Company: JUNS
Filing Date: 2025-11-26
Form Type: S-1
Source: 0001493152-25-025204
Chunk: 271

Company: JUPITER NEUROSCIENCES, INC.
Filing Date: 2025-11-26
Form: S-1
Chunk 271
---
27,829,820 |   |

<div align='center'>The accompanying notes are an integral part of these condensed consolidated financial statements</div>

| F-26 |

<div align='center'>JUPITER NEUROSCIENCES, INC.

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

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2025 AND 2024

(Unaudited)

For the Three Months Ended September 30, 2025</div>

|                                                                                              |     | Shares       
 Common Stock 
 Shares       |            |   |     | Amount 
 Amount |       |   |     | Capital    
 Additional 
 Paid in    
 Capital    |            |   |   | Deficit     
 Accumulated 
 Deficit     |             |   |     | (Deficit)                  
 Total Stockholders’ Equity 
 (Deficit)                  |            |   |
|:---------------------------------------------------------------------------------------------|:----|:-------------|-----------:|:--|:----|:-------|------:|:--|:----|:-----------|-----------:|:--|:--|:------------|:------------|:--|:----|:---------------------------|-----------:|:--|
| June 30, 2025                                                                                |     |              | 34,833,083 |   |     | $      | 3,483 |   |     | $          | 31,140,596 |   | - | $           | (29,803,961 | ) |     | $                          |  1,340,118 |   |
| Stock-based compensation                                                                     |     |              |          - |   |     |        |     - |   |     |            |    792,725 |   |   |             | -           |   |     |                            |    792,725 |   |
| Shares issued for warrant exercises                                                          |     |              |    943,846 |   |     |        |    94 |   |     |            |        (94 | ) |   |             | -           |   |     |                            |          - |   |
| Shares issued in connection with warrant amendments                                          |     |              |    143,654 |   |     |        |    15 |   |     |            |    212,593 |   |   |             | -           |