| | | YOUR VOTE ON THESE PROPOSALS IS CRITICAL. If there are insufficient shares represented in person or by proxy at the Annual Meeting, we will incur significant expense to solicit additional proxies. Further, it is important that we receive shareholder approval of Proposal 1. If Proposal 1 is not approved by December 31, 2026, the holders of Series A Preferred Stock have the right to redeem the Series A Preferred Stock which would have a material adverse effect on our business and financial condition. If Proposal 3 is not approved, we will not receive the $4.75 million of additional gross proceeds under the second tranche of the SEPA. This funding is necessary to support operations and to continue our clinical trial. | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 8 | | | |
| | | | | 10 | | | |
| | | | | 15 | | | |
| | | | | 17 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
| | | | | 42 | | | |
| | | | | 45 | | | |
| | | | | 51 | | | |
| | | | | 70 | | | |
| | | | | 77 | | | |
| | | | | 79 | | | |
| | | | | 80 | | | |
| | | | | 85 | | | |
| | | | | 93 | | | |
| | | | | 93 | | | |
| | | | | 94 | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | | |
| | | |
Series A Preferred
Stock Issued and Outstanding |
| |
Series B Preferred
Stock Issued and Outstanding |
| |
Common Stock
Issuable upon Conversion of Preferred Stock |
| |||||||||
|
Purchase Agreement
|
| | | | 1,152.9568 | | | | | | — | | | | | | 11,529,568 | | |
|
Transaction Expenses
|
| | | | 59.2255 | | | | | | — | | | | | | 592,255 | | |
|
PIK Dividend
|
| | | | 29.8894 | | | | | | — | | | | | | 298,894 | | |
|
Investment Agreement
|
| | | | — | | | | | | 223.7337 | | | | | | 2,237,337 | | |
|
Total
|
| | |
|
1,242.0717
|
| | | |
|
223.7337
|
| | | |
|
14,658,054
|
| |
| | |
Given the potential material adverse effect on our business and financial condition if the Company fails to obtain the approvals sought in Proposal 1 by December 31, 2026, THE BOARD OF DIRECTORS RECOMMENDS A VOTE “FOR” APPROVAL OF PROPOSAL 1.
|
| | ||||
| | | |
Series C Preferred
Stock Issued and Outstanding |
| |
Common Stock
Issuable upon Conversion |
| ||||||
|
Licensing Agreement
|
| | | | 1,136,364 | | | | | | 1,136,364 | | |
|
Transaction Expenses
|
| | | | 77,840 | | | | | | 77,840 | | |
|
Total
|
| | |
|
1,214,204
|
| | | |
|
1,214,204
|
| |
|
Name
|
| |
Positions and Offices Held with the Company
|
| |
Since
|
| |
Age
|
|
|
Philippe P. Calais, PharmD, PhD
|
| | Chief Executive Officer (since 2025), Director (since 2018) and Chairman of the Board (since 2021) | | |
2018
|
| |
67
|
|
| Elizabeth Czerepak | | | Director | | |
2025
|
| |
70
|
|
| Thomas A. Fitzgerald | | | Chief Financial Officer, Vice President and Director | | |
2018
|
| |
75
|
|
| Erik Manting, PhD | | | Director | | |
2020
|
| |
54
|
|
| Magda Marquet, PhD | | | Director | | |
2021
|
| |
67
|
|
| Jack E. Stover | | | Director | | |
2025
|
| |
73
|
|
|
Name
|
| |
Position Held with TransCode
|
| |
Officer Since
|
| |
Age
|
|
|
Philippe P. Calais, PharmD, PhD
|
| | Chief Executive Officer, Director and Chairman of the Board | | |
2025
|
| |
67
|
|
| Thomas A. Fitzgerald | | |
Chief Financial Officer, Vice President, and Director
|
| |
2018
|
| |
75
|
|
|
Name
|
| |
Position Held with TransCode
|
| |
Position Since
|
|
|
Zdravka Medarova, PhD
|
| | Scientific Co-Founder, Chief Scientific Officer | | |
