BriaCell Therapeutics Corp.
For the period ended Apr 30, 2025. Filed Jun 16, 2025.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Apr 30, 2025 · Filed Jun 16, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Unaudited Condensed Consolidated Financial Statements
Notes to the Condensed Consolidated Financial Statements
NOTE 1: GENERAL AND GOING CONCERN
| a. | BriaCell Therapeutics Corp. (“BriaCell” or the “Company”) was incorporated under the Business Corporations Act (British Columbia) on July 26, 2006 and is listed on the Toronto Stock Exchange (“TSX”) under the symbol “BCT”. The Company also trades on the Nasdaq Capital Market (“NASDAQ”) under the symbols “BCTX”, “BCTXW” and “BCTXZ”. |
| b. | BriaCell Therapeutics Corp. (the “Company”), is a clinical-stage biotechnology company that is developing novel immunotherapies to transform cancer care. Immunotherapies have come to the forefront in the fight against cancer as they harness the body’s own immune system to recognize and destroy cancer cells. The Company is currently advancing its Bria-IMT™ targeted immunotherapy in combination with an immune check point inhibitor (Retifanlimab, manufactured and supplied by Incyte) in a pivotal1 Phase 3 study in metastatic breast cancer. The pivotal Phase 3 study of Bria-IMT™ is currently under Fast Track Designation by the U.S. FDA intended to accelerate the review process of novel treatments that address unmet medical needs. Positive completion of the pivotal Phase 3 study, following review by FDA, could lead to full approval of the Bria-IMT™ plus an immune checkpoint inhibitor in metastatic breast cancer. Additionally, BriaCell is conducting a Phase 1/2 study (ClinicalTrials.gov identifier: NCT06471673 ) to evaluate the safety and efficacy of Bria-OTS™, BriaCell’s personalized next generation immunotherapy. The study will investigate Bria-OTS™ alone and in combination with immune check point inhibitor tislelizumab ® (manufactured and supplied by BeiGene, Ltd.) for the treatment of metastatic breast cancer. Bria-OTS™/Bria-OTS+™ (enhanced version) provides a platform technology to develop personalized off-the-shelf immunotherapies for numerous types of cancer, and a soluble cluster of differentiation 80 (“soluble CD80” protein therapeutic which acts both as a stimulator of the immune system as well as an immune checkpoint inhibitor. |
| c. | Basis of presentation of the financial statements: |
| The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) for interim financial information and in accordance with the instructions to Form 10-Q and Article 8 of Regulation S-X promulgated by the U.S Securities and Exchange Commission (the “SEC”). Certain information or footnote disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted pursuant to the rules and regulations of the SEC for interim financial reporting. Accordingly, they do not include all the information and footnotes necessary for a complete presentation of financial position, results of operations, or cash flows. In the opinion of management, the accompanying unaudited condensed consolidated financial statements include all adjustments consisting of a normal recurring nature which are necessary for a fair presentation of the financial position, operating results, and cash flows for the periods presented. | |
| The accompanying unaudited condensed consolidated financial statements should be read in conjunction with the Company’s Annual Report for the year ended July 31, 2024, filed with the SEC on October 28, 2024. The interim period results do not necessarily indicate the results that may be expected for any other interim period or for the full fiscal year. On January 3, 2025, the Company’s board of directors approved a 1-for-15 reverse stock split, which became effective on January 24, 2025. The Company’s common shares began trading on a post-split basis on January 29, 2025, under the existing ticker symbols “BCTX” (Nasdaq) and “BCT” (TSX). The reverse stock split did not change the total authorized share capital of the Company or the par value of its common shares. Outstanding stock options, warrants, and other equity-based instruments were adjusted proportionally, with the number of shares issuable reduced and the exercise price per share increased by a factor of 15. Any fractional shares resulting from the split were rounded down to the nearest whole share. All share and per-share amounts presented in these unaudited condensed consolidated financial statements and accompanying notes have been retroactively adjusted to reflect the reverse stock split for all periods presented, in accordance with ASC 260. |
| d. | Going concern The Company continues to devote substantially all of its efforts toward research, development, and clinical activities. In the course of such activities, the Company has sustained operating losses and expects such losses to continue in the foreseeable future. The Company’s accumulated deficit as of April 30, 2025 was $103,664,194 and negative cash flows from operating activities during the nine-month period ended April 30, 2025 was $20,038,075. The Company is planning to finance its operations by exploring additional sources of capital and financing, while managing its existing working capital resources. The Company’s ability to continue as a going concern is dependent upon its ability to attain future profitable operations and to obtain the necessary financing to meet its obligations arising from normal business operations when they come due. The uncertainty of the Company’s ability to raise such financial capital casts substantial doubt on the Company’s ability to continue as a going concern. These unaudited condensed consolidated financial statements do not include any adjustments to the amounts and classification of assets and liabilities that might be necessary should the Company not be able to continue as a going concern. See note 6(b) for details of an $8.5 million gross offering completed in September 2024, a $5.0 million gross offering completed in October 2024, a $5.55 million gross offering completed in December 2024, a $3.05 million gross offering completed in February 2025, and a $13.8 million gross offering in April 2025. |
