false Q3 --07-31 0001610820 A1 Unlimited Unlimited Unlimited Unlimited 0001610820 2023-08-01 2024-04-30 0001610820 BCTX:CommonSharesNoParValueMember 2023-08-01 2024-04-30 0001610820 BCTX:WarrantsToPurchaseCommonSharesNoParValueMember 2023-08-01 2024-04-30 0001610820 2024-06-14 0001610820 2024-04-30 0001610820 2023-07-31 0001610820 2022-08-01 2023-07-31 0001610820 2024-02-01 2024-04-30 0001610820 2023-02-01 2023-04-30 0001610820 2022-08-01 2023-04-30 0001610820 us-gaap:CommonStockMember 2024-01-31 0001610820 us-gaap:AdditionalPaidInCapitalMember 2024-01-31 0001610820 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-01-31 0001610820 us-gaap:RetainedEarningsMember 2024-01-31 0001610820 us-gaap:NoncontrollingInterestMember 2024-01-31 0001610820 2024-01-31 0001610820 us-gaap:CommonStockMember 2023-07-31 0001610820 us-gaap:AdditionalPaidInCapitalMember 2023-07-31 0001610820 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-07-31 0001610820 us-gaap:RetainedEarningsMember 2023-07-31 0001610820 us-gaap:NoncontrollingInterestMember 2023-07-31 0001610820 us-gaap:CommonStockMember 2023-01-31 0001610820 us-gaap:AdditionalPaidInCapitalMember 2023-01-31 0001610820 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-01-31 0001610820 us-gaap:RetainedEarningsMember 2023-01-31 0001610820 2023-01-31 0001610820 us-gaap:CommonStockMember 2022-07-31 0001610820 us-gaap:AdditionalPaidInCapitalMember 2022-07-31 0001610820 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2022-07-31 0001610820 us-gaap:RetainedEarningsMember 2022-07-31 0001610820 2022-07-31 0001610820 us-gaap:CommonStockMember 2024-02-01 2024-04-30 0001610820 us-gaap:AdditionalPaidInCapitalMember 2024-02-01 2024-04-30 0001610820 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-02-01 2024-04-30 0001610820 us-gaap:RetainedEarningsMember 2024-02-01 2024-04-30 0001610820 us-gaap:NoncontrollingInterestMember 2024-02-01 2024-04-30 0001610820 us-gaap:CommonStockMember 2023-08-01 2024-04-30 0001610820 us-gaap:AdditionalPaidInCapitalMember 2023-08-01 2024-04-30 0001610820 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-08-01 2024-04-30 0001610820 us-gaap:RetainedEarningsMember 2023-08-01 2024-04-30 0001610820 us-gaap:NoncontrollingInterestMember 2023-08-01 2024-04-30 0001610820 us-gaap:CommonStockMember 2023-02-01 2023-04-30 0001610820 us-gaap:AdditionalPaidInCapitalMember 2023-02-01 2023-04-30 0001610820 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-02-01 2023-04-30 0001610820 us-gaap:RetainedEarningsMember 2023-02-01 2023-04-30 0001610820 us-gaap:CommonStockMember 2022-08-01 2023-04-30 0001610820 us-gaap:AdditionalPaidInCapitalMember 2022-08-01 2023-04-30 0001610820 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2022-08-01 2023-04-30 0001610820 us-gaap:RetainedEarningsMember 2022-08-01 2023-04-30 0001610820 us-gaap:CommonStockMember 2024-04-30 0001610820 us-gaap:AdditionalPaidInCapitalMember 2024-04-30 0001610820 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-04-30 0001610820 us-gaap:RetainedEarningsMember 2024-04-30 0001610820 us-gaap:NoncontrollingInterestMember 2024-04-30 0001610820 us-gaap:CommonStockMember 2023-04-30 0001610820 us-gaap:AdditionalPaidInCapitalMember 2023-04-30 0001610820 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-04-30 0001610820 us-gaap:RetainedEarningsMember 2023-04-30 0001610820 2023-04-30 0001610820 2023-07-31 2023-07-31 0001610820 2023-08-01 2023-08-01 0001610820 2023-12-20 2023-12-20 0001610820 us-gaap:SubsequentEventMember BCTX:InvestorAndDirectorMember 2024-05-17 2024-05-17 0001610820 BCTX:BriaProTherapeuticsCorpMember 2024-04-30 0001610820 BCTX:ServicesAgreementMember 2023-08-31 2023-08-31 0001610820 BCTX:SharePurchaseAgreementMember BCTX:BCTherapeuticsMember 2021-12-21 2021-12-21 0001610820 BCTX:SharePurchaseAgreementMember BCTX:BCTherapeuticsMember 2021-12-21 0001610820 BCTX:SharePurchaseAgreementMember BCTX:BCTherapeuticsMember BCTX:TwoOptionsMember 2021-12-21 2021-12-21 0001610820 BCTX:SharePurchaseAgreementMember BCTX:BCTherapeuticsMember BCTX:TwoOptionsMember 2021-12-21 0001610820 BCTX:SharePurchaseAgreementMember 2021-12-21 2021-12-21 0001610820 BCTX:SharePurchaseAgreementMember 2021-12-21 0001610820 BCTX:BCTherapeuticsMember 2023-07-31 0001610820 BCTX:BCTherapeuticsMember 2023-08-01 2024-04-30 0001610820 BCTX:BCTherapeuticsMember 2024-04-30 0001610820 BCTX:SharePurchaseAgreementMember BCTX:BCTherapeuticsMember 2024-04-30 0001610820 BCTX:BriaProTherapeuticsCorpMember srt:MaximumMember 2024-04-30 0001610820 BCTX:OfficeAndLabSpaceMember 2024-04-30 0001610820 BCTX:OfficeAndLabSpaceMember 2023-08-01 2024-04-30 0001610820 us-gaap:FairValueInputsLevel1Member us-gaap:CashAndCashEquivalentsMember 2024-04-30 0001610820 us-gaap:FairValueInputsLevel2Member us-gaap:CashAndCashEquivalentsMember 2024-04-30 0001610820 us-gaap:CashAndCashEquivalentsMember 2024-04-30 0001610820 us-gaap:FairValueInputsLevel1Member us-gaap:CashAndCashEquivalentsMember 2023-07-31 0001610820 us-gaap:FairValueInputsLevel2Member us-gaap:CashAndCashEquivalentsMember 2023-07-31 0001610820 us-gaap:CashAndCashEquivalentsMember 2023-07-31 0001610820 us-gaap:FairValueInputsLevel1Member 2024-04-30 0001610820 us-gaap:FairValueInputsLevel2Member 2024-04-30 0001610820 us-gaap:FairValueInputsLevel1Member 2023-07-31 0001610820 us-gaap:FairValueInputsLevel2Member 2023-07-31 0001610820 us-gaap:FairValueInputsLevel1Member BCTX:WarrantsLiabilityMember 2024-04-30 0001610820 us-gaap:FairValueInputsLevel2Member BCTX:WarrantsLiabilityMember 2024-04-30 0001610820 BCTX:WarrantsLiabilityMember 2024-04-30 0001610820 us-gaap:FairValueInputsLevel1Member BCTX:WarrantsLiabilityMember 2023-07-31 0001610820 us-gaap:FairValueInputsLevel2Member BCTX:WarrantsLiabilityMember 2023-07-31 0001610820 BCTX:WarrantsLiabilityMember 2023-07-31 0001610820 BCTX:SharePurchaseWarrantsMember 2023-08-01 2024-04-30 0001610820 BCTX:CompensationWarrantsMember 2023-08-01 2024-04-30 0001610820 BCTX:NonPublicWarrantsMember 2023-08-01 2024-04-30 0001610820 BCTX:BriaProTherapeuticsCorpMember 2023-08-01 2024-04-30 0001610820 BCTX:SharePurchaseWarrantsMember 2023-07-31 0001610820 BCTX:SharePurchaseWarrantsMember 2024-04-30 0001610820 BCTX:SharePurchaseWarrantsMember BCTX:WarrantOneMember 2024-04-30 0001610820 BCTX:SharePurchaseWarrantsMember BCTX:WarrantTwoMember 2024-04-30 0001610820 BCTX:SharePurchaseWarrantsMember BCTX:WarrantTwoMember srt:MinimumMember 2024-04-30 0001610820 BCTX:SharePurchaseWarrantsMember BCTX:WarrantTwoMember srt:MaximumMember 2024-04-30 0001610820 BCTX:SharePurchaseWarrantsMember BCTX:WarrantThreeMember 2024-04-30 0001610820 BCTX:CompensationWarrantsMember BCTX:WarrantOneMember 2024-04-30 0001610820 BCTX:CompensationWarrantsMember BCTX:WarrantTwoMember 2024-04-30 0001610820 BCTX:CompensationWarrantsMember BCTX:WarrantThreeMember 2024-04-30 0001610820 BCTX:CompensationWarrantsMember 2024-04-30 0001610820 us-gaap:WarrantMember 2023-07-31 0001610820 us-gaap:WarrantMember 2023-08-01 2024-04-30 0001610820 us-gaap:WarrantMember 2024-04-30 0001610820 BCTX:NonPublicWarrantsMember 2024-04-30 0001610820 BCTX:NonPublicWarrantsMember 2023-07-31 0001610820 BCTX:NonPublicWarrantsMember srt:MinimumMember 2024-04-30 0001610820 BCTX:NonPublicWarrantsMember srt:MaximumMember 2024-04-30 0001610820 BCTX:NonPublicWarrantsMember srt:MinimumMember 2023-07-31 0001610820 BCTX:NonPublicWarrantsMember srt:MaximumMember 2023-07-31 0001610820 BCTX:NonPublicWarrantsMember srt:MinimumMember 2023-08-01 2024-04-30 0001610820 BCTX:NonPublicWarrantsMember srt:MaximumMember 2023-08-01 2024-04-30 0001610820 BCTX:NonPublicWarrantsMember srt:MinimumMember 2022-08-01 2023-07-31 0001610820 BCTX:NonPublicWarrantsMember srt:MaximumMember 2022-08-01 2023-07-31 0001610820 BCTX:NonPublicWarrantsMember 2022-08-01 2023-07-31 0001610820 BCTX:BriaProTherapeuticsCorpMember 2024-04-30 0001610820 BCTX:BriaProTherapeuticsCorpMember 2023-08-31 0001610820 srt:MinimumMember BCTX:BriaProTherapeuticsCorpMember 2024-04-30 0001610820 srt:MaximumMember BCTX:BriaProTherapeuticsCorpMember 2024-04-30 0001610820 srt:MinimumMember BCTX:BriaProTherapeuticsCorpMember 2023-08-31 0001610820 srt:MaximumMember BCTX:BriaProTherapeuticsCorpMember 2023-08-31 0001610820 BCTX:BriaProTherapeuticsCorpMember srt:MinimumMember 2023-08-01 2024-04-30 0001610820 BCTX:BriaProTherapeuticsCorpMember srt:MaximumMember 2023-08-01 2024-04-30 0001610820 BCTX:BriaProTherapeuticsCorpMember srt:MinimumMember 2023-08-31 2023-08-31 0001610820 srt:MaximumMember BCTX:BriaProTherapeuticsCorpMember 2023-08-31 2023-08-31 0001610820 BCTX:BriaProTherapeuticsCorpMember 2023-08-31 2023-08-31 0001610820 BCTX:StockOptionPlanMember srt:MaximumMember 2022-08-02 2022-08-02 0001610820 BCTX:StockOptionPlanMember 2024-04-30 0001610820 BCTX:StockOptionPlanMember 2023-08-01 2024-04-30 0001610820 BCTX:EmployeesMember 2023-08-01 2024-04-30 0001610820 BCTX:BriaProTherapeuticsCorpMember 2023-08-01 2024-04-30 0001610820 BCTX:StockOptionPlanMember 2023-07-31 0001610820 BCTX:StockOptionPlanMember 2022-08-01 2023-07-31 0001610820 BCTX:ExercisePriceSixPointZeroThreeMember 2024-04-30 0001610820 BCTX:ExercisePriceSixPointZeroThreeMember 2023-08-01 2024-04-30 0001610820 BCTX:ExercisePriceSevenPointOneSixMember 2024-04-30 0001610820 BCTX:ExercisePriceSevenPointOneSixMember 2023-08-01 2024-04-30 0001610820 BCTX:ExercisePriceSixPointOneZeroMember 2024-04-30 0001610820 BCTX:ExercisePriceSixPointOneZeroMember 2023-08-01 2024-04-30 0001610820 BCTX:ExercisePriceFourPointSevenOneMember 2024-04-30 0001610820 BCTX:ExercisePriceFourPointSevenOneMember 2023-08-01 2024-04-30 0001610820 BCTX:ExercisePriceSevenPointFiveOneMember 2024-04-30 0001610820 BCTX:ExercisePriceSevenPointFiveOneMember 2023-08-01 2024-04-30 0001610820 BCTX:ExercisePriceEightPointFourSevenMember 2024-04-30 0001610820 BCTX:ExercisePriceEightPointFourSevenMember 2023-08-01 2024-04-30 0001610820 BCTX:ExercisePriceSevenPointTwoTwoMember 2024-04-30 0001610820 BCTX:ExercisePriceSevenPointTwoTwoMember 2023-08-01 2024-04-30 0001610820 BCTX:ExercisePriceFivePointSevenFourMember 2024-04-30 0001610820 BCTX:ExercisePriceFivePointSevenFourMember 2023-08-01 2024-04-30 0001610820 BCTX:ExercisePriceFourPointTwoFourMember 2024-04-30 0001610820 BCTX:ExercisePriceFourPointTwoFourMember 2023-08-01 2024-04-30 0001610820 BCTX:ExercisePriceFourPointTwoFourOneMember 2024-04-30 0001610820 BCTX:ExercisePriceFourPointTwoFourOneMember 2023-08-01 2024-04-30 0001610820 BCTX:ExercisePriceZeroPointZeroNineThreeThreeMember 2024-04-30 0001610820 BCTX:ExercisePriceZeroPointZeroNineThreeThreeMember 2023-08-01 2024-04-30 0001610820 BCTX:ExercisePriceZeroPointOneOneZeroEightMember 2024-04-30 0001610820 BCTX:ExercisePriceZeroPointOneOneZeroEightMember 2023-08-01 2024-04-30 0001610820 BCTX:ExercisePriceZeroPointZeroNineEightFourMember 2024-04-30 0001610820 BCTX:ExercisePriceZeroPointZeroNineEightFourMember 2023-08-01 2024-04-30 0001610820 BCTX:ExercisePriceZeroPointZeroSevenTwoNineMember 2024-04-30 0001610820 BCTX:ExercisePriceZeroPointZeroSevenTwoNineMember 2023-08-01 2024-04-30 0001610820 BCTX:ExercisePriceZeroPointOneOneSixTwoMember 2024-04-30 0001610820 BCTX:ExercisePriceZeroPointOneOneSixTwoMember 2023-08-01 2024-04-30 0001610820 BCTX:ExercisePriceZeroPointOneThreeOneZeroMember 2024-04-30 0001610820 BCTX:ExercisePriceZeroPointOneThreeOneZeroMember 2023-08-01 2024-04-30 0001610820 BCTX:ExercisePriceZeroPointOneOneSixFiveMember 2024-04-30 0001610820 BCTX:ExercisePriceZeroPointOneOneSixFiveMember 2023-08-01 2024-04-30 0001610820 BCTX:ExercisePriceZeroPointZeroEightEightEightMember 2024-04-30 0001610820 BCTX:ExercisePriceZeroPointZeroEightEightEightMember 2023-08-01 2024-04-30 0001610820 BCTX:ExercisePriceZeroPointZeroSixFiveSixMember 2024-04-30 0001610820 BCTX:ExercisePriceZeroPointZeroSixFiveSixMember 2023-08-01 2024-04-30 0001610820 BCTX:ExercisePriceZeroPointZeroSixFiveSixOneMember 2024-04-30 0001610820 BCTX:ExercisePriceZeroPointZeroSixFiveSixOneMember 2023-08-01 2024-04-30 0001610820 us-gaap:RestrictedStockUnitsRSUMember 2023-07-31 0001610820 us-gaap:RestrictedStockUnitsRSUMember 2024-04-30 0001610820 us-gaap:ResearchAndDevelopmentExpenseMember 2024-02-01 2024-04-30 0001610820 us-gaap:ResearchAndDevelopmentExpenseMember 2023-02-01 2023-04-30 0001610820 us-gaap:ResearchAndDevelopmentExpenseMember 2023-08-01 2024-04-30 0001610820 us-gaap:ResearchAndDevelopmentExpenseMember 2022-08-01 2023-04-30 0001610820 us-gaap:GeneralAndAdministrativeExpenseMember 2024-02-01 2024-04-30 0001610820 us-gaap:GeneralAndAdministrativeExpenseMember 2023-02-01 2023-04-30 0001610820 us-gaap:GeneralAndAdministrativeExpenseMember 2023-08-01 2024-04-30 0001610820 us-gaap:GeneralAndAdministrativeExpenseMember 2022-08-01 2023-04-30 0001610820 us-gaap:SubsequentEventMember 2024-05-17 0001610820 us-gaap:SubsequentEventMember BCTX:OneWarrantMember 2024-05-17 0001610820 us-gaap:SubsequentEventMember BCTX:InvestorAndDirectorMember 2024-05-17 iso4217:USD xbrli:shares iso4217:USD xbrli:shares xbrli:pure

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

(Mark One)

 

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

 

For the quarterly period ended April 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. 001-40101

 

BRIACELL THERAPEUTICS CORP.

(Exact name of registrant as specified in its charter)

 

British Columbia, Canada   47-1099599
(State or other jurisdiction of   (I.R.S. Employer
incorporation or organization)   Identification No.)

 

235 15th Street, Suite 300, West Vancouver, BC, V7T 2X1

 

(Address of Principal Executive Offices, including zip code)

 

604-921-1810

 

(Registrant’s telephone number, including area code)

 

N/A

 

(Former name, former address and former fiscal year, if changed since last report)

 

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

 

Title of each class   Trading Symbol   Name of each exchange on which registered
Common shares, no par value   BCTX   The Nasdaq Stock Market LLC
         
Warrants to purchase common shares, no par value   BCTXW   The Nasdaq Stock Market LLC

 

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

 

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

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, 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 June 14, 2024, there were 18,284,661 common shares, no par value per share, of the Company issued and outstanding.

 

 

 

 
 

 

BRIACELL THERAPEUTICS CORP.

Form 10-Q

Table of Contents

 

    Page
Part I. Financial Information 3
     
Item 1. Financial Statements 3
  Condensed Consolidated Balance Sheets as of April 30, 2024 (unaudited) and July 31, 2023 (unaudited) 3
  Unaudited Condensed Consolidated Statements of Operations and Comprehensive Loss for the Three and Nine Months ended April 30, 2024 4
  Unaudited Condensed Consolidated Statements of Changes in Shareholders’ Equity for the Three and Nine Months ended April 30, 2024 5
  Unaudited Condensed Consolidated Statement of Cash Flows for the Nine Months ended April 30, 2024 6
Notes to Unaudited Condensed Consolidated Financial Statements 7
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 16
Item 3. Quantitative and Qualitative Disclosures Regarding Market Risk 22
Item 4. Controls and Procedures 23
     
Part II. Other Information 24
     
Item 1. Legal Proceedings 24
Item 1A. Risk Factors 24
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 24
Item 3. Defaults Upon Senior Securities 24
Item 4. Mine Safety Disclosures 24
Item 5. Other Information 24
Item 6. Exhibits 24
     
Signatures 25

 

2
 

 

PART I-FINANCIAL

INFORMATION

 

Item 1. Financial Statements

 

BRIACELL THERAPEUTICS CORP.