2021
|
|
| Anna Moore, PhD | | | Scientific Co-Founder, Scientific Advisor | | |
2016
|
|
| |
Audit Committee
|
| |
Compensation Committee
|
| |
Nominating and
Corporate Governance Committee |
|
| |
Elizabeth Czerepak*
|
| |
Elizabeth Czerepak
|
| |
Erik Manting*
|
|
| |
Erik Manting
|
| |
Erik Manting
|
| |
Magda Marquet
|
|
| |
Jack E. Stover
|
| |
Magda Marquet*
|
| |
Jack E. Stover
|
|
|
Director Compensation
|
| |
Fees Earned or
Paid in Cash |
| |
Option Awards
|
| |
All Other
Compensation |
| |
Total
|
| ||||||||||||
|
Calais (only what was paid in his role of director)
|
| | | $ | 192,308 | | | | | | — | | | | | | — | | | | | $ | 192,308 | | |
|
Manting
|
| | | | 60,500 | | | | | | — | | | | | | — | | | | | $ | 60,500 | | |
|
Marquet
|
| | | | 62,500 | | | | | | — | | | | | | — | | | | | $ | 62,500 | | |
|
Czerepak
|
| | |
|
†
|
| | | | | — | | | | | | — | | | | | | — | | |
|
Stover
|
| | |
|
†
|
| | | | | — | | | | | | — | | | | | | — | | |
|
Board of Directors:
|
| |
Annual Retainer
|
| |||
|
Members
|
| | | $ | 40,000 | | |
|
Additional retainer for non-executive chair
|
| | | $ | 40,000 | | |
| Audit Committee: | | | | | | | |
|
Members (other than chair)
|
| | | $ | 7,500 | | |
|
Retainer for chair
|
| | | $ | 15,000 | | |
| Compensation Committee: | | | | | | | |
|
Members (other than chair)
|
| | | $ | 5,000 | | |
|
Retainer for chair
|
| | | $ | 10,000 | | |
| Nominating and Corporate Governance Committee: | | | | | | | |
|
Members (other than chair)
|
| | | $ | 5,000 | | |
|
Retainer for chair
|
| | | $ | 8,000 | | |
|
Name and principal position
|
| |
Year
|
| |
Salary ($)
|
| |
Bonus ($)
|
| |
Stock
Awards ($) |
| |
Option
Awards ($)(1) |
| |
All Other
Compensation ($) |
| |
Total ($)
|
| |||||||||||||||||||||
|
Philippe P. Calais
Chief Executive Officer |
| | | | 2025 | | | | | $ | 123,808 | | | | | $ | 250,000 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 373,808 | | |
| | | | 2024 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
|
Thomas A. Fitzgerald
Vice President, Chief Financial Officer, and former interim Chief Executive Officer |
| | | | 2025 | | | | | $ | 480,000(2) | | | | | $ | 589,615 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 1,069,615 | | |
| | | | 2024 | | | | | | 255,076(3) | | | | | | — | | | | | | — | | | | | $ | 701,890 | | | | | | — | | | | | | 956,966 | | | ||
| | | | | | | | | |
Option Awards
|
| |
Stock Awards
|
| ||||||||||||||||||||||||||||||
|
Name
|
| |
Vesting
Commencement Date |
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |
Number of
Shares or Units of Stock that Have Not Vested (#) |
| |
Market Value
Of Shares or Units of Stock That Have Not Vested ($) |
| |||||||||||||||||||||
|
Philippe P. Calais
|
| | | | 1/1/2024 | | | | | | 76 | | | | | | — | | | | | | 1,108.80 | | | | | | 6/13/2034 | | | | | | — | | | | | | — | | |
| | | | 6/13/2024 | | | | | | 1 | | | | | | — | | | | | | 1,090.32 | | | | | | 6/12/2034 | | | | | | — | | | | | | — | | | ||
| | | | 5/19/2023 | | | | | | 1 | | | | | | — | | | | | | 209,489.28 | | | | | | 5/18/2033 | | | | | | — | | | | | | — | | | ||
| | | | 5/10/2023 | | | | | | 1 | | | | | | — | | | | | | 220,651.20 | | | | | | 5/9/2033 | | | | | | — | | | | | | — | | | ||
| | | | 6/22/2022 | | | | | | 1 | | | | | | — | | | | | | 916,608.00 | | | | | | 6/21/2032 | | | | | | — | | | | | | — | | | ||
