Form 10-Q - Quarterly report [Sections 13 or 15(d)]

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

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

For the quarterly period ended September 30, 2024

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

For the transition period from _________ to _________

Commission File No. 001-40899

Bone Biologics Corporation

(Exact name of registrant as specified in its charter)

Delaware

42-1743430

(State or other jurisdiction of

incorporation or formation)

(I.R.S. employer

identification number)

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

(Address of principal executive offices and Zip Code)

(781) 552-4452

(Registrant’s telephone number, including area code)

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

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common stock, $0.001 par value per share	BBLG	The Nasdaq Capital Market
Warrants to Purchase Common stock, $0.001 par value per share	BBLGW	The Nasdaq Capital Market

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

☒ Yes ☐ No

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

☒ Yes ☐ No

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

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

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

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

☐ Yes ☒ No

As of November 14, 2024, there were 2,463,534 shares of the issuer’s common stock, $0.001 par value, outstanding.

Bone Biologics Corporation

- INDEX -

	Page
PART I – FINANCIAL INFORMATION:

Item 1. Financial Statements.	F-1

Unaudited Condensed Consolidated Financial Statements

Unaudited Condensed Consolidated Balance Sheets	F-1

Unaudited Condensed Consolidated Statements of Operations	F-2

Unaudited Condensed Consolidated Statements of Stockholders’ Equity	F-3

Unaudited Condensed Consolidated Statements of Cash Flows	F-5

Notes to Unaudited Condensed Consolidated Financial Statements	F-6

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations	4

Item 3. Quantitative and Qualitative Disclosures about Market Risk	9

Item 4. Controls and Procedures	9

PART II – OTHER INFORMATION:	10

Item 1. Legal Proceedings	10

Item 1A. Risk Factors	10

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds	10

Item 3. Defaults Upon Senior Securities	10

Item 4. Mine Safety Disclosures	10

Item 5. Other Information	10

Item 6. Exhibits	11

Signatures	12

NOTE ON FORWARD-LOOKING STATEMENTS

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

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

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

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

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements.

Bone Biologics Corporation

Condensed Consolidated Balance Sheets

	September 30, 2024			December 31, 2023
	(unaudited)
Assets

Current Assets
Cash	$	3,566,426		$	3,026,569
Advances on research and development contract services		385,742			328,844
Prepaid insurance		95,220			372,350
Prepaid expenses		18,430			10,000
Total current assets		4,065,818			3,737,763
Total assets	$	4,065,818		$	3,737,763

Liabilities and Stockholders’ Equity

Current Liabilities
Accounts payable and accrued expenses	$	190,057		$	360,662
Research and development contract liabilities		65,716			-
Accrued legal settlement		-			414,989
Warrant liability		17,629			55,751

Total current liabilities		273,402			831,402
Total liabilities		273,402			831,402

Commitments and Contingencies		-

Stockholders’ Equity
Preferred Stock, $0.001 par value per share; 20,000,000 shares authorized; none issued or outstanding at September 30, 2024 and December 31, 2023		-			-
Common stock, $0.001 par value per share; 100,000,000 shares authorized; 2,096,740 and 534,238 shares issued and outstanding at September 30, 2024 and December 31, 2023, respectively		2,096			534
Additional paid-in capital		87,289,983			83,814,785
Accumulated deficit		(83,499,663	)		(80,908,958	)

Total stockholders’ equity		3,792,416			2,906,361

Total liabilities and stockholders’ equity	$	4,065,818		$	3,737,763

See accompanying notes to unaudited condensed consolidated financial statements.

F-1

Bone Biologics Corporation

Condensed Consolidated Statements of Operations

	Three Months Ended September 30, 2024			Three Months Ended September 30, 2023			Nine Months Ended September 30, 2024			Nine Months Ended September 30, 2023
	(unaudited)			(unaudited)			(unaudited)			(unaudited)
Revenues	$	-		$	-		$	-		$	-

Operating expenses
Research and development		429,747			1,574,850			1,025,814			6,460,747
General and administrative		521,274			506,040			1,638,409			1,807,548

Total operating expenses		951,021			2,080,890			2,664,223			8,268,295

Loss from operations		(951,021	)		(2,080,890	)		(2,664,223	)		(8,268,295	)

Other income (expenses)
Change in fair value of warrant liability		(9,974	)		160,645			38,122			867,930
Interest income		19,993			536			35,396			1,519
Total other income (expenses)		10,019			161,181			73,518			869,449

Net loss		(941,002	)		(1,919,709	)		(2,590,705	)		(7,398,846	)

Deemed dividend on warrant inducements		(3,212,504	)		-			(3,212,504	)		-

Net loss attributable to common stockholders	$	(4,153,506	)	$	(1,919,709	)	$	(5,803,209	)	$	(7,398,846	)

Weighted average shares of common outstanding – basic and diluted		1,753,409			391,854			1,196,295			197,855

Loss per share – attributable to common stockholders, basic and diluted	$	(2.37	)	$	(4.90	)	$	(4.85	)	$	(37.40	)

See accompanying notes to unaudited condensed consolidated financial statements.

F-2

Bone Biologics Corporation

Consolidated Statement of Stockholders’ Equity

For the Nine Months ended September 30, 2024

(unaudited)

	Shares		Amount		Capital			Equity			Equity
	Common Stock				Additional Paid-in			Accumulated			Total Stockholders’
	Shares		Amount		Capital			Equity			Equity

Balance at December 31, 2023		534,238	$	534	$	83,814,785		$	(80,908,958	)	$	2,906,361

Fair value of vested stock options		-		-		52,681			-			52,681

Options issued to settle accrued bonus		-		-		77,400			-			77,400

Proceeds from sale of common stock, warrants, and pre-funded warrants in public offering, net of offering costs of $495,227		119,000		119		1,503,994			-			1,504,113

Exercise of pre-funded warrants		363,251		363		-			-			363

Net Loss		-		-		-			(865,970	)		(865,970	)

Balance at March 31, 2024		1,016,489		1,016		85,448,860			(81,774,928	)		3,674,948

Fair value of vested stock options		-		-		17,443			-			17,443

Exercise of pre-funded warrants		299,000		299		-			-			299

Net Loss		-		-		-			(783,733	)		(783,733	)

Balance at June 30, 2024		1,315,489		1,315		85,466,303			(82,558,661	)		2,908,957

Fair value of vested stock options		-		-		17,941			-			17,941

Issuance of common shares from warrant inducement, net of costs of $287,233		781,251		781		1,805,739			-			1,806,520

Incremental value of warrant inducement		-		-		3,212,504			-			3,212,504

Deemed dividend on warrant inducement		-		-		(3,212,504	)		-			(3,212,504	)

Net Loss		-		-		-			(941,002	)		(941,002	)

Balance at September 30, 2024		2,096,740	$	2,096	$	87,289,983		$	(83,499,663	)	$	3,792,416

See accompanying notes to unaudited condensed consolidated financial statements.

F-3

Bone Biologics Corporation

Consolidated Statement of Stockholders’ Equity

For the Nine Months ended September 30, 2023

(unaudited)

	Common Stock				Additional Paid-in			Accumulated			Total Stockholders’
	Shares		Amount		Capital			Equity			Equity

Balance at December 31, 2022		63,820	$	64	$	77,907,471		$	(71,960,227	)	$	5,947,308

Fair value of vested stock options issued to employees and directors		-		-		44,764			-			44,764

Exercise of warrants		5,837		6		(6	)		-			-

Extinguishment of warrant liability upon exercise of warrants		-		-		490,226			-			490,226

Net Loss		-		-		-			(3,709,899	)		(3,709,899	)

Balance at March 31, 2023		69,657	$	70	$	78,442,455		$	(75,670,126	)	$	2,772,399

Fair value of vested stock options issued to employees and directors		-		-		16,670			-			16,670

Exercise of warrants		4,938		5		(5	)		-			-

Extinguishment of warrant liability upon exercise of warrants		-		-		220,798			-			220,798

Proceeds from sale of common stock in public offering, net of offering costs $547,837		317,259		317		4,451,846			-			4,452,163

Net Loss		-		-		-			(1,769,238	)		(1,769,238	)

Balance at June 30, 2023		391,854	$	392	$	83,131,764		$	(77,439,364	)	$	5,692,792
Balance		391,854	$	392	$	83,131,764		$	(77,439,364	)	$	5,692,792

Fair value of vested stock options issued to employees and directors		-		-		20,026			-			20,026

Net Loss		-		-		-			(1,919,709	)		(1,919,709	)


Balance at September 30, 2023		391,854	$	392	$	83,151,790		$	(79,359,073	)	$	3,793,109
Balance		391,854	$	392	$	83,151,790		$	(79,359,073	)	$	3,793,109

See accompanying notes to unaudited condensed consolidated financial statements.

F-4

Bone Biologics Corporation

Condensed Consolidated Statements of Cash Flows

	Nine months Ended September 30, 2024			Nine months Ended September 30, 2023
	(unaudited)			(unaudited)
Cash flows from operating activities
Net loss	$	(2,590,705	)	$	(7,398,846	)
Adjustments to reconcile net loss to net cash used in operating activities:
Stock-based compensation		88,065			81,460
Change in fair value of warrant liability		(38,122	)		(867,930	)
Changes in operating assets and liabilities:
Advances on research and development contract services		(56,898	)		170,205
Prepaid insurance and prepaid expenses		268,700			262,962
Accounts payable and accrued expenses		(93,205	)		42,859
Research and development contract liabilities		65,716			171,401
Accrued legal settlement		(414,989	)		-

Net cash used in operating activities		(2,771,438	)		(7,537,889	)

Cash flows from financing activities
Proceeds from sale of common stock, warrants, and pre-funded warrants in public offering, net of offering costs		1,504,113			4,452,163
Exercise of pre-funded warrants		662			-
Proceeds from issuance of common shares from warrant inducement, net of costs		1,806,520			-

Net cash provided by financing activities		3,311,295			4,452,163

Net increase (decrease) in cash		539,857			(3,085,726	)

Cash, beginning of period		3,026,569			7,538,312
Cash, end of period	$	3,566,426		$	4,452,586

Supplemental information
Income taxes paid	$	-		$	-
Noncash investing and financing activities
Options issued to settle accrued bonus	$	77,400			-
Deemed dividend – warrant inducement	$	3,212,504			-
Extinguishment of warrant liability upon exercise of warrants		-			711,024

See accompanying notes to unaudited condensed consolidated financial statements.

