Restatement of Quarterly Unaudited Results | 19. Restatement of Quarterly Unaudited Results The financial results data, presented on a quarterly basis for the following interim periods: (i) three months ending March 31, 2023, (ii) three- and six-months ended June 30, 2023, and (iii) three- and nine-months ended September 30, 2023, are unaudited. This data has been prepared in accordance with US GAAP for interim financial information and, in the opinion of the Company, reflect all adjustments necessary for a fair statement of the results of operations for the periods presented. See Note 3, Restatement of Previously Issued Consolidated Financial Statements , for further information. The year-ended December 31, 2023, was not subject to restatement, and is presented in Part 1 of Item 8. Financial Statements. Consolidated Statements of Operations by Quarter The following represents the Company's consolidated statements of operations by quarter for the interim periods of fiscal year 2023 (in thousands): 2023 Three Months Ended September 30, 2023 June 30, 2023 March 31, 2023 Operating expenses Research and development $ 1,087 $ 1,981 $ 1,730 General and administrative 1,855 1,769 2,851 Total operating expenses 2,942 3,750 4,581 Loss from operations ( 2,942 ) ( 3,750 ) ( 4,581 ) Other income (expense), net Interest expense ( 224 ) ( 225 ) ( 433 ) Change in fair value of convertible notes ( 291 ) ( 100 ) 100 Change in fair value of forward purchase agreement derivative liability — 910 ( 2,218 ) Change in fair value of liability classified warrants 1,025 723 36 Loss on extinguishment of convertible notes ( 4,949 ) — — Other income 149 — — Total other income (expense), net ( 4,290 ) 1,308 ( 2,515 ) Loss before provision for income taxes ( 7,232 ) ( 2,442 ) ( 7,096 ) Provision for income taxes — 5 — Net loss $ ( 7,232 ) $ ( 2,447 ) $ ( 7,096 ) Net loss per share of common stock, basic and diluted $ ( 0.36 ) $ ( 0.16 ) $ ( 0.54 ) Weighted-average shares outstanding, basic and diluted (1) 20,048,473 14,932,866 13,025,852 (1) Retrospectively restated to give effect to the reverse recapitalization Consolidated Balance Sheets for Quarters Ended March 31, 2023, June 30, 2023, and September 30, 2023 The following tables present a reconciliation of the Company's consolidated balance sheets as previously reported to the restated amounts as of March 31, 2023, June 30, 2023, and September 30, 2023. March, 31 2023 As Previously Reported Restatement Impacts As Restated Ref. ASSETS Current assets Cash $ 725 $ — $ 725 Other receivables — — — Prepaid expenses 2,659 ( 1,178 ) 1,481 1,6 Total current assets 3,384 ( 1,178 ) 2,206 Other assets 2 1,439 1,441 6 Total assets $ 3,386 $ 261 $ 3,647 LIABILITIES AND STOCKHOLDERS' DEFICIT Current liabilities Accounts payable $ 3,022 $ — $ 3,022 Accrued expenses 1,531 261 1,792 1 Contingent upfront payment for license agreement 100 — 100 Notes payable, net of deferred financing costs 493 — 493 Convertible notes, current portion 2,390 — 2,390 Forward purchase agreement derivative liability — 12,429 12,429 3 Liability classified warrants 500 551 1,051 2 Total current liabilities 8,036 13,241 21,277 Notes payable, net of deferred financing costs 5,745 - 5,745 Forward option-prepaid forward contracts, net 489 ( 489 ) - 3 Total liabilities 14,270 12,752 27,022 Commitments and contingencies (see Note 13) Stockholders' deficit Common stock - $ 0.0001 par value per share; 1 — 1 Additional paid-in capital 93,702 ( 21,480 ) 72,222 4 Accumulated deficit ( 104,587 ) 8,989 ( 95,598 ) 5 Total stockholders' deficit ( 10,884 ) ( 12,491 ) ( 23,375 ) Total liabilities and stockholders' deficit $ 3,386 $ 261 $ 3,647 June, 30 2023 As Previously Reported Restatement Impacts As Restated Ref ASSETS Current assets Cash $ 13 $ — $ 13 Other receivables — — — Prepaid expenses 2,319 ( 1,099 ) 1,220 1,6 Total current assets 2,332 ( 1,099 ) 1,233 Forward option-prepaid forward contracts, net — — — Other assets 2 1,360 1,362 6 Total assets $ 2,334 $ 261 $ 2,595 LIABILITIES AND STOCKHOLDERS' DEFICIT Current liabilities Accounts payable $ 4,355 $ — $ 4,355 Accrued expenses 1,095 261 1,356 1 Contingent upfront payment for license agreement 100 — 100 Notes payable, net of deferred financing costs 5,907 — 5,907 