| | | | 12/1/2020 | | | | | | 1 | | | | | | — | | | | | | 2,888,273.73 | | | | | | 12/1/2030 | | | | | | — | | | | | | — | | | ||
|
Thomas A. Fitzgerald
|
| | | | 1/1/2024 | | | | | | 704 | | | | | | — | | | | | | 1,108.80 | | | | | | 6/18/2034 | | | | | | — | | | | | | — | | |
| | | | 5/19/2023 | | | | | | 1 | | | | | | — | | | | | | 209,489.28 | | | | | | 5/18/2033 | | | | | | — | | | | | | — | | | ||
| | | | 12/1/2022 | | | | | | 1 | | | | | | — | | | | | | 376,992.00 | | | | | | 12/11/2032 | | | | | | — | | | | | | — | | | ||
| | | | 2/1/2022 | | | | | | 1 | | | | | | — | | | | | | 1,567,104.00 | | | | | | 2/28/2032 | | | | | | — | | | | | | — | | | ||
| | | | 2/1/2022 | | | | | | 1 | | | | | | — | | | | | | 1,811,040.00 | | | | | | 1/31/2032 | | | | | | — | | | | | | — | | | ||
| | | | 1/1/2020 | | | | | | 1 | | | | | | — | | | | | | 60,934.16 | | | | | | 6/19/2030 | | | | | | — | | | | | | — | | | ||
| | | |
Actual
May 28, 2026 |
| |
Notes
|
| |
Pro Forma
For Proposed Increase |
| |
Notes
|
| ||||||||||||
|
Base Shares
|
| | | | 950,302 | | | | | | | | | | | | 16,822,560 | | | | | | B | | |
|
Options
|
| | | | 2,035 | | | | | | A | | | | | | 1,949,894 | | | | | | C | | |
|
Total Base Shares and Options
|
| | | | 952,337 | | | | | | | | | | | | 18,772,454 | | | | | | | | |
| | | |
Actual
May 28, 2026 |
| |
Notes
|
| |
Pro Forma
For Proposed Increase |
| |
Notes
|
| ||||||
| Options as a Percent of: | | | | | | | | | | | | | | | | | | | |
|
Base Shares
|
| | | | * | | | | | | | | | 11.6% | | | | | |
|
Total Base Shares and Options
|
| | | | * | | | | | | | | | 10.4% | | | | | |
|
Name and Position
|
| |
Number of Shares of
Common Stock Underlying Options |
| |||
|
Philippe P. Calais
|
| | | | 81 | | |
|
Thomas A. Fitzgerald
|
| | | | 709 | | |
|
Current executive officers, as a group
|
| | | | 790 | | |
|
Current directors who are not executive officers, as a group
|
| | | | 162 | | |
|
Current employees who are not executive officers, as a group
|
| | | | 1,074 | | |
|
Current advisors and consultants who are not directors or executive officers, as
a group |
| | | | 9 | | |
|
Fee Category
|
| |
Fiscal Year
2025 ($) |
| |
Fiscal Year
2024 ($) |
| ||||||
|
Audit fees(1)
|
| | | $ | 461,540 | | | | | $ | 199,852 | | |
|
Audit-related fees(2)
|
| | | $ | 17,850 | | | | | $ | 71,758 | | |
|
Tax fees(3)
|
| | | $ | 11,536 | | | | | $ | 10,140 | | |
|
All other fees(4)
|
| | | | — | | | | | | — | | |
|
Total Fees
|
| | | $ | 490,926 | | | | | $ | 281,750 | | |
|
Name of Director or Named Executive Officer
|
| |
Shares
Beneficially Owned |
| |
Percentage
of Shares Beneficially Owned |
| ||||||
|
Philippe Calais, PharmD, PhD
|
| | | | 83(1) | | | | | | * | | |
|
Elizabeth Czerepak, MBA
|
| | | | — | | | | | | — | | |
|
Thomas A. Fitzgerald
|
| | | | 712(2) | | | | | | * | | |
|
Erik Manting, PhD
|
| | | | 81(3) | | | | | | * | | |
|
Magda Marquet, PhD
|
| | | | 81(4) | | | | | | * | | |
|
Jack E. Stover
|
| | | | — | | | | | | — | | |
|
All Executive Officers and Directors as a Group (five persons)
|
| | | | 957 | | | | | | * | | |
| Beneficial Owners of more than 5% of our Common Stock | | | | | | | | | | | | | |
|
Entities Associated with CK Life Sciences Int’l., (Holdings) Inc.
|
| | | | 83,285(5) | | | | | | 8.76% | | |
|
Entities Associated with YA II PN, Ltd.