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

 

   April 30, 2024   July 31, 2023 
         
ASSETS          
           
CURRENT ASSETS:          
Cash and cash equivalents  $935,694   $21,251,092 
Amounts receivable   15,233    18,873 
Prepaid expenses   4,579,065    5,678,542 
Total current assets   5,529,992    26,948,507 
           
NON-CURRENT ASSETS:          
Investments   2    2 
Equity investment in BC Therapeutics   469,658    - 
Intangible assets, net   203,614    215,068 
Total non-current assets   673,274    215,070 
           
Total assets  $6,203,266   $27,163,577 
           
LIABILITIES AND SHAREHOLDERS’ EQUITY          
           
CURRENT LIABILITIES:          
Trade payables  $6,422,402   $1,123,739 
Accrued expenses and other payables   335,357    677,718 
Total current liabilities   6,757,759    1,801,457 
           
NON-CURRENT LIABILITIES:          
Warrant liability   5,678,505    29,139,301 
Total non-current liabilities   5,678,505    29,139,301 
           
SHAREHOLDERS’ DEFICIT:          
Share Capital of no par value - Authorized: unlimited at April 30, 2024 and July 31, 2023, Issued and outstanding: 15,981,726 shares April 30, 2024 and July 31, 2023, respectively   69,591,784    69,591,784 
Share-based payment reserve   8,811,369    7,421,950 
Accumulated other comprehensive loss   (138,684)   (138,684)
Non-controlling Interest   (267,935)   - 
Accumulated deficit   (84,229,532)   (80,652,231)
Total shareholders’ deficit   (6,232,998)   (3,777,181)
           
Total liabilities and shareholders’ deficit  $6,203,266   $27,163,577 

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

3
 

 

BRIACELL THERAPEUTICS CORP.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS FOR THE THREE AND NINE MONTHS ENDED APRIL 30, 2024

(Unaudited)

 

                 
   Three months ended   Nine months ended 
   April 30,   April 30, 
   2024   2023   2024   2023 
   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited) 
Operating Expenses:                    
Research and development expenses  $7,657,632    3,860,568   $22,772,344   $10,169,140 
General and administrative expenses   1,572,016    1,816,461    4,789,778    5,397,363 
Total operating expenses   9,229,648    5,677,029    27,562,122    15,566,503 
                     
Operating loss   (9,229,648)   (5,677,029)   (27,562,122)   (15,566,503)
Financial income (expenses), net   10,958,887    781,593    23,934,668    (2,317,236)
Share of loss on equity investment   (36,997)   -    (55,342)   - 
Net income (loss) for the period  $1,692,242   $(4,895,436)  $(3,682,796)   (17,883,739)
Net loss attributable to non-controlling interest   (23,517)   -    (105,495)   - 
Net income (loss) for the period attributable to BriaCell   1,715,759    (4,895,436)   (3,577,301)   (17,883,739)
Net income (loss) per share attributable to BriaCell – basic and diluted  $

0.11

   $

(0.32

)  $

(0.22

)  $

(1.15

)
Weighted average number of shares used in computing net basic earnings per share of common stock   15,981,726    15,518,072    15,981,726    15,518,036 
Weighted average number of shares used in computing net diluted earnings per share of common stock   15,981,726    15,518,072    15,981,726    15,518,036 

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

4
 

 

BRIACELL THERAPEUTICS CORP.

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (DEFICIT)

(Unaudited)

FOR THE THREE AND NINE MONTHS ENDED APRIL 30, 2024

 

                             
   Share capital  

Additional
paid in

   Accumulated
other comprehensive
   Accumulated  

Non-

controlling

  

Total

shareholders’

equity

 
   Number   Amount   capital   loss   deficit   interest   (deficit) 
Balance, January 31, 2024   15,981,726   $69,591,784   $8,419,154   $(138,684)  $(85,945,291)  $(244,418)  $(8,317,455)
Issuance of options   -    -    392,215    -    -    -    392,215 
Income (loss) for the period   -    -    -    -    1,715,759    (23,517)   1,692,242 
Balance, April 30, 2024   15,981,726   $69,591,784   $8,811,369   $(138,684)  $

(84,229,532

)  $(267,935)  $(6,232,998)

 

   Share capital   Additional
paid in
   Accumulated other comprehensive   Accumulated   Non-
controlling
  

Total shareholders’

equity

 
   Number   Amount   Capital   loss   deficit   interest   (deficit) 
Balance, July 31, 2023   15,981,726   $69,591,784   $7,421,950   $(138,684)  $(80,652,231)   -   $(3,777,181)
Instruments issued to minority shareholders at the Arrangement Date   -    -    (36,767)   -    -    (162,440)   (199,207)
Issuance of options   -    -    1,426,186    -    -    -    1,426,186 
Loss for the period   -    -    -    -    

(3,577,301

)   (105,495)   (3,682,796)
Balance, April 30, 2024   15,981,726   $69,591,784   $8,811,369   $(138,684)  $

(84,229,532

)  $(267,935)  $(6,232,998)

 

                         
   Share capital   Additional
paid in
   Accumulated other comprehensive   Accumulated  

Total

shareholders’

Equity

 
   Number   Amount   capital   loss   deficit   (deficit) 
Balance, January 31, 2023   15,518,018   $65,589,293   $6,606,945   $(138,684)  $(73,338,140)  $(1,280,586)
Exercise of public offering warrants   300    2,491    -    -    -    2,491 
Issuance of options   -    -    281,189    -    -    281,189 
Net loss for the period   -    -    -    -    (4,895,436)   (4,895,436)
Balance, April 30, 2023   15,518,318   $65,591,784   $6,888,134   $(138,684)  $(78,233,576)  $(5,892,342)

 

   Share capital   Additional
paid in
   Accumulated other comprehensive   Accumulated   Total
shareholders’ equity
 
   Number   Amount   capital   loss   deficit   (deficit) 
Balance, July 31, 2022   15,518,018   $65,589,293   $5,228,160   $(138,684)  $(60,349,837)  $10,328,932 
Exercise of public offering warrants   300    2,491    -    -    -    2,491 
Issuance of options   -    -    1,659,974    -    -    1,659,974 
Net loss for the period   -    -              (17,883,739)   (17,883,739)
Balance, April 30, 2023   15,518,318   $65,591,784   $6,888,134   $(138,684)  $(78,233,576)  $(5,892,342)

 

The accompanying notes are an integral part of the condensed consolidated financial statements.

 

5
 

 

BRIACELL THERAPEUTICS CORP.

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS FOR THE NINE MONTHS ENDED APRIL 30, 2024

(Unaudited)

 

         
   Nine months ended April 30, 
   2024   2023 
Cash flow from operating activities          
Net loss for the period  $(3,682,796)  $(17,883,739)
Adjustments to reconcile net loss to net cash used in operating activities:          
Depreciation and amortization   11,453    11,453 
Share-based compensation   1,426,186    1,659,974 
Share of loss on equity investment   55,342    - 
Change in fair value of warrants   (23,660,003)   2,972,285 
Changes in assets and liabilities:          
Increase in amounts receivable   3,640    9,207 
Decrease (increase) in prepaid expenses   799,477    (37,040)
Increase in trade payable   5,298,663    531,972 
Decrease in accrued expenses and other payables   (342,360)   (89,965)
Total cash flow from operating activities   (20,090,398)   (12,825,853)
           
Cash flows from investing activities          
Equity Investment in BC Therapeutics (*)   (225,000)   - 
Total cash flow from investing activities   (225,000)   - 
Cash flows from financing activities          
Share and warrant buyback program   -    (47,294)
Proceeds from exercise of warrants   -    1,594 
Total cash flow from financing activities   -    (45,700)
           
Decrease in cash and cash equivalents   (20,315,398)   (12,871,553)
Cash and cash equivalents at beginning of the period   21,251,092    41,041,652 
Cash and cash equivalents at end of the period  $935,694   $28,170,099 

 

(*) In Addition, $125,000 was loaned to BC Therapeutics during the year ended July 31, 2023 and an additional $175,000 was loaned to BC Therapeutics between August 1, 2023 and December 20, 2023. The total amount ($300,000) was converted into an investment.

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

6
 

 

BriaCell Therapeutics Corp

Notes to the Condensed Consolidated Financial Statements

(Unaudited, expressed in US Dollars, except share and per share data and unless otherwise indicated)

 

NOTE 1: GENERAL AND GOING CONCERN

 

a.BriaCell Therapeutics Corp. (“BriaCell” or the “Company”) was incorporated under the Business Corporations Act (British Columbia) on July 26, 2006 and is listed on the Toronto Stock Exchange (“TSX”) under the symbol “BCT” and on the Nasdaq Capital Market (“NASDAQ”) under the symbols “BCTX” and “BCTXW”.
   
b.BriaCell is an immuno-oncology biotechnology company. The Company is currently advancing its Bria-IMT targeted immunotherapy program against end-stage breast cancer to Phase 3 study which has been approved by the FDA. BriaCell is also developing a personalized off-the-shelf immunotherapy, Bria-OTS™, and a soluble CD80 protein therapeutic which acts both as a stimulator of the immune system as well as an immune checkpoint inhibitor.
   
c.Basis of presentation of the financial statements:

 

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) for interim financial information and in accordance with the instructions to Form 10-Q and Article 8 of Regulation S-X promulgated by the U.S Securities and Exchange Commission (the “SEC”). Certain information or footnote disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted pursuant to the rules and regulations of the SEC for interim financial reporting. Accordingly, they do not include all the information and footnotes necessary for a complete presentation of financial position, results of operations, or cash flows. In the opinion of management, the accompanying unaudited condensed consolidated financial statements include all adjustments consisting of a normal recurring nature which are necessary for a fair presentation of the financial position, operating results, and cash flows for the periods presented.

 

The accompanying unaudited condensed consolidated financial statements should be read in conjunction with the Company’s Annual Report for the year ended July 31, 2023, filed with the SEC on October 25, 2023. The interim period results do not necessarily indicate the results that may be expected for any other interim period or for the full fiscal year.

 

d.The Company continues to devote substantially all of its efforts toward research and development activities. In the course of such activities, the Company has sustained operating losses and expects such losses to continue in the foreseeable future. The Company’s accumulated deficit as of April 30, 2024 was $84,229,532 and negative cash flows from operating activities during the nine-month period ended April 30, 2024 was $20,090,398. The Company is planning to finance its operations from its existing and future working capital resources and to continue to evaluate additional sources of capital and financing. The Company’s ability to continue as a going concern is dependent upon its ability to attain future profitable operations and to obtain the necessary financing to meet its obligations arising from normal business operations when they come due. The uncertainty of the Company’s ability to raise such financial capital casts significant doubt on the Company’s ability to continue as a going concern. These consolidated financial statements do not include any adjustments to the amounts and classification of assets and liabilities that might be necessary should the Company not be able to continue as a going concern. See note 9 for details of a $5.0 million offering that was completed on May 17, 2024.

 

7
 

 

BriaCell Therapeutics Corp

Notes to the Condensed Consolidated Financial Statements

(Unaudited, expressed in US Dollars, except share and per share data and unless otherwise indicated)

 

NOTE 1: GENERAL AND GOING CONCERN (Cont.)

 

e.The Company has two wholly-owned U.S. subsidiaries: (i) BriaCell Therapeutics Corp. (“BTC”), which was incorporated in April 3, 2014, under the laws of the state of Delaware and (ii) BTC has a wholly-owned subsidiary, Sapientia Pharmaceuticals, Inc. (“Sapientia”), which was incorporated in September 20, 2012, under the laws of the state of Delaware. The Company also has one Canadian subsidiary: BriaPro Therapeutics Corp, (“BriaPro”) which was incorporated on May 15, 2023, under the Business Corporations Act (British Columbia). As of July 31, 2023, BriaPro was a wholly-owned subsidiary and one U.S subsidiary, as of February 1, 2024, BC Therapeutics Inc, which was incorporated in September 12, 2022, under the laws of the state of Delaware (see note 3)
   
f.On August 31, 2023, the Company closed a plan of arrangement spinout transaction (the “Arrangement”) pursuant to which certain pipeline assets of the Company, including Bria-TILsRx™ and protein kinase C delta (PKCδ) inhibitors for multiple indications including cancer (the “BriaPro Assets”), were spun-out to BriaPro Therapeutics Corp. (“BriaPro”), resulting in a 2/3rd owned subsidiary of the Company with the remaining 1/3rd held by BriaCell shareholders (“BriaCell Shareholders”).

 

Pursuant to the terms of the Arrangement, BriaPro has acquired the entire right and interest in and to the BriaPro Assets in consideration for the issuance by BriaPro to the Company of BriaPro common shares. Under the terms of the Arrangement, for each BriaCell share held immediately prior to closing, BriaCell Shareholders receive one (1) common share of BriaPro, and one (1) new common share of BriaCell (retiring their old share) having the same terms and characteristics as the existing BriaCell common shares. The Company will remain listed on the NASDAQ Stock Market and Toronto Stock Exchange, and BriaPro is an unlisted reporting issuer in Canada.

 

Immediately following the closing of the Arrangement, the Company controls 2/3rd of the BriaPro common shares representing approximately 66.6% of the issued and outstanding common shares of BriaPro.

 

As a result of the Arrangement, there are 47,945,178 BriaPro common shares issued and outstanding. The Company now beneficially owns or controls approximately 31,963,452 BriaPro common shares, representing 2/3rd of the issued and outstanding BriaPro common shares.

 

Pursuant to the Arrangement, each BriaCell warrant shall, in accordance with its terms, entitle the holder thereof to receive, upon the exercise thereof, one BriaCell Share and one BriaPro Share for the original exercise price.

 

Upon the exercise of BriaCell Warrants, BriaCell shall, as agent for BriaPro, collect and pay to BriaPro an amount for each one (1) BriaPro Share so issued that is equal to the exercise price under the BriaCell Warrant multiplied by the fair market value of one (1) BriaPro Share at the Effective Date divided by the total fair market value of one (1) BriaCell Share and one (1) BriaPro Share at the Effective Date (“BriaPro Warrant Shares”).

 

Pursuant to the Arrangement, all Briacell option holders received the same amount of BriaPro options (“BriaPro Option”) and under the BriaPro incentive plan. The exercise price of the BriaCell options was apportioned between the BriaCell options and the BriaPro options, as follows:

 

Each one (1) BriaPro Option to acquire one (1) Share shall have an exercise price equal to the product obtained by multiplying the original exercise price of the BriaCell Option by the quotient obtained by dividing (A) the fair market value of a BriaPro Share at the Effective Date by (B) the aggregate fair market value of a BriaCell Share and a BriaPro Share at the Effective Date.

 

Pursuant to the Arrangement, all BriaCell Restricted Shares Units (“RSU”) holders received the same amount of BriaPro RSU’s under the BriaPro incentive plan.

 

Transition Services Agreement

 

On August 31, 2023, the Company and BriaPro executed a transition services agreement (the “Agreement”), pursuant to which BriaCell will provide certain research and development and head office services (the “Services”) to BriaPro for a fixed monthly fee of $20,000.

 

Briacell and BriaPro acknowledged the transitional nature of the Services and accordingly, as promptly as practicable, BriaPro agreed to use commercially reasonable efforts to transition each Service to its own internal organization or to obtain alternate third party providers to provide the Services.

 

In accordance with US GAAP’s Accounting Standards Codification 505 “Equity”, the Arrangement was determined to be a spinoff of nonmonetary assets which did not constitute a business. However, since the assets were transferred to an entity under the Company’s control, the assets is being recorded on the Company’s basis (carry value) and not at fair market value.

 

8
 

 

BriaCell Therapeutics Corp

Notes to the Condensed Consolidated Financial Statements

(Unaudited, expressed in US Dollars, except share and per share data and unless otherwise indicated)

 

NOTE 2: SIGNIFICANT ACCOUNTING POLICIES

 

a. Use of estimates:

 

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates, judgments and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. The Company’s management believes that the estimates, judgment and assumptions used are reasonable based upon information available at the time they are made. These estimates, judgments and assumptions can affect the reported amounts of assets and liabilities at the dates of the consolidated financial statements, and the reported amount of expenses during the reporting periods. Actual results could differ from those estimates.

 

b. Equity method investments:

 

Investments in entities over which the Company does not have a controlling financial interest but has significant influence, are accounted for using the equity method, with the Company’s share of losses reported in loss from equity method investments on the statements of loss and comprehensive loss. Equity method investments are recorded at cost, plus the Company’s share of undistributed earnings or losses, and impairment, if any, within interest in equity investees on the statements of financial position.

 

c. Recently issued and adopted accounting standards:

 

As an “emerging growth company,” the Jumpstart Our Business Startups Act (“JOBS Act”) allows the Company to delay adoption of new or revised accounting pronouncements applicable to public companies until such pronouncements are made applicable to private companies. The Company has elected to use this extended transition period under the JOBS Act. The adoption dates discussed below reflects this election. The pronouncements below relate to standards that impact the Company.

 

1.In December 2023, the FASB issued ASU 2023-09 - Income Taxes (Topic 740): Improvements to Income Tax Disclosures. This standard modifies the rules on income tax disclosures to require entities to disclose specific categories in the rate reconciliation, the income or loss from continuing operations before income tax expense or benefit, and income tax expense or benefit from continuing operations. ASU 2023-09 also requires entities to disclose their income tax payments to international, federal, state, and local jurisdictions. The ASU is effective for years beginning after December 15, 2024, but early adoption is permitted. This ASU should be applied on a prospective basis, although retrospective application is permitted. The Company is currently evaluating the impact of this standard on its financial statements and disclosures.
   
 2.In March 2024, the FASB issued ASU 2024-01 - Compensation—Stock Compensation (Topic 718): Scope Application of Profits Interest and Similar Awards. This standard clarifies whether profits interest and similar awards fall within the scope of stock-based compensation guidance as defined in ASC Topic 718, introducing examples to demonstrate this. The ASU includes scenarios where profits interest awards are classified as equity instruments or liability awards and situations where they fall outside ASC Topic 718, being accounted for under ASC Topic 710. The ASU is effective for years beginning after December 15, 2024, but early adoption is permitted. This ASU should be applied on a prospective basis, although retrospective application is permitted. The Company is currently evaluating the impact of this standard on its financial statements and disclosures.

 

9
 

 

BriaCell Therapeutics Corp

Notes to the Condensed Consolidated Financial Statements

(Unaudited, expressed in US Dollars, except share and per share data and unless otherwise indicated)

 

NOTE 2: SIGNIFICANT ACCOUNTING POLICIES (Cont.)

 

2.In July 2023, the FASB issued 2023-03 — Presentation of Financial Statements (Topic 205), Income Statement — Reporting Comprehensive Income (Topic 220), Distinguishing Liabilities from Equity (Topic 480), Equity (Topic 505), and Compensation — Stock Compensation (Topic 718): Amendments to SEC Paragraphs Pursuant to SEC Staff Accounting Bulletin No. 120, SEC Staff Announcement at the March 24, 2022, EITF Meeting, and Staff Accounting Bulletin Topic 6.B, Accounting Series Release 280 — General Revision of Regulation S-X: Income or Loss Applicable to Common Stock (SEC Update). The adoption of this standard did not result in amended disclosures in the Company’s Condensed Consolidated Financial Statements, nor did this standard have a material impact the Company’s results of operations.

 

NOTE 3: INVESTMENT IN BC THERAPEUTICS INC.

