• 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
Dashboard
    Quantisnow Logo

    © 2025 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlerts
    Company
    AboutQuantisnow PlusContactJobs
    Legal
    Terms of usePrivacy policyCookie policy

    SEC Form 10-Q filed by Evofem Biosciences Inc.

    5/15/25 8:10:35 AM ET
    $EVFM
    Biotechnology: Pharmaceutical Preparations
    Health Care
    Get the next $EVFM alert in real time by email
    false --12-31 Q1 0001618835 0001618835 2025-01-01 2025-03-31 0001618835 2025-05-09 0001618835 2025-03-31 0001618835 2024-12-31 0001618835 EVFM:BakerBrosNotesMember 2025-03-31 0001618835 EVFM:BakerBrosNotesMember 2024-12-31 0001618835 EVFM:AdjuvantNotesMember 2025-03-31 0001618835 EVFM:AdjuvantNotesMember 2024-12-31 0001618835 EVFM:SeriesE1ConvertibleAndRedeemablePreferredStockMember 2025-03-31 0001618835 EVFM:SeriesE1ConvertibleAndRedeemablePreferredStockMember 2024-12-31 0001618835 EVFM:SeriesF1ConvertibleAndRedeemablePreferredStockMember 2025-03-31 0001618835 EVFM:SeriesF1ConvertibleAndRedeemablePreferredStockMember 2024-12-31 0001618835 2024-01-01 2024-03-31 0001618835 EVFM:TemporaryEquityMember EVFM:SeriesE1ConvertibleAndRedeemablePreferredStockMember 2024-12-31 0001618835 EVFM:TemporaryEquityMember EVFM:SeriesF1ConvertibleAndRedeemablePreferredStockMember 2024-12-31 0001618835 us-gaap:CommonStockMember 2024-12-31 0001618835 us-gaap:AdditionalPaidInCapitalMember 2024-12-31 0001618835 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-12-31 0001618835 us-gaap:RetainedEarningsMember 2024-12-31 0001618835 EVFM:TemporaryEquityMember EVFM:SeriesE1ConvertibleAndRedeemablePreferredStockMember 2023-12-31 0001618835 EVFM:TemporaryEquityMember EVFM:SeriesF1ConvertibleAndRedeemablePreferredStockMember 2023-12-31 0001618835 us-gaap:CommonStockMember 2023-12-31 0001618835 us-gaap:AdditionalPaidInCapitalMember 2023-12-31 0001618835 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-12-31 0001618835 us-gaap:RetainedEarningsMember 2023-12-31 0001618835 2023-12-31 0001618835 EVFM:TemporaryEquityMember EVFM:SeriesE1ConvertibleAndRedeemablePreferredStockMember 2025-01-01 2025-03-31 0001618835 EVFM:TemporaryEquityMember EVFM:SeriesF1ConvertibleAndRedeemablePreferredStockMember 2025-01-01 2025-03-31 0001618835 us-gaap:CommonStockMember 2025-01-01 2025-03-31 0001618835 us-gaap:AdditionalPaidInCapitalMember 2025-01-01 2025-03-31 0001618835 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2025-01-01 2025-03-31 0001618835 us-gaap:RetainedEarningsMember 2025-01-01 2025-03-31 0001618835 EVFM:TemporaryEquityMember EVFM:SeriesE1ConvertibleAndRedeemablePreferredStockMember 2024-01-01 2024-03-31 0001618835 EVFM:TemporaryEquityMember EVFM:SeriesF1ConvertibleAndRedeemablePreferredStockMember 2024-01-01 2024-03-31 0001618835 us-gaap:CommonStockMember 2024-01-01 2024-03-31 0001618835 us-gaap:AdditionalPaidInCapitalMember 2024-01-01 2024-03-31 0001618835 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-01-01 2024-03-31 0001618835 us-gaap:RetainedEarningsMember 2024-01-01 2024-03-31 0001618835 EVFM:TemporaryEquityMember EVFM:SeriesE1ConvertibleAndRedeemablePreferredStockMember 2025-03-31 0001618835 EVFM:TemporaryEquityMember EVFM:SeriesF1ConvertibleAndRedeemablePreferredStockMember 2025-03-31 0001618835 us-gaap:CommonStockMember 2025-03-31 0001618835 us-gaap:AdditionalPaidInCapitalMember 2025-03-31 0001618835 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2025-03-31 0001618835 us-gaap:RetainedEarningsMember 2025-03-31 0001618835 EVFM:TemporaryEquityMember EVFM:SeriesE1ConvertibleAndRedeemablePreferredStockMember 2024-03-31 0001618835 EVFM:TemporaryEquityMember EVFM:SeriesF1ConvertibleAndRedeemablePreferredStockMember 2024-03-31 0001618835 us-gaap:CommonStockMember 2024-03-31 0001618835 us-gaap:AdditionalPaidInCapitalMember 2024-03-31 0001618835 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-03-31 0001618835 us-gaap:RetainedEarningsMember 2024-03-31 0001618835 2024-03-31 0001618835 2025-01-06 0001618835 2022-10-03 0001618835 us-gaap:SalesRevenueNetMember EVFM:ThreeLargestCustomersCombinedMember us-gaap:CustomerConcentrationRiskMember 2025-01-01 2025-03-31 0001618835 us-gaap:SalesRevenueNetMember EVFM:ThreeLargestCustomersCombinedMember us-gaap:CustomerConcentrationRiskMember 2024-01-01 2024-03-31 0001618835 us-gaap:AccountsReceivableMember EVFM:ThreeLargestCustomersCombinedMember us-gaap:CustomerConcentrationRiskMember 2025-01-01 2025-03-31 0001618835 us-gaap:AccountsReceivableMember EVFM:ThreeLargestCustomersCombinedMember us-gaap:CustomerConcentrationRiskMember 2024-01-01 2024-12-31 0001618835 us-gaap:EmployeeStockOptionMember 2024-01-01 2024-03-31 0001618835 us-gaap:WarrantMember 2024-01-01 2024-03-31 0001618835 us-gaap:RightsMember 2024-01-01 2024-03-31 0001618835 us-gaap:ConvertibleDebtSecuritiesMember 2024-01-01 2024-03-31 0001618835 EVFM:SeriesEOneSharesMember 2024-01-01 2024-03-31 0001618835 EVFM:SeriesFOneSharesMember 2024-01-01 2024-03-31 0001618835 us-gaap:ConvertibleDebtMember 2025-01-01 2025-03-31 0001618835 us-gaap:WarrantMember 2025-01-01 2025-03-31 0001618835 EVFM:SeriesEOneSharesMember 2025-01-01 2025-03-31 0001618835 EVFM:SeriesFOneSharesMember 2025-01-01 2025-03-31 0001618835 srt:MinimumMember 2025-01-01 2025-03-31 0001618835 srt:MaximumMember 2025-01-01 2025-03-31 0001618835 us-gaap:TradeAccountsReceivableMember 2025-03-31 0001618835 us-gaap:TradeAccountsReceivableMember 2024-12-31 0001618835 us-gaap:OtherCurrentLiabilitiesMember 2025-03-31 0001618835 us-gaap:OtherCurrentLiabilitiesMember 2024-12-31 0001618835 EVFM:BakerBrosNotesMember us-gaap:ConvertibleNotesPayableMember 2020-04-23 0001618835 EVFM:BakerBrosNotesMember EVFM:BakerSecondClosingNotesMember 2020-06-09 0001618835 EVFM:BakerBrosNotesMember 2020-06-09 2020-06-09 0001618835 EVFM:BakerBrosNotesMember us-gaap:ConvertibleNotesPayableMember 2020-04-23 2020-04-23 0001618835 EVFM:BakerBrosNotesMember us-gaap:ConvertibleNotesPayableMember 2025-01-01 2025-03-31 0001618835 EVFM:BakerBrosNotesMember us-gaap:ConvertibleNotesPayableMember 2024-01-01 2024-03-31 0001618835 EVFM:BakerBrosNotesMember us-gaap:ConvertibleNotesPayableMember 2020-04-24 2020-04-24 0001618835 EVFM:BakerBrosNotesMember us-gaap:ConvertibleNotesPayableMember us-gaap:DebtInstrumentRedemptionPeriodTwoMember 2020-04-24 2020-04-24 0001618835 EVFM:BakerBrosNotesMember us-gaap:ConvertibleNotesPayableMember us-gaap:DebtInstrumentRedemptionPeriodOneMember 2020-04-24 2020-04-24 0001618835 EVFM:BakerBrosNotesMember us-gaap:ConvertibleNotesPayableMember 2020-04-24 0001618835 EVFM:BakerBrosNotesMember 2021-11-20 0001618835 2021-11-20 2021-11-20 0001618835 2023-06-30 0001618835 EVFM:JuneTwoThousandTwentyTwoBakerWarrantsMember 2021-11-20 0001618835 EVFM:SecondBakerAmendmentMember 2022-03-21 0001618835 EVFM:SecondBakerAmendmentMember 2022-03-21 2022-03-21 0001618835 EVFM:BakerBrosNotesMember 2022-03-21 2022-03-21 0001618835 EVFM:SecondBakerAmendmentMember EVFM:BakerWarrantsMember 2022-09-30 0001618835 EVFM:SecondBakerAmendmentMember 2023-06-30 0001618835 EVFM:ThirdBakerAmendmentMember 2022-09-15 0001618835 EVFM:BakerBrosNotesMember 2022-09-15 2022-09-15 0001618835 EVFM:SecuredCreditorForbearanceAgreementMember 2022-12-19 2022-12-19 0001618835 2023-03-07 2023-03-07 0001618835 2023-09-08 2023-09-08 0001618835 2023-09-01 2023-09-30 0001618835 EVFM:BakerBrosNotesMember 2024-02-26 0001618835 EVFM:BakerBrosNotesMember 2024-07-23 0001618835 EVFM:BakerBrosNotesMember 2024-07-23 2024-07-23 0001618835 EVFM:ShortTermConvertibleNotesMember 2025-03-31 0001618835 EVFM:ShortTermConvertibleNotesMember 2024-12-31 0001618835 2024-11-08 2024-11-08 0001618835 EVFM:AdjuvantNotesMember us-gaap:ConvertibleNotesPayableMember 2020-10-14 0001618835 EVFM:AdjuvantNotesMember us-gaap:ConvertibleNotesPayableMember 2020-10-14 2020-10-14 0001618835 EVFM:AdjuvantNotesMember us-gaap:ConvertibleNotesPayableMember 2025-01-01 2025-03-31 0001618835 EVFM:AdjuvantNotesMember us-gaap:ConvertibleNotesPayableMember srt:MinimumMember 2020-10-14 2020-10-14 0001618835 EVFM:AdjuvantNotesMember us-gaap:ConvertibleNotesPayableMember srt:MaximumMember 2020-10-14 2020-10-14 0001618835 EVFM:AdjuvantNotesMember us-gaap:ConvertibleNotesPayableMember 2022-06-30 0001618835 EVFM:AdjuvantNotesMember us-gaap:ConvertibleNotesPayableMember 2023-06-30 0001618835 EVFM:AdjuvantNotesMember 2022-04-04 0001618835 EVFM:AdjuvantNotesMember us-gaap:ConvertibleNotesPayableMember 2022-04-04 2022-04-04 0001618835 EVFM:AdjuvantNotesMember us-gaap:ConvertibleNotesPayableMember 2022-04-04 0001618835 EVFM:AdjuvantNotesMember us-gaap:ConvertibleNotesPayableMember 2022-09-15 0001618835 EVFM:AdjuvantNotesMember us-gaap:ConvertibleNotesPayableMember 2022-09-15 2022-09-15 0001618835 EVFM:AdjuvantNotesMember 2025-01-01 2025-03-31 0001618835 EVFM:AdjuvantNotesMember us-gaap:ConvertibleNotesPayableMember 2025-03-31 0001618835 EVFM:AdjuvantNotesMember us-gaap:ConvertibleNotesPayableMember 2024-12-31 0001618835 us-gaap:UnsecuredDebtMember EVFM:A80SeniorSubordinatedNotesDue2025IssuedDecember2022Member 2022-12-31 0001618835 2022-12-31 0001618835 EVFM:SecuritiesPurchaseAgreementsMember us-gaap:CommonStockMember 2025-01-01 2025-03-31 0001618835 EVFM:A80SeniorSubordinatedNotesDue2025IssuedDecember2022Member 2022-12-31 0001618835 us-gaap:CommonStockMember 2023-12-21 0001618835 EVFM:SeriesAOnePreferredStockMember 2025-03-31 0001618835 EVFM:SeriesAOnePreferredStockMember 2024-12-31 0001618835 EVFM:QuarterlyGlobalNetRevenueOneMember 2023-09-01 2023-09-30 0001618835 EVFM:QuarterlyGlobalNetRevenueTwoMember 2023-09-01 2023-09-30 0001618835 EVFM:QuarterlyGlobalNetRevenueTwoMember EVFM:QuarterlyCashPaymentOneMember 2023-09-01 2023-09-30 0001618835 EVFM:QuarterlyGlobalNetRevenueThreeMember 2023-09-01 2023-09-30 0001618835 EVFM:QuarterlyGlobalNetRevenueThreeMember EVFM:QuarterlyCashPaymentOneMember 2023-09-01 2023-09-30 0001618835 EVFM:QuarterlyGlobalNetRevenueThreeMember EVFM:QuarterlyCashPaymentTwoMember 2023-09-01 2023-09-30 0001618835 EVFM:PriorToSeptemberEightTwoThousandAndTwentyFourMember EVFM:BakerNotesMember 2023-09-08 0001618835 EVFM:SeptemberNineTwoThousandAndTwentyFourToSeptemberEightTwoThousandAndTwentyFiveMember EVFM:BakerNotesMember 2023-09-08 0001618835 EVFM:SeptemberNineTwoThousandAndTwentyFiveToSeptemberEightTwoThousandAndTwentySixMember EVFM:BakerNotesMember 2023-09-08 0001618835 EVFM:SeptemberNineTwoThousandAndTwentySixToSeptemberEightTwoThousandAndTwentySevenMember EVFM:BakerNotesMember 2023-09-08 0001618835 EVFM:SeptemberNineTwoThousandAndTwentySevenToSeptemberEightTwoThousandAndTwentyEightMember EVFM:BakerNotesMember 2023-09-08 0001618835 EVFM:December2022NotesMember 2025-03-31 0001618835 EVFM:December2022NotesMember 2025-01-01 2025-03-31 0001618835 EVFM:December2022NotesMember 2022-12-31 0001618835 EVFM:December2022NotesMember 2024-12-31 0001618835 EVFM:February2023NotesMember 2025-03-31 0001618835 EVFM:February2023NotesMember 2025-01-01 2025-03-31 0001618835 EVFM:February2023NotesMember 2022-12-31 0001618835 EVFM:February2023NotesMember 2024-12-31 0001618835 EVFM:March2023NotesMember 2025-03-31 0001618835 EVFM:March2023NotesMember 2025-01-01 2025-03-31 0001618835 EVFM:March2023NotesMember 2022-12-31 0001618835 EVFM:March2023NotesMember 2024-12-31 0001618835 EVFM:MarchTwo2023NotesMember 2025-03-31 0001618835 EVFM:MarchTwo2023NotesMember 2025-01-01 2025-03-31 0001618835 EVFM:MarchTwo2023NotesMember 2022-12-31 0001618835 EVFM:MarchTwo2023NotesMember 2024-12-31 0001618835 EVFM:April2023NotesMember 2025-03-31 0001618835 EVFM:April2023NotesMember 2025-01-01 2025-03-31 0001618835 EVFM:April2023NotesMember 2022-12-31 0001618835 EVFM:April2023NotesMember 2024-12-31 0001618835 EVFM:July2023NotesMember 2025-03-31 0001618835 EVFM:July2023NotesMember 2025-01-01 2025-03-31 0001618835 EVFM:July2023NotesMember 2022-12-31 0001618835 EVFM:July2023NotesMember 2024-12-31 0001618835 EVFM:August2023NotesMember 2025-03-31 0001618835 EVFM:August2023NotesMember 2025-01-01 2025-03-31 0001618835 EVFM:August2023NotesMember 2022-12-31 0001618835 EVFM:August2023NotesMember 2024-12-31 0001618835 EVFM:September2023NotesMember 2025-03-31 0001618835 EVFM:September2023NotesMember 2025-01-01 2025-03-31 0001618835 EVFM:September2023NotesMember 2022-12-31 0001618835 EVFM:September2023NotesMember 2024-12-31 0001618835 us-gaap:SeniorSubordinatedNotesMember 2025-03-31 0001618835 us-gaap:SeniorSubordinatedNotesMember 2025-01-01 2025-03-31 0001618835 EVFM:PlacementAgentMember EVFM:DecemberTwoThousandTwentyTwoToSeptemberTwoThousandTwentyThreeMember 2023-02-28 0001618835 EVFM:PlacementAgentMember EVFM:DecemberTwoThousandTwentyTwoToSeptemberTwoThousandTwentyThreeMember 2023-03-31 0001618835 EVFM:PlacementAgentMember EVFM:DecemberTwoThousandTwentyTwoToSeptemberTwoThousandTwentyThreeMember us-gaap:SeriesAPreferredStockMember 2023-09-30 0001618835 EVFM:PlacementAgentMember EVFM:DecemberTwoThousandTwentyTwoToSeptemberTwoThousandTwentyThreeMember us-gaap:SeriesBPreferredStockMember 2023-09-30 0001618835 us-gaap:EquipmentMember 2025-03-31 0001618835 us-gaap:EquipmentMember 2024-12-31 0001618835 EVFM:ComputerEquipmentAndSoftwareMember 2025-03-31 0001618835 EVFM:ComputerEquipmentAndSoftwareMember 2024-12-31 0001618835 us-gaap:ConstructionInProgressMember 2025-03-31 0001618835 us-gaap:ConstructionInProgressMember 2024-12-31 0001618835 2024-07-14 0001618835 us-gaap:ConvertibleDebtMember 2025-01-01 2025-03-31 0001618835 EVFM:BakerBrosNotesMember us-gaap:ConvertibleDebtMember us-gaap:FairValueInputsLevel3Member 2025-03-31 0001618835 EVFM:AdjuvantNotesMember us-gaap:ConvertibleDebtMember 2025-03-31 0001618835 EVFM:December2022NotesMember us-gaap:ConvertibleDebtMember us-gaap:FairValueInputsLevel3Member 2025-03-31 0001618835 EVFM:February2023NotesMember us-gaap:ConvertibleDebtMember us-gaap:FairValueInputsLevel3Member 2025-03-31 0001618835 EVFM:March2023NotesMember us-gaap:ConvertibleDebtMember us-gaap:FairValueInputsLevel3Member 2025-03-31 0001618835 EVFM:April2023NotesMember us-gaap:ConvertibleDebtMember us-gaap:FairValueInputsLevel3Member 2025-03-31 0001618835 EVFM:July2023NotesMember us-gaap:ConvertibleDebtMember us-gaap:FairValueInputsLevel3Member 2025-03-31 0001618835 EVFM:August2023NotesMember us-gaap:ConvertibleDebtMember us-gaap:FairValueInputsLevel3Member 2025-03-31 0001618835 EVFM:September2023NotesMember us-gaap:ConvertibleDebtMember us-gaap:FairValueInputsLevel3Member 2025-03-31 0001618835 us-gaap:ConvertibleDebtMember 2025-03-31 0001618835 EVFM:BakerBrosNotesMember us-gaap:ConvertibleDebtMember us-gaap:FairValueInputsLevel3Member 2024-12-31 0001618835 EVFM:AdjuvantNotesMember us-gaap:ConvertibleDebtMember 2024-12-31 0001618835 EVFM:December2022NotesMember us-gaap:ConvertibleDebtMember us-gaap:FairValueInputsLevel3Member 2024-12-31 0001618835 EVFM:February2023NotesMember us-gaap:ConvertibleDebtMember us-gaap:FairValueInputsLevel3Member 2024-12-31 0001618835 EVFM:March2023NotesMember us-gaap:ConvertibleDebtMember us-gaap:FairValueInputsLevel3Member 2024-12-31 0001618835 EVFM:April2023NotesMember us-gaap:ConvertibleDebtMember us-gaap:FairValueInputsLevel3Member 2024-12-31 0001618835 EVFM:July2023NotesMember us-gaap:ConvertibleDebtMember us-gaap:FairValueInputsLevel3Member 2024-12-31 0001618835 EVFM:August2023NotesMember us-gaap:ConvertibleDebtMember us-gaap:FairValueInputsLevel3Member 2024-12-31 0001618835 EVFM:September2023NotesMember us-gaap:ConvertibleDebtMember us-gaap:FairValueInputsLevel3Member 2024-12-31 0001618835 us-gaap:ConvertibleDebtMember 2024-12-31 0001618835 EVFM:BakerNotesMember us-gaap:ConvertibleDebtMember 2025-01-01 2025-03-31 0001618835 EVFM:BakerNotesMember us-gaap:ConvertibleDebtMember 2024-01-01 2024-12-31 0001618835 us-gaap:FairValueInputsLevel3Member 2025-03-31 0001618835 us-gaap:FairValueInputsLevel3Member 2024-12-31 0001618835 us-gaap:LongTermDebtMember EVFM:BakerNotesAssignedToAditxtNotesMember us-gaap:FairValueInputsLevel3Member 2024-12-31 0001618835 us-gaap:LongTermDebtMember EVFM:TotalOfferingsMember us-gaap:FairValueInputsLevel3Member 2024-12-31 0001618835 us-gaap:LongTermDebtMember us-gaap:FairValueInputsLevel3Member 2024-12-31 0001618835 us-gaap:LongTermDebtMember EVFM:BakerNotesAssignedToAditxtNotesMember us-gaap:FairValueInputsLevel3Member 2025-01-01 2025-03-31 0001618835 us-gaap:LongTermDebtMember EVFM:TotalOfferingsMember us-gaap:FairValueInputsLevel3Member 2025-01-01 2025-03-31 0001618835 us-gaap:LongTermDebtMember us-gaap:FairValueInputsLevel3Member 2025-01-01 2025-03-31 0001618835 us-gaap:LongTermDebtMember EVFM:BakerNotesAssignedToAditxtNotesMember us-gaap:FairValueInputsLevel3Member 2025-03-31 0001618835 us-gaap:LongTermDebtMember EVFM:TotalOfferingsMember us-gaap:FairValueInputsLevel3Member 2025-03-31 0001618835 us-gaap:LongTermDebtMember us-gaap:FairValueInputsLevel3Member 2025-03-31 0001618835 us-gaap:LongTermDebtMember EVFM:BakerNotesAssignedToAditxtNotesMember us-gaap:FairValueInputsLevel3Member 2023-12-31 0001618835 us-gaap:LongTermDebtMember EVFM:TotalOfferingsMember us-gaap:FairValueInputsLevel3Member 2023-12-31 0001618835 us-gaap:LongTermDebtMember us-gaap:FairValueInputsLevel3Member 2023-12-31 0001618835 us-gaap:LongTermDebtMember EVFM:BakerNotesAssignedToAditxtNotesMember us-gaap:FairValueInputsLevel3Member 2024-01-01 2024-03-31 0001618835 us-gaap:LongTermDebtMember EVFM:TotalOfferingsMember us-gaap:FairValueInputsLevel3Member 2024-01-01 2024-03-31 0001618835 us-gaap:LongTermDebtMember us-gaap:FairValueInputsLevel3Member 2024-01-01 2024-03-31 0001618835 us-gaap:LongTermDebtMember EVFM:BakerNotesAssignedToAditxtNotesMember us-gaap:FairValueInputsLevel3Member 2024-03-31 0001618835 us-gaap:LongTermDebtMember EVFM:TotalOfferingsMember us-gaap:FairValueInputsLevel3Member 2024-03-31 0001618835 us-gaap:LongTermDebtMember us-gaap:FairValueInputsLevel3Member 2024-03-31 0001618835 us-gaap:DerivativeFinancialInstrumentsLiabilitiesMember us-gaap:FairValueInputsLevel3Member us-gaap:RightsMember 2024-12-31 0001618835 us-gaap:DerivativeFinancialInstrumentsLiabilitiesMember us-gaap:FairValueInputsLevel3Member 2024-12-31 0001618835 us-gaap:DerivativeFinancialInstrumentsLiabilitiesMember us-gaap:FairValueInputsLevel3Member us-gaap:RightsMember 2025-01-01 2025-03-31 0001618835 us-gaap:DerivativeFinancialInstrumentsLiabilitiesMember us-gaap:FairValueInputsLevel3Member 2025-01-01 2025-03-31 0001618835 us-gaap:DerivativeFinancialInstrumentsLiabilitiesMember us-gaap:FairValueInputsLevel3Member us-gaap:RightsMember 2025-03-31 0001618835 us-gaap:DerivativeFinancialInstrumentsLiabilitiesMember us-gaap:FairValueInputsLevel3Member 2025-03-31 0001618835 us-gaap:DerivativeFinancialInstrumentsLiabilitiesMember us-gaap:FairValueInputsLevel3Member us-gaap:RightsMember 2023-12-31 0001618835 us-gaap:DerivativeFinancialInstrumentsLiabilitiesMember us-gaap:FairValueInputsLevel3Member 2023-12-31 0001618835 us-gaap:DerivativeFinancialInstrumentsLiabilitiesMember us-gaap:FairValueInputsLevel3Member us-gaap:RightsMember 2024-01-01 2024-03-31 0001618835 us-gaap:DerivativeFinancialInstrumentsLiabilitiesMember us-gaap:FairValueInputsLevel3Member 2024-01-01 2024-03-31 0001618835 us-gaap:DerivativeFinancialInstrumentsLiabilitiesMember us-gaap:FairValueInputsLevel3Member us-gaap:RightsMember 2024-03-31 0001618835 us-gaap:DerivativeFinancialInstrumentsLiabilitiesMember us-gaap:FairValueInputsLevel3Member 2024-03-31 0001618835 EVFM:BakerBrosNotesMember EVFM:MeasurementInputRoyaltyRateMember 2025-03-31 0001618835 EVFM:BakerBrosNotesMember us-gaap:MeasurementInputDiscountRateMember 2025-03-31 0001618835 EVFM:LeaseContractTermOneMember us-gaap:VehiclesMember 2019-12-31 0001618835 EVFM:LeaseContractTermMember us-gaap:VehiclesMember 2019-12-31 0001618835 EVFM:LeaseContractTermOneMember 2024-05-01 2024-05-31 0001618835 EVFM:LeaseContractTermOneMember 2024-06-01 2024-06-30 0001618835 EVFM:LeaseContractTermOneMember 2024-05-31 0001618835 EVFM:LeaseContractTermOneMember 2024-06-30 0001618835 2022-07-18 0001618835 EVFM:FuturePakLlcMember 2024-09-27 2024-09-27 0001618835 EVFM:RushLicenseAgreementMember srt:MinimumMember 2021-01-01 2021-01-01 0001618835 EVFM:RushLicenseAgreementMember srt:MaximumMember 2021-01-01 2021-01-01 0001618835 EVFM:RushLicenseAgreementMember 2025-01-01 2025-03-31 0001618835 EVFM:RushLicenseAgreementMember 2025-03-31 0001618835 EVFM:RushLicenseAgreementMember 2024-12-31 0001618835 us-gaap:ResearchAndDevelopmentExpenseMember 2025-01-01 2025-03-31 0001618835 us-gaap:ResearchAndDevelopmentExpenseMember 2024-01-01 2024-03-31 0001618835 us-gaap:SellingAndMarketingExpenseMember 2025-01-01 2025-03-31 0001618835 us-gaap:SellingAndMarketingExpenseMember 2024-01-01 2024-03-31 0001618835 us-gaap:GeneralAndAdministrativeExpenseMember 2025-01-01 2025-03-31 0001618835 us-gaap:GeneralAndAdministrativeExpenseMember 2024-01-01 2024-03-31 0001618835 EVFM:BakerBrosPurchaseAgreementMember 2020-04-30 0001618835 EVFM:BakerBrosPurchaseAgreementMember 2020-06-30 0001618835 EVFM:BakerWarrantsMember 2025-03-31 0001618835 EVFM:UnderwrittenPublicOfferingMember 2022-05-31 0001618835 us-gaap:IPOMember 2022-05-31 0001618835 EVFM:June2022BakerWarrantsMember 2022-05-31 0001618835 us-gaap:WarrantMember 2025-03-31 0001618835 EVFM:June2022BakerWarrantsMember 2022-06-30 0001618835 srt:MinimumMember EVFM:June2022BakerWarrantsMember 2022-06-01 2022-06-30 0001618835 srt:MaximumMember EVFM:June2022BakerWarrantsMember 2022-06-01 2022-06-30 0001618835 EVFM:June2022BakerWarrantsMember 2025-03-31 0001618835 EVFM:SecurityPurchaseAgreementMember EVFM:FebruaryMarchTwoThousandTwentyThreeNotesMember 2023-03-31 0001618835 EVFM:SecurityPurchaseAgreementMember EVFM:AprilJulyAugustTwoThousandTwentyThreeNotesMember 2023-08-31 0001618835 EVFM:SecurityPurchaseAgreementMember EVFM:SeptemberTwoThousandTwentyThreeNotesMember 2023-09-30 0001618835 EVFM:SecurityPurchaseAgreementMember us-gaap:WarrantMember 2025-03-31 0001618835 2023-12-21 0001618835 EVFM:SeriesFOneMember 2023-12-21 0001618835 EVFM:SecurityPurchaseAgreementMember 2025-03-31 0001618835 2021-12-15 0001618835 EVFM:SeriesE1ConvertiblePreferredStockMember 2023-08-07 0001618835 2023-08-07 0001618835 EVFM:SeriesE1ConvertiblePreferredStockMember 2023-08-07 2023-08-07 0001618835 EVFM:SeriesE1ConvertiblePreferredStockMember us-gaap:PreferredStockMember 2023-08-07 0001618835 EVFM:SeriesE1ConvertiblePreferredStockMember us-gaap:PreferredStockMember 2025-03-31 0001618835 EVFM:SeriesF1PreferredStockMember 2023-12-11 0001618835 2023-12-11 0001618835 EVFM:SeriesF1PreferredStockMember 2024-12-31 0001618835 EVFM:SeriesFOneSharesMember 2023-12-21 0001618835 EVFM:SeriesFOneCommonStockMember 2023-12-21 0001618835 EVFM:SeriesF1ConvertibleAndRedeemablePreferredStockMember 2023-12-21 0001618835 EVFM:AandRmergerAgreementMember EVFM:SeriesFOneSharesMember 2024-12-31 0001618835 EVFM:AandRmergerAgreementMember EVFM:SeriesFOneSharesMember 2024-01-01 2024-12-31 0001618835 EVFM:MergerAgreementMember 2024-05-01 2024-05-31 0001618835 2023-09-14 0001618835 EVFM:AdjuvantAndMay2022NotesMember 2022-09-15 2022-09-15 0001618835 EVFM:ExchangeAgreementsMember 2024-01-01 2024-03-31 0001618835 EVFM:ExchangeAgreementsMember 2024-03-31 0001618835 us-gaap:RightsMember 2025-01-01 2025-03-31 0001618835 EVFM:CommonWarrantsMember 2018-05-24 0001618835 EVFM:CommonWarrantsMember 2018-05-24 2018-05-24 0001618835 EVFM:CommonWarrantsMember 2019-04-11 0001618835 EVFM:CommonWarrantsMember 2019-04-11 2019-04-11 0001618835 EVFM:CommonWarrantsMember 2019-06-10 0001618835 EVFM:CommonWarrantsMember 2019-06-10 2019-06-10 0001618835 EVFM:CommonWarrantsMember 2020-04-24 0001618835 EVFM:CommonWarrantsMember 2020-04-24 2020-04-24 0001618835 EVFM:CommonWarrantsMember 2020-06-09 0001618835 EVFM:CommonWarrantsMember 2020-06-09 2020-06-09 0001618835 EVFM:CommonWarrantsMember 2022-01-13 0001618835 EVFM:CommonWarrantsMember 2022-01-13 2022-01-13 0001618835 EVFM:CommonWarrantsMember 2022-03-01 0001618835 EVFM:CommonWarrantsMember 2022-03-01 2022-03-01 0001618835 EVFM:CommonWarrantsMember 2022-05-04 0001618835 EVFM:CommonWarrantsMember 2022-05-04 2022-05-04 0001618835 EVFM:CommonWarrantsMember 2022-05-24 0001618835 EVFM:CommonWarrantsMember 2022-05-24 2022-05-24 0001618835 EVFM:CommonWarrantsMember 2022-06-28 0001618835 EVFM:CommonWarrantsMember 2022-06-28 2022-06-28 0001618835 EVFM:CommonWarrantsMember 2022-12-21 0001618835 EVFM:CommonWarrantsMember 2022-12-21 2022-12-21 0001618835 EVFM:CommonWarrantsMember 2023-02-17 0001618835 EVFM:CommonWarrantsMember 2023-02-17 2023-02-17 0001618835 EVFM:CommonWarrantsMember 2023-03-20 0001618835 EVFM:CommonWarrantsMember 2023-03-20 2023-03-20 0001618835 EVFM:CommonWarrantsMember 2023-04-05 0001618835 EVFM:CommonWarrantsMember 2023-04-05 2023-04-05 0001618835 EVFM:CommonWarrantsMember 2023-07-03 0001618835 EVFM:CommonWarrantsMember 2023-07-02 2023-07-03 0001618835 EVFM:CommonWarrantsMember 2023-08-04 0001618835 EVFM:CommonWarrantsMember 2023-08-03 2023-08-04 0001618835 EVFM:CommonWarrantsMember 2023-09-27 0001618835 EVFM:CommonWarrantsMember 2023-09-26 2023-09-27 0001618835 EVFM:PrefundedCommonWarrantsMember 2023-09-27 0001618835 EVFM:PrefundedCommonWarrantsMember 2023-09-26 2023-09-27 0001618835 EVFM:EmployeeStockPurchasePlan2019Member 2025-03-31 0001618835 EVFM:AmendedAndRestated2014PlanMember 2025-03-31 0001618835 EVFM:InducementPlanMember 2025-03-31 0001618835 us-gaap:EmployeeStockOptionMember 2025-01-01 2025-03-31 0001618835 us-gaap:SubsequentEventMember EVFM:SecurityPurchaseAgreementMember 2025-04-08 0001618835 us-gaap:SubsequentEventMember EVFM:SecurityPurchaseAgreementMember 2025-04-08 2025-04-08 0001618835 EVFM:CommonStockAgreementsMember us-gaap:SubsequentEventMember 2025-04-10 2025-04-10 iso4217:USD xbrli:shares iso4217:USD xbrli:shares xbrli:pure EVFM:Integer utr:sqft

