• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
PublishGo to App
    Quantisnow Logo

    © 2026 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlertsPublish with Us
    Company
    AboutQuantisnow PlusContactJobsAI superconnector for talent & startupsNEWLLM Arena
    Legal
    Terms of usePrivacy policyCookie policy

    SEC Form 10-Q filed by Bone Biologics Corp

    5/14/24 4:31:03 PM ET
    $BBLG
    Industrial Specialties
    Health Care
    Get the next $BBLG alert in real time by email
    false Q1 --12-31 0001419554 0001419554 2024-01-01 2024-03-31 0001419554 BBLG:CommonStock0.001ParValuePerShareMember 2024-01-01 2024-03-31 0001419554 BBLG:WarrantsToPurchaseCommonStock0.001ParValuePerShareMember 2024-01-01 2024-03-31 0001419554 2024-05-09 0001419554 2024-03-31 0001419554 2023-12-31 0001419554 2023-01-01 2023-03-31 0001419554 us-gaap:CommonStockMember 2023-12-31 0001419554 us-gaap:AdditionalPaidInCapitalMember 2023-12-31 0001419554 us-gaap:RetainedEarningsMember 2023-12-31 0001419554 us-gaap:CommonStockMember 2022-12-31 0001419554 us-gaap:AdditionalPaidInCapitalMember 2022-12-31 0001419554 us-gaap:RetainedEarningsMember 2022-12-31 0001419554 2022-12-31 0001419554 us-gaap:CommonStockMember 2024-01-01 2024-03-31 0001419554 us-gaap:AdditionalPaidInCapitalMember 2024-01-01 2024-03-31 0001419554 us-gaap:RetainedEarningsMember 2024-01-01 2024-03-31 0001419554 us-gaap:CommonStockMember 2023-01-01 2023-03-31 0001419554 us-gaap:AdditionalPaidInCapitalMember 2023-01-01 2023-03-31 0001419554 us-gaap:RetainedEarningsMember 2023-01-01 2023-03-31 0001419554 us-gaap:CommonStockMember 2024-03-31 0001419554 us-gaap:AdditionalPaidInCapitalMember 2024-03-31 0001419554 us-gaap:RetainedEarningsMember 2024-03-31 0001419554 us-gaap:CommonStockMember 2023-03-31 0001419554 us-gaap:AdditionalPaidInCapitalMember 2023-03-31 0001419554 us-gaap:RetainedEarningsMember 2023-03-31 0001419554 2023-03-31 0001419554 2023-06-03 2023-06-05 0001419554 2023-12-12 2023-12-14 0001419554 2024-03-06 2024-03-06 0001419554 us-gaap:FairValueMeasurementsRecurringMember 2024-03-31 0001419554 us-gaap:FairValueMeasurementsRecurringMember us-gaap:FairValueInputsLevel1Member 2024-03-31 0001419554 us-gaap:FairValueMeasurementsRecurringMember us-gaap:FairValueInputsLevel2Member 2024-03-31 0001419554 us-gaap:FairValueMeasurementsRecurringMember us-gaap:FairValueInputsLevel3Member 2024-03-31 0001419554 us-gaap:WarrantMember 2024-01-01 2024-03-31 0001419554 us-gaap:WarrantMember 2023-01-01 2023-03-31 0001419554 us-gaap:EmployeeStockOptionMember 2024-01-01 2024-03-31 0001419554 us-gaap:EmployeeStockOptionMember 2023-01-01 2023-03-31 0001419554 2022-10-01 2022-10-31 0001419554 us-gaap:MeasurementInputRiskFreeInterestRateMember us-gaap:WarrantMember 2024-03-31 0001419554 us-gaap:MeasurementInputRiskFreeInterestRateMember us-gaap:WarrantMember 2023-12-31 0001419554 BBLG:MeasurementInputExpectedVolatilityMember us-gaap:WarrantMember 2024-03-31 0001419554 BBLG:MeasurementInputExpectedVolatilityMember us-gaap:WarrantMember 2023-12-31 0001419554 us-gaap:MeasurementInputExpectedTermMember us-gaap:WarrantMember 2024-03-31 0001419554 us-gaap:MeasurementInputExpectedTermMember us-gaap:WarrantMember 2023-12-31 0001419554 BBLG:MeasurementInputExpectedDividendYieldMember us-gaap:WarrantMember 2024-03-31 0001419554 BBLG:MeasurementInputExpectedDividendYieldMember us-gaap:WarrantMember 2023-12-31 0001419554 us-gaap:WarrantMember 2024-03-31 0001419554 us-gaap:WarrantMember 2023-12-31 0001419554 us-gaap:CommonStockMember BBLG:MarchOfferingMember 2024-03-06 2024-03-06 0001419554 us-gaap:CommonStockMember BBLG:MarchOfferingMember 2024-03-06 0001419554 us-gaap:WarrantMember BBLG:MarchOfferingMember 2024-03-06 2024-03-06 0001419554 us-gaap:WarrantMember BBLG:MarchOfferingMember 2024-03-06 0001419554 us-gaap:CommonStockMember 2024-03-06 2024-03-06 0001419554 us-gaap:CommonStockMember 2024-03-06 0001419554 us-gaap:WarrantMember 2024-03-06 2024-03-06 0001419554 us-gaap:CommonStockMember 2024-03-31 0001419554 us-gaap:WarrantMember 2024-03-01 2024-03-31 0001419554 BBLG:OctoberTwoThousandTwentyOneMember BBLG:VestedAndUnexercisedCommonStockWarrantsMember 2024-03-31 0001419554 BBLG:OctoberTwoThousandTwentyTwoMember BBLG:VestedAndUnexercisedCommonStockWarrantsMember 2024-03-31 0001419554 BBLG:OctoberTwoThousandTwentyTwoOneMember BBLG:VestedAndUnexercisedCommonStockWarrantsMember 2024-03-31 0001419554 BBLG:OctoberTwoThousandTwentyTwoTwoMember BBLG:VestedAndUnexercisedCommonStockWarrantsMember 2024-03-31 0001419554 BBLG:NovemberTwoThousandTwentyThreeMember BBLG:VestedAndUnexercisedCommonStockWarrantsMember 2024-03-31 0001419554 BBLG:NovemberTwoThousandTwentyThreeOneMember BBLG:VestedAndUnexercisedCommonStockWarrantsMember 2024-03-31 0001419554 BBLG:MarchTwoThousandTwentyFourMember BBLG:VestedAndUnexercisedCommonStockWarrantsMember 2024-03-31 0001419554 BBLG:MarchTwoThousandTwentyFourOneMember BBLG:VestedAndUnexercisedCommonStockWarrantsMember 2024-03-31 0001419554 BBLG:MarchTwoThousandTwentyFourTwoMember BBLG:VestedAndUnexercisedCommonStockWarrantsMember 2024-03-31 0001419554 BBLG:TwoThousandFifteenEquityIncentivePlanMember 2024-03-31 0001419554 BBLG:TwoThousandFifteenEquityIncentivePlanMember 2024-01-01 2024-03-31 0001419554 us-gaap:CommonStockMember BBLG:EmployeesMember 2024-01-01 2024-03-31 0001419554 us-gaap:CommonStockMember srt:DirectorMember 2024-01-01 2024-01-31 0001419554 us-gaap:EmployeeStockOptionMember 2024-03-31 0001419554 us-gaap:EmployeeStockOptionMember 2024-01-01 2024-03-31 0001419554 2023-01-01 2023-12-31 0001419554 BBLG:AugustTwoThousandFifteenMember 2024-03-31 0001419554 BBLG:AugustTwoThousandFifteenMember 2024-01-01 2024-03-31 0001419554 BBLG:SeptemberTwoThousandFifteenMember 2024-03-31 0001419554 BBLG:SeptemberTwoThousandFifteenMember 2024-01-01 2024-03-31 0001419554 BBLG:NovemberTwoThousandFifteenMember 2024-03-31 0001419554 BBLG:NovemberTwoThousandFifteenMember 2024-01-01 2024-03-31 0001419554 BBLG:DecemberTwoThousandFifteenMember 2024-03-31 0001419554 BBLG:DecemberTwoThousandFifteenMember 2024-01-01 2024-03-31 0001419554 BBLG:JanuaryTwoThousandSixteenMember 2024-03-31 0001419554 BBLG:JanuaryTwoThousandSixteenMember 2024-01-01 2024-03-31 0001419554 BBLG:MayTwoThousandSixteenMember 2024-03-31 0001419554 BBLG:MayTwoThousandSixteenMember 2024-01-01 2024-03-31 0001419554 BBLG:SeptemberTwoThousandSixteenMember 2024-03-31 0001419554 BBLG:SeptemberTwoThousandSixteenMember 2024-01-01 2024-03-31 0001419554 BBLG:JanuaryTwoThousandSeventeenMember 2024-03-31 0001419554 BBLG:JanuaryTwoThousandSeventeenMember 2024-01-01 2024-03-31 0001419554 BBLG:JanuaryTwoThousandEighteenMember 2024-03-31 0001419554 BBLG:JanuaryTwoThousandEighteenMember 2024-01-01 2024-03-31 0001419554 BBLG:JanuaryTwoThousandNineteenMember 2024-03-31 0001419554 BBLG:JanuaryTwoThousandNineteenMember 2024-01-01 2024-03-31 0001419554 BBLG:OctoberTwoThousandTwentyOneMember 2024-03-31 0001419554 BBLG:OctoberTwoThousandTwentyOneMember 2024-01-01 2024-03-31 0001419554 BBLG:JanuaryTwoThousandTwentyTwoMember 2024-03-31 0001419554 BBLG:JanuaryTwoThousandTwentyTwoMember 2024-01-01 2024-03-31 0001419554 BBLG:AugustTwoThousandTwentyTwoMember 2024-03-31 0001419554 BBLG:AugustTwoThousandTwentyTwoMember 2024-01-01 2024-03-31 0001419554 BBLG:JanuaryTwoThousandTwentyThreeMember 2024-03-31 0001419554 BBLG:JanuaryTwoThousandTwentyThreeMember 2024-01-01 2024-03-31 0001419554 BBLG:SeptemberTwoThousandTwentyThreeMember 2024-03-31 0001419554 BBLG:SeptemberTwoThousandTwentyThreeMember 2024-01-01 2024-03-31 0001419554 BBLG:JanuaryTwoThousandTwentyFourMember 2024-03-31 0001419554 BBLG:JanuaryTwoThousandTwentyFourMember 2024-01-01 2024-03-31 0001419554 BBLG:JanuaryTwoThousandTwentyFourOneMember 2024-03-31 0001419554 BBLG:JanuaryTwoThousandTwentyFourOneMember 2024-01-01 2024-03-31 0001419554 BBLG:LicenseAgreementMember 2024-01-01 2024-03-31 0001419554 BBLG:LicenseAgreementMember BBLG:FirstCommercialSaleMember 2024-01-01 2024-03-31 0001419554 BBLG:LicenseAgreementMember BBLG:AfterFirstCommercialSaleMember 2024-01-01 2024-03-31 0001419554 BBLG:LicenseAgreementMember BBLG:ThirdPartyMember 2024-01-01 2024-03-31 0001419554 BBLG:LicenseAgreementMember BBLG:UniversityOfCaliforniaLosAngelesTechnologyDevelopmentGroupMember srt:MinimumMember 2024-01-01 2024-03-31 0001419554 BBLG:LicenseAgreementMember BBLG:UniversityOfCaliforniaLosAngelesTechnologyDevelopmentGroupMember srt:MaximumMember 2024-01-01 2024-03-31 0001419554 BBLG:UniversityOfCaliforniaLosAngelesTechnologyDevelopmentGroupMember BBLG:LicenseAgreementMember BBLG:FirstSubjectInFeasibilityStudyMember 2024-01-01 2024-03-31 0001419554 BBLG:LicenseAgreementMember BBLG:UniversityOfCaliforniaLosAngelesTechnologyDevelopmentGroupMember BBLG:FirstSubjectInPivotalStudyMember 2024-01-01 2024-03-31 0001419554 BBLG:LicenseAgreementMember BBLG:UniversityOfCaliforniaLosAngelesTechnologyDevelopmentGroupMember BBLG:PreMarketApprovalOfLicensedProductOrLicensedMethodMember 2024-01-01 2024-03-31 0001419554 BBLG:LicenseAgreementMember BBLG:UniversityOfCaliforniaLosAngelesTechnologyDevelopmentGroupMember BBLG:FirstCommercialSaleOfLicensedProductOrLicensedMethodMember 2024-01-01 2024-03-31 0001419554 BBLG:LicenseAgreementMember BBLG:UniversityOfCaliforniaLosAngelesTechnologyDevelopmentGroupMember 2024-01-01 2024-03-31 0001419554 BBLG:LicenseAgreementMember BBLG:UniversityOfCaliforniaLosAngelesTechnologyDevelopmentGroupMember BBLG:ScenarioOneMember 2024-01-01 2024-03-31 0001419554 BBLG:LicenseAgreementMember BBLG:UniversityOfCaliforniaLosAngelesTechnologyDevelopmentGroupMember BBLG:ScenarioTwoMember 2024-01-01 2024-03-31 0001419554 BBLG:LicenseAgreementMember BBLG:UniversityOfCaliforniaLosAngelesTechnologyDevelopmentGroupMember BBLG:ScenarioThreeMember 2024-01-01 2024-03-31 0001419554 BBLG:UniversityOfCaliforniaLosAngelesTechnologyDevelopmentGroupMember 2024-01-01 2024-03-31 0001419554 BBLG:UniversityOfCaliforniaLosAngelesTechnologyDevelopmentGroupMember BBLG:LicenseAgreementMember 2023-01-01 2023-03-31 0001419554 2023-09-27 2023-09-27 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 March 31, 2024