Convertible notes, current portion 2,230 — 2,230 Liability classified warrants 95 308 403 2 Total current liabilities 13,782 569 14,351 Total liabilities 13,782 569 14,351 Commitments and contingencies (see Note 13) Stockholders' deficit Common stock - $ 0.0001 par value per share; 2 — 2 Additional paid-in capital 96,806 ( 10,519 ) 86,287 4 Accumulated deficit ( 108,256 ) 10,211 ( 98,045 ) 5 Total stockholders' deficit ( 11,448 ) ( 308 ) ( 11,756 ) Total liabilities and stockholders' deficit $ 2,334 $ 261 $ 2,595 September, 30 2023 As Previously Reported Restatement Impacts As Restated Ref ASSETS Current assets Cash $ 73 $ — $ 73 Other receivables — — — Prepaid expenses 2,172 ( 1,020 ) 1,152 1,6 Total current assets 2,245 ( 1,020 ) 1,225 Other assets 2 1,281 1,283 6 Total assets $ 2,247 $ 261 $ 2,508 LIABILITIES AND STOCKHOLDERS' DEFICIT Current liabilities Accounts payable $ 5,042 $ — $ 5,042 Accrued expenses 1,481 267 1,748 1 Contingent upfront payment for license agreement 100 — 100 Convertible notes, current portion 4,405 — 4,405 Liability classified warrants 1,400 108 1,508 2 Total current liabilities 12,428 375 12,803 Notes payable, net of deferred financing costs 5,722 - 5,722 Total liabilities 18,150 375 18,525 Commitments and contingencies (see Note 13) Stockholders' deficit Common stock - $ 0.0001 par value per share; 3 — 3 Additional paid-in capital 99,776 ( 10,519 ) 89,257 4 Accumulated deficit ( 115,682 ) 10,405 ( 105,277 ) 5 Total stockholders' deficit ( 15,903 ) ( 114 ) ( 16,017 ) Total liabilities and stockholders' deficit $ 2,247 $ 261 $ 2,508 Tickmark explanations for the reconciliation of the original to the restated quarterly balance sheets for 2023: 1. Accrual for certain unpaid demand deposits relating to a clinical trial services agreement not recognized at March 31, 2023, June 30, 2023, or September 30, 2023. 2. Recognition of the fair value of certain warrants which were originally classified as equity at the October 28, 2022, Merger, but which upon further consideration were determined to be liability classified. 3. Impacting the balance sheet at March 31, 2023, only, this is comprised of the following: (i) recognition of the stand-alone fair prepaid forward purchase agreement derivative liability related to certain settlement features, which originally were netted with an note receivable asset that was later to be determined to be a subscription receivable. However, certain embedded features related to the prepaid forward purchase agreement, including (i) a forward purchase agreement to purchase remaining unsold shares of the Company's stock for $ 10.37 per share, and (ii) certain additional settlement features that require the Company to pay an addition $ 2.50 per remaining unsold shares or additional cash consideration in the event the Company's common stock is delisted. 4. Impact from accumulative combination of (i) derecognition of the asset portion of the prepaid forward purchase agreement into equity, offset by (ii) recognition as a liability certain warrants of the Company that were initially classified into equity for all periods since October 28, 2022. 5. Accumulative impact to the Company's accumulated deficit as a result of all of the above adjustments since October 28, 2022 through to each reporting period balance sheet date. 6. Reclass of certain prepaid insurance contracts with terms in excess of one year from the balance sheet date. Consolidated Statements of Operations for the Three Months Ended March 31, 2023, Three-and Six-Months Ended June 30, 2023, and Three- and Nine-Months Ended September 30, 2023 The following tables present a reconciliation of the Company's consolidated statements of operations as previously reported to the restated amounts for the following periods: • Three-months ended March 30, 2023 • Three- and six-months ended June 30, 2023 • Three- and nine-months ended September 30, 2023 Three Months Ended March 31, 2023 As Previously Reported Restatement Impacts As Restated Ref Operating expenses Research and development $ 1,784 $ ( 54 ) $ 1,730 1 General and administrative 2,797 54 2,851 1 Total operating expenses 4,581 — 4,581 Loss from operations ( 4,581 ) — ( 4,581 ) Other income (expense), net Interest expense ( 433 ) — ( 433 ) Change in fair value of convertible notes 100 — 100 Change in fair value of forward purchase agreement derivative liability ( 1,654 ) ( 564 ) ( 2,218 ) 2 Change in fair value of liability classified warrants — 36 36 3 Gain (loss) on sale of recycled shares 1,306 ( 1,306 ) - 4 Total other income (expense), net ( 681 ) ( 1,834 ) ( 2,515 ) Loss before provision for income taxes ( 5,262 ) ( 1,834 ) ( 7,096 ) Provision for income taxes — — — Net loss $ ( 5,262 ) $ ( 1,834 ) $ ( 7,096 ) Net loss per share of common stock, basic and diluted $ ( 0.40 ) $ ( 0.14 ) $ ( 0.54 ) Weighted-average shares outstanding, basic and diluted (1) 13,025,852 13,025,852 13,025,852 (1) Retrospectively restated to give effect to the reverse recapitalization Three Months Ended June 30, 2023 As Previously Reported Restatement Impacts As Restated Ref Operating expenses Research and development $ 2,007 $ ( 26 ) $ 1,981 1 General and administrative 1,743 26 1,769 1 Total operating expenses 3,750 — 3,750 Loss from operations ( 3,750 ) — ( 3,750 ) Other income (expense), net Interest expense ( 225 ) — ( 225 ) Change in fair value of convertible notes ( 100 ) — ( 100 ) Change in fair value of forward purchase agreement derivative liability ( 69 ) 979 910 2 Change in fair value of liability classified warrants 480 243 723 3 Total other income (expense), net 86 1,222 1,308 Loss before provision for income taxes ( 3,664 ) 1,222 ( 2,442 ) Provision for income taxes 5 — 5 Net loss $ ( 3,669 ) $ 1,222 $ ( 2,447 ) Net loss per share of common stock, basic and diluted $ ( 0.25 ) $ 0.08 $ ( 0.16 ) Weighted-average shares outstanding, basic and diluted (1) 14,932,866 14,932,866 14,932,866 (1) Retrospectively restated to give effect to the reverse recapitalization Six Months Ended June 30, 2023 As Previously Reported Restatement Impacts As Restated Ref Operating expenses Research and development $ 3,791 $ ( 80 ) $ 3,711 1 General and administrative 4,540 80 4,620 1 Total operating expenses 8,331 — 8,331 Loss from operations ( 8,331 ) — ( 8,331 ) Other income (expense), net Interest expense ( 658 ) — ( 658 ) Change in fair value of forward purchase agreement derivative liability ( 1,723 ) 415 ( 1,308 ) 2 Change in fair value of liability classified warrants 480 279 759 3 Gain (loss) on sale of recycled shares 1,306 ( 1,306 ) — 4 Total other income (expense), net ( 595 ) ( 612 ) ( 1,207 ) Loss before provision for income taxes ( 8,926 ) ( 612 ) ( 9,538 ) Provision for income taxes 5 - 5 Net loss $ ( 8,931 ) $ ( 612 ) $ ( 9,543 ) Net loss per share of common stock, basic and diluted $ ( 0.64 ) $ ( 0.04 ) $ ( 0.68 ) Weighted-average shares outstanding, basic and diluted (1) 13,984,625 13,984,625 13,984,625 (1) Retrospectively restated to give effect to the reverse recapitalization Three Months Ended September 30, 2023 As Previously Reported Restatement Impacts As Restated Ref Operating expenses Research and development $ 1,107 $ ( 20 ) $ 1,087 1 General and administrative 1,829 26 1,855 1 Total operating expenses 2,936 6 2,942 Loss from operations ( 2,936 ) ( 6 ) ( 2,942 ) Other income (expense), net Interest expense ( 224 ) — ( 224 ) Change in fair value of convertible notes ( 291 ) — ( 291 ) Change in fair value of liability classified warrants 825 200 1,025 4 Loss on extinguishment of convertible notes ( 4,949 ) — ( 4,949 ) Other income 149 — 149 Total other income (expense), net ( 4,490 ) 200 ( 4,290 ) Loss before provision for income taxes ( 7,426 ) 194 ( 7,232 ) Provision for income taxes — — — Net loss $ ( 7,426 ) $ 194 $ ( 7,232 ) Net loss per share of common stock, basic and diluted $ ( 0.37 ) $ 0.01 $ ( 0.36 ) Weighted-average shares outstanding, basic and diluted (1) 20,048,473 20,048,473 20,048,473 Nine Months Ended September 30, 2023 As Previously Reported Restatement Impacts As Restated Ref Operating expenses Research and development $ 4,898 $ ( 100 ) $ 4,798 1 General and administrative 6,369 106 6,475 1 Total operating expenses 11,267 6 11,273 Loss from operations ( 11,267 ) ( 6 ) ( 11,273 ) Other income (expense), net Interest expense ( 882 ) - ( 882 ) Change in fair value of convertible notes ( 291 ) - ( 291 ) Change in fair value of forward option-prepaid forward contracts ( 1,723 ) 415 ( 1,308 ) 2 Change in fair value