F-5

Bone Biologics Corporation

Notes to Unaudited Condensed Consolidated Financial Statements

For the Nine months ended September 30, 2024 and 2023

1. The Company

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

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

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

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

Going Concern and Liquidity

The Company has not generated any revenue from operations and since inception to September 30, 2024 has incurred accumulated losses of approximately $83.5 million. The Company will continue to incur significant expenses for development activities for their lead product NELL-1/DBM. Operating expenditures for the next twelve months are estimated at $5.4 million. The accompanying unaudited condensed consolidated financial statements for the nine months ended September 30, 2024 have been prepared assuming the Company will continue as a going concern. As reflected in the financial statements, the Company incurred a net loss of $2.6 million, and used net cash in operating activities of $2.8 million during the nine months ended September 30, 2024. These factors raise substantial doubt about the Company’s ability to continue as a going concern within one year after the date that the financial statements are issued. In addition, our independent registered public accounting firm, in its audit report to the financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023, expressed substantial doubt about the Company’s ability to continue as a going concern. The consolidated financial statements do not include any adjustments related to the recoverability and classification of recorded asset amounts or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.

F-6

As of September 30, 2024, the Company had $3.6 million in cash on hand. Available cash is anticipated to cover our operational needs into the second quarter of 2025.

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

Reverse stock splits

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

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

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

2. Summary of Significant Accounting Policies

Basis of Presentation

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

The results of operations for the nine months ended September 30, 2024 are not necessarily indicative of the results to be expected for the entire fiscal year ended December 31, 2024 or for any other period.

Segment Information

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

Use of Estimates

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

F-7

Inflation

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

Cash

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

Research and Development Costs

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

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

Accounting for Warrants

The Company evaluates all of its financial instruments, including issued warrants, to determine if such instruments are liability classified, pursuant to Accounting Standards Codification (“ASC”) 480, Distinguishing Liabilities from Equity or derivatives or contain features that qualify as embedded derivatives pursuant to ASC 815, Derivatives and Hedging (“ASC 815”). The classification of instruments, including whether such instruments should be recorded as liabilities or as equity, is re-assessed at the end of each reporting period. Liability classified warrants are measured at fair value at inception and at each reporting date, with changes in fair value recognized in the statements of operations in the period of change.

Fair Value of Financial Instruments

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

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

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

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

The fair value of financial instruments measured on a recurring basis was as follows as of September 30, 2024:

Description	Total		Level 1		Level 2		Level 3
	As of September 30, 2024
Description	Total		Level 1		Level 2		Level 3
Liabilities:
Warrant liability	$	17,629		—		—	$	17,629
Total liabilities at fair value	$	17,629		—		—	$	17,629

The following table provides a roll-forward of the warrant liability measured at fair value on a recurring basis using unobservable level 3 inputs for the nine month period ended September 30, 2024 as follows:

	September 30, 2024
Warrant liability
Balance as of beginning of period – December 31, 2023	$	55,751
Change in fair value		(38,122	)
Balance as of September 30, 2024	$	17,629

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

F-8

Stock Based Compensation

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

Loss per Common Share

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

Since the effects of outstanding options and warrants are anti-dilutive for the nine months ended September 30, 2024 and 2023, shares of common stock underlying these instruments have been excluded from the computation of loss per common share.

The following sets forth the number of shares of common stock underlying outstanding options and warrants as of September 30, 2024 and 2023:

	2024		2023
	September 30,
	2024		2023
Warrants		1,854,096		46,912
Stock options		166,290		34,286
Anti dilutive securities		2,020,386		81,198

New Accounting Standards

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

F-9

3. Warrant Liability

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

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

	September 30, 2024			December 31, 2023
Warrant liability:
Risk-free interest rate		3.58	%		3.94	%
Expected volatility		147.78	%		136.25	%
Expected life (in years)		3.03			3.78
Expected dividend yield		-			-

Fair Value of warrant liability	$	17,629		$	55,751

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

4. Stockholders’ Equity

Preferred Stock

The Company’s amended and restated certificate of incorporation, as amended, authorizes the Company to issue a total of 20,000,000 shares of preferred stock. No shares have been issued as of September 30, 2024 and December 31, 2023.

Common Stock

The Company’s amended and restated certificate of incorporation, as amended, authorizes the Company to issue a total of 100,000,000 shares of common stock. As of September 30, 2024 and December 31, 2023, the Company had an aggregate of 2,096,740 and 534,238 shares of common stock outstanding, respectively.

March 2024 Offering

On March 6, 2024, the Company sold 119,000 shares of common stock together with warrants to purchase 119,000 shares of common stock (exercise price of $2.43 per share), expiring on March 6, 2029, at a combined public offering price of $2.56. In addition, the Company sold pre-funded warrants to purchase 662,251 shares of common stock together with warrants to purchase 662,251 shares of common stock, for a combined price of $2.559. The net proceeds received from the sale of common stock, pre-funded warrants and warrants, net of cash costs of $495,227, was $1,504,113.

The 781,251 warrants have an exercise price of $2.43 per share, and are exercisable immediately for a term of five years. The 662,251 pre-funded warrants have an exercise price of $0.001 per share and are exercisable immediately for a term of five years.

During the three months ended March 31, 2024, 363,251 pre-funded warrants were exercised and 363,251 shares of common stock were issued. During the three months ended June 30, 2024, the balance of 299,000 pre-funded warrants were exercised and 299,000 shares of common stock were issued.

In addition, warrants to purchase 46,875 shares of common stock were issued to the placement agent, in connection with the March 2024 offering. The placement agent warrants have an exercise price of $3.20 per share and expire in five years.

August 2024 Warrant Inducement

On August 2, 2024, existing warrants to purchase 781,251 shares of common stock issued in March 2024, were exercised for cash at the exercise price of $2.43 per share, for gross proceeds of $1,898,440. As an inducement for the warrant holders to exercise the existing warrants for cash, new warrants to purchase 1,562,502 shares of common stock (the “Inducement Warrants”) were issued to the warrant holders for consideration of $0.125 per share, for gross proceeds of $195,313. The proceeds received from the exercise of the 781,251 existing warrants, and the issuance of the Inducement Warrants, net of cash costs of $287,233, was $1,806,520. As a result of the inducement and subsequent exercise, the Company determined the incremental fair value provided to the holders was $3,212,504, which was recorded as a non-cash deemed dividend.

The Inducement Warrants have an exercise price of $2.00 per share and were immediately exercisable upon issuance. 781,251 of the Inducement Warrants expire on February 2, 2026, and 781,251 of the Inducement Warrants expire on August 2, 2029.

In addition, warrants to purchase 46,875 shares of common stock were issued to the placement agent, in connection with the August 2024 warrant inducement. The placement agent warrants have an exercise price of $3.35 per share and expire in five years.

Due to certain beneficial ownership limitations set forth in the March 2024 warrants, the Company issued the number of shares that would not cause a holder to exceed such beneficial ownership limitation and agreed to hold such balance of shares of common stock in abeyance. For the 781,251 March 2024 warrants that were exercised, an aggregate of 560,251 shares of common stock were held in abeyance until notice was received that the shares of common stock could be issued in compliance with such beneficial ownership limitations. As of September 23, 2024, all abeyance shares were released and issued.

September 2024 ATM Offering

On September 27, 2024, the Company entered into an At The Market Offering Agreement (the “ATM Agreement”) with H.C. Wainwright & Co., LLC (“Wainwright”) with respect to an “at the market” offering program, under which the Company may, from time to time, in its sole discretion, issue and sell through Wainwright, acting as agent or principal, up to approximately $1.1 million of shares of its common stock (the “ATM Facility”).

Pursuant to the ATM Agreement, the Company may sell the shares through Wainwright by any method permitted that is deemed an “at the market” offering as defined in Rule 415 under the Securities Act of 1933, as amended. Wainwright will use commercially reasonable efforts consistent with its normal trading and sales practices to sell the shares from time to time, based upon instructions from the Company (including any price or size limits or other customary parameters or conditions the Company may impose). The Company will pay Wainwright a commission of 3.0% of the gross sales price per share sold under the ATM Agreement.

The Company is not obligated to sell any shares under the ATM Agreement. The offering of shares pursuant to the ATM Agreement will terminate upon the earlier to occur of (i) the issuance and sale, through Wainwright, of all of the shares of our common stock subject to the ATM Agreement and (ii) termination of the ATM Agreement in accordance with its terms.

Subsequent to September 30, 2024, we sold 366,794 shares of common stock through the ATM Facility for net proceeds of $640,613, after accounting for $131,396 in offering costs.

F-10

5. Common Stock Warrants

A summary of warrant activity for the nine months ended September 30, 2024 is presented below:

Schedule of Warrant Activity

Subject to Exercise	Number of Warrants			Weighted Average Exercise Price		Weighted Average Life (Years)
Outstanding as of December 31, 2023		197,844		$	127.86		4.95
Granted – 2024		3,099,754			1.72		4.12
Forfeited/Expired – 2024		-			-		-
Exercised – 2024		(1,443,502	)		1.30		4.43
Outstanding as of September 30, 2024		1,854,096		$	15.49		3.29

As of September 30, 2024, the Company had outstanding exercisable, but unexercised Common Stock Warrants as follows:

Date Issued	Exercise Price		Number of Warrants		Expiration date
October 2021	$	1,512.00		7,620	October 13, 2026
October 2022	$	388.80		18,058	October 12, 2027
October 2022	$	324.00		18,846	October 12, 2027
October 2022	$	0.00		2,393	October 12, 2027
November 2023	$	6.40		8,543	November 16, 2028
November 2023	$	4.16		142,384	May 21, 2029
March 2024	$	3.20		46,875	March 6, 2029
August 2024	$	2.00		781,251	February 2, 2026
August 2024	$	2.00		781,251	August 2, 2029
August 2024	$	3.35		46,875	August 2, 2029
Total outstanding warrants at September 30, 2024				1,854,096

Based on a fair market value of $2.13 per share on September 30, 2024, there were 1,564,895 exercisable but unexercised in-the-money common stock warrants on that date. Accordingly, the intrinsic value attributed to exercisable but unexercised common stock warrants at September 30, 2024 was $208,222.