     

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

     

    For the transition period from _________ to _________

     

    Commission File No. 001-40899

     

    Bone Biologics Corporation

    (Exact name of registrant as specified in its charter)

     

    Delaware   42-1743430

    (State or other jurisdiction of

    incorporation or formation)

     

    (I.R.S. employer

    identification number)

     

    2 Burlington Woods Drive, Ste 100, Burlington, MA 01803

    (Address of principal executive offices and Zip Code)

     

    (781) 552-4452

    (Registrant’s telephone number, including area code)

     

    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, $0.001 par value per share   BBLG   The Nasdaq Capital Market
    Warrants to Purchase Common stock, $0.001 par value per share   BBLGW   The Nasdaq Capital Market

     

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

     

    ☒ Yes ☐ No

     

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

     

    ☒ Yes ☐ No

     

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

     

    Large accelerated filer ☐ Accelerated filer ☐
    Non-accelerated filer ☒ Smaller reporting company ☒
        Emerging growth company ☐

     

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

     

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

     

    ☐ Yes ☒ No

     

    As of May 9, 2024, there were 1,100,489 shares of the issuer’s common stock, $0.001 par value, outstanding.

     

     

     

     

     

     

    Bone Biologics Corporation

    - INDEX -

     

      Page
    PART I – FINANCIAL INFORMATION:  
       
    Item 1. Financial Statements. F-1
       
    Unaudited Condensed Consolidated Financial Statements  
       
    Unaudited Condensed Consolidated Balance Sheets F-1
       
    Unaudited Condensed Consolidated Statements of Operations F-2
       
    Unaudited Condensed Consolidated Statements of Stockholders’ Equity F-3
       
    Unaudited Condensed Consolidated Statements of Cash Flows F-5
       
    Notes to Unaudited Condensed Consolidated Financial Statements F-6
       
    Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 4
       
    Item 3. Quantitative and Qualitative Disclosures about Market Risk 9
       
    Item 4. Controls and Procedures 9
       
    PART II – OTHER INFORMATION: 10
       
    Item 1. Legal Proceedings 10
       
    Item 1A. Risk Factors 10
       
    Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 10
       
    Item 3. Defaults Upon Senior Securities 10
       
    Item 4. Mine Safety Disclosures 10
       
    Item 5. Other Information 10
       
    Item 6. Exhibits 11
       
    Signatures 12

     

    2

     

     

    NOTE ON FORWARD-LOOKING STATEMENTS

     

    This Quarterly Report on Form 10-Q (this “Form 10-Q”) contains forward-looking statements. Such forward-looking statements include those that express plans, anticipation, intent, contingency, goals, targets or future development and/or otherwise are not statements of historical fact. These forward-looking statements are based on our current expectations and projections about future events and they are subject to risks and uncertainties known and unknown that could cause actual results and developments to differ materially from those expressed or implied in such statements. These forward-looking statements are subject to a number of risks, uncertainties and assumptions. For a more detailed listing of some of the risks and uncertainties facing the Company, please see our Current Report on Form 10-K for the fiscal year ended December 31, 2023, filed with the Securities and Exchange Commission (“SEC”) on February 21, 2024 and subsequent Quarterly Reports on Form 10-Q or other reports filed with the SEC.

     

    All statements other than historical facts contained in this report, including statements regarding our future financial position, capital expenditures, cash flows, business strategy and plans and objectives of management for future operations are forward-looking statements. The words “anticipate,” “believe,” “expect,” “plan,” “estimate,” “project,” “could,” “may,” “will,” and similar expressions are intended to identify forward-looking statements. These statements include, among others, information regarding future operations, future capital expenditures, and future net cash flow. Such statements reflect our management’s current views with respect to future events and financial performance and involve risks and uncertainties, including, without limitation, our ability to raise additional capital to fund our operations, inflation, rising interest rates, governmental responses there to and possible recession caused thereby, obtaining Food and Drug Administration (“FDA”) and other regulatory authorization to market our drug and biological products, successful completion of our clinical trials, our ability to achieve regulatory authorization to market our lead product NELL-1/DBM, our reliance on third party manufacturers for our drug products, market acceptance of our products, our dependence on licenses for certain of our products, our reliance on the expected growth in demand for our products, exposure to product liability and defect claims, development of a public trading market for our securities, and various other matters, many of which are beyond our control.

     

    Should one or more of these risks or uncertainties occur, or should underlying assumptions prove to be incorrect, actual results may vary materially and adversely from those anticipated, believed, estimated or otherwise indicated. Consequently, all of the forward-looking statements made in this Form 10-Q are qualified by these cautionary statements and accordingly there can be no assurances made with respect to the actual results or developments. We undertake no obligation to revise or publicly release the results of any revision to these forward-looking statements, except as required by law. Given these risks and uncertainties, readers are cautioned not to place undue reliance on such forward-looking statements.

     

    Unless expressly indicated or the context requires otherwise, the terms “Company,” “we,” “us,” and “our” in this document refer to Bone Biologics Corporation, a Delaware corporation and its wholly owned subsidiary as defined under the heading “Management’s Discussion and Analysis” in this Form 10-Q.

     

    3

     

     

    PART I – FINANCIAL INFORMATION

     

    Item 1. Financial Statements.

     

    Bone Biologics Corporation

     

    Condensed Consolidated Balance Sheets

     

      

    March 31,

    2024

       December 31,
    2023
     
    Assets          
               
    Current Assets          
    Cash  $3,227,634   $3,026,569 
    Advances on research and development contract services   328,844    328,844 
    Prepaid insurance   273,096    372,350 
    Prepaid expenses   10,000    10,000 
    Total current assets   3,839,574    3,737,763 
    Total assets  $3,839,574   $3,737,763 
               
    Liabilities and Stockholders’ Equity          
               
    Current Liabilities          
    Accounts payable and accrued expenses  $146,186   $360,662 
    Accrued legal settlement   -    414,989 
    Warrant liability   18,440    55,751 
               
    Total current liabilities   164,626    831,402 
    Total liabilities   164,626    831,402 
               
    Commitments and Contingencies   -    - 
               
    Stockholders’ Equity          
    Preferred Stock, $0.001 par value per share; 20,000,000 shares authorized; none issued or outstanding at March 31, 2024 and December 31, 2023   -    - 
    Common stock, $0.001 par value per share; 100,000,000 shares authorized; 1,016,489 and 534,238 shares issued and outstanding at March 31, 2024 and December 31, 2023, respectively   1,016    534 
    Additional paid-in capital   85,448,860    83,814,785 
    Accumulated deficit   (81,774,928)   (80,908,958)
               
    Total stockholders’ equity   3,674,948    2,906,361 
               
    Total liabilities and stockholders’ equity  $3,839,574   $3,737,763 

     

    See accompanying notes to unaudited condensed consolidated financial statements.