| e. | The Company has two wholly-owned U.S. subsidiaries: (i) BriaCell Therapeutics Corp. (“BTC”), which was incorporated in April 3, 2014, under the laws of the state of Delaware, and (ii) BTC has a wholly-owned subsidiary, Sapientia Pharmaceuticals, Inc. (“Sapientia”), which was incorporated in September 20, 2012, under the laws of the state of Delaware. The Company also has one Canadian subsidiary: BriaPro Therapeutics Corp, (“BriaPro”) which was incorporated on May 15, 2023, under the Business Corporations Act (British Columbia). See also note 1f. (Sapientia and BTC and BriaPro together, the “Subsidiaries”). |
| f. | On August 31, 2023, the Company closed a plan of arrangement spinout transaction (the “Arrangement”) pursuant to which certain pipeline assets of the Company, including Bria-TILsRx™ and protein kinase C delta (PKCδ) inhibitors for multiple indications including cancer (the “BriaPro Assets”), were spun-out to BriaPro Therapeutics Corp. (“BriaPro”), resulting in a 2/3rd owned subsidiary of the Company with the remaining 1/3rd held by BriaCell shareholders (“BriaCell Shareholders”). |
| Pursuant to the terms of the Arrangement, BriaPro has acquired the entire right and interest in and to the BriaPro Assets in consideration for the issuance by BriaPro to the Company of BriaPro common shares. Under the terms of the Arrangement, for each BriaCell share held immediately prior to closing, BriaCell Shareholders received one (1) common share of BriaPro (“BriaPro Share”), and one (1) new common share of BriaCell (retiring their old share) having the same terms and characteristics as the existing BriaCell common shares. The Company will remain listed on the NASDAQ Stock Market and Toronto Stock Exchange, and BriaPro is an unlisted reporting issuer in Canada. | |
| Immediately following the closing of the Arrangement, the Company controls 2/3rd of the BriaPro common shares representing approximately 66.6% of the issued and outstanding common shares of BriaPro. | |
| As a result of the Arrangement, there are 47,945,178 BriaPro Shares issued and outstanding. The Company now beneficially owns or controls approximately 31,963,452 BriaPro Shares, representing 2/3rd of the issued and outstanding BriaPro Shares). | |
| In addition, pursuant to the Arrangement, each BriaCell warrant in issuance at the time of the Arrangement (“Briacell Legacy Warrant”) shall, in accordance with its terms, entitle the holder thereof to receive, upon the exercise thereof, one BriaCell Share (and post Reverse Stock-Split – 15 Briacell Shares) and one BriaPro Share for the original exercise price. Warrants issued by the Company, subsequent to the Arrangement are not subject to the terms above. | |
| Upon the exercise of 15 BriaCell Legacy Warrants (post Reverse Stock-Split), BriaCell shall, as agent for BriaPro, collect and pay to BriaPro an amount for each one (1) BriaPro Share so issued that is equal to the exercise price under the 15 BriaCell Legacy Warrants multiplied by the fair market value of one (1) BriaPro Share at the Effective Date divided by the total fair market value of one (1) BriaCell Share and one (1) BriaPro Share at the Effective Date (“BriaPro Warrant Shares”). On a post Reverse Stock-Split basis, as of April 30, 2025, 554,553 Briacell Legacy Warrants are exercisable into 554,553 Briacell Shares and 8,168,295 BriaPro Shares. |
In addition, pursuant to the Arrangement, all Briacell option holders in issuance at the time of the Arrangement (“BriaCell Legacy Options”) received the same amount of BriaPro options (“BriaPro Option”) and under the BriaPro incentive plan. There were 2,131,400 (pre Reverse Stock Split) Briacell Legacy Options at the time of the Arrangement. The exercise price of the BriaCell Legacy Options was apportioned between the BriaCell Legacy Options and the BriaPro options, as follows:
Each fifteen (15) BriaPro Legacy Options (post Reverse Stock-Split) to acquire one (1) BriaPro share shall have an exercise price equal to the product obtained by multiplying the original exercise price of the BriaCell Option by the quotient obtained by dividing (A) the fair market value of a BriaPro Share at the Effective Date by (B) the aggregate fair market value of a BriaCell Share and a BriaPro Share at the Effective Date.
Pursuant to the Arrangement, all BriaCell Restricted Shares Units (“RSU”) holders in issuance at the time of the Arrangement received the same amount of BriaPro RSU’s under the BriaPro incentive plan.
Transition Services Agreement
On August 31, 2023, the Company and BriaPro executed a transition services agreement (the “Agreement”), pursuant to which BriaCell will provide certain research and development and head office services (the “Services”) to BriaPro for a fixed monthly fee of $20,000.