of warrants liability 1,305 479 1,784 3 Loss on extinguishment of convertible notes ( 4,949 ) — ( 4,949 ) Gain (loss) on sale of recycled shares 1,306 ( 1,306 ) - 4 Other income 149 — 149 Total other income (expense), net ( 5,085 ) ( 412 ) ( 5,497 ) Loss before provision for income taxes ( 16,352 ) ( 418 ) ( 16,770 ) Provision for income taxes 5 — 5 Net loss $ ( 16,357 ) $ ( 418 ) $ ( 16,775 ) Net loss per share of common stock, basic and diluted $ ( 1.02 ) $ ( 0.03 ) $ ( 1.05 ) Weighted-average shares outstanding, basic and diluted (1) 16,028,118 16,028,118 16,028,118 (1) Retrospectively restated to give effect to the reverse recapitalization Tickmark Explanations for the reconciliation from the original to the restatement quarterly statements of operations for interim periods previously reported in the fiscal year 2023. 1. Presentation reclass of legal fees previously presented as components of research and development into general and administrative to conform with US GAAP. 2. Result of the derecognition of the asset components to the prepaid forward purchase agreement, which was originally accounted for akin to a note receivable. However, upon further analysis, the nature of the receivable was more akin to a subscription receivable, and accordingly, recognized to equity at the October 28, 2022, Merger date. Result of the decline in fair value of the prepaid forward purchase option derivative liability. Certain embedded features related to the prepaid forward purchase agreement, including (i) a forward purchase agreement to purchase remaining unsold shares of the Company's stock for $ 10.37 per share, and (ii) certain additional settlement features that require the Company to pay an addition $ 2.50 per remaining unsold shares or additional cash consideration in the event the Company's common stock is delisted. 3. Result of the decline in the warrants derivative liability for the Company's Private Placement Warrants and PIPE Warrants (see Footnote 11), that were originally classified as components of equity. However, once it was determined that these warrants required liability classification, the warrants were required to be remeasured at each reporting period date, and the changes in fair value recognized as a component of earnings. 4. Related to the determination that the asset portion of the prepaid forward purchase agreement was more akin to a subscription receivable for an issuer's own equity, any proceeds from the sale of the Recycled Shares under the prepaid forward purchase agreement can not result in any gain or loss. Any proceeds received by the Company for the sale of these shares should be accounted for akin to the accounting for any sale of the Company's shares in an offering or other issuance, with the proceeds merely recognized to additional paid-in-capital. Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2023, Six-Months Ended June 30, 2023, and Nine-Months Ended September 30, 2023 The following tables present a reconciliation of the Company's consolidated statements of cash flows as previously reported to the restated amounts for the following periods: • Three-months ended March 30, 2023 • Six-months ended June 30, 2023 • Nine-months ended September 30, 2023 No adjustments to supplemental cash flow information was impacted by these adjustments, and accordingly, were omitted to reduce complexity of this disclosure Three Months Ended March 31, 2023 As Previously Reported Restatement Impacts As Restated Ref Cash flows from operating activities Net loss $ ( 5,262 ) $ ( 1,834 ) $ ( 7,096 ) 1 Adjustments to reconcile net loss to net cash used in operating activities Amortization of deferred financing costs 4 — 4 Change in the fair value of the forward purchase agreement derivative liability 1,654 564 2,218 2 Change in fair value of liability classified warrants — ( 36 ) ( 36 ) 3 Change in fair value of convertible notes ( 100 ) — ( 100 ) (Gain) loss on sale of recycled shares ( 1,306 ) 1,306 — 4 Stock-based compensation 505 — 505 Changes in operating assets and liabilities Other receivables 12 — 12 Prepaid expenses and other 318 — 318 Accounts payable 1,095 — 1,095 Accrued expenses 786 — 786 Net cash used in operating activities ( 2,294 ) — ( 2,294 ) Cash flows from