|
| | | | 101,772(6) | | | | | | 9.99% | | |
|
Name of Director or Named Executive Officer
|
| |
Shares
Beneficially Owned |
| |
% of Shares
Outstanding |
| ||||||
|
Philippe Calais, PharmD, PhD
|
| | | | 83(1) | | | | | | * | | |
|
Elizabeth Czerepak, MBA
|
| | | | — | | | | | | — | | |
|
Thomas A. Fitzgerald
|
| | | | 712(2) | | | | | | * | | |
|
Erik Manting, PhD
|
| | | | 81(3) | | | | | | * | | |
|
Magda Marquet, PhD
|
| | | | 81(4) | | | | | | * | | |
|
Jack Stover
|
| | | | — | | | | | | * | | |
|
All Executive Officers and Directors as a Group (five persons)
|
| | | | 957 | | | | | | * | | |
| Certain Other Beneficial Owners of our Common Stock: | | | | | | | | | | | | | |
|
Entities associated with CK Life Sciences Int’l., (Holdings) Inc.
|
| | | | 14,134,481(5) | | | | | | 9.9%(6) | | |
|
Unleash Immuno Oncolytics, Inc.
|
| | | | 1,136,364(7) | | | | | | 4.9%(6) | | |
|
Entities associated with YA II PN, LTD
|
| | | | 1,865,469(8) | | | | | | 9.9%(6) | | |
|
Affiliates of Tungsten Advisors
|
| | | | 684,698(9) | | | | | | 3.7% | | |
| | | |
Equity Compensation Plan Information
|
| |||||||||||||||
|
Plan category
|
| |
Number of securities
to be issued upon exercise of outstanding options, warrants and rights |
| |
Weighted Average
exercise price of outstanding options, warrants and rights($) |
| |
Number of securities
remaining available for future issuance under equity compensation plans (excluding securities referenced in column (a)) |
| |||||||||
| | | |
(a)(1)
|
| |
(b)
|
| |
(c)(2)
|
| |||||||||
|
Equity compensation plans approved by security holders
|
| | | | 2,035 | | | | | $ | 15,880.93 | | | | | | 169,790 | | |
|
Equity compensation plans not approved by security holders:
|
| | | | N/A | | | | | | N/A | | | | | | N/A | | |
|
Total
|
| | | | 2,035 | | | | | $ | 15,880.93 | | | | | | 169,790 | | |
| | | |
TransCode
Therapeutics, Inc. (Historical) |
| |
Licensing
Agreement March 2, 2026 |
| |
Notes
|
| |
Financing
Agreement April 6, 2026 |
| |
Notes
|
| |
Preferred to
Common Conversion |
| |
Notes
|
| |
Pro Forma
Post Shareholder Vote |
| |||||||||||||||
| | | | | | | | | |
(Unaudited)
|
| | | | | | | | | | | | | |
(Unaudited)
|
| | | | |
(Unaudited)
|
| |||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 17,813,521 | | | | | $ | — | | | | | | | | $ | 5,290,000 | | | |
C, D
|
| | | $ | — | | | | | | | | $ | 23,103,521 | | |
|
Grant receivable
|
| | | | 952,460 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 952,460 | | |
|
Reimbursement right
|
| | | | 2,297,806 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 2,297,806 | | |
|
Due from related party
|
| | | | 638 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 638 | | |
|
Prepaid expenses and other current assets
|
| | | | 919,440 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 919,440 | | |
|
Total current assets
|
| | | | 21,983,865 | | | | | | — | | | | | | | | | 5,290,000 | | | | | | | | | — | | | | | | | | | 27,273,865 | | |
|
Property and equipment, net of
depreciation |
| | | | 370,681 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 370,681 | | |
|
Goodwill
|
| | | | 25,744,143 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 25,744,143 | | |
|
Intangible assets
|
| | | | 114,300,000 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 114,300,000 | | |
|
Total assets
|
| | | $ | 162,398,689 | | | | | $ | — | | | | | | | | $ | 5,290,000 | | | | | | | | $ | — | | | | | | | | $ | 167,688,689 | | |
|
Liabilities, Series A Non-Voting Convertible Preferred Stock, and Stockholders’ Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | $ | 3,494,220 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 3,494,220 | | |
|
Total current liabilities
|
| | | | 3,494,220 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 3,494,220 | | |
| Long-term liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Warrant liability – Series C
|
