UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

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

FOR THE QUARTERLY PERIOD ENDED March 31, ~~2022~~2023

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

COMMISSION FILE NUMBER: 001-40254

MOVANO INC.

(Exact name of registrant as specified in its charter)

Delaware		26-0579295
(State of incorporation)		(I.R.S. Employer Identification No.)

6800 Koll Center Parkway, Pleasanton, CA 94566

(Address of principal executive office) (Zip code)

(415) 651-3172

(Registrant’s telephone number, including area code)

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

Title of each class		Trading Symbol(s)		Name of each exchange on which registered
Common Stock, par value $0.0001 per share		MOVE		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, 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 May ~~9, 2022,~~8, 2023, there were ~~32,783,609~~41,446,661 shares of our common stock, par value $0.0001 per share, outstanding.

MOVANO INC.

FORM 10-Q

FOR THE THREE MONTHS ENDED MARCH 31, ~~2022~~2023

INDEX

		PAGE
PART I -– FINANCIAL INFORMATION		1

Item 1. Financial Statements		1

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations		2520

Item 3. Quantitative and Qualitative Disclosure About Market Risk		3025

Item 4. Controls and Procedures		3125

PART II – OTHER INFORMATION		3226

Item 1. Legal Proceedings		3226

Item 1A. Risk Factors		3226

Item 2. Recent Sales of Unregistered Securities; Use of Proceeds from Registered Securities		3226

Item 3. Defaults Upon Senior Securities		3226

Item 4. Mine Safety Disclosures	3	226

Item 5. Other Information	3	226

Item 6. Exhibits		3327

SIGNATURES	3	428

EXHIBIT INDEX

PART I -– FINANCIAL INFORMATION

Item 1. Financial Statements

Movano Inc.

Condensed Consolidated Balance Sheets

(in thousands, except share and per share data)

(Unaudited)

March 31, December 31,
2022 2021

ASSETS
Current assets:
Cash and cash equivalents $ 18,442 $ 17,675
Short-term investments 9,247 15,921
Payroll tax credit, current portion 336 166
Prepaid expenses and other current assets 220 1,296
Total current assets 28,245 35,058
Property and equipment, net 536 529
Payroll tax credit, noncurrent portion 459 630
Other assets 397 48
Total assets $ 29,637 $ 36,265

LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable $ 649 $ 311
Other current liabilities 1,982 2,907
Total current liabilities 2,631 3,218
Noncurrent liabilities:
Early exercised stock option liability 241 281
Other noncurrent liabilities 231 36
Total noncurrent liabilities 472 317
Total liabilities 3,103 3,535

Commitments and contingencies (Note 12)

Stockholders’ equity:
Preferred stock, $0.0001 par value, 5,000,000 shares authorized at March 31, 2022 and December 31, 2021; no shares issued and outstanding at March 31, 2022 and December 31, 2021
— —
Common stock, $0.0001 par value, 75,000,000 shares authorized at March 31, 2022 and December 31, 2021; 32,772,060 shares issued and outstanding at March 31, 2022 and December 31, 2021 3 3
Additional paid-in capital 98,261 97,506
Accumulated other comprehensive loss (30 ) (11 )
Accumulated deficit (71,700 ) (64,768 )
Total stockholders’ equity 26,534 32,730
Total liabilities and stockholders’ equity $ 29,637 $ 36,265

	March 31,			December 31,
	2023			2022

ASSETS
Current assets:
Cash and cash equivalents	$	14,269		$	10,759
Payroll tax credit, current portion		289			379
Prepaid expenses and other current assets		669			508
Total current assets		15,227			11,646
Property and equipment, net		418			443
Payroll tax credit, noncurrent portion		667			667
Other assets		442			487
Total assets	$	16,754		$	13,243

LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable	$	540		$	557
Other current liabilities		4,800			4,421
Total current liabilities		5,340			4,978
Noncurrent liabilities:
Early exercised stock option liability		102			136
Other noncurrent liabilities		168			214
Total noncurrent liabilities		270			350
Total liabilities		5,610			5,328

Commitments and contingencies (Note 11)

Stockholders’ equity:
Preferred stock, $0.0001 par value, 5,000,000 shares authorized at March 31, 2023 and December 31, 2022; no shares issued and outstanding at March 31, 2023 and December 31, 2022		—			—
Common stock, $0.0001 par value, 75,000,000 shares authorized at March 31, 2023 and December 31, 2022; 41,377,867 and 33,659,460 shares issued and outstanding at March 31, 2023 and December 31, 2022, respectively		4			3
Additional paid-in capital		113,333			103,009
Accumulated deficit		(102,193	)		(95,097	)
Total stockholders’ equity		11,144			7,915
Total liabilities and stockholders’ equity	$	16,754		$	13,243

See accompanying notes to condensed consolidated financial statements.

Movano Inc.

Condensed Consolidated Statements of Operations and Comprehensive Loss

(in thousands, except share and per share data)

(Unaudited)

	Three Months Ended March 31,						Three Months Ended March 31,
	2022			2021			2023			2022
OPERATING EXPENSES:
Research and development	$	4,591		$	1,942		$	3,894		$	4,591
General and administrative		2,347			1,324
Sales, general and administrative								3,309			2,347
Total operating expenses		6,938			3,266			7,203			6,938

Loss from operations		(6,938	)		(3,266	)		(7,203	)		(6,938	)

Other income (expense), net:
Interest expense		—			(883	)
Change in fair value of warrant liability		—			(1,581	)
Change in fair value of derivative liability		—			121
Interest and other income, net		6			1			107			6
Other income (expense), net		6			(2,342	)		107			6

Net loss		(6,932	)		(5,608	)	$	(7,096	)	$	(6,932	)

Accretion and dividends on redeemable convertible preferred stock		—			(2,489	)
Net loss attributable to common stockholders	$	(6,932	)	$	(8,097	)

Net loss	$	(6,932	)	$	(5,608	)	$	(7,096	)	$	(6,932	)
Other comprehensive loss:
Change in unrealized loss on available-for-sale securities		(19	)		—			—			(19	)
Total comprehensive loss	$	(6,951	)	$	(5,608	)	$	(7,096	)	$	(6,951	)


Net loss per share attributable to common stockholders, basic and diluted	$	(0.21	)	$	(1.01	)
Net loss per share, basic and diluted							$	(0.19	)	$	(0.21	)

Weighted average shares used in computing net loss per share attributable to common stockholders, basic and diluted		32,744,004			8,049,048
Weighted average shares used in computing net loss per share, basic and diluted								37,541,070			32,744,004

See accompanying notes to condensed consolidated financial statements.

Movano Inc.

Condensed Consolidated Statements of Stockholders’ Equity

(in thousands, except share data)

(Unaudited)

					Additional		Other						Total
	Common Stock				Paid-In		Comprehensive			Accumulated			Stockholders’
Three Months Ended March 31, 2022	Shares		Amount		Capital		Loss			Deficit			Equity
Balance at December 31, 2021		32,772,060	$	3	$	97,506	$	(11	)	$	(64,768	)	$	32,730
Stock-based compensation		—		—		715		—			—			715
Vesting of early exercised stock options		—		—		40		—			—			40
Other comprehensive loss		—		—		—		(19	)		—			(19	)
Net loss		—		—		—		—			(6,932	)		(6,932	)
Balance at March 31, 2022		32,772,060	$	3	$	98,261	$	(30	)	$	(71,700	)	$	26,534

					Additional		Other					Total
	Common Stock				Paid-In		Comprehensive		Accumulated			Stockholders’
Three Months Ended March 31, 2023	Shares		Amount		Capital		Loss		Deficit			Equity
Balance at December 31, 2022		33,659,460	$	3	$	103,009	$	—	$	(95,097	)	$	7,915
Stock-based compensation		—		—		724		—		—			724
Issuance of common stock upon public offering, net of issuance costs		5,340,600		1		5,179		—		—			5,179
Issuance of warrants upon public offering		—		—		1,473		—		—			1,473
Issuance of common stock		2,131,952		—		2,805		—		—			2,805
Issuance of common stock upon exercise of options		245,855		—		109		—		—			109
Vesting of early exercised stock options		—		—		34		—		—			34
Net loss		—		—		—		—		(7,096	)		(7,096	)
Balance at March 31, 2023		41,377,867	$	4	$	113,333	$	—	$	(102,193	)	$	11,144

See accompanying notes to condensed consolidated financial statements.

Movano Inc.

Condensed Consolidated Statements of ~~Redeemable Convertible Preferred Stock and Stockholders’ Equity~~

~~(in thousands, except share data)~~

~~(Unaudited)~~

Redeemable Convertible
Preferred Stock Additional Other Total
Series A Series B Common Stock Paid-In Comprehensive Accumulated Stockholders’
Shares Amount Shares Amount Shares Amount Capital Loss Deficit Equity
Balance at December 31, 2021 — $ — — $ — 32,772,060 $ 3 $ 97,506 $ (11 ) $ (64,768 ) $ 32,730
Stock-based compensation — — — — — — 715 — — 715
Vesting of early exercised stock options — — — — — — 40 — — 40
Other comprehensive loss — — — — — — — (19 ) — (19 )
Net loss — — — — — — — — (6,932 ) (6,932 )
Balance at March 31, 2022 — $ — — $ — 32,772,060 $ 3 $ 98,261 $ (30 ) $ (71,700 ) $ 26,534

Redeemable Convertible
Preferred Stock Additional Other Total
Series A Series B Common Stock Paid-In Comprehensive Accumulated Stockholders’
Shares Amount Shares Amount Shares Amount Capital Loss Deficit Equity
Balance at December 31, 2020 2,692,253 $ 13,856 4,942,319 $ 18,962 6,393,069 $ 1 $ — $ — $ (40,881 ) $ (40,880 )
Stock-based compensation — — — — — — 355 — — 355
Accretion of Series A and Series B redeemable convertible preferred stock — 686 — 1,803 — — (2,489 ) — — (2,489 )
Issuance of common stock upon exercise of options — — — — 134,541 — 49 — — 49
Vesting of early exercised stock options — — — — — — 38 — — 38
Reclassification of negative additional paid-in capital — — — — — — 2,114 — (2,114 ) —
Conversion of preferred stock to common stock upon initial public offering net of issuance costs (2,692,253 ) (14,542 ) (4,942,319 ) (20,765 ) 11,436,956 1 35,306 — — 35,307
Issuance of common stock upon initial public offering, net of issuance costs — — — — 9,775,000 1 41,924 — — 41,925
Issuance of underwriter warrants upon initial public offering — — — — — — 2,349 — — 2,349
Reclassification of liability-classified warrants upon initial public offering — — — — — — 3,130 — — 3,130
Conversion of convertible promissory notes and accrued interest upon initial public offering — — — — 5,015,494 — 12,550 — — 12,550
Issuance of common stock for nonemployee services — — — — 17,000 — 85 — — 85
Beneficial conversion feature upon issuance of convertible promissory note — — — — — — 471 — — 471
Net loss — — — — — — — — (5,608 ) (5,608 )
Balance at March 31, 2021 — $ — — $ — 32,772,060 $ 3 $ 95,882 $ — $ (48,603 ) $ 47,282

~~See accompanying notes to condensed consolidated financial statements.~~

~~Movano Inc.~~

~~Condensed Consolidated Statements of~~ Cash Flows

(in thousands)

(Unaudited)

	Three Months Ended March 31,						Three Months Ended March 31,
	2022			2021			2023			2022
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss	$	(6,932	)	$	(5,608	)	$	(7,096	)	$	(6,932	)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation		35			1			38			35
Stock-based compensation		715			355			724			715
Noncash lease expense		(3	)		—			(3	)		(3	)
Accretion of debt discount on convertible promissory notes		—			772
Accrued interest on convertible promissory notes		—			115
Accretion of discount on short-term investments		62			—			—			62
Non-employee services under convertible promissory notes		—			50
Compensation of non-employee services upon issuance of common stock		—			74
Change in fair value of derivative liability		—			(121	)
Change in fair value of warrant liability		—			1,581
Changes in operating assets and liabilities:
Payroll tax credit		1			—			90			1
Prepaid expenses and other current assets		1,079			(1,425	)		(161	)		1,079
Other assets		(762	)		(46	)		—			(762	)
Accounts payable		338			125			(53	)		338
Other current and noncurrent liabilities		(315	)		87			381			(315	)
Net cash used in operating activities		(5,782	)		(4,040	)		(6,080	)		(5,782	)

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of property and equipment		(42	)		(11	)		(13	)		(42	)
Maturities of short-term investments		6,591			—			—			6,591
Net cash provided by (used in) investing activities		6,549			(11	)		(13	)		6,549

CASH FLOWS FROM FINANCING ACTIVITIES:
Issuance of common stock		—			76
Proceeds from issuance of shares upon Initial Public Offering - net of issuance costs		—			45,019
Issuance of common stock upon public offering, net of issuance costs								6,689			—
Issuance of common stock, net of issuance costs								2,805			—
Issuance of common stock upon exercise of stock options								109			—
Net cash provided by financing activities		—			45,095			9,603			—

Net increase in cash and cash equivalents		767			41,044			3,510			767
Cash and cash equivalents at beginning of period		17,675			5,710			10,759			17,675
Cash and cash equivalents at end of period	$	18,442		$	46,754		$	14,269		$	18,442

NONCASH INVESTING AND FINANCING ACTIVITIES:
Accretion of Series A redeemable convertible preferred stock	$	—		$	686
Accretion of Series B redeemable convertible preferred stock	$	—		$	1,803
Conversion of preferred stock to common stock upon initial public offering	$	—		$	35,307
Reclassification of liability-classified warrants upon initial public offering	$	—		$	3,130
Issuance of underwriter warrants upon initial public offering	$	—		$	2,349
Issuance of convertible promissory notes for completion of non-employee services	$	—		$	500
Beneficial conversion feature upon issuance of convertible promissory note	$	—		$	471
Conversion of convertible promissory notes upon initial public offering	$	—		$	12,550
Vesting of common stock issued upon early exercise	$	40		$	38		$	34		$	40
Issuance of common stock for non-employee services	$	—		$	11
Reclassification of deferred offering costs upon initial public offering	$	—		$	497
Initial public offering expenses in accrued expenses	$	—		$	244
Initial public offering expenses in accounts payable	$	—		$	4
Unpaid issuance costs recorded in accounts payable							$	36		$	—
Issuance of warrants upon public offering							$	1,473		$	—

See accompanying notes to condensed consolidated financial statements.

Movano Inc.

Notes to Condensed Consolidated Financial Statements

For the three months ended March 31, ~~2022~~2023 and ~~2021~~2022

(Unaudited)

Note 1 – Business Organization, Nature of Operations

Movano Inc., dba Movano Health (the “Company”, “Movano”, “Movano Health”, “we”, “us” or ~~“Movano” or “Our”~~“our”) was incorporated in Delaware on January 30, 2018 as Maestro Sensors Inc. and changed its name to Movano Inc. on August 3, 2018. The Company is in the development-stage and is developing a platform to deliver purpose-driven healthcare solutions at the intersection of ~~medtech~~medical and consumer devices. ~~Movano’s~~Movano is on a mission is to ~~empower~~make medical grade data more accessible and ~~inspire you to live a healthier, happier life.~~actionable for all.

The Company’s solutions are being developed to provide vital health information, including heart rate, ~~HRV,~~heart rate variability (HRV), sleep, respiration rate, temperature, blood oxygen saturation (SpO₂), steps, and calories as well as glucose and blood pressure data, in a variety of form factors to meet individual style needs and give users actionable feedback to improve ~~the~~their quality of ~~their~~ life.

On April 28, 2021, the Company established Movano Ireland Limited, organized under the laws of Ireland, as a wholly owned subsidiary of the Company. Operations and activity at the wholly owned subsidiary were not significant for the three months ended March 31, ~~2022.~~2023 and 2022, respectively.