6. Stock-based Compensation

2015 Equity Incentive Plan

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

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

F-11

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

A summary of stock option activity for the nine months ended September 30, 2024 is presented below:

Schedule of Stock Option Activity

Subject to Exercise	Number of Options			Weighted Average Exercise Price		Weighted Average Life (Years)		Aggregate Intrinsic Value
Outstanding as of December 31, 2023		34,310		$	236.70		8.62	$	-
Granted – 2024		137,654			2.39		7.82		-
Forfeited/Expired – 2024		(5,674	)		54.24		7.46		-
Exercised – 2024		-			-		-		-
Outstanding as of September 30, 2024		166,290		$	48.96		7.20	$	36,856
Options vested and exercisable at September 30, 2024		70,139		$	113.57		4.35	$	-

As of September 30, 2024, the Company had outstanding stock options as follows:

Schedule of Outstanding Stock Options

Date Issued	Exercise Price		Number of Options		Expiration date
August 2015	$	9,540.00		174	December 27, 2025
September 2015	$	9,540.00		36	December 27, 2025
November 2015	$	9,540.00		205	December 27, 2025
December 2015	$	9,540.00		12	December 27, 2025
January 2016	$	9,540.00		213	January 9, 2026
May 2016	$	12,300.00		45	May 26, 2026
September 2016	$	12,300.00		21	May 31, 2026
January 2017	$	12,300.00		10	January 1, 2027
January 2018	$	11,820.00		8	January 1, 2028
January 2019	$	564.00		92	January 1, 2029
October 2021	$	1,260.00		207	October 26, 2031
January 2022	$	844.80		111	January 1, 2032
August 2022	$	387.26		462	August 23, 2032
January 2023	$	57.60		237	January 25, 2025
September 2023	$	5.12		26,803	September 12, 2033
January 2024	$	4.68		8,015	January 8, 2034
January 2024	$	3.61		37,500	January 17, 2026
September 2024	$	1.73		92,139	September 17, 2034

Total outstanding options at September 30, 2024				166,290

Based on a fair value of $2.13 per share on September 30, 2024, there were 92,139 exercisable but unexercised in-the-money common stock options on that date. Accordingly, the intrinsic value attributed to exercisable but unexercised common stock options at September 30, 2024 was $36,856.

During the nine months ended September 30, 2024, options exercisable into 100,154 shares of common stock were granted with a fair value of $184,064. Vesting of options differs based on the terms of each option. During the nine months ended September 30, 2024 and 2023, the Company had stock-based compensation expense of $88,065 and $81,460, respectively, related to the vesting of stock options granted to the Company’s employees and directors included in our reported net loss. In addition, during the nine months ended September 30, 2024, options exercisable into 37,500 shares of common stock were issued to employees in settlement of previously accrued bonuses of $77,400.

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

F-12

The Company utilized the Black-Scholes option-pricing model. The assumptions used for the nine months ended September 30, 2024 are as follows:

	September 30, 2024
Risk free interest rate		3.49	%
Expected Volatility		147.11	%
Expected life (in years)		6.25
Expected dividend yield		0	%

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

As of September 30, 2024, total unrecognized compensation cost related to unvested stock options was $138,870. The cost is expected to be recognized over a weighted average period of 0.74 years.

7. Commitments and Contingencies

UCLA TDG Exclusive License Agreement

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

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

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

	●	$100,000 upon enrollment of the first subject in a Feasibility Study;

	●	$250,000 upon enrollment of the first subject in a Pivotal Study:

	●	$500,000 upon Pre-Market Approval of a Licensed Product or Licensed Method; and

	●	$1,000,000 upon the First Commercial Sale of a Licensed Product or Licensed Method.

F-13

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

	●	Due upon cumulative Net Sales equaling $50,000,000 following the Triggering Sale Date - $2,000,000;

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

	●	Due upon cumulative Net Sales equaling $200,000,000 following the Triggering Sale Date - $4,000,000.

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

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

	●	$500,000; or

	●	2% of all proceeds in connection with a Change of Control Transaction.

During the nine months ended September 30, 2024, the first patients were treated in the multicenter, prospective, randomized pilot clinical study of the Company’s NB1 bone graft device, triggering the payment of the initial $100,000 Feasibility Study milestone.

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

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

Payments to UCLA TDG under the Amended License Agreement for the nine months ended September 30, 2024 and 2023 were $123,058 and $23,238, respectively.

Contingencies

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

8. Subsequent Events

Subsequent to September 30, 2024, we sold 366,794 shares of common stock through the ATM Facility for net proceeds of $640,613, after accounting for $131,396 in offering costs.

On October 16, 2024, the Company’s Board of Directors appointed Phillip Meikle to the Board of Directors. Don Hankey resigned from the Board of Directors on October 1, 2024, effective immediately. Mr. Meikle received an initial option grant to purchase 9 shares of common stock under the Company’s 2015 Equity Incentive Plan at an exercise price of $1.88 per share. The initial director option grant vests and becomes exercisable on the date of the next annual meeting of the stockholders following the grant date. Mr. Meikle also received an annual director option grant to purchase 28,185 shares of common stock under the 2015 Equity Incentive Plan at an exercise price of $1.88 per share. The annual director option grant vests and becomes exercisable in four equal installments on December 17, 2024, March 19, 2025, June 19, 2025 and September 17, 2025.

F-14

Item 2. Management’s Discussion and Analysis.

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

Company Overview

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

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

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

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

On June 20, 2024, we announced that the first patient had been treated in the multicenter, prospective, randomized pilot clinical study of the Company’s NB1 bone graft device. NB1 is NELL-1 protein combined with demineralized bone matrix (DBM) to provide rapid, specific and guided control over bone regeneration.

This pilot clinical study will evaluate NB1 in 30 adult subjects who undergo transforaminal lumbar interbody fusion (TLIF) to treat degenerative disc disease (DDD) and will evaluate safety and effectiveness, fusion success, pain, function improvement and adverse events. To be enrolled in the study, patients must have DDD at one level from L2-S1 and may also have up to Grade 1 spondylolisthesis or Grade 1 retrolisthesis at the involved level. Patient treatment is conducted in Australia. The study design was previously reviewed and agreed upon by the U.S. Food and Drug Administration’s Division of Orthopedic Devices in a Pre-submission to support progression to a pivotal clinical trial in the United States.

UCLA TDG Exclusive License Agreement

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

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

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

	●	$100,000 upon enrollment of the first subject in a Feasibility Study;

	●	$250,000 upon enrollment of the first subject in a Pivotal Study:

	●	$500,000 upon Pre-Market Approval of a Licensed Product or Licensed Method; and

	●	$1,000,000 upon the First Commercial Sale of a Licensed Product or Licensed Method.

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

	●	Due upon cumulative Net Sales equaling $50,000,000 following the Triggering Sale Date - $2,000,000;

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

	●	Due upon cumulative Net Sales equaling $200,000,000 following the Triggering Sale Date - $4,000,000.

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

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

	●	$500,000; or

	●	2% of all proceeds in connection with a Change of Control Transaction.

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

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

Payments to UCLA TDG under the Amended License Agreement for the nine months ended September 30, 2024 and 2023 were $123,058 and $23,238, respectively.

Appointment of Director

ATM Offering

On September 27, 2024, we entered into the ATM Agreement pursuant to which we could sell, at our option, up to an aggregate of $1,143,121 in shares of our common stock through Wainwright through the ATM Facility. Subsequent to September 30, 2024, we sold 366,794 shares of common stock through the ATM Facility for net proceeds of $640,613, after accounting for $131,396 in offering costs.

August 2024 Warrant Inducement

In addition, warrants to purchase 46,875 shares of common stock were issued to Wainwright, in connection with the August 2024 warrant inducement. The warrants issued to Wainwright have an exercise price of $3.35 per share and expire in five years.

Results of Operations

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

Three months ended September 30, 2024 compared to the three months ended September 30, 2023

	Three-months ended September 30, 2024			Three-months ended September 30, 2023			% Change
Operating expenses
Research and development	$	429,747		$	1,574,850			(72.71	)%
General and administrative		521,274			506,040			3.01	%

Total operating expenses		951,021			2,080,890			(54.30	)%

Loss from operations		(951,021	)		(2,080,890	)		(54.30	)%

Change in fair value of warrant liability		(9,974	)		160,645			(106.21	)%

Interest income		19,993			536			3630.04	%

Net loss	$	(941,002	)	$	(1,919,709	)		(50.98	)%

Research and Development

Our research and development expenditures saw a notable decline, dropping from $1,574,850 for the three months ending September 30, 2023, to $429,747 for the same period in 2024, marking a decrease of $1,145,103. The decrease in costs can be attributed to the significant expenses incurred in 2023 for the production of the NELL-1 protein necessary for our initial clinical study. Moving forward, we anticipate continued substantial investment in development activities for NELL-1 as we prepare for our pivotal clinical study in the future.

General and Administrative

Our general and administrative costs increased from $506,040 for the three months ending September 30, 2023, to $521,274 for the corresponding period in 2024, reflecting a $15,234 minimal increase.

Change in fair value of warrant liability

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

The change in fair value of warrant liability represents the re-measurement of the outstanding warrant liabilities at September 30, 2024.

Nine months ended September 30, 2024 compared to the nine months ended September 30, 2023

	Nine-months ended September 30, 2024			Nine-months ended September 30, 2023			% Change
Operating expenses
Research and development	$	1,025,814		$	6,460,747			(84,12	)%
General and administrative		1,638,409			1,807,548			(9.36	)%

Total operating expenses		2,664,223			8,268,295			(67.78	)%

Loss from operations		(2,664,223	)		(8,268,295	)		(67.78	)%

Change in fair value of warrant liability		38,122			867,930			(95.61	)%

Interest income		35,396			1,519			2230.22	%

Net loss	$	(2,590,705	)	$	(7,398,846	)		(64.99	)%

Research and Development

Our research and development expenditures saw a notable decline, dropping from $6,460,747 for the nine months ending September 30, 2023, to $1,025,814 for the same period in 2024, marking a decrease of $5,434,933. The decrease in costs can be attributed to the significant expenses incurred in 2023 for the production of the NELL-1 protein necessary for our initial clinical study. Moving forward, we anticipate continued substantial investment in development activities for NELL-1 as we prepare for our pivotal clinical study in the future.

General and Administrative

Our general and administrative costs decreased from $1,807,548 for the nine months ending September 30, 2023, to $1,638,409 for the corresponding period in 2024, reflecting a $169,139 decrease. This decrease can mainly be attributed to legal expenses stemming from litigation matters in 2023.

Change in fair value of warrant liability

The change in fair value of warrant liability represents the re-measurement of the outstanding warrants at September 30, 2024.

Liquidity and Capital Resources

Going Concern and Liquidity

Since inception to September 30, 2024, we have incurred accumulated losses of approximately $83.5 million. We will continue to incur significant expenses for development activities for our lead product NELL-1/DBM. Operating expenditures for the next twelve months are estimated at $5.4 million. The accompanying consolidated financial statements for the nine months ended September 30, 2024 have been prepared assuming the Company will continue as a going concern. As reflected in the financial statements, we incurred a net loss of $2.6 million, and used net cash in operating activities of $2.8 million during the nine months ended September 30, 2024. These factors raise substantial doubt about the Company’s ability to continue as a going concern within a reasonable period of time, which is considered to be one year from the issuance date of these financial statements. In addition, our independent registered public accounting firm, in its audit report to the financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2023, expressed substantial doubt about our ability to continue as a going concern. The consolidated financial statements do not include any adjustments related to the recoverability and classification of recorded asset amounts or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern.

March 2024 Offering

In addition, warrants to purchase 46,875 shares of common stock were issued to Wainwright, in connection with the March 2024 offering. The warrants issued to Wainwright have an exercise price of $3.20 per share and expire in five years.