financing activities Proceeds from issuance of convertible notes 3,000 — 3,000 Payment of convertible notes ( 10 ) — ( 10 ) Proceeds from issuance of shares 1,108 — 1,108 Payment of commitment fee - equity line of credit ( 500 ) — ( 500 ) Proceeds from sale of recycled shares 1,870 — 1,870 Proceeds from notes payable 100 — 100 Payment of notes payable ( 2,596 ) — ( 2,596 ) Net cash provided by financing activities 2,972 — 2,972 Net increase (decrease) in cash 678 — 678 Cash, beginning of period 47 — 47 Cash, end of period $ 725 $ — $ 725 Six Months Ended June 30, 2023 As Previously Reported Restatement Impacts As Restated Ref Cash flows from operating activities Net loss $ ( 8,931 ) $ ( 612 ) $ ( 9,543 ) 1 Adjustments to reconcile net loss to net cash used in operating activities Amortization of deferred financing costs 23 — 23 Change in the fair value of the forward purchase agreement derivative liability 1,723 ( 415 ) 1,308 2 Change in fair value of liability classified warrants ( 480 ) ( 279 ) ( 759 ) 3 (Gain) loss on sale of recycled shares ( 1,306 ) 1,306 — 4 Stock-based compensation 1,060 — 1,060 Changes in operating assets and liabilities Other receivables 12 — 12 Prepaid expenses and other 658 — 658 Accounts payable 2,428 — 2,428 Accrued expenses 350 — 350 Net cash used in operating activities ( 4,463 ) — ( 4,463 ) Cash flows from financing activities Proceeds from issuance of convertible notes 5,000 — 5,000 Payment of convertible notes ( 258 ) — ( 258 ) Proceeds from issuance of shares 1,163 — 1,163 Payment of commitment fee - equity line of credit ( 500 ) — ( 500 ) Proceeds from sale of recycled shares 1,870 — 1,870 Proceeds from notes payable 100 — 100 Payment of notes payable ( 2,946 ) — ( 2,946 ) Net cash provided by financing activities 4,429 — 4,429 Net increase (decrease) in cash ( 34 ) — ( 34 ) Cash, beginning of period 47 — 47 Cash, end of period $ 13 $ — $ 13 Nine Months Ended September 30, 2023 As Previously Reported Restatement Impacts As Restated Ref Cash flows from operating activities Net loss $ ( 16,357 ) $ ( 418 ) $ ( 16,775 ) 1 Adjustments to reconcile net loss to net cash used in operating activities Amortization of deferred financing costs 37 — 37 Change in fair value of convertible notes 291 — 291 Change in the fair value of the forward purchase agreement derivative liability 1,723 ( 415 ) 1,308 2 Change in fair value of liability classified warrants ( 1,305 ) ( 479 ) ( 1,784 ) 3 (Gain) loss on sale of recycled shares ( 1,306 ) 1,306 — 4 Loss on extinguishment of convertible notes 4,949 — 4,949 Stock-based compensation 1,544 — 1,544 Changes in operating assets and liabilities Other receivables 12 — 12 Prepaid expenses and other 805 — 805 Accounts payable 3,115 — 3,115 Accrued expenses 692 6 698 5 Net cash used in operating activities ( 5,800 ) — ( 5,800 ) Cash flows from financing activities Proceeds from issuance of convertible notes 6,500 — 6,500 Payment of convertible notes ( 282 ) — ( 282 ) Proceeds from issuance of shares 1,283 — 1,283 Payment of commitment fee - equity line of credit ( 500 ) — ( 500 ) Proceeds from sale of recycled shares 1,870 — 1,870 Proceeds from notes payable 100 — 100 Payment of notes payable ( 3,145 ) — ( 3,145 ) Net cash provided by financing activities 5,826 - 5,826 Net increase (decrease) in cash $ 26 $ — $ 26 Cash, beginning of period $ 47 $ — $ 47 Cash, end of period $ 73 $ — $ 73 Tickmark explanations for the reconciliation of the original to the restated quarterly balance sheets for 2023: 1. Cumulative impact to the Company's Statement of Operations as a result of all of the adjustments which impacted the Statement of Operations Net Loss for each Statement of Cash Flows Presented. 2. Result of the (i) derecognition of the asset portion of the prepaid forward purchase agreement, which after further consideration, was determined to be a subscription receivable on the Company's own common stock, and (ii) Result of the change in fair value of prepaid forward purchase agreement derivative liability related to settlement features embedded within the agreement for each cash period presented. Accordingly, the asset was derecognized, the original value at the Merger date classified as a component of equity. The prepaid forward purchase agreement was fully settled in June 2023. 