 

On December 21, 2021, the Company and BC Therapeutics, Inc. (“BC Therapeutics” or “the Investee”) entered a share purchase agreement (“SPA”), pursuant to which the Company invested $300,000 at $1.25 per BC Therapeutics share for a 37.5% interest in the Investee. Pursuant to the SPA (“Initial Investment”), Briacell also received two options to invest an additional $225,000 per option at $1.25 per BC Therapeutics share. The first option expires on February 15, 2024 (“First BC Therapeutics Option”) and the second option expires on June 30, 2024 (“Second BC Therapeutics Options”, together, the “BC Therapeutic Options”). In accordance with ASC 321 and ASC 815, the BC Therapeutics Options were valued at $76,350 in accordance with the Black Scholes Option Price Model, using the following assumptions: Share price: $1.25, Exercise price: $1.25, Dividend yield: 0%, Risk free interest rate: $4.902%, Volatility: 100%.

 

BC Therapeutics has a board of four representatives, with two representatives appointed by BriaCell and two representatives appointed by the existing shareholders. All significant decisions related to BC Therapeutics require the approval of at least a majority of the board members.

 

On February 1, 2024, the Company exercised the First BC Therapeutics Option and currently holds 51.2% of BC Therapeutics. The value of the BC Therapeutics Options was updated to consider the effect of the exercise of the First BC Therapeutics Option. Consequently, the fair value of the First BC Therapeutics Option, $35,964, has been reclassified to the investment.

 

In accordance with ASC 810, the Company continues to account for the investment under the equity method of accounting as the Company does not exercise control over BC Therapeutics.

 

Changes in the Company’s equity investment in BC Therapeutics is summarized as follows:

 

      
Balance – August 1, 2023  $- 
Funding (including the value of the BC Therapeutics Options)   525,000 
Share of losses:     
Consulting   (49,064)
Legal and Professional Services   (5,576)
Dues & Subscriptions   (621)
Office Expenses   (76)
Bank Charges   (5)
Balance – April 30, 2024  $469,658 

 

The following amounts represent the Company’s 51.2% share of the assets of BC Therapeutics:

 SCHEDULE OF ASSETS AND LIABILITIES OF BC THERAPEUTICS

  

As of

April 30, 2024

 
Current assets: Cash  $83,978 
Net assets  $83,978 

 

NOTE 4: CONTINGENT LIABILITIES AND COMMITMENTS

 

a.BriaPro Warrants

 

As detailed in note 1(f), upon the exercise of BriaCell Warrants, BriaCell shall, as agent for BriaPro, collect and pay to BriaPro an amount of up to $241,164.

 

b.Lease

 

The Company is currently in a 12-month commitment (ending August 31, 2024) for office and lab space in Philadelphia, PA, costing the company approximately $36,000 per month.

 

10
 

 

BriaCell Therapeutics Corp

Notes to the Condensed Consolidated Financial Statements

(Unaudited, expressed in US Dollars, except share and per share data and unless otherwise indicated)

 

NOTE 5: FAIR VALUE MEASUREMENTS

 

The following table presents information about our financial instruments that are measured at fair value on a recurring basis as of April 30, 2024, and July 31, 2023:

 

   Fair Value Measurements at 
   April 30, 2024   July 31, 2023 
   Level 1   Level 2   Total   Level 1   Level 2   Total 
Financial Assets:                              
Cash and cash equivalents   935,694    -    935,694    21,251,092    -    21,251,092 
                               
Total assets measured at fair value  $935,694   $-   $935,694   $21,251,092   $-   $21,251,092 
                               
Financial liabilities:                              
Warrants liability   3,546,096    2,132,409    5,678,505    9,742,023    19,397,278    29,139,301 
                               
Total liabilities measured at fair value  $3,546,096   $2,132,409   $5,678,505   $9,742,023   $19,397,278   $29,139,301 

 

The Company classifies its cash and cash equivalents and the liability in respect of publicly traded warrants within Level 1 because we use quoted market prices in active markets.

 

The fair value of the warrant liability for non-public warrants is measured using inputs other than quoted prices included in Level 1 that are observable for the liability either directly or indirectly, and thus are classified as Level 2 financial instruments.

 

NOTE 6: SHAREHOLDERS’ EQUITY

 

a. Authorized share capital

 

The authorized share capital consists of an unlimited number of common shares with no par value.

 

b. Issued share capital

 

No shares were issued during the nine-month period ended April 30, 2024.

 

c. Share Purchase Warrants

 

(i)There were no changes in share purchase warrants for the nine-month period ended April 30, 2024 as presented below:

 

   Number of   Weighted 
   warrants   average exercise 
   outstanding   price 
Balance, July 31, 2023 and April 30, 2024   8,121,650   $5.75 

 

(ii)As of April 30, 2024, warrants outstanding were as follows:

 

Number of       Exercisable At    
Warrants   Exercise Price(*)   April 30, 2024   Expiry Date
 51,698   $3.91    51,698   November 16, 2025
 3,896,809   $5.31    3,896,809   February 26, 2026April 26, 2026
 4,173,143   $6.19    4,173,143   December 7, 2026
 8,121,650         8,121,650    

 

(*)See note 4(a).

 

11
 

 

BriaCell Therapeutics Corp

Notes to the Condensed Consolidated Financial Statements

(Unaudited, expressed in US Dollars, except share and per share data and unless otherwise indicated)

 

NOTE 6: SHAREHOLDERS’ EQUITY (Cont.)

 

d. Compensation Warrants

 

(i)There were no changes to compensation warrants for the nine-month period ended April 30, 2024.
   
(ii)As of April 30, 2024, compensation warrants outstanding were as follows:

 

Number of       Exercisable At    
Warrants   Exercise Price(*)   April 30, 2024   Expiry Date
 4,890   $3.91    4,890   November 16, 2025
 17,074   $5.31    17,074   February 26, 2026
 24,688   $6.19    24,688   June 7, 2026
 46,652         46,652    

 

  (*) See note 4(a).

 

e. Warrant liability continuity

 

The following table presents the summary of the changes in the fair value of the warrants:

 

   Warrants liability 
     
Balance as of August 1, 2023  $29,139,301 
Fair value of BriaPro Warrant Shares at Effective Date  $199,207 
Change in fair value during the period  $(23,660,003)
      
Balance as of April 30, 2024  $5,678,505 

 

12
 

 

The key inputs used in the valuation of the non-public warrants as of April 30, 2024 and at July 31, 2023 were as follows:

 

BriaCell Therapeutics Corp

Notes to the Condensed Consolidated Financial Statements

(Unaudited, expressed in US Dollars, except share and per share data and unless otherwise indicated)

 

NOTE 6: SHAREHOLDERS’ EQUITY (Cont.)

 

   April 30, 2024   July 31, 2023 
         
Share price  $2.17   $6.69 
Exercise price  $5.31-6.19   $5.31-6.19 
Expected life (years)   1.55-2.60    2.58-3.35 
Volatility   69-74%   100%
Dividend yield   0%   0%
Risk free rate   4.34-5.05%   4.51%

 

The key inputs used in the valuation of the of the BriaPro Warrant Shares as of April 30, 2024 were as follows:

 

       August 31, 
   April 30,   2023 
   2024   (Effective Date) 
         
Share price  $0.0365   $0.0365 
Exercise price  $ 0.0206-0.0308   $ 0.0206-0.0308 
Expected life (years)   1.55-2.60    2.21-3.27 
Volatility   69-74%   100%
Dividend yield   0%   0%
Risk free rate   4.23-4.34%   4.40%

 

NOTE 7: SHARE-BASED COMPENSATION

 

a.On August 2, 2022, the Company approved an omnibus equity incentive plan (“Omnibus Plan), which will permit the Company to grant incentive stock options, preferred share units, RSU, and deferred share units (collectively, the “Awards”) for the benefit of any employee, officer, director, or consultant of the Company or any subsidiary of the Company. The maximum number of shares available for issuance under the Omnibus Plan shall not exceed 15% of the issued and outstanding Shares, from time to time, less the number of Shares reserved for issuance under all other security-based compensation arrangements of the Company, including the existing Stock Option Plan. On February 9, 2023, the Omnibus Plan was approved by the shareholders.
   
b.The following table summarizes the number of options granted to directors, officers, employees, and consultants under the option plan for nine-month period ended April 30, 2024 and related information:

 

  

Number of

options

  

Weighted

average

exercise price

  

Weighted

average

remaining

contractual term

(in years)

  

Aggregate

intrinsic value

 
                 
Balance as of July 31, 2023   2,131,400   $6.19    3.55   $1,065,700 
                     
Balance as of April 30, 2024   2,131,400    6.16    2.80    - 
                     
                     
Exercisable as of April 30, 2024   1,881,013   $6.17    2.64   $- 

 

As of April 30, 2024 there are $1,164,462 of total unrecognized costs related to share-based compensation that is expected to be recognized over a period of up to 1 year.

 

13
 

 

BriaCell Therapeutics Corp

Notes to the Condensed Consolidated Financial Statements

(Unaudited, expressed in US Dollars, except share and per share data and unless otherwise indicated)

 

NOTE 7: SHARE-BASED COMPENSATION (Cont.)

 

c.The following table summarizes information about the Company’s outstanding and exercisable options granted to employees as of April 30, 2024.

 

Exercise

price

  

Options

outstanding as

of

April 30,

2024

  

Options

exercisable as

of

April 30,

2024

  

Weighted

average

remaining

contractual

term (years)

   Expiry Date
                 
$6.03    440,000    220,000    4.14   June 20, 2028
$7.16    21,000    13,125    3.83   February 27, 2028
$6.10    180,100    157,588    3.26   August 02, 2027
$4.71    31,000    31,000    3.06   May 20, 2027
$7.51    150,000    150,000    2.79   February 16, 2027
$8.47    524,700    524,700    2.70   January 13, 2027
$7.22    12,600    12,600    2.50   November 01, 2026
$5.74    100,000    100,000    2.34   September 01, 2026
$4.24    60,000    60,000    1.97   April 19, 2026
$4.24    612,000    612,000    1.91   March 29, 2026
      2,131,400    1,881,013         

 

d.As result of the Arrangement, 2,131,400 BriaPro Options were issued and are outstanding as of April 30, 2024:

 

Exercise   Options outstanding as of  

Options

exercisable as of

    
Price   April 30, 2024   April 30, 2024   Expiry Date
             
$0.0933                    440,000                    220,000   June 20, 2028
$0.1108    21,000    13,125   February 27, 2028
$0.0984    180,100    157,588   August 02, 2027
$0.0729    31,000    31,000   May 20, 2027
$0.1162    150,000    150,000   February 16, 2027
$0.1310    524,700    524,700   January 13, 2027
$0.1165    12,600    12,600   November 01, 2026
$0.0888    100,000    100,000   September 01, 2026
$0.0656    60,000    60,000   April 19, 2026
$0.0656    612,000    612,000   March 29, 2026
      2,131,400    1,881,013    

 

e.Restricted Share Unit Plan

 

The following table summarizes the number of RSU’s granted to directors under the Omnibus plan as of April 30, 2024:

 

   Number of     
   RSU’s   Aggregate 
   outstanding   intrinsic value 
Balance, July 31, 2023   19,200   $128,448 
Balance, April 30, 2024   19,200   $41,664 

 

14
 

 

BriaCell Therapeutics Corp

Notes to the Condensed Consolidated Financial Statements

(Unaudited, expressed in US Dollars, except share and per share data and unless otherwise indicated)

 

NOTE 7: SHARE-BASED COMPENSATION (Cont.)

 

f. The total share-based compensation expense related to all of the Company’s equity-based awards, recognized for the three and nine-month period ended

 

April 30, 2024 and 2023 is comprised as follows:

 

   2024   2023   2024   2023 
   Three months ended April 30,   Nine months ended April 30, 
   2024   2023   2024   2023 
   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited) 
Research and development expenses  $126,313    239,435   $618,375    814,782 
General and administrative expenses   265,902    41,754    807,811    845,192 
Total share-based compensation  $392,215    281,189   $1,426,186    1,659,974 

 

NOTE 8: BASIC AND DILUTED NET LOSS PER SHARE

 

Basic net income (loss) per ordinary share is computed by dividing net income (loss) for each reporting period by the weighted-average number of ordinary shares outstanding during each year. Diluted net income (loss) per ordinary share is computed by dividing net income (loss) for each reporting period by the weighted average number of ordinary shares outstanding during the period, plus dilutive potential ordinary shares considered outstanding during the period, in accordance with ASC No. 260-10 “Earnings Per Share”. The company reported a loss for the three and nine month period ending April 30, 2023 and for the nine months ended April 30, 2024, leading to the exclusion of potentially dilutive ordinary shares. Conversely, for the three-month period ended April 30, 2024, the Company reported a gain. However, due to the specific characteristics and terms of the outstanding warrants and options, they were not considered dilutive for this period and, therefore, no adjustment was made to include them in the calculation of diluted net income per ordinary share.

 

                     
   Three months ended
April 30,
   Nine months ended
April 30,
 
   2024   2023   2024   2023 
   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited) 
Basic EPS                    
Numerator:                    
Net income (loss)  $1,715,759   $(4,895,436)  $(3,577,301)  $(17,883,739)
Denominator:                    
Shares used in computation of basic earnings per share   15,981,726    15,518,072    15,981,726    15,518,036 
Basic EPS  $0.11   $(0.32)  $(0.22)  $(1.15)
Diluted EPS                    
Numerator:                    
Net income (loss) attributable to common stock, basic  $1,715,759   $(4,895,436)  $(3,577,301)  $(17,883,739)
Net (loss) attributable to common stock, diluted   -    -    -    - 
Denominator:                    
Shares used in computing net EPS of common stock, basic   15,981,726    15,518,072    15,981,726    15,518,036 
Stock Options   -    -    -    - 
Warrants   -    -    -    - 
Shares used in computation of diluted earnings per share   15,981,726    15,518,072    15,981,726    15,518,036 
Diluted EPS  $0.11   $(0.32)  $(0.22)  $(1.15)

 

NOTE 9: FINANCIAL INCOME (EXPENSES), NET

 

   2024   2023   2024   2023 
   Three months ended April 30,   Nine months ended April 30, 
   2024   2023   2024   2023 
   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited) 
Interest income  $15,606    253,489   $288,016    682,437 
Change in fair value of warrant liability   10,945,672    539,427    23,660,003    (2,972,285)
Foreign exchange gain (loss)   (2,391)   (11,323)   (13,351)   (27,388)
Financial income (expenses), net  $10,958,887   $781,593   $23,934,668   $(2,317,236)

 

NOTE 10: SUBSEQUENT EVENT

 

The Company evaluated the possibility of subsequent events existing in the Company’s unaudited condensed consolidated financial statements through June 14, 2024, the date that the condensed consolidated financial statements were available for issuance. The Company is not aware of any subsequent events which would require recognition or disclosure in the consolidated financial statements, except as follows:

 

 

On May 17, 2024, the Company closed a registered direct offering with healthcare-focused institutional investors and a certain existing investor and a director of the Company for the purchase and sale of 2,402,935 common shares of the Company (or pre-funded warrants in lieu thereof) and warrants to purchase up to an aggregate of 2,402,935 common shares of the Company for aggregate gross proceeds of approximately $5.0 million before deducting placement agent fees and other offering expenses (the “Offering”). Each common share (or pre-funded warrant in lieu thereof) was sold together with one warrant to purchase one common share at a combined purchase price of $2.00 to the institutional investors and $2.215 to the existing investor and director of the Company. The warrants have an exercise price of $2.11 per share, will become exercisable six months from the date of issuance and expire five years from the initial exercise date.

 

15
 

 

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

 

References to the “Company,” “our,” “us” or “we” refer to BriaCell Therapeutics Corp. The following discussion and analysis of the Company’s financial condition and results of operations should be read in conjunction with the unaudited condensed consolidated financial statements and the notes thereto contained elsewhere in this report. Certain information contained in the discussion and analysis set forth below includes forward-looking statements that involve risks and uncertainties.

 

Introduction

 

This Management’s Discussion and Analysis (“MD&A”) should be read together with other information, including our unaudited condensed interim consolidated financial statements and the related notes to those statements included in Part I, Item 1 of this Quarterly Report (the “Condensed Consolidated Financial Statements”), our consolidated financial statements appearing in our Annual Report on Form 10-K for the year ended July 31, 2023 (the “Annual Report”) and Part I, Item 1A, Risk Factors, of the Annual Report. This MD&A provides additional information on our business, recent developments, financial condition, cash flows and results of operations, and is organized as follows:

 

Part 1 - Business Overview. This section provides a general description of our business, which we believe is important in understanding the results of our operations, financial condition, and potential future trends.

 

Part 2 - Results of Operations. This section provides an analysis of our results of operations for the first half and second quarter of fiscal 2024 in comparison to the first half and second quarter of fiscal 2023.

 

Part 3 - Financial Liquidity and Capital Resources. This section provides an analysis of our cash flows and outstanding debt and commitments. Included in this analysis is a discussion of the amount of financial capacity available to fund our ongoing operations and future commitments.

 

We prepare and report our unaudited Condensed Consolidated Financial Statements in accordance with U.S. GAAP. Our unaudited Condensed Consolidated Financial Statements, and the financial information contained herein, are reported in U.S Dollars.

 

Cautionary Note Regarding Forward-Looking Statements

 

This Quarterly Report on Form 10-Q includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Exchange Act. We have based these forward-looking statements on our current expectations and projections about future events. These forward-looking statements are subject to known and unknown risks, uncertainties and assumptions about us that may cause our actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by such forward-looking statements. In some cases, you can identify forward-looking statements by terminology such as “may,” “should,” “could,” “would,” “expect,” “plan,” “anticipate,” “believe,” “estimate,” “continue,” or the negative of such terms or other similar expressions. Factors that might cause or contribute to such a discrepancy include, but are not limited to, those described in our other SEC filings.

 

Overview

 

BriaCell Therapeutics Corp. (the “Company”), is a clinical-stage biotechnology company that is developing novel immunotherapies to transform cancer care. Immunotherapies have come to the forefront in the fight against cancer as they harness the body’s own immune system to recognize and destroy cancer cells. The Company is currently advancing its Bria-IMT™ targeted immunotherapy in combination with an immune check point inhibitor.

 

(Retifanlimab) in a pivotal1 Phase 3 study in advanced metastatic breast cancer. Bria-IMT™ is currently under Fast Track Designation by the U.S. FDA intended to accelerate the review process of novel treatments that address unmet medical needs. Positive completion of the pivotal study, following review by FDA, could lead to full approval of the Bria-IMT™ immune checkpoint inhibitor combination in advanced metastatic breast cancer. BriaCell reported benchmark-beating patient survival and clinical benefit in advanced metastatic breast cancer with median overall survival of 13.4 months in BriaCell’s advanced metastatic breast cancer patients vs. 6.7-9.8 months for similar patients reported in the literature in its Phase 2 study of Bria-IMT™ combination study with retifanlimab at the 2023 San Antonio Breast Cancer Symposium. A completed Bria-IMT™ Phase 1 combination study with retifanlimab (an anti-PD1 antibody manufactured by Incyte) confirmed tolerability and early-stage efficacy. BriaCell is also developing a personalized off-the-shelf immunotherapy, Bria-OTS™, which provides a platform technology to develop personalized off-the-shelf immunotherapies for numerous types of cancer, and a soluble CD80 protein therapeutic which acts both as a stimulator of the immune system as well as an immune checkpoint inhibitor.

 

 

1 “Pivotal” is an industry term referring to a Phase 3 clinical study intended to show and confirm the safety and efficacy of a treatment.

 

16
 

 

Recent Developments

 

On August 31, 2023, the Company closed the previously announced plan of arrangement spinout transaction (the “Arrangement”) pursuant to which certain pipeline assets of the Company, including Bria-TILsRx™ and protein kinase C delta (PKCδ) inhibitors for multiple indications including cancer (the “BriaPro Assets”), were spun-out to BriaPro Therapeutics Corp. (“BriaPro”), resulting in a 2/3rd owned subsidiary of the Company with the remaining 1/3rd held by BriaCell shareholders (“BriaCell Shareholders”).