     

     

     

    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, 2025

     

    or

     

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

     

    For the transition period from                to               

     

    Commission File Number: 001-36754

     

    EVOFEM BIOSCIENCES, INC.

    (Exact name of registrant as specified in its charter)

     

    Delaware   20-8527075

    (State or other jurisdiction

    of incorporation)

     

    (IRS Employer

    Identification No.)

     

    7770 Regents Road, Suite 113-618

    San Diego, CA 92122

      92122
    (Address of Principal Executive Offices)   (Zip Code)

     

    Registrant’s telephone number, including area code: (858) 550-1900

     

    N/A

    (Former name or former address, if changed since last report.)

     

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

     

    Title of each class   Trading Symbol(s)   Name of each exchange on which registered
    Common Stock, par value $0.0001 per share   EVFM   OTCPK

     

    Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

     

    Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

     

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

     

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

     

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

     

    Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

     

    The number of shares of the registrant’s common stock, $0.0001 par value per share, outstanding as of May 9, 2025 was 113,356,354.

     

     

     

     

     

     

    Table of Contents

     

        Page
      FORWARD-LOOKING STATEMENTS 1
    PART I. FINANCIAL INFORMATION  
    Item 1. Financial Statements (Unaudited) 3
      Condensed Consolidated Balance Sheets 3
      Condensed Consolidated Statements of Operations 4
      Condensed Consolidated Statements of Comprehensive Operations 5
      Condensed Consolidated Statements of Convertible and Redeemable Preferred Stock and Stockholders’ Deficit 6
      Condensed Consolidated Statements of Cash Flows 7
      Notes to Unaudited Condensed Consolidated Financial Statements 8
    Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 35
    Item 3. Quantitative and Qualitative Disclosures About Market Risk 45
    Item 4. Controls and Procedures 45
         
    PART II. OTHER INFORMATION  
    Item 1. Legal Proceedings 47
    Item 1A. Risk Factors 47
    Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 47
    Item 3. Defaults Upon Senior Securities 47
    Item 4. Mine Safety Disclosures 47
    Item 5. Other Information 47
    Item 6. Exhibits 47
    Signatures 48

     

     

    Table of Contents

     

    FORWARD-LOOKING STATEMENTS

     

    This quarterly report on Form 10-Q (Quarterly Report), contains forward-looking statements that involve substantial risks and uncertainties. The forward-looking statements are contained principally in the section entitled “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” All statements, other than statements of historical facts, contained in this Quarterly Report, including statements regarding our strategy, future operations, future financial position, projected costs, prospects, plans and objectives of management, are forward-looking statements. Words such as, but not limited to, “anticipate,” “aim,” “believe,” “contemplate,” “continue,” “could,” “design,” “estimate,” “expect,” “intend,” “may,” “might,” “plan,” “possible,” “potential,” “predict,” “project,” “seek,” “should,” “suggest,” “strategy,” “target,” “will,” “would,” and similar expressions or phrases, or the negative of those expressions or phrases, are intended to identify forward-looking statements, although not all forward-looking statements contain these identifying words.

     

    These forward-looking statements include, among other things, statements about:

     

    ● the consummation of the transactions contemplated by the Merger Agreement and documents related thereto;
    ● our ability to continue as a going concern;
    ● the Notice of Default and cancellation of Forbearance Agreement received by Future Pak, LLC and any potential legal action(s) against the Company, including that its assets that could be taken and potential negative outcome(s) thereof;
    ● our ability to successfully integrate and commercialize SOLOSEC® (secnidazole) 2g oral granules (SOLOSEC);
    ● our ability to remediate the material weaknesses in our internal controls and procedures identified by management;
    ● our ability to obtain necessary approvals of any corporate action(s) needing stockholder, FINRA, or other approvals;
    ● our ability to file Annual and Quarterly Reports on a timely basis;
    ● our ability to raise additional capital to fund our operations if and as needed;
    ● our ability to achieve and sustain profitability;
    ● our estimates regarding our future performance including, without limitation, any estimates of potential future revenues;
    ● estimates regarding market size;
    ● our estimates regarding expenses, revenues, financial performance, and capital requirements, including the length of time our capital resources will sustain our operations;
    ● our ability to comply with the provisions and requirements of our debt arrangements, to avoid future defaults pursuant to our debt arrangements, and to pay amounts owed, including any amounts that may be accelerated, pursuant to our debt arrangements;
    ● estimates regarding health care providers’ (HCPs’) recommendations of PHEXXI® (lactic acid, citric acid, and potassium bitartrate) vaginal gel (PHEXXI) to patients;
    ● estimates regarding HCPs’ recommendations of SOLOSEC to patients suffering from the sexual health infections for which it is indicated;
    ● the rate and degree of market acceptance of our products;
    ● our ability to successfully commercialize and distribute our products and continue to develop our sales and marketing capabilities, particularly after any product rebrand;
    ● the requirement to change the name of PHEXXI and our estimates regarding the timing and cost thereof;
    ● our estimates regarding the effectiveness of our marketing campaigns;
    ● our strategic plans for our business, including the commercialization of our products;

     

    1

    Table of Contents

     

    ● the potential for changes to current regulatory mandates requiring health insurance plans to cover U.S. Food and Drug Administration (FDA)-cleared or -approved contraceptive products without cost sharing;
    ● our ability to obtain or maintain third-party payer coverage and adequate reimbursement, and our reliance on the willingness of patients to pay out-of-pocket for our products absent full or partial third-party payer reimbursement;
    ● our ability to protect and defend our intellectual property position and our reliance on third party licensors;
    ● our ability to obtain additional patent protection for our products;
    ● our dependence on third parties for the manufacture of our products;
    ● our ability to expand our organization to accommodate potential growth; and
    ● our ability to retain and attract key personnel.

     

    Although we believe that we have a reasonable basis for each forward-looking statement contained in this Quarterly Report, we caution you that these statements are based on our projections of the future that are subject to known and unknown risks and uncertainties and other factors that may cause our actual results, level of activity, performance or achievements expressed or implied by these forward-looking statements, to differ. We may not actually achieve the plans, intentions or expectations disclosed in our forward-looking statements, and you should not place undue reliance on our forward-looking statements. All forward-looking statements are qualified in their entirety by this cautionary statement. Forward-looking statements should be regarded solely as our current plans, estimates and beliefs. You should read this Quarterly Report and the documents that we have filed as exhibits to this Quarterly Report and incorporated by reference herein completely and with the understanding that our actual results may be materially different from the plans, intentions and expectations disclosed in the forward-looking statements we make. Moreover, we operate in a very competitive and rapidly changing environment and new risks emerge from time to time. It is not possible for our management to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements we may make. The forward-looking statements contained in this Quarterly Report are made as of the date of this Quarterly Report, and we do not assume any obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by applicable law.

     

    This Quarterly Report contains estimates and other statistical data made by independent parties and by the Company relating to market size and growth and other data about its industry. This data involves a number of assumptions and limitations, and you are cautioned not to give undue weight to such estimates.

     

    Unless the context requires otherwise, references in this Quarterly Report to “Evofem,” “Company,” “we,” “us” and “our” refer to Evofem Biosciences, Inc. and its subsidiaries.

     

    This Quarterly Report includes our trademarks, trade names and service marks, including “EVOFEM®” “PHEXXI®”, “FEMIDENCE™”, and “SOLOSEC®”, which are protected under applicable intellectual property laws and are the property of Evofem Biosciences, Inc. or its subsidiaries. Solely for convenience, trademarks, trade names and service marks referred to in this Quarterly Report may appear without the ®, ™ or SM symbols, but such references are not intended to indicate, in any way, that we will not assert, to the fullest extent under applicable law, our rights or the right of the applicable licensor to these trademarks, trade names and service marks. We do not intend our use or display of other parties’ trademarks, trade names or service marks to imply, and such use or display should not be construed to imply a relationship with, or endorsement or sponsorship of us by, these other parties.

     

    2

    Table of Contents

     

    PART I. FINANCIAL INFORMATION

    Item 1. Financial Statements

     

    EVOFEM BIOSCIENCES, INC. AND SUBSIDIARIES

    CONDENSED CONSOLIDATED BALANCE SHEETS

    (Unaudited)

    (In thousands, except par value and share data)

     

      

    March 31, 2025

       December 31, 2024 
       As of 
      

    March

    31, 2025

       December 31, 2024 
    Assets        
    Current assets:          
    Cash and cash equivalents  $

    221

       $- 
    Restricted cash   

    888

        741 
    Trade accounts receivable, net   

    1,149

        9,832 
    Inventories   

    2,263

        1,577 
    Prepaid and other current assets   

    1,352

        1,459 
    Total current assets   

    5,873

        13,609 
               
    Property and equipment, net   

    429

        458 
    Operating lease right-of-use assets   

    52

        89 
    Intangible asset, net (Note 7)   

    6,487

       9,597 
    Other noncurrent assets   

    36

        36 
    Total assets  $

    12,877

      $23,789 
    Liabilities, convertible and redeemable preferred stock and stockholders’ deficit          
    Current liabilities:          
    Accounts payable  $

    11,224

       $16,172
    Notes - carried at fair value (Note 4)   

    14,327

       14,974 
    Convertible notes, net - Adjuvant (Note 4)   

    31,346

        30,769 
    Convertible notes   

    31,346

        30,769 
    Short term debt   

    -

        135 
    Accrued expenses   

    3,243

        5,509 
    Accrued compensation   

    2,645

        3,494 
    Operating lease liabilities - current   

    48

        82 
    Derivative liabilities   

    138

        1,359 
    Contingent liabilities - current (Note 7)   

    705

       592 
    Other current liabilities   

    7,178

        7,362 
    Total current liabilities   

    70,854

       80,448 
    Operating lease liabilities - noncurrent   

    5

        7 
    Contingent liabilities - noncurrent (Note 7)   

    6,820

       9,809 
    Total liabilities   

    77,679

       90,264 
    Commitments and contingencies (Note 7)    

    -

        - 
    Convertible and redeemable preferred stock, $0.0001 par value, senior to common stock          
    Series E-1 and F-1 convertible and redeemable preferred stock, 2,300 and 95,000 shares authorized; 2,121 and 2,068 shares of E-1 issued and outstanding as of March 31, 2025 and December 31, 2024, respectively; 26,280 shares of F-1 issued and outstanding at both March 31, 2025 and December 31, 2024   

    4,785

       4,782 
    Stockholders’ deficit:          
    Preferred stock, $0.0001 par value; 5,000,000 shares authorized; no shares issued and outstanding at both March 31, 2025 and December 31, 2024   

    -

        - 
    Common Stock, $0.0001 par value; 3,000,000,000 shares authorized; 113,356,354 shares issued and outstanding at both March 31, 2025 and December 31, 2024   

    11

        11 
    Additional paid-in capital   

    829,096

       829,026 
    Accumulated other comprehensive loss 

    (1,983

    )   (2,630)
    Accumulated deficit   

    (896,711

    )   (897,664)
    Total stockholders’ deficit   

    (69,587

    )   (71,257)
    Total liabilities, convertible and redeemable preferred stock and stockholders’ deficit  $

    12,877

      $23,789 

     

    See accompanying notes to the condensed consolidated financial statements (unaudited).

     

    3

    Table of Contents

     

    EVOFEM BIOSCIENCES, INC. AND SUBSIDIARIES

    CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

    (Unaudited)

    (In thousands, except share and per share data)

     

       2025   2024 
       Three Months Ended March 31, 
       2025   2024 
    Product sales, net  $

    845

       $3,603 
               
    Operating Expenses (Benefits):          
    Cost of goods sold   

    365

        684 
    Amortization of intangible asset   

    223

        - 
    Research and development, net   

    (5,035

    )   594 
    Selling and marketing   

    2,600

        2,345 
    General and administrative   

    2,365

        2,824 
    Total operating expenses   

    518

        6,447 
    Income (loss) from operations   327    (2,844)
    Other income (expense):          
    Interest income   

    8

        4 
    Other expense, net   

    (600

    )   (616)
    Loss on issuance of financial instruments   

    -

        (3,275)
    Gain on debt extinguishment, net   

    -

        1,120 
    Change in fair value of financial instruments   

    1,221

        802 
    Total other income (expense), net   

    629

       (1,965)
    Income (loss) before income tax   

    956

       (4,809)
    Income tax expense   

    -

        - 
    Net income (loss)   

    956

       (4,809)
    Convertible and redeemable preferred stock deemed dividends   

    (3

    )    (47)
    Net income (loss) attributable to common stockholders  $

    953

      $(4,856)
    Net income (loss) per share attributable to common stockholders:          
    Basic  $

    0.01

      $(0.16)
    Diluted  $0.00   $(0.16)
    Weighted-average shares used to compute net income (loss) per share attributable to common shareholders:   

         
    Basic   113,356,354    31,194,393 
    Diluted   6,039,898,041    31,194,393 

     

    See accompanying notes to condensed consolidated financial statements (unaudited).

     

    4

    Table of Contents

     

    EVOFEM BIOSCIENCES, INC. AND SUBSIDIARIES

    CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE OPERATIONS

    (Unaudited)

    (In thousands)

     

       2025   2024 
       Three Months Ended March 31, 
       2025   2024 
    Net income (loss)  $

    956

      $(4,809)
    Other comprehensive income:          
    Change in fair value of financial instruments attributed to credit risk change (Note 4)   

    647

        324 
    Comprehensive income (loss)  $

    1,603

      $(4,485)

     

    See accompanying notes to condensed consolidated financial statements (unaudited).

     

    5

    Table of Contents

     

    EVOFEM BIOSCIENCES, INC. AND SUBSIDIARIES

    CONDENSED CONSOLIDATED STATEMENTS OF CONVERTIBLE AND REDEEMABLE PREFERRED STOCK AND STOCKHOLDERS’ DEFICIT

    (Unaudited)

    (In thousands, except share data)

     

       Shares   Amount   Shares   Amount   Shares   Amount   Capital   Income (Loss)   Deficit   Deficit 
      

    Series E-1 Convertible

    and

    Redeemable Preferred

    Stock

      

    Series F-1 Convertible

    and

    Redeemable Preferred

    Stock

       Common Stock   Additional Paid-in   Accumulated Other Comprehensive   Accumulated   Total Stockholders’ 
       Shares   Amount   Shares   Amount   Shares   Amount   Capital   Income (Loss)   Deficit   Deficit 
    Balance as of December 31, 2024   2,068   $1,979    26,280   $2,803    113,356,354   $11   $829,026   $(2,630)  $(897,664)  $(71,257)
    Stock-based compensation   -    -    -    -    -    -    70     -    -    70  
    Change in fair value of financial instruments attributed to credit risk change (Note 4)   -    -    -    -    -    -    -    647    -    647 
    Series E-1 Shares dividends   53    3    -    -    -    -    -    -    (3)    (3)
    Net income   -    -    -    -    -    -    -    -    956   956
    Balance as of March 31, 2025   2,121   $

    1,982
       26,280   $2,803    113,356,354   $11   $829,096   $(1,983)  $(896,711)  $(69,587)

     

      

    Series E-1 Convertible

    and

    Redeemable

    Preferred

    Stock

      

    Series F-1

    Convertible

    and

    Redeemable

    Preferred

    Stock

       Common Stock   Additional Paid-in   Accumulated Other Comprehensive   Accumulated   Total Stockholders’ 
       Shares   Amount   Shares   Amount   Shares   Amount   Capital   Income (Loss)   Deficit   Deficit 
    Balance as of December 31, 2023   1,874   $1,874    22,280   $2,719    20,007,799   $2   $823,036   $(849)  $(888,699)  $(66,510)
    Balance   1,874   $1,874    22,280   $2,719    20,007,799   $2   $823,036   $(849)  $(888,699)  $(66,510)
    Issuance of common stock upon exercise of warrants   -    -    -    -    246,153    -    15    -    -    15 
    Issuance of common stock upon noncash exercise of purchase rights   -    -    -    -    17,725,000    2    87    -    -    89 
    Issuance of common stock upon
    conversion of notes
       -    -    -    -    10,731,443    1    34    -    -    35 
    Stock-based compensation   -    -    -    -    -    -    237    -    -    237 
    Change in fair value of financial instruments attributed to credit risk change (Note 4)   -    -    -    -    -    -    -    324    -    324 
    Series E-1 Shares dividends   47    47    -    -    -    -    -    -    (47)   (47)
    Net loss   -    -    -    -    -    -    -    -    (4,809)   (4,809)
    Net income (loss)   -    -    -    -    -    -    -    -    (4,809)   (4,809)
    Balance as of March 31, 2024   1,921   $1,921    22,280   $2,719    48,710,395   $5   $823,409   $(525)  $(893,555)  $(70,666)
    Balance   1,921   $1,921    22,280   $2,719    48,710,395   $5   $823,409   $(525)  $(893,555)  $(70,666)

     

    See accompanying notes to condensed consolidated financial statements (unaudited).

