Stockholders’ Equity | 4. Stockholders’ Equity On July 19, 2024, Hepion Pharmaceuticals, Inc., a Delaware corporation (the “ Company Parent Merger Sub Merger Merger Sub is a newly incorporated Delaware corporation and a wholly owned, direct subsidiary of P2B HoldCo, Inc., a Delaware corporation (“ Holdco Topco On July 19, 2024, Pharma Two B entered into the PIPE Agreements with certain investors, including existing investors of Pharma Two B, pursuant to which the investors agreed to purchase, in the aggregate, $ 11.5 0.0001 Common Stock 1 Parent Ordinary A Share 1 Parent Ordinary B Share Parent Preferred Share Closing Share Split The Merger is expected to be consummated in the fourth quarter of 2024. The obligation of the parties to consummate the Merger is subject to various conditions, including, but not limited to: (i) adoption of the Merger Agreement and the approval of the Merger and the other Transactions by the required portion of the Company’s stockholders as determined in accordance with applicable law and the Company’s organizational documents; (ii) adoption of the Merger Agreement and the approval of the Merger and the other Transactions by Parent’s shareholders, as determined in accordance with applicable law and Parent’s organizational documents (iii) the absence of any judgment, order or law prohibiting the consummation of the Merger; (iv) upon the Closing, the approval for listing on Nasdaq of Parent’s ordinary shares to be issued in connection with the Closing of the Merger; (v) the effectiveness of the Registration Statement (as defined below) to be filed by Parent with the SEC with respect to Parent’s ordinary shares that constitute the Merger Consideration, (vi) the SPA (as defined below) shall be in full force and effect and concurrently with the Closing cash proceeds of not less than $ 8,600,000 Post-Closing Parent Board IIA Concurrently with the Merger, on July 19, 2024, the Company entered into a Securities Purchase Agreement (the “ SPA 2.9 million in principal amount of the Company’s Original Issue Discount Senior Unsecured Nonconvertible Notes (the “ Notes 1,159,245 HEPION PHARMACEUTICALS, INC. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements (Unaudited) Series A Convertible Preferred Stock On October 14, 2014, our Board of Directors authorized the sale and issuance of up to 1,250,000 85,581 no Series C Convertible Preferred Stock Issuance On July 3, 2018, we completed a rights offering pursuant to our effective registration statement on Form S-1. We offered for sale units in the rights offering and each unit sold in connection with the rights offering consisted of 1 10,826 1,000 10,826 4,446 1,688 no 1 1 1,000 0.08 Common Stock and Warrant Offering On September 28, 2023, we entered into a securities purchase agreement with an institutional investor for the purchase and sale of 400,000 5.10 580,393 5.09 980,393 980,393 4.85 5 1.5 5.0 0.5 We used the guidance in ASC 480, Distinguishing Liabilities from Equity, (“ASC 480”), ASC 815-40, Derivatives and Hedging (“ASC 815-40”) and ASC 260, Earnings Per Shares (“ASC 260”) to determine the accounting classification for the warrants. Based on this evaluation, we determined that the Warrants are not indexed to our own stock and are precluded from being classified within equity. Therefore, the Warrants were classified as a liability on the balance sheet, initially recorded at fair value, and then subsequently will be carried at fair value with changes in fair value recognized in the income statement. Upon the issuance of the warrants, the fair value of the warrants was determined to be approximately $ 8.9 3.9 On February 16, 2024, the Company entered into an agreement with a current warrant holder to exercise the outstanding Series B Warrants (the “Series B Warrant Agreement”). Pursuant to the terms of the Series B Warrant Agreement, the holder agreed to exercise the Series B Warrant in full and purchase a total of 980,393 2.10 2,058,825 HEPION PHARMACEUTICALS, INC. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements (Unaudited) The Company accounted for this transaction as a modification and settlement of the Series B Warrant liability. As such, the Company first recognized a gain of $ 286,007 601,224 As part of the transaction, the Company incurred equity issuance costs of $ 209,118 In connection with the offering, the Company agreed to amend, effective upon the closing of this offering, the terms of the October 2023 Series A common stock purchase warrant held by a purchaser in the offering to reduce the exercise price thereof to $ 1.91 The Company accounted for this transaction as a modification of the Series A Warrant liability. As such the Company first recognized a gain of $ 669,466 346,869 Additionally, as part of the Series B Warrant Agreement, we issued to the investor unregistered Series B-1 Warrants to purchase up to an aggregate of 735,295 735,295 1.91 5 1.5 2,821,000 The fair value of these liability classified warrants was estimated using the Black-Scholes option pricing model. This method of valuation involves using inputs such as the fair value of our common stock, historical volatility, the contractual term of the warrants, risk-free interest rates and dividend yields. Due to the nature of these inputs, the valuation of the warrants is considered a Level 2 measurement (see Note 7). The following assumptions were used to measure the Series A and Series B Warrants at modification and to remeasure the liability as of September 30, 2024 and December 31, 2023 and to measure Series B-1 and B-2 at issuance and to remeasure the liability as of September 30, 2024. Per the warrant agreement, the holders of the warrant have an option to elect to have the unexercised portion of their warrant repurchased based upon a predetermined formula in as defined in the agreement, which was a $ 1,587,720 The repurchase option is only in the case of a Fundamental Transaction as defined in the agreement (for which the Pharma Two B merger would qualify if it were to close) We used an 80 20 Schedule of Assumptions Used to Calculate Fair Value of Liability Series A Warrants September 30 December 31, 2024 2023 Stock price $ 0.67 $ 3.24 Expected warrant term (years) 4.4 4.5 Risk-free interest rate 3.58 % 3.9 % Expected volatility 96.81 % 116.6 % Dividend yield — — HEPION PHARMACEUTICALS, INC. AND SUBSIDIARIES Notes to Condensed Consolidated Financial Statements (Unaudited) Series B Warrants Pre-Modification Post-Modification February 16, February 16, December 31, 2024 2024 2023 Stock price $ 2.56 $ 2.56 $ 3.24 Expected warrant term (years) 1.1 n/a 1.5 Risk-free interest rate 4.9 % n/a 4.6 % Expected volatility 143.0 % n/a 122.1 % Dividend yield — — — Series B-1 Warrants Series B-2 Warrants February 16, September 30 February 16, September 30 2024 2024 2024 2024 Stock price $ 2.56 $ 0.67 $ 2.56 $ 0.67 Expected warrant term (years) 5.0 4.4 1.5 0.9 Risk-free interest rate 4.3 % 3.58 % 4.8 % 4.18 % Expected volatility 116.0 % 96.81 % 130.0 % 104.07 % Dividend yield — — — — The following table sets forth the components of changes in our derivative financial instruments liability balance for the nine months ended September 30, 2024. Schedule of Derivative Liabilities at Fair Value Date Number of Warrants Outstanding Derivative Instrument Liability Balance of derivative liability at December 31, 2023 1,960,786 3,796,390 Issuance of Series B-1 and Series B-2 warrants * 1,470,590 2,821,399 Modification of Series A warrants * — 346,869 Modification of Series B warrants * — (601,224 ) Exercise of Series B warrants (980,393 ) (450,982 ) Change in fair value of warrants — (1,160,652 ) Balance of derivative liability at March 31, 2024 2,450,983 $ 4,751,800 Change in fair value of warrants — (3,279,100 ) Balance of derivative liability at June 30, 2024 2,450,983 1,472,700 Change in fair value of warrants — (98,635 ) Balance of derivative liability at September 30, 2024 2,450,983 1,374,064 * In connection with issuance of Series B-1 and B-2 warrants and modification of Series A and Series B warrants, the Company recognized total inducement expense of $ 2,567,044 |