Since inception, the Company has engaged in only limited research and development of product candidates and underlying technology. As of March 31, ~~2022,~~2023, the Company had not yet completed the development of its product and had not yet recorded any revenues.

In December 2019, a novel coronavirus and the resulting disease (“COVID-19”) was reported, and in January 2020, the World Health Organization (“WHO”) declared it a Public Health Emergency of International Concern. InOn February 2020, the WHO raised its assessment of the COVID-19 threat from high to very high at a global level due to the continued increase in the number of cases and affected countries, and in March 2020, the WHO characterized COVID-19 as a pandemic. The Company is continuing to ascertain the long-term impact of the COVID-19 pandemic on its business, but given the uncertainty about the situation,6, 2023, the Company ~~cannot estimate the impact to its financial statements from the economic crisis arising from COVID-19.~~

The Company’s Registration Statement on Form S-1, as amended (Reg. No. 333-252671), was declared effective by the U.S. Securities and Exchange Commission (the “SEC”) on March 23, 2021. The registration statement registered the securities offered in the Company’s initialcompleted a $7.5 million underwritten public offering ~~(“IPO”). In the IPO, the Company sold 9,775,000~~of 5,340,600 shares of its common stock and warrants to purchase up to 2,670,300 shares of common stock, ~~at a price to the public of $5.00 per share,~~ including the full exercise of the underwriter’s overallotment option. The warrants were offered at the rate of one warrant for every two shares of purchased common stock and are exercisable at a price per share of $1.57. The public offering price per share, before the underwriters’ ~~option to purchase additional shares.~~discount and commissions, for each share of common stock and accompanying warrant was $1.40. The IPO closed on March 25, 2021 and the underwriters exercised their overallotment option as of March 25, 2021, as a result of which the Company raised net proceeds of $44.3 million after deducting $3.3 million in underwriting discounts, commissions, and expenses and $1.3 million in offering expenses paid by the Company. National Securities Corporation (“NSC”) was the underwriter for the IPO, and also received a warrant related to the IPO, which is discussed in Note 10. No portion of the net proceeds from the ~~IPO~~offering were used for payments made by the Company to its directors or officers or persons owning 10 percent or more of its common stock or to their associates, or to the Company’s affiliates, other than payments in the ordinary course of business to officers for salaries and to nonemployee directors as compensation for board or board committee service.approximately $6.7 million (See Note 8).

The Company has incurred losses from operations and has generated negative cash flows from operating activities since inception. The Company expects to continue to incur net losses for the foreseeable future as it continues the development of its technology. The Company’s ultimate success depends on the outcome of its research and development and commercialization activities, for which it expects to incur additional losses in the future. Through March 31, ~~2022,~~2023, the Company has relied primarily on the proceeds from equity offerings to finance its operations. The Company expects to require additional financing to fund its future planned operations, including research and development and commercialization of its products. The Company will likely raise additional capital through the issuance of equity, borrowings, or strategic alliances with partner companies. However, if such financing is not available at adequate levels, the Company would need to reevaluate its operating plans.

Liquidity and Going Concern

The accompanying condensed consolidated financial statements have been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The Company has incurred significant losses and has an accumulated deficit of $102.2 million as of March 31, 2023. The Company anticipates incurring additional losses until such time, if ever, that it can generate significant sales. The Company’s existence is dependent upon management’s ability to obtain additional funding sources. These circumstances raise substantial doubt about the Company’s ability to continue as a going concern within one year after the date that the financial statements are issued.

Adequate additional financing may not be available to the Company on acceptable terms, or at all. If the Company is unable to raise additional capital and/or enter into strategic alliances when needed or on attractive terms, it would be forced to delay, reduce, or eliminate its product or any commercialization efforts. There can be no assurance that the Company’s efforts will result in the resolution of the Company’s liquidity needs. The accompanying condensed consolidated financial statements do not include any adjustments that might result should the Company be unable to continue as a going concern.

Movano Inc.

Notes to Condensed Consolidated Financial Statements

For the three months ended March 31, ~~2022~~2023 and ~~2021~~2022

(Unaudited)

Note 2 – Summary of Significant Accounting Policies

Basis of Presentation

The accompanying unaudited condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiary and have been prepared in accordance with U.S. generally accepted accounting principles (GAAP) for interim financial information and in accordance with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not include all the information and footnotes required by GAAP for complete financial statements. The unaudited condensed consolidated financial statements have been prepared on the same basis as the annual financial statements. In the opinion of management, the accompanying unaudited condensed consolidated financial statements reflect all adjustments (consisting only of normal recurring adjustments) considered necessary for a fair presentation. Intercompany transactions are eliminated in the condensed consolidated financial statements. These financial statements should be read in conjunction with the audited financial statements and notes thereto for the preceding fiscal year contained in the Company’s Annual Report on Form 10-K filed on March 30, ~~2022~~2023 with the United States Securities and Exchange Commission (the SEC).

The results of operations for the three months ended March 31, ~~2022~~2023 are not necessarily indicative of the results to be expected for the year ending December 31, ~~2022.~~2023. The condensed consolidated balance sheet as of December 31, ~~2021~~2022 has been derived from audited financial statements at that date but does not include all the information required by GAAP for complete financial statements.

Use of Estimates

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of expenses during the reporting periods.

Significant estimates and assumptions reflected in these condensed consolidated financial statements include, but are not limited to, the accrual of research and development expenses, the valuation of common stock, stock options and warrants, ~~the valuation of the embedded redemption derivative liability~~ and income taxes. Estimates are periodically reviewed considering changes in circumstances, facts, and experience. Changes in estimates are recorded in the period in which they become known. Actual results could differ from those estimates or assumptions.

Segment Information

Operating segments are defined as components of an enterprise about which separate discrete information is available for evaluation by the chief operating decision maker, or decision-making group, in deciding how to allocate resources and in assessing performance. The Company views its operations and manages its business in 1one segment. The Company’s chief operating decision maker is the Chief Executive Officer.

Cash, Cash Equivalents and Short-term Investments

The Company invests its excess cash primarily in money market funds, commercial paper and short-term debt securities. The Company considers all highly liquid investments with an original maturity of three months or less to be cash equivalents. ~~The~~As of March 31, 2023 and December 31, 2022, the Company ~~classifies all marketable securities for use in current operations, even if the security matures beyond 12 months, and presents them as~~did not hold any short-term ~~investments in the condensed consolidated balance sheets.~~investments.

Movano Inc.

Notes to Condensed Consolidated Financial Statements

For the three months ended March 31, ~~2022~~2023 and ~~2021~~2022

(Unaudited)

The Company determines the appropriate classification of marketable securities at the time of purchase and reevaluates such designation at each balance sheet date. The Company has classified and accounted for the purchased marketable securities as available-for-sale. After considering the Company’s capital preservation objectives, as well as its liquidity requirements, the Company may sell securities prior to their stated maturities. The Company carries its available-for-sale short-term investments at fair value. The Company reports the unrealized gains and losses, net of taxes, as a component of stockholders’ equity, except for unrealized losses determined to be credit-related, which are recorded as other income (expense), net in the condensed consolidated statements of operations and comprehensive loss and reports an allowance for credit losses in short-term investments on the balance sheet, if any. The Company determines any realized gains or losses on the sale of short-term investments on a specific identification method and records such gains and losses as a component of other income (expense), net. Interest earned on cash, cash equivalents, and short-term investments is recorded in interest and other income, net in the accompanying condensed consolidated statements of operations and comprehensive loss and was insignificant during the three months ended March 31, 2022 or 2021.

The Company’s investment policy only allows purchases of high credit quality instruments and provides guidelines on concentrations and credit quality to ensure minimum risk of loss. The Company evaluates whether the unrealized loss on available-for-sale short-term investments is the result of the credit worthiness of the securities it held, or other non-credit-related factors such as liquidity by reviewing a number of factors such as the implied yield of the corporate note based on the market price, the nature of the invested entity’s business or industry, market capitalization relative to debt, changes in credit ratings, and the market prices of the instruments subsequent to the period end.

Concentrations of Credit Risk and Off-Balance Sheet Risk

Cash and cash equivalents are financial instruments that are potentially subject to concentrations of credit risk. ~~All~~Substantially all cash and cash equivalents are held in United States financial institutions. Cash equivalents consist of interest-bearing money market accounts. The amounts deposited in the money market accounts exceed federally insured limits. Further, the Company has amounts in excess of federally insured limits as of March 31, 2023 at one financial institution that totaled approximately $0.1 million. The Company has not experienced any losses related to this account and believes the associated credit risk to be minimal due to the financial condition of the depository institutions in which those deposits are held.

The Company is dependent on third-party manufacturers to supply products for research and development activities. These programs could be adversely affected by a significant interruption in the supply of such materials.

The Company has no financial instruments with off-balance sheet risk of loss.

~~Convertible Financial Instruments~~Warrants

Warrants are accounted for as either equity-classified or liability-classified instructions based on an assessment of the warrant’s specific terms and applicable authoritative guidance. The ~~Company bifurcates embedded redemption and conversion options from their host~~assessment considers whether the warrants are freestanding financing instruments and ~~accounts~~met the definition of a derivative or a liability and whether the warrants meet all the requirements for ~~them~~equity classification. The assessment, which requires the use of professional judgement, is conducted at the time of warrant issuance and as ~~freestanding~~of each subsequent quarterly period end date while the warrants are outstanding. If the warrant does meet the characteristics of a liability or a derivative, ~~financial instruments~~the warrant is measured at fair ~~value if certain criteria~~value. The derivative liabilities are ~~met. The criteria include circumstances in which (a) the economic characteristics and risks of the embedded derivative instrument are not clearly and closely related~~remeasured at each period end, on a recurring basis, to the ~~economic characteristics and risks of the host contract, (b) the hybrid instrument that embodies both the embedded derivative instrument and the host contract is not re-measured at~~estimated fair value ~~under otherwise applicable GAAP~~ with the changes in fair value ~~reported in earnings~~reflected as ~~they occur and (c)~~current period income or loss until the warrant is exercised, extinguished, or expires. If the warrant does not meet the characteristics of a ~~separate instrument with the same terms as the embedded derivative instrument would be considered~~liability or a derivative, ~~instrument. Debt discounts under these arrangements are amortized to interest expense~~the warrant is classified as equity and recorded at its fair value on the date of issuance. The fair value of is estimated using the ~~interest method over~~Black-Scholes option pricing model or the ~~earlier of the term of the related debt or their earliest date of redemption.~~Monte Carlo methodology which contain estimates and assumptions that require careful consideration and judgment.

~~Movano Inc.~~

~~Notes to Condensed Consolidated Financial Statements~~

~~For the three months ended March 31, 2022 and 2021~~

~~(Unaudited)~~

From time to time, the Company issues convertible financial instruments to nonemployees in payment for services that are provided. Until the services are completely rendered, the Company will expense the principal and any interest earned prior to the service completion to the representative expense account for the services performed and will record a noncurrent liability for the expected amount of the principal balance. Upon completion of the services, the Company will reclassify the noncurrent liability balance to the balance of an outstanding convertible financial instrument and assess the embedded redemption and conversion options that are applicable at that time.

~~Beneficial Conversion Feature~~

If the conversion feature of conventional convertible promissory notes provides for a rate of conversion that is below fair value, this feature is characterized as a beneficial conversion feature (“BCF”). A BCF is recorded by the Company as a debt discount and as additional paid-in capital on the condensed consolidated balance sheets. In those circumstances, the convertible debt is recorded net of the discount related to the BCF and the Company amortizes the discount to interest expense over the life of the debt using the effective interest method.

~~Redeemable Convertible Preferred Stock~~

The Company records all shares of redeemable convertible preferred stock at their respective issuance price less issuance costs on the dates of issuance. Under certain circumstances the Company would have been required to redeem the Series A and Series B redeemable convertible preferred stock unless an IPO had been consummated prior to April 1, 2021, or an extension or waiver was obtained upon approval of a majority of the holders of such preferred stock. As the preferred stock became redeemable due to the passage of time, the Company considered the preferred stock to be redeemable as of April 1, 2021. The Company records the accretion of the Series A and B preferred stock balances to their respective redemption amounts using the effective interest method. Upon the IPO, the redeemable convertible preferred stock converted in to 11,436,956 shares of common stock.

~~Income Taxes~~

The Company accounts for income taxes using the asset and liability method. Under this method, deferred tax assets and liabilities are determined based on differences between the financial statement and tax basis of assets and liabilities and net operating loss and credit carryforwards using enacted tax rates in effect for the year in which the differences are expected to reverse. Valuation allowances are established when necessary to reduce deferred tax assets to the amounts expected to be realized. As the Company maintained a full valuation allowance against its deferred tax assets, the changes resulted in no provision or benefit from income taxes during the three months ended March 31, 2022 and 2021.

For interim periods, the Company estimates its annual effective income tax rate and applies the estimated rate to the year-to-date income or loss before income taxes. The Company computes the tax provision or benefit related to items reported separately and recognizes the items net of their related tax effect in the interim periods in which they occur. The Company recognizes the effect of changes in enacted tax laws or rates in the interim periods in which the changes occur.

~~Movano Inc.~~

~~Notes to Condensed Consolidated Financial Statements~~

~~For the three months ended March 31, 2022 and 2021~~

~~(Unaudited)~~

Stock-Based Compensation

The Company measures equity classified stock-based awards granted to employees, directors, and nonemployees based on the estimated fair value on the date of grant and recognizes compensation expense of those awards on a straight-line basis over the requisite service period, which is generally the vesting period of the respective award. The fair value of each stock option grant is estimated on the date of grant using the Black-Scholes option pricing model. This valuation model for stock-based compensation expense requires the Company to make assumptions and judgments about the variables used in the calculation including the expected term, the volatility of the Company’s common stock, and an assumed risk-free interest rate. The Company accounts for forfeitures as they occur.

Early Exercised Stock Option Liability

Upon the early exercise of stock options by employees, the Company records as a liability the purchase price of unvested common stock that the Company has a right to repurchase if and when the employment of the stockholder terminates before the end of the requisite service period. The proceeds originally recorded as a liability are reclassified to additional paid-in capital as the Company’s repurchase right lapses.

Leases

The Company determines if an arrangement is a lease or implicitly contains a lease at inception based on the lease definition, and if the lease is classified as an operating lease or finance lease in accordance with Accounting Standards Codification 842, Leases (“ASC 842”). Operating leases are included in operating lease right-of-use (“ROU”) assets and operating lease liabilities in the Company's condensed consolidated balance sheets. ROU assets represent the Company’s right to use an underlying asset for the lease term. Lease liabilities represent the Company’s obligation to make lease payments arising from the lease. ROU assets and lease liabilities are recognized at commencement date for existing leases based on the present value of lease payments over the lease term using an estimated discount rate.

For leases which do not provide an implicit rate, the Company uses an incremental borrowing rate based on the information available at commencement date in determining the present value of lease payments over a similar term. In determining the estimated incremental borrowing rate, the Company considers relevant banking rates and the Company’s costs incurred for underwriting discounts and financing costs in its previous equity financings. The ROU assets also include any lease payments made and exclude lease incentives. For operating leases, lease expense is recognized on a straight-line basis over the lease term. Lease and non-lease components within a contract are generally accounted for separately. Short-term leases of twelve months or less, if any. are expensed as incurred which approximates the straight-line basis due to the short-term nature of the leases.

Movano Inc.

Notes to Condensed Consolidated Financial Statements

For the three months ended March 31, 2023 and 2022

(Unaudited)

Income Taxes

The Company accounts for unrecognized tax benefits using a more-likely-than-not threshold for financial statement recognition and measurement of tax positions taken or expected to be taken in a tax return. The Company establishes a liability for tax-related uncertainties based on estimates of whether, and the extent to which, additional taxes will be due. The Company records an income tax liability, if any, for the difference between the benefit recognized and measured and the tax position taken or expected to be taken on the Company’s tax returns. To the extent that the assessment of such tax positions changes, the change in estimate is recorded in the period in which the determination is made. The liability is adjusted considering changing facts and circumstances, such as the outcome of a tax audit. The provision for income taxes includes the impact of liability provisions and changes to the liability that are considered appropriate. Changes in recognition or measurement are reflected in the period in which the change in judgment occurs.