Briacell and BriaPro acknowledged the transitional nature of the Services and accordingly, as promptly as practicable, BriaPro agreed to use commercially reasonable efforts to transition each Service to its own internal organization or to obtain alternate third party providers to provide the Services.
In accordance with US GAAP’s Accounting Standards Codification 505 “Equity”, the Arrangement was determined to be a spinoff of nonmonetary assets which did not constitute a business. However, since the assets were transferred to an entity under the Company’s control, the assets is being recorded on the Company’s basis (carry value) and not at fair market value.
NOTE 2: SIGNIFICANT ACCOUNTING POLICIES
a. Use of estimates:
The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates, judgments and assumptions that affect the amounts reported in the condensed consolidated financial statements and accompanying notes. The Company’s management believes that the estimates, judgment and assumptions used are reasonable based upon information available at the time they are made. These estimates, judgments and assumptions can affect the reported amounts of assets and liabilities at the dates of the condensed consolidated financial statements, and the reported amount of expenses during the reporting periods. Actual results could differ from those estimates.
b. Prepaid expenses
The Company has prepaid certain expenses in respect of its pivotal phase III trial and estimates the period over which such expenses will be incurred. As of July 31, 2024, the Company revised its estimate of the time to completion in respect of this trial. Amounts estimated to be expenses in more than 12 months have been classified to long-term prepaid expenses.
c. The useful life of property and equipment
Property and equipment are depreciated over their useful lives. Useful lives are based on management’s estimates of the period that the assets will be used which are periodically reviewed for continued appropriateness. Changes to estimates can result in significant variations in the amounts charged to the consolidated statement of operations and comprehensive loss in specific periods.
d. Investment equity method:
Investments in entities over which the Company does not have a controlling financial interest but has significant influence are accounted for using the equity method, with the Company’s share of losses reported in the loss from equity method investments on the unaudited condensed consolidated statement of operations and comprehensive loss. The Company has a 60.9% interest in BC Therapeutics. Management evaluates whether it has control over the investee in accordance with the guidance of ASC 810, which requires judgment to assess factors such as power over significant activities of the investee, exposure to variable returns, and the ability to affect those returns. Based on this evaluation, management determines whether control or significant influence is present for accounting purposes.
e. Recently issued and adopted accounting standards:
As an “emerging growth company,” the Jumpstart Our Business Startups Act (“JOBS Act”) allows the Company to delay adoption of new or revised accounting pronouncements applicable to public companies until such pronouncements are made applicable to private companies. The Company has elected to use this extended transition period under the JOBS Act. The adoption dates discussed below reflects this election. The pronouncements below relate to standards that impact the Company.
| 1. | In December 2023, the FASB issued ASU 2023-09 - Income Taxes (Topic 740): Improvements to Income Tax Disclosures. This standard modifies the rules on income tax disclosures to require entities to disclose specific categories in the rate reconciliation, the income or loss from continuing operations before income tax expense or benefit, and income tax expense or benefit from continuing operations. ASU 2023-09 also requires entities to disclose their income tax payments to international, federal, state, and local jurisdictions. The ASU is effective for years beginning after December 15, 2024, but early adoption is permitted. This ASU should be applied on a prospective basis, although retrospective application is permitted. The Company is currently evaluating the impact of this standard on its financial statements and disclosures. |
| 2. | In March 2024, the FASB issued ASU 2024-01 - Compensation—Stock Compensation (Topic 718): Scope Application of Profits Interest and Similar Awards. This standard clarifies whether profits interest and similar awards fall within the scope of stock-based compensation guidance as defined in ASC Topic 718, introducing examples to demonstrate this. The ASU includes scenarios where profits interest awards are classified as equity instruments or liability awards and situations where they fall outside ASC Topic 718, being accounted for under ASC Topic 710. The ASU is effective for years beginning after December 15, 2024, but early adoption is permitted. This ASU should be applied on a prospective basis, although retrospective application is permitted. No director, officer, employee or consultant has a profit interests awards and therefore this standard has no effect on the Company’s financial statements and disclosures. |
| 3 | In June 2025, the FASB issued ASU 2025-03 - Business Combinations (Topic 805) and Consolidation (Topic 810): Determining the Accounting Acquirer in a Variable-Interest Entity. This standard clarifies that when a business combination is effected primarily by exchanging equity interests and the legal acquiree is a variable-interest entity (“VIE”) that meets the definition of a business, entities must identify the accounting acquirer using the factors in ASC 805-10-55-12 through 55-15, rather than relying solely on the VIE consolidation model. The ASU is effective for years beginning after December 15, 2026, but early adoption is permitted. This ASU should be applied on a prospective basis, although retrospective application is permitted. The Company is currently evaluating the impact of this standard on its financial statements and disclosures. |
| 4. | In January 2025, the FASB issued ASU 2025-01 - Income Statement — Reporting Comprehensive Income — Expense Disaggregation Disclosures (Subtopic 220-40): Clarifying the Effective Date. This standard amends the guidance issued in 2024 to confirm that all public business entities must present the required expense-disaggregation disclosures in annual periods beginning after December 15, 2026, and interim periods within annual periods beginning after December 15, 2027. The ASU is effective for years beginning after those dates, but early adoption is permitted. This ASU should be applied on a prospective basis, although retrospective application is permitted. Because the amendment only affects disclosure timing, the Company does not expect this standard to have a material impact on its financial statements and disclosures. |
NOTE 3: INVESTMENT IN BC THERAPEUTICS INC.