| | | | 434,399 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 434,399 | | |
|
Contingent consideration
|
| | | | 6,364,000 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 6,364,000 | | |
|
Deferred tax liability
|
| | | | 226,068 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 226,068 | | |
|
Convertible notes
|
| | | | — | | | | | | — | | | | | | | | | 6,000,000 | | | | | | | | | | | | | | | | | | 6,000,000 | | |
|
Long-term liabilities
|
| | | | 7,024,467 | | | | | | — | | | | | | | | | 6,000,000 | | | | | | | | | — | | | | | | | | | 13,024,467 | | |
|
Total liabilities
|
| | | | 10,518,687 | | | | | | — | | | | | | | | | 6,000,000 | | | | | | | | | — | | | | | | | | | 16,518,687 | | |
| Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Series A Non-Voting Convertible
Preferred Stock – $0.0001 par value per share; 1,242.0718 shares authorized at March 31, 2026, and December 31, 2025; 1,212.1822 shares issued and outstanding at March 31, 2026, and December 31, 2025 |
| | | | 141,544,536 | | | | | | — | | | | | | | | | — | | | | | | | | | (141,544,536) | | | |
E
|
| | | | — | | |
|
Stockholders’ equity:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
| | | |
TransCode
Therapeutics, Inc. (Historical) |
| |
Licensing
Agreement March 2, 2026 |
| |
Notes
|
| |
Financing
Agreement April 6, 2026 |
| |
Notes
|
| |
Preferred to
Common Conversion |
| |
Notes
|
| |
Pro Forma
Post Shareholder Vote |
| |||||||||||||||
| | | | | | | | | |
(Unaudited)
|
| | | | | | | | | | | | | |
(Unaudited)
|
| | | | |
(Unaudited)
|
| |||||||||
|
Series B Non-Voting Convertible
Preferred Stock – $0.0001 par value per share; 223.7337 shares authorized at March 31, 2026, and December 31, 2025; 223.7337 shares issued and outstanding at March 31, 2026, and December 31, 2025 |
| | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | |
F
|
| | | | — | | |
|
Series C Non-Voting Convertible Preferred Stock – $0.0001 par value per share; 1,214,204 and -0- shares authorized at March 31, 2026, and December 31, 2025, respectively; 1,214,204 and -0- shares issued and outstanding at March 31, 2026, and December 31, 2025,
respectively |
| | | | — | | | | | | 10,426,257 | | | |
A, B
|
| | | | — | | | | | | | | | (10,426,257) | | | |
G
|
| | | | — | | |
|
Common stock – $0.0001 par
value per share; 290,000,000 shares authorized at March 31, 2026, and December 31, 2025; 916,968 shares issued and outstanding at March 31, 2026, and December 31, 2025 |
| | | | 92 | | | | | | — | | | | | | | | | — | | | | | | | | | 1,557 | | | |
E, F, G
|
| | | | 1,649 | | |
|
Additional paid-in capital
|
| | | | 108,198,366 | | | | | | | | | | | | | | | (460,000) | | | |
D
|
| | | | 151,969,236 | | | | | | | | | 259,707,602 | | |
|
Accumulated deficit
|
| | | | (97,862,992) | | | | | | (10,426,257) | | | |
A, B
|
| | | | (250,000) | | | |
C
|
| | | | — | | | | | | | | | (108,539,249) | | |
|
Total stockholders’ equity
|
| | | | 10,335,466 | | | | | | — | | | | | | | | | (710,000) | | | | | | | | | 141,544,536 | | | | | | | | | 151,170,002 | | |
|
Total liabilities, Series A Non-Voting Convertible Preferred Stock and stockholders’
equity |
| | | $ | 162,398,689 | | | | | $ | — | | | | | | | | $ | 5,290,000 | | | | | | | | $ | — | | | | | | | | $ | 167,688,689 | | |
| | ||||||||||||||||||||||||||||||||||||||||
| | | |
TransCode
Therapeutics, Inc. (Historical) |
| |
Licensing
Agreement March 2, 2026 |
| |
Notes
|
| |
Financing
Agreement |
| |
Notes
|
| |
Preferred to
Common Conversion |
| |
Notes
|
| |
Pro Forma
Post Shareholder Vote |
| |||||||||||||||
| | | | | | | | | |
(Unaudited)
|
| | | | |
(Unaudited)
|
| | | | |
(Unaudited)
|
| | | | |
(Unaudited)
|
| ||||||||||||
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research and development
|
| | | $ | 13,421,848 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 13,421,848 | | |
|
Acquired in-process research and development expense
