006, and, on behalf of the sub-licensee, 2.5% of net sales by the sub-licensee of all products based on the Technologies. The Company had no sales revenue for the nine months ended September30, 2022 and 2021 and therefore was not subject to paying any royalties.

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

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

Legal Proceedings

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

NOTE 9 – RELATED PARTY TRANSACTIONS

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

During the year ended December 31, 2021, the Company engaged Agenus Inc., a related party, to perform research and development services. Agenus Inc. is a related party due to the Company’s Director and Chairman of the Board being the CEO and Chairman of the Board for Agenus Inc. The Company accrued $300,000 in expenses related to these services during the year ended December 31, 2021. As of September 30, 2022, the balance on this accrued expense is zero.

During the nine months ended September 30, 2022, the Company engaged CTC North, GmbH (“CTC”) to perform research and development services. CTC is a related party due to the Company’s Director and Chairman of the Board being the CEO and Chairman of the Board for Agenus Inc, CTC’s parent company. The total commitment for this agreement is $1.3 million. For the nine months ended September 30, 2022, the Company has incurred a total of $105,801 in expenses related to this agreement. As of September 30, 2022, there is $7,000 owed to CTC in connection with this agreement.

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

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

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

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

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

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

	●	continue our ongoing preclinical studies, clinical trials and our product development activities for our pipeline of product candidates;

	●	seek regulatory approvals for any product candidates that successfully complete clinical trials;

	●	continue research and preclinical development and initiate clinical trials of our other product candidates;

	●	seek to discover and develop additional product candidates either internally or in partnership with other pharmaceutical companies;

	●	adapt our regulatory compliance efforts to incorporate requirements applicable to marketed products;

	●	maintain, expand and protect our intellectual property portfolio; and

	●	incur additional legal, accounting and other expenses in operating as a public company.

Overview

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

PT00114 leverages a completely novel mechanism of action. Protagenic owns exclusive, worldwide rights to PT00114 through its license agreement with the University of Toronto and has an exclusive right to license additional intellectual property generated by Dr. David Lovejoy’s lab at University of Toronto. Additionally, the company is engaged in the research & development of follow-on compounds in the TCAP family. Extensive publications in peer-reviewed scientific journals underline the central role stress plays in the onset and proliferation of neuropsychiatric disorders like depression, anxiety, substance abuse & addiction, and PTSD. The mechanism of action of TCAP suggests that it counterbalances stress overdrive at the cellular level within the brain’s stress response cascade. TCAP works to alleviate the harmful behavioral, biochemical, and physiological effects of these disorders, while simultaneously restoring brain health. This mechanism has been corroborated in preclinical animal models of the psychiatric disorders listed above. Preclinical experiments required for IND filing have been completed. The Company is in the process of answering regulatory questions in the US and Germany. Based on its interactions to date, the Company anticipates commencing a Phase I/IIa trial in either one or more sites in the US or at a major CRO site in Germany in the fourth quarter of 2022.

Results of Operations

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

During the three months ended September 30, 2022, we incurred a loss from operations of $924,060 as compared to $764,171 for the three months ended September 30, 2021. The increase in the loss is from an increase in research and development expense of $244,087 from $257,279 for the three months ended September 30, 2021 to $501,366 for the three months ended September 30, 2022, offset by a decrease in general and administrative expenses of $84,198 from $506,892 for the three months ended September 30, 2021 to $422,694 for the three months ended September 30, 2022.

During the nine months ended September 30, 2022, we incurred a loss from operations of $2,902,010 as compared to $3,279,194 for the nine months ended September 30, 2021. The increase in the loss is from an increase in research and development expense of $341,497 from $990,222 for the nine months ended September 30, 2021 to $1,331,719 for the nine months ended September 30, 2022, offset by a decrease in general and administrative expenses of $718,681 from $2,288,972 for the nine months ended September 30, 2021 to $1,570,291 for the nine months ended September 30, 2022

Liquidity and Going Concern

We continually project anticipated cash requirements, predominantly from the ongoing funding requirements of our neuropeptide drug development program. The majority of these expenses relate to paying external vendors such as Contract Research Organizations and peptide synthesizer companies. These expenses could also capital expenditures, and new drug development working capital requirements. As of September 30, 2022, we had cash of $158,323 and working capital of $7,700,816. We anticipate further losses from the development of our business. Based on its cash resources as of September 30, 2022, the Company has sufficient resources to fund its operations at least until the end of the third quarter of 2024. Absent generation of sufficient revenue from the execution of the Company’s business plan, the Company will need to obtain debt or equity financing by the third quarter of 2024. Because of these factors, the Company believes that this alleviates the substantial doubt in connection with the Company’s ability to continue as a going concern.