On December 21, 2023, the Company and BC Therapeutics, Inc. (“BC Therapeutics” or “the Investee”) entered a share purchase agreement (“SPA”), pursuant to which the Company initially provided a loan of $300,000 to BC Therapeutics, with no interest to be paid. Subsequently, in accordance with the SPA, this loan was converted into an equity investment in BC Therapeutics at a rate of $1.25 per share, resulting in a 37.5% ownership interest (“Initial Investment”).
Pursuant to the SPA (“Initial Investment”), Briacell also received two options to invest an additional $225,000 per option at $1.25 per BC Therapeutics share. The first option expired on February 15, 2024 (“First BC Therapeutics Option”) and the second option expired on June 30, 2024 (“Second BC Therapeutics Options”, together, the “BC Therapeutic Options”). In accordance with ASC 321 and ASC 815, the BC Therapeutics Options were initially valued at $76,350 in accordance with the Black Scholes Option Price Model, using the following assumptions: Share price: $1.25, Exercise price: $1.25, Dividend yield: 0%, Risk free interest rate: 4.902%, Volatility: 100%.
BC Therapeutics has a board of four representatives, with two representatives appointed by BriaCell and two representatives appointed by the existing shareholders. All significant decisions related to BC Therapeutics require the approval of at least a majority of the board members.
The Company initially acquired a significant interest in BC Therapeutics on February 1, 2024, by exercising the First BC Therapeutics Option, increasing its ownership to 51.2%. On August 7, 2024, following the expiration of the original Second BC Therapeutics Option, the Company and BC Therapeutics amended the SPA to introduce new options, allowing the exercise in tranches of at least 20,000 shares at $1.25 per share. On March 18, 2025, the SPA was amended a second time, such that the Second BC Therapeutics Option is increased to 424,000 shares and expires in June 2026 (a one year extension). During the nine-month period ended April 30, 2025, the Company exercised this option in totaling $255,000 and received 204,000 shares. As of April 30, 2025, the Company holds 624,000 of the 1,024,000 issued and outstanding shares in BC Therapeutics, representing a 60.9% ownership interest. In addition, 220,000 shares remain available for purchase under the Second BC Therapeutics Option at an exercise price of $1.25 per share; these options expire on June 30, 2026.
In accordance with ASC 810, the Company continues to account for the investment under the equity method of accounting as the Company does not exercise control over BC Therapeutics.
Changes in the Company’s equity investment in BC Therapeutics is summarized as follows:
| Balance – August 1, 2023 · $ · - | |
|---|---|
| Funding (including the value of the BC Therapeutics Options) | 525,000 |
| Share of losses | (106,510) |
| Balance – July 31, 2024 | 418,490 |
| Funding | 255,000 |
| Share of losses | (176,837) |
| Balance – April 30, 2025 | $496,653 |
The following amounts represent the Company’s 60.9% share of the assets of BC Therapeutics:
| Current assets: Cash | $1,088 |
|---|---|
| Net assets | $1,088 |
NOTE 4: CONTINGENT LIABILITIES AND COMMITMENTS
| a. | BriaPro Warrants |
Upon the exercise of 15 BriaCell Legacy Warrants, BriaCell shall, as agent for BriaPro, collect and pay to BriaPro an amount based on an agreed formula (detailed in note 1(f)). As of April 30, 2025, this amount totaled up to $241,164 and is eliminated on consolidation.
| b. | Lease |
The Company was previously in a 12-month commitment for office and lab space in Philadelphia, PA, costing approximately $38,110 per month. The lease expired on August 31, 2024, and as of April 2025, the Company continues to occupy the space on a month-to-month basis under the same terms
NOTE 5: FAIR VALUE MEASUREMENTS
The following table presents information about our financial instruments that are measured at fair value on a recurring basis as of April 30, 2025, and July 31, 2024:
| Fair Value Measurements at | ||||||||
|---|---|---|---|---|---|---|---|---|
| April 30, 2025 · July 31, 2024 | ||||||||
| Level 1 · Level 2 · Total · Level 1 · Level 2 · Total | ||||||||
| Financial Assets: | ||||||||
| Cash and cash equivalents | 12,460,253 | - | 12,460,253 | 862,089 | - | 862,089 | ||
| Total assets measured at fair value | $12,460,253 | $ | - | $12,460,253 | $862,089 | $ | - | $862,089 |
| Financial liabilities: | ||||||||
| Warrant liability | 467,617 | 262,395 | 730,012 | 760,657 | 335,379 | 1,096,036 | ||
| Total liabilities measured at fair value | $467,617 | $262,395 | $730,012 | $760,657 | $335,379 | $1,096,036 | ||
The Company classifies its cash and cash equivalents and the liability in respect of publicly traded warrants within Level 1 because we use quoted market prices in active markets.