Net Loss per Share ~~Attributable to Common Stockholders~~

Basic net loss per share ~~attributable to common stockholders~~ is calculated by dividing the net loss ~~attributable to common stockholders~~ by the weighted average number of shares of common stock outstanding during the period, without consideration for common stock equivalents. The net loss attributable to common stockholders is calculated by adjusting the net loss of the Company for the accretion on the Series A and B redeemable convertible preferred stock and cumulative dividends on Series A and B redeemable convertible preferred stock. Diluted net loss per share ~~attributable to common stockholders~~ is the same as basic net loss per share, ~~attributable to common stockholders,~~ since the effects of potentially dilutive securities are antidilutive.

Recently Adopted Accounting Pronouncements

~~Adoption~~In August 2020, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update 2020-06, Debt — Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging — Contracts in Entity’s Own Equity (Subtopic 815-40) — Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity. The amendments in this update reduce the number of ~~ASU No. 2016-02~~

accounting models for convertible debt instruments and convertible preferred stock, resulting in fewer embedded conversion features being recognized separately from their host contracts. The pronouncement also revises the derivatives scope exception for contracts in an entity’s own equity and improves the consistency of earnings per share calculations as that relates to convertible instruments. The Company ~~adopted FASB’s ASU No. 2016-02,~~ ~~Leases~~ ~~(“ASC 842”),~~has early-adopted this pronouncement as of January 1, ~~2022,~~2023 using the modified retrospective ~~approach which provides a~~ method ~~for recording existing leases at the beginning~~ of ~~the period of adoption.~~

In addition, the Company elected the package of practical expedients and other expedients permitted under the transition guidance within the new standard, which among other things, allowed the Company to carry forward the historical lease classification andtransition. The adoption did not to restate the comparative periods prior to the adoption and to combine lease and non-lease components for all asset classes. The Company made an accounting policy election not to recognize right of use assets and lease liabilities for leases with a lease term of 12 months or less, including renewal options that are reasonably certain to be exercised, that also do not include an option to purchase the underlying asset that is reasonably certain of exercise. Instead, lease payments for these leases are recognized as lease expense on a straight-line basis over the lease term. The disclosures required under ASC 842 are not presented for periods before the date of adoption. For the comparative periods prior to adoption, the Company presented the disclosures which were required under the previous accounting guidance.

Operating lease right of use (“ROU”) assets represent the right to use the leased asset for the lease term and operating lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term at commencement date. Adoption of the new standard resulted in the recording of operating lease liabilities of $429,000 and ROU assets of $380,000 as of January 1, 2022. The difference between the ROU assets and lease liabilities represents the net book value of deferred rent recognized as of December 31, 2021, which was adjusted against the ROU asset upon adoption. The ROU asset is included in other assetshave any impact on the Company’s condensed consolidated balance sheet. Operating lease liabilities of $166,000 and $263,000, respectively, were included in other current liabilities and other noncurrent liabilities on the Company’s condensed consolidated balance sheet.

As most leases do not provide an implicit rate, the Company uses an incremental borrowing rate based on the information available at the adoption date in determining the present value of future payments. The adoption of the new standard did not have a material impact on the Company’s results of operations or cash flows. Lease expense for minimum lease payments is amortized on a straight-line basis over the lease term and is included in research and development expenses and general and administrative expenses in the condensed consolidated statements of operations and comprehensive loss. Variable lease payments for common area maintenance, property taxes and other operating expenses are recognized as expense in the period when the changes in facts and circumstances on which the variable lease payments are based occur.financials.

Note 3 – FAIR VALUE MEASUREMENTS

Financial assets and liabilities are recorded at fair value. The Company uses a three-level hierarchy, which prioritizes, within the measurement of fair value, the use of market-based information over entity-specific information for fair value measurements based on the nature of inputs used in the valuation of an asset or liability as of the measurement date. Fair value focuses on an exit price and is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The inputs or methodology used for valuing financial instruments are not necessarily an indication of the risk associated with investing in those financial instruments.

Movano Inc.

Notes to Condensed Consolidated Financial Statements

For the three months ended March 31, ~~2022~~2023 and ~~2021~~2022

(Unaudited)

A three-tier fair value hierarchy is used to prioritize the inputs in measuring fair value as follows:

Level 1 –

Quoted prices in active markets for identical assets or liabilities.

Level 2 –

Quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, or other inputs that are observable, either directly or indirectly.

Level 3 –

Significant unobservable inputs that cannot be corroborated by market data.

The Company measures its cash equivalents ~~short-term investments and derivative financial instruments~~ at fair value. The Company classifies its cash equivalents ~~and short-term investments~~ within Level 1 or Level 2 because the Company values these investments using quoted market prices or alternative pricing sources and models utilizing market observable inputs. The fair value of the ~~Company’s~~Company’s Level 1 financial assets is based on quoted market prices of the identical underlying security. The fair value of the ~~Company’s~~Company’s Level 2 financial assets is based on inputs that are directly or indirectly observable in the market, including the readily-available pricing sources for the identical underlying security that may not be actively traded.

The asset’s or liability’s fair value measurement level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement.

Changes in fair value measurements categorized within Level 3 of the fair value hierarchy are analyzed each period based on changes in estimates or assumptions and recorded as appropriate. At December 31, 2020, the warrants related to the Series A preferred stock issuance, the Series B preferred stock issuance, and the convertible promissory notes and the derivative liability related to the issuance of convertible promissory notes were classified within level 3 of the valuation hierarchy. However, these instruments are not present at March 31, 2021 in light of accounting ramifications of the IPO, which are discussed further in Note 7 and Note 8.

The carrying amounts of prepaid expenses, payroll tax credit, accounts payable and accrued liabilities approximate fair value due to the short-term nature of these instruments.

The following tables provide a summary of the assets and liabilities that are measured at fair value on a recurring basis as of March 31, ~~2022~~2023 and December 31, ~~2021~~2022 (in thousands). :

Fair Value Measurements

March 31, 2022
Fair Value Level 1 Level 2 Level 3
Cash equivalents:
Money market funds $ 16,016 $ 16,016 $ — $ —
Total cash equivalents $ 16,016 $ 16,016 $ — $ —

Short-term investments:
Certificates of deposit $ 249 $ — $ 249 $ —
Commercial paper 548 — 548 —
Corporate notes 7,998 — 7,998 —
Municipal bonds 452 — 452 —
Total short-term investments $ 9,247 $ — $ 9,247 $ —

	March 31, 2023
	Fair Value		Level 1		Level 2		Level 3

Cash equivalents:
Money market funds	$	13,804	$	13,804	$	—	$	—
Total cash equivalents	$	13,804	$	13,804	$	—	$	—

	December 31, 2022
	Fair Value		Level 1		Level 2		Level 3

Cash equivalents:
Money market funds	$	8,171	$	8,171	$	—	$	—
Total cash equivalents	$	8,171	$	8,171	$	—	$	—

December 31, 2021
Fair Value Level 1 Level 2 Level 3

Cash equivalents:
Money market funds $ 16,830 $ 16,830 $ — $ —
Total cash equivalents $ 16,830 $ 16,830 $ — $ —

Short-term investments:
Certificates of deposit $ 250 $ — $ 250 $ —
Commercial paper 2,210 — 2,210 —
Corporate notes 12,024 — 12,024 —
Municipal bonds 1,437 — 1,437 —
Total short-term investments $ 15,921 $ — $ 15,921 $ —

Note 4 – CASH AND CASH EQUIVALENTS

Cash and cash equivalents consist of the following (in thousands):

	March 31,		December 31,
	2023		2022
Cash and cash equivalents:
Cash	$	465	$	2,588
Money market funds		13,804		8,171
Total cash and cash equivalents	$	14,269	$	10,759

Movano Inc.

Notes to Condensed Consolidated Financial Statements

For the three months ended March 31, ~~2022~~2023 and ~~2021~~2022

(Unaudited)

~~Note 4 – CASH, CASH EQUIVALENTS AND SHORT-TERM INVESTMENTS~~

~~Cash, cash equivalents and short-term investments consist of the following (in thousands):~~

March 31,
2022 December 31,
2021
Cash and cash equivalents:
Cash $ 2,426 $ 845
Money market funds 16,016 16,830
Total cash and cash equivalents $ 18,442 $ 17,675

Short-term investments:
Certificates of deposit $ 249 $ 250
Commercial paper 548 2,210
Corporate notes 7,998 12,024
Municipal bonds 452 1,437
Total short-term investments $ 9,247 $ 15,921

~~The contractual maturities of short-term investments classified as available-for-sale as of March 31, 2022 were as follows (in thousands):~~

March 31, 2022

Due within one year $ 249
Due after one year through five years 8,998
Total $ 9,247

The following table summarizes the unrealized gains and losses related to short-term investments classified as available-for-sale on the Company’s condensed consolidated balance sheet (in thousands):

March 31, 2022
Amortized
Cost Gross
Unrealized
Gains Gross
Unrealized
Losses Aggregate
Estimated Fair
Value
Short-term investments:
Certificates of deposit $ 249 $ — $ — $ 249
Commercial paper 548 — 548
Corporate notes 8,028 — (30 ) 7,998
Municipal bonds 452 — — 452
Total short-term investments $ 9,277 $ — $ (30 ) $ 9,247

December 31, 2021
Amortized
Cost Gross
Unrealized
Gains Gross
Unrealized
Losses Aggregate
Estimated
Fair Value
Short-term investments:
Certificates of deposit $ 250 $ — $ — $ 250
Commercial paper 2,210 — — 2,210
Corporate notes 12,035 — (11 ) 12,024
Municipal bonds 1.437 — — 1,437
Total short-term investments $ 15,932 $ — $ (11 ) $ 15,921

As of March 31, 2022 and December 31, 2021, the gross unrealized loss on available-for-sale short-term investments was immaterial and there were no expected credit losses related to the Company’s available-for-sale debt securities. The Company has determined that all unrealized losses are temporary. As of March 31, 2022 and December 31, 2021, no allowance for credit losses in short-term investments was recorded.

~~No sales of available-for-sale short-term investments occurred during the three months ended March 31, 2022.~~

~~Movano Inc.~~

~~Notes to Condensed Consolidated Financial Statements~~

~~For the three months ended March 31, 2022 and 2021~~

~~(Unaudited)~~

Note 5 – Property and Equipment

Property and equipment, net, as of March 31, ~~2022~~2023 and December 31, ~~2021,~~2022, consisted of the following (in thousands):

							March 31,			December 31,
	March 31, 2022			December 31, 2021			2023			2022
Office equipment and furniture	$	263		$	237		$	263		$	263
Software		131			115			144			131
Test equipment		278			278			277			277
Total property and equipment		672			630			684			671
Less: accumulated depreciation		(136	)		(101	)		(266	)		(228	)
Total property and equipment, net	$	536		$	529		$	418		$	443

Total depreciation and amortization expense related to property and equipment for the three months ended March 31, ~~2022~~2023 and ~~2021~~2022 was approximately ~~$35,000~~$38,000 and ~~$1,000, respectively.~~$35,000.

Note 6 – Other Current Liabilities

Other current liabilities as of March 31, ~~2022~~2023 and December 31, ~~2021~~2022 consisted of the following (in thousands):

March 31, December 31,
2022 2021
Accrued research and development $ 183 $ 289
Accrued compensation 1,091 2,211
Accrued vacation 354 276
Operating lease liabilities, current portion 163 —
Other 191 131
$ 1,982 $ 2,907

~~NOTE 7 – CONVERTIBLE PROMISSORY NOTES~~

On various dates between February 2020 and December 2020, the Company received total proceeds of approximately $11.8 million from the issuance of subordinated convertible promissory notes (“Convertible Notes”) to investors. The Convertible Notes accrued interest at 4% per year and the principal balance of the Convertible Notes, plus all accrued interest would have been due on February 28, 2022 (the Maturity Date).

~~Movano Inc.~~

~~Notes to Condensed Consolidated Financial Statements~~

~~For the three months ended March 31, 2022 and 2021~~

~~(Unaudited)~~

~~The Convertible Notes were convertible upon the occurrence of certain events, including upon a change in control or a next equity financing. The conversion features are described as follows:~~

~~Conversion Event~~	~~Description~~	~~Conversion Price~~
~~Automatic Conversion – Next Qualified Equity Financing~~	Upon the closing of a Next Qualified Equity Financing (defined as greater than $5,000,000), the Convertible Notes are converted into shares issued equal to the outstanding balance divided by the Conversion Price.	An amount equal to the lower of (i) 80% of the lowest per-share selling price of such stock sold by the Company at the Next Qualified Equity Financing or (ii) the implied per share price determined by dividing $60,000,000 by the total number of Common Stock Equivalents (defined as fully diluted common shares for all outstanding securities, excluding common shares reserved for issuance or exercise of options or grants in the future) immediately prior to Next Qualified Equity Financing closing.

~~Automatic Conversion – Change of Control (defined as consolidation or merger of the Company or transfer of a majority of share ownership or disposition of substantially all assets of the Company)~~	If at any time before payment or conversion of the balance, the Company effects a Change of Control, all of the balance outstanding immediately prior to such Change of Control will automatically convert into the most senior series of Preferred Stock outstanding immediately prior to such Change of Control at the Conversion Price.	~~An amount equal to the implied per share price determined by dividing $60,000,000 by the total number of Common Stock Equivalents immediately prior to such Change of Control.~~

~~Automatic Conversion – Maturity Date~~	If the Company has not paid or otherwise converted the entire balance before the Maturity Date, then on the Maturity Date, all of the balance then outstanding will automatically convert into the most senior series of Preferred Stock outstanding as of the Maturity Date at the Conversion Price then in effect.	~~An amount equal to the implied per share price determined by dividing $60,000,000 by the total number of Common Stock Equivalents as of the Maturity Date.~~

~~Automatic Conversion – IPO~~	If at any time before payment or conversion of the balance, the Company consummates an IPO, all of the balance outstanding immediately prior to the IPO will automatically convert into Common Stock at the Conversion Price.	An amount equal to the lower of (i) 80% of the lowest per-share selling price of the Common Stock sold by the Company in an IPO or (ii) the implied per share price determined by dividing $60,000,000 by the total number of Common Stock Equivalents immediately prior to closing of an IPO.

~~Movano Inc.~~

~~Notes to Condensed Consolidated Financial Statements~~

~~For the three months ended March 31, 2022 and 2021~~

~~(Unaudited)~~

~~Conversion Event~~		~~Description~~		~~Conversion Price~~
~~Optional Conversion~~		If at any time while the Convertible Notes are still outstanding the Company sells stock in a single transaction or in a series of related transactions that does not constitute a Next Qualified Equity Financing (and thus is defined as a Non-qualified Financing), then, at the closing of the Nonqualified Financing, the balance then outstanding may be converted, at the option of the holder, into that number of shares of Non-qualified Preferred Stock (preferred stock sold in the Non-qualified Financing) determined by dividing (i) the balance by (ii) the Conversion Price then in effect.		~~An amount equal to the lowest per share selling price of Nonqualified Preferred Stock sold by the Company for new cash investment in the Non-Qualified Financing.~~

~~As part of the Convertible Note financing, the Company agreed to issue subordinated convertible promissory notes to nonemployees in exchange for services totaling $747,000.~~

During the three months ended March 31, 2021, nonemployee services of $50,000 were completed, which were recorded as a component of other noncurrent liabilities. In connection with the IPO, a Convertible Note for $500,000 was issued for nonemployee services and $300,000 of the nonemployee services that remained to be completed was recorded in prepaid and other current expenses on the condensed consolidated balance sheets. The Company calculated a BCF of approximately $500,000 upon the issuance of this Convertible Note.