 

Pursuant to the terms of the Arrangement, BriaPro has acquired the entire right and interest in and to the BriaPro Assets in consideration for the issuance by BriaPro to the Company of BriaPro common shares. Under the terms of the Arrangement, for each BriaCell share held immediately prior to closing, BriaCell Shareholders receive one (1) common share of BriaPro, and one (1) new common share of BriaCell (retiring their old share) having the same terms and characteristics as the existing BriaCell common shares. The Company will remain listed on the NASDAQ Stock Market and Toronto Stock Exchange, and BriaPro is an unlisted reporting issuer in Canada.

 

As noted above, immediately following the closing of the Arrangement, the Company controlled 2/3rd of the BriaPro common shares representing approximately 66.6% of the issued and outstanding common shares of BriaPro As a result of the Arrangement, there were approximately 47,945,178 BriaPro common shares issued and outstanding immediately following consummation of the Arrangement. The Corporation now beneficially owns or controls approximately 31,963,452 BriaPro common shares, representing 2/3rd of the issued and outstanding BriaPro common shares.

 

On October 3, 2023, BriaCell initiated its pivotal Phase 3 Study of Bria-IMT™ in advanced metastatic breast Cancer. The study will evaluate the efficacy and safety of the Bria-IMT™ combination regimen with an immune check point inhibitor (Retifanlimab) in patients who have failed at least two approved therapies for the disease. Bria-IMT™ is currently under Fast Track Designation by the U.S. FDA intended to accelerate the review process of novel treatments that address unmet medical needs. Positive completion of the pivotal study, following review by FDA, could lead to full approval of the Bria-IMT™ immune checkpoint inhibitor combination in advanced metastatic breast cancer. FDA has agreed that improvement in overall survival in the Bria-IMT™ combination arm as compared to the physician’s choice of treatment arm will be the primary endpoint of the study. The study will enroll 177 patients in the Bria-IMT™ combination therapy arm and 177 patients in the treatment of physician’s choice arm. To gather additional information on the Bria-IMT™ regimen alone, 50 patients will be enrolled in this regimen and will be eligible for combination therapy following their initial post treatment evaluation. BriaCell expects frequent and responsive FDA communication under its Fast Track status during the pivotal Phase 3 study. The successful completion of the pivotal Phase 3 study would allow BriaCell to subsequently submit a Biologics License Application and accelerate the path to commercialization.

 

On May 17, 2024, the Company closed a registered direct offering with healthcare-focused institutional investors and a certain existing investor and a director of the Company for the purchase and sale of 2,402,935 common shares of the Company (or pre-funded warrants in lieu thereof) and warrants to purchase up to an aggregate of 2,402,935 common shares of the Company for aggregate gross proceeds of approximately $5.0 million before deducting placement agent fees and other offering expenses (the “Offering”). Each common share (or pre-funded warrant in lieu thereof) was sold together with one warrant to purchase one common share at a combined purchase price of $2.00 to the institutional investors and $2.215 to the existing investor and director of the Company. The warrants have an exercise price of $2.11 per share, will become exercisable six months from the date of issuance and expire five years from the initial exercise date.

 

17
 

 

Results of Operations for the Three Months Ended April 30, 2024 and 2023

 

   Three months ended April 30, 
   2024   2023 
   (Unaudited)   (Unaudited) 
Operating Expenses:          
Research and development expenses  $7,657,632   $3,860,568 
General and administrative expenses   1,572,016    1,816,461 
Total operating expenses   9,229,648    5,677,029 
           
Operating loss   (9,229,648)   (5,677,029)
Financial expenses, net   10,958,887    781,593 
Share of loss on equity investments   (36,997)   - 
Net loss for the period  $1,692,242   $(4,895,436)
Net loss attributable to non-controlling interest   (23,517)   - 
Net loss for the period attributable to BriaCell   1,715,759    (4,895,436)
Net loss per share attributable to BriaCell – basic and diluted  $0.11   $(0.32)

 

Research and Development Costs

 

Research costs are comprised primarily of (i) salaries and wages to Company employees at our laboratory; and (ii) clinical trials and investigational drug costs, which include the testing and manufacture of our investigational drugs and costs of our clinical trials.

 

The following is a breakdown of our research and development costs by project:

 

   Three months ended April 30, 
   2024   2023 
         
Clinical trials  $4,663,049   $1,617,172 
Pre-clinical projects   2,109,316    908,800 
Chemical, Manufacturing and Control Costs (“CMC Costs”)   458,172    671,590 
Other   427,095    667,006 
   $7,657,632   $3,860,568 

 

Our clinical trial expenses include the extra costs for our immunotherapy program, Bria-IMT™, Phase I/IIa clinical trial. Clinical trial expenses increased in 2024 as patients stayed in the trial for a longer period of time (i.e. a longer than expected overall survival). Additionally, our costs increased significantly compared with the same period in 2023 for much higher set up costs for the pivotal Phase 3 study of Bria-IMT™ combination regimen with Retifanlimab in advanced breast cancer, and additional expenses in preparation for the upcoming clinical studies of Bria-OTS™.

 

Pre-clinical projects include expenses incurred in our off-the-shelf personalized immunotherapies, including Bria-OTS+™, and Bria-PROS™. Our pre-clinical costs have increased in 2024 as we hired more staff to accelerate our existing pre-clinical program and added an additional pre-clinical program (sCD80).

 

Other costs are ancillary expenses we incur such as costs to maintain our patents, investigation of early-stage projects, scientific advisory board expenses, contracts with vendors for pre-clinical work, and administration costs associated with all our research and development expenditure.

 

The following is a breakdown of our research and development costs by nature of expenses:

 

   Three months ended April 30, 
   2024   2023 
         
Clinical trial sites and investigational drug costs  $6,165,072   $2,469,105 
Wages and salaries   1,090,902    947,509 
Laboratory Rent   109,500    49,440 
Supplies   165,264    155,079 
Professional fees   581    - 
Share-based compensation   126,313    239,435 
   $7,657,632   $3,860,568 

 

18
 

 

For the three-month period ended April 30, 2024, total research costs amounted to $7,657,632 as compared to $3,860,568 for the three-month period ended April 30, 2023. The rise in these costs is primarily attributed to the continued expansion of the Company’s clinical trials, specifically our Bria-IMT™ trial. Clinical trials and investigational drug costs increased from $2,469,105 in 2023 to $6,165,072 in 2024. Laboratory costs increase during 2024 as well, including the hiring of additional lab employees which increased from $947,509 in 2023 to $1,090,902 in 2024 and increased supplies from $155,079 in 2023 to $165,264 in 2024.

 

General and Administrative Expenses

 

For the three-month period ended April 30, 2024, general and administrative expenses amounted to $1,572,016 as compared to $1,816,461 for the three-month period ended April 30, 2023. The decrease relates primarily to a lowering of shareholder communication expense, insurance expenses, and professional fees.

 

Financial income (expenses), net

 

For the three-month period ended April 30, 2024, financial expense, net, amounted to $10,958,887 as compared to $781,593 for the three-month period ended April 30, 2023. The large difference is due to the change in value of the Company’s warrant liability which amounted to a gain of $10,945,672 in the three-month period ending April 30, 2024, and a gain of $539,427 in the three-month period ending April 30, 2023.

 

Loss (profit) for the period

 

The Company reported a profit for the three-month period ended April 30, 2024, of $1,692,242, as compared to a loss of $4,895,436 for the three-month period ended April 30, 2023. The profit in 2024 is due to a significant decrease in fair value of the warrant liability.

 

Results of Operations for the Nine Months Ended April 30, 2024 and 2023

 

   Nine months ended April 30, 
   2024   2023 
   (Unaudited)   (Unaudited) 
Operating Expenses:          
Research and development expenses  $22,772,344   $10,169,140 
General and administrative expenses   4,789,778    5,397,363 
Total operating expenses   27,562,122    15,566,503 
           
Operating loss   (27,562,122)   (15,566,503)
Financial expenses, net   23,934,668    (2,317,236)
Share of loss on equity investments   (55,342)   - 
Net loss for the period  $(3,682,796)   (17,883,739)
Net loss attributable to non-controlling interest   (105,495)   - 
Net loss for the period attributable to BriaCell   (3,577,301)   (17,883,739)
Net loss per share attributable to BriaCell – basic and diluted  $(0.22)  $(1.15)
Weighted average number of shares used in computing net basic earnings per share of common stock   15,981,726    15,518,036 
Weighted average number of shares used in computing net diluted earnings per share of common stock   15,981,726    15,518,036 

 

19
 

 

Research and Development Costs

 

Research costs are comprised primarily of (i) salaries and wages to Company employees at our laboratory; and (ii) Clinical trials and investigational drug costs, which include the testing and manufacture of our investigational drugs and costs of our clinical trials.

 

The following is a breakdown of our research and development costs by project:

 

   Nine months ended April 30, 
   2024   2023 
         
Clinical trials  $12,650,189   $4,656,919 
Pre-clinical projects   7,171,285    2,513,141 
CMC Costs   1,425,481    1,416,198 
Other   1,525,389    1,582,882 
   $22,772,344   $10,169,140 

 

Our clinical trial expenses include the extra costs for our immunotherapy program, Bria-IMT™, Phase I/IIa clinical trial. Clinical trial expenses increased in 2024 as patients stayed in the trial for a longer period of time (i.e. longer than expected overall survival). Additionally, our costs increased significantly compared with those in the same period in 2023 for much higher set up costs for the pivotal Phase 3 study of Bria-IMT™ combination regimen with Retifanlimab in advanced breast cancer, and additional expenses in preparation for the upcoming clinical studies of Bria-OTS™.

 

Pre-clinical projects include expenses incurred in our off-the-shelf personalized immunotherapies, including Bria-OTS+™, and Bria-PROS™. Our pre-clinical costs have increased in 2023 as we hired more staff to accelerate our existing pre-clinical program and added an additional pre-clinical program (sCD80).

 

CMC Costs include the manufacturing of Bria-IMT™ and Bria-OTS™. CMC Costs increased in 2024 to support the pivotal Phase 3 study, and the upcoming clinical studies of Bria-OTS™.

 

Other costs are ancillary expenses we incur such as costs to maintain our patents, investigation of early-stage projects, scientific advisory board expenses, contracts with vendors for pre-clinical work, and administration costs associated with all our research and development expenditure. Other costs increased in 2024 as we investigated additional potential pre-clinical projects.

 

The following is a breakdown of our research and development costs by nature of expenses:

 

   Nine months ended April 30, 
   2024   2023 
         
Clinical trial sites and Investigational drug costs  $17,763,490   $5,799,621 
Wages and salaries   3,513,306    2,946,494 
Laboratory Rent   305,980    145,440 
Supplies   566,830    455,504 
Professional fees   4,363    7,299 
Share-based compensation   618,375    814,782 
   $22,772,344   $10,169,140 

 

For the nine-month period ending April 30, 2024, research costs amounted to $22,772,344, a significant increase from the $10,169,140 incurred during the same period in 2023. This upturn was primarily fueled by the expansion of the Company’s Phase 2 trial, and initiation of the Phase 3 trial of the Bria-IMT™ regimen, and heightened costs associated with clinical trials and investigational drugs, surging from $5,799,621 in 2023 to $17,763,490 in 2024. Concurrently, laboratory costs increased due to the recruitment of additional employees, growing from $145,440 to $305,980. Notably, non-cash share-based compensation expenses decreased from $814,782 in 2023 to $618,375 in 2024, mitigating some of the overall increase in research and development expenses.

 

General and Administrative Expenses

 

For the nine-month period ended April 30, 2024, general and administrative expenses amounted to $4,789,778 as compared to $5,397,363 for the nine-month period ended April 30, 2023. This reduction is mainly attributed to a decrease in professional fees, which declined from $1,230,220 in 2023 to $970,569 in 2024 and insurance expenses which declined from $1,241,716 in 2023 to $859,287 in 2024.

 

Financial income (expenses), net

 

For the nine-month period ending April 30, 2024, net financial income amounted to $23,934,668, a significant increase from the loss of $2,317,236 recorded in the same period of 2023. This substantial difference is primarily attributed to the change in the value of the Company’s warrant liability, which is directly affected by the shortened life of the warrants and decrease in share price, resulting in a gain of $23,660,003 for the nine-month period ended April 30, 2024, compared to a loss of $2,972,285 in the nine-month period ended April 30, 2023.

 

20
 

 

Loss for the period

 

The Company reported a loss for the period ended April 30, 2024, of $3,682,796 as compared to $17,883,739 for the period ended April 30, 2023. The reduced loss in 2024 was primarily due to a significant increase in operational spending, offset by a large gain resulting from the decrease in the fair value of the warrant liability. In contrast, the larger loss in the prior period was primarily due to higher operational spending and an increase in the value of the Company’s warrant liability.

 

Going Concern Uncertainty

 

The financial statements have been prepared on a going concern basis, which assumes that the Company will be able to realize its assets and discharge its liabilities in the normal course of business for the foreseeable future. The continuing operations of the Company are dependent upon its ability to continue to raise adequate financing and to commence profitable operations in the future.

 

As of April 30, 2024, the Company has total assets of $6,203,266 (July 31, 2023 - $27,163,577) and a negative working capital balance of $1,227,767 (July 31, 2023 - positive $25,147,050). The Company had negative cash flows from operating activities during the nine-month period ended April 30, 2024 of $20,090,398.

 

The Company is planning to finance its research and developmental activities from its existing and future working capital resources and will continue to evaluate additional sources of capital and financing. The uncertainty of the Company’s ability to raise such financial capital casts significant doubt on the Company’s ability to continue as a going concern.

 

Liquidity and Capital Resources

 

As of April 30, 2024, the Company has a negative working capital of $1,227,767 (July 31, 2023 – positive $25,147,050) and an accumulated deficit of $84,229,532 (July 31, 2023 - $80,652,231).

 

As of April 30, 2024, the Company’s capital resources consist primarily of cash and cash equivalents, comprising mostly of cash on deposit with banks, investments in money market funds, investments in U.S. government securities, U.S. government agency securities, and investment grade corporate debt securities. Our investment policy and strategy are focused on preservation of capital and supporting our liquidity requirements.

 

Historically, the Company has financed its operation through private and public placement of equity securities, as well as debt financing. The Company’s ability to fund its longer-term cash requirements is subject to multiple risks, many of which are beyond its control. The Company intends to raise additional capital, either through debt or equity financings in order to achieve its business plan objectives. Management believes that it can be successful in obtaining additional capital; however, there can be no assurance that the Company will be able to do so. There is no assurance that any funds raised will be sufficient to enable the Company to attain profitable operations or continue as a going concern. To the extent that the Company is unsuccessful, the Company may need to curtail or cease its operations and implement a plan to extend payables or reduce overhead until sufficient additional capital is raised to support further operations. There can be no assurance that such a plan will be successful. To this end, as of March 1, 2024, certain directors and officers have agreed to defer payment of their directors’ fees/compensation until further notice. In addition, we are reducing expenditure on certain non-core activities whilst maintaining our focus on our Phase 3 Bria-IMT™ pivotal study in advanced metastatic breast cancer.

 

During the nine-month period ended April 30, 2024, the Company’s overall position of cash and cash equivalents decreased by $20,315,398, as compared to $12,871,553 for the nine-month period ended April 30, 2023. This decrease in cash can be attributed to the following:

 

The Company’s net cash used in operating activities during the nine-month period ended April 30, 2024, was $20,090,398, as compared to $12,825,853 for the nine-month period ended April 30, 2023.

 

Cash used in investing activities for the nine-month period ended April 30, 2024, was $225,000 compared to nil for the nine-month period ended April 30, 2023.

 

Cash used in financing activities for the nine-month period ended April 30, 2024, was nil, as compared to $45,700 for the nine-month period ended April 30, 2023.

 

21
 

 

Off-Balance Sheet Arrangements

 

None.

 

Tabular Disclosure of Contractual Obligations

 

None.

 

Critical Accounting Policies and Estimates

 

There have been no material changes to our critical accounting policies and estimates from the information provided in the MD&A section in our Annual Report.

 

New Accounting Policies Adopted

 

The Company did not adopt any new accounting policies during the nine-month period ended April 30, 2024.

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

 

The Company’s financial instruments consist of cash and cash equivalents, investments, trade payable, and accrued expenses and other payables. Unless otherwise noted, it is management’s opinion that the Company is not exposed to significant interest or credit risks arising from these financial instruments. The fair value of these financial instruments approximates their carrying values, unless otherwise noted.

 

Management understands that the Company is exposed to financial risk arising from fluctuations in foreign exchange rates and the degree of volatility of these rates as a portion of the Company’s transactions occur in Canadian Dollars (mainly costs relating to being a public company in Canada), and the Company’s functional and presentation currency is the US dollar. The Company does not use derivative instruments to reduce its exposure to foreign currency risk.

 

The Company is exposed in varying degrees to a variety of financial instrument related risks. The Board of Directors approves and monitors the risk management process. The overall objective of the Board is to set policies that seek to reduce risk as far as possible without unduly affecting the Company’s competitiveness and flexibility.

 

The type of risk exposure and the way in which such exposure is managed is as follows:

 

Credit Risk

 

The Company has no significant concentration of credit risk arising from operations. Management believes that the credit risk concentration with respect to financial instruments is remote.

 

Liquidity Risk

 

The Company’s approach to managing liquidity risk is to ensure that it will have sufficient liquidity to meet liabilities as they come due. As of April 30, 2024, the Company has total assets of $6,203,266 (July 31, 2023 - $27,163,577) and a negative working capital balance of $1,227,767 (July 31, 2023 – positive $25,147,050).

 

Market Risk

 

Interest rate risk

 

Interest Rate risk is the risk that the fair value of a financial instrument will fluctuate because of changes in market interest rates. The Company does not believe it is exposed to material interest rate risk as it has no interest-bearing debt.

 

Price risk

 

As the Company has no revenues, price risk is remote.

 

22
 

 

Exchange risk

 

The Company is exposed to foreign exchange risk as a portion of the Company’s transactions occur in Canadian Dollars (mainly costs relating to being a public company in Canada) and, therefore, the Company is exposed to foreign currency risk at the end of the reporting period through its Canadian denominated trade payable and cash. As of April 30, 2024, a 5% depreciation or appreciation of the Canadian dollar against the US dollar would not have a material effect on the in total loss and comprehensive loss.

 

Fair Values

 

The carrying values of cash and cash equivalents, trade payable, and accrued expenses and other payables approximate their fair values due to their short terms to maturity.

 

Cash and cash equivalents are valued using quoted market prices in active markets. The fair value of the warrant liability is determined based on the nature of the warrant. For publicly traded warrants we use the quoted market price and for all other warrants we use the Black-Scholes pricing model.

 

Item 4. Controls and Procedures.

 

Disclosure Controls and Procedures

 

We maintain “disclosure controls and procedures,” as defined in Rule 13a-15(e) and Rule 15d-15(e) under the Exchange Act that are designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is accumulated and communicated to our management, including our principal executive and principal financial officers, as appropriate to allow timely decisions regarding required disclosure.

 

Our management, with the participation of our principal executive officer and principal accounting and financial officer, has evaluated the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 under the Securities Exchange Act of 1934, as amended, or the Exchange Act), as of the end of the period covered by this Quarterly Report on Form 10-Q. Our management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving their objectives and our management necessarily applies its judgment in evaluating the cost-benefit relationship of possible controls and procedures. Based on such evaluation, our principal executive officer and principal accounting and financial officer have concluded that as of April 30, 2024, our disclosure controls and procedures were effective at the reasonable assurance level.