3. Result of the decline in the warrants derivative liability for the Company's Private Placement Warrants and PIPE Warrants (see Footnote 11), that were originally classified as components of equity. However, once it was determined that these warrants required liability classification, the warrants were required to be remeasured at each reporting period date, and the changes in fair value recognized as a component of earnings. 4. Related to the determination that the asset portion of the prepaid forward purchase agreement was more akin to a subscription receivable for an issuer's own equity, any proceeds from the sale of the Recycled Shares under the prepaid forward purchase agreement can not result in any gain or loss. Any proceeds received by the Company for the sale of these shares should be accounted for akin to the accounting for any sale of the Company's shares in an offering or other issuance, with the proceeds merely recognized to additional paid-in-capital. 5. To reflect certain unaccrued marketing fees as of September 30, 2023. Consolidated Statements of Changes in Stockholders' Deficit for the each of the three-months ended March 31, 2023, June 30, 2023, and September 30, 2023 The following tables present a reconciliation of the Company's consolidated statements of cash flows as previously reported to the restated amounts for the following periods: • Three-months ended March 30, 2023 • Three-months ended June 30, 2023 • Three-months ended September 30, 2023 Stockholders' Deficit Common Shares Additional Accumulated Stockholders' (amounts in thousands, except per share amounts) Ref Shares (1) Amount Paid-In Capital Deficit Deficit Balance - January 1, 2023 (As Restated) 12,699,668 $ 1 67,739 ( 88,502 ) ( 20,762 ) Issuance of shares - equity line of credit 378,006 — 1,108 — 1,108 Issuance of shares - commitment fee for equity line of credit 218,842 — 1,000 — 1,000 Issuance of shares - prepaid forward contracts (As Revised) 1,2 — — 1,870 — 1,870 Stock-based compensation — — 505 — 505 Net loss (As Revised) 4 — — — ( 7,096 ) ( 7,096 ) Balance - March 31, 2023 (As Restated) 13,296,516 $ 1 $ 72,222 $( 95,598 ) $( 23,375 ) Issuance of shares - equity line of credit 26,996 — 55 — 55 Issuance of shares - conversion of convertible notes 3,088,167 1 1,936 — 1,937 Issuance of shares - vesting of RSUs 153,405 — — — — Issuance of shares - prepaid forward contracts 1,096,972 — — — - Forward Purchase Agreement Derivative Liability 3 — — 11,519 — 11,519 Stock-based compensation 459,185 — 555 — 555 Net loss (As Revised) 4 — — — ( 2,447 ) ( 2,447 ) Balance - June 30, 2023 (As Restated) 18,121,241 $ 2 $ 86,287 $( 98,045 ) $( 11,756 ) Issuance of shares - equity line of credit 234,579 — 120 — 120 Issuance of shares - commitment fee for equity line of credit — — — — — Issuance of shares - conversion of convertible notes 8,432,517 1 2,410 — 2,411 Issuance of shares - exercise of warrants — — — — — Issuance of shares - vesting of RSUs 32,839 — — — — Issuance of shares - prepaid forward contracts — — — — — Stock-based compensation 379,914 — 440 — 440 Net loss (As Revised) 4 — — - ( 7,232 ) ( 7,232 ) Balance - September 30, 2023 (As Restated) 27,201,090 3 $ 89,257 $( 105,277 ) $( 16,017 ) Tickmark explanations for the reconciliation of the original to the restated quarterly statements of stockholders deficit are as follows: 1. Includes the reversal of the gain on sale of recycled shares, and classify proceeds as merely increase in additional paid-in-capital 2. Includes the reversal of the final derecognition of the prepaid forward purchase agreement asset, which was adjusted to reflect that the receivable component of the agreement reflected a subscription receivables on the Company's own equity. 3. Recognition of subscription receivable in the form of the prepaid forward purchase agreement. The prepayment is considered under US GAAP, to be effectively a loan to shareholders, while the related forward purchase agreement and any related obligations are accounted for separately 4. Cumulative impact to the Company's Statement of Operations as a result of all of the adjustments which impacted the Statement of Operations for each Statement of Cash Flows Presented. |