In connection with the Convertible Notes, the Company issued 10,000 and 204,500 warrants to purchase common stock, to a noteholder and its brokers, respectively. The warrants have a five-year life and are initially exercisable into common stock at $2.97 per share. (See Note 10 – Common Stock Warrants for fair value computation and discussion of the change in the exercise price). During March 2021, 42,220 of these warrants to purchase common stock were cancelled.

~~Issuance costs and commissions to brokers to obtain the Convertible Notes were recorded as a debt discount in the amount of approximately $83,000 and $612,000, respectively.~~

The Company determined that the terms that would result in Convertible Notes automatically converting at (i) 80% of the lowest per-share selling price of the stock sold by the Company in the Next Qualified Equity Financing or (ii) 80% of the lowest per-share selling price of the Conversion Stock sold by the Company in an IPO are deemed a redemption feature. The Company also concluded that those redemption features require bifurcation from the Convertible Notes and subsequent accounting in the same manner as a freestanding derivative. Accordingly, subsequent changes in the fair value of these redemption features are measured at each reporting period and recognized in the condensed consolidated statements of operations and comprehensive loss.

The sum of the fair value of the warrants, the fair value of the embedded redemption derivative liability, issuance costs, BCF and commission payments for the Convertible Notes were recorded as debt discounts to be amortized to interest expense over the respective term using the effective interest method. During the three months ended March 31, 2021, the Company recognized interest expense of approximately $0.8 million, from the accretion of those debt discounts.

~~Movano Inc.~~

~~Notes to Condensed Consolidated Financial Statements~~

~~For the three months ended March 31, 2022 and 2021~~

~~(Unaudited)~~

The Convertible Notes automatically converted upon the closing of the IPO at the implied per share price determined by dividing $60,000,000 by the total number of Common Stock Equivalents immediately prior to the closing of the IPO. The outstanding principal ($12.5 million) and interest due ($0.4 million) under the Convertible Notes, in an aggregate amount of $12.9 million, was converted into 5,015,494 shares of the Company’s common stock at the implied per share conversion of $2.5736. The carrying value of the Convertible Notes was credited to common stock and additional paid-in capital on the condensed consolidated balance sheet. The remaining unamortized discount of $0.4 million was recorded to additional paid-in capital and no gain or loss was recognized on the conversion. The remaining unamortized discount related to the BCF of $0.5 million was recognized immediately as interest expense in the condensed consolidated statement of operations and comprehensive loss.

~~Derivative Liability~~

As described above, the redemption provisions embedded in the Convertible Notes required bifurcation and measurement at fair value as a derivative. The fair value of the Convertible Note embedded redemption derivative liability was calculated by determining the value of the debt component of the Convertible Notes at various conversion or maturity dates using a Probability Weighted Expected Return valuation method. The fair value calculation placed greater probability on the occurrence of the conversion or the maturity date scenario, with little or no weight given to other scenarios. The fair value of the embedded redemption derivative liability is significantly influenced by the discount rate, the remaining term to maturity and the Company’s assumptions related to the probability of a qualified financing or no financing prior to maturity. The Financing Date is the estimated date of an automatic conversion as the result of a Next Qualified Equity Financing or an IPO.

The embedded redemption derivative liability no longer had significant value as of the date of the Company’s IPO since the conversion of the Convertible Notes occurred via a redemption feature that was not bifurcated as a derivative. Upon the conversion of the Convertible Notes at the IPO, the Company recorded a final change in the fair value of the derivative liability of $0.1 million in the condensed consolidated statement of operations and comprehensive loss, and the derivative liability was extinguished.

~~The changes in the fair value of the derivative liability for the three months ended March 31, 2021 were as follows (in thousands):~~

Warrant Issuance December 31,
2020 Fair Value at
issuance date Change in
fair value March 31,
2021
Derivative liability $ 121 — (121 ) $ —

	March 31,		December 31,
	2023		2022
Accrued compensation	$	3,167	$	2,708
Accrued severance payment		289		517
Accrued research and development		485		536
Accrued vacation		274		243
Accrued professional services		170		—
Lease liabilities, current portion		209		212
Other		206		205
	$	4,800	$	4,421

Movano Inc.

Notes to Condensed Consolidated Financial Statements

For the three months ended March 31, ~~2022~~2023 and ~~2021~~2022

(Unaudited)

Note 87 – REDEEMABLE Convertible Preferred Stock

On March 28, 2019, the Company’s Second Amended and Restated Certificate of Incorporation was filed with the Delaware Secretary of State which (i) increased the number of shares of common stock the Company is authorized to issue to 22,069,652; (ii) increased the number of shares of preferred stock the Company was authorized to issue to 7,930,348, of which 2,692,253 shares were designated as Series A preferred stock and 5,238,095 shares were designated as Series B preferred stock; (iii) amended and set a fixed conversion price of Series A preferred stock to $1.40; and (iv) extended the IPO Commitment Date from April 1, 2020 to no later than March 31, 2021.

The Series B preferred stock was measured and recorded at the transaction price net of issuance costs, resulting in an initial value of $9.3 million. The accretion to the carrying value of the Series B preferred stock was recorded as a charge to additional paid in capital. The accumulated accretion as of the IPO date was $11.5 million, which resulted in an adjusted Series B preferred stock carrying value of $20.8 million.

The accretion to the carrying value of the Series A preferred stock was recorded as a charge to additional paid-in capital. The accumulated accretion as of the IPO date was $8.2 million, which resulted in an adjusted Series A preferred stock carrying value of $14.5 million.

Upon the IPO, the redeemable convertible preferred stock converted in to 11,436,956 shares of common stock and no shares of redeemable convertible preferred stock remain outstanding as of March 31, 2022.

On March 24, 2021, the Company’s Third Amended and Restated Certificate of Incorporation was filed with the Delaware Secretary of State which (i) eliminated the Company’s Series A and Series B preferred stock, (ii) increased the authorized number of shares of common stock to 75,000,000 and (iii) authorized 5,000,000 shares of preferred stock at par value of $0.0001 per share. The significant rights and preferences of the preferred stock will be established by the Company’s Board of Directors (the “Board”) upon issuance of any such series of preferred stock in the future.

Note 8 – Common Stock

As of March 31, 2023 and December 31, 2022, the Company was authorized to issue 75,000,000 shares of common stock with a par value of $0.0001 per share. As of March 31, 2023 and December 31, 2022, 41,377,867 and 33,659,460 shares were outstanding, respectively.

January and February 2023 Issuance of Common Stock

On February 6, 2023, the Company completed a $7.5 million underwritten public offering of 5,340,600 shares of its common stock and warrants to purchase up to 2,670,300 shares of common stock, including the full exercise of the underwriter’s overallotment option. The warrants were offered at the rate of one warrant for every two shares of purchased common stock and are exercisable at a price per share of $1.57 (See Note 9). The public offering price per share, before the underwriters’ discount and commissions, for each share of common stock and accompanying warrant was $1.40. The Company used the relative fair value method to allocate the gross proceeds of approximately $7.5 million between the common stock and the warrants. The net proceeds from the offering were approximately $6.7 million after the deduction of underwriting discounts, commissions and other offering expenses that were approximately $0.8 million. The Company recorded the fair value of the warrants of $1.5 million as additional costs of issuance, thus reducing the net proceeds of $6.7 million to $5.2 million as presented in the accompanying condensed consolidated statements of stockholders’ equity.

At-the-Market Issuance of Common Stock

On August 15, 2022, the Company entered into an At-the-Market Issuance Agreement (the “Issuance Agreement”) with B. Riley Securities, Inc. (the “Sales Agent”). Pursuant to the terms of the Issuance Agreement, the Company may sell from time to time through the Sales Agent shares of the Company’s common stock having an aggregate offering price of up to $50,000,000 (the “Shares”). Sales of Shares, if any, may be made by means of transactions that are deemed to be “at the market” offerings as defined in Rule 415 under the Securities Act, including block trades, ordinary brokers’ transactions on the Nasdaq Capital Market or otherwise at market prices prevailing at the time of sale, at prices related to prevailing market prices or at negotiated prices or by any other method permitted by law.

Under the terms of the Issuance Agreement, the Company may also sell Shares to the Sales Agent as principal for its own accounts at a price to be agreed upon at the time of sale. Any sale of Shares to the Sales Agent as principal would be pursuant to the terms of a separate terms agreement between the Company and the Sales Agent.

The Company has no obligation to sell any of the Shares under the Issuance Agreement and may at any time suspend solicitation and offers under the Issuance Agreement.

During the three months ended March 31, 2023, the Company issued and sold an aggregate of 2,131,952 shares of common stock through the Issuance Agreement at a weighted-average public offering price of $1.36 per share and received net proceeds of $2.8 million. As of March 31, 2023, an aggregate offering price amount of approximately $44.8 million remains available to be issued and sold under the Issuance Agreement.

Common Stock Reserved for Future Issuance

Common stock reserved for future issuance at March 31, 2023 is summarized as follows:

	March 31,
	2023
Warrants to purchase common stock		4,555,643
Stock options outstanding		8,030,655
Stock options available for future grants		5,354,449
Total		17,940,747

Movano Inc.

Notes to Condensed Consolidated Financial Statements

For the three months ended March 31, ~~2022~~2023 and ~~2021~~2022

(Unaudited)

~~Note 9 – Common Stock~~

As of March 31, 2022 and December 31, 2021, the Company was authorized to issue 75,000,000 shares of common stock with a par value of $0.0001 per share. As of March 31, 2022 and December 31, 2021, 32,772,060 shares were outstanding.

~~Conversion of Redeemable Convertible Preferred Stock~~

In connection with the closing of the IPO, on March 25, 2021, the outstanding shares of the Company’s Series A and Series B redeemable convertible preferred stock were converted into 11,436,956 shares of the Company’s common stock.

~~Conversion of Convertible Notes~~

In connection with the funding of the IPO, on March 25, 2021, the principal and interest due under the Company’s Convertible Notes, in an aggregate amount of $12.9 million, was converted into 5,015,494 shares of the Company’s common stock.

~~Third Amended and Restated Certificate of Incorporation~~

In connection with the IPO, the Third Amended and Restated Certificate of Incorporation became effective and authorized 75,000,000 shares of common stock at par value of $0.0001 per share. Dividends may be declared and paid on the common stock when and if determined by the Board of Directors. Upon liquidation, each common stockholder is entitled to receive an equal portion of the distribution. Each holder of common stock will have one vote in respect of each share of common stock held. The rights and privileges listed above will be subject to preferential rights of any then outstanding shares of preferred stock.

~~At the IPO date, the Company issued 17,000 shares of common stock for nonemployee services valued at $85,000.~~

~~Common stock reserved for future issuance at March 31, 2022 is summarized as follows:~~

~~Warrants to purchase common stock~~			~~1,938,143~~
~~Stock options outstanding~~			~~6,372,137~~
~~Stock options available for future grants~~			~~55,822~~
~~Total~~			~~8,366,102~~

~~Restricted Stock Purchase Agreements~~

In 2018, 400,000 shares were issued to the Company’s founder at inception pursuant to a Restricted Stock Purchase Agreement. The Restricted Stock Purchase Agreement stipulates that in the event of the voluntary or involuntary termination of the Company’s founder’s continuous service status for any reason (including death or disability), with or without cause, the Company or its assignees(s) shall have an option (“Repurchase Option”) to repurchase all or any portion of the shares held by the Purchaser as of the termination date which have not yet been released from the Company’s Repurchase Option at the original purchase price of $0.0125 per share. Shares are to be released from the Repurchase Option over four years. The initial 12/48ths of the shares were released on January 30, 2019, and an additional 1/48th of the shares are being released monthly thereafter. As of March 31, 2022 and December 31, 2021, none and 8,333 of the shares issued to the Company’s founder remain subject to the Repurchase Option, respectively. These shares were originally purchased by the Company’s founder at $0.0125 per share.

In 2018, 3,640,000 shares were also issued pursuant to a Restricted Stock Purchase Agreement. The holders of these shares are considered related parties of the Company because the holders are directly related either to the founder or to the legal counsel of the Company. The same terms described above apply to these issuances. As of March 31, 2022 and December 31, 2021, none and 75,833 of the shares issued to these holders remain subject to the Repurchase Option, respectively. These shares were originally purchased by the holders at $0.0125 per share.

Early Exercised Stock Option Liability

During the three months ended March 31, 2023 and 2022, ~~and 2021, zero and 50,000~~no shares ~~respectively,~~ were issued upon the early exercise of common stock options. The Exercise Notice (Early Exercise) Agreement states that the Company has the option to repurchase all or a portion of the unvested shares in the event of the separation of the holder from service to the Company. The shares continue to vest in accordance with the original vesting schedules of the former option agreements.

As of March 31, ~~2022~~2023 and December 31, ~~2021,~~2022, the Company has recorded a repurchase liability for approximately ~~$241,000~~$102,000 and ~~$281,000~~$136,000 for ~~485,835~~193,960 and ~~567,397~~266,147 shares that remain unvested, respectively. The weighted average remaining vesting period is approximately ~~1.7 years.~~1 year.

~~Movano Inc.~~

~~Notes to Condensed Consolidated Financial Statements~~

~~For the three months ended March 31, 2022 and 2021~~

~~(Unaudited)~~

Note 109 – Common Stock Warrants

~~Preferred A Placement Warrants~~

~~In connection with~~During February 2023, the ~~closing~~Board approved the amendment of the Series A preferred stock offering, the Company issued warrants (“Preferred A Placement Warrants”) to purchase a total of 133,648 shares of its common stock to NSC on March 14, 2018 and April 23, 2018. The293,042 Preferred A Placement Warrants ~~included an adjustment~~to extend the maturity date by six months for each warrant and to remove the cashless exercise provision ~~pursuant to which upon completion of~~in the ~~IPO,~~warrant agreements. The amended maturity dates for 234,197 and the conversion of the Series A preferred stock in connection therewith, the number of shares issuable upon exercise of the warrants was adjusted to be equal to 10% of the aggregate number of common stock shares issued by the Company upon conversion of 1,336,485 shares of Series A preferred stock (the “Preferred A Adjustment Provision”). In August 2019, the58,845 Preferred A Placement Warrants ~~were amended~~will be in September 2023 and ~~reissued~~October 2023, respectively. The Company assessed the accounting treatment of the warrant amendments and determined that the ~~total number of warrant shares increased to 242,847.~~

~~In connection with~~amendments are modifications for accounting purposes. The Company determined the ~~IPO, pursuant to~~modifications had an insignificant impact on the Preferred A Adjustment Provision variable settlement provision, the number of shares of common stock subject to the Preferred A Placement Warrants settled, resulting in an additional 50,195 shares of common stock.

~~Preferred A Lead Investor Warrants~~condensed consolidated financial statements.

During February 2021, a total of 52,500 warrants for common stock were issued to advisors to the Company at a weighted average exercise price of $0.0125 per share. The resulting fair value of the warrants for common stock is not significant.

~~Preferred B Placement Warrants~~

On April 16, 2019, in connection with the Series B preferred stock offering, the Company issued warrants (“Preferred B Placement Warrants”) to purchase 414,270 shares of its common stock to NSC, Newbridge Securities Corporation, and five individuals at LVP. The Preferred B Placement Warrants have a term of five years and their exercise price is equal to $2.10, the conversion price of Series B preferred stock. The Preferred B Placement Warrants included an adjustment provision pursuant to which upon completion of the IPO, and the conversion of the Series B preferred stock in connection therewith, the number of shares issuable upon exercise of the warrants was adjusted to be equal to 10% of the aggregate number of common stock shares issued by the Company upon conversion of 4,142,270 shares of Series B preferred stock (the “Preferred B Adjustment Provision”).