August 2024 Warrant Inducement

September 2024 ATM Offering

On September 27, 2024, the Company entered into the ATM Agreement with Wainwright with respect to the ATM Facility, under which the Company may, from time to time, in its sole discretion, issue and sell through Wainwright, acting as agent or principal, up to approximately $1.1 million of shares of its common stock. Subsequent to September 30, 2024, we sold 366,794 shares of common stock through the ATM Facility for net proceeds of $640,613, after accounting for $131,396 in offering costs.

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

At September 30, 2024 and December 31, 2023, we had cash of $3,566,426 and $3,026,569, respectively. Available cash is anticipated to cover our operational needs into the second quarter of 2025.

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

Cash Flows

Operating activities

For the nine months ended September 30, 2024, cash used in operating activities was $2,771,438, compared to $7,537,889 for the same period in 2023. The reduction in cash expenditures for 2024 is attributed to the development activities in 2023 related to our NELL-1 protein as we prepared for our pilot clinical study. During the nine months ended September 30, 2024, the first patients were treated in the multicenter, prospective, randomized pilot clinical study of the Company’s NB1 bone graft device.

Financing activities

During the nine months ended September 30, 2024, cash provided by financing activities of $3,311,295 resulted from the net proceeds of the March Offering and the Warrant Inducement.

Off-Balance Sheet Arrangements

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

Critical Accounting Policies and Use of Estimates

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

Item 3. Quantitative and Qualitative Disclosures about Market Risk

Not applicable.

Item 4. Controls and Procedures.

Evaluation of Disclosure Controls and Procedures

Under the supervision and with the participation of our management, including our Chief Financial Officer and Chief Executive Officer, we evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of September 30, 2024. Based upon that evaluation, our Chief Financial Officer and Chief Executive Officer concluded that as of September 30, 2024, our disclosure controls and procedures were effective.

Changes in Internal Controls

There were no changes in our internal control over financial reporting (as defined in Rules 13a-15(d) and 15d-15(d) under the Exchange Act) that occurred during the quarter ended September 30, 2024 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II – OTHER INFORMATION

Item 1. Legal Proceedings.

There are no material updates to the matters previously disclosed in “Part I—Item 3—Legal Proceedings” of our Annual Report on Form 10-K for the fiscal year ended December 31, 2023 and “Part II—Item 1—Legal Proceedings” of our Quarterly Report on Form 10-Q for the period ended March 31, 2024.

Item 1A. Risk Factors.

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

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

During the third quarter of the year ended December 31, 2024, we did not issue any shares in reliance on Section 4(a)(2) of the Securities Act, as amended as a transaction not involving a public offering which have not previously been reported in a Current Report on Form 8-K.

Item 3. Defaults Upon Senior Securities.

None

Item 4. Mine Safety Disclosures.

Not Applicable

Item 5. Other Information.

During the three months ended September 30, 2024, no director or officer of the Company adopted or terminated a “Rule 10b5-1 trading arrangement” or “non-Rule 10b5-1 trading arrangement,” as each term is defined in Item 408(a) of Regulation S-K.

Item 6. Exhibits.

(a)

Exhibits required by Item 601 of Regulation S-K.

Exhibit		Incorporated by reference (unless otherwise indicated)
Number	Exhibit Title	Form	File	Exhibit	Filing date

4.1	Form of New Warrant dated August 2, 2024.	Form 8-K	001-40899	4.1	August 2, 2024

4.2	Form of Placement Agent Warrant dated August 2, 2024.	Form 8-K	001-40899	4.2	August 2, 2024

10.1	Form of Inducement Letter Agreement dated August 1, 2024.	Form 8-K	001-40899	10.1	August 2, 2024

10.2	At The Market Offering Agreement, dated September 27, 2024, by and between Bone Biologics Corporation and H.C. Wainwright & Co., LLC	Form 8-K	001-40899	1.1	September 27, 2024

31.1*	Certification of the Company’s Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, with respect to the registrant’s Report on Form 10-Q for the quarter ended September 30, 2024.	—	—	—	—

31.2*	Certification of the Company’s Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, with respect to the registrant’s Report on Form 10-Q for the quarter ended September 30, 2024.	—	—	—	—

32.1*	Certification of the Company’s Principal Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.	—	—	—	—

32.2*	Certification of the Company’s Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.	—	—	—	—

101.INS*	Inline XBRL Instance Document	—	—	—	—

101.SCH*	Inline XBRL Taxonomy Extension Schema Document	—	—	—	—

101.CAL*	Inline XBRL Taxonomy Extension Calculation Linkbase Document	—	—	—	—

101.DEF*	Inline XBRL Taxonomy Extension Definition Linkbase Document	—	—	—	—

101.LAB*	Inline XBRL Taxonomy Extension Label Linkbase Document	—	—	—	—

101.PRE*	Inline XBRL Taxonomy Extension Presentation Linkbase Document	—	—	—	—

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

* Filed Herewith

+ Management contract or compensatory arrangement.

SIGNATURES

In accordance with Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

	BONE BIOLOGICS CORPORATION

Dated: November 14, 2024	By:	/s/ Jeffrey Frelick
	Name:	Jeffrey Frelick
	Title:	Chief Executive Officer

Exhibit 31.1

Certification of Principal Executive Officer

Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

and Securities and Exchange Commission Release 34-46427

I, Jeffrey Frelick, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Bone Biologics Corporation;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a) Designed such disclosure controls and procedures or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: November 14, 2024	/s/ Jeffrey Frelick
	Jeffrey Frelick
	Principal Executive Officer

Exhibit 31.2

Certification of Principal Financial Officer

Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

and Securities and Exchange Commission Release 34-46427

I, Deina H. Walsh, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Bone Biologics Corporation;

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: November 14, 2024	/s/ Deina H. Walsh
	Deina H. Walsh
	Principal Financial Officer

Exhibit 32.1

Certification of Principal Executive Officer

Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to

Section 906 of the Sarbanes-Oxley Act of 2002

In connection with the Report of Bone Biologics Corporation (the “Company”) on Form 10-Q for the period ended September 30, 2024 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Jeffrey Frelick, Principal Executive Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to the best of my knowledge:

(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

	/s/ Jeffrey Frelick
	Jeffrey Frelick
	Principal Executive Officer

	November 14, 2024

Exhibit 32.2

Certification of Principal Financial Officer

Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to

Section 906 of the Sarbanes-Oxley Act of 2002

In connection with the Report of Bone Biologics Corporation (the “Company”) on Form 10-Q for the period ended September 30, 2024 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Deina H. Walsh, Principal Financial Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to the best of my knowledge:

(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

	/s/ Deina H. Walsh
	Deina H. Walsh
	Principal Financial Officer

	November 14, 2024

Cover - $ / shares	9 Months Ended
Cover - $ / shares	Sep. 30, 2024	Nov. 14, 2024
Document Type	10-Q
Amendment Flag	false
Document Quarterly Report	true
Document Transition Report	false
Document Period End Date	Sep. 30, 2024
Document Fiscal Period Focus	Q3
Document Fiscal Year Focus	2024
Current Fiscal Year End Date	--12-31
Entity File Number	001-40899
Entity Registrant Name	Bone Biologics Corporation
Entity Central Index Key	0001419554
Entity Tax Identification Number	42-1743430
Entity Incorporation, State or Country Code	DE
Entity Address, Address Line One	2 Burlington Woods Drive
Entity Address, Address Line Two	Ste 100
Entity Address, City or Town	Burlington
Entity Address, State or Province	MA
Entity Address, Postal Zip Code	01803
City Area Code	(781)
Local Phone Number	552-4452
Entity Current Reporting Status	Yes
Entity Interactive Data Current	Yes
Entity Filer Category	Non-accelerated Filer
Entity Small Business	true
Entity Emerging Growth Company	false
Entity Shell Company	false
Entity Common Stock, Shares Outstanding		2,463,534
Entity Listing, Par Value Per Share	$ 0.001
Common stock, $0.001 par value per share
Title of 12(b) Security	Common stock, $0.001 par value per share
Trading Symbol	BBLG
Security Exchange Name	NASDAQ
Warrants to Purchase Common stock, $0.001 par value per share
Title of 12(b) Security	Warrants to Purchase Common stock, $0.001 par value per share
Trading Symbol	BBLGW
Security Exchange Name	NASDAQ

Condensed Consolidated Balance Sheets - USD ($)	Sep. 30, 2024	Dec. 31, 2023
Current Assets
Cash	$ 3,566,426	$ 3,026,569
Advances on research and development contract services	385,742	328,844
Prepaid insurance	95,220	372,350
Prepaid expenses	18,430	10,000
Total current assets	4,065,818	3,737,763
Total assets	4,065,818	3,737,763
Current Liabilities
Accounts payable and accrued expenses	190,057	360,662
Research and development contract liabilities	65,716
Accrued legal settlement		414,989
Warrant liability	17,629	55,751
Total current liabilities	273,402	831,402
Total liabilities	273,402	831,402
Commitments and Contingencies
Stockholders’ Equity
Preferred Stock, $0.001 par value per share; 20,000,000 shares authorized; none issued or outstanding at September 30, 2024 and December 31, 2023
Common stock, $0.001 par value per share; 100,000,000 shares authorized; 2,096,740 and 534,238 shares issued and outstanding at September 30, 2024 and December 31, 2023, respectively	2,096	534
Additional paid-in capital	87,289,983	83,814,785
Accumulated deficit	(83,499,663)	(80,908,958)
Total stockholders’ equity	3,792,416	2,906,361
Total liabilities and stockholders’ equity	$ 4,065,818	$ 3,737,763

Condensed Consolidated Balance Sheets (Parenthetical) - $ / shares	Sep. 30, 2024	Dec. 31, 2023
Statement of Financial Position [Abstract]
Preferred stock, par value	$ 0.001	$ 0.001
Preferred stock, shares authorized	20,000,000	20,000,000
Preferred stock, shares issued	0	0
Preferred stock, shares outstanding	0	0
Common stock, par value	$ 0.001	$ 0.001
Common stock, shares authorized	100,000,000	100,000,000
Common stock, shares issued	2,096,740	534,238
Common stock, shares outstanding	2,096,740	534,238