     

    6

    Table of Contents

     

    EVOFEM BIOSCIENCES, INC. AND SUBSIDIARIES

    CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

    (Unaudited)

    (In thousands)

     

       2025   2024 
       Three months ended March 31, 
       2025   2024 
    Cash flows from operating activities:          
    Net income (loss)  $

    956

      $(4,809)
    Adjustments to reconcile net income (loss) to net cash, cash equivalents and restricted cash provided by operating activities:          
    Loss on issuance of financial instruments   

    -

        3,275 
    Gain on debt extinguishment   

    -

        (1,120)
    Change in fair value of financial instruments   

    (1,221

    )   (802)
    Inventory write-down for excess & obsolescence   178    - 
    Loss on contingent liability   25    - 
    Stock-based compensation   

    70

        237 
    Depreciation   

    6

        12 
    Amortization of intangible asset   

    223

        - 
    Noncash interest expense   

    577

        564 
    Noncash right-of-use amortization   

    37

        47 
    Net loss on disposal or impairment of property and equipment   

    17

        5 
    Gain on accounts payable and accrued expenses settlements   

    (5,607

    )   -  
    Changes in operating assets and liabilities:          
    Trade accounts receivable   

    8,683

        1,432 
    Inventories   

    (864

    )   391 
    Prepaid and other assets   

    107

        573 
    Accounts payable   

    (1,776

    )   (726)
    Accrued expenses and other liabilities   

    34

        438 
    Accrued compensation   

    (849

    )   652 
    Operating lease liabilities   

    (36

    )   (46)
    Net cash, cash equivalents and restricted cash provided by operating activities   

    560

       123 
    Cash flows from investing activities:         
    Payments related to asset acquisition   

    (57

    )    - 
    Purchases of property and equipment   

    -

        (14)
    Net cash, cash equivalents and restricted cash used in investing activities   

    (57

    )   (14)
    Cash flows from financing activities:          
    Payments under short term debt and Notes – carried at fair value   

    (135

    )   - 
    Net cash, cash equivalents and restricted cash used in financing activities   

    (135

    )   - 
    Net change in cash, cash equivalents and restricted cash   

    368

        109 
    Cash, cash equivalents and restricted cash, beginning of period   

    741

        580 
    Cash, cash equivalents and restricted cash, end of period  $

    1,109

       $689
    Supplemental disclosure of noncash investing and financing activities:          
    Purchases of property and equipment included in accounts payable and accrued expenses 

    $

    78

      

    $

    78 
    Series E-1 Shares deemed dividends   

    3

        47 
    Issuance of common stock upon exercise of purchase rights   

    -

        

    89

     
    Issuance of common stock upon conversion of notes   

    -

        35 
    Issuance of common stock upon exercise of warrants   

    -

        15 

     

    See accompanying notes to condensed consolidated financial statements (unaudited).

     

    7

    Table of Contents

     

    EVOFEM BIOSCIENCES, INC. AND SUBSIDIARIES

    NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

     

    1. Description of Business and Basis of Presentation

     

    Description of Business

     

    Evofem is a San Diego-based commercial-stage biopharmaceutical company committed to commercializing innovative products to address unmet needs in women’s sexual and reproductive health.

     

    The Company’s first commercial product, PHEXXI, was approved by the FDA on May 22, 2020, for the prevention of pregnancy and launched in the U.S. in September 2020. PHEXXI is the first and only non-hormonal prescription contraceptive vaginal gel. Women use it when they have sex, applying PHEXXI 0-60 minutes prior to intercourse. Because PHEXXI is hormone-free and non-systemic, it is not associated with side effects of hormonal contraceptive methods, such as depression, weight gain, headaches, loss of libido, mood swings and irritability. Taking hormones may not be right for some women, especially those with certain medical conditions including clotting disorders, hormone-sensitive cancers, diabetes, or a BMI over 30, as well as women who are breast feeding, and / or who smoke. Per NCHS-published data, more than 23.3 million women in the U.S. do not want to get pregnant and will not use a hormonal contraceptive.

     

    The Company acquired global rights to SOLOSEC® on July 14, 2024 and relaunched the brand in November 2024. SOLOSEC is an FDA-approved single-dose oral antimicrobial agent that provides a complete course of therapy for the treatment of two common sexual health infections – bacterial vaginosis (BV) and trichomoniasis. This acquisition aligns with and advances the Company’s mission to commercialize innovative and differentiated products for women’s sexual and reproductive health. The Transferred Assets, as defined in the SOLOSEC Asset Purchase Agreement, included all registered intellectual property related to SOLOSEC (SOLOSEC IP) as well as assorted SOLOSEC-related documentation and contracts. The Company accounted for this acquisition as an asset acquisition, pursuant to which the Company recorded contingent liabilities for the fair value of future sales-based payments and an intangible asset for the fair value of the SOLOSEC IP plus certain transaction costs; see Note 6 – Fair Value of Financial Instruments and Note 7 – Commitments and Contingencies for more detailed information about the asset acquisition accounting and fair value methodology. 

     

    Outside the U.S., the Company’s strategy is to commercialize its products in global markets through commercial partnerships and/or license agreements. PHEXXI was approved in Nigeria on October 6, 2022, as Femidence™ by the National Agency for Food and Drug Administration and Control. PHEXXI has been submitted for approval in Mexico, Ethiopia and Ghana. In July 2024, the Company licensed commercial rights to PHEXXI in the Middle East to Pharma 1 Drug Store, LLC, an emerging Emirati health care company (Pharma 1). Pharma 1 is on track to file for regulatory approval of PHEXXI in the United Arab Emirates (UAE) in the second quarter of 2025.

     

    On December 11, 2023, the Company entered into an Agreement and Plan of Merger, as amended, (the Merger Agreement) with Aditxt, Inc., a Delaware corporation (Aditxt) and Adifem, Inc., a Delaware corporation and a wholly-owned Subsidiary of Aditxt (Merger Sub), respectively, (collectively, the Parties), pursuant to which, and on the terms and subject to the conditions thereof, the Merger Sub is expected to merge with and into the Company, with the Company surviving as a wholly owned subsidiary of Aditxt (the Merger). The Parties entered into an amended and restated Merger Agreement in July 2024 which was subsequently amended in August, September, October, and November 2024 and again in March 2025 (collectively, the A&R Merger Agreement).

     

    Basis of Presentation and Principles of Consolidation

     

    The Company prepared the unaudited interim condensed consolidated financial statements included in this Quarterly Report in accordance with accounting principles generally accepted (GAAP) in the United States for interim financial information and the rules and regulations of the Securities and Exchange Commission (SEC) related to quarterly reports on Form 10-Q.

     

    The Company’s financial statements are presented on a consolidated basis, which include the accounts of the Company and its wholly-owned subsidiaries. Intercompany accounts and transactions have been eliminated in consolidation. The unaudited interim condensed consolidated financial statements do not include all information and disclosures required by GAAP for annual audited financial statements and should be read in conjunction with the Company’s consolidated financial statements and notes thereto for the year ended December 31, 2024 included in its Annual Report on Form 10-K as filed with the SEC on March 24, 2025 as amended on March 28, 2025 (the 2024 Audited Financial Statements).

     

    The unaudited interim condensed consolidated financial statements included in this report have been prepared on the same basis as the Company’s audited consolidated financial statements and include all adjustments (consisting only of normal recurring adjustments) necessary for a fair statement of the financial position, results of operations, cash flows, and statements of convertible and redeemable preferred stock and stockholders’ deficit for the periods presented. The results for the three months ended March 31, 2025 are not necessarily indicative of the results expected for the full year. The condensed consolidated balance sheet as of December 31, 2024 was derived from the 2024 Audited Financial Statements.

     

    8

    Table of Contents

     

    Risks, Uncertainties and Going Concern

     

    Any disruptions in the commercialization of PHEXXI or SOLOSEC and/or the products’ supply chains could have a material adverse effect on the Company’s business, results of operations and financial condition.

     

    The condensed consolidated financial statements have been prepared on a going concern basis, which contemplates the realization of assets and settlement of liabilities in the normal course of business and does not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or amounts and classification of liabilities that may result from the outcome of this uncertainty.

     

    The Company’s principal operations are related to the commercialization of PHEXXI and, since July 2024, SOLOSEC. Additional activities have included raising capital, identifying alternative manufacturing to lower PHEXXI cost of goods sold (COGS), seeking ex-U.S. licensing partners to add non-dilutive capital to the balance sheet and geographically diversify the revenue stream, seeking product in-licensing/acquisition opportunities to expand and diversify the U.S. revenue stream, and establishing and maintaining a corporate infrastructure to support commercial products. The Company has incurred operating losses and negative cash flows from operating activities since inception. As of March 31, 2025, the Company had a working capital deficit of $65.0 million and an accumulated deficit of $896.7 million.

     

    On January 6, 2025, the Company received a written notice from the OTC Markets notifying the Company that, because the closing bid price for the Company’s common stock was below $0.01 per share for 30 consecutive calendar days, the Company was not compliant with the minimum bid price requirement for continued listing on the OTCQB, as set forth in the OTCQB listing standards, section 2.3 (the Minimum Bid Price Requirement). In accordance with OTCQB Listing Standards, Section 4.1, the Company had 90 calendar days, or until April 6, 2025, to regain compliance with the Minimum Bid Price Requirement. Compliance could have been achieved if the Company’s closing bid price was equal to or greater than $0.01 for ten consecutive trading days during the 90-day compliance period.

     

    On April 22, 2025, the Company received a written notice from the OTC Markets that it did not regain compliance with the Minimum Bid Price Requirement during the specified period, and as such, its common stock was removed from OTCQB and began trading on the OTC Pink Current (OTCPK) at market open on April 23, 2025. OTC Markets concurrently notified the Company that if the closing bid price for the Company’s common stock is $0.01 or higher for 30 consecutive calendar days, and the Company meets all of the eligibility requirements listed under Section 1 of the OTCQB Rules, Evofem may request to be moved back to OTCQB.

     

    Management’s plans to meet its cash flow needs in the next 12 months include generating recurring product revenue from PHEXXI and SOLOSEC, restructuring its current payables, and obtaining additional funding pursuant to the A&R Merger Agreement, as amended, through non-dilutive financings, collaborations or partnerships with other companies, including license agreements for PHEXXI and/or SOLOSEC in the U.S. or foreign markets, or through other potential business combinations.

     

    The Company anticipates it will continue to incur net losses for the foreseeable future. According to management estimates, liquidity resources as of March 31, 2025, were not sufficient to maintain the Company’s cash flow needs for the twelve months from the date of issuance of these unaudited interim condensed consolidated financial statements.

     

    If the Company is not able to obtain the required funding through a significant increase in revenue, equity or debt financings, license agreements for PHEXXI and/or SOLOSEC, or other means, or is unable to obtain funding on terms favorable to the Company, or if there is another event of default affecting the notes payable, there will be a material adverse effect on commercialization operations and the Company’s ability to execute its strategic development plan for future growth. If the Company cannot successfully raise additional funding and implement its strategic development plan, the Company may be forced to make further reductions in spending, including spending in connection with its commercialization activities, extend payment terms with suppliers, liquidate assets where possible at a potentially lower amount than as recorded in the condensed consolidated financial statements, suspend or curtail planned operations, or cease operations entirely. Any of these could materially and adversely affect the Company’s liquidity, financial condition and business prospects, and the Company would not be able to continue as a going concern. The Company has concluded that these circumstances and the uncertainties associated with the Company’s ability to obtain additional equity or debt financing on terms that are favorable to the Company, or at all, and otherwise succeed in its future operations raise substantial doubt about the Company’s ability to continue as a going concern.

     

    9

    Table of Contents

     

    2. Summary of Significant Accounting Policies

     

    Use of Estimates

     

    The preparation of interim condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the interim condensed consolidated financial statements and the notes thereto.

     

    Significant estimates affecting amounts reported or disclosed in the interim condensed consolidated financial statements include, but are not limited to: the assumptions used in measuring the revenue gross-to-net variable consideration items; the trade accounts receivable credit loss reserve estimate; the assumptions used in estimating the fair value of convertible notes, preferred stock, warrants and purchase rights issued; the assumptions used in the valuation of inventory, intangible asset, and contingent liabilities; the useful lives and recoverability of long-lived assets; and the valuation of deferred tax assets. These assumptions are more fully described in Note 3 – Revenue, Note 4 – Debt, Note 6 - Fair Value of Financial Instruments, Note 7 - Commitments and Contingencies, and Note 9 - Stock-based Compensation. The Company bases its estimates on historical experience and other market-specific or other relevant assumptions that it believes to be reasonable under the circumstances and adjusts when facts and circumstances dictate. The estimates are the basis for making judgments about the carrying values of assets, liabilities and recorded expenses that are not readily apparent from other sources. As future events and their effects cannot be determined with precision, actual results may materially differ from those estimates or assumptions.

     

    Segment Reporting

     

    Operating segments are identified as components of an enterprise about which separate discrete financial information is available for evaluation by the chief operating decision-maker (CODM), the Chief Executive Officer of the Company, in making decisions regarding resource allocation and assessing performance. The Company views its operations and manages its business in one operating segment. The Company’s CODM assesses performance and decides how to allocate resources for the Company’s one operating segment based on consolidated net loss that is reported on the interim condensed consolidated statements of operations. The Company has also evaluated the significant segment expenses incurred by the single segment that are regularly provided to the CODM. The significant segment expenses regularly provided to the CODM are consistent with those reported on the interim condensed consolidated statements of operations and include cost of goods sold, research and development, selling and marketing, and general and administrative. The CODM uses these expense categories, along with data on product sales, net, to make key operating decisions such as: the strategic direction of the Company, pursuing and/or approving product acquisitions, decisions about key personnel, and approving annual operating budgets. The Company manages assets on a consolidated basis as reported on the interim condensed consolidated balance sheets.

     

    Concentrations of Credit Risk

     

    Financial instruments that potentially subject the Company to significant concentrations of credit risk consist primarily of cash, cash equivalents and restricted cash. Deposits in the Company’s checking, time deposit and investment accounts are maintained in federally insured financial institutions and are subject to federally insured limits or limits set by Securities Investor Protection Corporation. The Company invests in funds through a major U.S. bank and is exposed to credit risk in the event of default to the extent of amounts recorded on the condensed consolidated balance sheets.

     

    The Company has not experienced any losses in such accounts and believes it is not exposed to significant concentrations of credit risk on its cash, cash equivalents and restricted cash balances on amounts in excess of federally insured limits due to the financial position of the depository institutions in which these deposits are held.

     

    The Company is also subject to credit risk related to its trade accounts receivable from product sales. Its customers are located in the U.S. and consist of wholesale distributors, retail pharmacies, and mail-order specialty pharmacies. The Company extends credit to its customers in the normal course of business after evaluating their overall financial condition and evaluates the collectability of its accounts receivable by periodically reviewing the age of the receivables, the financial condition of its customers, and its past collection experience. As of March 31, 2025 and December 31, 2024, based on the evaluation of these factors, the Company did not record an allowance for expected credit losses.

     

    Products are distributed primarily through three major distributors and mail-order pharmacies, which receive service fees calculated as a percentage of the gross sales and a fee-per-unit shipped, respectively. These entities are not obligated to purchase any set number of units; they distribute products on demand as orders are received.

     

    For the three months ended March 31, 2025, and 2024, the Company’s three largest customers combined made up approximately 75% and 82% of its gross product sales, respectively. As of March 31, 2025 and December 31, 2024, the Company’s three largest customers combined made up 71% and 89%, respectively, of its trade accounts receivable balance.

     

    10

    Table of Contents

     

    Significant Accounting Policies

     

    There have been no changes to the significant accounting policies that were described in Note 2 – Summary of Significant Accounting Policies of the 2024 Audited Financial Statements in the Company’s Annual Report.

     

    Cash, Cash Equivalents and Restricted Cash

     

    Cash and cash equivalents consist of readily available cash in checking accounts and money market funds. Restricted cash consists of cash held in monthly time deposit accounts and letters of credit as described in Note 7- Commitments and Contingencies.

     

    Net Income (Loss) Per Share

     

    Basic net income (loss) per share attributable to common stockholders is calculated by dividing the net income (loss) by the weighted-average number of common shares outstanding during the period, without consideration for potentially dilutive securities. The net income (loss) available to common stockholders is adjusted for amounts in accumulated deficit related to the deemed dividends triggered for certain financial instruments. Such adjustment was immaterial in each of the three months ended March 31, 2025 and 2024. Diluted net income (loss) per share is computed by dividing the net income (loss) by the weighted-average number of common shares and potentially dilutive securities outstanding for the period determined using the treasury-stock and if-converted methods. For purposes of the diluted net loss per share calculation for the three months ended March 31, 2024, potentially dilutive securities are excluded from the calculation of diluted net loss per share because their effect would be anti-dilutive and, therefore, basic and diluted net loss per share were the same. Potentially dilutive securities excluded from the calculation of diluted net loss per share are summarized in the table below. Common shares were calculated for the convertible preferred stock and the convertible debt using the if-converted method.

     Schedule of Potentially Dilutive Securities Excluded from Calculation of Diluted Net Loss Per Share

       2024 
       Three months ended March 31, 
       2024 
    Options to purchase common stock   3,747 
    Warrants to purchase common stock   20,807,543 
    Purchase rights to purchase common stock   1,530,645,242 
    Convertible debt   2,430,230,049 
    Series E-1 Shares   121,503,094 
    Series F-1 Shares   1,410,126,583 
    Total(1)   5,513,316,258 

     

     

    (1) The potentially dilutive securities in the table above include all potentially dilutive securities that are not included in the diluted EPS as per U.S. GAAP, whereas the total common stock reserved for future issuance in Note 8 – Convertible and Redeemable Preferred Stock and Stockholders’ Deficit includes the shares that must legally be reserved based on the applicable instruments’ agreements.

     

    The following table sets forth the computation of net income attributable to common stockholders, weighted average common shares outstanding for diluted net income per share, and diluted net income per share attributable to common stockholders for the three months ended March 31, 2025 (in thousands, except share and per share amounts).

     Schedule of Weighed Average Common Shares Outstanding for Diluted Net Loss Per Share

       Three Months Ended
    March 31, 2025
     
    Numerator:     
    Net income attributable to common stockholders  $953 
    Adjustments:     
    Noncash interest expense on convertible debt, net of tax   404 
    Change in fair value of purchase rights   (1,221)
    Net income attributable to common stockholders  $136 
    Denominator:     
    Weighted average shares used to compute net income attributable to common stockholder, basic   113,356,354 
    Add:     
    Pro forma adjustments to reflect assumed conversion of convertible debt   2,563,186,834 
    Pro forma adjustments to reflect assumed exercise of outstanding purchase rights   1,519,148,899 
    Pro forma adjustments to reflect assumed conversion of Series E-1 Convertible Preferred Shares   137,712,447 
    Pro forma adjustments to reflect assumed conversion of Series F-1 Convertible Preferred Shares   1,706,493,507 
    Pro forma adjustments   1,706,493,507 
    Weighted average shares used to compute net income attributable to common stockholder, diluted   6,039,898,041 
    Net income per share attributable to common stockholders, diluted  $0.00 

     

    Recently Adopted Accounting Pronouncements

     

    No significant new standards have been adopted during the three months ended March 31, 2025.

     

    11

    Table of Contents

     

    Recently Issued Accounting Pronouncements — Not Yet Adopted

     

    From time to time, new accounting pronouncements are issued by the Financial Accounting Standards Board or other standards setting bodies that are adopted as of the specified effective date.

     

    In October 2023, the FASB issued ASU No. 2023-06, Disclosure Improvements: Codification Amendments in Response to the SEC’s Disclosure Update and Simplification Initiative, designed to clarify or improve disclosure and presentation requirements on a variety of topics and align the requirements in the FASB Accounting Standards Codification (ASC) with the SEC regulations. This guidance is effective for the Company no later than June 30, 2027. The Company is still evaluating the impacts of ASU No. 2023-06.

     

    In December 2023, the FASB issued ASU No. 2023-09, Income Taxes: Improvements to Income Tax Disclosures, addressing income tax disclosures, requiring entities to annually disclose specific categories in the rate reconciliation and provide additional information for certain reconciling items and categories. ASU No. 2023-09 will be effective for the Company beginning with the annual filing for the period ended December 31, 2025 and early adoption is allowed. The Company is currently evaluating the impacts of ASU No. 2023-09.

     

    In November 2024, the FASB issued ASU 2024-03, “Disaggregation of Income Statement Expenses,” which primarily requires disaggregation of specific expense categories in disclosures within the footnotes on an annual and interim basis. ASU 2024-03 is effective for the Company’s annual period ending December 31, 2027 and interim periods thereafter. Early adoption is permitted. In January 2025, the FASB issued ASU 2025-01 to clarify the effective date of ASU 2024-03. The Company is still evaluating the impacts of ASU No. 2024-03 and ASU No. 2025-01.

     

    In November 2024, the FASB issued ASU No. 2024-04, Debt - Debt with Conversion and Other Options (Subtopic 470-20): Induced Conversions of Convertible Debt Instruments, designed to clarify the requirements for accounting for the settlement of a debt as an induced conversion versus as an extinguishment. This guidance is effective for the Company no later than January 1, 2026. The Company is still evaluating the impacts of ASU No. 2024-04.

     

    The Company does not believe the impact of any other recently issued standards and any issued but not yet effective standards will have a material impact on its condensed consolidated financial statements upon adoption.

     

    3. Revenue

     

    The Company recognizes revenue from the sale of PHEXXI and SOLOSEC in accordance with ASC 606, Revenue from Contracts with Customers (ASC 606). The provisions of ASC 606 require the following steps to determine revenue recognition: (1) identify the contract(s) with a customer; (2) identify the performance obligations in the contract; (3) determine the transaction price; (4) allocate the transaction price to the performance obligations in the contract; and (5) recognize revenue when (or as) the entity satisfies a performance obligation.

     

    In accordance with ASC 606, the Company recognizes revenue when its performance obligation is satisfied by transferring control of the product to a customer. In accordance with the Company’s contracts with customers, control of the product is transferred upon the conveyance of title, which occurs when the product is sold to and received by a customer. The Company’s customers are located in the U.S. and consist of wholesale distributors, retail pharmacies, and mail-order specialty pharmacies. Payment terms typically range from 31 to 66 days, include prompt pay discounts, and vary by customer. Trade accounts receivable due to the Company from contracts with its customers are stated separately in the condensed consolidated balance sheets, net of various allowances as described in the Trade Accounts Receivable policy in Note 2 – Summary of Significant Accounting Policies to the 2024 Audited Financial Statements.

     

    The amount of revenue recognized by the Company is equal to the amount of consideration that is expected to be received from the sale of product to its customers. Revenue is only recognized when the performance obligation is satisfied. To determine whether a significant reversal will occur in future periods, the Company assesses both the likelihood and magnitude of any such potential reversal of revenue.

     

    12

    Table of Contents

     

    Our products are sold to customers at the Wholesale Acquisition Cost (WAC), or in some cases at a discount to WAC. However, the Company records product revenue net of reserves for applicable variable consideration. These types of variable consideration reduce revenue and include the following:

     

      ● Distribution services fees
      ● Prompt pay and other discounts
      ● Product returns
      ● Chargebacks
      ● Rebates
      ● Patient support programs, including our co-pay programs

     

    An estimate for variable consideration is made with each sale and is recorded in conjunction with the revenue being recognized. To calculate the variable consideration, the Company uses the expected value method and the estimated amounts are recorded as a reduction to accounts receivable or as a current liability based on the nature of the allowance and the terms of the related arrangements. An estimated amount of variable consideration may differ from the actual amount. At each balance sheet date, these provisions are analyzed and adjustments are made if necessary. Any adjustments made to these provisions would also affect net product revenue and earnings.

     

    In accordance with ASC 606, the Company must make significant judgments to determine the estimate for certain variable consideration. For example, the Company must estimate the percentage of end-users that will obtain the product through public insurance such as Medicaid or through private commercial insurance. To determine these estimates, the Company relies on historical sales data showing the amount of various end-user consumer types, inventory reports from the wholesale distributors and mail-order specialty pharmacy, and other relevant data reports.

     

    The specific considerations that the Company uses in estimating these amounts related to variable consideration are as follows:

     

    Distribution services fees – The Company pays distribution service fees to its wholesale distributors and mail-order specialty pharmacies. These fees are a contractually fixed percentage of WAC and are calculated at the time of sale based on the purchase amount. The Company considers these fees to be separate from the customer’s purchase of the product and, therefore, they are recorded in other current liabilities on the condensed consolidated balance sheets.

     

    Prompt pay and other discounts – The Company incentivizes its customers to pay their invoices on time through prompt pay discounts. These discounts are an industry standard practice, and the Company offers a prompt pay discount to each wholesale distributor and retail pharmacy customers. The specific prompt pay terms vary by customer and are contractually fixed. Prompt pay discounts are typically taken by the Company’s customers, so an estimate of the discount is recorded at the time of sale based on the purchase amount. Prompt pay discount estimates are recorded as contra trade accounts receivable on the condensed consolidated balance sheets.

     

    The Company may also give other discounts to its customers to incentivize purchases and promote customer loyalty. The terms of such discounts may vary by customer. These discounts reduce gross product revenue at the time the revenue is recognized.

     

    Product returns – Customers have the right to return product that is within six months or less of the labeled expiration date or that is past the expiration date by no more than twelve months. PHEXXI was commercially launched in September 2020 with a 30-month shelf life. The shelf life increased to 48 months in June 2022. SOLOSEC has a shelf life of 60 months. The Company uses historical sales and return data to estimate future product returns. Product return estimates are recorded as other current liabilities on the condensed consolidated balance sheets.

     

    Chargebacks – Certain government entities and covered entities (e.g., Veterans Administration, 340B covered entities, group purchasing organizations) are able to purchase products at a price discounted below WAC. The difference between the government or covered entity purchase price and the wholesale distributor purchase price of WAC will be charged back to the Company. The Company estimates the amount of each chargeback channel based on the expected number of claims in each channel and related chargeback that is associated with the revenue being recognized for product that remains in the distribution channel at the end of each reporting period. Estimated chargebacks are recorded as contra trade accounts receivable on the condensed consolidated balance sheets.

     

    Rebates – The Company is subject to mandatory discount obligations under the Medicaid and Tricare programs. The rebate amounts for these programs are determined by statutory requirements or contractual arrangements. Rebates are owed after the product has been dispensed to an end user and the Company has been invoiced. Rebates for Medicaid and Tricare are invoiced in arrears. The Company also has a commercial rebate program whereby certain customers receive a rebate as contractually arranged. The Company estimates the amount of rebates based on the expected number of claims and related cost that is associated with the revenue being recognized for product that remains in the distribution channel at the end of each reporting period. Rebate estimates are recorded as other current liabilities on the condensed consolidated balance sheets.

     

    13

    Table of Contents

     

    Patient support programs – The Company voluntarily offers a co-pay program to provide financial assistance to patients meeting certain eligibility requirements. The Company estimates the amount of financial assistance for these programs based on the expected number of claims and related cost associated with the revenue being recognized for product that remains in the distribution channel at the end of each reporting period. Patient support program estimates are recorded as other current liabilities on the condensed consolidated balance sheets.