 

Changes in Internal Control over Financial Reporting

 

There have not been material changes in our internal control over financial reporting during the quarter ended April 30, 2024, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

23
 

 

PART II - OTHER INFORMATION

 

Item 1. Legal Proceedings.

 

None.

 

Item 1A. Risk Factors.

 

As of the date of this Quarterly Report on Form 10-Q, there have been no material changes from the risk factors previously disclosed in our Annual Report for the year ended July 31, 2023.

 

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

 

There were no unregistered sales of equity securities during the three months ended April 30, 2024

 

Item 3. Defaults Upon Senior Securities.

 

None.

 

Item 4. Mine Safety Disclosures.

 

Not Applicable.

 

Item 5. Other Information.

 

None.

 

Item 6. Exhibits

 

The following exhibits are filed as part of, or incorporated by reference into, this Quarterly Report on Form 10-Q.

 

EXHIBIT INDEX

 

Exhibit   Description
31.1   Certification of Principal Executive Officer pursuant to Securities Exchange Act Rules 13a-14(a) and 15(d)-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 *
31.2   Certification of Principal Financial Officer pursuant to Securities Exchange Act Rules 13a-14(a) and 15(d)-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 *
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 *
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 *
101.INS   Inline XBRL Instance Document*
101.CAL   Inline XBRL Taxonomy Extension Calculation Linkbase Document*
101.SCH   Inline XBRL Taxonomy Extension Schema Document*
101.DEF   Inline XBRL Taxonomy Extension Definition Linkbase Document*
101.LAB   Inline XBRL Taxonomy Extension Labels 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.

 

24
 

 

SIGNATURES

 

In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

  BRIACELL THERAPEUTICS CORP.
     
June 14, 2024 By: /s/ William V. Williams
  Name: William V. Williams
  Title: Chief Executive Officer
    (Principal Executive Officer)
     
June 14, 2024 By: /s/ Gadi Levin
  Name: Gadi Levin
  Title: Chief Financial Officer
    (Principal Financial and Accounting Officer)

 

25

 

 

Exhibit 31.1

 

CERTIFICATION

 

I, William V. Williams, certify that:

 

  1. I have reviewed this Quarterly Report on Form 10-Q of BriaCell Therapeutics Corp.;
     
  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 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 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.

 

June 14, 2024 /s/ William V. Williams
  William V. Williams
  President and Chief Executive Officer
  (Principal Executive Officer)

 

 

 

Exhibit 31.2

 

CERTIFICATION

 

I, Gadi Levin, certify that:

 

  1. I have reviewed this Quarterly Report on Form 10-Q of BriaCell Therapeutics Corp.;
     
  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 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 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.

 

June 14, 2024 /s/ Gadi Levin
  Gadi Levin
  Chief Financial Officer
  (Principal Financial and Accounting Officer)

 

 

 

Exhibit 32.1

 

CERTIFICATION 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 Quarterly Report on Form 10-Q of BriaCell Therapeutics Corp. (the “Company”) for the quarter ended April 30, 2024, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, William V. Willams, President and Chief 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, as amended; and

 

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

 

June 14, 2024 /s/ William V. Williams
  William V. Williams
  President and Chief Executive Officer
  (Principal Executive Officer)

 

 

 

Exhibit 32.2

 

CERTIFICATION 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 Quarterly Report on Form 10-Q of BriaCell Therapeutics Corp. (the “Company”) for the quarter ended April 30, 2024, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Gadi Levin, Chief 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 knowledge:

 

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

 

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

 

June 14, 2024 /s/ Gadi Levin
  Gadi Levin
  Chief Financial Officer
  (Principal Financial and Accounting Officer)

 

 

 

v3.24.1.1.u2
Cover - shares
9 Months Ended
Apr. 30, 2024
Jun. 14, 2024
Document Type 10-Q  
Amendment Flag false  
Document Quarterly Report true  
Document Transition Report false  
Document Period End Date Apr. 30, 2024  
Document Fiscal Period Focus Q3  
Document Fiscal Year Focus 2024  
Current Fiscal Year End Date --07-31  
Entity File Number 001-40101  
Entity Registrant Name BRIACELL THERAPEUTICS CORP.  
Entity Central Index Key 0001610820  
Entity Tax Identification Number 47-1099599  
Entity Incorporation, State or Country Code A1  
Entity Address, Address Line One 235 15th Street  
Entity Address, Address Line Two Suite 300  
Entity Address, City or Town West Vancouver  
Entity Address, State or Province BC  
Entity Address, Postal Zip Code V7T 2X1  
City Area Code 604  
Local Phone Number 921-1810  
Entity Current Reporting Status Yes  
Entity Interactive Data Current Yes  
Entity Filer Category Non-accelerated Filer  
Entity Small Business true  
Entity Emerging Growth Company true  
Elected Not To Use the Extended Transition Period false  
Entity Shell Company true  
Entity Common Stock, Shares Outstanding   18,284,661
Common Shares No Par Value [Member]    
Title of 12(b) Security Common shares, no par value  
Trading Symbol BCTX  
Security Exchange Name NASDAQ  
Warrants To Purchase Common Shares No Par Value [Member]    
Title of 12(b) Security Warrants to purchase common shares, no par value  
Trading Symbol BCTXW  
Security Exchange Name NASDAQ  
v3.24.1.1.u2
Condensed Consolidated Balance Sheets (Unaudited) - USD ($)
Apr. 30, 2024
Jul. 31, 2023
CURRENT ASSETS:    
Cash and cash equivalents $ 935,694 $ 21,251,092
Amounts receivable 15,233 18,873
Prepaid expenses 4,579,065 5,678,542
Total current assets 5,529,992 26,948,507
NON-CURRENT ASSETS:    
Investments 2 2
Equity investment in BC Therapeutics 469,658
Intangible assets, net 203,614 215,068
Total non-current assets 673,274 215,070
Total assets 6,203,266 27,163,577
CURRENT LIABILITIES:    
Trade payables 6,422,402 1,123,739
Accrued expenses and other payables 335,357 677,718
Total current liabilities 6,757,759 1,801,457
NON-CURRENT LIABILITIES:    
Warrant liability 5,678,505 29,139,301
Total non-current liabilities 5,678,505 29,139,301
SHAREHOLDERS’ DEFICIT:    
Share Capital of no par value - Authorized: unlimited at April 30, 2024 and July 31, 2023, Issued and outstanding: 15,981,726 shares April 30, 2024 and July 31, 2023, respectively 69,591,784 69,591,784
Share-based payment reserve 8,811,369 7,421,950
Accumulated other comprehensive loss (138,684) (138,684)
Non-controlling Interest (267,935)
Accumulated deficit (84,229,532) (80,652,231)
Total shareholders’ deficit (6,232,998) (3,777,181)
Total liabilities and shareholders’ deficit $ 6,203,266 $ 27,163,577
v3.24.1.1.u2
Condensed Consolidated Balance Sheets (Unaudited) (Parenthetical) - $ / shares
9 Months Ended 12 Months Ended
Apr. 30, 2024
Jul. 31, 2023
Statement of Financial Position [Abstract]    
Common stock, no par value $ 0 $ 0
Common stock, shares authorized, unlimited Unlimited Unlimited
Common stock, shares outstanding 15,981,726 15,981,726
Common stock, shares outstanding 15,981,726 15,981,726
v3.24.1.1.u2
Condensed Consolidated Statements of Operations and Comprehensive Loss (Unaudited) - USD ($)
3 Months Ended 9 Months Ended
Apr. 30, 2024
Apr. 30, 2023
Apr. 30, 2024
Apr. 30, 2023
Operating Expenses:        
Research and development expenses $ 7,657,632 $ 3,860,568 $ 22,772,344 $ 10,169,140
General and administrative expenses 1,572,016 1,816,461 4,789,778 5,397,363
Total operating expenses 9,229,648 5,677,029 27,562,122 15,566,503
Operating loss (9,229,648) (5,677,029) (27,562,122) (15,566,503)
Financial income (expenses), net 10,958,887 781,593 23,934,668 (2,317,236)
Share of loss on equity investment (36,997) (55,342)
Net income (loss) for the period 1,692,242 (4,895,436) (3,682,796) (17,883,739)
Net loss attributable to non-controlling interest (23,517) (105,495)
Net income (loss) for the period attributable to BriaCell $ 1,715,759 $ (4,895,436) $ (3,577,301) $ (17,883,739)
Net income (loss) per share attributable to - basic $ 0.11 $ (0.32) $ (0.22) $ (1.15)
Net income (loss) per share attributable to - diluted $ 0.11 $ (0.32) $ (0.22) $ (1.15)
Weighted average number of shares used in computing net basic earnings per share of common stock 15,981,726 15,518,072 15,981,726 15,518,036
Weighted average number of shares used in computing net diluted earnings per share of common stock 15,981,726 15,518,072 15,981,726 15,518,036
v3.24.1.1.u2
Condensed Consolidated Statements of Changes in Shareholders' Equity (Deficit) (Unaudited) - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
AOCI Attributable to Parent [Member]
Retained Earnings [Member]
Noncontrolling Interest [Member]
Total
Balance at Jul. 31, 2022 $ 65,589,293 $ 5,228,160 $ (138,684) $ (60,349,837)   $ 10,328,932
Balance, shares at Jul. 31, 2022 15,518,018          
Issuance of options 1,659,974   1,659,974
Income (loss) for the period     (17,883,739)   (17,883,739)
Exercise of public offering warrants $ 2,491   2,491
Exercise of public offering warrants, shares 300          
Balance at Apr. 30, 2023 $ 65,591,784 6,888,134 (138,684) (78,233,576)   (5,892,342)
Balance, shares at Apr. 30, 2023 15,518,318          
Balance at Jan. 31, 2023 $ 65,589,293 6,606,945 (138,684) (73,338,140)   (1,280,586)
Balance, shares at Jan. 31, 2023 15,518,018          
Issuance of options 281,189   281,189
Income (loss) for the period (4,895,436)   (4,895,436)
Exercise of public offering warrants $ 2,491   2,491
Exercise of public offering warrants, shares 300          
Balance at Apr. 30, 2023 $ 65,591,784 6,888,134 (138,684) (78,233,576)   (5,892,342)
Balance, shares at Apr. 30, 2023 15,518,318          
Balance at Jul. 31, 2023 $ 69,591,784 7,421,950 (138,684) (80,652,231) (3,777,181)
Balance, shares at Jul. 31, 2023 15,981,726          
Issuance of options 1,426,186 1,426,186
Income (loss) for the period (3,577,301) (105,495) (3,682,796)
Instruments issued to minority shareholders at the Arrangement Date (36,767) (162,440) (199,207)
Balance at Apr. 30, 2024 $ 69,591,784 8,811,369 (138,684) (84,229,532) (267,935) (6,232,998)
Balance, shares at Apr. 30, 2024 15,981,726          
Balance at Jan. 31, 2024 $ 69,591,784 8,419,154 (138,684) (85,945,291) (244,418) (8,317,455)
Balance, shares at Jan. 31, 2024 15,981,726          
Issuance of options 392,215 392,215
Income (loss) for the period 1,715,759 (23,517) 1,692,242
Balance at Apr. 30, 2024 $ 69,591,784 $ 8,811,369 $ (138,684) $ (84,229,532) $ (267,935) $ (6,232,998)
Balance, shares at Apr. 30, 2024 15,981,726          
v3.24.1.1.u2
Condensed Consolidated Statement of Cash Flows (Unaudited) - USD ($)
3 Months Ended 9 Months Ended
Apr. 30, 2024
Apr. 30, 2023
Apr. 30, 2024
Apr. 30, 2023
Cash flow from operating activities        
Net loss for the period $ 1,692,242 $ (4,895,436) $ (3,682,796) $ (17,883,739)
Adjustments to reconcile net loss to net cash used in operating activities:        
Depreciation and amortization     11,453 11,453
Share-based compensation     1,426,186 1,659,974
Share of loss on equity investment 36,997 55,342
Change in fair value of warrants (10,945,672) (539,427) (23,660,003) 2,972,285
Changes in assets and liabilities:        
Increase in amounts receivable     3,640 9,207
Decrease (increase) in prepaid expenses     799,477 (37,040)
Increase in trade payable     5,298,663 531,972
Decrease in accrued expenses and other payables     (342,360) (89,965)
Total cash flow from operating activities     (20,090,398) (12,825,853)
Cash flows from investing activities        
Equity Investment in BC Therapeutics () [1]     (225,000)
Total cash flow from investing activities     (225,000)
Cash flows from financing activities        
Share and warrant buyback program     (47,294)
Proceeds from exercise of warrants     1,594
Total cash flow from financing activities     (45,700)
Decrease in cash and cash equivalents     (20,315,398) (12,871,553)
Cash and cash equivalents at beginning of the period     21,251,092 41,041,652
Cash and cash equivalents at end of the period $ 935,694 $ 28,170,099 $ 935,694 $ 28,170,099
[1] In Addition, $125,000 was loaned to BC Therapeutics during the year ended July 31, 2023 and an additional $175,000 was loaned to BC Therapeutics between August 1, 2023 and December 20, 2023. The total amount ($300,000) was converted into an investment.
v3.24.1.1.u2
Condensed Consolidated Statement of Cash Flows (Unaudited) (Parenthetical) - USD ($)
9 Months Ended
Dec. 20, 2023
Aug. 01, 2023
Jul. 31, 2023
Apr. 30, 2024
Statement of Cash Flows [Abstract]        
Loan amount $ 175,000 $ 175,000 $ 125,000  
Equity Investment       $ 300,000
v3.24.1.1.u2
GENERAL AND GOING CONCERN
9 Months Ended
Apr. 30, 2024
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
GENERAL AND GOING CONCERN

NOTE 1: GENERAL AND GOING CONCERN

 

a.BriaCell Therapeutics Corp. (“BriaCell” or the “Company”) was incorporated under the Business Corporations Act (British Columbia) on July 26, 2006 and is listed on the Toronto Stock Exchange (“TSX”) under the symbol “BCT” and on the Nasdaq Capital Market (“NASDAQ”) under the symbols “BCTX” and “BCTXW”.
   
b.BriaCell is an immuno-oncology biotechnology company. The Company is currently advancing its Bria-IMT targeted immunotherapy program against end-stage breast cancer to Phase 3 study which has been approved by the FDA. BriaCell is also developing a personalized off-the-shelf immunotherapy, Bria-OTS™, and a soluble CD80 protein therapeutic which acts both as a stimulator of the immune system as well as an immune checkpoint inhibitor.
   
c.Basis of presentation of the financial statements:

 

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) for interim financial information and in accordance with the instructions to Form 10-Q and Article 8 of Regulation S-X promulgated by the U.S Securities and Exchange Commission (the “SEC”). Certain information or footnote disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted pursuant to the rules and regulations of the SEC for interim financial reporting. Accordingly, they do not include all the information and footnotes necessary for a complete presentation of financial position, results of operations, or cash flows. In the opinion of management, the accompanying unaudited condensed consolidated financial statements include all adjustments consisting of a normal recurring nature which are necessary for a fair presentation of the financial position, operating results, and cash flows for the periods presented.

 

The accompanying unaudited condensed consolidated financial statements should be read in conjunction with the Company’s Annual Report for the year ended July 31, 2023, filed with the SEC on October 25, 2023. The interim period results do not necessarily indicate the results that may be expected for any other interim period or for the full fiscal year.

 

d.The Company continues to devote substantially all of its efforts toward research and development activities. In the course of such activities, the Company has sustained operating losses and expects such losses to continue in the foreseeable future. The Company’s accumulated deficit as of April 30, 2024 was $84,229,532 and negative cash flows from operating activities during the nine-month period ended April 30, 2024 was $20,090,398. The Company is planning to finance its operations from its existing and future working capital resources and to continue to evaluate additional sources of capital and financing. The Company’s ability to continue as a going concern is dependent upon its ability to attain future profitable operations and to obtain the necessary financing to meet its obligations arising from normal business operations when they come due. The uncertainty of the Company’s ability to raise such financial capital casts significant doubt on the Company’s ability to continue as a going concern. These consolidated financial statements do not include any adjustments to the amounts and classification of assets and liabilities that might be necessary should the Company not be able to continue as a going concern. See note 9 for details of a $5.0 million offering that was completed on May 17, 2024.

 

 

BriaCell Therapeutics Corp

Notes to the Condensed Consolidated Financial Statements

(Unaudited, expressed in US Dollars, except share and per share data and unless otherwise indicated)

 

NOTE 1: GENERAL AND GOING CONCERN (Cont.)

 

e.The Company has two wholly-owned U.S. subsidiaries: (i) BriaCell Therapeutics Corp. (“BTC”), which was incorporated in April 3, 2014, under the laws of the state of Delaware and (ii) BTC has a wholly-owned subsidiary, Sapientia Pharmaceuticals, Inc. (“Sapientia”), which was incorporated in September 20, 2012, under the laws of the state of Delaware. The Company also has one Canadian subsidiary: BriaPro Therapeutics Corp, (“BriaPro”) which was incorporated on May 15, 2023, under the Business Corporations Act (British Columbia). As of July 31, 2023, BriaPro was a wholly-owned subsidiary and one U.S subsidiary, as of February 1, 2024, BC Therapeutics Inc, which was incorporated in September 12, 2022, under the laws of the state of Delaware (see note 3)
   
f.On August 31, 2023, the Company closed a plan of arrangement spinout transaction (the “Arrangement”) pursuant to which certain pipeline assets of the Company, including Bria-TILsRx™ and protein kinase C delta (PKCδ) inhibitors for multiple indications including cancer (the “BriaPro Assets”), were spun-out to BriaPro Therapeutics Corp. (“BriaPro”), resulting in a 2/3rd owned subsidiary of the Company with the remaining 1/3rd held by BriaCell shareholders (“BriaCell Shareholders”).

 

Pursuant to the terms of the Arrangement, BriaPro has acquired the entire right and interest in and to the BriaPro Assets in consideration for the issuance by BriaPro to the Company of BriaPro common shares. Under the terms of the Arrangement, for each BriaCell share held immediately prior to closing, BriaCell Shareholders receive one (1) common share of BriaPro, and one (1) new common share of BriaCell (retiring their old share) having the same terms and characteristics as the existing BriaCell common shares. The Company will remain listed on the NASDAQ Stock Market and Toronto Stock Exchange, and BriaPro is an unlisted reporting issuer in Canada.

 

Immediately following the closing of the Arrangement, the Company controls 2/3rd of the BriaPro common shares representing approximately 66.6% of the issued and outstanding common shares of BriaPro.

 

As a result of the Arrangement, there are 47,945,178 BriaPro common shares issued and outstanding. The Company now beneficially owns or controls approximately 31,963,452 BriaPro common shares, representing 2/3rd of the issued and outstanding BriaPro common shares.

 

Pursuant to the Arrangement, each BriaCell warrant shall, in accordance with its terms, entitle the holder thereof to receive, upon the exercise thereof, one BriaCell Share and one BriaPro Share for the original exercise price.

 

Upon the exercise of BriaCell Warrants, BriaCell shall, as agent for BriaPro, collect and pay to BriaPro an amount for each one (1) BriaPro Share so issued that is equal to the exercise price under the BriaCell Warrant multiplied by the fair market value of one (1) BriaPro Share at the Effective Date divided by the total fair market value of one (1) BriaCell Share and one (1) BriaPro Share at the Effective Date (“BriaPro Warrant Shares”).