The fair value of the warrant liability for non-public warrants is measured using inputs other than quoted prices included in Level 1 that are observable for the liability either directly or indirectly, and thus are classified as Level 2 financial instruments.
NOTE 6: SHAREHOLDERS’ EQUITY
a. Authorized share capital
The authorized share capital consists of anunlimited number of common shares withno par value.
b. Issued share capital
| (i) | Reverse Stock Split: |
| 1. | On January 3, 2025, the Company’s board of directors approved a reverse stock split (the “Reverse Split”) of the Company’s common shares on a 1-for-15 basis, which became effective on January 24, 2025 (the “Effective Date”). The Company’s post-split common shares began trading on The Nasdaq Capital Market (“Nasdaq”) and the Toronto Stock Exchange (“TSX”) at market open on January 29, 2025, under the existing ticker symbols “BCTX” (Nasdaq) and “BCT” (TSX”) with a new CUSIP number (107930208). |
As a result of the Reverse Split, every fifteen (15) pre-split common shares issued and outstanding were automatically combined into one (1) new common share. No fractional common shares were issued in connection with the Reverse Split. Instead, any fractional common shares resulting from the Reverse Split were deemed to have been tendered to the Company for cancellation for no consideration.
Following the Reverse Split, the number of common shares outstanding as of the Effective Date was 2,946,940.
The Reverse Split also resulted in a proportional adjustment to the number of common shares issuable upon the exercise of the Company’s outstanding warrants, stock options, and other convertible securities, as well as an adjustment to the exercise prices and conversion prices, as applicable.
The Reverse Split was implemented to ensure compliance with Nasdaq’s minimum bid price requirement and did not impact the par value of the Company’s common shares or the Company’s authorized share capital.
All share and per share amounts in the accompanying consolidated financial statements and related notes have been retroactively adjusted to reflect the Reverse Split for all periods presented.
| (ii) | The Company issued the following shares during the nine-month period ended April 30, 2025: |
| 1. | On September 12, 2024, the Company completed a registered direct offering for the purchase and sale of 821,666 common shares of the Company at an offering price of $10.35 per share, for aggregate gross proceeds of approximately $8.5 million before deducting placement agent fees and other offering expenses (the “September 2024 Offering”). |
In connection with the September 2024 Offering, the Company issued 41,083 placement agent warrants with an exercise price of $12.94 per share. These placement agent warrants are exercisable beginning on March 11, 2025, and expire five years from the date of issuance. The fair value of the broker warrants was determined to be $247,800 using the Black-Scholes option pricing model, with the following assumptions: share price - $9.45; exercise price - $12.94; expected life – 5 years; annualized volatility - 109%; dividend yield - 0%; risk-free rate – 3.469%, non-marketability discount – 16.38%.
| The amount was credited to the warrant reserve at the date of the September 2024 Offering. | |
|---|---|
| 2. | On October 2, 2024, the Company closed a registered direct offering for the purchase and sale of 341,900 common shares of the Company and warrants to purchase up to an aggregate of 341,900 common shares of the Company for aggregate gross proceeds of $5 million before deducting placement agent fees and other offering expenses (the “October 2024 Offering”). Each common share was sold together with one warrant to purchase one common share at a combined purchase price of $14.63. The warrants have an exercise price of $12.75 per share, and are immediately exercisable, and expire five years from the date of issuance (“October 2024 Warrants”). |
| In connection with the October 2024 Offering, the Company issued 17,095 placement agent warrants. The placement agent warrants are immediately exercisable at an exercise price of $18.28 per share and expire five years from the date of issuance. | |
| The fair value of the 341,900 October 2024 Warrants was determined to be $2,211,266 (gross, before deducting share issuance costs) using the Black-Scholes option pricing model, with the following assumptions: share price - $8.10; exercise price - $12.75; expected life – 5 years; annualized volatility - 121%; dividend yield - 0%; risk-free rate – 3.553%. | |
| The fair value of the 17,095 placement agent warrants was determined to be $204,128 using the Black-Scholes option pricing model, with the following assumptions: share price - $15.15; exercise price - $18.28; expected life – 5 years; annualized volatility - 112%; dividend yield - 0%; risk-free rate – 3.561%. | |