     

    The variable consideration discussed above was recorded in the condensed consolidated balance sheets and consisted of $0.1 million and $0.3 million in contra trade accounts receivable as of March 31, 2025 and December 31, 2024, respectively and $7.1 million and $7.2 million in other current liabilities as of March 31, 2025 and December 31, 2024, respectively.

     

    4. Debt

     

    Convertible Notes

     

    Baker Notes (temporarily owned by Aditxt from December 11, 2023 through February 26, 2024 and owned by Future Pak, LLC since July 23, 2024)

     

    On April 23, 2020, the Company entered into a Securities Purchase and Security Agreement (the Baker Bros. Purchase Agreement) with certain affiliates of Baker Bros. Advisors LP, as purchasers (the Baker Purchasers), and Baker Bros. Advisors LP, as designated agent, pursuant to which the Company agreed to issue and sell to the Baker Purchasers (i) convertible senior secured promissory notes (the Baker Notes) in an aggregate principal amount of up to $25.0 million and (ii) warrants to purchase shares of common stock (the Baker Warrants) in a private placement, which closed in two closings (April 24, 2020, the Baker Initial Closing, and June 9, 2020, the Baker Second Closing). As a result of the two closings, the Company issued and sold Baker Notes with an aggregate principal amount of $25.0 million and Baker Warrants exercisable for 2,731 shares of common stock. Upon the completion of the underwritten public offering in June 2020, the exercise price of the Baker Warrants was $4,575 per share. The Baker Warrants have a five-year5 term with a cashless exercise provision and are immediately exercisable at any time from their respective issuance date. The April 2020 Baker Warrants expired on April 24, 2025. The June 2020 Baker Warrants will expire on June 9, 2025 unless earlier exercised.

     

    The Baker Notes have a five-year5 term, with no pre-payment ability during the first three years. Interest on the unpaid principal balance of the Baker Notes (the Baker Outstanding Balance) accrues at 10.0% per annum, with interest accrued during the first year from the two respective closing dates recognized as payment-in-kind. The effective interest rate for the periods was 10.0%. Accrued interest beyond the first year of the respective closing dates is to be paid in arrears on a quarterly basis in cash or recognized as payment-in-kind, at the direction of the Baker Purchasers. As discussed below, with the amendment to the Baker Bros. Purchase Agreement, interest payments were paid in-kind. Interest pertaining to the Baker Notes for the three months ended March 31, 2025 and 2024 was approximately $2.7 million and $2.5 million, respectively, which was added to the outstanding principal balance. The Company accounts for the Baker Notes under the fair value method as described below and, therefore, the interest associated with the Baker Notes is included in the fair value determination.

     

    The Baker Notes were callable by the Company on 10 days’ written notice beginning on the third anniversary of the initial closing date of April 24, 2020 at a call price equal to 100% of the Baker Outstanding Balance plus accrued and unpaid interest if the Company’s common stock as measured using a 30-day volume weighted average price (VWAP) was greater than the benchmark price of $9,356.25 as stated in the Baker Bros. Purchase Agreement, or 110% of the Baker Outstanding Balance plus accrued and unpaid interest if the VWAP was less than such benchmark price. The Baker Purchasers also had the option to require the Company to repurchase all or any portion of the Baker Notes in cash upon the occurrence of certain events. In a repurchase event, as defined in the Baker Bros. Purchase Agreement, the repurchase price will equal 110% of the Baker Outstanding Balance plus accrued and unpaid interest. In the event of default or the Company’s change of control, the repurchase price would equal to the sum of (x) three times of the Baker Outstanding Balance plus (y) the aggregate value of future interest that would have accrued. The Baker Notes were convertible at any time at the option of the Baker Purchasers at the conversion price of $4,575 per share prior to the First and Second Baker Amendments (as defined below).

     

    On November 20, 2021, the Company entered into the first amendment to the Baker Bros. Purchase Agreement (the First Baker Amendment), in which each Baker Purchaser had the right to convert all or any portion of the Baker Notes into common stock at a conversion price equal to the lesser of (a) $4,575 and (b) 115% of the lowest price per share of common stock (or, as applicable with respect to any equity securities convertible into common stock, 115% of the applicable conversion price) sold in one or more equity financings until the Company has met a qualified financing threshold defined as one or more equity financings resulting in aggregate gross proceeds to the Company of at least $50 million (the Financing Threshold).

     

    14

    Table of Contents

     

    The First Baker Amendment extended, effective upon the Company’s achievement of the Financing Threshold, the affirmative covenant to achieve $100.0 million in cumulative net sales of PHEXXI by June 30, 2022 to June 30, 2023. Additionally per the First Baker Amendment, if the Company were to issue warrants to purchase capital stock of the Company (or other similar consideration) in any equity financing that closed on or prior to the date on which the Company met the Financing Threshold, the Company was required to issue to the Baker Purchasers an equivalent coverage of warrants (or other similar consideration) on the same terms as if the Baker Purchasers had participated in the financing in an amount equal to the then outstanding principal of Baker Notes held by the Baker Purchasers. In satisfaction of this requirement and in connection with the closing of the May 2022 Public Offering, the Company issued warrants to purchase 582,886 shares of the Company’s common stock at an exercise price of $93.75 per share to the Baker Purchasers (the June 2022 Baker Warrants). As required by the terms of the First Baker Amendment, the June 2022 Baker Warrants have substantially the same terms as the warrants issued in the May 2022 Public Offering. Refer to Note 8 – Convertible and Redeemable Preferred Stock and Stockholders’ Deficit for further information. The exercise price of the initial Baker Warrants and the June 2022 Baker Warrants was reset multiple times as a result of various Notes issuances in accordance with the agreement. The exercise price was $0.0154 per share as of March 31, 2025.

     

    On March 21, 2022, the Company entered into the second amendment to the Baker Bros. Purchase Agreement (the Second Baker Amendment), which granted each Baker Purchaser the right to convert all or any portion of the Baker Notes into common stock at a conversion price equal to the lesser of (a) $725.81 or (b) 100% of the lowest price per share of common stock (or as applicable with respect to any equity securities convertible into common stock, 100% of the applicable conversion price) sold in any equity financing until the Company (i) met the qualified financing threshold by June 30, 2022, defined as a single underwritten financing resulting in aggregate gross proceeds to the Company of at least $20 million (Qualified Financing Threshold) and (ii) disclosed top-line results from the EVOGUARD clinical trial (the Clinical Trial Milestone) on or before October 31, 2022. The Second Baker Amendment also provided that the exercise price of the Baker Warrants will equal the conversion price of the Baker Notes. The Company met the Qualified Financing Threshold upon the closing of the May 2022 Public Offering, and as of September 30, 2022, the conversion price and exercise price of the Baker Warrants was reset to $93.75. The Company achieved the Clinical Trial Milestone in October 2022. Also, with the achievement of the Qualified Financing Threshold and the Clinical Trial Milestone, the affirmative covenant to achieve $100.0 million in cumulative net sales of PHEXXI was extended to June 30, 2023, which was subsequently waived via the Baker Fourth Amendment as discussed below.

     

    On September 15, 2022, the Company entered into the third amendment to the Baker Bros. Purchase Agreement (the Third Baker Amendment), pursuant to which the conversion price was amended to $26.25, subject to adjustment for certain dilutive Company equity issuance adjustments for a two-year2 period; an interest make-whole payment due in certain circumstances was removed; and certain change of control and liquidation payment amounts were reduced from three times the outstanding amounts of the Baker Notes to two times the outstanding amounts. In addition, the Third Baker Amendment provided that the Company may make future interest payments to the Baker Purchasers in kind or in cash, at the Company’s option. On the same day, the Company also entered into a Secured Creditor Forbearance Agreement with the Baker Purchasers (Forbearance Agreement), according to which the Baker Purchasers agreed to forebear the defaults that existed at that time.

     

    On December 19, 2022, the Company entered into the First Amendment to the Forbearance Agreement (the Amendment) effective as of December 15, 2022 to amend certain provisions of the Forbearance Agreement dated September 15, 2022. The Amendment revised the Forbearance Agreement to (i) amend the Fifth Recital Clause to clarify that the Purchasers consent to any additional indebtedness pari passu, but not senior to that of the Purchasers, in an amount not to exceed $5.0 million, and (ii) strike and entirely replace Section 4 to clarify the terms of the Purchasers’ consent to Interim Financing (as defined therein). No other revisions were made to the Forbearance Agreement.

     

    15

    Table of Contents

     

    On March 7, 2023, Baker Bros. Advisors, LP (the Designated Agent) provided a Notice of Event of Default and Reservation of Rights (the Notice of Default) relating to the Baker Bros. Purchase Agreement. The Notice of Default claimed that the Company failed to maintain the “Required Reserve Amount” as required by the Third Baker Amendment. The Designated Agent, at the direction of the Baker Purchasers, accelerated repayment of the outstanding balance payable. As a result, approximately $92.7 million, representing two times the sum of the outstanding balance and all accrued and unpaid interest thereon and all other amounts due under the Baker Bros. Purchase Agreement and other documents, was due and payable within three business days of receipt of the Notice of Default. In addition, the Company did not meet the $100.0 million cumulative net sales threshold by June 30, 2023 and as such was in default as of that date. As discussed below, all existing defaults were cured upon the signing of the Fourth Baker Amendment.

     

    On September 8, 2023, the Company entered into the Fourth Amendment to the Baker Bros. Purchase Agreement (the Fourth Baker Amendment) with the Baker Purchasers. The Fourth Amendment amends certain provisions within the Baker Bros. Purchase Agreement including:

     

      (i) the rescission of the Notice of Default delivered to the Company on March 7, 2023 and waiver of the Events of Default named therein;
         
      (ii) the waiver of any and all other Events of Default existing as of the Fourth Amendment date;
         
      (iii) the removal of the conversion feature into shares of Company common stock, including the removal of any requirement to reserve shares of common stock for conversion of the Baker Notes as well as any registration rights related thereto;
         
      (iv) the clarification that for the sole purpose of enabling ex-U.S. license agreements for such assets, any Patents, Trademarks or Copyrights acquired after the Effective Date shall be excluded from the definition of Collateral; and,
         
      (v) the removal of the requirement for the Company to achieve $100 million in cumulative net PHEXXI sales in the specified timeframe.

     

    The outstanding balance of the Baker Notes will continue to accrue interest at 10% per annum and, in the event of a default in the agreement or a failure to pay the Repurchase Price (as defined below) on or before September 8, 2028 (the Maturity Date), the Baker Purchasers may collect on the full principal amount then outstanding.

     

    The Company paid the required $1.0 million upfront payment in September 2023 and is required to make quarterly cash payments based upon a percentage of the Company’s global net product revenue. The cash payments will be determined based upon the quarterly global net revenue of PHEXXI according to the table below.

     Schedule of Cash payments Determined based Upon the Quarterly Global Net Revenue

    Quarterly global net revenue  Quarterly cash payment
    ≤ $5.0 million  3% of such global net revenues
    >$5.0 million and ≤ $7.0 million  3% on net revenue ≤ $5.0 million;
    4% on the net revenue over $5.0 million
    Greater than $7.0 million  3% on the net revenue ≤ $5.0 million;
    4% on the net revenue over $5.0 million and up to $7.0 million;
    5% on net revenue over $7.0 million

     

    The quarterly cash payments were payable beginning in the fourth quarter of 2023 and have been timely paid.

     

    Regardless of the percentage paid, the quarterly cash payment amounts, along with the $1.0 million upfront payment, will be deducted from the Repurchase Price as Applicable Reductions. Quarterly cash payments that will be treated as Applicable Reductions paid to date as of March 31, 2025, amount to $0.7 million.

     

    The Fourth Amendment also granted the Company the ability to repurchase the principal amount and accrued and unpaid interest of the Baker Notes for up to a five-year period for the one-time Repurchase Price designated below:

     Schedule of Repurchase Price Reduction

    Date of Notes’ Repurchase  Repurchase Price
    On or prior to September 8, 2024  $14,000,000 (less Applicable Reductions)
    September 9, 2024-September 8, 2025  $16,750,000 (less Applicable Reductions)
    September 9, 2025-September 8, 2026  $19,500,000 (less Applicable Reductions)
    September 9, 2026-September 8, 2027  $22,250,000 (less Applicable Reductions)
    September 9, 2027-September 8, 2028  $25,000,000 (less Applicable Reductions)

     

    16

    Table of Contents

     

    The Company evaluated whether any of the Embedded Features required bifurcation as a separate component. The Company elected the fair value option (FVO) under ASC 825, Financial Instruments (ASC 825), as the Baker Notes are qualified financial instruments and are, in whole, classified as liabilities. Under the FVO, the Company recognized the debt instrument at fair value, inclusive of the Embedded Features, with changes in fair value related to changes in the Company’s credit risk being recognized as a component of accumulated other comprehensive loss in the condensed consolidated balance sheets. All other changes in fair value were recognized in the condensed consolidated statements of operations.

     

    As part of the consideration for the Merger, on December 11, 2023, the Baker Purchasers signed an agreement to assign the Baker Notes to Aditxt (the December Assignment Agreement). Upon execution of the December Assignment Agreement, Aditxt assumed all terms under the Baker Notes, with Aditxt becoming the new senior secured debtholder of the Company, governed by the requirements under the Fourth Baker Amendment. The Baker Notes were re-assigned back to the Baker Purchasers on February 26, 2024 (the February Assignment Agreement).

     

    Due to the execution of the February Assignment Agreement, the Company reviewed the Baker Notes in accordance with ASC 470. The Baker Notes, having been effectively terminated, were extinguished on February 26, 2024, resulting in removing the fair value of the old Baker Notes of $13.5 million. The newly re-assigned Baker Notes were subsequently recorded at fair value using the valuation methods discussed in Note 6 – Fair Value of Financial Instruments.

     

    On July 23, 2024, the Company consented to the transfer of ownership of the Baker Notes from Baker Brothers Life Sciences, 667, L.P., and Baker Bros. Advisors, LP, each a Delaware limited partnership (collectively, Baker) to Future Pak, LLC (the Assignee) (the July 2024 Assignment). The terms of the Baker Notes were not changed in connection with the assignment from Baker to the Assignee. Due to the July 2024 Assignment, the Company reviewed the Baker Notes in accordance with ASC 470. The Baker Notes, having been effectively terminated, were extinguished on July 23, 2024, resulting in removing the fair value of the old Baker Notes of $12.3 million and the related accumulated other comprehensive income of $0.1 million as of the date of the extinguishment. The newly re-assigned Baker Notes were subsequently recorded at fair value using the valuation methods discussed in Note 6 – Fair Value of Financial Instruments.

     

    The Company did not repurchase the Baker Notes prior to September 8, 2024. As of March 31, 2025, the Baker Notes are recorded at fair value in the condensed consolidated balance sheet as short-term Notes – carried at fair value with a total fair value of $13.8 million, and the total outstanding balance including principal and accrued interest is $112.2 million. As of December 31, 2024, the Baker Notes were recorded at fair value in the condensed consolidated balance sheet as short-term convertible notes payable with a total balance of $13.8 million, and the total outstanding balance including principal and accrued interest was $109.5 million.

     

    On September 27, 2024, the Assignee, as agent for the Purchasers (in such capacity, the Designated Agent), provided a Notice of Event of Default and Reservation of Rights (the September 2024 Notice of Default) relating to the Securities Purchase and Security Agreement dated April 23, 2020, as amended, by and among the Company, Designated Agent, as certain guarantors and the purchasers (each a Purchaser and collectively Purchasers). The September 2024 Notice of Default claims that by entering into arrangements to pay certain existing obligations, including obligations owed to the U.S. Department of Health and Human Services, an Event of Default has occurred under Section 9.1(e) of the SPA.

     

    According to the Notice of Default, the Designated Agent has accelerated repayment of the outstanding principal balance owed by the Company under the Securities Purchase Agreement. If all Purchasers exercise the Section 5.7 Option (as defined below), the repurchase price would be equal to the total outstanding balance, including principal and accrued interest. Pursuant to Section 5.7(b) of the SPA, upon the occurrence of an Event of Default, each Purchaser may elect, at its option, to require the Company to repurchase the Note held by such Purchaser (or any portion thereof) at a repurchase price equal to two times the sum of the outstanding principal balance and all accrued and unpaid interest thereon, due within three business days after such Purchaser delivers a notice of such election (the Section 5.7 Option).

     

    On October 27, 2024, the Designated Agent sent an amended and supplemental notice to the Initial Notice of Default (the Amended Notice of Default) which adds new claims of default based on the Company’s current payment agreements of existing obligations, including obligations owed to the U.S. Department of Health and Human Services, an Event of Default has occurred under Section 9.1(e) of the Baker Bros. Purchase Agreement, as amended. Furthermore, the Amended Notice stated that, because the events of default described in the Amended Notice of Default are not the certain prior events of default listed in the Forbearance Agreement (Specified Defaults), the Designated Agent and the holders of the senior secured promissory notes described in the SPA thereby provided notice to the Company that the Forbearance Agreement is terminated as of October 27, 2024.

     

    On November 8, 2024, the Designated Agent sent an amended and supplemental notice to the Notices (the Third Amended Notice of Default) which adds new claims of default based on (i) the Company’s failure to maintain a cash position of $1.0 million or greater, as required under Section 5(b) of the Forbearance Agreement (ii) the Company’s failure to deliver financial and operating reports in accordance with the timeline required under the Section 8.1(n) of the Baker Stock Purchase Agreement, and (iii) to clarify the outstanding balance under the notes of the Baker Stock Purchase Agreement plus all accrued and unpaid interest thereon, in the sum of approximately is $107.0 million as opposed to the Repurchase Price as defined in the Fourth Amendment.

     

    The Company strongly disagrees with the Designated Agent’s claim that an Event of Default has occurred. The Company intends to vigorously contest any attempt by the Designated Agent and the Purchasers to exercise their default rights and remedies under the SPA.

     

    17

    Table of Contents

      

    Adjuvant Notes

     

    On October 14, 2020, the Company entered into a Securities Purchase Agreement (the Adjuvant Purchase Agreement) with Adjuvant Global Health Technology Fund, L.P., and Adjuvant Global Health Technology Fund DE, L.P. (together, the Adjuvant Purchasers), pursuant to which the Company sold unsecured convertible promissory notes (the Adjuvant Notes) in aggregate principal amount of $25.0 million.

     

    The Adjuvant Notes have a five-year5 term, and in connection with certain Company change of control transactions, the Adjuvant Notes may be prepaid at the option of the Company or will become payable on the date of the consummation of a change of control transaction at the option of the Adjuvant Purchasers. The Adjuvant Notes have interest accruing at 7.5% per annum on a quarterly basis in arrears to the outstanding balance of the Adjuvant Notes and are recognized as payment-in-kind. The effective interest rate for the three months ended March 31, 2025 was 7.5%.

     

    Interest expense for the Adjuvant Notes consists of the following, and is included in short-term convertible notes – Adjuvant on the condensed consolidated balance sheets as of March 31, 2025 and in other expense, net on the condensed consolidated statements of operations for the three months ended March 31, 2025 and 2024 (in thousands):

     Schedule of Interest Expense

       2025   2024 
       Three Months Ended March 31, 
       2025   2024 
    Coupon interest  $577   $536 
    Amortization of issuance costs   -    28 
    Total  $577   $564 

     

    The Adjuvant Notes are convertible, subject to customary 4.99% and 19.99% beneficial ownership limitations, into shares of the Company’s common stock, par value $0.0001 per share, at any time at the option of the Adjuvant Purchasers at a conversion price of $6,843.75 per share. In connection with certain Company change of control transactions, the Adjuvant Notes may be prepaid at the option of the Company or will become payable at the option of the Adjuvant Purchasers. To the extent not previously prepaid or converted, the Adjuvant Notes were originally automatically convertible into shares of the Company’s common stock at a conversion price of $6,843.75 per share immediately following the earliest of the time at which the (i) 30-day value-weighted average price of the Company’s common stock was $18,750 per share, or (ii) the Company achieved cumulative net sales of $100.0 million, provided such net sales were achieved prior to July 1, 2022.

     

    On April 4, 2022, the Company entered into the first amendment to the Adjuvant Purchase Agreement (the Adjuvant Amendment). The Adjuvant Amendment extended the affirmative covenant to achieve $100.0 million in cumulative net sales of PHEXXI by June 30, 2022 to June 30, 2023. The Adjuvant Amendment also provided for an adjustment to the conversion price of the Adjuvant Notes such that the conversion price (the Conversion Price) for these Notes, effective as of the May 2023 reverse stock split, will now be the lesser of (i) $678.49 and (ii) 100% of the lowest price per share of common stock (or with respect to securities convertible into common stock, 100% of the applicable conversion price) sold in any equity financing until the Company met the Qualified Financing Threshold. Effective as of the Company’s achievement of the Qualified Financing Threshold, the automatic conversion provisions in the Agreement were further amended to provide that the Adjuvant Notes will automatically convert into shares of the Company’s common stock at the Conversion Price immediately following the earliest of the time at which the (i) 30-day value-weighted average price of the Company’s common stock is $18,750 per share, or (ii) the Company achieves cumulative net sales of PHEXXI of $100.0 million, provided such net sales were achieved prior to July 1, 2023.

     

    The Adjuvant Notes contain various customary affirmative and negative covenants agreed to by the Company. On September 12, 2022, the Company was in default of the Adjuvant Notes due to the default with the Baker Notes under the cross-default provision. On September 15, 2022, the Company entered into a Forbearance Agreement (the Adjuvant Forbearance Agreement) with the Adjuvant Purchasers, pursuant to which the Adjuvant Purchasers agreed to forbear from exercising any of their rights and remedies during the Forbearance Period as defined in therein, but solely with respect to the specified events of default provided under the Adjuvant Forbearance Agreement.

     

    On September 15, 2022, the Company also entered into the second amendment to the Adjuvant Purchase Agreement (the Second Adjuvant Amendment), pursuant to which the conversion price per share was reduced to $26.25, subject to adjustment for certain dilutive Company equity issuance adjustments for a two-year period. In addition, the Company entered into an exchange agreement, pursuant to which the Adjuvant Purchasers agreed to exchange 10% of the outstanding amount of the Adjuvant Notes as of September 15, 2022 (or $2.9 million) for rights to receive 109,842 shares of common stock (the Adjuvant Purchase Rights). The number of shares for each Adjuvant Purchase Right was initially fixed, but is subject to certain customary adjustments, and, until the second anniversary of issuance (i.e., October 14, 2022), adjustments for certain dilutive Company equity issuances. Refer to Note 8 – Convertible and Redeemable Preferred Stock and Stockholders’ Deficit for discussion regarding additional issuances of purchase rights under this provision. The Adjuvant Purchase Rights expire on June 28, 2027 and do not have an exercise price per share and, therefore, will not result in cash proceeds to the Company. As of March 31, 2025, all Adjuvant Purchase Rights remain outstanding. The conversion price of the Adjuvant Notes was $0.0154 as of March 31, 2025. Assuming this conversion price per share, the Adjuvant Notes could be converted into 2,035,422,831 shares of common stock.

     

    18

    Table of Contents

     

    The Adjuvant Notes are accounted for in accordance with authoritative guidance for convertible debt instruments and are classified as current liabilities in the condensed consolidated balance sheets. The aggregate proceeds of $25.0 million were initially classified as restricted cash for financial reporting purposes due to contractual stipulations that specify the types of expenses the money can be spent on and how it must be allocated. The conversion feature was evaluated and is classified as part of stockholders’ deficit in accordance with ASC 815, Derivatives and Hedging (ASC 815) as of March 31, 2025. See Note 6 - Fair Value of Financial Instruments for a description of the accounting treatment for the Adjuvant Purchase Rights.

     

    The Company was in default of the Adjuvant Notes as of September 30, 2023, due to the failure to meet the cumulative net sales requirement. However, Adjuvant forbore such default in October 2023 and therefore the Company is no longer in default.

     

    As of March 31, 2025, the Adjuvant Notes are recorded in the condensed consolidated balance sheet as short-term convertible notes – Adjuvant with a total balance of $31.3 million. The balance is comprised of $22.5 million in principal, net of unamortized debt issuance costs, and $8.8 million in accrued interest. As of December 31, 2024, the Adjuvant Notes were recorded in the condensed consolidated balance sheet as short-term convertible notes – Adjuvant with a total balance of $30.8 million. The balance was comprised of $22.5 million in principal, net of unamortized debt issuance costs, and $8.3 million in accrued interest.

     

    Term Notes

     

    December 2022 and February, March, April, July, August, and September 2023 Notes (SSNs)

     

    The Company entered into eight Securities Purchase Agreements (SPAs) between December 2022 and September 2023 with certain investors. Each of the agreements was materially similar. The variable details of each SPA, such as the principal amount of each note offering, net proceeds, and maturity date, are outlined in the table below. Pursuant to each SPA, the Company agreed to sell in a registered direct offering (i) unsecured 8.0% senior subordinated notes with the maturity dates and aggregate issue prices (ii) warrants to purchase the listed number of shares of the Company’s common stock, $0.0001 par value per share (including prefunded common stock Warrants as a part of the September 2023 SPA) and (iii) Series D Preferred Stock (the Preferred Shares; December 2022 SPA only) (collectively, the Senior Subordinated Notes, or SSNs). The SSNs had net proceeds to the Company, and are convertible at, the amounts listed below. Assuming the applicable conversion price per share, the SSNs could be converted into 638,093,561 shares of common stock as of March 31, 2025.

     

    The SSNs’ interest rates are subject to increase to 12% upon an event of default and the SSNs have no Company right to prepayment prior to maturity; however, the Company has the option to redeem the respective SSNs at a redemption premium of 32.5%. The Purchasers can also require the Company to redeem their respective SSNs a) at the respective premium rate tied to the occurrence of certain subsequent transactions, and b) in the event of subsequent placements (as defined). Also, pursuant to the terms of the SPAs, Purchasers have certain rights to participate in subsequent issuances of the Company’s securities, subject to certain exceptions. Additionally, the conversion rate and warrant strike price are subject to adjustment upon the issuance of other securities (as defined) below the stated conversion rate and strike price at issuance. The strike prices adjusted as discussed in the table below.