     

    F-1

     

     

    Bone Biologics Corporation

     

    Condensed Consolidated Statements of Operations

     

      

    Three Months

    Ended

    March 31, 2024

       Three Months
    Ended
    March 31, 2023
     
             
    Revenues  $-   $- 
               
    Operating expenses          
    Research and development   245,625    2,590,645 
    General and administrative   657,911    556,892 
               
    Total operating expenses   903,536    3,147,537 
               
    Loss from operations   (903,536)   (3,147,537)
               
    Other income (expenses)          
    Change in fair value of warrant liability   37,311    (562,918)
    Interest income   255    556 
    Total other income (expenses)   37,566    (562,362)
               
    Net loss  $(865,970)  $(3,709,899)
               
    Weighted average shares outstanding - basic and diluted   660,928    67,211 
               
    Loss per share - basic and diluted  $(1.31)  $(55.20)

     

    See accompanying notes to unaudited condensed consolidated financial statements.

     

    F-2

     

     

    Bone Biologics Corporation

     

    Consolidated Statement of Stockholders’ Equity

    For the Three Months ended March 31, 2024

    (unaudited)

     

       Shares   Amount   Capital   Equity   Equity 
       Common Stock   Additional
    Paid-in
       Accumulated   Total
    Stockholders’
     
       Shares   Amount   Capital   Equity   Equity 
                         
    Balance at December 31, 2023   534,238   $534   $83,814,785   $(80,908,958)  $2,906,361 
                              
    Fair value of vested stock options   -    -    52,681    -    52,681 
                              
    Options issued to settle accrued bonus   -    -    77,400    -    77,400 
                              
    Proceeds from sale of common stock in public offering, net of offering costs of $490,227   344,938    345    1,503,994    -    1,504,339 
                              
    Exercise of pre-funded warrants   137,313    137    -    -    137 
                              
    Net Loss   -    -    -    (865,970)   (865,970)
                              
    Balance at March 31, 2024   1,016,489   $1,016   $85,448,860   $(81,774,928)  $3,674,948 

     

    See accompanying notes to unaudited condensed consolidated financial statements.

     

    F-3

     

     

    Bone Biologics Corporation

     

    Consolidated Statement of Stockholders’ Equity

    For the Three Months ended March 31, 2023

    (unaudited)

     

       Common Stock   Additional
    Paid-in
       Accumulated   Total
    Stockholders’
     
       Shares   Amount   Capital   Equity   Equity 
                         
    Balance at December 31, 2022   63,820   $64   $77,907,471   $(71,960,227)  $5,947,308 
    Balance    63,820   $64   $77,907,471   $(71,960,227)  $5,947,308 
                              
    Fair value of vested stock options issued to employees and directors   -    -    44,764    -    44,764 
                              
    Exercise of warrants   5,837    6    (6)   -    - 
                              
    Extinguishment of warrant liability upon exercise of warrants   -    -    490,226    -    490,226 
                              
    Net Loss   -    -    -    (3,709,899)   (3,709,899)
                              
    Balance at March 31, 2023   69,657   $70   $78,442,455   $(75,670,126)  $2,772,399 
    Balance    69,657   $70   $78,442,455   $(75,670,126)  $2,772,399 

     

    See accompanying notes to unaudited condensed consolidated financial statements.

     

    F-4

     

     

    Bone Biologics Corporation

     

    Condensed Consolidated Statements of Cash Flows

     

      

    Three Months

    Ended

    March 31, 2024

       Three Months
    Ended
    March 31, 2023
     
       (unaudited)   (unaudited) 
    Cash flows from operating activities          
    Net loss  $(865,970)  $(3,709,899)
    Adjustments to reconcile net loss to net cash used in operating activities:          
    Stock-based compensation   52,681    44,764 
    Change in fair value of warrant liability   (37,311)   562,918 
    Changes in operating assets and liabilities:          
    Advances on research and development contract services   -    267,789 
    Prepaid insurance   99,254    93,702 
    Accounts payable and accrued expenses   (137,076)   41,618 
    Research and development contract liabilities   -    1,349,116 
    Accrued legal settlement   (414,989)   - 
               
    Net cash used in operating activities   (1,303,411)   (1,349,993)
               
    Cash flows from financing activities          
    Proceeds from sale of common stock units in public offering, net of offering costs   1,504,476    - 
               
    Net cash provided by financing activities   1,504,476    - 
               
    Net increase (decrease) in cash   201,065    (1,349,993)
               
    Cash, beginning of period   3,026,569    7,538,312 
    Cash, end of period  $3,227,634   $6,188,319 
               
    Supplemental information          
    Income taxes paid  $-   $- 
    Noncash investing and financing activities          
    Options issued to settle accrued bonus  $77,400    - 

     

    See accompanying notes to unaudited condensed consolidated financial statements.

     

    F-5

     

     

    Bone Biologics Corporation

    Notes to Unaudited Condensed Consolidated Financial Statements

    For the Three Months ended March 31, 2024 and 2023

     

    1. The Company

     

    Bone Biologics Corporation (the “Company”) was incorporated under the laws of the State of Delaware on October 18, 2007 as AFH Acquisition X, Inc. Pursuant to a Merger Agreement, dated September 19, 2014, by and among the Company, its wholly-owned subsidiary, Bone Biologics Acquisition Corp., (“Merger Sub”), and Bone Biologics, Inc., Merger Sub merged with and into Bone Biologics Inc., with Bone Biologics Inc. remaining as the surviving corporation. On September 22, 2014, the Company changed its name to “Bone Biologics Corporation” and Bone Biologics, Inc. became a wholly owned subsidiary of the Company. Bone Biologics, Inc. was incorporated in California on September 9, 2004.

     

    The Company is a medical device company that is currently focused on bone regeneration in spinal fusion using the recombinant human protein known as NELL-1. NELL-1 in combination with DBM, demineralized bone matrix, is an osteopromotive recombinant protein that provides target specific control over bone regeneration. The NELL-1 technology platform has been licensed exclusively for worldwide applications to the Company through a technology transfer from the UCLA Technology Development Group on behalf of UC Regents (“UCLA TDG”). UCLA TDG and the Company received guidance from the Food and Drug Administration (“FDA”) that NELL-1/DBM will be classified as a device/drug combination product that will require an FDA-approved pre-market approval application before it can be commercialized in the United States.

     

    The production and marketing of the Company’s products and its ongoing research and development activities will be subject to extensive regulation by numerous governmental authorities in the United States. Prior to marketing in the United States, any combination product developed by the Company must undergo rigorous preclinical (animal) and clinical (human) testing and an extensive regulatory approval process implemented by the FDA under the Food, Drug and Cosmetic Act. There can be no assurance that the Company will not encounter problems in clinical trials that will cause the Company or the FDA to delay or suspend clinical trials.

     

    The Company’s success will depend in part on its ability to obtain patents and product license rights, maintain trade secrets, and operate without infringing on the proprietary rights of others, both in the United States and other countries. There can be no assurance that patents issued to or licensed by the Company will not be challenged, invalidated, or circumvented, or that the rights granted thereunder will provide proprietary protection or competitive advantages to the Company.

     

    Reverse stock splits

     

    On June 5, 2023, the Company filed an amendment to its certificate of incorporation, as amended, with the Secretary of State of the State of Delaware to effect a 1-for-30 reverse stock split of its outstanding common stock and warrants. The amendment was authorized by the Company’s stockholders on May 1, 2023, and was effective on June 5, 2023.

     

    On December 14, 2023, the Company filed an amendment to its certificate of incorporation, as amended, with the Secretary of State of the State of Delaware to effect a 1-for-8 reverse stock split of its outstanding common stock and warrants. The amendment was authorized by the Company’s stockholders on December 12, 2023, and was effective on December 20, 2023.

     

    All share and per share amounts have been retro-actively restated as if the reverse splits occurred at the beginning of the earliest period presented.

     

    Going Concern and Liquidity

     

    The Company has not generated revenue from operations and since inception to March 31, 2024 has incurred accumulated losses of approximately $81.8 million. The Company will continue to incur significant expenses for development activities for their lead product NELL-1/DBM. Operating expenditures for the next twelve months are estimated at $6.9 million. The accompanying unaudited condensed consolidated financial statements for the three months ended March 31, 2024 have been prepared assuming the Company will continue as a going concern. As reflected in the financial statements, the Company incurred a net loss of $0.9 million, and used net cash in operating activities of $1.3 million during the three months ended March 31, 2024. These factors raise substantial doubt about the Company’s ability to continue as a going concern within one year after the date that the financial statements are issued. In addition, our independent registered public accounting firm, in its audit report to the financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2023, expressed substantial doubt about our ability to continue as a going concern. The consolidated financial statements do not include any adjustments related to the recoverability and classification of recorded asset amounts or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.

     

    F-6

     

     

    At March 31, 2024, we had cash of $3.2 million available that is expected to fund the Company’s operations through the third quarter of 2024.

     

    On March 6, 2024, the Company completed a public offering generating net proceeds to the Company of $1.5 million.

     

    The Company will continue to attempt to raise additional debt and/or equity financing to fund future operations and to provide additional working capital. However, there is no assurance that such financing will be consummated or obtained in sufficient amounts necessary to meet the Company’s needs. If cash resources are insufficient to satisfy the Company’s on-going cash requirements, the Company will be required to scale back or discontinue its product development programs, or obtain funds if available (although there can be no certainties) through strategic alliances that may require the Company to relinquish rights to its technology, or substantially reduce or discontinue its operations entirely. No assurance can be given that any future financing will be available or, if available, that it will be on terms that are satisfactory to the Company. Even if the Company is able to obtain additional financing, it may contain undue restrictions on the Company’s operations, in the case of debt financing, or cause substantial dilution for its stockholders, in the case of equity financing.

     

    2. Summary of Significant Accounting Policies

     

    Basis of Presentation

     

    The interim condensed consolidated financial statements included herein reflect all material adjustments (consisting of normal recurring adjustments and reclassifications and non-recurring adjustments) which, in the opinion of management, are ordinary and necessary for a fair presentation of results for the interim periods. Certain information and footnote disclosures required under the accounting principles generally accepted in the United States of America (“GAAP”) have been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”). The Company believes that the disclosures are adequate to make the information presented not misleading. The condensed consolidated balance sheet information as of December 31, 2023 was derived from the audited consolidated financial statements included in the Company’s Annual Report on Form 10-K filed with the SEC on February 21, 2024 (the “2023 Annual Report”). These condensed consolidated financial statements should be read in conjunction with the Company’s audited financial statements for the year ended December 31, 2023 and notes thereto included in the 2023 Annual Report.