~~In connection with the IPO, pursuant to~~March 2023, the Preferred ~~B Adjustment Provision variable settlement provision, the number of~~A Lead Investor Warrants for 52,500 shares of common stock ~~subject to the Preferred B Placement Warrants settled, resulting in an additional 49,528 shares of common stock.~~

~~Convertible Note Placement Warrants~~

In connection with the Convertible Notes, the Company issued 10,000 and 214,050 warrants to purchase common stock, to a noteholder and its brokers, respectively. The warrants have a five-year life and are initially exercisable into common stock at $2.97 per share with the warrants ultimately being exercisable into common stock at the final Conversion Price of the Convertible Notes. When the Convertible Notes converted at the IPO date as described in Note 8, the exercise price of the warrants was adjusted to equal the Conversion Price, which is $2.57. During March 2021, 42,220 of these warrants to purchase common stock were cancelled.expired.

Movano Inc.

Notes to Condensed Consolidated Financial Statements

For the three months ended March 31, ~~2022~~2023 and ~~2021~~2022

(Unaudited)

~~Underwriter~~January and February 2023 Warrants

In connection with the ~~IPO,~~sale of common stock during January and February 2023, the Company issued ~~the underwriter a warrant~~warrants to purchase shares of common stock ~~equal~~ to ~~9.79% of~~common stockholders and to the underwriter for 2,322,000 and 348,300 shares, ~~of common stock sold in the IPO or 956,973 shares.~~respectively. The ~~warrant is~~warrants are exercisable upon issuance at ~~$6.00~~$1.57 per share and ~~has~~have a 5-year term. ~~Additionally,~~

Beginning with the ~~underwriter~~one-year anniversary of the issuance dates, the Company may redeem the outstanding warrants in whole or in part at $0.25 per warrant at any time after the date on which (i) the closing price of the Company’s common stock has ~~contractually agreed that it will not sell, transfer, assign, pledge,~~equaled or ~~hypothecate this warrant or~~exceeded $4.87 for ten consecutive trading days and (ii) the ~~securities underlying this warrant, nor will it engage in any hedging, short sale, derivative, put, or call transaction that would result in~~daily trading volume of the ~~effective economic disposition~~Company’s common stock has exceeded 100,000 shares on each of ~~this warrant or the underlying securities for a period~~ten trading days. A minimum of ~~540~~thirty days ~~(approximately 18 months) from the IPO.~~ prior written notice of redemption is required.

The following is a summary of the Company’s warrant activity for the three months ended March 31, 2022:

Warrant Issuance	Issuance	Exercise Price		Outstanding, December 31, 2021		Granted		Exercised		Canceled/ Expired		Variable Settlement Provision Adjustment		Outstanding, March 31, 2022		Expiration	Issuance	Exercise Price		Outstanding, December 31, 2021		Granted		Exercised		Canceled/ Expired		Variable Settlement Provision Adjustment		Outstanding, March 31, 2022		Expiration
Preferred A Placement Warrants	March and April 2018 and August 2019	$	1.40		293,042		—		—		—		—		293,042	March and April 2023	March and April 2018 and August 2019	$	1.40		293,042		—		—		—		—		293,042	March and April 2023
Preferred A Lead Investor Warrants	February 2021	$	0.0125		52,500		—		—		—		—		52,500	March 2023	February 2021	$	0.0125		52,500		—		—		—		—		52,500	March 2023
Preferred B Placement Warrants	April 2019	$	2.10		463,798		—		—		—		—		463,798	April 2024	April 2019	$	2.10		463,798		—		—		—		—		463,798	April 2024
Convertible Notes Placement Warrants	August 2020	$	2.57		171,830		—		—		—		—		171,830	August 2025	August 2020	$	2.57		171,830		—		—		—		—		171,830	August 2025
Underwriter Warrants	March 2021	$	6.00		956,973		—		—		—		—		956,973	March 2026	March 2021	$	6.00		956,973		—		—		—		—		956,973	March 2026
					1,938,143		—		—		—		—		1,938,143						1,938,143		—		—		—		—		1,938,143

The following is a summary of the Company’s warrant activity for the three months ended March 31, ~~2021:~~2023:

Warrant Issuance	Issuance	Exercise Price		Outstanding, December 31, 2020		Granted		Exercised		Canceled/ Expired			Variable Settlement Provision Adjustment		Outstanding, March 31, 2021		Expiration	Issuance	Exercise Price		Outstanding, December 31, 2022		Granted		Exercised		Canceled/ Expired			Variable Settlement Provision Adjustment		Outstanding, March 31, 2023		Expiration
Preferred A Placement Warrants	March and April 2018 and August 2019	$	1.40		242,847		—		—		—			50,195		293,042	March and April 2023	March and April 2018 and August 2019	$	1.40		293,042		—		—		—			—		293,042	September and October 2023
Preferred A Lead Investor Warrants	February 2021	$	0.0125		—		52,500		—		—			—		52,500	March 2023	February 2021	$	0.0125		52,500		—		—		(52,500	)		—		—	March 2023
Preferred B Placement Warrants	April 2019	$	2.10		414,270		—		—		—			49,528		463,798	April 2024	April 2019	$	2.10		463,798		—		—		—			—		463,798	April 2024
Convertible Notes Placement Warrants	August 2020	$	2.57		214,050		—		—		(42,220	)		—		171,830	August 2025	August 2020	$	2.57		171,830		—		—		—			—		171,830	August 2025
Underwriter Warrants	March 2021	$	6.00		—		956,973		—		—			—		956,973	March 2026	March 2021	$	6.00		956,973		—		—		—			—		956,973	March 2026
January 2023 warrants																		January 2023	$	1.57		—		2,322,000		—		—			—		2,322,000	January 2028
February 2023 warrants																		February 2023	$	1.57		—		348,000		—		—			—		348,000	February 2028
					871,167		1,009,473		—		(42,220	)		99,723		1,938,143						1,938,143		2,670,000		—		(52,500	)		—		4,555,643

~~Warrants Classified as Liabilities~~

~~Preferred A Placement Warrants and Preferred B Placement Warrants~~

The Preferred A Placement Warrants and Preferred B Placement Warrants were initially classified as a derivative liability because their variable terms did not qualify these as being indexed to the Company’s own common stock and will be measured at fair value on a recurring basis.

As a result of the conversion of the Preferred Stock into common stock in connection with the IPO, and the related impact of the Preferred A Adjustment Provision and the Preferred B Adjustment Provision, the number of warrant shares that are convertible is no longer variable. Accordingly, the Preferred A Placement Warrants and Preferred B Placement Warrants were determined to be indexed to the Company’s own common stock and will no longer be measured at fair value on a recurring basis. Instead, the Preferred A Placement Warrants and the Preferred B Placement Warrants were determined to be equity instruments, and the liability was recorded at fair value with the change in fair value recorded in the condensed consolidated statement of operations and comprehensive loss and reclassified to additional paid-in capital at their estimated fair value at the IPO date.

~~Convertible Notes Placement Warrants~~

The Convertible Notes Placement Warrants were classified as a derivative liability because the exercise price was variable, thus these did not qualify as being indexed to the Company’s own common stock and were measured at fair value on a recurring basis.

As a result of the conversion of the Convertible Notes into common stock in connection with the IPO, the exercise price is no longer variable. Accordingly, the Convertible Notes Placement Warrants were determined to be indexed to the Company’s own common stock and will no longer be measured at fair value on a recurring basis. Instead the Convertible Notes Placement Warrants were determined to be equity instruments, and the liability was recorded at fair value with the change in fair value recorded in the condensed consolidated statement of operations and comprehensive loss and reclassified to additional paid-in capital at their estimated fair value at the IPO date.

Movano Inc.

Notes to Condensed Consolidated Financial Statements

For the three months ended March 31, ~~2022~~2023 and ~~2021~~2022

(Unaudited)

~~Estimated Fair Value of Outstanding Warrants Classified as Liabilities~~

The estimated fair value of outstanding warrants classified as liabilities is determined at each balance sheet date. Any decrease or increase in the estimated fair value of the warrant liability since the most recent balance sheet date is recorded in the condensed consolidated statements of operations and comprehensive loss as a change in fair value of warrant liability.

~~There were no warrants classified as liabilities outstanding as of March 31, 2022 and December 31, 2021.~~

~~The changes in fair value of the outstanding warrants classified as liabilities for the three months ended March 31, 2021 were as follows (in thousands):~~

Warrant Issuance Warrant liability,
December 31,
2020 Fair value of
warrants granted Fair value of
warrants exercised Change in fair
value of warrants Reclassified to
additional paid-in
capital Warrant liability,
March 31, 2021
Preferred A Placement Warrants $ 518 $ — $ — $ 575 $ (1,093 ) $ —
Preferred B Placement Warrants 708 — — 800 (1,508 ) —
Convertible Notes Placement Warrants 323 — — 206 (529 ) —
$ 1,549 $ — $ — $ 1,581 $ (3,130 ) $ —

~~The fair values of the outstanding warrants accounted for as liabilities at the IPO date are calculated using the Black-Scholes option pricing model with the following assumptions:~~

Black-Scholes Fair Value Assumptions at IPO Date
Warrant Issuance Dividend
Yield Expected
Volatility Risk-Free
Interest
Rate Expected
Life
Preferred A Placement Warrants – % 59.21 % 0.14 % 2.0 years
Preferred B Placement Warrants – % 58.51 % 0.30 % 3.0 years
Convertible Note Placement Warrants – % 52.28 % 0.82 % 4.4 years

Upon the conversion of the redeemable convertible preferred stock and the Convertible Notes into common stock at the IPO date, the estimated fair value of the outstanding warrants accounted for as liabilities of $3.1 million was reclassified to additional paid-in capital.

Warrants Classified as Equity

~~Certain~~All of the Company’s outstanding warrants are classified as equity instruments since they do not meet the characteristics of a liability or a derivative and are recorded at fair value on the date of ~~issuance using~~issuance.

January and February 2023 Warrants

The warrants are classified as an equity instrument because they are both indexed to the ~~Black-Scholes option pricing model with the following assumptions.~~Company’s own stock and classified in stockholders’ equity. The fair value of the warrants was estimated using a Monte Carlo simulation approach. Subsequent changes in fair value are not recognized as ~~determined~~long as the warrants continue to be classified in equity. The fair value at the issuance date was calculated utilizing the Monte Carlo univariate pricing model, which simulates a distribution of stock prices for Movano throughout the remaining performance period, based on certain assumptions of stock price behavior.

The following major assumptions were used: (1) the stock price of the Company follows a geometric Brownian motion; (2) the daily stock price for the Company is simulated until the termination date using a volatility estimate based on term-match daily stock price returns of peer companies; and (3) the valuation is done under a risk-neutral framework using the term-matched zero-coupon risk-free interest rate.

The major inputs were:

	Issuance Date
Dividend yield		0	%
Expected volatility		60.83	%
Risk-free interest rate		3.54	%
Expected life		5.0 years
Valuable date common stock price	$	1.39

The fair value of the January and February 2023 warrants at the issuance date is recorded as an issuance cost of the related stock. Those warrants and the assumptions used to calculate the fair value at issuance are as follows for the warrants issued during the three months ended March 31, 2021. There were no warrants issued during the three months ended March 31, 2022.

Black-Scholes Fair Value Assumptions
Warrant Issuance Issuance
Date Fair
Value (in ooo’s) Dividend
Yield Expected
Volatility Risk-Free
Interest
Rate Expected
Life
Underwriter Warrants March 2021 $ 2,349 — % 52.58 % 0.82 % 5.0 years

~~Movano Inc.~~

~~Notes to Condensed Consolidated Financial Statements~~

~~For the three months ended March 31, 2022 and 2021~~

~~(Unaudited)~~approximately $1.5 million.

Note 1110 – Stock-based Compensation

2019 Equity Incentive Plan

Effective as of November 18, 2019, the Company adopted the 2019 Omnibus Incentive Plan (“2019 Plan”) administered by the Board. The 2019 Plan provides for the issuance of incentive stock options, non-statutory stock options, and restricted stock awards, for the purchase of up to a total of 4,000,000 shares of the Company’s common stock to employees, directors, and consultants and replaces the previous plan. The Board or a committee of the Board has the authority to determine the amount, type, and terms of each award. The options granted under the 2019 Plan generally have a contractual term of ten years and a vesting term of four years with a one-year cliff. The exercise price for options granted under the 2019 Plan must generally be at least equal to 100% of the fair value of the Company’s common stock at the date of grant, as determined by the Board. The incentive stock options granted under the 2019 Plan to 10% or greater stockholders must have an exercise price at least equal to 110% of the fair value of the Company’s common stock at the date of grant, as determined by the Board, and have a contractual term of ten years.

~~In connection with the closing of the IPO, effective as of March 25, 2021~~ Subsequent amendments to the 2019 Plan ~~was amended and restated as a result of which~~increased the aggregate number of shares of common stock that may be issued pursuant to the 2019 Plan ~~was increased from 6,000,000~~ to ~~7,400,000.~~13,400,000.

As of March 31, ~~2022,~~2023, the Company had ~~55,822~~4,068,199 shares available for future grant pursuant to the 2019 Plan.

2021 Employment Inducement Plan

On September 15, 2021 the Company’s Board adopted the Movano, Inc. 2021 Inducement Award Plan (the “Inducement Plan”) without stockholder approval pursuant to Rule 5635(c)(4) of the Nasdaq Stock Market LLC listing rules (“Rule 5635(c)(4)”). In accordance with Rule 5635(c)(4), awards under the Inducement Plan may only be made to a newly hired employee who has not previously been a member of the Company’s Board, or an employee who is being rehired following a bona fide period of non-employment by the Company or a subsidiary, as a material inducement to the employee’s entering into employment with the Company or its subsidiary. An aggregate of 2,000,000 shares of the Company’s common stock have been reserved for issuance under the Inducement Plan. The Company will continue to grant awards under the 2019 Plan pursuant to the terms thereof. During the three months ended March 31, 2022, awards totaling 720,000 were issued under the Inducement Plan.

As of March 31, ~~2022,~~2023, the Company had ~~1,280,000~~1,286,250 shares available for future grant under the Inducement Plan.

~~Stock Options~~

~~Stock option activity for the three months ended March 31, 2022 was as follows (in thousands, except share, per share, and remaining life data):~~

Number of
Options Weighted
Average
Exercise
Price Weighted
Average
Remaining
Life Intrinsic
Value
Outstanding at December 31, 2021 5,592,137 $ 2.29 8.6 years $ 9,912
Granted 780,000 $ 2.78
Outstanding at March 31, 2022 6,372,137 $ 2.35 8.5 years $ 4,831

Exercisable as of March 31, 2022 2,646,608 $ 1.15 7.9 years $ 4,012

Vested and expected to vest as of March 31, 2022 6,321,937 $ 2.36 8.6 years $ 4,712

The weighted-average grant date fair value of options granted during the three months ended March 31, 2022 and 2021,was $1.55 and $2.66, respectively. During the three months ended March 31, 2022 and 2021, no and 134,531 options were exercised for proceeds of $0 and $76,000, respectively. The fair value of the 594,364 and 187,763 options that vested during the three months ended March 31, 2022 and 2021 was approximately $1.2 million and $0.1 million, respectively.

Movano Inc.