     

    The Company evaluated the SSNs in accordance with ASC 480 and determined that the SSNs were all liability instruments at issuance. The applicable SSNs were then evaluated in accordance with the requirements of ASC 825 and the Company concluded that they were not precluded from electing the fair value option for the applicable SSNs.

     

    19

    Table of Contents

     

    The Company also evaluated the Warrants in accordance with ASC 480 and as of both March 31, 2025 and December 31, 2024, the warrants are recorded in equity.

     

    On December 21, 2023, warrants to purchase up to 9,972,074 shares of the Company’s common stock were exchanged for 613 shares of the Company’s series F-1 convertible and redeemable preferred stock (Series F-1 Shares, as defined below). The Series F-1 Shares, some of which were also issued based on the partial value of certain purchase rights, as described above, were immediately exchanged for Aditxt series A-1 preferred stock; 26,280 Series F-1 Shares were outstanding as of both March 31, 2025 and December 31, 2024, and held by Aditxt.

     

    Summary of SSNs and Warrants at Issuance (December 2022 to September 2023):

     Schedule of SSNs and Warrants

     

                          Conversion Price 
    Notes 

    Principal At Issuance

    (in Thousands)

      

    Net Proceeds Before Issuance costs

    (in Thousands)

      

    Common

    Warrants

       Preferred Shares   Maturity Date  At Issuance   At 12/31/2024   At 3/31/2025 
    December 2022 Notes
      $2,308   $1,500    369,230    70 - Series D    12/21/2025   $6.25   $0.0154   $0.0154 
    February 2023 Notes(1)   1,385    900    653,538    -   2/17/2026  $2.50   $0.0154   $0.0154 
    March 2023 Notes   600    390    240,000    -   3/17/2026  $2.50   $0.0154   $0.0154 
    March 2023 Notes(2)   538    350    258,584    -   3/20/2026  $2.50   $0.0154   $0.0154 
    April 2023 Notes   769    500    615,384    -   3/6/2026  $1.25   $0.0154   $0.0154 
    July 2023 Notes   1,500    975    1,200,000    -   3/6/2026  $1.25   $0.0154   $0.0154 
    August 2023 Notes   1,000    650    799,999    -   8/4/2026  $1.25   $0.0154   $0.0154 
    September 2023 Notes(3)   2,885    1,875    26,997,041    -   9/26/2026  $0.13   $0.0154   $0.0154 
    Total Offerings  $10,985   $7,140    31,133,776                        

     

     

    (1) Warrants include 99,692 issued to the placement agent.
    (2) Warrants include 43,200 issued to the placement agent.
    (3) Warrants include 22,189,349 common warrants at $0.13 per share at issuance and 4,807,692 pre-funded warrants exercisable at $0.001 per share.

     

    20

    Table of Contents

     

    5. Balance Sheet Details

     

    Inventories

     

    Inventories consist of the following (in thousands):

     Schedule of Inventories

      

    March 31, 2025

       December 31, 2024 
    Raw materials  $

    374

       $350 
    Work in process    873    982 
    Finished goods   1,016    245 
    Total   $2,263    $1,577

     

    Prepaid and Other Current Assets

     

    Prepaid and other current assets consist of the following (in thousands):

     Schedule of Prepaid and Other Current Assets

      

    March 31, 2025

       December 31, 2024 
    Insurance   $

    162

       $391 
    Prescription Drug User Fee Act (PDUFA) fees    

    404

        606 
    Outside service retainers    

    100

        160 
    Short-term deposits    

    125

        127 
    Other    

    561

        175 
    Total   $

    1,352

       $1,459

     

    Property and Equipment, Net

     

    Property and equipment, net, consists of the following (in thousands):

     Schedule of Property and Equipment Net

       Useful Life  

    March 31, 2025

       December 31, 2024 
    Research equipment   5 years   $

    39

       $585 
    Computer equipment and software   3 years    

    32

        145 
    Construction in-process   -    

    405

        429 
     Property and equipment, gross        

    476

        1,159 
    Less: accumulated depreciation        

    (47

    )   (701)
    Total, net       $

    429

       $458 

     

    Depreciation expense for property and equipment was immaterial in each of the three months ended March 31, 2025 and 2024, respectively.

     

    21

    Table of Contents

     

    Intangible Asset, Net

     

    Intangible asset, net, acquired in July 2024, consists of the following (in thousands):

     Schedule of Intangible Assets, Net

       Useful Life  March 31, 2025   December 31, 2024 
    Intellectual property  16 years  $

    7,330

       $10,216 
    Less: accumulated amortization      

    (843

    )   (619)
    Total, net     $

    6,487

       $9,597 

     

    The intangible asset relates entirely to the asset acquired with the SOLOSEC asset acquisition and as described further in Note 7 – Commitments and Contingencies, the useful life is based on the SOLOSEC IP patent expiration. Amortization expense was $0.2 million in the three months ended March 31, 2025. Amortization expense is expected to be approximately $0.3 million for the remainder of 2025 and $0.4 million in each subsequent year until the intangible asset is fully amortized, which will be in approximately 15.4 years. As described in Note 2 – Summary of Significant Accounting Policies, the intangible asset value is adjusted at each reporting date in conjunction with the mark-to-market adjustment of the contingent liabilities, which could impact the expected amortization. The initial intangible asset fair value was $16.1 million at acquisition; this was reduced by $5.9 million for the year ended December 31, 2024. The adjustment for the three months ended March 31, 2025 was a reduction to the intangible balance of $2.9 million.

     

    Accrued Expenses

     

    Accrued expenses consist of the following (in thousands):

     Schedule of Accrued Expenses

      

    March 31, 2025

      

    December 31, 2024

     
    Clinical trial related costs  $

    -

       $2,498 
    Accrued royalty   

    1,990

        1,976 
    Accrued compensation for non-employee directors   558    505 
    Other   

    695

        530 
    Total  $

    3,243

       $5,509 

     

    6. Fair Value of Financial Instruments

     

    Fair Value of Financial Liabilities

     

    The following tables summarize the Company’s convertible debt instruments as of March 31, 2025 and December 31, 2024, respectively (in thousands):

     Schedule of Fair Value of Financial Liabilities

                    Fair Value 
    As of March 31, 2025  Principal Amount    Accrued Interest   Net Carrying Amount   Amount   Leveling 
    Baker Notes(1)(2)    $112,225    $-   $112,225   $ 13,833    Level 3 
    Adjuvant Notes(3)     22,500     8,846    31,346    N/A    N/A 
    December 2022 Notes(1)     992     -    992    

    50

        Level 3 
    February 2023 Notes (1)     1,000     -    1,000    50    Level 3 
    March 2023 Notes (1)     1,233     -    1,233    63    Level 3 
    April 2023 Notes (1)     901     -    901    45    Level 3 
    July 2023 Notes (1)     1,349     -    1,349    68    Level 3 
    August 2023 Notes (1)     1,141     -    1,141    57    Level 3 
    September 2023 Notes (1)     3,210     -    3,210    161    Level 3 
    Totals  $144,551    $8,846   $153,397   $14,327    N/A 

     

                    Fair Value 
    As of December 31, 2024  Principal Amount    Accrued Interest   Net Carrying Amount   Amount   Leveling 
    Baker Notes(1)(2)    $109,488    $-   $109,488   $13,801    Level 3 
    Adjuvant Notes(3)     22,500     8,269    30,769    N/A      N/A 
    December 2022 Notes(1)     973     -    973    118    Level 3 
    February 2023 Notes (1)     980     -    980    120    Level 3 
    March 2023 Notes (1)     1,209     -    1,209    147    Level 3 
    April 2023 Notes (1)     883     -    883    108    Level 3 
    July 2023 Notes (1)     1,322     -    1,322    161    Level 3 
    August 2023 Notes (1)     1,119     -    1,119    136    Level 3 
    September 2023 Notes (1)     3,147     -    3,147    383    Level 3 
    Totals  $141,621    $8,269   $149,890   $14,974    N/A 

     

    (1) These liabilities are/were carried at fair value in the condensed consolidated balance sheets. As such, the principal and accrued interest was included in the determination of fair value. The related debt issuance costs were expensed.

     

    (2) The Baker Notes principal amount includes $27.7 million and $24.9 million of interest paid in-kind as of March 31, 2025, and December 31, 2024, respectively.

     

    (3) The Adjuvant Notes are recorded in the condensed consolidated balance sheets at their net carrying amount which includes principal and accrued interest, net of unamortized issuance costs.

     

    22

    Table of Contents

     

    The following tables summarize the Company’s derivative liabilities as of March 31, 2025 and December 31, 2024 as discussed in Note 8 – Convertible and Redeemable Preferred Stock and Stockholders’ Deficit (in thousands):

     Schedule of Fair Value of Derivative Liabilities

       Fair Value 
       March 31, 2025   December 31, 2024   Leveling 
    Purchase rights  $138    $1,359    Level 3 
    Total derivative liabilities  $138    $1,359     

     

    Change in Fair Value of Level 3 Financial Liabilities

     

    The following table summarizes the changes in Level 3 financial liabilities related to Baker Notes and SSNs measured at fair value on a recurring basis for the three months ended March 31, 2025 (in thousands):

     Schedule of Change in Fair Value of Level 3 Financial Liabilities

       Baker Notes (Assigned to Future Pak; Note 4)   Total SSNs (Note 4)   Total 
    Balance at December 31, 2024  $13,801   $1,173   $14,974 
    Change in fair value presented in the Condensed Consolidated Statements of Comprehensive Operations   32     (679)   (647)
    Exercises   -     -     -  
    Change in fair value presented in the Condensed Consolidated Statements of Operations   -     -     -  
    Balance at March 31, 2025  $13,833   $494   $14,327  

     

    The following table summarizes the changes in Level 3 financial liabilities related to Baker Notes and SSNs measured at fair value on a recurring basis for the three months ended March 31, 2024 (in thousands):

     

       Baker Notes (Assigned to Future Pak; Note 4)   Total SSNs (Note 4)   Total 
    Balance at December 31, 2023  $13,510   $1,221   $14,731 
    Extinguishment/conversion   (13,510)   (35)   (13,545)
    Balance at issuance   12,390    -    12,390 
    Change in fair value presented in the Condensed Consolidated Statements of Comprehensive Operations   (130)   (194)   (324)
    Balance at March 31, 2024  $12,260   $992   $13,252 

     

    23

    Table of Contents

     

    The following table summarizes the changes in Level 3 financial liabilities related to derivative liabilities measured at fair value on a recurring basis for the three months ended March 31, 2025 (in thousands):

     

       Purchase Rights   Derivative Liabilities Total 
    Balance at December 31, 2024  $1,359   $1,359 
    Change in fair value presented in the Condensed Consolidated Statements of Operations   (1,221)   (1,221)
    Balance at March 31, 2025  $138  $138 

     

    The following table summarizes the changes in Level 3 financial liabilities related to derivative liabilities measured at fair value on a recurring basis for the three months ended March 31, 2024 (in thousands):

     

       Purchase Rights   Derivative Liabilities Total 
    Balance at December 31, 2023  $1,926   $1,926 
    Beginning balance  $1,926   $1,926 
    Balance at issuance   3,275    3,275 
    Exercises   (89)   (89)
    Change in fair value presented in the Condensed Consolidated Statements of Operations   (802)   (802)
    Balance at March 31, 2024  $4,310   $4,310 
    Ending balance  $4,310   $4,310 

     

    24

    Table of Contents

     

    Valuation Methodology

     

    Baker Notes

     

    The fair value of the Baker Notes is determined using a Monte Carlo simulation-based model. The Monte Carlo simulation was used to take into account several embedded features and factors, including the exercise of the repurchase rights, the Company’s future revenues, meeting certain debt covenants, the maturity term of the note and dissolution. For the dissolution scenario, the cost approach, an adjusted net asset value method was used to determine the net recoverable value of the Company, including an estimate of the fair value of the Company’s intellectual property. The estimated fair value of the Company’s intellectual property was valued using a relief from royalty method which required management to make significant estimates and assumptions related to forecasts of future revenue, and the selection of the royalty (5.0%) and discount (15.0%) rates.

     

    The fair value of the Baker Notes is subject to uncertainty due to the assumptions that are used in the Monte Carlo simulation-based model. These factors include but are not limited to the Company’s future revenue, the probability and timing of the exercise of the repurchase right, and expectations regarding potential dissolution. The fair value of the Baker Notes is sensitive to these estimated inputs made by management that are used in the calculation.

     

    SSNs

     

    The fair value of the SSNs issued as described in Note 4 – Debt, were determined by estimating the fair value of the MVIC of the Company on a going-concern basis. This was estimated using forms of the cost and market approaches. In the cost approach, an adjusted net asset value method was used to determine the net recoverable value of the Company, including an estimate of the fair value of the Company’s intellectual property. The estimated fair value of the Company’s intellectual property was valued using a relief from royalty method which required management to make significant estimates and assumptions related to forecasts of future revenue, and the selection of the royalty and discount rates. The guideline public company method served as another valuation indicator. In this form of the market approach, comparable market revenue multiples were selected and applied to the Company’s forward revenue forecast to ultimately derive a MVIC indication. An option-pricing model (OPM) was then applied to value the SSNs by allocating the estimated MVIC through the Company’s capital structure including the more senior notes payoff in a hypothetical exit event. Under the OPM, each debt or equity class is modeled as a call option with a distinct claim on the total value of the Company. The option’s exercise price is based on the Company’s total value available for each participating security holder. By constructing a series of options in which the exercise price is set at incremental levels of value, which correspond to the value necessary for each level of equity to participate, we determined the incremental option value of each series. When multiplied by the percentage of ownership of each equity class participating under that series, the result is the incremental value allocated to each class under that series.

     

    Purchase Rights

     

    The Adjuvant Purchase Rights and the May Note Purchase Rights (collectively Purchase Rights) are recorded as derivative liabilities in the condensed consolidated balance sheets. The Purchase Rights are valued using an OPM, like a Black-Scholes Methodology, with changes in the fair value being recorded in the condensed consolidated statements of operations. The assumptions used in the OPM are considered level 3 assumptions and include, but are not limited to, the market value of invested capital, the cumulative equity value of the Company as a proxy for the exercise price and the expected term the Purchase Rights will be held prior to exercise and a risk-free interest rate.

     

    25

    Table of Contents

     

    Warrants

     

    Warrants are classified as equity and the Company re-evaluates the classification of its warrants at the close of each reporting period to determine their proper balance sheet classification. The warrants are valued using an OPM based on the applicable assumptions, which include the exercise price of the warrants, time to expiration, expected volatility of our peer group, risk-free interest rate, and expected dividends. The assumptions used in the OPM are considered level 3 assumptions and include, but are not limited to, the market value of invested capital, the cumulative equity value of the Company as a proxy for the exercise price, the expected term the warrants will be held prior to exercise, a risk-free interest rate, and probability of change of control event. Additionally, because the warrants are re-priced under certain provisions in the agreements, at each re-pricing event the Company must value the warrants using a Black-Scholes model immediately prior to and immediately following the re-pricing event. The incremental fair value is recorded as an increase to accumulated deficit and additional paid-in-capital, in accordance with ASC 470.

     

    SOLOSEC Asset Acquisition Intangible Asset and Contingent Liabilities

     

    The total consideration for the SOLOSEC asset acquisition included an up-front payment (paid at closing), sales-based payments to be paid over the next 15 years (the Earnout Term) in each year in which SOLOSEC adjusted net revenue is over a specified threshold, a $10.0 million one-time payment once the cumulative SOLOSEC adjusted net revenues reach $100 million, and assumption of quarterly royalty payments based on SOLOSEC net revenue. As discussed in Note 7 – Commitments and Contingencies, the fair value of the consideration is attributed to the SOLOSEC product line and was therefore recorded as an intangible asset.

     

    The fair value of the total consideration, including cash paid and future sales-based payments, is determined using a Monte Carlo simulation model, which assumes the Company’s revenue follows a geometric Brownian motion. Using specific revenue factors, including expected growth, risk adjustments, and revenue volatility, future revenues were simulated through the Earnout Term to assess whether sales-based payments would be triggered in each relevant period, as stipulated by the SOLOSEC Asset Purchase Agreement. The average output of the Monte Carlo simulations for each period provides the expected payment value, which is then discounted to its present value to derive the fair value of future sales-based payments and recorded as contingent liabilities. The discount rate is based on (i) the risk-free rate, plus (ii) a credit spread reflecting the Company’s interest-bearing debt, (iii) an additional spread to account for credit migration as of the valuation date, and (iv) a further incremental spread to reflect that the contingent liabilities is subordinated obligations relative to the Company’s other debt obligations.

     

    The fair value of the SOLOSEC contingent liabilities is subject to uncertainty due to the assumptions made by management that are used in the Monte Carlo simulation-based model. These factors include the estimated future SOLOSEC net revenue, the risk-neutral revenue calculation and simulation assumptions, payment timing, and the discount rate.

     

    The fair value of the SOLOSEC contingent liabilities will be updated at each reporting period using the methodology described above. Any changes to the fair value will be recorded as an adjustment to the carrying value of both the contingent liabilities and the SOLOSEC IP intangible asset as per ASC 323, Investments – Equity Method and Joint Ventures (ASC 323). Periodic intangible amortization will also be prospectively updated based on the new fair value of the SOLOSEC IP.

     

    7. Commitments and Contingencies

     

    SOLOSEC

     

    The Company reviewed the SOLOSEC acquisition in accordance with ASC 805, Business Combinations (ASC 805), including applying the screen test. In accordance with ASC 805, the Company engaged a third-party valuation specialist to estimate the fair value for the SOLOSEC IP as well as for the total consideration. Per the valuation, the fair value of the SOLOSEC IP exceeded 90% of the total consideration, which indicates that the screen test failed. Further, the Company did not acquire any substantive processes, which indicates that the acquisition is an asset acquisition rather than a business combination. The Company recorded the fair value of the future sales-based payments as contingent liabilities in accordance with ASC 450, Contingencies (ASC 450) and the fair value of the total consideration plus the transaction costs as an intangible asset in accordance with ASC 350, Intangibles (ASC 350).

     

    Per the Transition Services Agreement (TSA) entered into in conjunction with the SOLOSEC asset acquisition, the Company is committed to purchasing finished goods inventory from the seller through a transition period ending in November 2026 at a pre-defined unit price. The total expected commitment is approximately $3.5 million; however, the quantities purchased can be negotiated if both parties agree. The Company concluded that the inventory purchase commitment does not meet the definition of derivatives under ASC 815. During the three months ended March 31, 2025, there were approximately $0.1 million in purchases under this commitment. The Company expects to purchase approximately $1.1 million in the remainder of the year ended December 31, 2025, and $1.7 million in the year ended December 2026 under this commitment. The TSA also requires the seller to provide transitional support services until the Company can fully establish SOLOSEC operations; the Company is obligated to pay an immaterial amount quarterly for these services.

     

    The Company is also obligated to pay a quarterly royalty in amounts equal to a certain percentage of the SOLOSEC net revenue, beginning July 14, 2024. There are no minimum quarterly or annual royalty payment amounts. Such royalty costs were $0.1 million for the three months ended March 31, 2025. As of March 31, 2025, $0.2 million and $6.5 million related to the future payments related to the SOLOSEC acquisition, including sales-based payments, one-time payment, and quarterly royalty payments, was included in contingent liabilities – current and contingent liabilities – noncurrent, respectively, in the condensed consolidated balance sheet. Such amounts were $0.7 million and $9.7 million, respectively, as of December 31, 2024.

     

    26

    Table of Contents

     

    Fleet Lease

     

    In December 2019, the Company and Enterprise FM Trust (the Lessor) entered into a Master Equity Lease Agreement whereby the Company leases vehicles to be delivered by the Lessor from time to time with various monthly costs depending on whether the vehicles are delivered for a term of 24 or 36 months, commencing on each corresponding delivery date. The leased vehicles are for use by eligible employees of the Company’s commercial operations team. As of March 31, 2025, there were a total of 19 leased vehicles. The Company determined that the leased vehicles are accounted for as operating leases under ASC 842, Leases (ASC 842).

     

    In May and June 2024, the Company extended the lease term by an additional 12 months for vehicles with initial terms of 24 months. The Company determined that such extensions are accounted for as modifications; the Company reassessed the lease classification and the incremental borrowing rate on the modification date and accounted for these modifications accordingly.

     

    Supplemental Financial Statement Information

     Schedule of Lease Cost

          Three Months Ended March 31, 
    Lease Cost (in thousands)  Classification  2025   2024 
    Operating lease expense  Research and development  $

    1

       $1 
    Operating lease expense  Selling and marketing   

    40

        52 
    Operating lease expense  General and administrative   

    3

        3 
    Total     $

    44

       $56 

     

     Schedule of Lease Term and Discount Rate

    Lease Term and Discount Rate  March 31, 2025   December 31, 2024 
    Weighted Average Remaining Lease Term (in years)   0.66   0.77 
    Weighted Average Discount Rate   12%   12%

     

     Schedule of Operating Lease Maturities

    Maturity of Operating Lease Liabilities (in thousands)  March 31, 2025 
    Remainder of 2025 (9 months)  $46
    Year ending December 31, 2026   8 
    Total lease payments   54 
    Less imputed interest   (1)
    Total  $53 

     

     Schedule of Supplement Cash Outflows in Operating Leases

    Other information (in thousands)  2025   2024 
       Three Months Ended March 31, 
    Other information (in thousands)  2025   2024 
    Cash paid for amounts included in the measurement of lease liabilities:                  
    Operating cash outflows in operating leases  $

    64

       $64 

     

    Other Contractual Commitments

     

    In November 2019, the Company entered into a supply and manufacturing agreement with a third-party to manufacture PHEXXI, with potential to manufacture other product candidates, in accordance with all applicable current good manufacturing practice regulations. There were approximately $0.8 million in purchases under the supply and manufacturing agreement for the three months ended March 31, 2025, and no such purchases during the three months ended March 31, 2024.

     

    Related Party Transactions

     

    On March 20, 2025, Windtree Therapeutics, Inc. (Windtree) and the Company entered into a License and Supply Agreement, as amended on March 28, 2025 (collectively, the Windtree License and Supply Agreement), wherein Windtree agreed to become a manufacturer and supplier of PHEXXI. The Company expects the Windtree License and Supply Agreement to significantly reduce the Company’s COGS once manufacturing has begun. The Company will not have any financial obligations until submitting a binding forecast six months prior to the scheduled manufacturing date. Because Saundra Pelletier, the Company’s CEO, is also on the board of Windtree, the Company evaluated the relationship between the entities and determined that Windtree is a related party of the Company. Due to the related party nature of the entities, the Company will add additional disclosures around any transactions that occur between the companies under the Windtree License and Supply Agreement once they begin; as of the date of this Quarterly Report, no transactions have been started.

     

    27

    Table of Contents

     

    Contingencies

     

    From time to time the Company may be involved in various lawsuits, legal proceedings, or claims that arise in the ordinary course of business. As of March 31, 2025, there were no other claims or actions pending against the Company which management believes have a probable, or a reasonably possible, probability of an unfavorable outcome other than the TherapeuticsMD dispute as described below.

     

    During the three months ended March 31, 2025, the Company settled a portion of its trade payables with numerous vendors, which resulted in a $3.1 million reduction in trade payables and a $2.5 million reduction in accrued expenses. However, the Company may receive trade payable demand letters from its vendors that could lead to potential litigation. As of March 31, 2025, approximately 81% of the Company’s trade payables were greater than 90 days past due.

     

    On December 14, 2020, a trademark dispute captioned TherapeuticsMD, Inc. v Evofem Biosciences, Inc., was filed in the U.S. District Court for the Southern District of Florida against the Company, alleging trademark infringement of certain trademarks owned by TherapeuticsMD under federal and state law (Case No. 9:20-cv-82296). On July 18, 2022, the Company settled the lawsuit with TherapeuticsMD, with certain requirements which were required to be performed by July 2024 (the Settlement Timeline), including changing the name of PHEXXI. The Company failed to meet the terms of the settlement agreement by the Settlement Timeline. As a result, the Company is currently working with TherapeuticsMD on resolution of this issue. In September 2024, the Company filed an application for a new name, which was approved by the FDA in April 2025. In accordance with ASC 450, the Company has accrued $0.9 million, the present value of the probable settlement amounts payable over the next several years, as a component of contingent liabilities in the condensed consolidated balance sheets.

     

    As of March 31, 2025, the Company has received six letters from purported Company stockholders demanding that the Company’s board of directors take action on behalf of the Company to remedy allegations regarding the Company’s disclosures to shareholders with respect to various alleged omissions of material information in its preliminary proxy statement filed September 23, 2024 relating to the A&R Merger Agreement, as amended, and one demand made under Section 220 of the DGCL for books and records related to the transaction and disclosures in the proxy statement. The Company believes all such demands are without merit. Furthermore, on December 23, 2024, the Company announced its decision to cancel its special meeting and the withdrawal from consideration by the stockholders of the Company the proposals set forth in the aforementioned preliminary proxy statement. The Company continues to work with each of the firms representing the stockholders to resolve.

     

    On September 27, 2024, Future Pak, LLC, as agent for the Purchasers (in such capacity, the Designated Agent) provided a Notice of Event of Default and Reservation of Rights (the Notice of Default) relating to the Securities Purchase and Security Agreement dated April 23, 2020, as amended (SPA), by and among the Company, Designated Agent, as certain guarantors and the purchasers (each a Purchaser and collectively Purchasers). The Notice of Default claims that by entering into arrangements to repay certain existing obligations, including obligations owed to the U.S. Department of Health and Human Services, an Event of Default has occurred under Section 9.1(e) of the SPA. According to the Notice of Default, the Designated Agent has accelerated repayment of the outstanding principal balance owed by the Company under the Securities Purchase Agreement. If all Purchasers exercise the Section 5.7 Option (as defined below), the repurchase price would be equal to $106.8 million. Pursuant to Section 5.7(b) of the SPA, upon the occurrence of an Event of Default, each Purchaser may elect, at its option, to require the Company to repurchase the Note held by such Purchaser (or any portion thereof) at a repurchase price equal to two times the sum of the outstanding principal balance and all accrued and unpaid interest thereon, due within three business days after such Purchaser delivers a notice of such election (the Section 5.7 Option).