| The amounts were credited to the warrant reserve at the date of the October 2024 Offering. | |
| 3. | On December 13, 2024, the Company closed a public offering for the purchase and sale of 493,333 common shares of the Company and warrants to purchase up to an aggregate of 493,333 common shares of the Company for aggregate gross proceeds of approximately $5.55 million before deducting underwriting discounts, commissions, and other offering expenses (the “December 2024 Offering”). Each common share was sold together with one warrant to purchase one common share at a combined purchase price of $11.25. The warrants have an exercise price of $14.06 per share, and are immediately exercisable, and expire five years from the date of issuance (“December 2024 Warrants”). |
| In connection with the December 2024 Offering, the Company issued 24,666 agent warrants. The agent warrants are immediately exercisable at an exercise price of $14.06 per share and expire five years from the date of issuance. | |
|---|---|
| The fair value of the 493,333 December 2024 Warrants was determined to be $2,327,089 (gross, before deducting share issuance costs) using the Black-Scholes option pricing model, with the following assumptions: share price - $6.60; exercise price - $14.06; expected life – 5 years; annualized volatility - 111%; dividend yield - 0%; risk-free rate – 4.133%. | |
| The fair value of the 24,666 agent warrants was determined to be $188,252 using the Black-Scholes option pricing model, with the following assumptions: share price - $9.90; exercise price - $14.06; expected life – 5 years; annualized volatility - 111%; dividend yield - 0%; risk-free rate – 4.133%. | |
| The amounts were credited to the warrant reserve at the date of the December 2024 Offering. | |
| 4. | On February 5, 2025, the Company closed a public offering for the purchase and sale of 762,500 common shares of the Company at an offering price of $4.00 per share, for aggregate gross proceeds of approximately $3.05 million before deducting placement agent fees and other offering expenses (the “February 2025 Offering”). |
| In connection with the February 2025 Offering, the Company issued 38,125 placement agent warrants with an exercise price of $5.00 per share. These placement agent warrants are immediately exercisable and expire five years from the date of issuance. The fair value of the broker warrants was determined to be $156,130 using the Black-Scholes option-pricing model, with the following assumptions: share price – $5.04; exercise price – $5.00; expected life – 5 years; annualized volatility – 112%; dividend yield – 0%; risk-free rate – 4.37%. | |
| The amount was credited to the warrant reserve at the date of the February 2025 Offering. | |
| 5. | On April 28, 2025, the Company closed an underwritten public offering for the purchase and sale of 3,066,666 units for aggregate gross proceeds of approximately $13.8 million before deducting underwriting discounts, commissions, and other offering expenses (the “April 2025 Offering”). Of those units, 2,405,966 were “regular” units, each consisting of one common share and one five-year publicly traded warrant at a combined purchase price of $4.50 per unit, and 660,700 were “pre-funded” units, each consisting of one pre-funded warrant (at a $0.001 strike) and one five-year publicly traded warrant at a combined purchase price of $4.499 per unit. All warrants have an exercise price of $5.25 per share, are immediately exercisable, and expire five years from the date of issuance (“April 2025 Warrants”). The April 2025 Warrants trade on the NASDAQ under the symbol “BCTXZ.” |
In connection with the April 2025 Offering, the Company issued 153,333 representative’s warrants. The representative’s warrants are immediately exercisable at an exercise price of $5.625 per share and expire five years from the date of issuance.
The fair value of the 3,066,666 April 2025 Warrants was determined to be $5,666,620 (gross, before deducting share issuance costs) using the Black-Scholes option pricing model, with the following assumptions: share price - $2.65; exercise price - $5.25; expected life –5 years; annualized volatility -105 %; dividend yield -0 %; risk-free rate –3.885 %.
The fair value of the 153,333 representative’s warrants was determined to be $602,824 using the Black-Scholes option pricing model, with the following assumptions: share price - $5.00; exercise price - $5.625; expected life –5 years; annualized volatility -105 %; dividend yield -0 %; risk-free rate –3.885 %.
The amounts were credited to the warrant reserve at the date of the April 2025 Offering.
As of April 30, 2025,218,000 pre-funded warrants remained un-exercised and outstanding.