 

Pursuant to the Arrangement, all Briacell option holders received the same amount of BriaPro options (“BriaPro Option”) and under the BriaPro incentive plan. The exercise price of the BriaCell options was apportioned between the BriaCell options and the BriaPro options, as follows:

 

Each one (1) BriaPro Option to acquire one (1) Share shall have an exercise price equal to the product obtained by multiplying the original exercise price of the BriaCell Option by the quotient obtained by dividing (A) the fair market value of a BriaPro Share at the Effective Date by (B) the aggregate fair market value of a BriaCell Share and a BriaPro Share at the Effective Date.

 

Pursuant to the Arrangement, all BriaCell Restricted Shares Units (“RSU”) holders received the same amount of BriaPro RSU’s under the BriaPro incentive plan.

 

Transition Services Agreement

 

On August 31, 2023, the Company and BriaPro executed a transition services agreement (the “Agreement”), pursuant to which BriaCell will provide certain research and development and head office services (the “Services”) to BriaPro for a fixed monthly fee of $20,000.

 

Briacell and BriaPro acknowledged the transitional nature of the Services and accordingly, as promptly as practicable, BriaPro agreed to use commercially reasonable efforts to transition each Service to its own internal organization or to obtain alternate third party providers to provide the Services.

 

In accordance with US GAAP’s Accounting Standards Codification 505 “Equity”, the Arrangement was determined to be a spinoff of nonmonetary assets which did not constitute a business. However, since the assets were transferred to an entity under the Company’s control, the assets is being recorded on the Company’s basis (carry value) and not at fair market value.

 

 

BriaCell Therapeutics Corp

Notes to the Condensed Consolidated Financial Statements

(Unaudited, expressed in US Dollars, except share and per share data and unless otherwise indicated)

 

v3.24.1.1.u2
SIGNIFICANT ACCOUNTING POLICIES
9 Months Ended
Apr. 30, 2024
Accounting Policies [Abstract]  
SIGNIFICANT ACCOUNTING POLICIES

NOTE 2: SIGNIFICANT ACCOUNTING POLICIES

 

a. Use of estimates:

 

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates, judgments and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. The Company’s management believes that the estimates, judgment and assumptions used are reasonable based upon information available at the time they are made. These estimates, judgments and assumptions can affect the reported amounts of assets and liabilities at the dates of the consolidated financial statements, and the reported amount of expenses during the reporting periods. Actual results could differ from those estimates.

 

b. Equity method investments:

 

Investments in entities over which the Company does not have a controlling financial interest but has significant influence, are accounted for using the equity method, with the Company’s share of losses reported in loss from equity method investments on the statements of loss and comprehensive loss. Equity method investments are recorded at cost, plus the Company’s share of undistributed earnings or losses, and impairment, if any, within interest in equity investees on the statements of financial position.

 

c. Recently issued and adopted accounting standards:

 

As an “emerging growth company,” the Jumpstart Our Business Startups Act (“JOBS Act”) allows the Company to delay adoption of new or revised accounting pronouncements applicable to public companies until such pronouncements are made applicable to private companies. The Company has elected to use this extended transition period under the JOBS Act. The adoption dates discussed below reflects this election. The pronouncements below relate to standards that impact the Company.

 

1.In December 2023, the FASB issued ASU 2023-09 - Income Taxes (Topic 740): Improvements to Income Tax Disclosures. This standard modifies the rules on income tax disclosures to require entities to disclose specific categories in the rate reconciliation, the income or loss from continuing operations before income tax expense or benefit, and income tax expense or benefit from continuing operations. ASU 2023-09 also requires entities to disclose their income tax payments to international, federal, state, and local jurisdictions. The ASU is effective for years beginning after December 15, 2024, but early adoption is permitted. This ASU should be applied on a prospective basis, although retrospective application is permitted. The Company is currently evaluating the impact of this standard on its financial statements and disclosures.
   
 2.In March 2024, the FASB issued ASU 2024-01 - Compensation—Stock Compensation (Topic 718): Scope Application of Profits Interest and Similar Awards. This standard clarifies whether profits interest and similar awards fall within the scope of stock-based compensation guidance as defined in ASC Topic 718, introducing examples to demonstrate this. The ASU includes scenarios where profits interest awards are classified as equity instruments or liability awards and situations where they fall outside ASC Topic 718, being accounted for under ASC Topic 710. The ASU is effective for years beginning after December 15, 2024, but early adoption is permitted. This ASU should be applied on a prospective basis, although retrospective application is permitted. The Company is currently evaluating the impact of this standard on its financial statements and disclosures.

 

 

BriaCell Therapeutics Corp

Notes to the Condensed Consolidated Financial Statements

(Unaudited, expressed in US Dollars, except share and per share data and unless otherwise indicated)

 

NOTE 2: SIGNIFICANT ACCOUNTING POLICIES (Cont.)

 

2.In July 2023, the FASB issued 2023-03 — Presentation of Financial Statements (Topic 205), Income Statement — Reporting Comprehensive Income (Topic 220), Distinguishing Liabilities from Equity (Topic 480), Equity (Topic 505), and Compensation — Stock Compensation (Topic 718): Amendments to SEC Paragraphs Pursuant to SEC Staff Accounting Bulletin No. 120, SEC Staff Announcement at the March 24, 2022, EITF Meeting, and Staff Accounting Bulletin Topic 6.B, Accounting Series Release 280 — General Revision of Regulation S-X: Income or Loss Applicable to Common Stock (SEC Update). The adoption of this standard did not result in amended disclosures in the Company’s Condensed Consolidated Financial Statements, nor did this standard have a material impact the Company’s results of operations.

 

v3.24.1.1.u2
INVESTMENT IN BC THERAPEUTICS INC
9 Months Ended
Apr. 30, 2024
Investments, All Other Investments [Abstract]  
INVESTMENT IN BC THERAPEUTICS INC

NOTE 3: INVESTMENT IN BC THERAPEUTICS INC.

 

On December 21, 2021, the Company and BC Therapeutics, Inc. (“BC Therapeutics” or “the Investee”) entered a share purchase agreement (“SPA”), pursuant to which the Company invested $300,000 at $1.25 per BC Therapeutics share for a 37.5% interest in the Investee. Pursuant to the SPA (“Initial Investment”), Briacell also received two options to invest an additional $225,000 per option at $1.25 per BC Therapeutics share. The first option expires on February 15, 2024 (“First BC Therapeutics Option”) and the second option expires on June 30, 2024 (“Second BC Therapeutics Options”, together, the “BC Therapeutic Options”). In accordance with ASC 321 and ASC 815, the BC Therapeutics Options were valued at $76,350 in accordance with the Black Scholes Option Price Model, using the following assumptions: Share price: $1.25, Exercise price: $1.25, Dividend yield: 0%, Risk free interest rate: $4.902%, Volatility: 100%.

 

BC Therapeutics has a board of four representatives, with two representatives appointed by BriaCell and two representatives appointed by the existing shareholders. All significant decisions related to BC Therapeutics require the approval of at least a majority of the board members.

 

On February 1, 2024, the Company exercised the First BC Therapeutics Option and currently holds 51.2% of BC Therapeutics. The value of the BC Therapeutics Options was updated to consider the effect of the exercise of the First BC Therapeutics Option. Consequently, the fair value of the First BC Therapeutics Option, $35,964, has been reclassified to the investment.

 

In accordance with ASC 810, the Company continues to account for the investment under the equity method of accounting as the Company does not exercise control over BC Therapeutics.

 

Changes in the Company’s equity investment in BC Therapeutics is summarized as follows:

 

      
Balance – August 1, 2023  $- 
Funding (including the value of the BC Therapeutics Options)   525,000 
Share of losses:     
Consulting   (49,064)
Legal and Professional Services   (5,576)
Dues & Subscriptions   (621)
Office Expenses   (76)
Bank Charges   (5)
Balance – April 30, 2024  $469,658 

 

The following amounts represent the Company’s 51.2% share of the assets of BC Therapeutics:

 SCHEDULE OF ASSETS AND LIABILITIES OF BC THERAPEUTICS

  

As of

April 30, 2024

 
Current assets: Cash  $83,978 
Net assets  $83,978 

 

v3.24.1.1.u2
CONTINGENT LIABILITIES AND COMMITMENTS
9 Months Ended
Apr. 30, 2024
Commitments and Contingencies Disclosure [Abstract]  
CONTINGENT LIABILITIES AND COMMITMENTS

NOTE 4: CONTINGENT LIABILITIES AND COMMITMENTS

 

a.BriaPro Warrants

 

As detailed in note 1(f), upon the exercise of BriaCell Warrants, BriaCell shall, as agent for BriaPro, collect and pay to BriaPro an amount of up to $241,164.

 

b.Lease

 

The Company is currently in a 12-month commitment (ending August 31, 2024) for office and lab space in Philadelphia, PA, costing the company approximately $36,000 per month.

 

 

BriaCell Therapeutics Corp

Notes to the Condensed Consolidated Financial Statements

(Unaudited, expressed in US Dollars, except share and per share data and unless otherwise indicated)

 

v3.24.1.1.u2
FAIR VALUE MEASUREMENTS
9 Months Ended
Apr. 30, 2024
Fair Value Disclosures [Abstract]  
FAIR VALUE MEASUREMENTS

NOTE 5: FAIR VALUE MEASUREMENTS

 

The following table presents information about our financial instruments that are measured at fair value on a recurring basis as of April 30, 2024, and July 31, 2023:

 

   Fair Value Measurements at 
   April 30, 2024   July 31, 2023 
   Level 1   Level 2   Total   Level 1   Level 2   Total 
Financial Assets:                              
Cash and cash equivalents   935,694    -    935,694    21,251,092    -    21,251,092 
                               
Total assets measured at fair value  $935,694   $-   $935,694   $21,251,092   $-   $21,251,092 
                               
Financial liabilities:                              
Warrants liability   3,546,096    2,132,409    5,678,505    9,742,023    19,397,278    29,139,301 
                               
Total liabilities measured at fair value  $3,546,096   $2,132,409   $5,678,505   $9,742,023   $19,397,278   $29,139,301 

 

The Company classifies its cash and cash equivalents and the liability in respect of publicly traded warrants within Level 1 because we use quoted market prices in active markets.

 

The fair value of the warrant liability for non-public warrants is measured using inputs other than quoted prices included in Level 1 that are observable for the liability either directly or indirectly, and thus are classified as Level 2 financial instruments.

 

v3.24.1.1.u2
SHAREHOLDERS’ EQUITY
9 Months Ended
Apr. 30, 2024
Equity [Abstract]  
SHAREHOLDERS’ EQUITY

NOTE 6: SHAREHOLDERS’ EQUITY

 

a. Authorized share capital

 

The authorized share capital consists of an unlimited number of common shares with no par value.

 

b. Issued share capital

 

No shares were issued during the nine-month period ended April 30, 2024.

 

c. Share Purchase Warrants

 

(i)There were no changes in share purchase warrants for the nine-month period ended April 30, 2024 as presented below:

 

   Number of   Weighted 
   warrants   average exercise 
   outstanding   price 
Balance, July 31, 2023 and April 30, 2024   8,121,650   $5.75 

 

(ii)As of April 30, 2024, warrants outstanding were as follows:

 

Number of       Exercisable At    
Warrants   Exercise Price(*)   April 30, 2024   Expiry Date
 51,698   $3.91    51,698   November 16, 2025
 3,896,809   $5.31    3,896,809   February 26, 2026April 26, 2026
 4,173,143   $6.19    4,173,143   December 7, 2026
 8,121,650         8,121,650    

 

(*)See note 4(a).

 

 

BriaCell Therapeutics Corp

Notes to the Condensed Consolidated Financial Statements

(Unaudited, expressed in US Dollars, except share and per share data and unless otherwise indicated)

 

NOTE 6: SHAREHOLDERS’ EQUITY (Cont.)

 

d. Compensation Warrants

 

(i)There were no changes to compensation warrants for the nine-month period ended April 30, 2024.
   
(ii)As of April 30, 2024, compensation warrants outstanding were as follows:

 

Number of       Exercisable At    
Warrants   Exercise Price(*)   April 30, 2024   Expiry Date
 4,890   $3.91    4,890   November 16, 2025
 17,074   $5.31    17,074   February 26, 2026
 24,688   $6.19    24,688   June 7, 2026
 46,652         46,652    

 

  (*) See note 4(a).

 

e. Warrant liability continuity

 

The following table presents the summary of the changes in the fair value of the warrants:

 

   Warrants liability 
     
Balance as of August 1, 2023  $29,139,301 
Fair value of BriaPro Warrant Shares at Effective Date  $199,207 
Change in fair value during the period  $(23,660,003)
      
Balance as of April 30, 2024  $5,678,505 

 

 

The key inputs used in the valuation of the non-public warrants as of April 30, 2024 and at July 31, 2023 were as follows:

 

BriaCell Therapeutics Corp

Notes to the Condensed Consolidated Financial Statements

(Unaudited, expressed in US Dollars, except share and per share data and unless otherwise indicated)

 

NOTE 6: SHAREHOLDERS’ EQUITY (Cont.)

 

   April 30, 2024   July 31, 2023 
         
Share price  $2.17   $6.69 
Exercise price  $5.31-6.19   $5.31-6.19 
Expected life (years)   1.55-2.60    2.58-3.35 
Volatility   69-74%   100%
Dividend yield   0%   0%
Risk free rate   4.34-5.05%   4.51%

 

The key inputs used in the valuation of the of the BriaPro Warrant Shares as of April 30, 2024 were as follows:

 

       August 31, 
   April 30,   2023 
   2024   (Effective Date) 
         
Share price  $0.0365   $0.0365 
Exercise price  $ 0.0206-0.0308   $ 0.0206-0.0308 
Expected life (years)   1.55-2.60    2.21-3.27 
Volatility   69-74%   100%
Dividend yield   0%   0%
Risk free rate   4.23-4.34%   4.40%

 

v3.24.1.1.u2
SHARE-BASED COMPENSATION
9 Months Ended
Apr. 30, 2024
Share-Based Payment Arrangement [Abstract]  
SHARE-BASED COMPENSATION

NOTE 7: SHARE-BASED COMPENSATION

 

a.On August 2, 2022, the Company approved an omnibus equity incentive plan (“Omnibus Plan), which will permit the Company to grant incentive stock options, preferred share units, RSU, and deferred share units (collectively, the “Awards”) for the benefit of any employee, officer, director, or consultant of the Company or any subsidiary of the Company. The maximum number of shares available for issuance under the Omnibus Plan shall not exceed 15% of the issued and outstanding Shares, from time to time, less the number of Shares reserved for issuance under all other security-based compensation arrangements of the Company, including the existing Stock Option Plan. On February 9, 2023, the Omnibus Plan was approved by the shareholders.
   
b.The following table summarizes the number of options granted to directors, officers, employees, and consultants under the option plan for nine-month period ended April 30, 2024 and related information:

 

  

Number of

options

  

Weighted

average

exercise price

  

Weighted

average

remaining

contractual term

(in years)

  

Aggregate

intrinsic value

 
                 
Balance as of July 31, 2023   2,131,400   $6.19    3.55   $1,065,700 
                     
Balance as of April 30, 2024   2,131,400    6.16    2.80    - 
                     
                     
Exercisable as of April 30, 2024   1,881,013   $6.17    2.64   $- 

 

As of April 30, 2024 there are $1,164,462 of total unrecognized costs related to share-based compensation that is expected to be recognized over a period of up to 1 year.

 

 

BriaCell Therapeutics Corp

Notes to the Condensed Consolidated Financial Statements

(Unaudited, expressed in US Dollars, except share and per share data and unless otherwise indicated)

 

NOTE 7: SHARE-BASED COMPENSATION (Cont.)

 

c.The following table summarizes information about the Company’s outstanding and exercisable options granted to employees as of April 30, 2024.

 

Exercise

price

  

Options

outstanding as

of

April 30,

2024

  

Options

exercisable as

of

April 30,

2024

  

Weighted

average

remaining

contractual

term (years)

   Expiry Date
                 
$6.03    440,000    220,000    4.14   June 20, 2028
$7.16    21,000    13,125    3.83   February 27, 2028
$6.10    180,100    157,588    3.26   August 02, 2027
$4.71    31,000    31,000    3.06   May 20, 2027
$7.51    150,000    150,000    2.79   February 16, 2027
$8.47    524,700    524,700    2.70   January 13, 2027
$7.22    12,600    12,600    2.50   November 01, 2026
$5.74    100,000    100,000    2.34   September 01, 2026
$4.24    60,000    60,000    1.97   April 19, 2026
$4.24    612,000    612,000    1.91   March 29, 2026
      2,131,400    1,881,013         

 

d.As result of the Arrangement, 2,131,400 BriaPro Options were issued and are outstanding as of April 30, 2024:

 

Exercise   Options outstanding as of  

Options

exercisable as of

    
Price   April 30, 2024   April 30, 2024   Expiry Date
             
$0.0933                    440,000                    220,000   June 20, 2028
$0.1108    21,000    13,125   February 27, 2028
$0.0984    180,100    157,588   August 02, 2027
$0.0729    31,000    31,000   May 20, 2027
$0.1162    150,000    150,000   February 16, 2027
$0.1310    524,700    524,700   January 13, 2027
$0.1165    12,600    12,600   November 01, 2026
$0.0888    100,000    100,000   September 01, 2026
$0.0656    60,000    60,000   April 19, 2026
$0.0656    612,000    612,000   March 29, 2026
      2,131,400    1,881,013    

 

e.Restricted Share Unit Plan

 

The following table summarizes the number of RSU’s granted to directors under the Omnibus plan as of April 30, 2024:

 

   Number of     
   RSU’s   Aggregate 
   outstanding   intrinsic value 
Balance, July 31, 2023   19,200   $128,448 
Balance, April 30, 2024   19,200   $41,664 

 

 

BriaCell Therapeutics Corp

Notes to the Condensed Consolidated Financial Statements

(Unaudited, expressed in US Dollars, except share and per share data and unless otherwise indicated)

 

NOTE 7: SHARE-BASED COMPENSATION (Cont.)

 

f. The total share-based compensation expense related to all of the Company’s equity-based awards, recognized for the three and nine-month period ended

 

April 30, 2024 and 2023 is comprised as follows:

 

   2024   2023   2024   2023 
   Three months ended April 30,   Nine months ended April 30, 
   2024   2023   2024   2023 
   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited) 
Research and development expenses  $126,313    239,435   $618,375    814,782 
General and administrative expenses   265,902    41,754    807,811    845,192 
Total share-based compensation  $392,215    281,189   $1,426,186    1,659,974 

 

v3.24.1.1.u2
BASIC AND DILUTED NET LOSS PER SHARE
9 Months Ended
Apr. 30, 2024
Earnings Per Share [Abstract]  
BASIC AND DILUTED NET LOSS PER SHARE

NOTE 8: BASIC AND DILUTED NET LOSS PER SHARE

 

Basic net income (loss) per ordinary share is computed by dividing net income (loss) for each reporting period by the weighted-average number of ordinary shares outstanding during each year. Diluted net income (loss) per ordinary share is computed by dividing net income (loss) for each reporting period by the weighted average number of ordinary shares outstanding during the period, plus dilutive potential ordinary shares considered outstanding during the period, in accordance with ASC No. 260-10 “Earnings Per Share”. The company reported a loss for the three and nine month period ending April 30, 2023 and for the nine months ended April 30, 2024, leading to the exclusion of potentially dilutive ordinary shares. Conversely, for the three-month period ended April 30, 2024, the Company reported a gain. However, due to the specific characteristics and terms of the outstanding warrants and options, they were not considered dilutive for this period and, therefore, no adjustment was made to include them in the calculation of diluted net income per ordinary share.