|
| | | | — | | | | | | 10,426,257 | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 10,426,257 | | |
|
General and administrative
|
| | | | 5,771,063 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 5,771,063 | | |
|
Acquisition-related transaction
costs |
| | | | 8,787,160 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 8,787,160 | | |
|
Total general and administrative
|
| | | | 14,558,223 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | | | | | | | 14,558,223 | | |
|
Total operating expenses
|
| | | | 27,980,071 | | | | | | 10,426,257 | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 38,406,328 | | |
|
Operating loss
|
| | | | (27,980,071) | | | | | | (10,426,257) | | | | | | | | | — | | | | | | | | | — | | | | | | | | | (38,406,328) | | |
| Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in fair value of warrant liabilities
|
| | | | (9,277,321) | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | (9,277,321) | | |
|
Change in fair value of contingent consideration
|
| | | | 1,584,000 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 1,584,000 | | |
|
Grant income
|
| | | | 1,277,867 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 1,277,867 | | |
|
Currency exchange gain (loss)
|
| | | | (112,065) | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | (112,065) | | |
|
Interest income
|
| | | | 79,198 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 79,198 | | |
|
Interest expense
|
| | | | (6,616) | | | | | | — | | | | | | | | | (300,000) | | | |
H
|
| | | | — | | | | | | | | | (306,616) | | |
|
Total other income (expense)
|
| | | | (6,454,937) | | | | | | — | | | | | | | | | (300,000) | | | | | | | | | — | | | | | | | | | (6,754,936) | | |
|
Loss before income taxes
|
| | | | (34,435,008) | | | | | | (10,426,257) | | | | | | | | | (300,000) | | | | | | | | | — | | | | | | | | | (45,161,265) | | |
|
Deferred income tax provision
|
| | | | (226,068) | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | (226,068) | | |
|
Net loss
|
| | | | (34,661,076) | | | | | | (10,426,257) | | | | | | | | | (300,000) | | | | | | | | | — | | | | | | | | | (45,387,333) | | |
|
Accrual of paid-in-kind dividends on Series A Non-Voting Convertible Preferred Stock
|
| | | | (1,610,211) | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | (1,610,211) | | |
|
Net loss attributable to common stockholders
|
| | | $ | (36,271,287) | | | | | $ | (10,426,257) | | | | | | | | $ | (300,000) | | | | | | | | $ | — | | | | | | | | $ | (46,997,544) | | |
| Basic and diluted net loss per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net loss attributable to common stockholders
|
| | | $ | (36,271,287) | | | | | $ | (10,426,257) | | | | | | | | $ | (300,000) | | | | | | | | $ | — | | | | | | | | $ | (46,997,544) | | |
|
Weighted-average common shares outstanding
|
| | | | 689,713 | | | | | | 1,214,204 | | | |
G
|
| | | | — | | | | | | | | | 14,359,159 | | | |
E, F
|
| | | | 16,263,076 | | |
|
Net loss per share
|
| | | $ | (52.59) | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | $ | (2.89) | | |
| | | | | | |
Year Ended
31-Dec-25 |
| |||
|
E, F
|
| |
Issuance of TransCode stock to DEFJ, LLC
|
| | | | 14,359,159 | | |
|
G
|
| |
Issuance of TransCode stock to DEFJ, LLC
|
| | | | 1,214,204 | | |
| | | | | | | | | 15,573,363 | | |
| | | |
TransCode
Therapeutics, Inc. (Historical) |
| |
Financing
Agreement April 6, 2026 |
| |
Notes
|
| |
Preferred to
Common Conversion |
| |
Notes
|
| |
Pro Forma
Post Shareholder Vote |
| ||||||||||||
| | | |
(Unaudited)
|
| |
(Unaudited)
|
| | | | |
(Unaudited)
|
| | | | |
(Unaudited)
|
| ||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash
|
| | | $ | 12,835,454 | | | | | $ | 5,290,000 | | | |
A, B
|
| | | $ | — | | | | | | | | $ | 18,125,454 | | |
|
Reimbursement right
|
| | | | 2,297,806 | | | | | | — | | | | | | | | | — | | | | | | | | | 2,297,806 | | |
|