| 6. | During the nine-month period ended April 30, 2025, a total of 64,391 October 2024 Warrants with an exercise price of $12.75 were exercised, generating gross proceeds of $821,015. The Company issued 64,391 common shares in respect of these warrant exercises. |
c. Share Purchase Warrants
A summary of changes in share purchase warrants for the nine-month period ending April 30, 2025 is presented below:
| Number of options outstanding | Weighted average exercise price | |
|---|---|---|
| Balance, July 31, 2024 | 701,638 | $73.82 |
| Exercised | (64,391) | (12.75) |
| Granted in the October 2024 Offering | 341,900 | 12.75 |
| Granted in the December 2024 Offering | 493,333 | 14.06 |
| Granted in the April 2025 Offering | 3,066,666 | 5.25 |
| Balance, April 30, 2025 | 4,539,146 | $17.27 |
| (ii) | As of April 30, 2025, warrants outstanding were as follows: |
| Number of Warrants | Exercise Price | Exercisable At April 30, 2025 | Expiry Date |
|---|---|---|---|
| (*)3,448 | $56.10 | 3,448 | November 16, 2025 |
| (*)259,793 | $79.69 | 259,793 | February 26, 2026 – April 26, 2026 |
| (*)278,209 | $92.85 | 278,209 | December 7, 2026 |
| 160,195 | $31.65 | 160,195 | November 17, 2029 |
| 277,502 | $12.75 | 277,502 | October 2, 2029 |
| 493,333 | $14.06 | 493,333 | December 12, 2029 |
| 3,066,666 | $5.25 | 3,066,666 | April 24, 2030 |
| 4,539,146 | 4,539,146 |
| (*) | Briacell Legacy Warrants – see note 1(f) |
|---|
d. Compensation Warrants
| (i) | A summary of changes in compensation warrants for the nine-month period ending April 30, 2025 is presented below: |
| Number of warrants outstanding | Weighted average exercise price | |
|---|---|---|
| Balance, July 31, 2024 | 6,436 | 58.61 |
| Granted in the September 2024 Offering | 41,083 | 12.94 |
| Granted in the October 2024 Offering | 17,095 | 18.28 |
| Granted in the December 2024 Offering | 24,666 | 14.06 |
| Granted in the February 2025 Offering | 38,125 | 5.00 |
| Granted in the April 2025 Offering | 153,333 | 5.63 |
| Balance, April 30, 2025 | 280,738 | $9.34 |
| (ii) | As of April 30, 2025, compensation warrants outstanding were as follows: |
| Number of Warrants | Exercise Price | Exercisable At April 30, 2025 | Expiry Date |
|---|---|---|---|
| (*)326 | $56.10 | 326 | November 16, 2025 |
| (*)1,133 | $79.69 | 1,133 | February 26, 2026 |
| (*)1,644 | $92.85 | 1,644 | June 7, 2026 |
| 3,333 | $34.80 | 3,333 | May 17, 2029 |
| 41,083 | $12.94 | 41,083 | September 12, 2029 |
| 17,095 | $18.28 | 17,095 | October 2, 2029 |
| 24,666 | $14.06 | 24,666 | December 12, 2029 |
| 38,125 | $5.00 | 38,125 | February 2, 2030 |
| 153,333 | $5.63 | 153,333 | April 24, 2030 |
| 280,738 | 280,738 |
| (*) | Briacell Legacy Warrants – see note 1(f) |
|---|
e. Warrant liability continuity
The following table presents the summary of the changes in the fair value of the warrants:
| Warrants liability | |
|---|---|
| Balance as of August 1, 2024 | $1,096,036 |
| Change in fair value during the period | $(366,024) |
| Balance as of April 30, 2025 | $730,012 |
The key inputs used in the valuation of the non-public warrants as of April 30, 2025 and at July 31, 2024 were as follows:
| April 30, 2025 | July 31, 2024 | |
|---|---|---|
| Share price | $4.46 | $11.25 |
| Exercise price | $79.69-92.85 | $79.69-92.85 |
| Expected life (years) | 0.55-1.60 | 1.57-2.35 |
| Volatility | 127-152% | 77-79% |
| Dividend yield | 0% | 0% |
| Risk free rate | 2.60-3.87% | 4.27% |
The key inputs used in the valuation of the of the BriaPro Warrant Shares as of April 30, 2025 were as follows:
| August 31, 2023 (Effective Date) | April 30, 2025 | |
|---|---|---|
| Share price | $0.0365 | $0.0365 |
| Exercise price | $0.0206-0.0308 | $0.0206-0.0308 |
| Expected life (years) | 2.21-3.27 | 0.55-1.60 |
| Volatility | 100% | 127-152% |
| Dividend yield | 0% | 0% |
| Risk free rate | 4.40% | 2.47-2.60% |
NOTE 7: SHARE-BASED COMPENSATION
| a. | On August 2, 2022, the Company approved an omnibus equity incentive plan (“Omnibus Plan), which will permit the Company to grant incentive stock options, preferred share units, restricted share units (“RSU’s”), and deferred share units (collectively, the “Awards”) for the benefit of any employee, officer, director, or consultant of the Company or any subsidiary of the Company. The maximum number of shares available for issuance under the Omnibus Plan shall not exceed 15% of the issued and outstanding Shares, from time to time, less the number of Shares reserved for issuance under all other security-based compensation arrangements of the Company, including the existing Stock Option Plan. On February 9, 2023, the Omnibus Plan was approved by the shareholders. |
| b. | The following table summarizes the number of options granted to directors, officers, employees and consultants under the option plan for nine-month period ended April 30, 2025 and related information: |
| Number of options · Weighted average exercise price · Weighted average remaining contractual term (in years) · Aggregate intrinsic value | |||||
|---|---|---|---|---|---|
| Balance as of July 31, 2024 | 142,096 | $91.99 | 2.52 | $ | - |
| Granted (i) | 3,333 | 6.00 | 4.70 | - | |
| Forfeited | (12,667) | 97.81 | |||
| Balance as of April 30, 2025 | 132,762 | 89.70 | 1.71 | - | |
| Exercisable as of April 30, 2025 | 132,762 | $89.70 | 1.71 | $ | - |
| (i) | On January 16, 2025, the Company granted 3,333 stock options to a consultant at an exercise price of $6.00 per share. All options vested in full on April 16, 2025. The options expire on January 16, 2030. The grant-date fair value of the award was $16,242. |
As of April 30, 2025, there are no unrecognized costs related to share-based compensation.