Notes to Condensed Consolidated Financial Statements

For the three months ended March 31, 2023 and 2022

(Unaudited)

Stock Options

Stock option activity for the three months ended March 31, 2023 was as follows (in thousands, except share, per share, and remaining life data):

	Number of Options			Weighted Average Exercise Price		Weighted Average Remaining Life	Intrinsic Value
Outstanding at December 31, 2022		6,919,894		$	2.34	8.2 years	$	2,034
Granted		1,405,375		$	1.29
Exercised		(245,855	)	$	0.44
Cancelled		(48,759	)	$	4.02
Outstanding at March 31, 2023		8,030,655		$	2.21	8.3 years	$	1,679

Exercisable as of March 31, 2023		4,460,535		$	1.79	7.0 years	$	1,530

Vested and expected to vest as of March 31, 2023		7,880,455		$	2.19	7.9 years	$	1,636

The weighted-average grant date fair value of options granted during the three months ended March 31, 2023 and 2022, was $0.78 and ~~2021~~$1.55, respectively. During the three months ended March 31, 2023 and 2022, 245,855 and no options were exercised for proceeds of $109,000 and $0, respectively. The fair value of the 439,245 and 594,364 options that vested during the three months ended March 31, 2023 and 2022 was approximately $0.8 million and $1.2 million, respectively.

On June 21, 2022, the Company granted an award of 100,000 options to the Company’s founder at an exercise price of $5.00 per share. The options will vest in full upon the shipment of 20,000 product units on or before June 30, 2023. If the shipments have not occurred by June 30, 2023, the options will be cancelled and forfeited. For the three months ended March 31, 2023, the Company has not recognized stock compensation expense of approximately $0.1 million related to this award as the successful achievement of the performance conditions is not yet probable.

Movano Inc.

Notes to Condensed Consolidated Financial Statements

For the three months ended March 31, 2023 and 2022

(Unaudited)

The Company estimated the fair value of stock options using the Black-Scholes option pricing model. The fair value of the stock options was estimated using the following weighted average assumptions for the three months ended March 31, ~~2022~~2023 and ~~2021.~~2022.

	Three Months Ended March 31,						Three Months Ended March 31,
	2022			2021			2023			2022

Dividend yield		—	%		—	%		—	%		—	%
Expected volatility		61.98	%		67.70	%		62.38	%		61.98	%
Risk-free interest rate		1.90	%		0.64	%		3.69	%		1.90	%
Expected life		6.03 years			6.05 years			5.99 years			6.03 years

Dividend Rate—The expected dividend rate was assumed to be zero, as the Company had not previously paid dividends on common stock and has no current plans to do so.

Expected Volatility—The expected volatility was derived from the historical stock volatilities of several public companies within the Company’s industry that the Company considers to be comparable to the business over a period equivalent to the expected term of the stock option grants.

Risk-Free Interest Rate—The risk-free interest rate is based on the interest yield in effect at the date of grant for zero coupon U.S. Treasury notes with maturities approximately equal to the option’s expected term.

Expected Term—The expected term represents the period that the Company’s stock options are expected to be outstanding. The expected term of option grants that are considered to be “plain vanilla” are determined using the simplified method. The simplified method deems the term to be the average of the time-to-vesting and the contractual life of the options. For other option grants not considered to be “plain vanilla,” the Company determined the expected term to be the contractual life of the options.

Forfeiture Rate—The Company recognizes forfeitures when they occur.

The Company has recorded stock-based compensation expense for the three months ended March 31, ~~2022~~2023 and ~~2021~~2022 related to the issuance of stock option awards to employees and nonemployees in the condensed consolidated statement of operations and comprehensive loss as follows (in thousands):

	Three Months Ended March 31,				Three Months Ended March 31,
	2022		2021		2023		2022
Research and development	$	305	$	79	$	217	$	305
General and administrative		410		276
Sales, general and administrative						507		410
	$	715	$	355	$	724	$	715

As of March 31, ~~2022,~~2023, unamortized compensation expense related to unvested stock options (excluding the performance award previously described above) was approximately ~~$8.3~~$7.0 million, which is expected to be recognized over a weighted average period of ~~2.9~~2.8 years.

Movano Inc.

Notes to Condensed Consolidated Financial Statements

For the three months ended March 31, ~~2022~~2023 and ~~2021~~2022

(Unaudited)

Note 1211 – Commitments and Contingencies

Operating Leases

As of March 31, ~~2022,~~2023, the Company had one office lease for the corporate headquarters and laboratory space.

On April 15, 2021, the Company executed a lease agreement for corporate office space. The lease commenced on May 14, 2021 when the improvements were completed by the landlord and the Company had access to the facility. The lease term is 40 months, and the base rent is approximately $14,000 per month for the first twelve months, with subsequent escalation provisions for future months. The Company paid a security deposit of approximately $47,000.

On ~~January 1,~~April 22, 2022, the Company ~~adopted ASC 842. Under this new guidance, lessees are required~~executed an amendment to ~~recognize assets and liabilities on the balance sheet~~its corporate office lease agreement for additional corporate office space. The lease term for the ~~rights and obligations created by all leases. Upon adoption, we recognized ROU assets~~additional space is 36 months from the expansion commencement date of ~~$380,000 and corresponding lease liabilities of $429,000~~June 23, 2022. The base rent is approximately $5,100 per month for the ~~one~~first twelve months, with subsequent escalation provisions for future months. The Company paid an additional security deposit of approximately $5,500.

The balances of the operating lease related accounts as of ~~the Company.~~March 31, 2023 and December 31, 2022 are as follows (in thousands):

Operating leases	As of March 31, 2023		As of December 31, 2022
Right-of-use assets	$	343	$	389
Operating lease liabilities - Short-term	$	209	$	212
Operating lease liabilities - Long-term	$	168	$	214

The components of lease expense and supplemental cash flow information ~~related to leases~~ as of and for the three months ended March 31, 2023 and 2022 are as follows (in thousands):

As of
March 31,
2022
Operating leases
Right-of-use assets $ 347
Operating lease liabilities – short-term $ 163
Operating lease liabilities – long-term $ 230

	Three Months Ended March 31,
	2023			2022

Lease Cost:
Operating lease cost	$	64		$	45

Other Information:
Cash paid for amounts included in the measurement of lease liabilities for the year ended	$	59		$	42
Weighted average remaining lease term - operating leases (in years)		1.6			2.4
Average discount rate - operating lease		10.00	%		10.00	%

Three Months
Ended
March 31,
2022
Lease Cost:
Operating lease cost $ 45

Other Information:
Cash paid for amounts included in the measurement of lease liabilities $ 42
Weighted average remaining lease term - operating leases (in years) 2.4
Average discount rate - operating lease 10.00 %

Movano Inc.

Notes to Condensed Consolidated Financial Statements

For the three months ended March 31, 2023 and 2022

(Unaudited)

Future minimum lease payments for the operating lease are as follows as of March 31, ~~2022~~2023 (in thousands):

For the years ending December 31,
2022 $ 144
2023 164
2024 138
Total lease payments 446
Less: Interest (53 )
Total operating lease liability $ 393

~~Rent expense for the three months ended March 31, 2021 is insignificant.~~

2023	$	182
2024		203
2025		27
Total lease payments		412
Less: Interest		(35	)
Total operating lease liability	$	377

Litigation

From time to time, the Company may become involved in various litigation and administrative proceedings relating to claims arising from its operations in the normal course of business. Management is not currently aware of any matters that may have a material adverse impact on the Company’s business, financial position, results of operations or cash flows.

Indemnification

The Company enters into standard indemnification agreements in the ordinary course of business. Pursuant to these arrangements, the Company indemnifies, holds harmless and agrees to reimburse the indemnified parties for losses suffered or incurred by the indemnified party, in connection with any trade secret, copyright, patent or other intellectual property infringement claim by any third party with respect to its technology. The term of these indemnification agreements is generally perpetual after the execution of the agreement. The maximum potential amount of future payments the Company could be required to make under these agreements is not determinable because it involves claims that may be made against the Company in the future, but have not yet been made. The Company has not incurred costs to defend lawsuits or settle claims related to these indemnification agreements.

~~Movano Inc.~~

~~Notes to Condensed Consolidated Financial Statements~~

~~For the three months ended March 31, 2022 and 2021~~

~~(Unaudited)~~

The Company has entered into indemnification agreements with its directors and officers that may require the Company to indemnify its directors and officers against liabilities that may arise by reason of their status or service as directors or officers, other than liabilities arising from willful misconduct of the individual.

No amounts associated with such indemnifications have been recorded as of March 31, ~~2022.~~2023.

Non-cancelable Obligations

The Company also had $0.4 million of non-cancelable contractual commitments as of March 31, 2023, primarily related to its vendor arrangements. These commitments are generally due within one to eighteen months.

Movano Inc.

Notes to Condensed Consolidated Financial Statements

For the three months ended March 31, 2023 and 2022

(Unaudited)

Note 1312 – NET LOSS PER SHARE ~~ATTRIBUTABLE TO COMMON STOCKHOLDERS~~

The following table ~~computes~~provides the computation of the basic and diluted net loss per share ~~attributable to common stockholders~~ during the three months ended March 31, ~~2022~~2023 and ~~2021 is as follows~~2022 (in thousands, except share and per share data):

Three Months Ended
March 31,
2022 2021
Numerator:
Net loss and comprehensive loss $ (6,932 ) $ (5,608 )
Accretion and dividends on redeemable convertible preferred stock — (2,489 )
Net loss attributable to common stockholders $ (6,932 ) $ (8,097 )
Denominator:
Weighted-average common shares outstanding 32,744,004 8,049,048

Net loss per share attributable to common stockholders, basic and diluted $ (0.21 ) $ (1.01 )

	Three Months Ended March 31,
	2023			2022
Numerator:
Net loss	$	(7,096	)	$	(6,932	)
Denominator:
Weighted average shares used in computing net loss per share, basic and diluted		37,541,070			32,744,004

Net loss per share, basic and diluted	$	(0.19	)	$	(0.21	)

The potential shares of common stock that were excluded from the computation of diluted net loss per share ~~attributable to common stockholders~~ for the three months ended March 31, ~~2022~~2023 and ~~2021~~2022 because including them would have been antidilutive are as follows:

	Three Months Ended March 31,				Three Months Ended March 31,
	2022		2021		2023		2022
Non-vested shares under restricted stock grants		—		841,667
Shares subject to options to purchase common stock		6,321,937		4,317,437		7,880,455		6,321,937
Shares subject to warrants to purchase common stock		1,938,143		1,938,143		4,555,643		1,938,143
Total		8,260,080		7,097,247		12,436,098		8,260,080

For the three months ended March 31, 2023, performance-based option awards for 150,200 shares of common stock, and for the three months ended March 31, 2022, ~~and 2021, performance based~~performance-based option awards for 50,200 shares of common stock, ~~respectively,~~ are not included in in the table above or considered in the calculation of diluted earnings per share ~~until~~because the performance conditions of the option award are not considered probable by the Company.

Note 1413 – Subsequent Events

Management of the Company evaluated events that have occurred after the balance sheet dates through the date these condensed consolidated financial statements were issued. Based upon the review, management did not identify any recognized or non-recognized subsequent events that would have required adjustment or disclosure in the condensed consolidated financial statements.

On April 15, 2022, the Company granted inducement stock option awards covering a total of 295,000 shares of common stock to non-executive employees and common stock options to purchase 420,000 shares of common stock to a new board member. The exercise price was $2.54 per share for all of the inducement stock option awards and for 400,000 of the common stock options. The exercise price was $5.00 per share for 20,000 common stock options.

On April 15, 2022, the Board approved, subject to stockholder approval, an increase in the aggregate number of shares of common stock that may be issued pursuant to the 2019 Plan from 7,400,000 to 13,400,000.

On April 22, 2022, the Company executed an amendment to its corporate office lease agreement for additional corporate office space. The lease term for the additional space is 36 months, and the base rent is approximately $5,100 per month for the first twelve months, with subsequent escalation provisions for future months. The Company paid a security deposit of approximately $5,500.

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

Forward-Looking Statements

This Quarterly Report on Form 10-Q contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, that are intended to be covered by the “safe harbor” created by those sections. Forward-looking statements, which are based on certain assumptions and describe our future plans, strategies and expectations, can generally be identified by the use of forward-looking terms such as “believe,” “expect,” “may,” “will,” “should,” “would,” “could,” “seek,” “intend,” “plan,” “goal,” “project,” “estimate,” “anticipate,” “strategy”, “future”, “likely” or other comparable terms and references to future periods. All statements other than statements of historical facts included in this Form 10-Q regarding our strategies, prospects, financial condition, operations, costs, plans and objectives are forward-looking statements. Examples of forward-looking statements include, among others, statements we make regarding expectations for revenues, cash flows and financial performance, the anticipated results of our development efforts, product features and the timing for receipt of required regulatory approvals and product launches.

Forward-looking statements are neither historical facts nor assurances of future performance. Instead, they are based only on our current beliefs, expectations and assumptions regarding the future of our business, future plans and strategies, projections, anticipated events and trends, the economy and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict and many of which are outside of our control. Our actual results and financial condition may differ materially from those indicated in the forward-looking statements. Therefore, you should not rely on any of these forward-looking statements. Important factors that could cause our actual results and financial condition to differ materially from those indicated in the forward-looking statements include, among others, the following:

	●	our limited operating history and our ability to achieve profitability;

	●	our ability to continue as a going concern and our need for and ability to obtain additional capital in the ~~future:~~future;

●

our ability to demonstrate the feasibility of and develop products and their underlying technologies;

●

the impact of competitive or alternative products, technologies and pricing;

●

~~the impact of the COVID-19 on our business and local and global economic conditions;~~

●

our ability to attract and retain highly qualified personnel;

●

our dependence on consultants to assist in the development of our technologies;

●

our ability to manage the growth of our Company and to realize the benefits from any acquisitions or strategic alliances we may enter in the future;

●

the impact of macroeconomic and geopolitical conditions;

●

our dependence on the successful commercialization of our proposed solution;

●

our dependence on third parties to design, manufacture, market and distribute our proposed products;

●

the adequacy of protections afforded to us by the patents that we own and the success we may have in, and the cost to us of, maintaining, enforcing and defending those patents;

●

our ability to obtain, expand and maintain patent protection in the future, and to protect our non-patented intellectual property;

●

the impact of any claims of intellectual property infringement, trade secret misappropriation, product liability, product recalls or other claims;

●

our need to secure required FCC, FDA and other regulatory approvals from governmental authorities in United States;

●

the impact of healthcare regulations and reform measures;

●

the accuracy of our estimates of market size for our planned solution;

●

our ability to implement and maintain effective control over financial reporting and disclosure controls and procedures;

●

our success at managing the risks involved in the foregoing items.

The risks included above are not exhaustive. Other important risks and uncertainties are described in the Risk Factors and in Management’s Discussion and Analysis of Financial Condition and Results of Operations sections of ~~the 2021~~our Annual Report on Form 10-K for the year ended December 31, 2022 (the “2022 Form 10-K”) and subsequently filed Quarterly Reports on Form 10-Q. Except as otherwise required by the federal securities laws, we undertake no obligation to publicly update any forward-looking statement, whether written or oral, that may be made from time to time, whether as a result of new ~~information,~~information, future developments or otherwise.

Overview

Movano is developing a platform to deliver purpose-driven healthcare solutions atto bring medical-grade, high-quality data to the ~~intersection~~forefront of ~~medtech and~~ consumer health devices. ~~Our mission is to empower and inspire you to live a healthier, happier life.~~

Our proprietary platform uses RF technology, which we believe will enable the creation of low-cost and scalable sensors that are small enough to fit into wearables and other small form factors. Combined with our mobile app and cloud infrastructure, we expect that our platform will provide users with the ability to measure and continuously monitor vital health data and provide actionable feedback to jumpstart changes in behaviors.