Condensed Consolidated Statements of Operations (Unaudited) - USD ($)	3 Months Ended		9 Months Ended
	Sep. 30, 2024	Sep. 30, 2023	Sep. 30, 2024	Sep. 30, 2023
Income Statement [Abstract]
Revenues
Operating expenses
Research and development	429,747	1,574,850	1,025,814	6,460,747
General and administrative	521,274	506,040	1,638,409	1,807,548
Total operating expenses	951,021	2,080,890	2,664,223	8,268,295
Loss from operations	(951,021)	(2,080,890)	(2,664,223)	(8,268,295)
Other income (expenses)
Change in fair value of warrant liability	(9,974)	160,645	38,122	867,930
Interest income	19,993	536	35,396	1,519
Total other income (expenses)	10,019	161,181	73,518	869,449
Net loss	(941,002)	(1,919,709)	(2,590,705)	(7,398,846)
Deemed dividend on warrant inducements	(3,212,504)		(3,212,504)
Net loss attributable to common stockholders	$ (4,153,506)	$ (1,919,709)	$ (5,803,209)	$ (7,398,846)
Weighted average shares of common outstanding - basic	1,753,409	391,854	1,196,295	197,855
Weighted average shares of common outstanding - diluted	1,753,409	391,854	1,196,295	197,855
Loss per share - attributable to common stockholders - basic	$ (2.37)	$ (4.90)	$ (4.85)	$ (37.40)
Loss per share - attributable to common stockholders - diluted	$ (2.37)	$ (4.90)	$ (4.85)	$ (37.40)

Consolidated Statement of Stockholders' Equity (Unaudited) - USD ($)	Common Stock [Member]	Additional Paid-in Capital [Member]	Retained Earnings [Member]	Total
Balance at Dec. 31, 2022	$ 64	$ 77,907,471	$ (71,960,227)	$ 5,947,308
Balance, shares at Dec. 31, 2022	63,820
Fair value of vested stock options issued to employees and directors		44,764		44,764
Net Loss			(3,709,899)	(3,709,899)
Extinguishment of warrant liability upon exercise of warrants		490,226		490,226
Exercise of warrants	$ 6	(6)
Exercise of warrants, shares	5,837
Balance at Mar. 31, 2023	$ 70	78,442,455	(75,670,126)	2,772,399
Balance, shares at Mar. 31, 2023	69,657
Balance at Dec. 31, 2022	$ 64	77,907,471	(71,960,227)	5,947,308
Balance, shares at Dec. 31, 2022	63,820
Net Loss				(7,398,846)
Balance at Sep. 30, 2023	$ 392	83,151,790	(79,359,073)	3,793,109
Balance, shares at Sep. 30, 2023	391,854
Balance at Mar. 31, 2023	$ 70	78,442,455	(75,670,126)	2,772,399
Balance, shares at Mar. 31, 2023	69,657
Fair value of vested stock options issued to employees and directors		16,670		16,670
Proceeds from sale of common stock in public offering, net of offering costs $547,837	$ 317	4,451,846		4,452,163
Proceeds from sale of common stock in public offering, net of offering costs, shares	317,259
Net Loss			(1,769,238)	(1,769,238)
Extinguishment of warrant liability upon exercise of warrants		220,798		220,798
Exercise of warrants	$ 5	(5)
Exercise of warrants, shares	4,938
Balance at Jun. 30, 2023	$ 392	83,131,764	(77,439,364)	5,692,792
Balance, shares at Jun. 30, 2023	391,854
Fair value of vested stock options issued to employees and directors		20,026		20,026
Net Loss			(1,919,709)	(1,919,709)
Balance at Sep. 30, 2023	$ 392	83,151,790	(79,359,073)	3,793,109
Balance, shares at Sep. 30, 2023	391,854
Balance at Dec. 31, 2023	$ 534	83,814,785	(80,908,958)	2,906,361
Balance, shares at Dec. 31, 2023	534,238
Fair value of vested stock options issued to employees and directors		52,681		52,681
Options issued to settle accrued bonus		77,400		77,400
Proceeds from sale of common stock in public offering, net of offering costs $547,837	$ 119	1,503,994		1,504,113
Proceeds from sale of common stock in public offering, net of offering costs, shares	119,000
Exercise of pre-funded warrants	$ 363			363
Exercise of prefunded warrants, shares	363,251
Net Loss			(865,970)	(865,970)
Balance at Mar. 31, 2024	$ 1,016	85,448,860	(81,774,928)	3,674,948
Balance, shares at Mar. 31, 2024	1,016,489
Balance at Dec. 31, 2023	$ 534	83,814,785	(80,908,958)	2,906,361
Balance, shares at Dec. 31, 2023	534,238
Net Loss				(2,590,705)
Balance at Sep. 30, 2024	$ 2,096	87,289,983	(83,499,663)	3,792,416
Balance, shares at Sep. 30, 2024	2,096,740
Balance at Mar. 31, 2024	$ 1,016	85,448,860	(81,774,928)	3,674,948
Balance, shares at Mar. 31, 2024	1,016,489
Fair value of vested stock options issued to employees and directors		17,443		17,443
Exercise of pre-funded warrants	$ 299			299
Exercise of prefunded warrants, shares	299,000
Net Loss			(783,733)	(783,733)
Balance at Jun. 30, 2024	$ 1,315	85,466,303	(82,558,661)	2,908,957
Balance, shares at Jun. 30, 2024	1,315,489
Fair value of vested stock options issued to employees and directors		17,941		17,941
Net Loss			(941,002)	(941,002)
Issuance of common shares from warrant inducement, net of costs of $287,233	$ 781	1,805,739		1,806,520
Issuance of common shares from warrant inducement, net of costs, shares	781,251
Extinguishment of warrant liability upon exercise of warrants		3,212,504		3,212,504
Deemed dividend on warrant inducement		(3,212,504)		(3,212,504)
Balance at Sep. 30, 2024	$ 2,096	$ 87,289,983	$ (83,499,663)	$ 3,792,416
Balance, shares at Sep. 30, 2024	2,096,740

Consolidated Statement of Stockholders' Equity (Unaudited) (Parenthetical) - USD ($)	3 Months Ended
	Jun. 30, 2024	Mar. 31, 2024
Common Stock [Member]
Offering costs	$ 547,837	$ 495,227

Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)	9 Months Ended
	Sep. 30, 2024	Sep. 30, 2023
Cash flows from operating activities
Net loss	$ (2,590,705)	$ (7,398,846)
Adjustments to reconcile net loss to net cash used in operating activities:
Stock-based compensation	88,065	81,460
Change in fair value of warrant liability	(38,122)	(867,930)
Changes in operating assets and liabilities:
Advances on research and development contract services	(56,898)	170,205
Prepaid insurance and prepaid expenses	268,700	262,962
Accounts payable and accrued expenses	(93,205)	42,859
Research and development contract liabilities	65,716	171,401
Accrued legal settlement	(414,989)
Net cash used in operating activities	(2,771,438)	(7,537,889)
Cash flows from financing activities
Proceeds from sale of common stock, warrants, and pre-funded warrants in public offering, net of offering costs	1,504,113	4,452,163
Exercise of pre-funded warrants	662
Proceeds from issuance of common shares from warrant inducement, net of costs	1,806,520
Net cash provided by financing activities	3,311,295	4,452,163
Net increase (decrease) in cash	539,857	(3,085,726)
Cash, beginning of period	3,026,569	7,538,312
Cash, end of period	3,566,426	4,452,586
Supplemental information
Income taxes paid
Noncash investing and financing activities
Options issued to settle accrued bonus	77,400
Deemed dividend – warrant inducement	3,212,504
Extinguishment of warrant liability upon exercise of warrants		$ 711,024

Pay vs Performance Disclosure - USD ($)	3 Months Ended						9 Months Ended
Pay vs Performance Disclosure - USD ($)	Sep. 30, 2024	Jun. 30, 2024	Mar. 31, 2024	Sep. 30, 2023	Jun. 30, 2023	Mar. 31, 2023	Sep. 30, 2024	Sep. 30, 2023
Pay vs Performance Disclosure [Table]
Net Income (Loss)	$ (941,002)	$ (783,733)	$ (865,970)	$ (1,919,709)	$ (1,769,238)	$ (3,709,899)	$ (2,590,705)	$ (7,398,846)

Insider Trading Arrangements	9 Months Ended
Insider Trading Arrangements	Sep. 30, 2024
Insider Trading Arrangements [Line Items]
Rule 10b5-1 Arrangement Adopted	false
Non-Rule 10b5-1 Arrangement Adopted	false
Rule 10b5-1 Arrangement Terminated	false
Non-Rule 10b5-1 Arrangement Terminated	false

The Company

9 Months Ended

Sep. 30, 2024

Organization, Consolidation and Presentation of Financial Statements [Abstract]

The Company

1. The Company

Going Concern and Liquidity

As of September 30, 2024, the Company had $3.6 million in cash on hand. Available cash is anticipated to cover our operational needs into the second quarter of 2025.

Reverse stock splits

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

Summary of Significant Accounting Policies

9 Months Ended

Sep. 30, 2024

Accounting Policies [Abstract]

Summary of Significant Accounting Policies

2. Summary of Significant Accounting Policies

Basis of Presentation

Segment Information

Use of Estimates

Inflation

Cash

Research and Development Costs

Accounting for Warrants

Fair Value of Financial Instruments

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

The fair value of financial instruments measured on a recurring basis was as follows as of September 30, 2024:

Description	Total		Level 1		Level 2		Level 3
	As of September 30, 2024
Description	Total		Level 1		Level 2		Level 3
Liabilities:
Warrant liability	$	17,629		—		—	$	17,629
Total liabilities at fair value	$	17,629		—		—	$	17,629

	September 30, 2024
Warrant liability
Balance as of beginning of period – December 31, 2023	$	55,751
Change in fair value		(38,122	)
Balance as of September 30, 2024	$	17,629

Stock Based Compensation

Loss per Common Share

The following sets forth the number of shares of common stock underlying outstanding options and warrants as of September 30, 2024 and 2023:

	2024		2023
	September 30,
	2024		2023
Warrants		1,854,096		46,912
Stock options		166,290		34,286
Anti dilutive securities		2,020,386		81,198

New Accounting Standards

Warrant Liability

9 Months Ended

Sep. 30, 2024

Warrant Liability

Warrant Liability

3. Warrant Liability

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

	September 30, 2024			December 31, 2023
Warrant liability:
Risk-free interest rate		3.58	%		3.94	%
Expected volatility		147.78	%		136.25	%
Expected life (in years)		3.03			3.78
Expected dividend yield		-			-

Fair Value of warrant liability	$	17,629		$	55,751

Stockholders’ Equity

9 Months Ended

Sep. 30, 2024

Equity [Abstract]

Stockholders’ Equity

4. Stockholders’ Equity

Preferred Stock

Common Stock

March 2024 Offering

August 2024 Warrant Inducement

September 2024 ATM Offering

Subsequent to September 30, 2024, we sold 366,794 shares of common stock through the ATM Facility for net proceeds of $640,613, after accounting for $131,396 in offering costs.