     

    The results of operations for the three months ended March 31, 2024 are not necessarily indicative of the results to be expected for the entire fiscal year ended December 31, 2024 or for any other period.

     

    Segment Information

     

    The Company operates and reports in one segment, which focuses on bone regeneration in spinal fusion using the recombinant human protein known as NELL-1. The Company’s operating segment is reported in a manner consistent with the internal reporting provided to the Chief Operating Decision Maker, which is the Company’s Chief Executive Officer and President.

     

    Use of Estimates

     

    The preparation of the accompanying consolidated financial statements in conformity with GAAP requires management to make certain 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 reported amounts of expenses during the reporting period. Significant estimates include the assumptions used in the accrual for potential liabilities, the valuation of the warrant liability, the valuation of debt and equity instruments, the valuation of stock options and warrants issued for services, and deferred tax valuation allowances. Actual results could differ from those estimates.

     

    F-7

     

     

    Inflation

     

    Macroeconomic factors such as inflation, rising interest rates, governmental responses there to and possible recession caused thereby also add significant uncertainty to the Company’s operations and possible effects to the amount and type of financing available to the Company in the future.

     

    Cash

     

    Cash primarily consists of bank demand deposits maintained by a major financial institution. The Company’s policy is to maintain its cash balances with financial institutions with high credit ratings and in accounts insured by the Federal Deposit Insurance Corporation (the “FDIC”) and/or by the Securities Investor Protection Corporation (the “SIPC”). The Company may periodically have cash balances in financial institutions in excess of the FDIC and SIPC insurance limits of $250,000 and $500,000, respectively. The Company has not experienced any losses to date resulting from this policy.

     

    Research and Development Costs

     

    Research and development costs include, but are not limited to, payroll and other personnel expenses, consultants, expenses incurred under agreements with contract research and manufacturing organizations and animal clinical investigative sites and the cost to manufacture clinical trial materials. Research and development costs are generally charged to operations ratably over the life of the underlying contracts, unless the achievement of milestones, the completion of contracted work, the termination of an agreement, or other information indicates that a different expensing schedule is more appropriate. However, payments for research and development costs that are contractually defined as non-refundable are charged to operations as incurred.

     

    Payments made pursuant to contracts are initially recorded as advances on research and development contract services in the Company’s consolidated balance sheet and are then charged to research and development costs in the Company’s consolidated statement of operations as those contract services are performed. Expenses incurred under contracts in excess of amounts advanced are recorded as research and development contract liabilities in the Company’s consolidated balance sheet, with a corresponding charge to research and development costs in the Company’s consolidated statement of operations. The Company reviews the status of its various clinical trial and research and development contracts on a quarterly basis.

     

    Fair Value of Financial Instruments

     

    Accounting standards require certain assets and liabilities be reported at fair value in the financial statements and provide a framework for establishing that fair value. The Company defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. Valuation techniques used to measure fair value must maximize the use of observable inputs and minimize the use of unobservable inputs. The fair value hierarchy is based on three levels of inputs that may be used to measure fair value, of which the first two are considered observable and the last is considered unobservable:

     

    Level 1: Quoted prices in active markets for identical assets or liabilities.

     

    Level 2: Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

     

    Level 3 assumptions: Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities including liabilities resulting from embedded derivatives associated with certain warrants to purchase common stock.

     

    The fair value of financial instruments measured on a recurring basis was as follows as of March 31, 2024:

     Schedule of Fair Value Liabilities Measured on Recurring Basic 

    Description  Total   Level 1   Level 2   Level 3 
       As of March 31, 2024 
    Description  Total   Level 1   Level 2   Level 3 
    Liabilities:                    
    Warrant liability  $18,440    —    —   $18,440 
    Total liabilities at fair value  $18,440    —    —   $18,440 

     

    The following table provides a roll-forward of the warrant liability measured at fair value on a recurring basis using unobservable level 3 inputs for the three period ended March 31, 2024 as follows:

     Schedule of Warrant Liability Measured Fair Value on a Recurring Basic Using Unobservable

       March 31, 2024 
    Warrant liability     
    Balance as of beginning of period – December 31, 2023  $55,751 
    Change in fair value   (37,311)
    Balance as of March 31, 2024  $18,440 

     

    The Company believes the carrying amount of certain financial instruments, including cash and accounts payable approximate their values based on their short-term nature and are excluded from the fair value tables above.

     

    F-8

     

     

    Stock Based Compensation

     

    ASC 718, Compensation – Stock Compensation, prescribes accounting and reporting standards for all share-based payment transactions to employees and non-employees. Transactions include incurring liabilities, or issuing or offering to issue shares, options, and other equity instruments such as employee stock ownership plans and stock appreciation rights. Share-based payments to employees, including grants of employee stock options, are recognized as compensation expense in the consolidated financial statements based on their fair values. That expense is recognized over the period during which an employee is required to provide services in exchange for the award, known as the requisite service period (usually the vesting period). Recognition of compensation expense for non-employees is in the same period and manner as if the Company had paid cash for the services.

     

    Loss per Common Share

     

    Basic loss per share is computed by dividing the loss available to common shareholders by the weighted-average number of common shares outstanding during the period. Diluted loss per share is computed similar to basic loss per share except that the denominator is increased to include the number of additional common shares that would have been outstanding if the potential common shares had been issued and if the additional common shares were dilutive. Diluted loss per common share reflects the potential dilution that could occur if options and warrants were to be exercised or converted or otherwise resulted in the issuance of common stock that then shared in the earnings of the entity.

     

    Since the effects of outstanding options and warrants are anti-dilutive for the three months ended March 31, 2024 and 2023, shares of common stock underlying these instruments have been excluded from the computation of loss per common share.

     

    The following sets forth the number of shares of common stock underlying outstanding options and warrants as of March 31, 2024 and 2023:

    Schedule of Anti Dilutive Securities Excluded from Computation of Earnings Per Share

       2024   2023 
       March 31, 
       2024   2023 
    Warrants   1,324,970    46,912 
    Stock options   74,151    34,285 
    Anti dilutive securities   1,399,121    81,197 

     

    New Accounting Standards

     

    The Company’s management has evaluated all the recently issued, but not yet effective, accounting standards and guidance that have been issued or proposed by the FASB or other standards-setting bodies through the filing date of these financial statements and does not believe the future adoption of any such pronouncements will have a material effect on the Company’s financial position and results of operations.

     

    F-9

     

     

    3. Warrant Liability

     

    In October 2022, the Company completed a public equity offering, which included the issuance of 54,174 warrants. The warrants provide for a Black Scholes value calculation, as defined, in the event of certain transactions (“Fundamental Transactions,” as defined), which includes a floor on volatility utilized in the Black Scholes value calculation at 100% or greater. The Company has determined that this provision introduces leverage to the holders of the warrants that could result in a value that would be greater than the settlement amount of a fixed-for-fixed option on the Company’s own equity shares. Accordingly, pursuant to ASC 815, the Company has classified the fair value of the warrants as a liability to be re-measured at the end of every reporting period with the change in value reported in the statement of operations.

     

    The warrant liability was valued at the following dates using a Black-Scholes model with the following assumptions:

     Schedule of Warrant Liability Black-Scholes Model 

       March 31, 2024   December 31, 2023 
    Warrant liability:          
    Risk-free interest rate   4.35%   3.94%
    Expected volatility   137.59%   136.25%
    Expected life (in years)   3.53    3.78 
    Expected dividend yield   -    - 
               
    Fair Value of warrant liability  $18,440   $55,751 

     

    The risk-free rate is based on the U.S. Treasury yield curve in effect at the time of grant. The Company determines expected volatility based upon the historical volatility of the Company’s common stock. The Company does not believe that the future volatility of its common stock over an option’s expected term is likely to differ significantly from the past. The expected term of the warrants granted are determined based on the duration of time the warrants are expected to be outstanding. The dividend yield on the Company’s warrants is assumed to be zero as the Company has not historically paid dividends.

     

    4. Stockholders’ Equity

     

    Preferred Stock

     

    The Company’s amended and restated certificate of incorporation authorizes the Company to issue a total of 20,000,000 shares of preferred stock. No shares have been issued as of March 31, 2024 and December 31, 2023.

     

    Common Stock

     

    The Company’s amended and restated certificate of incorporation authorizes the Company to issue a total of 100,000,000 shares of common stock. As of March 31, 2024 and December 31, 2023, the Company had an aggregate of 1,016,489 and 534,238 shares of common stock outstanding, respectively.

     

    On March 6, 2024, the Company sold and issued, in a public offering (the “March Offering”), 119,000 shares of common stock together with warrants to purchase 119,000 shares of common stock, expiring on March 6, 2029, at a combined public offering price of $2.56 per share of common stock and accompanying warrant, and (ii) pre-funded warrants to purchase 662,251 shares of common stock, together with warrants to purchase 662,251 shares of common stock at a combined public offering price of $2.559 per pre-funded warrant and accompanying warrant. In addition, the Company issued warrants to purchase up to an aggregate of 46,875 shares of common stock (equal to 6.0% of the aggregate number of shares sold in the March Offering) to the placement agent, as compensation in connection with the March Offering. The warrants issued to the placement agent in the March Offering have substantially the same terms and conditions as the warrants issued in the March Offering, except that they have an exercise price of $3.20 per share.

     

    Concurrent with the closing, 225,938 shares of common stock were issued upon the exercise of 225,938 pre-funded warrants.

     

    In March 2024, 137,313 shares of common stock were issued upon the exercise of 137,313 pre-funded warrants.