     

    On October 27, 2024, the Designated Agent sent an amended and supplemented notice to the Notice of Default which adds additional claims of default based on the Company’s current repayment agreements of existing obligations, including obligations owed to the U.S. Department of Health and Human Services, an Event of Default has occurred under Section 9.1(e) of the Securities Purchase and Security Agreement dated April 23, 2020, as amended. Furthermore, the Amended Notice stated that, because the events of default described in the Amended Notice of Default are not the certain prior events of default listed in the Forbearance Agreement (the Specified Defaults), the Designated Agent and the holders of the senior secured promissory notes described in the SPA thereby provided notice to the Company that the Forbearance Agreement is terminated as of October 27, 2024. The Company strongly disagrees with the Designated Agent’s claim that any Event of Default has occurred.

     

    28

    Table of Contents

      

    On November 8, 2024, the Designated Agent sent an amended and supplemented notice to the Notices (the Third Amended Notice of Default) which adds new claims of default based on (i) the Company’s failure to maintain a cash position of $1.0 million or greater, as required under Section 5(b) of the Forbearance Agreement (ii) the Company’s failure to deliver financial and operating reports in accordance with the timeline required under the Section 8.1(n) of the Baker Stock Purchase Agreement, and (iii) to clarify the outstanding balance under the notes of the Baker Stock Purchase Agreement plus all accrued and unpaid interest thereon, in the sum of approximately is $107.0 million as opposed to the Repurchase Price as defined in the Fourth Amendment. The Company intends to vigorously contest any attempt by the Designated Agent and the Purchasers to exercise their default rights and remedies under the SPA.

     

    Intellectual Property Rights

     

    In 2014, the Company entered into an amended and restated license agreement (the Rush License Agreement) with Rush University Medical Center (Rush University) pursuant to which Rush University granted the Company an exclusive, worldwide license of certain patents and know-how related to its multipurpose vaginal pH modulator technology. For the U.S. patent that the Company licensed from Rush University, multiple Orders Granting Interim Extension (OGIEs) were received from the United States Patent and Trademark Office (USPTO), extending the expiration of this patent to March 6, 2025. No further OGIEs have been received and the patent is expired. PHEXXI remains protected in the U.S. by four additional Orange Book patents which are solely-owned by Evofem.

     

    Pursuant to the Rush License Agreement, the Company was obligated to pay Rush University an earned royalty based upon a percentage of net sales in the range of mid-single digits until the expiration of this patent. In September 2020, the Company entered into the first amendment to the Rush License Agreement, pursuant to which the Company was also obligated to pay a minimum annual royalty amount of $0.1 million to the extent the earned royalties do not equal or exceed $0.1 million commencing January 1, 2021. Due to the patent expiration, Rush University will not be entitled to any further royalties. As such, no royalty costs were recorded for the three months ended March 31, 2025. For the three months ended March 31, 2024, $0.2 million of Rush royalty costs were recorded in cost of goods sold. As of both March 31, 2025 and December 31, 2024, approximately $2.0 million of Rush royalty costs were included in accrued expenses in the condensed consolidated balance sheets.

     

    8. Convertible and Redeemable Preferred Stock and Stockholders’ Deficit

     

    Warrants

     

    In April and June 2020, pursuant to the Baker Bros. Purchase Agreement, as discussed in Note 4 – Debt, the Company issued warrants to purchase up to 2,732 shares of common stock in a private placement at an exercise price of $4,575 per share. The Second Baker Amendment provides that the exercise price of the Baker Warrants will equal the conversion price of the Baker Notes. The exercise price of the Baker warrants was $0.0154 per share as of March 31, 2025.

     

    29

    Table of Contents

     

    In May 2022, the Company completed an underwritten public offering (the May 2022 Public Offering) which included the issuance of common warrants to purchase 362,640 shares of common stock at a price to the public of $93.75 and the issuance of common warrants to purchase 205,360 shares of common stock at a price to the public of $93.63 (the May 2022 Common Stock Warrants). The May 2022 Common Stock Warrants were exercisable beginning on May 24, 2022 and have a five-year5 term. Due to features in the May 2022 Common Stock Warrants, including dilution adjustments requiring strike price resets, additional warrants have been periodically issued as required in the warrant agreements. As of March 31, 2025 there were 894,194 May 2022 Common Stock Warrants outstanding with an exercise price of $0.0154.

     

    In June 2022, as required by the Second Baker Amendment, the Company issued the June 2022 Baker Warrants to purchase up to 582,886 shares of the Company’s common stock, $0.0001 par value per share. The June 2022 Baker Warrants have an exercise price of $93.75 per share and a five-year5 term and were exercisable beginning June 28, 2022. The June 2022 Baker Warrants also contain customary 4.99% and 19.99% limitations on exercise provisions. The exercise price and number of shares issuable upon exercise of the June 2022 Baker Warrants is subject to adjustment for certain dilutive issuances, stock splits and similar recapitalization transactions. The exercise price of these warrants was $0.0154 per share as of March 31, 2025.

     

    In February, March, April, July, August, and September 2023, pursuant to the SSNs as discussed in Note 4 – Debt, the Company issued warrants to purchase up to 1,152,122 shares of the Company’s common stock at an exercise price of $2.50 per share, up to 2,615,383 shares of the Company’s common stock at an exercise price of $1.25 per share, and up to 22,189,349 shares of the Company’s common stock at an exercise price of $0.13 per share. The exercise price of these warrants was $0.0154 per share as of March 31, 2025.

     

    On December 21, 2023, warrants to purchase up to 9,972,074 shares of the Company’s common stock were exchanged for 613 shares of the Company’s Series F-1 Shares.

     

    As of March 31, 2025, warrants to purchase up to 20,807,539 shares of the Company’s common stock remain outstanding at a weighted average exercise price of $2.42 per share. In accordance with ASC 815, the warrants are classified as equity instruments as of both March 31, 2025 and December 31, 2024. During the first quarter of 2024, the Company obtained waivers from a majority of the convertible instrument holders, removing the requirement for shares to be reserved for conversion of their instruments, which will prevent the instruments from needing to be liability classified due to an insufficient number of authorized shares going forward. The Company will continue to re-evaluate the classification of its warrants at the close of each reporting period to determine the proper balance sheet classification for them. These warrants are summarized below:

     Schedule of Warrants

    Type of Warrants  Underlying Common Stock to be Purchased   Exercise Price   Issue Date  Exercise Period 
    Common Warrants   451   $14,062.50   May 24, 2018   May 24, 2018 to May 24, 2025 
    Common Warrants   888   $11,962.50   April 11, 2019   October 11, 2019 to April 11, 2026 
    Common Warrants   1,480   $11,962.50   June 10, 2019   December 10, 2019 to June 10, 2026 
    Common Warrants   1,639   $0.0154   April 24, 2020   April 24, 2020 to April 24, 2025 
    Common Warrants   1,092   $0.0154   June 9, 2020   June 9, 2020 to June 9, 2025 
    Common Warrants   8,003   $735.00   January 13, 2022   March 1, 2022 to March 1, 2027 
    Common Warrants   8,303   $897.56   March 1, 2022   March 1, 2022 to March 1, 2027 
    Common Warrants   6,666   $309.56   May 4, 2022   May 4, 2022 to May 4, 2027 
    Common Warrants   894,194   $0.0154   May 24, 2022   May 24, 2022 to May 24, 2027 
    Common Warrants   582,886   $0.0154   June 28, 2022   May 24, 2022 to June 28, 2027 
    Common Warrants   49,227   $0.0154   December 21, 2022   December 21, 2022 to December 21, 2027 
    Common Warrants   130,461   $0.0154   February 17, 2023   February 17, 2023 to February 17, 2028 
    Common Warrants   258,584   $0.0154   March 20, 2023   March 20, 2023 to March 20, 2028 
    Common Warrants   369,231   $0.0154   April 5, 2023   April 5, 2023 to April 5, 2028 
    Common Warrants   349,463   $0.0154   July 3, 2023   July 3, 2023 to July 3, 2028 
    Common Warrants   615,384   $0.0154   August 4, 2023   August 4, 2023 to August 4, 2028 
    Common Warrants   12,721,893   $0.0154   September 27, 2023   September 27, 2023 to September 27, 2028 
    Prefunded Common Warrants   4,807,694   $0.0010   September 27, 2023   September 27, 2023 to September 27, 2028 
    Total   20,807,539              

     

    Preferred Stock

     

    Effective December 15, 2021, the Company amended and restated its certificate of incorporation, under which the Company is currently authorized to issue up to 5,000,000 shares of total preferred stock, including the authorized convertible and redeemable preferred stock designated for Series B-1 and B-2, Series C, Series E-1, and Series F-1, and nonconvertible and redeemable preferred stock (Series D), par value $0.0001 per share.

     

    30

    Table of Contents

     

    Convertible and Redeemable Preferred Stock

     

    On August 7, 2023, the Company filed a Certificate of Designation of Series E-1 Convertible Preferred Stock (Certificate of Designation), par value $0.0001 per share (the Series E-1 Shares). An aggregate of 2,300 shares was authorized. The Series E-1 Shares are convertible into shares of common stock at a conversion price of $0.40 per share and are both counted toward quorum on the basis of and have voting rights equal to the number of shares of common stock into which the Series E-1 Shares are then convertible. The Series E-1 Shares are senior to all common stock with respect to preferences as to dividends, distributions, and payments upon a dissolution event. In the event of a liquidation event, the Series E-1 Shares are entitled to receive an amount per share equal to the Black Scholes Value as of the liquidation event plus the greater of 125% of the conversion amount (as defined in the Certificate of Designation) and the amount the holder of the Series E-1 Shares would receive if the shares were converted into common stock immediately prior to the liquidation event. If the funds available for liquidation are insufficient to pay the full amount due to the holders of the Series E-1 Shares, each holder will receive a percentage payout. The Series E-1 Shares are entitled to dividends at a rate of 10% per annum or 12% upon a triggering event. On the 18-month anniversary of the initial issuance date for the Series E-1 convertible preferred stock, the dividend rate shall further increase by 30% on the first calendar day of each calendar quarter thereafter until no E-1 Shares remain outstanding. Dividends are payable in shares of common stock and may, at the Company’s election, be capitalized and added to the principal monthly. The Series E-1 Shares also have a provision that allows them to be converted to common stock at a conversion rate equal to the Alternate Conversion Price (as defined in the Certificate of Designation) times the number of shares subject to conversion times the 25% redemption premium in the event of a Triggering Event (as defined in the Certificate of Designation) such as in a liquidation event. The Series E-1 Shares are mandatorily redeemable in the event of bankruptcy. Series E-1 Shares rank higher than all shares of the Company’s common stock and Series F-1 Shares (defined below) with respect to the preferences as to dividends and any distributions and payments upon the liquidation, dissolution, and winding up of the Company.

     

    On August 7, 2023, certain investors party to the December 2022 Notes and the February 2023 Notes exchanged $1.8 million total in principal and accrued interest under the outstanding convertible promissory notes for 1,800 shares of Series E-1 Shares (the August 2023 Preferred Stock Transaction). Per the Series E-1 Convertible Preferred Stock Certificate of Designation, the conversion rate can also be adjusted in several future circumstances, such as on certain dates after the exchange date and upon the issuance of additional convertible securities with a lower conversion rate or in the instance of a Triggering Event. As such, the conversion price has been adjusted several times and is $0.0154 as of March 31, 2025. The Series E-1 Shares are classified as mezzanine equity within the condensed consolidated balance sheets in accordance with ASC 480 because of a fixed 25% redemption premium upon a Triggering Event and no mandatory redemption feature. During the three months ended March 31, 2025 and 2024, an immaterial deemed dividend was recorded in each period as an increase to the number of Series E-1 Shares outstanding.

     

    On December 11, 2023, the Company filed a Certificate of Designation of Series F-1 Convertible Preferred Stock (F-1 Certificate of Designation), par value $0.0001 per share (the Series F-1 Shares). An aggregate of 95,000 shares was authorized. The Series F-1 Shares are convertible into shares of common stock at a conversion price of $0.0635 per share and do not have the right to vote on any matters presented to the holders of the Company’s common stock. The Series F-1 Shares are senior to all common stock and subordinate to the Series E-1 Shares with respect to preferences as to distributions and payments upon a dissolution event. In the event of a liquidation event, the Series F-1 Shares are entitled to receive an amount per share equal to the Black Scholes Value as of the liquidation event plus the greater of 125% of the conversion amount (as defined in the F-1 Certificate of Designation) and the amount the holder of the Series F-1 Shares would receive if the shares were converted into common stock immediately prior to the liquidation event. If the funds available for liquidation are insufficient to pay the full amount due to the holders of the Series F-1 Shares, each holder will receive a percentage payout. The Series F-1 Shares are not entitled to dividends. The Series F-1 Shares also have a provision that allows them to be converted to common stock at a conversion rate equal to the Alternate Conversion Price (as defined in the F-1 Certificate of Designation) times the number of shares subject to conversion times the 25% redemption premium in the event of a Triggering Event (as defined in the F-1 Certificate of Designation) such as in a liquidation event. The Series F-1 Shares are mandatorily redeemable in the event of bankruptcy. In June 2024, the Required Holders, as defined in the F-1 Certificate of Designation, approved an amended and restated certificate of designation (the Amended F-1 Certificate of Designation) to the Company’s certificate of designation designating the rights, preferences, and limitations of the Company’s Series F-1 Shares. Series F-1 Shares rank higher than all shares of the Company’s common stock with respect to the preferences as to dividends and any distributions and payments upon the liquidation, dissolution, and winding up of the Company. The Amended F-1 Certificate of Designation provides for the removal of the conversion price adjustment provisions previously included and changed the conversion price to $0.0154.

     

    On December 21, 2023, the Company issued a total of 22,280 Series F-1 Shares to certain investors, including 613 shares exchanged for warrants to purchase up to 9,972,074 shares of the Company’s common stock and 21,667 shares to exchange a partial value of the outstanding purchase rights. The holders of the Series F-1 Shares immediately exchanged their Series F-1 Shares to Aditxt’s Series A-1 preferred stock, and as a result, Aditxt currently holds the Company’s Series F-1 Shares.

     

    During the second half of 2024, as part of the funding requirement by Aditxt pursuant to the A&R Merger Agreement, the Company issued a total of 4,000 Series F-1 Shares to Aditxt for an aggregate purchase price of $4.0 million. Additionally, Aditxt also paid the Company $1.0 million in May 2024 in conjunction with signing the Reinstatement and Fourth Amendment to the Merger Agreement. The 4,000 Series F-1 Shares were recorded at fair value with the variance between the immaterial fair value and the total $5.0 million cash received being recorded as additional paid-in-capital in the condensed consolidated balance sheet.

     

    31

    Table of Contents

     

    Common Stock

     

    Effective September 14, 2023, the Company further amended its amended and restated certificate of incorporation to increase the number of authorized shares of common stock to 3,000,000,000 shares.

     

    Purchase Rights

     

    On September 15, 2022, the Company entered into certain exchange agreements with the Adjuvant Purchasers and the May 2022 Notes Purchasers to exchange, upon request, the Purchase Rights for an aggregate of 942,080 shares of the Company’s common stock. The number of right shares for each Purchase Right is initially fixed at issuance, but subject to certain customary adjustments for certain dilutive Company equity issuances until the second anniversary of issuance. These Purchase Rights expire on June 28, 2027. Refer to Note 6 – Fair Value of Financial Instruments for the accounting treatment of the Purchase Rights. In 2023, the Company subsequently signed an additional agreement with the holders of the Purchase Rights upon which the total aggregate value of the Purchase Rights is fixed at $24.7 million, to be paid in a variable number of shares based on the current exercise price. On December 21, 2023, the Company issued 21,667 shares of the Series F-1 Shares in exchange for a partial value of certain purchase rights, as described above.

     

    In connection with the SSNs issuances, during the three months ended March 31, 2024, the Company increased the number of outstanding Purchase Rights by 1,145,333,158, due to the reset of their exercise price. This was recorded as a loss on issuance of financial instruments in the amount of $3.3 million in the condensed consolidated statements of operations. No such exercise price reset occurred during the three months ended March 31, 2025. The exercise price will be further adjusted if any other convertible instruments have price resets. In addition, the Company issued 17,725,000 shares of common stock upon the exercise of certain Purchase Rights during the three months ended March 31, 2024; no exercises were completed in the three months ended March 31, 2025. As of March 31, 2025, Purchase Rights of 1,519,148,899 shares of the Company’s common stock remained outstanding.

     

    32

    Table of Contents

     

     

     

    Common Stock Reserved for Future Issuance

     

    Common stock reserved for future issuance is as follows in common equivalent shares as of March 31, 2025:

     Summary of Common Stock Reserved for Future Issuance

    Common stock issuable upon the exercise of stock options outstanding   3,372 
    Common stock issuable upon the exercise of common stock warrants   10,598,201 
    Common stock available for future issuance under the 2019 ESPP   509 
    Common stock available for future issuance under the Amended and Restated 2014 Plan   5,789 
    Common stock available for future issuance under the Amended Inducement Plan   609 
    Common stock reserved for the exercise of purchase rights   741,490,642 
    Common stock reserved for the conversion of convertible notes   165,048,777 
    Common stock reserved for the conversion of series E-1 preferred stock   47,680,934 
    Total common stock reserved for future issuance(1)   964,828,833 

     

    (1) The potentially dilutive securities in Note 2 – Summary of Significant Accounting Policies includes all potentially dilutive securities that are not included in the diluted EPS as per U.S. GAAP, whereas the total common stock reserved for future issuance in the table above includes the shares that must legally be reserved based on the applicable instruments’ agreements.

     

    9. Stock-based Compensation

     

    Equity Incentive Plans

     

    No equity awards were issued in either period presented. The following table summarizes stock-based compensation expense related to stock options granted to employees, non-employee directors and consultants included in the condensed consolidated statements of operations as follows (in thousands):

     Schedule of Stock-based Compensation Expense Related to Stock Options

       2025   2024 
       Three Months Ended March 31, 
       2025   2024 
             
    Research and development  $1   $16 
    Selling and marketing   3    35 
    General and administrative   66    186 
    Total  $70   $237 

     

    Stock Options

     

    There were no stock options granted during the three months ended March 31, 2025 or 2024. As of March 31, 2025, unrecognized stock-based compensation expense for employee stock options was approximately $0.1 million, which the Company expects to recognize over a weighted-average remaining period of 0.4 years, assuming all unvested options become fully vested.

     

    33

    Table of Contents

     

    10. Subsequent Events

     

    Pharma 1 Licensing Agreement Amendment

     

    On May 3, 2025, the Company entered into the First Amendment to Development and Supply Agreement with Pharma 1 in order to add an additional 3-applicator package size of PHEXXI to be sold by Pharma 1.

     

    OTC Markets Compliance

     

    On April 22, 2025, the Company received a written notice from the OTC Markets that it did not regain compliance with the Minimum Bid Price Requirement during the specified period, and therefore its common stock was removed from OTCQB and began trading on the OTC Pink Current (OTCPK) at market open on April 23, 2025.

     

    Aditxt

     

    On April 8, 2025, the Company entered into a securities purchase agreement (Aditxt SPA) with Aditxt providing for the sale and issuance of senior subordinated convertible notes due in the aggregate original principal amount of $2.3 million (the Aditxt Notes) and warrants to purchase an aggregate of 149,850,150 shares (the Aditxt Warrants) of common stock the Company, par value $0.0001 (collectively, the Aditxt Offering).

     

    The Aditxt Offering partially closed on April 8, 2025 (the Initial Closing Date) and, as a result, the Company issued Aditxt Notes in an aggregate principal amount of $1.2 million and Aditxt Warrants to purchase 74,925,075 shares of Common Stock. Aditxt paid approximately $650 for each $1,000 of the principal amount of Notes and Warrants. After offering costs, net proceeds to the Company from the Offering were approximately $0.8 million. The Company waived Aditxt’s default due to the full Fifth Parent Investment not being made by the deadline of April 7, 2025, as set forth in the Fifth Amendment. As part of the waiver, the second half of the Aditxt Offering must be funded no later than April 16, 2025 or Aditxt will be in default and the Company will have the ability to terminate the Merger. The Company received the second half of the funds on April 22, 2025.

     

    On April 10, 2025, Aditxt, the Company and Adjuvant Global Health Technology Fund, L.P. and Adjuvant Global Fund DE, L.P. (collectively, Adjuvant) entered into a Call Option Agreement wherein Adjuvant granted to Aditxt a call option to purchase, at the sole discretion of Aditxt, all of the convertible Adjuvant Notes and Rights to receive Common Stock (the Securities) held by Adjuvant for an aggregate purchase price of $13.0 million. The call option can be exercised at any time after the satisfaction in full of the repayment obligations under the Company’s Baker Notes and until June 30, 2025. Further, if Aditxt does not satisfy its obligations to the Company’s senior secured creditor by May 31, 2025, Adjuvant is free to transfer the Securities to another purchaser and the Call Option Agreement shall be extinguished and terminate.

     

    34

    Table of Contents

     

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

     

    The terms “we,” “us,” “our,” “Evofem” or the “Company” refer collectively to Evofem Biosciences, Inc. and its wholly-owned subsidiaries, unless otherwise stated. All information presented in this quarterly report on Form 10-Q (Quarterly Report) is based on our fiscal year. Unless otherwise stated, references to particular years, quarters, months or periods refer to our fiscal years ending December 31 and the associated quarters, months and periods of those fiscal years.

     

    You should read the following discussion and analysis of our financial condition and results of operations together with our condensed consolidated financial statements and related notes appearing elsewhere in this Quarterly Report. Some of the information contained in this discussion and analysis is set forth elsewhere in this Quarterly Report, including information with respect to our plans and strategy for our business and related financing, includes forward-looking statements that involve risks and uncertainties. As a result of many factors, including those factors set forth in the “Risk Factors” section of this Quarterly Report, our actual results could differ materially from the results described in, or implied by, the forward-looking statements contained in the following discussion and analysis.

     

    Overview

     

    We are a San Diego-based commercial-stage biopharmaceutical company with a strong focus on innovation in women’s health. We currently commercialize two FDA-approved products: PHEXXI® (lactic acid, citric acid and potassium bitartrate) vaginal gel and SOLOSEC® (secnidazole) 2 g oral granules.

     

    Approved by the FDA on May 22, 2020, PHEXXI is the first and only non-hormonal prescription contraceptive gel. It is locally acting, with no systemic activity, and used on-demand by women only when they have sex. Because PHEXXI is a non-hormonal contraceptive, it is not associated with side effects of exogenous hormone use like depression, weight gain, headaches, loss of libido, mood swings and irritability. Taking hormones may not be right for some women, especially those with certain medical conditions, including clotting disorders hormone-sensitive cancer, diabetes, or a BMI over 30, or those who are breast feeding or who smoke. Per the National Center for Heath Statistics (NCHS), more than 23.3 million women in the U.S. will not use a hormonal contraceptive.

     

    Evofem has delivered PHEXXI net sales growth in each consecutive year since it was launched in September 2020. Key growth drivers for 2025 include social media campaigns, participation in strategic medical conferences, and initiatives to expand use of PHEXXI in women who take oral birth control pills in conjunction with GLP-1 prescription medications like Ozempic, Mounjaro and Zepbound for weight loss. These drugs may make oral birth control pills less effective at certain points in the dosing schedule. Per the USPI, prescribers are instructed to “advise patients using oral contraceptives to switch to a non-oral contraceptive method or add a barrier method” to prevent unintended pregnancy during these times.

     

    In July 2024 we acquired global rights to SOLOSEC. This FDA-approved single-dose oral antimicrobial agent provides a complete course of therapy for the treatment of two common sexual health infections – bacterial vaginosis (BV) and trichomoniasis. The SOLOSEC acquisition aligns with and advances our mission to improve access to innovative and differentiated options that impact women’s daily lives. We expect commercialization of SOLOSEC will benefit from our commercial infrastructure and strong physician relationships.

     

    We intend to expand the global reach of our products and further increase our global potential through ex-U.S. partnerships or licensing agreements for PHEXXI and SOLOSEC.

     

    We licensed exclusive commercial rights in the Middle East to Pharma 1 Drug Store, an emerging Emirati health care company, for PHEXXI on July 17, 2024, as amended on May 3, 2025. Under this agreement, the licensed territory includes the United Arab Emirates (UAE), Kuwait, Saudi Arabia, Qatar and certain other countries in the region. Pharma 1 is responsible for obtaining and maintaining any regulatory approvals required to market and sell PHEXXI, and will handle all aspects of distribution, sales and marketing, pharmacovigilance and all other commercial functions in these countries. Evofem will supply product to Pharma 1 at cost-plus. Pharma 1 is on track to file for regulatory approval of PHEXXI in the UAE in the second quarter of 2025.

     

    Additionally, PHEXXI was approved in Nigeria on October 6, 2022, as Femidence™ by the National Agency for Food and Drug Administration and Control. PHEXXI has also been submitted for approval in Mexico, Ethiopia and Ghana.

     

    We halted clinical development of our investigational product candidates in October 2022 to focus resources on growing domestic sales of PHEXXI for the prevention of pregnancy.

     

    35

    Table of Contents

     

    Recent Developments

     

    Aditxt Note and Warrant Issuance

     

    On April 8, 2025, the Company entered into a securities purchase agreement (Aditxt SPA) with Aditxt providing for the sale and issuance of senior subordinated convertible notes due in the aggregate original principal amount of $2.3 million (the Aditxt Notes) and warrants to purchase an aggregate of 149,850,150 shares (the Aditxt Warrants) of common stock the Company, par value $0.0001 (collectively, the Aditxt Offering).

     

    The Aditxt Offering closed on April 8, 2025 and, as a result, the Company issued Aditxt Notes in an aggregate principal amount of $2.3 million and Aditxt Warrants to purchase 149,850,150 shares of common stock with an exercise price of $0.0154. Aditxt paid approximately $650 for each $1,000 of the principal amount of Notes and Warrants. The net proceeds after the offering costs to the Company from the Aditxt Offering were approximately $1.5 million. The Company waived Aditxt’s default under the terms of the A&R Merger Agreement due to the full Fifth Parent Investment not being made by the deadline set forth in the Fifth Amendment.