Common Stock Warrants

9 Months Ended

Sep. 30, 2024

Common Stock Warrants

Common Stock Warrants

5. Common Stock Warrants

A summary of warrant activity for the nine months ended September 30, 2024 is presented below:

Schedule of Warrant Activity

Subject to Exercise	Number of Warrants			Weighted Average Exercise Price		Weighted Average Life (Years)
Outstanding as of December 31, 2023		197,844		$	127.86		4.95
Granted – 2024		3,099,754			1.72		4.12
Forfeited/Expired – 2024		-			-		-
Exercised – 2024		(1,443,502	)		1.30		4.43
Outstanding as of September 30, 2024		1,854,096		$	15.49		3.29

As of September 30, 2024, the Company had outstanding exercisable, but unexercised Common Stock Warrants as follows:

Date Issued	Exercise Price		Number of Warrants		Expiration date
October 2021	$	1,512.00		7,620	October 13, 2026
October 2022	$	388.80		18,058	October 12, 2027
October 2022	$	324.00		18,846	October 12, 2027
October 2022	$	0.00		2,393	October 12, 2027
November 2023	$	6.40		8,543	November 16, 2028
November 2023	$	4.16		142,384	May 21, 2029
March 2024	$	3.20		46,875	March 6, 2029
August 2024	$	2.00		781,251	February 2, 2026
August 2024	$	2.00		781,251	August 2, 2029
August 2024	$	3.35		46,875	August 2, 2029
Total outstanding warrants at September 30, 2024				1,854,096

Stock-based Compensation

9 Months Ended

Sep. 30, 2024

Share-Based Payment Arrangement [Abstract]

Stock-based Compensation

6. Stock-based Compensation

2015 Equity Incentive Plan

A summary of stock option activity for the nine months ended September 30, 2024 is presented below:

Schedule of Stock Option Activity

Subject to Exercise	Number of Options			Weighted Average Exercise Price		Weighted Average Life (Years)		Aggregate Intrinsic Value
Outstanding as of December 31, 2023		34,310		$	236.70		8.62	$	-
Granted – 2024		137,654			2.39		7.82		-
Forfeited/Expired – 2024		(5,674	)		54.24		7.46		-
Exercised – 2024		-			-		-		-
Outstanding as of September 30, 2024		166,290		$	48.96		7.20	$	36,856
Options vested and exercisable at September 30, 2024		70,139		$	113.57		4.35	$	-

As of September 30, 2024, the Company had outstanding stock options as follows:

Schedule of Outstanding Stock Options

Date Issued	Exercise Price		Number of Options		Expiration date
August 2015	$	9,540.00		174	December 27, 2025
September 2015	$	9,540.00		36	December 27, 2025
November 2015	$	9,540.00		205	December 27, 2025
December 2015	$	9,540.00		12	December 27, 2025
January 2016	$	9,540.00		213	January 9, 2026
May 2016	$	12,300.00		45	May 26, 2026
September 2016	$	12,300.00		21	May 31, 2026
January 2017	$	12,300.00		10	January 1, 2027
January 2018	$	11,820.00		8	January 1, 2028
January 2019	$	564.00		92	January 1, 2029
October 2021	$	1,260.00		207	October 26, 2031
January 2022	$	844.80		111	January 1, 2032
August 2022	$	387.26		462	August 23, 2032
January 2023	$	57.60		237	January 25, 2025
September 2023	$	5.12		26,803	September 12, 2033
January 2024	$	4.68		8,015	January 8, 2034
January 2024	$	3.61		37,500	January 17, 2026
September 2024	$	1.73		92,139	September 17, 2034

Total outstanding options at September 30, 2024				166,290

The Company utilized the Black-Scholes option-pricing model. The assumptions used for the nine months ended September 30, 2024 are as follows:

	September 30, 2024
Risk free interest rate		3.49	%
Expected Volatility		147.11	%
Expected life (in years)		6.25
Expected dividend yield		0	%

As of September 30, 2024, total unrecognized compensation cost related to unvested stock options was $138,870. The cost is expected to be recognized over a weighted average period of 0.74 years.

Commitments and Contingencies

9 Months Ended

Sep. 30, 2024

Commitments and Contingencies Disclosure [Abstract]

Commitments and Contingencies

7. Commitments and Contingencies

UCLA TDG Exclusive License Agreement

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

	●	$100,000 upon enrollment of the first subject in a Feasibility Study;

	●	$250,000 upon enrollment of the first subject in a Pivotal Study:

	●	$500,000 upon Pre-Market Approval of a Licensed Product or Licensed Method; and

	●	$1,000,000 upon the First Commercial Sale of a Licensed Product or Licensed Method.

	●	Due upon cumulative Net Sales equaling $50,000,000 following the Triggering Sale Date - $2,000,000;

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

	●	Due upon cumulative Net Sales equaling $200,000,000 following the Triggering Sale Date - $4,000,000.

	●	$500,000; or

	●	2% of all proceeds in connection with a Change of Control Transaction.

Payments to UCLA TDG under the Amended License Agreement for the nine months ended September 30, 2024 and 2023 were $123,058 and $23,238, respectively.

Contingencies

Subsequent Events

9 Months Ended

Sep. 30, 2024

Subsequent Events [Abstract]

Subsequent Events

8. Subsequent Events

Subsequent to September 30, 2024, we sold 366,794 shares of common stock through the ATM Facility for net proceeds of $640,613, after accounting for $131,396 in offering costs.

Summary of Significant Accounting Policies (Policies)

9 Months Ended

Sep. 30, 2024

Accounting Policies [Abstract]

Basis of Presentation

Basis of Presentation

Segment Information

Segment Information

Use of Estimates

Use of Estimates

Inflation

Inflation

Cash

Research and Development Costs

Research and Development Costs

Accounting for Warrants

Accounting for Warrants

Fair Value of Financial Instruments

Fair Value of Financial Instruments

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

The fair value of financial instruments measured on a recurring basis was as follows as of September 30, 2024:

Description	Total		Level 1		Level 2		Level 3
	As of September 30, 2024
Description	Total		Level 1		Level 2		Level 3
Liabilities:
Warrant liability	$	17,629		—		—	$	17,629
Total liabilities at fair value	$	17,629		—		—	$	17,629

	September 30, 2024
Warrant liability
Balance as of beginning of period – December 31, 2023	$	55,751
Change in fair value		(38,122	)
Balance as of September 30, 2024	$	17,629

Stock Based Compensation

Stock Based Compensation

Loss per Common Share

Loss per Common Share

The following sets forth the number of shares of common stock underlying outstanding options and warrants as of September 30, 2024 and 2023:

	2024		2023
	September 30,
	2024		2023
Warrants		1,854,096		46,912
Stock options		166,290		34,286
Anti dilutive securities		2,020,386		81,198

New Accounting Standards

New Accounting Standards

Summary of Significant Accounting Policies (Tables)

9 Months Ended

Sep. 30, 2024

Accounting Policies [Abstract]

Schedule of Fair Value Liabilities Measured on Recurring Basic

The fair value of financial instruments measured on a recurring basis was as follows as of September 30, 2024:

Description	Total		Level 1		Level 2		Level 3
	As of September 30, 2024
Description	Total		Level 1		Level 2		Level 3
Liabilities:
Warrant liability	$	17,629		—		—	$	17,629
Total liabilities at fair value	$	17,629		—		—	$	17,629

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

	September 30, 2024
Warrant liability
Balance as of beginning of period – December 31, 2023	$	55,751
Change in fair value		(38,122	)
Balance as of September 30, 2024	$	17,629

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

The following sets forth the number of shares of common stock underlying outstanding options and warrants as of September 30, 2024 and 2023:

	2024		2023
	September 30,
	2024		2023
Warrants		1,854,096		46,912
Stock options		166,290		34,286
Anti dilutive securities		2,020,386		81,198

Warrant Liability (Tables)

9 Months Ended

Sep. 30, 2024

Warrant Liability

Schedule of Warrant Liability Black-Scholes Model

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

	September 30, 2024			December 31, 2023
Warrant liability:
Risk-free interest rate		3.58	%		3.94	%
Expected volatility		147.78	%		136.25	%
Expected life (in years)		3.03			3.78
Expected dividend yield		-			-

Fair Value of warrant liability	$	17,629		$	55,751

Common Stock Warrants (Tables)

9 Months Ended

Sep. 30, 2024

Common Stock Warrants

Schedule of Warrant Activity

A summary of warrant activity for the nine months ended September 30, 2024 is presented below:

Schedule of Warrant Activity

Subject to Exercise	Number of Warrants			Weighted Average Exercise Price		Weighted Average Life (Years)
Outstanding as of December 31, 2023		197,844		$	127.86		4.95
Granted – 2024		3,099,754			1.72		4.12
Forfeited/Expired – 2024		-			-		-
Exercised – 2024		(1,443,502	)		1.30		4.43
Outstanding as of September 30, 2024		1,854,096		$	15.49		3.29

Schedule of Outstanding Vested and Unexercised Common Stock Warrants

As of September 30, 2024, the Company had outstanding exercisable, but unexercised Common Stock Warrants as follows:

Date Issued	Exercise Price		Number of Warrants		Expiration date
October 2021	$	1,512.00		7,620	October 13, 2026
October 2022	$	388.80		18,058	October 12, 2027
October 2022	$	324.00		18,846	October 12, 2027
October 2022	$	0.00		2,393	October 12, 2027
November 2023	$	6.40		8,543	November 16, 2028
November 2023	$	4.16		142,384	May 21, 2029
March 2024	$	3.20		46,875	March 6, 2029
August 2024	$	2.00		781,251	February 2, 2026
August 2024	$	2.00		781,251	August 2, 2029
August 2024	$	3.35		46,875	August 2, 2029
Total outstanding warrants at September 30, 2024				1,854,096

Stock-based Compensation (Tables)

9 Months Ended

Sep. 30, 2024

Share-Based Payment Arrangement [Abstract]

Schedule of Stock Option Activity

A summary of stock option activity for the nine months ended September 30, 2024 is presented below:

Schedule of Stock Option Activity

Subject to Exercise	Number of Options			Weighted Average Exercise Price		Weighted Average Life (Years)		Aggregate Intrinsic Value
Outstanding as of December 31, 2023		34,310		$	236.70		8.62	$	-
Granted – 2024		137,654			2.39		7.82		-
Forfeited/Expired – 2024		(5,674	)		54.24		7.46		-
Exercised – 2024		-			-		-		-
Outstanding as of September 30, 2024		166,290		$	48.96		7.20	$	36,856
Options vested and exercisable at September 30, 2024		70,139		$	113.57		4.35	$	-

Schedule of Outstanding Stock Options

As of September 30, 2024, the Company had outstanding stock options as follows:

Schedule of Outstanding Stock Options

Date Issued	Exercise Price		Number of Options		Expiration date
August 2015	$	9,540.00		174	December 27, 2025
September 2015	$	9,540.00		36	December 27, 2025
November 2015	$	9,540.00		205	December 27, 2025
December 2015	$	9,540.00		12	December 27, 2025
January 2016	$	9,540.00		213	January 9, 2026
May 2016	$	12,300.00		45	May 26, 2026
September 2016	$	12,300.00		21	May 31, 2026
January 2017	$	12,300.00		10	January 1, 2027
January 2018	$	11,820.00		8	January 1, 2028
January 2019	$	564.00		92	January 1, 2029
October 2021	$	1,260.00		207	October 26, 2031
January 2022	$	844.80		111	January 1, 2032
August 2022	$	387.26		462	August 23, 2032
January 2023	$	57.60		237	January 25, 2025
September 2023	$	5.12		26,803	September 12, 2033
January 2024	$	4.68		8,015	January 8, 2034
January 2024	$	3.61		37,500	January 17, 2026
September 2024	$	1.73		92,139	September 17, 2034

Total outstanding options at September 30, 2024				166,290

Schedule of Assumptions Using Black-Scholes Option Pricing Mode

The Company utilized the Black-Scholes option-pricing model. The assumptions used for the nine months ended September 30, 2024 are as follows:

	September 30, 2024
Risk free interest rate		3.49	%
Expected Volatility		147.11	%
Expected life (in years)		6.25
Expected dividend yield		0	%

The Company (Details Narrative) - USD ($)			3 Months Ended						9 Months Ended
The Company (Details Narrative) - USD ($)	Dec. 14, 2023	Jun. 05, 2023	Sep. 30, 2024	Jun. 30, 2024	Mar. 31, 2024	Sep. 30, 2023	Jun. 30, 2023	Mar. 31, 2023	Sep. 30, 2024	Sep. 30, 2023	Dec. 31, 2023
Organization, Consolidation and Presentation of Financial Statements [Abstract]
Accumulated deficit			$ 83,499,663						$ 83,499,663		$ 80,908,958
Estimated operating expenses									5,400,000
Net loss			941,002	$ 783,733	$ 865,970	$ 1,919,709	$ 1,769,238	$ 3,709,899	2,590,705	$ 7,398,846
Net cash used in operating activities									2,771,438	$ 7,537,889
Cash			$ 3,566,426						$ 3,566,426		$ 3,026,569
Stockholders' equity, reverse stock split	the Company filed an amendment to its amended and restated certificate of incorporation, as amended, with the Secretary of State of the State of Delaware to effect a 1-for-8 reverse stock split of its outstanding common stock and warrants.	the Company filed an amendment to its amended and restated certificate of incorporation, as amended, with the Secretary of State of the State of Delaware to effect a 1-for-30 reverse stock split of its outstanding common stock and warrants.

Schedule of Fair Value Liabilities Measured on Recurring Basic (Details) - Fair Value, Recurring [Member]	Sep. 30, 2024 USD ($)
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Warrant liability	$ 17,629
Total liabilities at fair value	17,629
Fair Value, Inputs, Level 1 [Member]
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Warrant liability
Total liabilities at fair value
Fair Value, Inputs, Level 2 [Member]
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Warrant liability
Total liabilities at fair value
Fair Value, Inputs, Level 3 [Member]
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Warrant liability	17,629
Total liabilities at fair value	$ 17,629

Schedule of Warrant Liability Measured Fair Value on a Recurring Basic Using Unobservable (Details)	9 Months Ended
	Sep. 30, 2024 USD ($)
Accounting Policies [Abstract]
Beginning balance	$ 55,751
Change in fair value of warrant liability	(38,122)
Ending balance	$ 17,629

Schedule of Anti Dilutive Securities Excluded from Computation of Earnings Per Share (Details) - shares	9 Months Ended
	Sep. 30, 2024	Sep. 30, 2023
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]
Anti dilutive securities	2,020,386	81,198
Warrant [Member]
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]
Anti dilutive securities	1,854,096	46,912
Share-Based Payment Arrangement, Option [Member]
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items]
Anti dilutive securities	166,290	34,286

Summary of Significant Accounting Policies (Details Narrative)	Sep. 30, 2024 USD ($)
Accounting Policies [Abstract]
Cash FDIC insured amount	$ 250,000
Cash SIPC insured amount	$ 500,000

Schedule of Warrant Liability Black-Scholes Model (Details) - Warrant [Member]	Sep. 30, 2024 USD ($)	Dec. 31, 2023 USD ($)
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Fair value of warrant liability	$ 17,629	$ 55,751
Measurement Input, Risk Free Interest Rate [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Expected dividend yield	3.58	3.94
Measurement Input Expected Volatility [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Expected dividend yield	147.78	136.25
Measurement Input, Expected Term [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Expected dividend yield	3.03	3.78
Measurement Input Expected Dividend Yield [Member]
Fair Value Measurement Inputs and Valuation Techniques [Line Items]
Expected dividend yield

Warrant Liability (Details Narrative)	Oct. 31, 2022 shares
Warrant Liability
Issuance of warrant shares	54,174

Stockholders’ Equity (Details Narrative) - USD ($)					3 Months Ended					9 Months Ended
Stockholders’ Equity (Details Narrative) - USD ($)	Nov. 14, 2024	Sep. 27, 2024	Aug. 02, 2024	Mar. 06, 2024	Sep. 30, 2024	Jun. 30, 2024	Mar. 31, 2024	Sep. 30, 2023	Jun. 30, 2023	Sep. 30, 2024	Sep. 30, 2023	Dec. 31, 2023	Oct. 31, 2022
Accumulated Other Comprehensive Income (Loss) [Line Items]
Preferred stock, shares authorized					20,000,000					20,000,000		20,000,000
Preferred stock, shares issued					0					0		0
Common stock, shares authorized					100,000,000					100,000,000		100,000,000
Common stock, shares outstanding					2,096,740					2,096,740		534,238
Number of shares issued, value							$ 1,504,113		$ 4,452,163
Warrants to purchase													54,174
Proceeds from Issuance of Warrants										$ 1,806,520
Non cash deemed dividend					$ 3,212,504					$ 3,212,504
August Offering Warrant Inducement [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Exercise price			$ 2.00
Warrants to purchase			781,251
ATM Agreement [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Stock issued during period value issued for services		$ 1,100,000
Commission percentage for gross sales price per share		3.00%
ATM Agreement [Member] \| Subsequent Event [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Number of shares issued	366,794
Number of shares issued, value	$ 131,396
Proceeds from net of issuance costs	$ 640,613
Common Stock [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Number of shares issued			560,251				119,000		317,259
Number of shares issued, value							$ 119		$ 317
Proceeds from Issuance of Warrants					$ 287,233
Common Stock [Member] \| March Offering [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Number of shares issued				119,000
Warrants to purchase				119,000
Exercise price				$ 2.43	$ 3.20					$ 3.20
Shares issued				2.56
Warrants to purchase					46,875					46,875
Warrants and rights outstanding term					5 years					5 years
Common Stock [Member] \| August Offering Warrant Inducement [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Exercise price			$ 2.43
Warrants to purchase			781,251
Proceeds from Issuance of Warrants			$ 1,898,440
Prefunded Warrant [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Exercise price				$ 0.001
Number of shares issued, value			$ 287,233	$ 495,227
Warrants to purchase				662,251
Warrants and rights outstanding term				5 years
Prefunded Warrant [Member] \| March Offering [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Number of shares issued				662,251
Warrant [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Number of shares issued			46,875
Exercise price			$ 3.35	$ 2.43
Number of shares issued, value			$ 1,806,520	$ 1,504,113
Warrants to purchase				781,251		299,000	363,251
Warrants and rights outstanding term			5 years	5 years
Exercise of warrants						299,000	363,251
Warrant [Member] \| March Offering [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Warrants to purchase				662,251
Shares issued				$ 2.559
Warrants to purchase			781,251
Warrant [Member] \| August Offering Warrant Inducement [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Exercise price			$ 0.125
Warrants to purchase			1,562,502
Proceeds from Issuance of Warrants			$ 195,313

Schedule of Warrant Activity (Details) - $ / shares	9 Months Ended	12 Months Ended
Schedule of Warrant Activity (Details) - $ / shares	Sep. 30, 2024	Dec. 31, 2023
Common Stock Warrants
Number of Warrants, Outstanding	197,844
Weighted Average Exercise Price, Outstanding	$ 127.86
Weighted Average Life (Years), Outstanding	3 years 3 months 14 days	4 years 11 months 12 days
Number of Warrants, Granted	3,099,754
Weighted Average Exercise Price, Granted	$ 1.72
Weighted Average Life (Years), Granted	4 years 1 month 13 days
Number of Warrants, Forfeited/Expired
Weighted Average Exercise Price ,Forfeited/Expired
Number of Warrants, Exercised	(1,443,502)
Weighted Average Exercise Price, Exercised	$ 1.30
Weighted Average Life (Years), Exercised	4 years 5 months 4 days
Number of Warrants, Outstanding	1,854,096	197,844
Weighted Average Exercise Price, Outstanding	$ 15.49	$ 127.86

Schedule of Outstanding Vested and Unexercised Common Stock Warrants (Details) - $ / shares	Sep. 30, 2024	Dec. 31, 2023
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Total outstanding warrants	1,854,096	197,844
October 2021 [Member] \| Vested and Unexercised Common Stock Warrants [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Exercise price	$ 1,512.00
Total outstanding warrants	7,620
Expiration date	Oct. 13, 2026
October 2022 [Member] \| Vested and Unexercised Common Stock Warrants [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Exercise price	$ 388.80
Total outstanding warrants	18,058
Expiration date	Oct. 12, 2027
October 2022-1 [Member] \| Vested and Unexercised Common Stock Warrants [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Exercise price	$ 324.00
Total outstanding warrants	18,846
Expiration date	Oct. 12, 2027
October 2022-2 [Member] \| Vested and Unexercised Common Stock Warrants [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Exercise price	$ 0.00
Total outstanding warrants	2,393
Expiration date	Oct. 12, 2027
November 2023 [Member] \| Vested and Unexercised Common Stock Warrants [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Exercise price	$ 6.40
Total outstanding warrants	8,543
Expiration date	Nov. 16, 2028
November 2023-1 [Member] \| Vested and Unexercised Common Stock Warrants [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Exercise price	$ 4.16
Total outstanding warrants	142,384
Expiration date	May 21, 2029
March 2024 [Member] \| Vested and Unexercised Common Stock Warrants [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Exercise price	$ 3.20
Total outstanding warrants	46,875
Expiration date	Mar. 06, 2029
August 2024 [Member] \| Vested and Unexercised Common Stock Warrants [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Exercise price	$ 2.00
Total outstanding warrants	781,251
Expiration date	Feb. 02, 2026
August 2024-1 [Member] \| Vested and Unexercised Common Stock Warrants [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Exercise price	$ 2.00
Total outstanding warrants	781,251
Expiration date	Aug. 02, 2029
August 2024-2 [Member] \| Vested and Unexercised Common Stock Warrants [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Exercise price	$ 3.35
Total outstanding warrants	46,875
Expiration date	Aug. 02, 2029