     

    F-10

     

     

    5. Common Stock Warrants

     

    A summary of warrant activity for the three months ended March 31, 2024 is presented below:

    Schedule of Warrant Activity 

    Subject to Exercise  Number of
    Warrants
       Weighted
    Average
    Exercise Price
       Weighted
    Average Life
    (Years)
     
    Outstanding as of December 31, 2023   197,844   $127.86    4.95 
    Granted – 2024   1,490,377    1.44    5.00 
    Forfeited/Expired – 2024   -    -    - 
    Exercised – 2024   (363,251)   0.001    4.93 
    Outstanding as of March 31, 2024   1,324,970   $20.64    4.90 

     

    As of March 31, 2024, the Company had outstanding exercisable, but unexercised Common Stock Warrants as follows:

    Schedule of Outstanding Vested and Unexercised Common Stock Warrants

    Date Issued  Exercise Price   Number of
    Warrants
       Expiration date 
    October 2021  $1,512.00    7,620    October 13, 2026 
    October 2022  $388.80    18,058    October 12, 2027 
    October 2022  $324.00    18,846    October 12, 2027 
    October 2022  $0.00    2,393    October 12, 2027 
    November 2023  $6.40    8,543    November 16, 2028 
    November 2023  $4.16    142,384    May 21, 2029 
    March 2024  $2.43    781,251    March 6, 2029 
    March 2024 – prefunded warrants  $0.001    299,000    March 6, 2029 
    March 2024  $3.20    46,875    March 6, 2029 
    Total outstanding warrants at March 31, 2024        1,324,970      

     

    Based on a fair market value of $2.15 per share on March 31, 2024, there 301,393 exercisable but unexercised in-the-money common stock warrants on that date. Accordingly, the intrinsic value attributed to exercisable but unexercised common stock warrants at March 31, 2024 was $647,696.

     

    6. Stock-based Compensation

     

    2015 Equity Incentive Plan

     

    The Company has 629,489 shares of common stock authorized and reserved for issuance under its 2015 Equity Incentive Plan for option awards. This reserve may be increased by the Board each year by up to the number of shares of stock equal to 5% of the number of shares of stock issued and outstanding on the immediately preceding December 31. Shares subject to awards granted under the 2015 Equity Incentive Plan which expire, are repurchased or are cancelled or forfeited will again become available for issuance under the 2015 Equity Incentive Plan. The shares available will not be reduced by awards settled in cash. Shares withheld to satisfy tax withholding obligations will not again become available for grant. The gross number of shares issued upon the exercise of stock appreciation rights or options exercised by means of a net exercise or by tender of previously owned shares will be deducted from the shares available under the 2015 Equity Incentive Plan.

     

    Awards may be granted under the 2015 Equity Incentive Plan to the Company’s employees, including officers, director or consultants, and its present or future affiliated entities. While the Company may grant incentive stock options only to employees, it may grant non-statutory stock options, stock appreciation rights, restricted stock purchase rights or bonuses, restricted stock units, performance shares, performance units and cash-based awards or other stock based awards to any eligible participant.

     

    F-11

     

     

    The 2015 Equity Incentive Plan is administered by the Company’s compensation committee. Subject to the provisions of the 2015 Equity Incentive Plan, the compensation committee determines, in its discretion, the persons to whom, and the times at which, awards are granted, as well as the size, terms and conditions of each award. All awards are evidenced by a written agreement between the Company and the holder of the award. The compensation committee has the authority to construe and interpret the terms of the 2015 Equity Incentive Plan and awards granted under the 2015 Equity Incentive Plan.

     

    A summary of stock option activity for the three months ended March 31, 2024 is presented below:

    Schedule of Stock Option Activity 

    Subject to Exercise  Number of
    Options
       Weighted
    Average
    Exercise
    Price
       Weighted
    Average
    Life (Years)
       Aggregate
    Intrinsic
    Value
     
    Outstanding as of December 31, 2023   34,310   $236.70    8.62   $         - 
    Granted – 2024   45,515    3.72    3.41    - 
    Forfeited/Expired – 2024   (5,674)   54.24    7.94    - 
    Exercised – 2024   -    -    -    - 
    Outstanding as of March 31, 2024   74,151   $107.65    5.12   $- 
    Options vested and exercisable at March 31, 2024   59,419   $133.13    4.21   $- 

     

    As of March 31, 2024, the Company had outstanding stock options as follows:

     Schedule of Outstanding Stock Options

    Date Issued  Exercise Price   Number of
    Options
       Expiration date 
    August 2015  $9,540.00    174    December 27, 2025 
    September 2015  $9,540.00    36    December 27, 2025 
    November 2015  $9,540.00    205    December 27, 2025 
    December 2015  $9,540.00    12    December 27, 2025 
    January 2016  $9,540.00    213    January 9, 2026 
    May 2016  $12,300.00    45    May 26, 2026 
    September 2016  $12,300.00    21    May 31, 2026 
    January 2017  $12,300.00    10    January 1, 2027 
    January 2018  $11,820.00    8    January 1, 2028 
    January 2019  $564.00    92    January 1, 2029 
    October 2021  $1,260.00    207    October 26, 2031 
    January 2022  $844.80    111    January 1, 2032 
    August 2022  $387.26    462    August 23, 2032 
    January 2023  $57.60    237    January 25, 2025 
    September 2023  $5.12    26,803    September 12, 2033 
    January 2024  $4.68    8,015    January 8, 2034 
    January 2024  $3.61    37,500    January 17, 2026 
                    
    Total outstanding options at March 31, 2024        74,151      

     

    Based on a fair value of $2.15 per share on March 31, 2024. There were no exercisable but unexercised in-the-money common stock warrants on that date.

     

    During the three months ended March 31, 2024, options exercisable into 8,015 shares of common stock were granted with a fair value of $34,039. Vesting of options differs based on the terms of each option. During the three months ended March 31, 2024 and 2023, the Company had stock-based compensation expense of $52,681 and $44,764, respectively, related to the vesting of stock options granted to the Company’s employees and directors included in our reported net loss. In addition, during the three months ended March 31, 2024, options exercisable into 37,500 shares of common stock were issued to employees in settlement of previously accrued bonuses of $77,400.

     

    In January 2024, options exercisable into 5,674 shares of common stock were forfeited upon the resignation of a director. The Company’s policy is to account for forfeitures of the unvested portion of option grants when they occur; therefore, these forfeitures are recorded as a reversal to expense, which can result in a credit balance in the statement of operations.

     

    F-12

     

     

    The Company utilized the Black-Scholes option-pricing model. The assumptions used for the three months ended March 31, 2024 are as follows:

    Schedule of Assumptions Using Black-Scholes Option Pricing Mode 

       March 31, 2024 
    Risk free interest rate   3.97%
    Expected Volatility   137.91%
    Expected life (in years)   5.58 
    Expected dividend yield   0%

     

    The expected volatility is a measure of the amount by which the Company stock price is expected to fluctuate during the expected term of options granted. The Company determines the expected volatility based upon the historical volatility of our common stock since listing on The Nasdaq Capital Market. The Company does not believe that the future volatility of its common stock over an option’s expected term is likely to differ significantly from the past. The risk-free interest rate used in the calculations is based on the implied yield available on U.S. Treasury issues with an equivalent term approximating the expected life of the options as calculated using the simplified method. The expected life of the options used was based on the contractual life of the option granted. Stock-based compensation is a non-cash expense because the Company settles these obligations by issuing shares of its common stock from its authorized shares instead of settling such obligations with cash payments.

     

    As of March 31, 2024, total unrecognized compensation cost related to unvested stock options was $24,253. The cost is expected to be recognized over a weighted average period of 0.06 years.

     

    7. Commitments and Contingencies

     

    UCLA TDG Exclusive License Agreement

     

    Effective April 9, 2019, the Company entered into an Amended and Restated Exclusive License Agreement dated as of March 21, 2019 and amended through three sets of amendments (as so amended the “Amended License Agreement”) with the UCLA TDG. The Amended License Agreement amends and restates the Amended and Restated Exclusive License Agreement, dated as of June 19, 2017 (the “2017 Agreement”). The 2017 Agreement amended and restated the Exclusive License Agreement, effective March 15, 2006, between the Company and UCLA TDG, as amended by ten amendments. Under the terms of the Amended License Agreement, the Regents have continued to grant the Company exclusive rights to develop and commercialize NELL-1 (the “Licensed Product”) for spinal fusion by local administration, osteoporosis and trauma applications. The Licensed Product is a recombinant human protein growth factor that is essential for normal bone development.

     

    The Company has agreed to pay an annual maintenance fee to UCLA TDG of $10,000 as well as pay certain royalties to UCLA TDG under the Amended License Agreement at the rate of 3.0% of net sales of licensed products or licensed methods. The Company must pay the royalties to UCLA TDG on a quarterly basis. Upon a first commercial sale, the Company also must pay a minimum annual royalty between $50,000 and $250,000, depending on the calendar year which is after the first commercial sale. If the Company is required to pay any third party any royalties as a result of it making use of UCLA TDG patents, then it may reduce the royalty owed to UCLA TDG by 0.333% for every percentage point paid to a third party. If the Company grants sublicense rights to a third party to use the UCLA TDG patent, then it will pay UCLA TDG 10% to 20% of the sublicensing income it receives from such sublicense.

     

    The Company is obligated to make the following milestone payments to UCLA TDG for each Licensed Product or Licensed Method:

     

      ● $100,000 upon enrollment of the first subject in a Feasibility Study;
         
      ● $250,000 upon enrollment of the first subject in a Pivotal Study:
         
      ● $500,000 upon Pre-Market Approval of a Licensed Product or Licensed Method; and
         
      ● $1,000,000 upon the First Commercial Sale of a Licensed Product or Licensed Method.

     

    F-13

     

     

    The Company is also obligated pay to UCLA TDG a fee (the “Diligence Fee”) of $8,000,000 upon the sale of any Licensed Product (the “Triggering Sale Date”) in accordance with the payment schedule below:

     

      ● Due upon cumulative Net Sales equaling $50,000,000 following the Triggering Sale Date - $2,000,000;
         
      ● Due upon cumulative Net Sales equaling $100,000,000 following the Triggering Sale Date - $2,000,000; and
         
      ● Due upon cumulative Net Sales equaling $200,000,000 following the Triggering Sale Date - $4,000,000.

     

    The Company’s obligation to pay the Diligence Fee will survive termination or expiration of the agreement and it is prohibited from assigning, selling, or otherwise transferring any of its assets related to any Licensed Product unless its Diligence Fee obligation is assigned, sold, or transferred along with such assets, or unless it pays UCLA TDG the Diligence Fee within ten (10) days of such assignment, sale or other transfer of such rights to any Licensed Product.

     

    The Company is also obligated to pay UCLA TDG a cash milestone payment within thirty (30) days of a Liquidity Event (including a Change of Control Transaction and a payment election by UCLA TDG exercisable after December 22, 2016) such payment to equal the greater of:

     

      ● $500,000; or
         
      ● 2% of all proceeds in connection with a Change of Control Transaction.