     

    Adjuvant Notes Call Option

     

    On April 10, 2025, Aditxt, the Company and Adjuvant Global Health Technology Fund, L.P. and Adjuvant Global Fund DE, L.P. (collectively, Adjuvant) entered into a Call Option Agreement wherein Adjuvant granted to Aditxt, a call option to purchase, at the sole discretion of Aditxt, all of the convertible Adjuvant Notes and Rights to receive common stock (the Securities) held by Adjuvant for an aggregate purchase price of $13.0 million. The call option can be exercised at any time after the satisfaction in full of the repayment obligations under the Company’s Baker Notes and until June 30, 2025. If the obligations under the Company’s senior secured creditor are not satisfied by May 31, 2025, Adjuvant is free to transfer the Securities to another purchaser and the Call Option Agreement shall be extinguished and terminate.

     

    Aditxt Merger

     

    On December 11, 2023, the Company entered into an Agreement and Plan of Merger, as amended, (the Merger Agreement) with Aditxt, Inc., a Delaware corporation (Aditxt), Adifem, Inc., a Delaware corporation and wholly-owned Subsidiary of Aditxt (Merger Sub), pursuant to which, and on the terms and subject to the conditions thereof, Merger Sub will merge with and into the Company, with the Company surviving as a wholly owned subsidiary of Aditxt (the Merger).

     

    36

    Table of Contents

     

    On July 12, 2024, the Company, the Merger Sub and Aditxt entered into the Amended and Restated Merger Agreement, as amended (the A&R Merger Agreement). Except as described below, the terms and provisions of the A&R Merger Agreement are consistent with the terms and provision of the original Merger Agreement.

     

      ● As consideration for the Merger, Parent will pay $1.8 million, less an amount equal to the product of (x) the number of Dissenting Shares represented by Company Common Stock and (y) the Common Exchange Ratio (as defined in the A&R Merger Agreement) (the Common Consideration)
      ● Each share of the Company’s Series E-1 Preferred Stock, par value $0.0001 (the Series E-1), issued and outstanding as of the Effective Time (as defined in the A&R Merger Agreement) shall automatically be converted into the right to receive from Aditxt one share Parent Preferred Stock (the Preferred Merger Consideration)

     

    At the Effective Time of the Merger:

     

      (i) The Company Convertible Note Holders will enter into an Exchange Agreement, pursuant to which these Note Holders exchange the value of their then-outstanding Company Convertible Notes and purchase rights for an aggregate of not more than 88,161 shares of Parent Preferred Stock.
      (ii) Each stock option of the Company (the Options), that was outstanding and unexercised immediately prior to the Effective Time will be cancelled without the right to receive any consideration.
      (iii) all shares of Company Common Stock or Company Preferred Stock held by Parent or Merger Sub or by any wholly-owned Subsidiary thereof, shall be automatically cancelled and retired and shall cease to exist and no consideration shall be delivered or deliverable in exchange therefore;

     

    Further, Aditxt agreed to, on or prior to: (a) July 12, 2024, purchase 500 shares of the Company’s Series F-1 Preferred Shares for an aggregate purchase price of $0.5 million (the July Purchase) (b) August 9, 2024, purchase an additional 500 shares of F-1 Preferred Shares for an aggregate purchase price of $0.5 million (the August Purchase), (c) the earlier of August 30, 2024 or within five business days of the closing of a public offering by Aditxt resulting in aggregate net proceeds to Aditxt of no less than $20.0 million, purchase an additional 2,000 shares of F-1 Preferred Shares for an aggregate purchase price of $2.0 million (the Third Parent Equity Investment); and (d) September 30, 2024, purchase an additional 1,000 shares of F-1 Preferred Stock at an aggregate purchase price of $1.0 million (the Fourth Parent Equity Investment). The July Purchase and subsequent August Purchase of 500 shares of the Company’s Series F-1 Preferred Shares in each respective purchase were completed as scheduled.

     

    On August 16, 2024, the Company, Parent and Merger Sub entered into the first amendment to the A&R Merger Agreement (the First Amendment), to change the funding date for the Third Parent Equity Investment Date (as defined in the A&R Merger Agreement) from August 30, 2024 to the earlier of (i) September 6, 2024 or (ii) within five (5) business days of the closing of a public offering by Parent resulting in aggregate net proceeds to Parent of no less than $20.0 million.

     

    On September 6, 2024, the Company, Parent and Merger Sub entered into the second amendment to the A&R Merger Agreement (the Second Amendment), to (i) change the date of the Third Parent Equity Investment Date and Fourth Parent Equity Investment Date (as defined in the A&R Merger Agreement) from September 6, 2024 and September 30, 2024 to September 30, 2024 and October 31, 2024, respectively and (ii) to change the required consummation date to November 29, 2024.

     

    On September 23, 2024, the Company filed a preliminary proxy statement with the SEC. Subject to certain exceptions, the Company’s Board of Directors will recommend that the A&R Merger Agreement be adopted by the Company’s stockholders at a special meeting of the Company’s stockholders (the Company Board Recommendation). However, subject to the satisfaction of certain terms and conditions, the Company and the Board are permitted to take certain actions which may, as more fully described in the A&R Merger Agreement, include changing the Company Board Recommendation and entering into a definitive agreement with respect to a Company Change of Recommendation (as defined in the A&R Merger Agreement) if the Company Board or any committee thereof determines in good faith, after consultation with the Company’s outside legal and financial advisors and after taking into account relevant legal, financial, regulatory, estimated timing of consummation and other aspects of such proposal that the Company Board considers in good faith and the Person or group making such proposal, would, if consummated in accordance with its terms, result in a transaction more favorable to the Company Shareholders than the Merger. If the Company has a Company Change of Recommendation, the Company must provide Aditxt with a ten (10) calendar day written notice thereof and negotiate with Aditxt in good faith to provide a competing offer.

     

    On October 2, 2024, the Company, Parent and Merger Sub entered into the third amendment to the A&R Merger Agreement (the Third Amendment), to (i) change the date of the Third Parent Equity Investment Date (as defined in the A&R Merger Agreement) from September 30, 2024 to October 2, 2024, (ii) change the Third Parent Equity Investment from 1,500 shares of Series F-1 Preferred Shares to 720 shares of Series F-1 Preferred Shares, and (iii) amend the Fourth Parent Equity Investment (as defined in the A&R Merger Agreement) from 1,500 shares of Series F-1 Preferred Shares to 2,280. The Third and Fourth Parent Equity Investments were timely completed on October 2 and October 28, 2024, respectively.

     

    37

    Table of Contents

     

    On November 19, 2024, the Company, Parent and Merger Sub entered into the fourth amendment to the A&R Merger Agreement (the Fourth Amendment) to change the required consummation date to January 31, 2025.

     

    On December 23, 2024, Evofem announced the withdrawal from consideration by the stockholders of the Company the proposals set forth in its preliminary proxy statement and its decision to cancel its planned special meeting.

     

    On March 22, 2025, the Company, Parent and Merger Sub entered into the fifth amendment to the A&R Merger Agreement (the Fifth Amendment), to (i) change the required consummation date to September 30, 2025; (ii) add a Fifth Parent Investment of $1.5 million to be completed by April 7, 2025; and (iii) add a special meeting consummation date being on or prior to September 26, 2025.

     

    The A&R Merger Agreement, as amended, entered into on July 12, 2024, has as a condition of closing that the outstanding balance of the Baker Notes plus all accrued and unpaid interest thereon, in an amount not to exceed the Repurchase Price, shall have been paid in full. As discussed above, the A&R Merger Agreement was amended on August 16, 2024, September 6, 2024, October 2, 2024, November 19, 2024, and March 22, 2025; none of the amendments updated this closing condition.

     

    PHEXXI as a Contraceptive; Commercial Strategies

     

    In September 2020, we commercially launched PHEXXI in the United States. Our sales force promotes PHEXXI directly to obstetrician/gynecologists and their affiliated health professionals, who collectively write the majority of prescriptions for contraceptive products. Our sales force comprises approximately 16 regional sales representatives, two business directors and an SVP of Commercial Operations, supported by a self-guided virtual health care provider (HCP) learning platform. Additionally, we offer women direct access to PHEXXI via a telehealth platform. Using this platform, women can directly meet with an HCP to determine their eligibility for a PHEXXI prescription and, if eligible, have the prescription written by the HCP, then filled and mailed directly to them by a third-party pharmacy.

     

    38

    Table of Contents

     

    Our comprehensive commercial strategy for PHEXXI includes marketing and product awareness campaigns targeting women of reproductive potential in the U.S., including the approximately 23.3 million women who are not using hormonal contraception and the approximately 20.0 million women who are using a prescription contraceptive, some of whom, particularly oral birth control pill users, may be ready to move to an FDA-approved, non-invasive, non-systemic hormone-free contraceptive, as well as certain identified target HCP segments. In addition to marketing and product awareness campaigns, our commercial strategy includes payer outreach and execution of our consumer digital and media strategy.

     

    Key growth drivers for 2025 include initiatives to expand use of PHEXXI in women who take oral birth control pills in conjunction with GLP-1 prescription medications like Ozempic, Mounjaro and Zepbound for weight loss. These drugs may make oral birth control pills less effective at certain points in the dosing schedule. Per the USPI, prescribers are instructed to “advise patients using oral contraceptives to switch to a non-oral contraceptive method or add a barrier method” to prevent unintended pregnancy during these times.

     

    We continue working to increase the number of lives covered and to gain a preferred formulary position for PHEXXI.

     

    Previous contracting efforts have validated our access strategy. With PHEXXI approval rates consistently above 80%, the Company has taken a step back from broad payer contracting and has leaned into developing more pharmacy partnerships. We’ve recently expanded our network with a major national chain and two trusted regional partners, boosting access and supporting smarter, more targeted pull-through.

     

    Since the second quarter of 2022, we have been under contract with one of the largest pharmacy benefit managers (PBMs) in the nation, which added PHEXXI to its formulary with no restrictions for most women covered by the plan. The agreement was retroactive and took effect January 1, 2022 and is representative of approximately 46 million lives.

     

    An additional 13.7 million lives are covered under our December 2020 contract award from the U.S. Department of Veterans Affairs.

     

    We also participate in government programs, including the 340B and the Medicaid Drug Rebate Program. As a result of our participation in the Medicaid National Drug Rebate Program, the U.S. Medicaid population gained access to PHEXXI on January 1, 2021. As of May 2024, Medicaid provides health coverage to approximately 73.8 million members; nearly two-thirds of adult women enrolled in Medicaid are in their reproductive years (19-44). Additionally, we recently began participating in a 340B Group Purchasing Organization (GPO) that serves safety-net clinics throughout the U.S. This GPO has over 6,500 members, which expands our reach among safety-net providers.

     

    Approximately 83% of commercial and Medicaid PHEXXI prescriptions are being approved by payers.

     

    PHEXXI is classified in the databases and pricing compendia of Medi-Span and First Databank, two major drug information databases that payers can consult for pricing and product information, as the first and only “Vaginal pH Modulator.”

     

    Effective as of January 1, 2023, most insurers and PBMs must provide coverage, with no out-of-pocket costs (e.g. $0 copay) to the subscriber or dependent, for FDA-approved contraceptive products, like PHEXXI, prescribed by healthcare providers.

     

    As a result, to comply with these Guidelines, payers are increasingly covering PHEXXI by:

     

      – Adding PHEXXI to formulary (commercial insurers) or preferred drug list (Medicaid)
      – Removing the requirement for a Prior Authorization letter from the HCP (commercial insurers)
      – Moving PHEXXI to $0 copay (commercial insurers)

     

    In 2022, Evofem developed and introduced a new contraceptive educational chart for patients and HCPs that details high-level information about birth control methods currently available to women in the U.S., including the vaginal pH modulator. This new contraceptive educational tool has been extremely well received and has had a positive impact with HCPs and patients alike.

     

    39

    Table of Contents

     

    SOLOSEC

     

    In July 2024, we expanded our commercial portfolio by acquiring global rights to SOLOSEC® (secnidazole) 2 g oral granules, a single-dose oral antimicrobial agent that provides a complete course of therapy with just one dose for the treatment of two common sexual health infections. SOLOSEC is FDA-approved for the treatment of:

     

      1) Bacterial vaginosis (BV), a common vaginal infection, in females 12 years of age and older, and
      2) Trichomonas vaginalis, a common sexually transmitted infection (STI), in people 12 years of age and older.

     

    SOLOSEC has the same call point as PHEXXI, enabling us to leverage our commercial infrastructure and strong physician relationships. We re-launched the brand in November 2024.

     

    Bacterial Vaginosis

     

    Bacterial vaginosis (BV) affects an estimated 21 million women in the U.S., approximately 29% of the U.S. population, making it the most common vaginal condition in women ages 15-44. It results from an overgrowth of bacteria, which upsets the balance of the natural vaginal microbiome and can lead to symptoms including odor and discharge. Of interest, BV raises the pH of the vagina, making it a more friendly environment for trichomoniasis and other STIs; approximately 20% of BV patients also have trichomoniasis.

     

    If left untreated, BV can have serious health consequences. Untreated or improperly treated BV is associated with increased risk of infection with STIs like HPV, herpes, trichomoniasis, chlamydia, gonorrhea and HIV, as well as transmission of STIs to a partner. Additional risks include developing pelvic inflammatory disease (PID), which can threaten a women’s fertility, and complications with gynecological surgery.

     

    Research has shown that as many as 50% of patients with BV do not adhere to a full course of metronidazole treatment (500mg BID x 7d) 14 doses. 58% of women who do not complete therapy will have a recurrence within one year. Noncompliance to a multiple-day metronidazole regimen is a contributing factor to persistent BV.

     

    In clinical trials, SOLOSEC demonstrated clinically and statistically significant efficacy in the treatment of BV with just one dose; 68% of patients treated with SOLOSEC did not require any additional treatment for BV. Guidelines for the American College of Obstetricians and Gynecologists (ACOG) in 2020 and the U.S. Centers for Disease Control (CDC) in 2021 each include single dose SOLOSEC for the treatment of BV.

     

    Trichomoniasis

     

    Trichomoniasis (Trich) is the most common non-viral STI in the world. It is caused by a parasite called Trichomonas vaginalis and affects both women and men. All sexual partners of an infected person must be treated to prevent reinfection with the parasite. In 2018, there were an estimated 6.9 million new T. vaginalis infections in the U.S. According to the CDC, the U.S. prevalence of T. vaginalis is 2.1% among females and 0.5% among males, with the highest rates among Black females (9.6%) and Black males (3.6%). A study of STD clinic attendees in Birmingham, Alabama, identified a prevalence of 27% among women and 9.8% among men. Approximately 70% of women with trichomoniasis are also infected with the bacteria that cause BV.

     

    In clinical trials, a single dose of SOLOSEC demonstrated a cure rate of 92.2% for Trich in women, while reported cure rates in males range from 91.7%-100%.

     

    SOLOSEC’s one-and-done dosing and the resulting high level of compliance is believed to be a significant differentiator. Non-compliance to a multi-day metronidazole regimen is a contributing factor to persistent Trich or BV; and ACOG and the CDC no longer recommend single dose metronidazole to treat Trich in women.

     

    Financial Operations Overview

     

    Net Product Sales

     

    Our revenue recognition is based on unit shipments from our third-party logistics warehouse to our customers, which consist of wholesale distributors, retail pharmacies, telehealth companies, and a mail-order specialty pharmacy. We have recognized net product sales in the U.S. since the commercial launch of PHEXXI in September 2020; SOLOSEC net product sales were added to our revenue beginning in July 2024. Gross revenues, as discussed in Note 3 - Revenue, are adjusted for variable consideration, including our patient support programs.

     

    Operating Expenses

     

    Cost of Goods Sold

     

    Inventory costs include all purchased materials, direct labor, and manufacturing overhead. In addition, in prior years we were obligated to pay quarterly royalty payments pursuant to our license agreement with Rush University, in amounts equal to a single-digit percentage of the gross amounts we receive on a quarterly basis, less certain deductions incurred in the quarter based on a sliding scale. We were also obligated to pay a minimum annual royalty amount of $0.1 million to the extent these earned royalties were less than or equal to $0.1 million in a given year. Due to the patent expiration, no royalty costs were recorded for the three months ended March 31, 2025, while $0.2 million was incurred for the three months ended March 31, 2024 and was included in the costs of goods sold in the condensed consolidated financial statements. No further royalties are due to Rush University now that the patent has expired.

     

    We are obligated to pay quarterly royalties under the SOLOSEC Asset Purchase Agreement dated July 14, 2024; this royalty is based on a percentage of SOLOSEC net sales, adjusted for co-pay program costs. There are no minimum quarterly or annual royalty amounts. Such royalty costs were $0.1 million for the three months ended March 31, 2025.

     

    40

    Table of Contents

     

    Research and Development Expenses

     

    Our research and development expenses primarily consist of costs associated with ongoing improvements related to our products. These expenses include:

     

      ● continuous improvements of manufacturing and analytical efficiency;
      ● ongoing product characterization and process optimization;
      ● alternative raw material evaluation to secure an uninterrupted supply chain and reduce cost of goods sold;
      ● employee-related expenses, including salaries, benefits, travel and noncash stock-based compensation expense; and
      ● facilities, depreciation, and other allocated expenses, which include direct and allocated expenses for rent and maintenance of facilities, depreciation of leasehold improvements and equipment, and research and other supplies.

     

    We expense internal and third-party research and development expenses as incurred.

     

    During the three months ended March 31, 2025, the Company negotiated a portion of its trade payables with numerous vendors, which resulted in a $5.6 million reduction in research and development expenses. Additionally, the amounts related to noncash stock-based compensation expenses decreased to nearly zero, or by 96%, payroll related expenses decreased by $0.2 million, or 60%, outside services costs increased by $0.2 million, or 169%, and other costs increased immaterially, or 19%. We do not anticipate investing in clinical development for the foreseeable future.

     

    Selling and Marketing Expenses

     

    Our selling and marketing expenses consist primarily of PHEXXI and SOLOSEC commercialization costs, the PHEXXI telehealth platform, training, salaries, benefits, travel, noncash stock-based compensation expense, and other related costs for our employees and consultants.

     

    Our selling and marketing expenses increased slightly in the three months ended March 31, 2025 compared to the prior year, due in part to the addition of expenses related to adding SOLOSEC, most significantly the additional PDUFA fee, as well as our investment in certain marketing and DTC initiatives for PHEXXI.

     

    General and Administrative Expenses

     

    Our general and administrative expenses consist primarily of salaries, benefits, travel, business development expenses, investor and public relations expenses, noncash stock-based compensation, and other related costs for our employees and consultants performing executive, administrative, finance, legal and human resource functions. Other general and administrative expenses include facility-related costs not otherwise included in research and development or selling and marketing, and professional fees for accounting, auditing, tax and legal fees, and other costs associated with obtaining and maintaining our patent portfolio.

     

    Our general and administrative expenses decreased in the three months ended March 31, 2025 compared to the three months ended March 31, 2024 primarily due to a decrease in personnel costs.

     

    Other Income (Expense)

     

    Other income (expense) consists primarily of interest expense and the fair value adjustments of financial instruments issued in various capital raise transactions, including loss on issuance of financial instruments, quarterly change in fair value adjustments, and gains or losses on debt extinguishment. The change in fair value of financial instruments was recognized as a result of mark-to-market adjustments for those financial instruments. Additionally, other income (expense) also includes a gain (loss) on debt modification or extinguishment and loss on issuance of financial instruments in the prior year period.

     

    41

    Table of Contents

     

    Results of Operations

     

    Three Months Ended March 31, 2025 Compared to Three Months Ended March 31, 2024 (in thousands):

     

    Net Product Sales

     

       Three Months Ended March 31,   2025 vs. 2024 
       2025   2024   $ Change   % Change 
                         
    Product sales, net  $

    845

       $3,603   $

    (2,758

    )   

    (77

    )%

     

    The decrease in product sales, net, primarily reflects a decrease in the sales volume in the current period due to the significant amount of PHEXXI purchases by wholesalers in December 2024 ahead of the January 2025 price increase. There was also a price increase in January 2024, but the December 2023 purchases were not as significant and as such, the first quarter of 2024 was not as heavily impacted.

     

    Cost of Goods Sold

     

       Three Months Ended March 31,   2025 vs. 2024 
       2025   2024   $ Change   % Change 
                         
    Cost of goods sold  $

    365

       $684   $

    (319

    )   

    (47

    )%

     

    The decrease in cost of goods sold was primarily due to the decrease in sales in the current period as compared to the same period in the prior year, as well as the end of the Rush royalty as described above. The decreases were offset by a reduction to the SOLOSEC inventory balance related to finished goods that the Company anticipates will be destroyed as part of the upcoming conversion to the Evofem labeled product.

     

    Research and Development Expenses

     

       Three Months Ended March 31,   2025 vs. 2024 
       2025   2024   $ Change   % Change 
                         
    Research and development  $

    (5,035

    )  $594   $

    (5,629

    )   

    (948

    )%

     

    During the three months ended March 31, 2025, the Company negotiated a portion of its trade payables with numerous vendors, which resulted in a $5.6 million reduction in research and development expenses.

     

    Selling and Marketing Expenses

     

       Three Months Ended March 31,   2025 vs. 2024 
       2025   2024   $ Change   % Change 
                         
    Selling and marketing  $

    2,600

       $2,345   $

    255

        

    11

    %

     

    The increase in selling and marketing expenses was primarily due to a $0.2 million increase related to the PDUFA fee for SOLOSEC and $0.1 million related to marketing and DTC promotion costs, including media agency fees.

     

    General and Administrative Expenses

     

       Three Months Ended March 31,   2025 vs. 2024 
       2025   2024   $ Change   % Change 
                         
    General and administrative  $

    2,365

       $2,824   $

    (459

    )   

    (16

    )%

     

    The decrease in general and administrative expenses was primarily due to a $0.3 million decrease in personnel costs and a decrease of $0.1 million in facilities and outside services costs.

     

    42

    Table of Contents

     

    Total other income (expense), net

     

       Three Months Ended March 31,   2025 vs. 2024 
       2025   2024   $ Change   % Change 
                         
    Total other income (expense), net  $

    629

      $(1,965)  $

    2,594

        

    132

    %

     

    Total other income (expense), net, for the three months ended March 31, 2025 primarily included a gain of $1.2 million related to the change in fair value of financial instruments partially offset by $0.6 million of interest expense related primarily to the Adjuvant Note.

     

    Total other income (expense), net, for the three months ended March 31, 2024 primarily included a loss on the issuance of financial instruments related to the anti-dilution adjustment for the purchase rights and $0.6 million of interest expense related to the Adjuvant Note partially offset by gains related to the re-assignment of the Baker Notes of $1.1 million and $0.8 million from the change in fair value of financial instruments.

     

    Liquidity and Capital Resources

     

    Overview

     

    As of March 31, 2025, we had a working capital deficit of $65.0 million and an accumulated deficit of $896.7 million. We have financed our operations to date primarily through the issuance of preferred stock, common stock, warrants and convertible and term notes; cash received from private placement transactions; and, to a lesser extent, product sales. As of March 31, 2025, we had approximately $1.1 million in cash and cash equivalents, including $0.9 million of restricted cash available for use as prescribed in the Adjuvant Notes (as defined in Note 4 - Debt). Our cash and cash equivalents include amounts held in checking accounts. Management believes that the Company’s cash and cash equivalents as of March 31, 2025 are insufficient to fund operations for at least the next 12 months from the date on which this Quarterly Report on Form 10-Q is filed with the SEC.

     

    We have incurred losses and negative cash flows from operating activities since inception. In 2024, we focused on further improving and increasing PHEXXI access, acquired global rights to SOLOSEC, and delivered our fourth consecutive year of PHEXXI net sales growth. We also paid our outstanding balance, including interest and penalties, to the FDA for the fiscal years 2023, 2024, and the 2025 PDUFA invoices for PHEXXI and SOLOSEC.

     

    In 2025, we will continue to focus on top-line growth while maintaining a lean operating structure. We will continue to explore opportunities for organic growth, entry into new markets, and potential expansion of our product offerings beyond PHEXXI and SOLOSEC.

     

    As of March 31, 2025, the Company’s significant commitments include the Baker Notes, Adjuvant Notes, and SSNs as described in Note 4 - Debt and fleet leases, Rush University royalty, SOLOSEC contingent liability, and the potential settlement amount with TherapeuticsMD as described in Note 7 - Commitments and Contingencies. The purpose of these commitments is to further the commercialization of PHEXXI and SOLSOEC. Management’s plans to meet the Company’s cash flow needs in the next 12 months include generating revenue from the sale of PHEXXI and SOLOSEC, further restructuring of the Company’s current payables, and obtaining additional funding through means such as the issuance of its capital stock, non-dilutive financings, or through collaborations or partnerships with other companies, including license agreements for PHEXXI and/or SOLOSEC in the U.S. or foreign markets, or other potential business combinations.

     

    If the Company is not able to obtain the required funding through a significant increase in revenue, equity or debt financings, license agreements for PHEXXI in the U.S. or foreign markets, or other means, is enjoined from selling under the PHEXXI mark, or is unable to obtain funding on terms favorable to the Company, there will be a material adverse effect on commercialization and development operations and the Company’s ability to execute its strategic development plan for future growth. If the Company cannot successfully raise additional funding and implement its strategic development plan, the Company may be forced to make further reductions in spending, including spending in connection with its commercialization activities, extend payment terms with suppliers, liquidate assets where possible at a potentially lower amount than as recorded in the condensed consolidated financial statements, suspend or curtail planned operations, or cease operations entirely. Any of these could materially and adversely affect the Company’s liquidity, financial condition and business prospects, and the Company would not be able to continue as a going concern. The Company has concluded that these circumstances and the uncertainties associated with the Company’s ability to obtain additional equity or debt financing on terms that are favorable to the Company, or at all, and otherwise succeed in its future operations raise substantial doubt about the Company’s ability to continue as a going concern.

     

    43

    Table of Contents

     

    If we are unable to continue as a going concern, we may have to liquidate our assets and, in doing so, we may receive less than the value at which those assets are carried on our condensed consolidated financial statements. Any of these developments would materially and adversely affect the price of our stock and the value of an investment in our stock. As a result, our condensed consolidated financial statements include explanatory disclosures expressing substantial doubt about our ability to continue as a going concern.