Common Stock Warrants (Details Narrative)	Sep. 30, 2024 USD ($) $ / shares shares
Common Stock Warrants
Fair market value \| $ / shares	$ 2.13
Exercisable unexercised, shares \| shares	1,564,895
Exercisable unexercised, intrinsic value \| $	$ 208,222

Schedule of Stock Option Activity (Details) - USD ($)	9 Months Ended	12 Months Ended
Schedule of Stock Option Activity (Details) - USD ($)	Sep. 30, 2024	Dec. 31, 2023
Share-Based Payment Arrangement [Abstract]
Number of Options Outstanding, Beginning balance	34,310
Weighted Average Exercise Price, Outstanding, Beginning balance	$ 236.70
Weighted Average Life (Years), Outstanding	7 years 2 months 12 days	8 years 7 months 13 days
Aggregate Intrinsic Value, Outstanding, Beginning balance
Number of Options, Granted	137,654
Weighted Average Exercise Price, Granted	$ 2.39
Weighted Average Life (Years), Granted	7 years 9 months 25 days
Number of Options, Forfeited/Expired	(5,674)
Weighted Average Exercise Price, Forfeited/Expired	$ 54.24
Weighted Average Life (Years), Forfeited/Expired	7 years 5 months 15 days
Number of Options, Exercised
Weighted Average Exercise Price, Exercised
Number of Options Outstanding, Ending balance	166,290	34,310
Weighted Average Exercise Price, Outstanding, Ending balance	$ 48.96	$ 236.70
Aggregate Intrinsic Value, Outstanding, Ending balance	$ 36,856
Number of Options, Options Vested and Exercisable	70,139
Weighted Average Exercise Price, Options Vested and Exercisable	$ 113.57
Weighted Average Life (Years), Options Vested and Exercisable	4 years 4 months 6 days
Aggregate Intrinsic Value, Options Vested and Exercisable

Schedule of Outstanding Stock Options (Details)	9 Months Ended
Schedule of Outstanding Stock Options (Details)	Sep. 30, 2024 $ / shares shares
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Total outstanding options	166,290
August 2015 [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Exercise price \| $ / shares	$ 9,540.00
Total outstanding options	174
Expiration date	Dec. 27, 2025
September 2015 [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Exercise price \| $ / shares	$ 9,540.00
Total outstanding options	36
Expiration date	Dec. 27, 2025
November 2015 [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Exercise price \| $ / shares	$ 9,540.00
Total outstanding options	205
Expiration date	Dec. 27, 2025
December 2015 [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Exercise price \| $ / shares	$ 9,540.00
Total outstanding options	12
Expiration date	Dec. 27, 2025
January 2016 [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Exercise price \| $ / shares	$ 9,540.00
Total outstanding options	213
Expiration date	Jan. 09, 2026
May 2016 [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Exercise price \| $ / shares	$ 12,300.00
Total outstanding options	45
Expiration date	May 26, 2026
September 2016 [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Exercise price \| $ / shares	$ 12,300.00
Total outstanding options	21
Expiration date	May 31, 2026
January 2017 [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Exercise price \| $ / shares	$ 12,300.00
Total outstanding options	10
Expiration date	Jan. 01, 2027
January 2018 [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Exercise price \| $ / shares	$ 11,820.00
Total outstanding options	8
Expiration date	Jan. 01, 2028
January 2019 [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Exercise price \| $ / shares	$ 564.00
Total outstanding options	92
Expiration date	Jan. 01, 2029
October 2021 [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Exercise price \| $ / shares	$ 1,260.00
Total outstanding options	207
Expiration date	Oct. 26, 2031
January 2022 [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Exercise price \| $ / shares	$ 844.80
Total outstanding options	111
Expiration date	Jan. 01, 2032
August 2022 [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Exercise price \| $ / shares	$ 387.26
Total outstanding options	462
Expiration date	Aug. 23, 2032
January 2023 [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Exercise price \| $ / shares	$ 57.60
Total outstanding options	237
Expiration date	Jan. 25, 2025
September 2023 [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Exercise price \| $ / shares	$ 5.12
Total outstanding options	26,803
Expiration date	Sep. 12, 2033
January 2024 [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Exercise price \| $ / shares	$ 4.68
Total outstanding options	8,015
Expiration date	Jan. 08, 2034
January 2024-1 [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Exercise price \| $ / shares	$ 3.61
Total outstanding options	37,500
Expiration date	Jan. 17, 2026
September 2024 [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Exercise price \| $ / shares	$ 1.73
Total outstanding options	92,139
Expiration date	Sep. 17, 2034

Schedule of Assumptions Using Black-Scholes Option Pricing Mode (Details)	9 Months Ended
	Sep. 30, 2024
Share-Based Payment Arrangement [Abstract]
Risk free interest rate	3.49%
Expected Volatility	147.11%
Expected life (in years)	6 years 3 months
Expected dividend yield	0.00%

Stock-based Compensation (Details Narrative) - USD ($)	1 Months Ended	3 Months Ended	9 Months Ended
Stock-based Compensation (Details Narrative) - USD ($)	Jan. 31, 2024	Mar. 31, 2024	Sep. 30, 2024	Sep. 30, 2023
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Fair value, per share			$ 2.13
Options exerciseable
Options exerciseable value		$ 77,400
Fair value			$ 184,064
Share based compensation			$ 88,065	$ 81,460
Common Stock [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Options exerciseable			100,154
Options exerciseable value
Common Stock [Member] \| Employees [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Options exerciseable			37,500
Options exerciseable value			$ 77,400
Common Stock [Member] \| Director [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Shares forfeited	5,674
2015 Equity Incentive Plan [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Common stock, capital shares reserved for future issuance			629,489
Percentage of stock issued and outstanding			5.00%
Share-Based Payment Arrangement, Option [Member]
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]
Options exerciseable			92,139
Options exerciseable value			$ 36,856
Unrecognized compensation cost			$ 138,870
Weighted average period (in years)			8 months 26 days

Commitments and Contingencies (Details Narrative) - USD ($)	9 Months Ended
	Sep. 30, 2024	Sep. 30, 2023
UCLA TDG [Member]
Product Liability Contingency [Line Items]
License commitment fee	$ 500,000
Proceeds from private placement percentage	2.00%
License Agreement [Member]
Product Liability Contingency [Line Items]
Maintenance fees	$ 10,000
Licensed sales net	3.00%
License Agreement [Member] \| UCLA TDG [Member]
Product Liability Contingency [Line Items]
License commitment fee	$ 123,058	$ 23,238
Diligence fee	8,000,000
License Agreement [Member] \| UCLA TDG [Member] \| First Subject in Feasibility Study [Member]
Product Liability Contingency [Line Items]
License commitment fee	100,000
License Agreement [Member] \| UCLA TDG [Member] \| First Subject in Pivotal Study [Member]
Product Liability Contingency [Line Items]
License commitment fee	250,000
License Agreement [Member] \| UCLA TDG [Member] \| Pre Market Approval of Licensed Product Or Licensed Method [Member]
Product Liability Contingency [Line Items]
License commitment fee	500,000
License Agreement [Member] \| UCLA TDG [Member] \| First Commercial Sale of Licensed Product or Licensed Method [Member]
Product Liability Contingency [Line Items]
License commitment fee	$ 1,000,000
License Agreement [Member] \| UCLA TDG [Member] \| Minimum [Member]
Product Liability Contingency [Line Items]
Percentage of commercial sale of product	10.00%
License Agreement [Member] \| UCLA TDG [Member] \| Maximum [Member]
Product Liability Contingency [Line Items]
Percentage of commercial sale of product	20.00%
License Agreement [Member] \| Third Party [Member]
Product Liability Contingency [Line Items]
Royalty percentage reduced	0.333%
License Agreement [Member] \| First Commercial Sale [Member]
Product Liability Contingency [Line Items]
Royalty expenses	$ 50,000
License Agreement [Member] \| After First Commercial Sale [Member]
Product Liability Contingency [Line Items]
Royalty expenses	$ 250,000
License Agreement [Member] \| Scenario 1 [Member] \| UCLA TDG [Member]
Product Liability Contingency [Line Items]
Cumulative net sales description	Due upon cumulative Net Sales equaling $50,000,000 following the Triggering Sale Date - $2,000,000
License Agreement [Member] \| Scenario 2 [Member] \| UCLA TDG [Member]
Product Liability Contingency [Line Items]
Cumulative net sales description	Due upon cumulative Net Sales equaling $100,000,000 following the Triggering Sale Date - $2,000,000; and
License Agreement [Member] \| Scenario 3 [Member] \| UCLA TDG [Member]
Product Liability Contingency [Line Items]
Cumulative net sales description	Due upon cumulative Net Sales equaling $200,000,000 following the Triggering Sale Date - $4,000,000.

Subsequent Events (Details Narrative) - USD ($)			3 Months Ended		9 Months Ended
Subsequent Events (Details Narrative) - USD ($)	Nov. 14, 2024	Oct. 16, 2024	Mar. 31, 2024	Jun. 30, 2023	Sep. 30, 2024
Subsequent Event [Line Items]
Number of shares issued, value			$ 1,504,113	$ 4,452,163
Number of options, granted					137,654
Subsequent Event [Member] \| 2015 Equity Incentive Plan [Member]
Subsequent Event [Line Items]
Stock issued during period shares new issues		28,185
Number of options, granted		9
Share issued price per share		$ 1.88
ATM Agreement [Member] \| Subsequent Event [Member]
Subsequent Event [Line Items]
Stock issued during period shares new issues	366,794
Proceeds from net of issuance costs	$ 640,613
Number of shares issued, value	$ 131,396

Bone Biologics (NASDAQ:BBLGW)
Graphique Historique de l'Action
De Mar 2025 à Avr 2025

Plus de graphiques de la Bourse Bone Biologics

Bone Biologics (NASDAQ:BBLGW)
Graphique Historique de l'Action
De Avr 2024 à Avr 2025

Donnée du Marché

Actualité

Outils

Donnée du Marché

Discover

Hot Features

Follow Feed

Flux des Options

Moniteur

BBLGW Bone Biologics Corporation

Actualités Bone Biologics Corporation

Dernières Valeurs Consultées

Société

Entreprise

Popular

Obtenir l'application

Donnée du Marché

Actualité

Outils

Donnée du Marché

Discover

Hot Features

Follow Feed

Flux des Options

Moniteur

BBLGW Bone Biologics Corporation

Actualités Bone Biologics Corporation

Dernières Valeurs Consultées

Société

Entreprise

Popular

Obtenir l'application

Supprimer les publicités