     

    As of March 31, 2024, none of the above milestones has been met.

     

    The Company is obligated to diligently proceed with developing and commercializing licensed products under UCLA TDG patents set forth in the Amended License Agreement. UCLA TDG has the right to either terminate the license or reduce the license to a non-exclusive license if it does not meet certain diligence milestone deadlines set forth in the Amended License Agreement.

     

    The Company must reimburse or pre-pay UCLA TDG for patent prosecution and maintenance costs incurred during the term of the Amended License Agreement. The Company has the right to bring infringement actions against third party infringers of the Amended License Agreement, UCLA TDG may join voluntarily, at its own expense, or, at the Company’s expense, be joined involuntarily to the action. The Company is required to indemnify UCLA TDG against any third party claims arising out of its exercise of the rights under the Amended License Agreement or any sublicense.

     

    Payments to UCLA TDG under the Amended License Agreement for the three months ended March 31, 2024 and 2023 were $10,484 and $16,606, respectively.

     

    NASDAQ Panel Decision

     

    On September 27, 2023, the Company received a written notice from the Nasdaq notifying the Company that it was not in compliance with the $1.00 per share minimum bid price requirement set forth in Nasdaq Listing Rule 5550(a)(2) and that Nasdaq’s staff had determined to delist the Company’s securities. On December 11, 2023, a Nasdaq Hearings Panel granted the Company’s request for continued listing on Nasdaq subject to the Company demonstrating compliance with the minimum bid price requirement prior to January 12, 2024. The Company received notice from Nasdaq on January 9, 2024 that it had regained compliance with the minimum bid price requirement. The Company will remain under a Nasdaq discretionary panel monitor until June 28, 2024.

     

    Contingencies

     

    The Company is subject to claims and assessments from time to time in the ordinary course of business. The Company’s management does not believe that any such matters, individually or in the aggregate, will have a material adverse effect on the Company’s business, financial condition, results of operations or cash flows.

     

    8. Subsequent Events

     

    The Company has evaluated subsequent events through May 14, 2024, the date which the consolidated financial statements were available to be issued. There were no additional subsequent events noted that would require adjustment to or disclosure in these consolidated financial statements.

     

    F-14

     

     

    Item 2. Management’s Discussion and Analysis.

     

    The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the condensed consolidated financial statements and the notes thereto included elsewhere in this Quarterly Report on Form 10-Q and audited consolidated financial statements for the years ended December 31, 2023 and 2022 and the related notes included in our Annual Report on Form 10-K filed for the fiscal year ended December 31, 2023, with the SEC on February 21, 2024. This discussion contains forward-looking statements reflecting our current expectations that involve risks and uncertainties. See “Note Regarding Forward-Looking Statements” for a discussion of the uncertainties, risks and assumptions associated with these statements. Actual results and the timing of events could differ materially from those discussed in our forward-looking statements as a result of many factors.

     

    Company Overview

     

    We are a medical device company that is currently focused on bone regeneration in spinal fusion using the recombinant human protein known as NELL-1. NELL-1 in combination with DBM, demineralized bone matrix, is an osteopromotive recombinant protein that provides target specific control over bone regeneration. The NELL-1 technology platform has been licensed exclusively for worldwide applications to us through a technology transfer from the UCLA Technology Development Group on behalf of UC Regents (“UCLA TDG”). UCLA TDG and the Company received guidance from the Food and Drug Administration (“FDA”) that NELL-1/DBM will be classified as a device/drug combination product that will require an FDA-approved pre-market approval application before it can be commercialized in the United States.

     

    We were founded by University of California professors in collaboration with an Osaka University professor and a University of Southern California surgeon in 2004 as a privately-held company with proprietary, patented technology that has been validated in sheep and non-human primate models to facilitate bone growth. We believe our platform technology has application in delivering improved outcomes in the surgical specialties of spinal, orthopedic, general orthopedic, plastic reconstruction, neurosurgery, interventional radiology, and sports medicine. Lead product development and clinical studies are targeted on spinal fusion surgery, one of the larger segments in the orthopedic market.

     

    We are a development stage entity. The production and marketing of our products and ongoing research and development activities are subject to extensive regulation by numerous governmental authorities in the United States. Prior to marketing in the United States, any combination product developed by us must undergo rigorous preclinical (animal) and clinical (human) testing and an extensive regulatory approval process implemented by the FDA under the Federal Food, Drug, and Cosmetic Act. There can be no assurance that we will not encounter problems in clinical trials that will cause us or the FDA to delay or suspend the clinical trials.

     

    Our success will depend in part on our ability to obtain patents and product license rights, maintain trade secrets, and operate without infringing on the proprietary rights of others, both in the United States and other countries. There can be no assurance that patents issued to or licensed by us will not be challenged, invalidated, rendered unenforceable, or circumvented, or that the rights granted thereunder will provide proprietary protection or competitive advantages to us.

     

    UCLA TDG Exclusive License Agreement

     

    Effective April 9, 2019, we entered into an Amended and Restated Exclusive License Agreement dated as of March 21, 2019, which was subsequently amended through three sets of amendments (as so amended the “Amended License Agreement”) with the UCLA TDG. The Amended License Agreement amends and restates the Amended and Restated Exclusive License Agreement, dated as of June 19, 2017 (the “2017 Agreement”). The 2017 Agreement amended and restated the Exclusive License Agreement, effective March 15, 2006, between the Company and UCLA TDG, as amended by ten amendments. Under the terms of the Amended License Agreement, the Regents have continued to grant us exclusive rights to develop and commercialize NELL-1 (the “Licensed Product”) for spinal fusion by local administration, osteoporosis and trauma applications. The Licensed Product is a recombinant human protein growth factor that is essential for normal bone development.

     

    4

     

     

    We have agreed to pay an annual maintenance fee to UCLA TDG of $10,000 as well as pay certain royalties to UCLA TDG under the Amended License Agreement at the rate of 3.0% of net sales of licensed products or licensed methods. We must pay the royalties to UCLA TDG on a quarterly basis. Upon a first commercial sale, we also must pay a minimum annual royalty between $50,000 and $250,000, depending on the calendar year which is after the first commercial sale. If we are required to pay any third party any royalties as a result of us making use of UCLA TDG patents, then we may reduce the royalty owed to UCLA TDG by 0.333% for every percentage point paid to a third party. If we grant sublicense rights to a third party to use the UCLA TDG patent, then we will pay UCLA TDG 10% to 20% of the sublicensing income we receive from such sublicense.

     

    We are obligated to make the following milestone payments to UCLA TDG for each Licensed Product or Licensed Method:

     

      ● $100,000 upon enrollment of the first subject in a Feasibility Study;
         
      ● $250,000 upon enrollment of the first subject in a Pivotal Study:
         
      ● $500,000 upon Pre-Market Approval of a Licensed Product or Licensed Method; and
         
      ● $1,000,000 upon the First Commercial Sale of a Licensed Product or Licensed Method.

     

    We are also obligated pay to UCLA TDG a fee (the “Diligence Fee”) of $8,000,000 upon the sale of any Licensed Product (the “Triggering Sale Date”) in accordance with the payment schedule below:

     

      ● Due upon cumulative Net Sales equaling $50,000,000 following the Triggering Sale Date - $2,000,000;
         
      ● Due upon cumulative Net Sales equaling $100,000,000 following the Triggering Sale Date - $2,000,000; and
         
      ● Due upon cumulative Net Sales equaling $200,000,000 following the Triggering Sale Date - $4,000,000.

     

    Our obligation to pay the Diligence Fee will survive termination or expiration of the Amended License Agreement and we are prohibited from assigning, selling, or otherwise transferring any of its assets related to any Licensed Product unless our Diligence Fee obligation is assigned, sold, or transferred along with such assets, or unless we pay UCLA TDG the Diligence Fee within ten (10) days of such assignment, sale or other transfer of such rights to any Licensed Product.

     

    We are also obligated to pay UCLA TDG a cash milestone payment within thirty (30) days of a Liquidity Event (including a Change of Control Transaction and a payment election by UCLA TDG exercisable after December 22, 2016) such payment to equal the greater of:

     

      ● $500,000; or
         
      ● 2% of all proceeds in connection with a Change of Control Transaction.

     

    As of March 31, 2024, none of the above milestones have been met.

     

    We are obligated to diligently proceed with developing and commercializing licensed products under UCLA TDG patents set forth in the Amended License Agreement. We are required to meet certain diligence milestone deadlines pursuant to the Amended License Agreement. Applicable for the current year, we are required to spend at least $1,000,000 per calendar year on pre-clinical or clinical development until the date that we complete a Phase III pivotal study. If we fail to meet this or the other diligence milestone deadlines, UCLA TDG has the right to either terminate the license or reduce the license to a non-exclusive license.

     

    5

     

     

    We must reimburse or pre-pay UCLA TDG for patent prosecution and maintenance costs incurred during the term of the Amended License Agreement. We have the right to bring infringement actions against third party infringers of the Amended License Agreement, UCLA TDG may join voluntarily, at its own expense, or, at our expense, be joined involuntarily to the action. We are required to indemnify UCLA TDG against any third party claims arising out of our exercise of the rights under the Amended License Agreement or any sublicense.

     

    Payments to UCLA TDG under the Amended License Agreement for the three months ended March 31, 2024 and 2023 were $10,484 and $16,606, respectively.

     

    March 2024 Offering

     

    On March 6, 2024, we sold and issued, in a public offering (the “March Offering”), 119,000 shares of common stock together with warrants to purchase 119,000 shares of common stock, expiring on March 6, 2029, at a combined public offering price of $2.56 per share of common stock and accompanying warrant, and (ii) pre-funded warrants to purchase 662,251 shares of common stock, together with warrants to purchase 662,251 shares of common stock at a combined public offering price of $2.559 per pre-funded warrant and accompanying warrant. In addition, we issued warrants to purchase up to an aggregate of 46,875 shares of common stock (equal to 6.0% of the aggregate number of shares sold in the March Offering) to H.C. Wainwright & Co., LLC, and its affiliates, as the placement agent, as compensation in connection with the March Offering. The warrants issued to the placement agent in the March Offering have substantially the same terms and conditions as the warrants issued in the March Offering, except that they have an exercise price of $3.20 per share.