~~Our platform is the foundation for our first~~initial commercial product in development is the ~~Movano Ring.~~Evie Ring, which is a wearable designed specifically for women. The ~~smart ring~~Evie Ring combines health and ~~its accompanying app will combine vital~~wellness metrics to give a full picture of one’s health, ~~metrics with personalized intelligent feedback and is designed for women of all ages, who are traditionally an afterthought when it comes to wearable technology. Once developed,~~which we expect ~~the Ring will measure~~to include resting heart rate, ~~HRV, sleep, respiration~~heart rate ~~temperature,~~variability (“HRV”), blood oxygen saturation (“SpO₂”), respiration rate, skin temperature variability, period and ovulation tracking, menstrual symptom tracking, activity profile, including steps, active minutes and calories burned, sleep stages and ~~incorporate women-centric features~~duration, and ~~design.~~mood tracking. The device will provide ~~users~~women and their network of caregivers with continuous health data distilled down to simple, yet meaningful, insights to help ~~users~~them make manageable lifestyle changes and take a more proactive approach that could mitigate the risks of chronic disease. ~~A fundamental part of our corporate development strategy is to establish one or more strategic partnerships that would allow us to more fully exploit the potential of our technology.~~

~~On April 28, 2021,~~

We are planning to seek FDA clearance for the ~~Company established Movano Ireland Limited, organized under the laws of Ireland, as a wholly owned subsidiary~~Evie Ring, which will make it one of the ~~Company.~~first consumer wearables that is also FDA cleared for medical use. We are on track to file our first FDA submission for the Evie Ring’s heart and SpO₂ data in June of 2023 following a successful pivotal hypoxia trial during the fourth quarter of 2022. FDA clearance of these metrics would ensure confidence of the Evie Ring’s vital signs monitoring capabilities and could make the device attractive for doctors and in clinical trials for patient monitoring.

In addition to the Evie Ring, we are developing the smallest ever patented and proprietary System-on-a-Chip (“SoC”) designed specifically for blood pressure or continuous glucose monitoring (“CGM”) systems. We built the integrated sensor from the ground up with multiple antennas and a variety of frequencies to achieve an unprecedented level of precision in health monitoring. We are currently conducting clinical trials with the SoC and developing algorithms that, if successful, will enable us to develop wearables that can monitor glucose non-invasively and blood pressure without a cuff. Our end goal is to bring a Class II FDA-cleared device to the market that includes CGM and cuffless blood pressure monitoring capabilities. Over time, our technology could also enable the measurement and continuous monitoring of other health data.

Financial Operations Overview

We are a development stage company with a limited operating history. To date, we have invested substantially all of our efforts and financial resources into the research and development of the products we are developing, including conducting clinical studies and related sales, general and administrative costs. To date, we have funded our operations primarily from the sale of our equity securities.

~~Adoption of New Accounting Pronouncement - Leases~~

~~In February 2016, the FASB issued ASU 2016-02,~~ ~~Leases~~ (ASC 842) which requires lessees to recognize leases on the balance sheet by recording a right-of-use asset and lease liability. We adopted this new guidance as of January 1, 2022 and applied the modified retrospective approach, whereby prior comparative periods will not be retrospectively presented in the condensed consolidated financial statements. We elected the package of practical expedients not to reassess prior conclusions related to contracts containing leases and lease classification and the lessee practical expedient to combine lease and non-lease components for all asset classes. We made a policy election to not recognize right-of-use assets and lease liabilities for short-term leases for all asset classes. See Note 12 Commitments and Contingencies~~to our condensed consolidated financial statements covered under Part I, Item 1 of this Quarterly Report on Form 10-Q for further details.~~

Upon adoption on January 1, 2022, we recognized right-of-use assets and lease liabilities for operating leases of $380,000 and $429,000, respectively. The difference between the right-of-use asset and lease liability primarily represents the net book value of deferred rent recognized as of December 31, 2021, which was adjusted against the right-of-use asset upon adoption.

Critical Accounting Policies and Estimates

Management’s discussion and analysis of our financial condition and results of operations is based on our unaudited condensed consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”). The preparation of these unaudited condensed consolidated financial statements requires us to make estimates and assumptions for the reported amounts of assets, liabilities, revenues, expenses, and related disclosures. Our estimates are based on our historical experience and on various other factors that we believe are reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions and any such differences may be material. There have been no material changes in our critical accounting policies during the three months ended March 31, ~~2022,~~2023, as compared to those disclosed in ~~“Management’s Discussion and Analysis of Financial Condition and Results of Operations — Critical Accounting Policies and Significant Judgments and Estimates.”~~the 2022 Form 10-K.

Results of Operations

Three months ended March 31, ~~2022~~2023 and ~~2021~~2022

Our condensed consolidated statements of operations for the three months ended March 31, ~~2022~~2023 and ~~2021~~2022 as discussed herein are presented below.

	Three Months Ended March 31,						Change
	2022			2021			$			%			Three Months Ended March 31,
	(in thousands, except share and per share data)												2023			2022
OPERATING EXPENSES:
Research and development	$	4,591		$	1,942		$	2,649			136	%	$	3,894		$	4,591
General and administrative		2,347			1,324			1,023			77	%
Sales, general and administrative														3,309			2,347
Total operating expenses		6,938			3,266			3,672			112	%		7,203			6,938

Loss from operations		(6,938	)		(3,266	)		(3,672	)		-112	%		(7,203	)		(6,938	)

Other income (expense), net:
Interest expense		—			(883	)		883			100	%
Change in fair value of warrant liability		—			(1,581	)		1,581			100	%
Change in fair value of derivative liability		—			121			(121	)		-100	%
Interest and other income, net		6			1			5			500	%		107			6
Other income (expense), net		6			(2,342	)		2,348			100	%		107			6

Net loss		(6,932	)		(5,608	)		(1,324	)		-24	%	$	(7,096	)	$	(6,932	)

Accretion and dividends on redeemable convertible preferred stock		—			(2,489	)		2,489			100	%

Net loss attributable to common stockholders	$	(6,932	)	$	(8,097	)	$	1,165			14	%
Net loss per share attributable to common stockholders, basic and diluted	$	(0.21	)	$	(1.01	)
Weighted average shares used in computing net loss per share attributable to common stockholders, basic and diluted		32,744,004			8,049,048

Research and Development

Research and development expenses totaled ~~$4.6~~$3.9 million and ~~$1.9~~$4.6 million for the three months ended March 31, ~~2022~~2023 and ~~2021,~~2022, respectively. This ~~increase~~decrease of ~~$2.7~~$0.7 million was due primarily to lower Company headcount with respect to research and development employees and lower other professional fees, which was partially offset by an increase in research and laboratory expenses. Research and development expenses for the ~~growth~~three months ended March 31, 2023 included expenses related to employee compensation of ~~the Company~~$1.6 million, other professional fees of $1.1 million, research and ~~its activities.~~laboratory expenses of $1.0 million, and other expenses of $0.2 million. Research and development expenses for the three months ended March 31, 2022 included expenses related to employee compensation of $2.5 million, other professional fees of $1.7 million, ~~research~~tools and ~~laboratory~~equipment expenses of $0.3 million, and other expenses of $0.1 million. Research and development expenses for the three months ended March 31, 2021 included expenses related to employee compensation of $0.8 million, research and laboratory expenses of $0.2 million, and other professional fees of $0.9 million.

Sales, General and Administrative

~~General~~Sales, general and administrative expenses totaled ~~$2.3~~$3.3 million and ~~$1.3~~$2.3 million for the three months ended March 31, ~~2022~~2023 and ~~2021,~~2022, respectively. This increase of $1$1.0 million was due primarily to the growth of the Company and its activities. ~~General~~Sales, general and administrative expenses for the three months ended March 31, 2023 included expenses related to employee and board of director compensation of $1.7 million, professional and consulting fees of $0.6 million, and other expenses of $1.0 million. Sales, general and administrative expenses for the three months ended March 31, 2022 included expenses related to employee and board of director compensation of $1.2 million, professional and consulting fees of $0.7 million, and other expenses of $0.4 million. General and administrative expenses for the three months ended March 31, 2021 included expenses related to employee and board of director compensation of $0.8 million and professional and consulting fees of $0.5 million.

Loss from Operations

Loss from operations was $7.2 million for the three months ended March 31, 2023, as compared to $6.9 million for the three months ended March 31, ~~2022, as compared to $3.3 million for the three months ended March 31, 2021.~~2022.

Other Income (Expense), Net

Other income (expense), net for the three months ended March 31, ~~2022~~2023 was a net other income of ~~$6,000~~$107,000 as compared to a net other ~~expense~~income of ~~$2.3 million~~$6,000 for the three months ended March 31, 2021. Other income (expense), net for the three months ended March 31, 2022 included only interest and other income, net. Other income (expense), net for the three months ended March 31, 2021 included interest expense of $0.8 million related to the accrual of interest and amortization of debt discounts on the convertible promissory notes, the change in the fair value of the warrant liability of $1.6 million and interest and other income of $1,000, offset by $0.1 million related to the change in fair value of the derivative liability.2022.

Net Loss

As a result of the foregoing, net loss was $7.1 million for the three months ended March 31, 2023, as compared to $6.9 million for the three months ended March 31, ~~2022, as compared to $5.6 million for the three months ended March 31, 2021.~~2022.

Liquidity and Capital Resources

The Company’s condensed consolidated financial statements are presented on a basis that it is a going concern, which contemplates the realization of assets and satisfaction of liabilities in the normal course of business. We have not generated any revenues from operations since inception, and do not expect to do so in the foreseeable future. We have experienced operating losses and negative operating cash flows since inception and expect to continue to do so. We have financed our working capital requirements during this period through the sale of equity securities and convertible notes.

At March 31, ~~2022 and December 31, 2021,~~2023, we had cash and cash equivalents ~~and short-term investments~~totaling $14.3 million. During the three months ended March 31, 2023, we used $6.1 million of ~~$27.7 million and $33.6 million, respectively, available to fund~~cash in our ~~ongoing business~~operating activities. ~~We believe that our~~Our cash and cash equivalents and short-term investments as of March 31, 2022 will be sufficient to fund our projected operating requirements for at least 12 months. However, such cash and cash equivalents and short-term investments are not expected to be sufficient to enable us to complete the development and commercialization of our first proposed ~~planned solution.~~commercial product, the Evie Ring. In August 2022, we entered into an at-the-market issuance (“ATM”) agreement with B. Riley Securities Inc., or B. Riley, to sell shares of our common stock for aggregate gross proceeds of up to $50.0 million, from time to time, through an ATM equity offering program under which B. Riley acts as sales agent. During the three months ended March 31, 2023, the Company sold an aggregate of 2,131,952 shares of common stock through the ATM program for proceeds of approximately $2.8 million, net of commissions paid. Approximately $44.8 million remains available on the ATM equity offering program at March 31, 2023. We expect to continue to incur significant expenses and increasing operating losses for at least the next several years. We anticipate that our expenses will increase substantially as we:

●

advance the engineering design and development of ~~our proposed wearable~~the Evie Ring and other potential products;

●

prepare applications required for marketing approval of ~~our proposed planned solution~~the Evie Ring in the United States;

●

develop our plans for manufacturing, distributing and marketing ~~our proposed wearable~~the Evie Ring and other potential products; and

●

add operational, financial and management information systems and personnel, including personnel to support our product development, planned commercialization efforts and our operation as a public company.

Until we can generate a sufficient amount of revenue from our planned products, if ever, we expect to finance future cash needs through public or private equity offerings, debt financings or corporate collaborations and licensing arrangements. Additional funds may not be available when we need them on terms that are acceptable to us, or at all. If adequate funds are not available, we may be required to delay, reduce the scope of or eliminate one or more of our research or development programs or our commercialization ~~efforts.~~efforts or it may become impossible for us to remain in operation. To the extent that we raise additional funds by issuing equity securities, our stockholders may experience additional dilution, and debt financing, if available, may involve restrictive covenants. To the extent that we raise additional funds through collaborations and licensing arrangements, it may be necessary to relinquish some rights to our technologies or applications or grant licenses on terms that may not be favorable to us. We may seek to access the public or private capital markets whenever conditions are favorable, even if we do not have an immediate need for additional capital at that time.

These circumstances raise substantial doubt about the Company’s ability to continue as a going concern within one year after the date that the condensed consolidated financial statements are issued. Our condensed consolidated financial statements do not include adjustments to the amounts and classification of assets and liabilities that may be necessary should we be unable to continue as a going concern. Our ability to continue as a going concern depends on our ability to raise additional capital as described above to support our future operations.

The following table summarizes our cash flows for the periods indicated (in thousands):

	Three Months Ended March 31,						Three Months Ended March 31,
	2022			2021			2023			2022

Net cash used in operating activities	$	(5,782	)	$	(4,040	)	$	(6,080	)	$	(5,782	)
Net cash provided by (used in) investing activities		6,549			(11	)
Net cash used in investing activities								(13	)		6,549
Net cash provided by financing activities		—			45,095			9,603			—
Net increase in cash and cash equivalents	$	767		$	41,044		$	3,510		$	767

Operating Activities

During the three months ended March 31, ~~2022,~~2023, the Company used cash of ~~$5.8~~$6.1 million in operating activities, as compared to ~~$4.0~~$5.8 million used in operating activities during the three months ended March 31, ~~2021.~~2022.

The $6.1 million used in operating activities during the three months ended March 31, 2023 was primarily attributable to our net loss of $7.1 million during the period and changes in our operating assets and liabilities totaling $0.3 million. These items were offset by non-cash items, including stock-based compensation of $0.7 million.

The $5.8 million used in operating activities during the three months ended March 31, 2022 was primarily attributable to our net loss of $6.9 million during the period and changes in our operating assets and liabilities totaling $0.3 million. These items were offset by non-cash items, including stock-based compensation of $0.7 million and accretion of discount on short-term investments of $0.1 million.

~~The $4.0 million used in operating activities during~~Investing Activities

During the three months ended March 31, ~~2021 was primarily attributable to our net loss~~2023 the Company used cash of ~~$5.6 million during the period~~$13,000 in investing activities, consisting of purchases of property and changes in our operating assets and liabilities totaling $1.3 million. These items were offset by non-cash items, including stock-based compensation of $0.4 million, accretion of the debt discount on our convertible promissory notes of $0.8 million, accrued interest on our convertible promissory notes of $0.1 million, nonemployee services of $0.1 million under convertible promissory notes, compensation of nonemployee services upon the issuance of common stock of $0.1 million, the change in the fair value of the warrant liability of $1.6 million and the change in the fair value of the derivative liability of $0.1 million.

~~Investing Activities~~equipment.

During the three months ended March 31, 2022 the Company was provided cash of $6.5 million in investing activities, consisting of $6.5 million from maturities of short-term investments.

~~During the three months ended March 31, 2021 the Company used cash of $11,000 in investing activities, consisting of $11,000 for the purchase of office and laboratory equipment.~~

Financing Activities

During the three months ended March 31, 2023, the Company was provided cash of $9.6 million which included net proceeds of $6.7 million from the issuance of common stock, net proceeds of $2.8 million for the issuance of common stock through the ATM activity and $0.1 million from the issuance of common stock upon the exercise of common stock options.

During the three months ended March 31, 2022, the Company did not have any cash activities from financing activities.

During the three months ended March 31, 2021, the Company was provided cash of $45.1 million from financing activities, comprised of $45.0 million from the net proceeds of our initial public offering and $0.1 million from the issuance of common stock.

Off-Balance Sheet Transactions

At March 31, ~~2022,~~2023, the Company did not have any transactions, obligations or relationships that could be considered off-balance sheet arrangements.

Non-cancelable Obligations

The Company also had approximately $0.4 million of non-cancelable contractual commitments as of March 31, 2023, primarily related to its vendor arrangements. These commitments are generally due within one to eighteen months.

Item 3. Quantitative and Qualitative Disclosure About Market Risk

As a smaller reporting company, we are not required to provide the information required by this Item 3.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

We are responsible for maintaining disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act. Disclosure controls and procedures are controls and other procedures designed to ensure that the information required to be disclosed by us in the reports that we file or submit 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 us in the reports that we file or submit under the Exchange Act is accumulated and communicated to our management, including our principal executive officer and our principal financial officer, as appropriate to allow timely decisions regarding required disclosure.