 

                     
   Three months ended
April 30,
   Nine months ended
April 30,
 
   2024   2023   2024   2023 
   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited) 
Basic EPS                    
Numerator:                    
Net income (loss)  $1,715,759   $(4,895,436)  $(3,577,301)  $(17,883,739)
Denominator:                    
Shares used in computation of basic earnings per share   15,981,726    15,518,072    15,981,726    15,518,036 
Basic EPS  $0.11   $(0.32)  $(0.22)  $(1.15)
Diluted EPS                    
Numerator:                    
Net income (loss) attributable to common stock, basic  $1,715,759   $(4,895,436)  $(3,577,301)  $(17,883,739)
Net (loss) attributable to common stock, diluted   -    -    -    - 
Denominator:                    
Shares used in computing net EPS of common stock, basic   15,981,726    15,518,072    15,981,726    15,518,036 
Stock Options   -    -    -    - 
Warrants   -    -    -    - 
Shares used in computation of diluted earnings per share   15,981,726    15,518,072    15,981,726    15,518,036 
Diluted EPS  $0.11   $(0.32)  $(0.22)  $(1.15)

 

v3.24.1.1.u2
FINANCIAL INCOME (EXPENSES), NET
9 Months Ended
Apr. 30, 2024
Other Income and Expenses [Abstract]  
FINANCIAL INCOME (EXPENSES), NET

NOTE 9: FINANCIAL INCOME (EXPENSES), NET

 

   2024   2023   2024   2023 
   Three months ended April 30,   Nine months ended April 30, 
   2024   2023   2024   2023 
   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited) 
Interest income  $15,606    253,489   $288,016    682,437 
Change in fair value of warrant liability   10,945,672    539,427    23,660,003    (2,972,285)
Foreign exchange gain (loss)   (2,391)   (11,323)   (13,351)   (27,388)
Financial income (expenses), net  $10,958,887   $781,593   $23,934,668   $(2,317,236)

 

v3.24.1.1.u2
SUBSEQUENT EVENT
9 Months Ended
Apr. 30, 2024
Subsequent Events [Abstract]  
SUBSEQUENT EVENT

NOTE 10: SUBSEQUENT EVENT

 

The Company evaluated the possibility of subsequent events existing in the Company’s unaudited condensed consolidated financial statements through June 14, 2024, the date that the condensed consolidated financial statements were available for issuance. The Company is not aware of any subsequent events which would require recognition or disclosure in the consolidated financial statements, except as follows:

 

 

On May 17, 2024, the Company closed a registered direct offering with healthcare-focused institutional investors and a certain existing investor and a director of the Company for the purchase and sale of 2,402,935 common shares of the Company (or pre-funded warrants in lieu thereof) and warrants to purchase up to an aggregate of 2,402,935 common shares of the Company for aggregate gross proceeds of approximately $5.0 million before deducting placement agent fees and other offering expenses (the “Offering”). Each common share (or pre-funded warrant in lieu thereof) was sold together with one warrant to purchase one common share at a combined purchase price of $2.00 to the institutional investors and $2.215 to the existing investor and director of the Company. The warrants have an exercise price of $2.11 per share, will become exercisable six months from the date of issuance and expire five years from the initial exercise date.

v3.24.1.1.u2
SIGNIFICANT ACCOUNTING POLICIES (Policies)
9 Months Ended
Apr. 30, 2024
Accounting Policies [Abstract]  
Use of estimates

a. Use of estimates:

 

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates, judgments and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. The Company’s management believes that the estimates, judgment and assumptions used are reasonable based upon information available at the time they are made. These estimates, judgments and assumptions can affect the reported amounts of assets and liabilities at the dates of the consolidated financial statements, and the reported amount of expenses during the reporting periods. Actual results could differ from those estimates.

 

Equity method investments

b. Equity method investments:

 

Investments in entities over which the Company does not have a controlling financial interest but has significant influence, are accounted for using the equity method, with the Company’s share of losses reported in loss from equity method investments on the statements of loss and comprehensive loss. Equity method investments are recorded at cost, plus the Company’s share of undistributed earnings or losses, and impairment, if any, within interest in equity investees on the statements of financial position.

 

Recently issued and adopted accounting standards

c. Recently issued and adopted accounting standards:

 

As an “emerging growth company,” the Jumpstart Our Business Startups Act (“JOBS Act”) allows the Company to delay adoption of new or revised accounting pronouncements applicable to public companies until such pronouncements are made applicable to private companies. The Company has elected to use this extended transition period under the JOBS Act. The adoption dates discussed below reflects this election. The pronouncements below relate to standards that impact the Company.

 

1.In December 2023, the FASB issued ASU 2023-09 - Income Taxes (Topic 740): Improvements to Income Tax Disclosures. This standard modifies the rules on income tax disclosures to require entities to disclose specific categories in the rate reconciliation, the income or loss from continuing operations before income tax expense or benefit, and income tax expense or benefit from continuing operations. ASU 2023-09 also requires entities to disclose their income tax payments to international, federal, state, and local jurisdictions. The ASU is effective for years beginning after December 15, 2024, but early adoption is permitted. This ASU should be applied on a prospective basis, although retrospective application is permitted. The Company is currently evaluating the impact of this standard on its financial statements and disclosures.
   
 2.In March 2024, the FASB issued ASU 2024-01 - Compensation—Stock Compensation (Topic 718): Scope Application of Profits Interest and Similar Awards. This standard clarifies whether profits interest and similar awards fall within the scope of stock-based compensation guidance as defined in ASC Topic 718, introducing examples to demonstrate this. The ASU includes scenarios where profits interest awards are classified as equity instruments or liability awards and situations where they fall outside ASC Topic 718, being accounted for under ASC Topic 710. The ASU is effective for years beginning after December 15, 2024, but early adoption is permitted. This ASU should be applied on a prospective basis, although retrospective application is permitted. The Company is currently evaluating the impact of this standard on its financial statements and disclosures.

 

 

BriaCell Therapeutics Corp

Notes to the Condensed Consolidated Financial Statements

(Unaudited, expressed in US Dollars, except share and per share data and unless otherwise indicated)

 

NOTE 2: SIGNIFICANT ACCOUNTING POLICIES (Cont.)

 

2.In July 2023, the FASB issued 2023-03 — Presentation of Financial Statements (Topic 205), Income Statement — Reporting Comprehensive Income (Topic 220), Distinguishing Liabilities from Equity (Topic 480), Equity (Topic 505), and Compensation — Stock Compensation (Topic 718): Amendments to SEC Paragraphs Pursuant to SEC Staff Accounting Bulletin No. 120, SEC Staff Announcement at the March 24, 2022, EITF Meeting, and Staff Accounting Bulletin Topic 6.B, Accounting Series Release 280 — General Revision of Regulation S-X: Income or Loss Applicable to Common Stock (SEC Update). The adoption of this standard did not result in amended disclosures in the Company’s Condensed Consolidated Financial Statements, nor did this standard have a material impact the Company’s results of operations.
v3.24.1.1.u2
INVESTMENT IN BC THERAPEUTICS INC (Tables)
9 Months Ended
Apr. 30, 2024
Investments, All Other Investments [Abstract]  
SCHEDULE OF CHANGES IN INVESTMENT

Changes in the Company’s equity investment in BC Therapeutics is summarized as follows:

 

      
Balance – August 1, 2023  $- 
Funding (including the value of the BC Therapeutics Options)   525,000 
Share of losses:     
Consulting   (49,064)
Legal and Professional Services   (5,576)
Dues & Subscriptions   (621)
Office Expenses   (76)
Bank Charges   (5)
Balance – April 30, 2024  $469,658 
SCHEDULE OF ASSETS AND LIABILITIES OF BC THERAPEUTICS

The following amounts represent the Company’s 51.2% share of the assets of BC Therapeutics:

 SCHEDULE OF ASSETS AND LIABILITIES OF BC THERAPEUTICS

  

As of

April 30, 2024

 
Current assets: Cash  $83,978 
Net assets  $83,978 
v3.24.1.1.u2
FAIR VALUE MEASUREMENTS (Tables)
9 Months Ended
Apr. 30, 2024
Fair Value Disclosures [Abstract]  
SCHEDULE OF FINANCIAL INSTRUMENTS MEASURED AT FAIR VALUE ON A RECURRING BASIS

The following table presents information about our financial instruments that are measured at fair value on a recurring basis as of April 30, 2024, and July 31, 2023:

 

   Fair Value Measurements at 
   April 30, 2024   July 31, 2023 
   Level 1   Level 2   Total   Level 1   Level 2   Total 
Financial Assets:                              
Cash and cash equivalents   935,694    -    935,694    21,251,092    -    21,251,092 
                               
Total assets measured at fair value  $935,694   $-   $935,694   $21,251,092   $-   $21,251,092 
                               
Financial liabilities:                              
Warrants liability   3,546,096    2,132,409    5,678,505    9,742,023    19,397,278    29,139,301 
                               
Total liabilities measured at fair value  $3,546,096   $2,132,409   $5,678,505   $9,742,023   $19,397,278   $29,139,301 
v3.24.1.1.u2
SHAREHOLDERS’ EQUITY (Tables)
9 Months Ended
Apr. 30, 2024
Accumulated Other Comprehensive Income (Loss) [Line Items]  
SCHEDULE OF CHANGE IN FAIR VALUE OF WARRANTS

The following table presents the summary of the changes in the fair value of the warrants:

 

   Warrants liability 
     
Balance as of August 1, 2023  $29,139,301 
Fair value of BriaPro Warrant Shares at Effective Date  $199,207 
Change in fair value during the period  $(23,660,003)
      
Balance as of April 30, 2024  $5,678,505 
BriaPro Therapeutics Corp [Member]  
Accumulated Other Comprehensive Income (Loss) [Line Items]  
SCHEDULE OF VALUATION OF WARRANTS

The key inputs used in the valuation of the of the BriaPro Warrant Shares as of April 30, 2024 were as follows:

 

       August 31, 
   April 30,   2023 
   2024   (Effective Date) 
         
Share price  $0.0365   $0.0365 
Exercise price  $ 0.0206-0.0308   $ 0.0206-0.0308 
Expected life (years)   1.55-2.60    2.21-3.27 
Volatility   69-74%   100%
Dividend yield   0%   0%
Risk free rate   4.23-4.34%   4.40%
Non Public Warrants [Member]  
Accumulated Other Comprehensive Income (Loss) [Line Items]  
SCHEDULE OF VALUATION OF WARRANTS

 

   April 30, 2024   July 31, 2023 
         
Share price  $2.17   $6.69 
Exercise price  $5.31-6.19   $5.31-6.19 
Expected life (years)   1.55-2.60    2.58-3.35 
Volatility   69-74%   100%
Dividend yield   0%   0%
Risk free rate   4.34-5.05%   4.51%
Share Purchase Warrants [Member]  
Accumulated Other Comprehensive Income (Loss) [Line Items]  
SUMMARY OF CHANGES IN WARRANTS

 

(i)There were no changes in share purchase warrants for the nine-month period ended April 30, 2024 as presented below:

 

   Number of   Weighted 
   warrants   average exercise 
   outstanding   price 
Balance, July 31, 2023 and April 30, 2024   8,121,650   $5.75 
SCHEDULE OF WARRANTS OUTSTANDING

(ii)As of April 30, 2024, warrants outstanding were as follows:

 

Number of       Exercisable At    
Warrants   Exercise Price(*)   April 30, 2024   Expiry Date
 51,698   $3.91    51,698   November 16, 2025
 3,896,809   $5.31    3,896,809   February 26, 2026April 26, 2026
 4,173,143   $6.19    4,173,143   December 7, 2026
 8,121,650         8,121,650    

 

(*)See note 4(a).
Compensation Warrants [Member]  
Accumulated Other Comprehensive Income (Loss) [Line Items]  
SCHEDULE OF WARRANTS OUTSTANDING

 

Number of       Exercisable At    
Warrants   Exercise Price(*)   April 30, 2024   Expiry Date
 4,890   $3.91    4,890   November 16, 2025
 17,074   $5.31    17,074   February 26, 2026
 24,688   $6.19    24,688   June 7, 2026
 46,652         46,652    

 

  (*) See note 4(a).
v3.24.1.1.u2
SHARE-BASED COMPENSATION (Tables)
9 Months Ended
Apr. 30, 2024
Defined Benefit Plan Disclosure [Line Items]  
SUMMARY OF NUMBER OF OPTIONS GRANTED

 

  

Number of

options

  

Weighted

average

exercise price

  

Weighted

average

remaining

contractual term

(in years)

  

Aggregate

intrinsic value

 
                 
Balance as of July 31, 2023   2,131,400   $6.19    3.55   $1,065,700 
                     
Balance as of April 30, 2024   2,131,400    6.16    2.80    - 
                     
                     
Exercisable as of April 30, 2024   1,881,013   $6.17    2.64   $- 
SUMMARY OF RESTRICTED STOCK UNITS GRANTED

The following table summarizes the number of RSU’s granted to directors under the Omnibus plan as of April 30, 2024:

 

   Number of     
   RSU’s   Aggregate 
   outstanding   intrinsic value 
Balance, July 31, 2023   19,200   $128,448 
Balance, April 30, 2024   19,200   $41,664 
SCHEDULE OF SHARE-BASED COMPENSATION EXPENSES

 

   2024   2023   2024   2023 
   Three months ended April 30,   Nine months ended April 30, 
   2024   2023   2024   2023 
   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited) 
Research and development expenses  $126,313    239,435   $618,375    814,782 
General and administrative expenses   265,902    41,754    807,811    845,192 
Total share-based compensation  $392,215    281,189   $1,426,186    1,659,974 
Employees [Member]  
Defined Benefit Plan Disclosure [Line Items]  
SUMMARY OF OUTSTANDING AND EXERCISABLE OPTIONS

 

Exercise

price

  

Options

outstanding as

of

April 30,

2024

  

Options

exercisable as

of

April 30,

2024

  

Weighted

average

remaining

contractual

term (years)

   Expiry Date
                 
$6.03    440,000    220,000    4.14   June 20, 2028
$7.16    21,000    13,125    3.83   February 27, 2028
$6.10    180,100    157,588    3.26   August 02, 2027
$4.71    31,000    31,000    3.06   May 20, 2027
$7.51    150,000    150,000    2.79   February 16, 2027
$8.47    524,700    524,700    2.70   January 13, 2027
$7.22    12,600    12,600    2.50   November 01, 2026
$5.74    100,000    100,000    2.34   September 01, 2026
$4.24    60,000    60,000    1.97   April 19, 2026
$4.24    612,000    612,000    1.91   March 29, 2026
      2,131,400    1,881,013         
BriaPro Therapeutics Corp [Member]  
Defined Benefit Plan Disclosure [Line Items]  
SUMMARY OF OUTSTANDING AND EXERCISABLE OPTIONS

 

Exercise   Options outstanding as of  

Options

exercisable as of

    
Price   April 30, 2024   April 30, 2024   Expiry Date
             
$0.0933                    440,000                    220,000   June 20, 2028
$0.1108    21,000    13,125   February 27, 2028
$0.0984    180,100    157,588   August 02, 2027
$0.0729    31,000    31,000   May 20, 2027
$0.1162    150,000    150,000   February 16, 2027
$0.1310    524,700    524,700   January 13, 2027
$0.1165    12,600    12,600   November 01, 2026
$0.0888    100,000    100,000   September 01, 2026
$0.0656    60,000    60,000   April 19, 2026
$0.0656    612,000    612,000   March 29, 2026
      2,131,400    1,881,013    
v3.24.1.1.u2
BASIC AND DILUTED NET LOSS PER SHARE (Tables)
9 Months Ended
Apr. 30, 2024
Earnings Per Share [Abstract]  
SCHEDULE OF BASIC AND DILUTED NET LOSS PER SHARE

 

                     
   Three months ended
April 30,
   Nine months ended
April 30,
 
   2024   2023   2024   2023 
   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited) 
Basic EPS                    
Numerator:                    
Net income (loss)  $1,715,759   $(4,895,436)  $(3,577,301)  $(17,883,739)
Denominator:                    
Shares used in computation of basic earnings per share   15,981,726    15,518,072    15,981,726    15,518,036 
Basic EPS  $0.11   $(0.32)  $(0.22)  $(1.15)
Diluted EPS                    
Numerator:                    
Net income (loss) attributable to common stock, basic  $1,715,759   $(4,895,436)  $(3,577,301)  $(17,883,739)
Net (loss) attributable to common stock, diluted   -    -    -    - 
Denominator:                    
Shares used in computing net EPS of common stock, basic   15,981,726    15,518,072    15,981,726    15,518,036 
Stock Options   -    -    -    - 
Warrants   -    -    -    - 
Shares used in computation of diluted earnings per share   15,981,726    15,518,072    15,981,726    15,518,036 
Diluted EPS  $0.11   $(0.32)  $(0.22)  $(1.15)

v3.24.1.1.u2
FINANCIAL INCOME (EXPENSES), NET (Tables)
9 Months Ended
Apr. 30, 2024
Other Income and Expenses [Abstract]  
SCHEDULE OF FINANCIAL INCOME (EXPENSES), NET

 