     

    NASDAQ Panel Decision

     

    On September 27, 2023, we received a written notice from the Nasdaq notifying us that it was not in compliance with the $1.00 per share minimum bid price requirement set forth in Nasdaq Listing Rule 5550(a)(2) and that Nasdaq’s staff had determined to delist the Company’s securities. On December 11, 2023, a Nasdaq Hearings Panel granted our request for continued listing on Nasdaq subject to the Company demonstrating compliance with the minimum bid price requirement prior to January 12, 2024. We received notice from Nasdaq on January 9, 2024 that we had regained compliance with the minimum bid price requirement. We will remain under a Nasdaq discretionary panel monitor until June 28, 2024.

     

    Chief Executive Officer Amended and Restated Letter Agreement

     

    On March 12, 2024, we entered into an amended and restated letter agreement with Jeffrey Frelick, effective as of January 1, 2024 (the “Frelick Agreement”). The Frelick Agreement replaces and supersedes the letter agreement entered into between us and Jeffrey Frelick on June 8, 2015 as described in our filings with the Securities and Exchange Commission. Pursuant to the Frelick Agreement, Mr. Frelick will continue to serve as our Chief Executive Officer.

     

    The Frelick Agreement continues to be automatically renewable for successive one-year periods on January 1st of each calendar year, unless either party provides notice of non-renewal to the other no later than July 9th during any term. The Frelick Agreement continues to provide Mr. Frelick: (i) an annual base salary of $300,000, (ii) the opportunity to earn an annual bonus targeted at 50% of the then-current salary based on reasonably achievable key performance indicators, (iii) eligibility to participate in our benefit plans, and (iv) reimbursement for expenses necessarily and properly incurred in accordance with our policies on the same. Under the terms of the Frelick Agreement, Mr. Frelick is eligible to receive a transaction bonus of 1% to 2% of the transaction value depending on the size of the transaction in the event we are acquired. The Frelick Agreement contains standard restrictive covenants, including non-competition and non-solicitation, and terms and conditions customarily found in similar agreements.

     

    Pursuant to the Frelick Agreement, if Mr. Frelick is terminated without cause, he will receive, in addition to any accrued compensation and benefits, a severance payment equal to one year of his then-current base salary, insurance coverage or reimbursement of COBRA payments for a term of one year, and will be eligible, subject to the Board of Directors’ discretion, for a pro-rata annual bonus.

     

    6

     

     

    Amendment to Chief Financial Officer Letter Agreement

     

    On March 12, 2024, we entered into an amendment to the letter agreement between us and Deina Walsh, our Chief Financial Officer, dated December 17, 2021. The amendment became effective as of March 11, 2024. Under the terms of the amendment, Ms. Walsh is eligible to receive a transaction bonus of 0.5% to 1% of the transaction value depending on the size of the transaction in the event we are acquired.

     

    Results of Operations

     

    Since our inception, we devoted substantially all of our efforts and funding to the development of the NELL-1 protein and raising capital. We have not yet generated revenues from our planned operations.

     

    Three Months ended March 31, 2024 compared to the Three Months ended March 31, 2023

     

      

    Three-months
    ended

    March 31, 2024

       Three-months
    ended
    March 31, 2023
       % Change 
    Operating expenses               
    Research and development  $245,625   $2,590,645    (90.52)%
    General and administrative   657,911    556,892    18.14%
                    
    Total operating expenses   903,536    3,147,537    (71.29)%
                    
    Loss from operations   (903,536)   (3,147,537)   (71.29)%
                    
    Change in fair value of warrant liability   37,311    (562,918)   106.63%
                    
    Interest income   255    556    (54.14)%
                    
    Net loss  $(865,970)  $(3,709,899)   (76.66)%

     

    Research and Development

     

    Our research and development expenditures saw a notable decline, dropping from $2,590,645 for the three months ending March 31, 2023, to $245,625 for the same period in 2024, marking a decrease of $2,345,020. The decrease in costs can be attributed to the significant expenses incurred in 2023 for the production of the NELL-1 protein necessary for our initial clinical study. Moving forward, we anticipate continued substantial investment in development activities for NELL-1 as we prepare for our pivotal clinical study in the future.

     

    General and Administrative

     

    Our general and administrative costs rose from $556,892 for the three months ending March 31, 2023, to $657,911 for the corresponding period in 2024, reflecting a $101,019 increase. This increase can mainly be attributed to legal expenses stemming from settling ongoing litigation.

     

    Change in fair value of warrant liability

     

    In October 2022, we completed a public equity offering, which included the issuance of 54,174 warrants. The warrants provide for a Black Scholes value calculation in the event of certain transactions (“Fundamental Transactions,” as defined), which includes a floor on volatility utilized in the value calculation at 100% or greater. We have determined that this provision introduces leverage to the holders of the warrants that could result in a value that would be greater than the settlement amount of a fixed-for-fixed option on the Company’s own equity shares. Accordingly, pursuant to ASC 815, we have classified the fair value of the warrants as a liability to be re-measured at the end of every reporting period with the change in value reported in the statement of operations.

     

    The change in fair value of warrant liability represents the re-measurement of the outstanding warrants at March 31, 2024.

     

    7

     

     

    Liquidity and Capital Resources

     

    Going Concern and Liquidity

     

    Since inception to March 31, 2024, we have incurred accumulated losses of approximately $81.8 million. We will continue to incur significant expenses for development activities for our lead product NELL-1/DBM. Operating expenditures for the next twelve months are estimated at $6.9 million. The accompanying consolidated financial statements for the three months ended March 31, 2024 have been prepared assuming the Company will continue as a going concern. As reflected in the financial statements, we incurred a net loss of $0.9 million, and used net cash in operating activities of $1.3 million during the three months ended March 31, 2024. These factors raise substantial doubt about the Company’s ability to continue as a going concern within a reasonable period of time, which is considered to be one year from the issuance date of these financial statements. In addition, our independent registered public accounting firm, in its audit report to the financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2023, expressed substantial doubt about our ability to continue as a going concern. The consolidated financial statements do not include any adjustments related to the recoverability and classification of recorded asset amounts or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.

     

    On March 6, 2024, we sold and issued, in a public offering (the “March Offering”), 119,000 shares of common stock together with warrants to purchase 119,000 shares of common stock, expiring on March 6, 2029, at a combined public offering price of $2.56 per share of common stock and accompanying warrant, and (ii) pre-funded warrants to purchase 662,251 shares of common stock, together with warrants to purchase 662,251 shares of common stock at a combined public offering price of $2.559 per pre-funded warrant and accompanying warrant. In addition, we issued warrants to purchase up to an aggregate of 46,875 shares of common stock (equal to 6.0% of the aggregate number of shares sold in the March Offering) to H.C. Wainwright & Co., LLC, and its affiliates, as the placement agent, as compensation in connection with the March Offering. The warrants issued to the placement agent in the March Offering have substantially the same terms and conditions as the warrants issued in the March Offering, except that they have an exercise price of $3.20 per share.

     

    We will continue to attempt to raise additional debt and/or equity financing to fund future operations and to provide additional working capital. However, there is no assurance that such financing will be consummated or obtained in sufficient amounts necessary to meet our needs. If cash resources are insufficient to satisfy our on-going cash requirements, we will be required to scale back or discontinue our product development programs, or obtain funds if available (although there can be no certainties) through strategic alliances that may require us to relinquish rights to our technology or substantially reduce or discontinue our operations entirely. No assurance can be given that any future financing will be available or, if available, that it will be on terms that are satisfactory to us. Even if we are able to obtain additional financing, it may contain undue restrictions on our operations, in the case of debt financing, or cause substantial dilution for our stockholders, in the case of equity financing.

     

    At March 31, 2024 and December 31, 2023, we had cash of $3,227,634 and $3,026,569, respectively.

     

    Available cash is expected to fund our operations through the third quarter of 2024.

     

    We anticipate that we will require approximately $5 million to complete first-in-man studies, and an estimated additional $24 million in scientific expenses to achieve FDA approval, if possible, for a spine interbody fusion indication.

     

    8

     

     

    Cash Flows

     

    Operating activities

     

    During the three months ended March 31, 2024 and 2023, cash used in operating activities was $1,303,411 and $1,349,993, respectively. Cash expenditures for the three months ended March 31, 2024 decreased as a result of development activities in 2023 for our NELL-1 protein as we prepared for our pilot clinical study. We commenced our first-in-man pilot clinical study in December 2023.

     

    Financing activities

     

    During the three months ended March 31, 2024, cash provided by financing activities of $1,504,476 resulted from the net proceeds of the March Offering.

     

    Off-Balance Sheet Arrangements

     

    The Company does not have any off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on the Company’s financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that is material to investors.

     

    Critical Accounting Policies and Use of Estimates

     

    See our most recent Annual Report on Form 10-K for the fiscal year ended December 31, 2023 for a discussion of our critical accounting policies and use of estimates. There have been no material changes to our critical accounting policies and use of estimates discussed in such report.

     

    Item 3. Quantitative and Qualitative Disclosures about Market Risk

     

    Not applicable.

     

    Item 4. Controls and Procedures.

     

    Evaluation of Disclosure Controls and Procedures

     

    Under the supervision and with the participation of our management, including our Chief Financial Officer and Chief Executive Officer, we evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of March 31, 2024. Based upon that evaluation, our Chief Financial Officer and Chief Executive Officer concluded that as of March 31, 2024, our disclosure controls and procedures were effective.

     

    Changes in Internal Controls

     

    There were no changes in our internal control over financial reporting (as defined in Rules 13a-15(d) and 15d-15(d) under the Exchange Act) that occurred during the quarter ended March 31, 2024 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

     

    9

     

     

    PART II – OTHER INFORMATION

     

    Item 1. Legal Proceedings.

     

    On January 10, 2024 the Company entered into a Settlement Agreement and Mutual General Release (the “Agreement”) with Drs. Bessie (Chia) Soo and Kang (Eric) Ting, on the one hand (the “plaintiffs”), and the Company and Stephen LaNeve on the other hand (together with the Company, the “defendants”), in settlement of the claims for breach of contract and tortious interference with contract against the defendants filed in the United States District Court for the District of Massachusetts (the “Court”). The Agreement was effective as of January 9, 2024. The Company had certain indemnification obligations to Mr. LaNeve arising out of actions taken in connection with his service to the Company. Under the Agreement, the Company agreed to pay the plaintiffs $750,000, and on February 7, 2024, the Company paid $414,989, and the Company’s insurance carrier paid $335,011 for the total settlement. The parties to the Agreement filed a joint stipulation to dismiss the action with prejudice with the Court.