Due from related party
|
| | | | 638 | | | | | | — | | | | | | | | | — | | | | | | | | | 638 | | |
|
Prepaid expenses and other current assets
|
| | | | 1,615,096 | | | | | | — | | | | | | | | | — | | | | | | | | | 1,615,096 | | |
|
Total current assets
|
| | | | 16,748,994 | | | | | | 5,290,000 | | | | | | | | | — | | | | | | | | | 22,038,994 | | |
|
Property and equipment, net of depreciation
|
| | | | 346,745 | | | | | | — | | | | | | | | | — | | | | | | | | | 346,745 | | |
|
Goodwill
|
| | | | 25,744,143 | | | | | | — | | | | | | | | | — | | | | | | | | | 25,744,143 | | |
|
Intangible assets
|
| | | | 114,300,000 | | | | | | — | | | | | | | | | — | | | | | | | | | 114,300,000 | | |
|
Deferred offering costs
|
| | | | 25,000 | | | | | | — | | | | | | | | | — | | | | | | | | | 25,000 | | |
|
Total assets
|
| | | $ | 157,164,882 | | | | | $ | 5,290,000 | | | | | | | | $ | — | | | | | | | | $ | 162,454,882 | | |
|
Liabilities, Series A Non-Voting Convertible Preferred Stock, and Stockholders’ Equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | $ | 5,293,308 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 5,293,308 | | |
|
Deferred grant income
|
| | | | 85,262 | | | | | | — | | | | | | | | | — | | | | | | | | | 85,262 | | |
|
Total current liabilities
|
| | | | 5,378,570 | | | | | | — | | | | | | | | | — | | | | | | | | | 5,378,570 | | |
| Long-term liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Warrant liability – Series C
|
| | | | 559,747 | | | | | | — | | | | | | | | | — | | | | | | | | | 559,747 | | |
|
Contingent consideration
|
| | | | 6,248,000 | | | | | | — | | | | | | | | | — | | | | | | | | | 6,248,000 | | |
|
Deferred tax liability
|
| | | | 457,377 | | | | | | — | | | | | | | | | — | | | | | | | | | 457,377 | | |
|
Convertible notes
|
| | | | — | | | | | | 6,000,000 | | | | | | | | | — | | | | | | | | | 6,000,000 | | |
|
Long-term liabilities
|
| | | | 7,265,124 | | | | | | 6,000,000 | | | | | | | | | — | | | | | | | | | 13,265,124 | | |
|
Total liabilities
|
| | | | 12,643,694 | | | | | | 6,000,000 | | | | | | | | | — | | | | | | | | | 18,643,694 | | |
| Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Series A Non-Voting Convertible Preferred Stock – $0.0001 par value per share; 1,242.0718 shares authorized at March 31, 2026, and December 31, 2025; 1,212.1823 shares issued and outstanding at March 31, 2026, and December 31, 2025
|
| | | | 143,269,761 | | | | | | — | | | | | | | | | (143,269,761) | | | |
C
|
| | | | — | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Series B Non-Voting Convertible Preferred Stock – $0.0001 par value per share; 223.7337 shares authorized and issued and outstanding at March 31, 2026, and December 31, 2025
|
| | | | — | | | | | | — | | | | | | | | | — | | | |
D
|
| | | | — | | |
| | | |
TransCode
Therapeutics, Inc. (Historical) |
| |
Financing
Agreement April 6, 2026 |
| |
Notes
|
| |
Preferred to
Common Conversion |
| |
Notes
|
| |
Pro Forma
Post Shareholder Vote |
| ||||||||||||
| | | |
(Unaudited)
|
| |
(Unaudited)
|
| | | | |
(Unaudited)
|
| | | | |
(Unaudited)
|
| ||||||||||||
|
Series C Non-Voting Convertible Preferred
Stock – $0.0001 par value per share; 1,214,204 and -0- shares authorized at March 31, 2026, and December 31, 2025, respectively; 1,214,204 and -0- shares issued and outstanding at March 31, 2026, and December 31, 2025, respectively |
| | | | 121 | | | | | | — | | | | | | | | | (121) | | | |
E
|
| | | | — | | |
|
Common Stock – $0.0001 par value per share;
290,000,000 shares authorized at March 31, 2026, and December 31, 2025; 916,968 shares issued and outstanding at March 31, 2026, and December 31, 2025 |
| | | | 92 | | | | | | — | | | | | | | | | 1,557 | | | |
C, D, E
|
| | | | 1,648 | | |
|
Additional paid-in capital
|
| | | | 116,899,277 | | | | | | (460,000) | | | |
B
|
| | | | 143,268,325 | | | | | | | | | 259,707,602 | | |
|
Accumulated deficit
|