Based on our management’s evaluation (with the participation of our principal executive officer and our principal financial officer) of our disclosure controls and procedures as required by Rule 13a-15 under the Exchange Act, our principal executive officer and our principal financial officer have concluded that, due to the previously identified material weakness in our internal controls over financial reporting that is described below, our disclosure controls and procedures were not effective as of March 31, ~~2022,~~2023, the end of the period covered by this report.

A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting such that there is a reasonable possibility that a material misstatement of a company’s annual or interim financial statements will not be prevented or detected on a timely basis. WeAs previously disclosed in our 2022 Form 10-K, we identified one material weakness in our internal control over financial reporting at ~~March~~December 31, 2022 related to ineffective design and operation of our financial close and reporting controls. Specifically, we did not design and maintain effective controls over certain account reviews and analyses and certain information technology general controls. Although we are making efforts to remediate these issues, these efforts may not be sufficient to avoid similar material weaknesses in the future.

Inherent Limitations on Effectiveness of Controls

Our management, including our principal executive officer and our principal financial officer, do not expect that our disclosure controls or our internal control over financial reporting will prevent or detect all errors and all fraud. A control system, no matter how well designed and operated, can provide only reasonable, not absolute, assurance that the control system’s objectives will be met. The design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Further, because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that misstatements due to error or fraud will not occur or that all control issues and instances of fraud, if any, have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty and that breakdowns can occur because of a simple error or mistake. Controls can also be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the controls. The design of any system of controls is based in part on certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. Projections of any evaluation of control effectiveness to future periods are subject to risks. Over time, controls may become inadequate because of changes in conditions or deterioration in the degree of compliance with policies or procedures.

Changes in Internal Control over Financial Reporting

There were no changes in our internal control over financial reporting during the three months ended March 31, ~~2022~~2023 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II – OTHER INFORMATION

Item 1. Legal Proceedings

We are not currently a party to any pending legal proceedings that we believe will have a material adverse effect on our business or financial condition. We may, however, be subject to various claims and legal actions arising in the ordinary course of business from time to time.

Item 1A. Risk Factors

We operate in a rapidly changing environment that involves a number of risks that could materially affect our business, financial condition or future results, some of which are beyond our control. In addition to the other information set forth in this report, the risks and uncertainties that we believe are most important for you to consider are discussed in Part I, “Item 1A. Risk Factors” in the ~~2021~~2022 Form 10-K. ~~There~~Other than the factors set forth below, there have been no material changes to the risk factors described in the ~~2021~~2022 Form 10-K.

Our business is affected by macroeconomic conditions.

Various macroeconomic factors could adversely affect our business and the results of our operations and financial condition, including changes in inflation, interest rates and foreign currency exchange rates and overall economic conditions and uncertainties, including those resulting from the current and future conditions in the global financial markets. Cost inflation, including increases in raw material prices, labor rates, and transportation costs may impact our profitability. Global financial markets and the banking sector can experience extreme volatility, disruption and credit contraction, which adversely affect global economic conditions. The volatility of the capital markets could also affect the value of our investments and our ability to liquidate our investments or access our cash and cash equivalents in order to fund our operations. For example, on March 10, 2023, Silicon Valley Bank was closed by the California Department of Financial Protection and Innovation, which appointed the Federal Deposit Insurance Corporation, or the FDIC, as receiver. Similarly, on March 12, 2023, Signature Bank and Silvergate Capital Corp. were each swept into receivership followed by First Republic Bank on May 1, 2023. While we have not experienced material challenges accessing our cash and cash equivalents to date as a result of these bank failures, we do maintain deposits in excess of federally insured limits at financial institutions as a part of doing business that could be at risk if there are further bank failures or disruptions in the banking sector. Our ongoing cash management strategy is to maintain diversity in our deposit accounts at multiple financial institutions, but there can be no assurance that this strategy will be successful. If our banking partners are negatively impacted by financial conditions affecting the banking system and financial markets, then our ability to access our cash and cash equivalents may be threatened which could have a material adverse effect on our business and financial condition.

Increasing interest rates, reduced access to capital markets and bank failures could also adversely affect the ability of our suppliers, OEMs, VARs, distributors, licensors, collaborators and other strategic partners to remain effective business partners or to remain in business. The loss of a strategic partner, or a failure to perform by a strategic partner, could have a disruptive effect on our business and could adversely affect our results of operations.

Item 2. Recent Sales of Unregistered Securities; Use of Proceeds from Registered Securities

~~Use of Proceeds from Initial Public Offering~~

In connection with the IPO, on March 22, 2021, our Registration Statement on Form S-1, as amended (Reg. No. 333-252671) was declared effective by the SEC and, on March 23, 2021, our Registration Statement on Form S-1 (Reg. No. 333-254602) became effective upon filing with the SEC.

~~There has been no material change in the planned use of proceeds from the Offering as described in the prospectus for the Offering.~~

~~Recent Sales of Unregistered Securities~~

Pursuant to the Nasdaq Listing Rule 5635(c)(4) inducement grant exception, during the quarter ended March 31, 2022, we issued options to purchase an aggregate of 720,000 shares of common stock to certain new hire employees at an exercise price of $2.60 per share. The shares underlying these options will be registered on a Form S-8 registration statement prior to the first vesting event applicable to each such award.Not applicable.

Item 3. Defaults Upon Senior Securities

Not applicable.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

Not applicable.

Item 6. Exhibits

Exhibit Number		Description
3.1		Third Amended and Restated Certificate of Incorporation of the Registrant (incorporated by reference to Exhibit 3.1 to the ~~Company’s~~Registrant’s Current Report on Form 8-K filed on March 25, 2021)
3.2		Amended and Restated Bylaws of the Registrant (incorporated by reference to Exhibit 3.2 to the ~~Company’s~~Registrant’s Current Report on Form 8-K filed on March 25, 2021)
4.1		Specimen Certificate representing shares of common stock of the Registrant (incorporated by reference to Exhibit 4.1 to the ~~Company’s~~Registrant’s Registration Statement on Form S-1 filed on March 10, 2021)
4.2		Form of Underwriter Warrant (incorporated by reference to Exhibit 4.2 to the ~~Company’s~~Registrant’s Registration Statement on Form S-1 filed on March 10, 2021)
4.3		Form of Amended and Restated Warrant to Purchase Common Stock issued to the placement agent in the Registrant’s 2018 private placement offering (incorporated by reference to Exhibit 4.3 to the ~~Company’s~~Registrant’s Registration Statement on Form S-1 filed on February 2, 2021)
4.4		Form of Amended and Restated Warrant to Purchase Common Stock issued to the placement agent in the Registrant’s 2019 private placement offering (incorporated by reference to Exhibit 4.4 to the ~~Company’s~~Registrant’s Registration Statement on Form S-1 filed on February 2, 2021)
4.6		Form of Warrant to Purchase Common Stock issued in 2020 (incorporated by reference to Exhibit 4.6 to the ~~Company’s~~Registrant’s Registration Statement on Form S-1 filed on February 2, 2021)
~~31.1~~4.7		Form of Warrant to Purchase Common Stock issued in 2023 (incorporated by reference to Exhibit 4.1 to the Registrant’s Current Report on Form 8-K filed on January 31, 2023)
4.8		Warrant Agent Agreement, dated January 31, 2023, by and between the Registrant and Pacific Stock Transfer Company (incorporated by reference to Exhibit 4.2 to the Registrant’s Current Report on Form 8-K filed on January 31, 2023)
31.1		Certification of Periodic Report by Chief Executive Officer pursuant to Rule 13a-14(a)/15d-14a and pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith)
31.2		Certification of Periodic Report by Chief Financial Officer pursuant to Rule 13a-14(a)/15d-14a and pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith)
32.1		Certification of Periodic Report by Chief Executive Officer and Chief Financial Officer pursuant to ~~U.S.C.~~U.S.C Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith)
101.INS		Inline XBRL Instance Document (filed herewith)
101.SCH		Inline XBRL Taxonomy Extension Schema Document (filed herewith)
101.CAL		Inline XBRL Taxonomy Extension Calculation Linkbase Document (filed herewith)
101.DEF		Inline XBRL Taxonomy Extension Definition Linkbase Document (filed herewith)
101.LAB		Inline XBRL Taxonomy Extension Label Linkbase Document (filed herewith)
101.PRE		Inline XBRL Taxonomy Extension Presentation Linkbase Document (filed herewith)
104		Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).

SIGNATURES

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

	MOVANO INC.

Date: May ~~12, 2022~~15, 2023	By:	/s/ John Mastrototaro
		John Mastrototaro
		Chief Executive Officer
		(Principal Executive Officer)

	MOVANO INC.

Date: May ~~12, 2022~~15, 2023	By:	/s/ J. Cogan
		J. Cogan
		Chief Financial Officer
		(Principal Financial and Accounting Officer)

3428

Movano Inc. 0.19 0.21 32744004 37541070 false --12-31 Q1 0001734750 iso4217:USD xbrli:shares

	Redeemable Convertible Preferred Stock												Additional		Other						Total
	Series A				Series B				Common Stock				Paid-In		Comprehensive			Accumulated			Stockholders’
	Shares		Amount		Shares		Amount		Shares		Amount		Capital		Loss			Deficit			Equity
Balance at December 31, 2021		—	$	—		—	$	—		32,772,060	$	3	$	97,506	$	(11	)	$	(64,768	)	$	32,730
Stock-based compensation		—		—		—		—		—		—		715		—			—			715
Vesting of early exercised stock options		—		—		—		—		—		—		40		—			—			40
Other comprehensive loss		—		—		—		—		—		—		—		(19	)		—			(19	)
Net loss		—		—		—		—		—		—		—		—			(6,932	)		(6,932	)
Balance at March 31, 2022		—	$	—		—	$	—		32,772,060	$	3	$	98,261	$	(30	)	$	(71,700	)	$	26,534

	Redeemable Convertible Preferred Stock																Additional			Other					Total
	Series A						Series B						Common Stock				Paid-In			Comprehensive		Accumulated			Stockholders’
	Shares			Amount			Shares			Amount			Shares		Amount		Capital			Loss		Deficit			Equity
Balance at December 31, 2020		2,692,253		$	13,856			4,942,319		$	18,962			6,393,069	$	1	$	—		$	—	$	(40,881	)	$	(40,880	)
Stock-based compensation		—			—			—			—			—		—		355			—		—			355
Accretion of Series A and Series B redeemable convertible preferred stock		—			686			—			1,803			—		—		(2,489	)		—		—			(2,489	)
Issuance of common stock upon exercise of options		—			—			—			—			134,541		—		49			—		—			49
Vesting of early exercised stock options		—			—			—			—			—		—		38			—		—			38
Reclassification of negative additional paid-in capital		—			—			—			—			—		—		2,114			—		(2,114	)		—
Conversion of preferred stock to common stock upon initial public offering net of issuance costs		(2,692,253	)		(14,542	)		(4,942,319	)		(20,765	)		11,436,956		1		35,306			—		—			35,307
Issuance of common stock upon initial public offering, net of issuance costs		—			—			—			—			9,775,000		1		41,924			—		—			41,925
Issuance of underwriter warrants upon initial public offering		—			—			—			—			—		—		2,349			—		—			2,349
Reclassification of liability-classified warrants upon initial public offering		—			—			—			—			—		—		3,130			—		—			3,130
Conversion of convertible promissory notes and accrued interest upon initial public offering		—			—			—			—			5,015,494		—		12,550			—		—			12,550
Issuance of common stock for nonemployee services		—			—			—			—			17,000		—		85			—		—			85
Beneficial conversion feature upon issuance of convertible promissory note		—			—			—			—			—		—		471			—		—			471
Net loss		—			—			—			—			—		—		—			—		(5,608	)		(5,608	)
Balance at March 31, 2021		—		$	—			—		$	—			32,772,060	$	3	$	95,882		$	—	$	(48,603	)	$	47,282

	March 31, 2022
	Fair Value		Level 1		Level 2		Level 3
Cash equivalents:
Money market funds	$	16,016	$	16,016	$	—	$	—
Total cash equivalents	$	16,016	$	16,016	$	—	$	—

Short-term investments:
Certificates of deposit	$	249	$	—	$	249	$	—
Commercial paper		548		—		548		—
Corporate notes		7,998		—		7,998		—
Municipal bonds		452		—		452		—
Total short-term investments	$	9,247	$	—	$	9,247	$	—

	December 31, 2021
	Fair Value		Level 1		Level 2		Level 3

Cash equivalents:
Money market funds	$	16,830	$	16,830	$	—	$	—
Total cash equivalents	$	16,830	$	16,830	$	—	$	—

Short-term investments:
Certificates of deposit	$	250	$	—	$	250	$	—
Commercial paper		2,210		—		2,210		—
Corporate notes		12,024		—		12,024		—
Municipal bonds		1,437		—		1,437		—
Total short-term investments	$	15,921	$	—	$	15,921	$	—

	March 31, 2022

Due within one year	$	249
Due after one year through five years		8,998
Total	$	9,247

	March 31, 2022
	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Aggregate Estimated Fair Value
Short-term investments:
Certificates of deposit	$	249	$	—	$	—		$	249
Commercial paper		548		—					548
Corporate notes		8,028		—		(30	)		7,998
Municipal bonds		452		—		—			452
Total short-term investments	$	9,277	$	—	$	(30	)	$	9,247

Warrant Issuance		December 31, 2020				Fair Value at issuance date				Change in fair value				March 31, 2021
Derivative liability		$	121				—				(121	)		$	—

Warrant Issuance	Warrant liability, December 31, 2020		Fair value of warrants granted		Fair value of warrants exercised		Change in fair value of warrants		Reclassified to additional paid-in capital			Warrant liability, March 31, 2021
Preferred A Placement Warrants	$	518	$	—	$	—	$	575	$	(1,093	)	$	—
Preferred B Placement Warrants		708		—		—		800		(1,508	)		—
Convertible Notes Placement Warrants		323		—		—		206		(529	)		—
	$	1,549	$	—	$	—	$	1,581	$	(3,130	)	$	—

	Black-Scholes Fair Value Assumptions at IPO Date
Warrant Issuance	Dividend Yield			Expected Volatility			Risk-Free Interest Rate			Expected Life
Preferred A Placement Warrants		–	%		59.21	%		0.14	%		2.0 years
Preferred B Placement Warrants		–	%		58.51	%		0.30	%		3.0 years
Convertible Note Placement Warrants		–	%		52.28	%		0.82	%		4.4 years

	Black-Scholes Fair Value Assumptions
Warrant Issuance	Issuance Date	Fair Value (in ooo’s)		Dividend Yield			Expected Volatility			Risk-Free Interest Rate			Expected Life
Underwriter Warrants	March 2021	$	2,349		—	%		52.58	%		0.82	%	5.0 years

	Number of Options		Weighted Average Exercise Price		Weighted Average Remaining Life	Intrinsic Value
Outstanding at December 31, 2021		5,592,137	$	2.29	8.6 years	$	9,912
Granted		780,000	$	2.78
Outstanding at March 31, 2022		6,372,137	$	2.35	8.5 years	$	4,831

Exercisable as of March 31, 2022		2,646,608	$	1.15	7.9 years	$	4,012

Vested and expected to vest as of March 31, 2022		6,321,937	$	2.36	8.6 years	$	4,712

	As of March 31, 2022
Operating leases
Right-of-use assets	$	347
Operating lease liabilities – short-term	$	163
Operating lease liabilities – long-term	$	230

	Three Months Ended
	March 31, 2022
Lease Cost:
Operating lease cost	$	45

Other Information:
Cash paid for amounts included in the measurement of lease liabilities	$	42
Weighted average remaining lease term - operating leases (in years)		2.4
Average discount rate - operating lease		10.00	%

For the years ending December 31,
2022	$	144
2023		164
2024		138
Total lease payments		446
Less: Interest		(53	)
Total operating lease liability	$	393