     

    Item 1A. Risk Factors.

     

    For a discussion of the Company’s potential risks or uncertainties, please see “Part I—Item 1A—Risk Factors” and “Part II—Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022, filed with the SEC, and “Part I—Item 2—Management’s Discussion and Analysis of Financial Condition and Results of Operations” herein. There have been no material changes from the risk factors as previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2023 except as noted herein.

     

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

     

    None

     

    Item 3. Defaults Upon Senior Securities.

     

    None

     

    Item 4. Mine Safety Disclosures.

     

    Not Applicable

     

    Item 5. Other Information.

     

    During the three months ended March 31, 2024, no director or officer of the Company adopted or terminated a “Rule 10b5-1 trading arrangement” or “non-Rule 10b5-1 trading arrangement,” as each term is defined in Item 408(a) of Regulation S-K.

     

    10

     

     

    Item 6. Exhibits.

     

    (a)Exhibits required by Item 601 of Regulation S-K.

     

    Exhibit    

    Incorporated by reference

    (unless otherwise indicated)

    Number   Exhibit Title   Form   File   Exhibit   Filing date
                         
    4.1   Form of Warrant dated March 6, 2024.   8-K   001-40899   4.1   March 6, 2024
                         
    4.2   Form of Pre-Funded Warrant dated March 6, 2024.   8-K   001-40899   4.2   March 6, 2024
                         
    4.3   Form of Placement Agent Warrant dated March 6, 2024.   8-K   001-40899   4.3   March 6, 2024
                         
    10.1   Form of Securities Purchase Agreement dated March 4, 2024.   8-K   001-40899   10.1   March 6, 2024
                         
    10.2*+   Amended and Restated Employment Agreement, dated January 1, 2024, by and between Bone Biologics Corporation and Jeffrey Frelick.   —   —   —   —
                         
    10.3*+   Amendment No. 1 to Employment Agreement dated December 17, 2021 between the Company and Deina Walsh.   —   —   —   —
                         
    31.1*   Certification of the Company’s Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, with respect to the registrant’s Report on Form 10-Q for the quarter ended March 31, 2024.   —   —   —   —
                         
    31.2*   Certification of the Company’s Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, with respect to the registrant’s Report on Form 10-Q for the quarter ended March 31, 2024.   —   —   —   —
                         
    32.1*   Certification of the Company’s Principal Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.   —   —   —   —
                         
    32.2*   Certification of the Company’s Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.   —   —   —   —
                         
    101.INS*   Inline XBRL Instance 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 (embedded within the Inline XBRL document)                

     

    * Filed Herewith

    + Management contract or compensatory arrangement.

     

    11

     

     

    SIGNATURES

     

    In accordance with Section 13 or 15(d) 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.

     

      BONE BIOLOGICS CORPORATION
         
    Dated: May 14, 2024 By: /s/ Jeffrey Frelick
      Name: Jeffrey Frelick
      Title: Chief Executive Officer

     

    12

     

    Get the next $BBLG alert in real time by email

    Crush Q1 2026 with the Best AI Superconnector

    Stay ahead of the competition with Standout.work - your AI-powered talent-to-startup matching platform.

    AI-Powered Inbox
    Context-aware email replies
    Strategic Decision Support
    Get Started with Standout.work

    Recent Analyst Ratings for
    $BBLG

    DatePrice TargetRatingAnalyst
    More analyst ratings

    $BBLG
    SEC Filings

    View All

    Bone Biologics Corp filed SEC Form 8-K: Regulation FD Disclosure, Financial Statements and Exhibits

    8-K - Bone Biologics Corp (0001419554) (Filer)

    1/8/26 8:05:43 AM ET
    $BBLG
    Industrial Specialties
    Health Care

    SEC Form 10-Q filed by Bone Biologics Corp

    10-Q - Bone Biologics Corp (0001419554) (Filer)

    11/14/25 4:36:07 PM ET
    $BBLG
    Industrial Specialties
    Health Care

    SEC Form S-8 filed by Bone Biologics Corp

    S-8 - Bone Biologics Corp (0001419554) (Filer)

    9/26/25 5:00:42 PM ET
    $BBLG
    Industrial Specialties
    Health Care

    $BBLG
    Insider Trading

    Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

    View All

    SEC Form 4 filed by Chief Financial Officer Walsh Deina H

    4 - Bone Biologics Corp (0001419554) (Issuer)

    1/21/26 4:37:14 PM ET
    $BBLG
    Industrial Specialties
    Health Care

    SEC Form 4 filed by Chief Executive Officer Frelick Jeff

    4 - Bone Biologics Corp (0001419554) (Issuer)

    1/21/26 4:37:13 PM ET
    $BBLG
    Industrial Specialties
    Health Care

    SEC Form 4 filed by Director Meikle Phillip Terry Ii

    4 - Bone Biologics Corp (0001419554) (Issuer)

    6/6/25 5:01:30 PM ET
    $BBLG
    Industrial Specialties
    Health Care

    $BBLG
    Press Releases

    Fastest customizable press release news feed in the world

    View All

    Bone Biologics Highlights 2025 Key Operational, Scientific, and Corporate Milestones and Provides 2026 Outlook

    BURLINGTON, Mass., Jan. 08, 2026 (GLOBE NEWSWIRE) -- Bone Biologics Corporation ("Bone Biologics" or the "Company") (NASDAQ:BBLG, BBLGW)), a developer of orthobiologic products for spine fusion markets, today summarized key corporate, scientific, and operational milestones achieved during 2025 and outlined its strategic outlook for 2026. "We executed with discipline throughout 2025 as we focused on strengthening the foundation required to advance our clinical program," stated Bone Biologics CEO Jeff Frelick. "During the year, we made meaningful progress across product readiness, intellectual property, and capital structure, including extending the validated shelf life of our rhNELL-1 prot

    1/8/26 8:00:00 AM ET
    $BBLG
    Industrial Specialties
    Health Care

    Bone Biologics Improves Extension of rhNELL-1 Product Shelf Life to 24 Months

    BURLINGTON, Mass., Dec. 23, 2025 (GLOBE NEWSWIRE) -- Bone Biologics Corporation ("Bone Biologics" or the "Company") (NASDAQ:BBLG, BBLGW)), a developer of orthobiologic products for spine fusion markets, announces it has received confirmation that the shelf life of its rhNELL-1 product has been extended to 24 months, delivering on previously communicated forecasts. The extended shelf life is validated by ongoing stability data and represents a logical progression from prior validated 12- and 18-month shelf-life milestones. Achieving a 24-month shelf life is expected to enhance manufacturing efficiency, inventory management, supply-chain flexibility, and clinical and commercial readiness as

    12/23/25 8:00:00 AM ET
    $BBLG
    Industrial Specialties
    Health Care

    Bone Biologics CEO Issues Letter to Stockholders Highlighting Company Update and Outlook

    Bone Biologics Corporation ("Bone Biologics" or the "Company") (NASDAQ:BBLG, BBLGW)), a developer of orthobiologic products for spine fusion markets, announces that President and Chief Executive Officer Jeffrey Frelick has issued the following letter to stockholders. To My Fellow Stockholders: I am pleased to provide a progress report on Bone Biologics' development of NB1 and to review our expected milestones for the coming year, including the anticipated completion of enrollment in our first-in-human study and an interim update. As a reminder, NB1 consists of the recombinant human protein NELL-1 (rhNELL-1) combined with demineralized bone matrix (DBM). NELL-1 has several unique prope

    9/4/25 7:00:00 AM ET
    $BBLG
    Industrial Specialties
    Health Care

    $BBLG
    Leadership Updates

    Live Leadership Updates

    View All

    Bone Biologics Appoints Phillip T. Meikle to its Board of Directors

    Brings 30+ years of commercial experience in the orthopedic and spine industry Bone Biologics Corporation ("Bone Biologics" or the "Company") (NASDAQ:BBLG, BBLGW))), a developer of orthobiologic products for spine fusion markets, announces the appointment of Phillip T. Meikle to the Company's board of directors, effective immediately. Mr. Meikle succeeds Don R. Hankey, who retired from the Board following seven years of service. The number of directors of Bone Biologics remains at four. Mr. Meikle most recently was president and chief executive officer of Biosystems of New England, Inc., an orthopedic distribution company that he founded in 1992 and sold to Stryker Corporation in 2019. He

    10/21/24 8:00:00 AM ET
    $BBLG
    Industrial Specialties
    Health Care

    Bone Biologics Appoints Healthcare Finance Veteran Robert E. Gagnon to Board of Directors

    Brings 20+ years of experience in finance and business operations at both public and private life sciences companies Bone Biologics Corporation ("Bone Biologics" or the "Company") (NASDAQ:BBLG, BBLGW))), a developer of orthobiologic products for spine fusion markets, today announced that effective immediately Robert E. Gagnon has been named to the Company's board of directors. Mr. Gagnon fills the seat left by Erick Lucera, who has resigned effective upon Mr. Gagnon's appointment. The number of directors of Bone Biologics remains at four. Mr. Gagnon is currently chief financial officer of Remix Therapeutics, a clinical stage company focused on small molecule-mediated reprogramming of RN

    1/11/24 8:00:00 AM ET
    $BBLG
    Industrial Specialties
    Health Care

    $BBLG
    Large Ownership Changes

    This live feed shows all institutional transactions in real time.

    View All

    Amendment: SEC Form SC 13G/A filed by Bone Biologics Corp

    SC 13G/A - Bone Biologics Corp (0001419554) (Subject)

    11/14/24 7:19:34 PM ET
    $BBLG
    Industrial Specialties
    Health Care

    Amendment: SEC Form SC 13G/A filed by Bone Biologics Corp

    SC 13G/A - Bone Biologics Corp (0001419554) (Subject)

    11/13/24 11:14:34 AM ET
    $BBLG
    Industrial Specialties
    Health Care

    Amendment: SEC Form SC 13G/A filed by Bone Biologics Corp

    SC 13G/A - Bone Biologics Corp (0001419554) (Subject)

    6/28/24 4:15:43 PM ET
    $BBLG
    Industrial Specialties
    Health Care