| | | | (115,648,063) | | | | | | (250,000) | | | |
A
|
| | | | — | | | | | | | | | (115,898,063) | | |
|
Total stockholders’ equity
|
| | | | 1,251,427 | | | | | | (710,000) | | | | | | | | | 143,269,761 | | | | | | | | | 143,811,188 | | |
|
Total liabilities, Series A Non-Voting Convertible Preferred Stock and stockholders’ equity
|
| | | $ | 157,164,882 | | | | | $ | 5,290,000 | | | | | | | | $ | — | | | | | | | | $ | 162,454,882 | | |
| | |||||||||||||||||||||||||||||||
| | | |
TransCode
Therapeutics, Inc. (Historical) |
| |
Financing
Agreement April 6, 2026 |
| |
Notes
|
| |
Preferred to
Common Conversion |
| |
Notes
|
| |
Pro Forma
Post Shareholder Vote |
| ||||||||||||
| | | |
(Unaudited)
|
| |
(Unaudited)
|
| | | | |
(Unaudited)
|
| | | | |
(Unaudited)
|
| ||||||||||||
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Research and development
|
| | | $ | 5,106,949 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 5,106,949 | | |
|
Acquired in-process research and development expense
|
| | | | 10,426,257 | | | | | | — | | | | | | | | | — | | | | | | | | | 10,426,257 | | |
|
General and administrative
|
| | | | 2,221,823 | | | | | | — | | | | | | | | | — | | | | | | | | | 2,221,823 | | |
|
Total operating expenses
|
| | | | 17,755,029 | | | | | | — | | | | | | | | | — | | | | | | | | | 17,755,029 | | |
|
Operating loss
|
| | | | (17,755,029) | | | | | | — | | | | | | | | | — | | | | | | | | | (17,755,029) | | |
| Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in fair value of warrant liabilities
|
| | | | (125,348) | | | | | | — | | | | | | | | | — | | | | | | | | | (125,348) | | |
|
Change in fair value of contingent consideration
|
| | | | 116,000 | | | | | | — | | | | | | | | | — | | | | | | | | | 116,000 | | |
|
Grant income
|
| | | | 139,835 | | | | | | — | | | | | | | | | — | | | | | | | | | 139,835 | | |
|
Currency exchange gain (loss)
|
| | | | (21,108) | | | | | | — | | | | | | | | | — | | | | | | | | | (21,108) | | |
|
Interest income
|
| | | | 91,888 | | | | | | — | | | | | | | | | — | | | | | | | | | 91,888 | | |
|
Interest expense
|
| | | | — | | | | | | (75,000) | | | |
F
|
| | | | — | | | | | | | | | (75,000) | | |
|
Total other income (expense)
|
| | | | 201,267 | | | | | | (75,000) | | | | | | | | | — | | | | | | | | | 126,267 | | |
|
Loss before income taxes
|
| | | | (17,553,762) | | | | | | (75,000) | | | | | | | | | — | | | | | | | | | (17,628,762) | | |
|
Deferred income tax provision
|
| | | | (231,309) | | | | | | — | | | | | | | | | — | | | | | | | | | (231,309) | | |
|
Net loss
|
| | | | (17,785,071) | | | | | | (75,000) | | | | | | | | | — | | | | | | | | | (17,860,071) | | |
|
Accrual of paid-in-kind dividends on Series A Non-Voting Convertible Preferred Stock
|
| | | | (1,725,225) | | | | | | — | | | | | | | | | — | | | | | | | | | (1,725,225) | | |
|
Net loss attributable to common stockholders
|
| | | $ | (19,510,296) | | | | | $ | (75,000) | | | | | | | | $ | — | | | | | | | | $ | (19,585,296) | | |
| Basic and diluted net loss per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net loss attributable to common stockholders
|
| | | $ | (19,510,296) | | | | | $ | (75,000) | | | | | | | | $ | — | | | | | | | | $ | (19,585,296) | | |
|
Weighted-average common shares outstanding
|
| | | | 916,968 | | | | | | — | | | | | | | | | 15,573,363 | | | |
G
|
| | | | 17,704,535 | | |
|
Net loss per share
|
| | | $ | (21.28) | | | | | | — | | | | | | | | | — | | | | | | | | $ | (1.11) | | |
| | | |
Three Months
Ended March 31, 2026 |
| |||
|
Issuance of TransCode Stock upon conversion of Series A Non-Convertible Preferred Stock
|
| | | | 12,121,822 | | |
|
Issuance of TransCode Stock upon conversion of Series B Non-Convertible Preferred Stock
|
| | | | 2,237,337 | | |
|
Issuance of TransCode Stock upon conversion of Series C Non-Convertible Preferred Stock
|
| | | | 1,214,204 | | |
| | | | | | 15,573,363 | | |