     

    The opinion of our independent registered public accounting firm on our audited consolidated financial statements as of and for the years ended December 31, 2024 and 2023 contains an explanatory paragraph regarding substantial doubt about our ability to continue as a going concern. Future reports on our consolidated financial statements may include an explanatory paragraph with respect to our ability to continue as a going concern. Our unaudited condensed consolidated financial statements as of March 31, 2025 and for the three months ended March 31, 2025 and 2024 included in this Quarterly Report do not include any adjustments relating to the recoverability and classification of recorded asset amounts or amounts of liabilities that might be necessary should we be unable to continue our operations.

     

    Summary Statement of Cash Flows

     

    The following table sets forth a summary of the net cash flow activity for each of the periods set forth below (in thousands):

     

        Three Months Ended March 31,     2025 vs. 2024  
        2025     2024     $ Change     % Change  
    Net cash, cash equivalents and restricted cash provided by operating activities   $ 560      $ 123     $ 441     

    359

    %
    Net cash, cash equivalents and restricted cash used in investing activities     (57 )     (14 )     (47 )    

    (336

    )%
    Net cash, cash equivalents and restricted used in financing activities     (135 )     -       (135 )    

    100

    %
    Net change in cash, cash equivalents and restricted cash   $ 368     $ 109     $ 259       238 %

     

    Cash Flows from Operating Activities. During the three months ended March 31, 2025, the primary source of cash, cash equivalents and restricted cash was related to collection of the accounts receivable from the increased sales in December 2024 ahead of the January 2025 price increase as well as due to continued efforts to restrict spending across the organization. During the three months ended March 31, 2024, the primary reason for net cash, cash equivalents and restricted cash provided in operating activities was due to the limited spending in operations across all functions of the Company.

     

    Cash Flows from Investing Activities. During the three months ended March 31, 2025, the primary use of cash, cash equivalents and restricted cash was the payment of amounts related to the acquisition of SOLOSEC which had previously been recorded as accounts payable. During the three months ended March 31, 2024, the use of cash, cash equivalents and restricted cash was immaterial.

     

    Cash Flows from Financing Activities. During the three months ended March 31, 2025, the primary use of cash, cash equivalents and restricted cash was the payment of short-term debt.

     

    Operating and Capital Expenditure Requirements

     

    Our specific future operating and capital expense requirements are difficult to forecast. However, we can anticipate the general types of expenses and areas in which they might occur. In 2025, while we expect to maintain a lean operating structure at approximately the same level as 2024; should resources become available we may increase marketing spend to drive further sales growth.

     

    44

    Table of Contents

     

    Contractual Obligations and Commitments

     

    Operating Leases

     

    Operating lease right-of-use assets and lease liabilities were $0.1 million each on both March 31, 2025 and December 31, 2024. See Note 7- Commitments and Contingencies for more detailed discussions on leases and financial statements information under ASC 842, Leases.

     

    Other Contractual Commitments

     

    As described in Note 7 - Commitments and Contingencies, in November 2019, the Company entered into a supply and manufacturing agreement with a third-party to manufacture PHEXXI, with potential to manufacture other product candidates, in accordance with all applicable current good manufacturing practice regulations. There were approximately $0.8 million in purchases under the supply and manufacturing agreement for the three months ended March 31, 2025 and no such purchases during the three months ended March 31, 2024.

     

    As described in Note 7 - Commitments and Contingencies, the Company also has commitments related to the SOLOSEC asset acquisition including a commitment to purchase inventory from the seller through November 2026 at a pre-defined unit price. The Company is also obligated to pay contingent liabilities and quarterly royalties based on SOLOSEC net revenue over the Earnout Term as described in Note 7 - Commitments and Contingencies.

     

    Intellectual Property Rights

     

    As described in Note 7 - Commitments and Contingencies, royalty costs owed to Rush University pursuant to the Rush License Agreement were $0.2 million for the three months ended March 31, 2024. No such amounts were incurred for the three months ended March 31, 2025 due to the expiration of the Rush patent. As of both March 31, 2025 and December 31, 2024, approximately $2.0 million were included in accrued expenses in the condensed consolidated balance sheets.

     

    Other Matters

     

    Recently Issued Accounting Pronouncements

     

    For information with respect to recent accounting pronouncements, see Note 2 - Summary of Significant Accounting Policies to our condensed consolidated financial statements appearing in Part I, Item 1 of this Quarterly Report.

     

    Critical Accounting Policies

     

    There have not been any material changes to the critical accounting policies disclosed in our Form 10-K for the year ended December 31, 2024.

     

    Item 3. Quantitative and Qualitative Disclosures about Market Risk

     

    Not applicable.

     

    Item 4. Controls and Procedures

     

    Evaluation of Disclosure Controls and Procedures

     

    Disclosure controls and procedures are controls and other procedures of a company that are designed to ensure that information required to be disclosed by the company in the reports that it files or submits under the Securities Exchange Act of 1934, as amended (the Exchange Act) is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is accumulated and communicated to the company’s management, including its principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.

     

    45

    Table of Contents

     

    As described in our Annual Report on Form 10-K for the year ended December 31, 2024, we identified material weaknesses in our internal control over financial reporting. As a result of these material weaknesses, our Chief Executive Officer (CEO) and Chief Financial Officer (CFO) have concluded that our disclosure controls and procedures are not effective to provide reasonable assurance that information required to be disclosed in the reports we file and submit under the Securities and Exchange Act is recorded, processed, summarized, and reported as and when required.

     

    Notwithstanding the conclusion by our CEO and CFO that our Disclosure Controls as of March 31, 2025 were not effective, and notwithstanding the material weaknesses in our internal control over financial reporting described more fully under Item 9A in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024, management believes that the condensed consolidated financial statements and related financial information included in this Quarterly Report on Form 10-Q fairly present in all material respects our financial condition, results of operations and cash flows as of the date presented, and for the periods ended on such dates, in conformity with accounting principles generally accepted in the United States of America (U.S. GAAP).

     

    Remediation Activities:

     

    Management continues to evaluate the material weaknesses discussed above and is implementing its remediation plan. However, assurance as to when the remediation efforts will be complete cannot be provided and the material weaknesses cannot be considered remedied until the applicable controls have operated for a sufficient period of time and management has concluded, through testing, that these controls are operating effectively. Management cannot assure readers that the measures that have been taken to date, and are continuing to be implemented, will be sufficient to remediate the material weaknesses identified or to avoid potential future material weaknesses.

     

    Changes in Internal Control over Financial Reporting

     

    Except for ongoing remediation activities described in the preceding paragraph, there were no changes in our internal control over financial reporting that occurred during our latest fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

     

    Inherent Limitations of Internal Controls

     

    Management recognizes that a control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud or error, if any, have been detected. These inherent limitations include the realities that judgments in decision making can be faulty, and that breakdowns can occur because of a simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the controls. The design of any system of controls is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions; over time, controls may become inadequate because of changes in conditions, or the degree of compliance with policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.

     

    46

    Table of Contents

     

    PART II. OTHER INFORMATION

     

    Item 1. Legal Proceedings

     

    Refer to Note 7 - Commitments and Contingencies to the unaudited condensed consolidated financial statements in this Form 10-Q for any required disclosure.

     

    Item 1A. Risk Factors

     

    There have not been any material changes to the risk factors disclosed in our Form 10-K for the year ended December 31, 2024, as filed with the SEC on March 24, 2025 and amended on March 28, 2025.

     

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

     

    None.

     

    Item 3. Defaults Upon Senior Securities

     

    As of the filing date, the Company does not have any defaults on any Senior Securities.

     

    Item 4. Mine Safety Disclosures

     

    Not applicable.

     

    Item 5. Other Information

     

    (a)None.

     

    (b)None.

     

    (c)Rule 10b5-1 Trading Plans

     

    During the three months ended March 31, 2025, none of our directors or officers entered into, modified or terminated a “Rule 10b5-1 trading arrangement” or “non-Rule 10b5-1 trading arrangement,” that were intended to satisfy the affirmative defense conditions of Rule 10b5-1, in each case as defined in Item 408 of Regulation S-K.

     

    Item 6. Exhibits

     

    The exhibits filed as part of this Quarterly Report on Form 10-Q are set forth on the Exhibit Index.

     

    EXHIBIT INDEX

     

    Exhibit       Filed   Incorporated by Reference
    No.   Exhibit Title   Herewith   Form   File No.   Date Filed
    2.1   Amended and Restated Plan of Merger, by and between the Company, Aditxt, Inc. and Adifem, Inc.       8-K   001-36754   7/18/2024
    2.2   First Amendment to the Amended and Restated Agreement and Plan of Merger, by and between the Company, Aditxt, Inc., and Adifem, Inc., dated August 16, 2024       8-K   001-36754   8/20/2024
    2.3   Second Amendment to the Amended and Restated Agreement and Plan of Merger, by and between the Company, Aditxt, Inc., and Adifem, Inc., dated September 6, 2024       8-K   001-36754   9/6/2024
    2.4   Third Amendment to the Amended and Restated Agreement and Plan of Merger, by and among the Company, Aditxt, Inc. and Adifem, Inc., dated October 2, 2024       8-K   001-36754   10/3/2024
    2.5   Fourth Amendment to the Amended and Restated Agreement and Plan of Merger, by and among the Company, Aditxt, Inc. and Adifem, Inc., dated November 19, 2024       8-K   001-36754   11/25/2024
    2.6   Fifth Amendment to the Amended and Restated Agreement and Plan of Merger by and among the Company, Aditxt, Inc. and Adifem, Inc., dated March 22, 2025       10-K   001-36754   3/24/2025
    10.1   License and Supply Agreement dated March 20, 2025       8-K   001-36754   3/26/2025
    10.2   Amendment No. 1 to License and Supply Agreement dated March 20, 2025       8-K   001-36754   4/3/2025
    10.3   Form of Securities Purchase Agreement       8-K   001-36754   4/14/2025
    10.4   Form of Senior Subordinated Convertible Note       8-K   001-36754   4/14/2025
    10.5   Form of Warrant       8-K   001-36754   4/14/2025
    10.6   Form of Call Option Agreement       8-K   001-36754   4/14/2025
    10.7   First Amendment to Development and Supply Agreement dated May 3, 2025       8-K   001-36754   5/8/2025
    31.1 * Certification of Principal Executive Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.   X            
    31.2 * Certification of Principal Financial Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.   X            
    32.1 * Certification of Principal Executive Officer and Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.   X            
    101.INS † Inline XBRL Instance Document   X            
    101.SCH † Inline XBRL Taxonomy Extension Schema Document   X            
    101.CAL † Inline XBRL Taxonomy Extension Calculation Linkbase Document   X            
    101.DEF † Inline XBRL Definition Linkbase Document   X            
    101.LAB † Inline XBRL Taxonomy Extension Labels Linkbase Document   X            
    101.PRE † Inline XBRL Taxonomy Extension Presentation Linkbase Document   X            
    104   Cover Page Interactive Data File (embedded within the Inline XBRL document)   X            

     

    * Furnished herewith. This certification is being furnished solely to accompany this report pursuant to 18 U.S.C. 1350, and are not being filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and is not to be incorporated by reference into any filing of the registrant, whether made before or after the date hereof, regardless of any general incorporation by reference language in such filing.
    † The financial information of Evofem Biosciences, Inc. Quarterly Report on Form 10-Q for the quarter ended March 31, 2025 filed on May 15, 2025 formatted in XBRL (Extensible Business Reporting Language): (i) the Condensed Consolidated Balance Sheets, (ii) Parenthetical Data to the Condensed Consolidated Balance Sheets, (iii) the Condensed Consolidated Statements of Operations, (iv) the Condensed Consolidated Statements of Convertible and Redeemable Preferred Stock and Stockholders’ Deficit, (v) the Condensed Consolidated Statements of Cash Flows, and (vi) Notes to Unaudited Condensed Consolidated Financial Statements, is furnished electronically herewith.
    ^^ Certain exhibits and schedules have been omitted pursuant to Item 601(a)(5) of Regulation S-K. The Company hereby undertakes to furnish supplementally a copy of any omitted exhibit or schedule upon request by the SEC.

     

    47

    Table of Contents

     

    SIGNATURES

     

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

     

      EVOFEM BIOSCIENCES, INC.
         
    Date: May 15, 2025 By: /s/ Ivy Zhang
        Ivy Zhang
       

    Chief Financial Officer

    (Principal Financial Officer and Principal Accounting Officer)

     

    48

     

     

    Get the next $EVFM alert in real time by email

    Chat with this insight

    Save time and jump to the most important pieces.

    Recent Analyst Ratings for
    $EVFM

    DatePrice TargetRatingAnalyst
    3/4/2022$0.50 → $0.53Underweight
    Morgan Stanley
    11/16/2021$2.50 → $2.00Buy
    HC Wainwright & Co.
    10/21/2021$4.00 → $2.50Buy
    HC Wainwright & Co.
    10/14/2021$0.80Equal-Weight → Underweight
    Morgan Stanley
    8/12/2021$3.00 → $1.00Equal-Weight
    Morgan Stanley
    More analyst ratings

    $EVFM
    Press Releases

    Fastest customizable press release news feed in the world

    See more
    • Evofem Reports First Quarter 2025 Financial Results and Provides Business Update

      SAN DIEGO, May 15, 2025 /PRNewswire/ -- Women's health innovator Evofem Biosciences, Inc. (OTCPK: EVFM), today announced financial results for the first quarter ended March 31, 2025. EVFM) (PRNewsfoto/Evofem Biosciences, Inc.)" alt="Women's health innovator Evofem Biosciences (OTCQB:EVFM) (PRNewsfoto/Evofem Biosciences, Inc.)"> "Quarterly fluctuations are normal for our business, which is why we focus on driving annual growth," said Saundra Pelletier, Evofem's CEO. "First quarter net sales were soft, as expected, due to the high level of PHEXXI stocking orders in the fourth qua

      5/15/25 7:59:00 AM ET
      $EVFM
      Biotechnology: Pharmaceutical Preparations
      Health Care
    • Upcoming Aditxt Weekly Update to Feature Dr. Shahrokh Shabahang, Chief Innovation Officer (CIO) of Aditxt™, and Dr. Friedrich Kapp, Co-CEO of Adimune™, to Discuss Progress of Lead Therapeutic Candidate ADI-100™

      Event Begins Today at 11:30 a.m. ET Aditxt, Inc. (NASDAQ:ADTX) ("Aditxt" or the "Company"), a social innovation platform accelerating promising health innovations, announced that Aditxt's CIO Dr. Shahrokh Shabahang, and Adimune's Co-CEO Dr. Friedrich Kapp, will join today's Aditxt Weekly Update to discuss recent developments related to ADI-100™, the lead therapeutic candidate of its wholly owned subsidiary, Adimune. Event Details: Title: Aditxt Weekly Update Date: Friday, May 2, 2025 Time: 11:30 a.m. ET Location: Virtual (Zoom) Registration: Click here to register About Adimune Adimune is a pre-clinical stage biopharmaceutical company pioneering a new class of immune modulation therapie

      5/2/25 9:00:00 AM ET
      $ADTX
      $EVFM
      Biotechnology: Pharmaceutical Preparations
      Health Care
    • Dr. Charles Howe of the Mayo Clinic's Neuroimmunology Department to Join Aditxt Weekly Update on May 2, 2025, to Discuss Newly Announced Preclinical Study Results Sponsored by Aditxt's Subsidiary Adimune™

      Aditxt, Inc. (NASDAQ:ADTX) ("Aditxt" or the "Company"), a social innovation platform accelerating promising health innovations, announced that Dr. Charles Howe, Chair of the Division of Experimental Neurology and Director of Research at the Mayo Clinic Center for Multiple Sclerosis and Autoimmune Neurology, will join the Aditxt Weekly Update on May 2, 2025, to discuss key findings from the newly announced preclinical study evaluating ADI-100™, the lead therapeutic candidate developed by its wholly owned subsidiary, Adimune™, Inc. ("Adimune"). Featured participants will include Dr. Shahrokh Shabahang, Chief Innovation Officer of Aditxt, Inc., and Dr. Friedrich Kapp, Co-Chief Executive Offic

      4/17/25 8:15:00 AM ET
      $ADTX
      $EVFM
      Biotechnology: Pharmaceutical Preparations
      Health Care

    $EVFM
    Analyst Ratings

    Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

    See more
    • Morgan Stanley reiterated coverage on Evofem Biosciences with a new price target

      Morgan Stanley reiterated coverage of Evofem Biosciences with a rating of Underweight and set a new price target of $0.53 from $0.50 previously

      3/4/22 8:06:41 AM ET
      $EVFM
      Biotechnology: Pharmaceutical Preparations
      Health Care
    • HC Wainwright & Co. reiterated coverage on Evofem Biosciences with a new price target

      HC Wainwright & Co. reiterated coverage of Evofem Biosciences with a rating of Buy and set a new price target of $2.00 from $2.50 previously

      11/16/21 9:42:11 AM ET
      $EVFM
      Biotechnology: Pharmaceutical Preparations
      Health Care
    • HC Wainwright & Co. reiterated coverage on Evofem Biosciences with a new price target

      HC Wainwright & Co. reiterated coverage of Evofem Biosciences with a rating of Buy and set a new price target of $2.50 from $4.00 previously

      10/21/21 6:49:27 AM ET
      $EVFM
      Biotechnology: Pharmaceutical Preparations
      Health Care

    $EVFM
    Large Ownership Changes

    This live feed shows all institutional transactions in real time.

    See more
    • SEC Form SC 13G/A filed by Evofem Biosciences Inc. (Amendment)

      SC 13G/A - Evofem Biosciences, Inc. (0001618835) (Subject)

      2/14/24 2:14:48 PM ET
      $EVFM
      Biotechnology: Pharmaceutical Preparations
      Health Care
    • SEC Form SC 13G/A filed by Evofem Biosciences Inc. (Amendment)

      SC 13G/A - Evofem Biosciences, Inc. (0001618835) (Subject)

      2/14/23 11:24:47 AM ET
      $EVFM
      Biotechnology: Pharmaceutical Preparations
      Health Care
    • SEC Form SC 13G/A filed by Evofem Biosciences Inc. (Amendment)

      SC 13G/A - Evofem Biosciences, Inc. (0001618835) (Subject)

      8/10/22 4:17:03 PM ET
      $EVFM
      Biotechnology: Pharmaceutical Preparations
      Health Care

    $EVFM
    SEC Filings

    See more
    • SEC Form 10-Q filed by Evofem Biosciences Inc.

      10-Q - Evofem Biosciences, Inc. (0001618835) (Filer)

      5/15/25 8:10:35 AM ET
      $EVFM
      Biotechnology: Pharmaceutical Preparations
      Health Care
    • Evofem Biosciences Inc. filed SEC Form 8-K: Results of Operations and Financial Condition, Financial Statements and Exhibits

      8-K - Evofem Biosciences, Inc. (0001618835) (Filer)

      5/15/25 8:05:12 AM ET
      $EVFM
      Biotechnology: Pharmaceutical Preparations
      Health Care
    • Evofem Biosciences Inc. filed SEC Form 8-K: Entry into a Material Definitive Agreement, Financial Statements and Exhibits

      8-K - Evofem Biosciences, Inc. (0001618835) (Filer)

      5/8/25 4:05:12 PM ET
      $EVFM
      Biotechnology: Pharmaceutical Preparations
      Health Care

    $EVFM
    Insider Trading

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

    See more
    • Zhang Yan sold $4 worth of shares (104 units at $0.04), closing all direct ownership in the company (SEC Form 4)

      4 - Evofem Biosciences, Inc. (0001618835) (Issuer)

      1/12/24 5:13:24 PM ET
      $EVFM
      Biotechnology: Pharmaceutical Preparations
      Health Care
    • Kamdar Kim P. sold $6 worth of shares (10 units at $0.62), closing all direct ownership in the company (SEC Form 4)

      4 - Evofem Biosciences, Inc. (0001618835) (Issuer)

      12/22/23 4:05:30 PM ET
      $EVFM
      Biotechnology: Pharmaceutical Preparations
      Health Care
    • SEC Form 5 filed by File Justin J.

      5 - Evofem Biosciences, Inc. (0001618835) (Issuer)

      5/8/23 4:05:19 PM ET
      $EVFM
      Biotechnology: Pharmaceutical Preparations
      Health Care

    $EVFM
    Leadership Updates

    Live Leadership Updates

    See more

    $EVFM
    Financials

    Live finance-specific insights

    See more
    • Dr. Charles Howe of the Mayo Clinic's Neuroimmunology Department to Join Aditxt Weekly Update on May 2, 2025, to Discuss Newly Announced Preclinical Study Results Sponsored by Aditxt's Subsidiary Adimune™

      Aditxt, Inc. (NASDAQ:ADTX) ("Aditxt" or the "Company"), a social innovation platform accelerating promising health innovations, announced that Dr. Charles Howe, Chair of the Division of Experimental Neurology and Director of Research at the Mayo Clinic Center for Multiple Sclerosis and Autoimmune Neurology, will join the Aditxt Weekly Update on May 2, 2025, to discuss key findings from the newly announced preclinical study evaluating ADI-100™, the lead therapeutic candidate developed by its wholly owned subsidiary, Adimune™, Inc. ("Adimune"). Featured participants will include Dr. Shahrokh Shabahang, Chief Innovation Officer of Aditxt, Inc., and Dr. Friedrich Kapp, Co-Chief Executive Offic

      4/17/25 8:15:00 AM ET
      $ADTX
      $EVFM
      Biotechnology: Pharmaceutical Preparations
      Health Care
    • Sylvia Hermina Joins Aditxt's Board of Directors, Elevating Leadership with Broader Perspectives

      Aditxt, Inc. ("Aditxt" or the "Company") (NASDAQ:ADTX), a social innovation platform dedicated to accelerating promising health innovations, today announced the appointment of Sylvia Hermina to its Board of Directors. With over 20 years of experience advising public companies on corporate governance, mergers and acquisitions, and shareholder relations, Ms. Hermina brings a wealth of expertise in fostering effective and impactful engagement between management teams and stakeholders. Throughout her career, Ms. Hermina has advised NYSE and NASDAQ listed companies on governance best practices and developed communication strategies tailored to retail and institutional investors. As Senior Vice

      10/29/24 8:15:00 AM ET
      $ADTX
      $EVFM
      Biotechnology: Pharmaceutical Preparations
      Health Care
    • Aditxt's Precision Health Subsidiary, Pearsanta, Appoints Christopher Mitton as President as it Seeks to Complete Clinical Validation Studies for its Mitomic® Endometriosis Test (MET™) and Mitomic® Prostate Test (MPT™)

      Aditxt, Inc. ("Aditxt" or the "Company") (NASDAQ:ADTX), an innovation platform dedicated to discovering, developing, and deploying promising health innovations, today announced that its subsidiary, Pearsanta, Inc. ("Pearsanta"), appointed Christoper Mitton as President. Christopher Mitton brings over 20 years of leadership experience in the medical diagnostics industry, with a strong focus on personalized healthcare and molecular oncology diagnostics. He has a proven track record in building and leading successful commercial operations, underpinned by his deep expertise in product commercialization, business development, and strategic sales and marketing. Mr. Mitton continues to serve as

      8/26/24 8:15:00 AM ET
      $ADTX
      $EVFM
      Biotechnology: Pharmaceutical Preparations
      Health Care
    • Evofem Reports First Quarter 2025 Financial Results and Provides Business Update

      SAN DIEGO, May 15, 2025 /PRNewswire/ -- Women's health innovator Evofem Biosciences, Inc. (OTCPK: EVFM), today announced financial results for the first quarter ended March 31, 2025. EVFM) (PRNewsfoto/Evofem Biosciences, Inc.)" alt="Women's health innovator Evofem Biosciences (OTCQB:EVFM) (PRNewsfoto/Evofem Biosciences, Inc.)"> "Quarterly fluctuations are normal for our business, which is why we focus on driving annual growth," said Saundra Pelletier, Evofem's CEO. "First quarter net sales were soft, as expected, due to the high level of PHEXXI stocking orders in the fourth qua

      5/15/25 7:59:00 AM ET
      $EVFM
      Biotechnology: Pharmaceutical Preparations
      Health Care
    • Windtree Therapeutics Reports Year-End 2024 Financial Results and Provides Key Business Updates

      WARRINGTON, Pa., April 15, 2025 (GLOBE NEWSWIRE) -- Windtree Therapeutics, Inc. ("Windtree" or "the Company") (NasdaqCM: WINT), a biotechnology company focused on advancing early and late-stage innovative therapies for critical conditions, today reported financial results for the fiscal year ended December 31, 2024 and provided key business updates. "The year 2024 saw Windtree make great progress in many key areas including clinical development of our lead drug candidate istaroxime in cardiogenic shock, business development and the future strategy of the Company," said Jed Latkin, CEO of Windtree. "Cardiogenic shock is a critical condition with high morbidity and mortality where clinician

      4/15/25 8:00:00 AM ET
      $EVFM
      $WINT
      Biotechnology: Pharmaceutical Preparations
      Health Care
      Biotechnology: Biological Products (No Diagnostic Substances)
    • Evofem Reports Fourth Consecutive Year of Net Sales Growth

      -- 2024 Net Sales Increased 6% to $19.4 Million -- -- Total Operating Expense Reduced 27% from 2023 Levels, Excluding Non-cash Amortization Expense -- -- Sales and Marketing Expense as a Percentage of Net Sales was 47% for 2024 and 31% for the Fourth Quarter, the Most Favorable Ratios since the PHEXXI Launch -- SAN DIEGO, March 24, 2025 /PRNewswire/ -- Women's health innovator Evofem Biosciences, Inc. (OTCQB:EVFM), today announced financial results for the fourth quarter and year ended December 31, 2024. Highlights include: EVFM) (PRNewsfoto/Evofem Biosciences, Inc.)" alt="Women's health innovator Evofem Biosciences (OTCQB:E

      3/24/25 8:30:00 AM ET
      $ADTX
      $EVFM
      $WINT
      Biotechnology: Pharmaceutical Preparations
      Health Care
      Biotechnology: Biological Products (No Diagnostic Substances)