Operating activities used $1,812,878 and $2,393,525 in cash for the nine months ended September 30, 2022 and 2021, respectively. The use of cash in operating activities during the nine months ended September 30, 2022, primarily comprised of $2,954,131 net loss, $665,993 in stock compensation expense, an increase in prepaid expenses of $587,084, and a $237,153 decrease of accounts payable and accrued expenses, which included payments to legal and accounting professionals, payments to consultants, and other administrative expenses.

Investing activities provided $1,435,208 and used $10,395,547 in cash for the nine months ended September 30, 2022 and 2021, respectively. Net cash provided by investing activities was due to the sale of marketable securities of $1,538,567 offset by the purchase of marketable securities of $103,359 during the nine months ended September 30, 2022.

Financing activities provided $0 and $12,577,664 in cash during the nine months ended September 30, 2022 and 2021, respectively.

Item 3. Quantitative and Qualitative Disclosures about Market Risk.

Not applicable.

Item 4. Controls and Procedures

Disclosure Controls and Procedures

Evaluation of disclosure controls and procedures

Under the supervision and with the participation of our management, including our principal executive officer and principal financial officer, we conducted an evaluation of our disclosure controls and procedures, as such term is defined under Rule 13a-15(e) and Rule 15d-15(e) promulgated under the Securities Exchange Act of 1934 (the “Exchange Act), as of September 30, 2022. Based on this evaluation, we have identified material weaknesses in our internal control over financial reporting. Due to material weaknesses, our principal executive officer and principal financial officer concluded that our disclosure controls and procedures are not effective to ensure that information required to be disclosed by us in the reports we file or submit under the Exchange Act, including this Quarterly Report on Form 10-Q, is recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms and that our disclosure and controls are not designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is accumulated and communicated to our management, including our principal executive and principal financial officer, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

Material Weakness in Internal Control Over Financial Reporting

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

The material weaknesses we identified are described below:

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

	2)	Limited level of multiple reviews among those tasked with preparing the financial statements.

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

Remediation Plan

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

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

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

Changes in Internal Control over Financial Reporting

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

Part II: Other Information

Item 1. Legal Proceedings

Item 1A. Risk Factors

This Quarterly Report on Form 10-Q contains forward-looking information based on our current expectations. Because our actual results may differ materially from any forward-looking statements made by or on behalf of us, this section includes a discussion of important factors that could affect our actual future results, including our revenues, expenses, operating results, cash flows and net loss per share. Additional risks and uncertainties not presently known to us or that we currently deem immaterial may also impair our business operations. You should carefully consider these risk factors, together with all of the other information included in this Quarterly Report on Form 10-Q as well as our other publicly available filings with the U.S. Securities and Exchange Commission, or SEC.

There have been no material changes to our risk factors from those disclosed under “Risk Factors” in Part I, Item 1A of the 2021 Form 10-K. The risks and uncertainties described below and in the 2021 Form 10-K are not the only ones we face. Additional risks and uncertainties not presently known to us or that we currently deem immaterial may also materially adversely affect our business, financial condition, or results of operations.

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

During the nine months ended September 30, 2022, the Company issued 75,649 shares of common stock for the conversion of notes and interest.

Item 3. Defaults upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

None.

Item 6. Exhibits

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

Exhibit		Description

31.1		Chief Executive Officer Certification as required under section 302 of the Sarbanes Oxley Act (€)

31.2		Chief Financial Officer Certification as required under section 302 of the Sarbanes Oxley Act (€)

32.1		Chief Executive Officer and Chief Financial Officer Certification pursuant to 18 U.S.C. section 1350 as adopted pursuant to section 906 of the Sarbanes Oxley Act *

101.INS		Inline XBRL Instance Document (€)

101.CAL		Inline XBRL Taxonomy Extension Schema Document (€)

101.SCH		Inline XBRL Taxonomy Extension Calculation Linkbase Document (€)

101.LAB		Inline XBRL Taxonomy Extension Label Linkbase Document (€)

101.PRE		Inline XBRL Taxonomy Extension Presentation Linkbase Document (€)

101.DEF		Inline XBRL Taxonomy Extension Definition Linkbase Document (€)

104		Cover Page Interactive Data File (embedded within the Inline XBRL document)

(€) - Filed herewith.

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

SIGNATURES

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