| c. | The following table summarizes information about the Company’s outstanding and exercisable options granted to employees as of April 30, 2025. |
|---|
| Exercise price | Options outstanding as of April 30, 2025 | Weighted average remaining contractual term (years) | Options exercisable as of April 30, 2025 | Weighted average remaining contractual term (years) | Expiry Date |
|---|---|---|---|---|---|
| $6.00 | 3,333 | 4.70 | 3,333 | 4.70 | January 16, 2030 |
| $90.45 | 26,668 | 3.14 | 26,668 | 3.14 | June 20, 2028 |
| $107.40 | 1,400 | 2.83 | 1,400 | 2.83 | February 27, 2028 |
| $86.73 | 12,008 | 2.26 | 12,008 | 2.26 | August 02, 2027 |
| $70.65 | 2,066 | 2.06 | 2,066 | 2.06 | May 20, 2027 |
| $112.65 | 10,000 | 1.79 | 10,000 | 1.79 | February 16, 2027 |
| $127.05 | 31,647 | 1.70 | 31,647 | 1.70 | January 13, 2027 |
| $102.67 | 840 | 1.50 | 840 | 1.50 | November 01, 2026 |
| $63.30 | 4,000 | 0.97 | 4,000 | 0.97 | April 19, 2026 |
| $63.30 | 40,800 | 0.91 | 40,800 | 0.91 | March 29, 2026 |
| 132,762 | 132,762 | ||||
| d. | As result of the Arrangement, 2,131,400 BriaPro Options were issued and are outstanding as of April 30, 2025: |
|---|
| Exercise Price | Options outstanding as of April 30, 2025 | Options exercisable as of April 30, 2025 | Expiry Date |
|---|---|---|---|
| $0.0933 | 440,000 | 440,000 | June 20, 2028 |
| $0.1108 | 21,000 | 21,000 | February 27, 2028 |
| $0.0984 | 180,100 | 180,100 | August 02, 2027 |
| $0.0729 | 31,000 | 31,000 | May 20, 2027 |
| $0.1162 | 150,000 | 150,000 | February 16, 2027 |
| $0.1310 | 524,700 | 524,700 | January 13, 2027 |
| $0.1165 | 12,600 | 12,600 | November 01, 2026 |
| $0.0888 | 100,000 | 100,000 | September 01, 2026 |
| $0.0656 | 60,000 | 60,000 | April 19, 2026 |
| $0.0656 | 612,000 | 612,000 | March 29, 2026 |
| 2,131,400 | 2,131,400 |
| e. | Restricted Share Unit Plan |
|---|
The following table summarizes the number of RSU’s granted to directors under the Omnibus plan as of April 30, 2025:
| Number of RSU’s outstanding | Aggregate intrinsic value | |
|---|---|---|
| Balance, July 31, 2024 | 1,280 | $14,400 |
| Granted(i) | 61,666 | 370,000 |
| Balance, April 30, 2025 | 62,946 | $280,739 |
| (i) | On January 16, 2025, the Company granted 58,333 RSU’s to the Chief Executive Officer (“CEO”) as compensation for deferred salary, with immediate vesting. The fair value of these RSUs was $350,000, offsetting previously accrued compensation owed to the CEO. |
Additionally, on the same date, the Company granted 3,333 RSUs to a consultant, which fully vested on April 16, 2025.
f. The total share-based compensation expense related to all of the Company’s equity-based awards, recognized for the three and nine-month period ended April 30, 2025 and 2024 is comprised as follows:
| Three months ended April 30, | Nine months ended April 30, | |||
|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | |
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |
| Research, development, and clinical trial expenses | $36,493 | 126,313 | $120,050 | 618,375 |
| General and administrative expenses | 188,322 | 265,902 | 656,829 | 807,811 |
| Total share-based compensation | $224,815 | 392,215 | $776,879 | 1,426,186 |
NOTE 8: FINANCIAL INCOME (EXPENSES), NET
| Three months ended April 30, | Nine months ended April 30, | |||
|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | |
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |
| Interest income | $26,632 | 15,606 | $86,514 | 288,016 |
| Interest Expense | (36,979) | - | (36,979) | - |
| Foreign exchange gain (loss) | 585 | (2,391) | 19,775 | (13,351) |
| Financial income (expenses), net | $(9,762) | $13,215 | $69,310 | $274,665 |
NOTE 9: SUBSEQUENT EVENT
The Company evaluated the possibility of subsequent events existing in the Company’s unaudited condensed consolidated financial statements through June 16, 2025, the date that the condensed consolidated financial statements were available for issuance. The Company is not aware of any subsequent events which would require recognition or disclosure in the consolidated financial statements, except as follows:
| a. | On May 8, 2025, subsequent to quarter-end, the remaining 218,000 pre-funded warrants were exercised on a cashless basis, resulting in the issuance of 218,000 common shares. |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.