   2024   2023   2024   2023 
   Three months ended April 30,   Nine months ended April 30, 
   2024   2023   2024   2023 
   (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited) 
Interest income  $15,606    253,489   $288,016    682,437 
Change in fair value of warrant liability   10,945,672    539,427    23,660,003    (2,972,285)
Foreign exchange gain (loss)   (2,391)   (11,323)   (13,351)   (27,388)
Financial income (expenses), net  $10,958,887   $781,593   $23,934,668   $(2,317,236)
v3.24.1.1.u2
GENERAL AND GOING CONCERN (Details Narrative) - USD ($)
9 Months Ended
May 17, 2024
Aug. 31, 2023
Apr. 30, 2024
Apr. 30, 2023
Jul. 31, 2023
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]          
Accumulated deficit     $ 84,229,532   $ 80,652,231
Cash flow from operating activities     $ 20,090,398 $ 12,825,853  
Common stock, shares issued     15,981,726   15,981,726
Common stock, shares outstanding     15,981,726   15,981,726
Services Agreement [Member]          
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]          
Monthly fees   $ 20,000      
BriaPro Therapeutics Corp [Member]          
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]          
Percentage of shares issued and outstanding     66.60%    
Common stock, shares issued     47,945,178    
Common stock, shares outstanding     47,945,178    
Common shares owned     31,963,452    
Subsequent Event [Member] | Investor And Director [Member]          
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]          
Aggregate gross proceeds $ 5,000,000.0        
v3.24.1.1.u2
SCHEDULE OF CHANGES IN INVESTMENT (Details) - USD ($)
3 Months Ended 9 Months Ended
Apr. 30, 2024
Apr. 30, 2023
Apr. 30, 2024
Apr. 30, 2023
Restructuring Cost and Reserve [Line Items]        
Funding (including the value of the BC Therapeutics Options) [1]     $ 225,000
Consulting $ (36,997) (55,342)
BC Therapeutics [Member]        
Restructuring Cost and Reserve [Line Items]        
Balance – August 1, 2023      
Funding (including the value of the BC Therapeutics Options)     525,000  
Consulting     (49,064)  
Legal and Professional Services     (5,576)  
Dues & Subscriptions     (621)  
Office Expenses     (76)  
Bank Charges     (5)  
Balance – April 30, 2024 $ 469,658   $ 469,658  
[1] In Addition, $125,000 was loaned to BC Therapeutics during the year ended July 31, 2023 and an additional $175,000 was loaned to BC Therapeutics between August 1, 2023 and December 20, 2023. The total amount ($300,000) was converted into an investment.
v3.24.1.1.u2
INVESTMENT IN BC THERAPEUTICS INC (Details Narrative) - USD ($)
9 Months Ended
Dec. 21, 2021
Apr. 30, 2024
Apr. 30, 2023
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]      
Payment for equity investments [1]   $ 225,000
BC Therapeutics [Member]      
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]      
Payment for equity investments   $ 525,000  
Share Purchase Agreement [Member]      
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]      
Share price $ 1.25    
Fair Value, Option, Changes in Fair Value, Gain (Loss) $ 76,350    
Exercise price $ 1.25    
Dividend yield 0.00%    
Risk free interest rate 4.902%    
Volatility 100.00%    
Share Purchase Agreement [Member] | BC Therapeutics [Member] | Two Options [Member]      
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]      
Payment for equity investments $ 225,000    
Share price $ 1.25    
Share Purchase Agreement [Member] | BC Therapeutics [Member]      
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]      
Payment for equity investments $ 3,000    
Share price $ 0.0125    
Equity interest percentage 37.50%    
[1] In Addition, $125,000 was loaned to BC Therapeutics during the year ended July 31, 2023 and an additional $175,000 was loaned to BC Therapeutics between August 1, 2023 and December 20, 2023. The total amount ($300,000) was converted into an investment.
v3.24.1.1.u2
SCHEDULE OF ASSETS AND LIABILITIES OF BC THERAPEUTICS (Details) - BC Therapeutics [Member]
Apr. 30, 2024
USD ($)
Restructuring Cost and Reserve [Line Items]  
Current assets: Cash $ 83,978
Net assets $ 83,978
v3.24.1.1.u2
INVESTMENT IN BC THERAPEUTICS INC. (Details Narrative)
Apr. 30, 2024
Share Purchase Agreement [Member] | BC Therapeutics [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Assets and liabilities owned percentage 51.20%
v3.24.1.1.u2
CONTINGENT LIABILITIES AND COMMITMENTS (Details Narrative)
9 Months Ended
Apr. 30, 2024
USD ($)
Office And Lab Space [Member]  
Loss Contingencies [Line Items]  
Lease term 12 months
Lease maturity date Aug. 31, 2024
Lease cost per month $ 36,000
BriaPro Therapeutics Corp [Member] | Maximum [Member]  
Loss Contingencies [Line Items]  
Warrant exercise amount payable $ 241,164
v3.24.1.1.u2
SCHEDULE OF FINANCIAL INSTRUMENTS MEASURED AT FAIR VALUE ON A RECURRING BASIS (Details) - USD ($)
Apr. 30, 2024
Jul. 31, 2023
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total assets measured at fair value $ 935,694 $ 21,251,092
Total liabilities measured at fair value 5,678,505 29,139,301
Warrants Liability [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total liabilities measured at fair value 5,678,505 29,139,301
Cash and Cash Equivalents [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total assets measured at fair value 935,694 21,251,092
Fair Value, Inputs, Level 1 [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total assets measured at fair value 935,694 21,251,092
Total liabilities measured at fair value 3,546,096 9,742,023
Fair Value, Inputs, Level 1 [Member] | Warrants Liability [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total liabilities measured at fair value 3,546,096 9,742,023
Fair Value, Inputs, Level 1 [Member] | Cash and Cash Equivalents [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total assets measured at fair value 935,694 21,251,092
Fair Value, Inputs, Level 2 [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total assets measured at fair value
Total liabilities measured at fair value 2,132,409 19,397,278
Fair Value, Inputs, Level 2 [Member] | Warrants Liability [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total liabilities measured at fair value 2,132,409 19,397,278
Fair Value, Inputs, Level 2 [Member] | Cash and Cash Equivalents [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Total assets measured at fair value
v3.24.1.1.u2
SUMMARY OF CHANGES IN WARRANTS (Details) - Share Purchase Warrants [Member]
Apr. 30, 2024
$ / shares
shares
Accumulated Other Comprehensive Income (Loss) [Line Items]  
Number of warrants outstanding, Beginning balance | shares 8,121,650
Number of warrants outstanding, Ending balance | shares 8,121,650
Weighted average exercise price, Beginning balance | $ / shares $ 5.75
Weighted average exercise price, Ending balance | $ / shares $ 5.75
v3.24.1.1.u2
SCHEDULE OF WARRANTS OUTSTANDING (Details)
Apr. 30, 2024
$ / shares
shares
Share Purchase Warrants [Member]  
Accumulated Other Comprehensive Income (Loss) [Line Items]  
Number of warrants outstanding 8,121,650
Number of warrants exercisable 8,121,650
Share Purchase Warrants [Member] | Warrant One [Member]  
Accumulated Other Comprehensive Income (Loss) [Line Items]  
Number of warrants outstanding 51,698
Exercise price | $ / shares $ 3.91 [1]
Number of warrants exercisable 51,698
Expiry date Nov. 16, 2025
Share Purchase Warrants [Member] | Warrant Two [Member]  
Accumulated Other Comprehensive Income (Loss) [Line Items]  
Number of warrants outstanding 3,896,809
Exercise price | $ / shares $ 5.31 [1]
Number of warrants exercisable 3,896,809
Share Purchase Warrants [Member] | Warrant Two [Member] | Minimum [Member]  
Accumulated Other Comprehensive Income (Loss) [Line Items]  
Expiry date Feb. 26, 2026
Share Purchase Warrants [Member] | Warrant Two [Member] | Maximum [Member]  
Accumulated Other Comprehensive Income (Loss) [Line Items]  
Expiry date Apr. 26, 2026
Share Purchase Warrants [Member] | Warrant Three [Member]  
Accumulated Other Comprehensive Income (Loss) [Line Items]  
Number of warrants outstanding 4,173,143
Exercise price | $ / shares $ 6.19 [1]
Number of warrants exercisable 4,173,143
Expiry date Dec. 07, 2026
Compensation Warrants [Member]  
Accumulated Other Comprehensive Income (Loss) [Line Items]  
Number of warrants outstanding 46,652
Number of warrants exercisable 46,652
Compensation Warrants [Member] | Warrant One [Member]  
Accumulated Other Comprehensive Income (Loss) [Line Items]  
Number of warrants outstanding 4,890
Exercise price | $ / shares $ 3.91 [2]
Number of warrants exercisable 4,890
Expiry date Nov. 16, 2025
Compensation Warrants [Member] | Warrant Two [Member]  
Accumulated Other Comprehensive Income (Loss) [Line Items]  
Number of warrants outstanding 17,074
Exercise price | $ / shares $ 5.31 [2]
Number of warrants exercisable 17,074
Expiry date Feb. 26, 2026
Compensation Warrants [Member] | Warrant Three [Member]  
Accumulated Other Comprehensive Income (Loss) [Line Items]  
Number of warrants outstanding 24,688
Exercise price | $ / shares $ 6.19 [2]
Number of warrants exercisable 24,688
Expiry date Jun. 07, 2026
[1] See note 4(a).
[2] See note 4(a).
v3.24.1.1.u2
SCHEDULE OF CHANGE IN FAIR VALUE OF WARRANTS (Details) - Warrant [Member]
9 Months Ended
Apr. 30, 2024
USD ($)
Accumulated Other Comprehensive Income (Loss) [Line Items]  
Warrant liability, beginning balance $ 29,139,301
Fair value of BriaPro Warrant Shares at Effective Date 199,207
Change in fair value during the period (23,660,003)
Warrant liability, ending balance $ 5,678,505
v3.24.1.1.u2
SCHEDULE OF VALUATION OF WARRANTS (Details) - $ / shares
9 Months Ended 12 Months Ended
Aug. 31, 2023
Apr. 30, 2024
Jul. 31, 2023
BriaPro Therapeutics Corp [Member]      
Class of Warrant or Right [Line Items]      
Share price $ 0.0365 $ 0.0365  
Volatility 100.00%    
Dividend yield 0.00% 0.00%  
Risk free rate 4.40%    
Minimum [Member] | BriaPro Therapeutics Corp [Member]      
Class of Warrant or Right [Line Items]      
Exercise price $ 0.0206 $ 0.0206  
Expected life 2 years 2 months 15 days 1 year 6 months 18 days  
Volatility   69.00%  
Risk free rate   4.23%  
Maximum [Member] | BriaPro Therapeutics Corp [Member]      
Class of Warrant or Right [Line Items]      
Exercise price $ 0.0308 $ 0.0308  
Expected life 3 years 3 months 7 days 2 years 7 months 6 days  
Volatility   74.00%  
Risk free rate   4.34%  
Non Public Warrants [Member]      
Class of Warrant or Right [Line Items]      
Share price   $ 2.17 $ 6.69
Volatility     100.00%
Dividend yield   0.00% 0.00%
Risk free rate     4.51%
Non Public Warrants [Member] | Minimum [Member]      
Class of Warrant or Right [Line Items]      
Exercise price   $ 5.31 $ 5.31
Expected life   1 year 6 months 18 days 2 years 6 months 29 days
Volatility   69.00%  
Risk free rate   4.34%  
Non Public Warrants [Member] | Maximum [Member]      
Class of Warrant or Right [Line Items]      
Exercise price   $ 6.19 $ 6.19
Expected life   2 years 7 months 6 days 3 years 4 months 6 days
Volatility   74.00%  
Risk free rate   5.05%  
v3.24.1.1.u2
SHAREHOLDERS’ EQUITY (Details Narrative) - $ / shares
9 Months Ended 12 Months Ended
Apr. 30, 2024
Jul. 31, 2023
Equity [Abstract]    
Common stock, shares authorized Unlimited Unlimited
Common stock, no par value $ 0 $ 0
Number of shares issued during period 0  
v3.24.1.1.u2
SUMMARY OF NUMBER OF OPTIONS GRANTED (Details) - Stock Option Plan [Member] - USD ($)
9 Months Ended 12 Months Ended
Apr. 30, 2024
Jul. 31, 2023
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Number of options, beginning balance 2,131,400  
Weighted average exercise price, beginning balance $ 6.19  
Weighted average remaining contractual term (in years), ending balance 2 years 9 months 18 days 3 years 6 months 18 days
Aggregate intrinsic value, beginning balance $ 1,065,700  
Number of options, ending balance 2,131,400 2,131,400
Weighted average exercise price, ending balance $ 6.16 $ 6.19
Aggregate intrinsic value, ending balance $ 1,065,700
Number of options, exercisable 1,881,013  
Weighted average exercise price, exercisable $ 6.17  
Weighted average remaining contractual term (in years), exercisable 2 years 7 months 20 days  
Aggregate intrinsic value, exercisable  
v3.24.1.1.u2
SUMMARY OF OUTSTANDING AND EXERCISABLE OPTIONS (Details)
9 Months Ended
Apr. 30, 2024
$ / shares
shares
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]  
Options outstanding 2,131,400
Options exercisable 1,881,013
Exercise Price 6.03 [Member]  
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]  
Exercise price | $ / shares $ 6.03
Options outstanding 440,000
Options exercisable 220,000
Weighted average remaining contractual term (years) 4 years 1 month 20 days
Expiry date Jun. 20, 2028
Exercise Price 7.16 [Member]  
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]  
Exercise price | $ / shares $ 7.16
Options outstanding 21,000
Options exercisable 13,125
Weighted average remaining contractual term (years) 3 years 9 months 29 days
Expiry date Feb. 27, 2028
Exercise Price 6.10 [Member]  
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]  
Exercise price | $ / shares $ 6.10
Options outstanding 180,100
Options exercisable 157,588
Weighted average remaining contractual term (years) 3 years 3 months 3 days
Expiry date Aug. 02, 2027
Exercise Price 4.71 [Member]  
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]  
Exercise price | $ / shares $ 4.71
Options outstanding 31,000
Options exercisable 31,000
Weighted average remaining contractual term (years) 3 years 21 days
Expiry date May 20, 2027
Exercise Price 7.51 [Member]  
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]  
Exercise price | $ / shares $ 7.51
Options outstanding 150,000
Options exercisable 150,000
Weighted average remaining contractual term (years) 2 years 9 months 14 days
Expiry date Feb. 16, 2027
Exercise Price 8.47 [Member]  
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]  
Exercise price | $ / shares $ 8.47
Options outstanding 524,700
Options exercisable 524,700
Weighted average remaining contractual term (years) 2 years 8 months 12 days
Expiry date Jan. 13, 2027
Exercise Price 7.22 [Member]  
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]  
Exercise price | $ / shares $ 7.22
Options outstanding 12,600
Options exercisable 12,600
Weighted average remaining contractual term (years) 2 years 6 months
Expiry date Nov. 01, 2026
Exercise Price 5.74 [Member]  
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]  
Exercise price | $ / shares $ 5.74
Options outstanding 100,000
Options exercisable 100,000
Weighted average remaining contractual term (years) 2 years 4 months 2 days
Expiry date Sep. 01, 2026
Exercise Price 4.24 [Member]  
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]  
Exercise price | $ / shares $ 4.24
Options outstanding 60,000
Options exercisable 60,000
Weighted average remaining contractual term (years) 1 year 11 months 19 days
Expiry date Apr. 19, 2026
Exercise Price 4.24 [Member]  
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]  
Exercise price | $ / shares $ 4.24
Options outstanding 612,000
Options exercisable 612,000
Weighted average remaining contractual term (years) 1 year 10 months 28 days
Expiry date Mar. 29, 2026
Exercise Price 0.0933 [Member]  
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]  
Exercise price | $ / shares $ 0.0933
Options outstanding 440,000
Options exercisable 220,000
Expiry date Jun. 20, 2028
Exercise Price 0.1108 [Member]  
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]  
Exercise price | $ / shares $ 0.1108
Options outstanding 21,000
Options exercisable 13,125
Expiry date Feb. 27, 2028
Exercise Price 0.0984 [Member]  
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]  
Exercise price | $ / shares $ 0.0984
Options outstanding 180,100
Options exercisable 157,588
Expiry date Aug. 02, 2027
Exercise Price 0.0729 [Member]  
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]  
Exercise price | $ / shares $ 0.0729
Options outstanding 31,000
Options exercisable 31,000
Expiry date May 20, 2027
Exercise Price 0.1162 [Member]  
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]  
Exercise price | $ / shares $ 0.1162
Options outstanding 150,000
Options exercisable 150,000
Expiry date Feb. 16, 2027
Exercise Price 0.1310 [Member]  
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]  
Exercise price | $ / shares $ 0.1310
Options outstanding 524,700
Options exercisable 524,700
Expiry date Jan. 13, 2027
Exercise Price 0.1165 [Member]  
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]  
Exercise price | $ / shares $ 0.1165
Options outstanding 12,600
Options exercisable 12,600
Expiry date Nov. 01, 2026
Exercise Price 0.0888 [Member]  
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]  
Exercise price | $ / shares $ 0.0888
Options outstanding 100,000
Options exercisable 100,000
Expiry date Sep. 01, 2026
Exercise Price 0.0656 [Member]  
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]  
Exercise price | $ / shares $ 0.0656
Options outstanding 60,000
Options exercisable 60,000
Expiry date Apr. 19, 2026
Exercise Price 0.0656 [Member]  
Share-Based Payment Arrangement, Option, Exercise Price Range [Line Items]  
Exercise price | $ / shares $ 0.0656
Options outstanding 612,000
Options exercisable 612,000
Expiry date Mar. 29, 2026
v3.24.1.1.u2
SUMMARY OF RESTRICTED STOCK UNITS GRANTED (Details) - Restricted Stock Units (RSUs) [Member]
Apr. 30, 2024
USD ($)
shares
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Number of RSU's outstanding, Beginning balance | shares 19,200
Aggregate intrinsic value, Beginning balance | $ $ 128,448
Number of RSU's outstanding, Ending balance | shares 19,200
Aggregate intrinsic value, Ending balance | $ $ 41,664
v3.24.1.1.u2
SCHEDULE OF SHARE-BASED COMPENSATION EXPENSES (Details) - USD ($)
3 Months Ended 9 Months Ended
Apr. 30, 2024
Apr. 30, 2023
Apr. 30, 2024
Apr. 30, 2023
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]        
Total share-based compensation $ 392,215 $ 281,189 $ 1,426,186 $ 1,659,974
Research and Development Expense [Member]        
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]        
Total share-based compensation 126,313 239,435 618,375 814,782
General and Administrative Expense [Member]        
Share-Based Payment Arrangement, Expensed and Capitalized, Amount [Line Items]        
Total share-based compensation $ 265,902 $ 41,754 $ 807,811 $ 845,192
v3.24.1.1.u2
SHARE-BASED COMPENSATION (Details Narrative) - USD ($)
9 Months Ended
Aug. 02, 2022
Apr. 30, 2024
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Options issued and outstanding   2,131,400
Stock Option Plan [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Unrecognized share-based compensation costs   $ 1,164,462
Unrecognized share-based compensation, recognition period   1 year
Stock Option Plan [Member] | Maximum [Member]    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]    
Acquiring percentage of issued and outstanding of common stock 15.00%  
v3.24.1.1.u2
SCHEDULE OF BASIC AND DILUTED NET LOSS PER SHARE (Details) - USD ($)
3 Months Ended 9 Months Ended
Apr. 30, 2024
Apr. 30, 2023
Apr. 30, 2024
Apr. 30, 2023
Earnings Per Share [Abstract]        
Net income (loss) $ 1,715,759 $ (4,895,436) $ (3,577,301) $ (17,883,739)
Shares used in computation of basic earnings per share 15,981,726 15,518,072 15,981,726 15,518,036
Basic EPS $ 0.11 $ (0.32) $ (0.22) $ (1.15)
Net income (loss) attributable to common stock, basic $ 1,715,759 $ (4,895,436) $ (3,577,301) $ (17,883,739)
Net (loss) attributable to common stock, diluted
Shares used in computation of diluted earnings per share 15,981,726 15,518,072 15,981,726 15,518,036
Stock Options
Warrants
Diluted EPS $ 0.11 $ (0.32) $ (0.22) $ (1.15)
v3.24.1.1.u2
SCHEDULE OF FINANCIAL INCOME (EXPENSES), NET (Details) - USD ($)
3 Months Ended 9 Months Ended
Apr. 30, 2024
Apr. 30, 2023
Apr. 30, 2024
Apr. 30, 2023
Other Income and Expenses [Abstract]        
Interest income $ 15,606 $ 253,489 $ 288,016 $ 682,437
Change in fair value of warrant liability 10,945,672 539,427 23,660,003 (2,972,285)
Foreign exchange gain (loss) (2,391) (11,323) (13,351) (27,388)
Financial income (expenses), net $ 10,958,887 $ 781,593 $ 23,934,668 $ (2,317,236)
v3.24.1.1.u2
SUBSEQUENT EVENT (Details Narrative) - USD ($)
$ / shares in Units, $ in Millions
9 Months Ended
May 17, 2024
Apr. 30, 2024
Subsequent Event [Line Items]    
Purchase and sale of common shares   0
Subsequent Event [Member]    
Subsequent Event [Line Items]    
Warrant to purchase, shares 2,402,935  
Warrants exercise price $ 2.11  
Subsequent Event [Member] | One Warrant [Member]    
Subsequent Event [Line Items]    
Warrants exercise price 2.00  
Subsequent Event [Member] | Investor And Director [Member]    
Subsequent Event [Line Items]    
Warrants exercise price $ 2.215  
Subsequent Event [Member] | Investor And Director [Member]    
Subsequent Event [Line Items]    
Purchase and sale of common shares 2,402,935  
Aggregate gross proceeds $ 5.0  

BriaCell Therapeutics (NASDAQ:BCTXW)
Graphique Historique de l'Action
De Mai 2024 à Juin 2024 Plus de graphiques de la Bourse BriaCell Therapeutics
BriaCell Therapeutics (NASDAQ:BCTXW)
Graphique Historique de l'Action
De Juin 2023 à Juin 2024 Plus de graphiques de la Bourse BriaCell Therapeutics