# EDGAR Filing Document

**Accession Number:** 0001850767
**File Stem:** 0001641172-25-023786
**Filing Date:** 2025-8
**Character Count:** 83290
**Document Hash:** f6b95558cf1e7caf02b0bc5523f2ac25
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001641172-25-023786.hdr.sgml**: 20250814

**ACCESSION NUMBER**: 0001641172-25-023786

**CONFORMED SUBMISSION TYPE**: 10-Q

**PUBLIC DOCUMENT COUNT**: 54

**CONFORMED PERIOD OF REPORT**: 20250630

**FILED AS OF DATE**: 20250814

**DATE AS OF CHANGE**: 20250814

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Accustem Sciences Inc.
- **CENTRAL INDEX KEY:** 0001850767
- **STANDARD INDUSTRIAL CLASSIFICATION:** PHARMACEUTICAL PREPARATIONS [2834]
- **ORGANIZATION NAME:** 03 Life Sciences
- **EIN:** 000000000
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 10-Q
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 000-56257
- **FILM NUMBER:** 251215651

**BUSINESS ADDRESS:**
- **STREET 1:** 5 PENN PLAZA, 19TH FLOOR
- **STREET 2:** #1954
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10001
- **BUSINESS PHONE:** 442070661000

**MAIL ADDRESS:**
- **STREET 1:** 5 PENN PLAZA, 19TH FLOOR
- **STREET 2:** #1954
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10001

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** AccuStem Sciences Ltd
- **DATE OF NAME CHANGE:** 20210311

?xml version='1.0' encoding='ASCII'?

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**WASHINGTON, D.C. 20549**

**FORM 10-Q**

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

**For the quarterly period June 30, 2025**

**OR**

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

**For the transition period from ______________ to _______________**

**Commission file number: 000-56257**

**ACCUSTEM SCIENCES, INC.**

(Exact name of registrant as specified in Its Charter)

---

| | |
|:---|:---|
| **Delaware** | **87-3774438** |
| (State of other jurisdiction of<br> incorporation or organization) | (I.R.S. Employer<br> Identification No.) |

---

---

| | |
|:---|:---|
| **5 Penn Plaza, 19th Floor, #1954 New York, NY** | **10001** |
| (Address of principal executive offices) | (Zip Code) |

---

**Registrant's telephone number, including area code: 00 44 2074952379**

**Securities registered pursuant to Section 12(b) of the Act: None**

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

---

| | | |
|:---|:---|:---|
| **Title of each class** | **Trading Symbol(s)** | **Name of each exchange on which registered** |
| Common Stock | ACUT | OTCQB Venture Marketplace ("OTCQB") |

---

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

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

Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company," and "emerging growth company" in Rule 12b 2 of the Exchange Act.

Large accelerated filer ☐ Accelerated filer ☐ <br> Non-accelerated filer ☒ Smaller reporting company ☒ <br> 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 August 14, 2025, there were 16,072,267 shares of Common Stock, $0.001 par value outstanding.

**Table of Contents**

---

| | | |
|:---|:---|:---|
|  |  | **Page** |
| **[PART I- FINANCIAL INFORMATION](#a_001)** | **[PART I- FINANCIAL INFORMATION](#a_001)** | 1 |
| Item 1. | [Financial Statements](#a_002) | 1 |
|  | [Condensed Consolidated Balance Sheets as of June 30, 2025 (Unaudited) and December 31, 2024](#a_003) | 2 |
|  | [Unaudited Condensed Consolidated Statements of Operations and Comprehensive Income/(Loss) for the Three and Six Months Ended June 30, 2025 and 2024](#a_004) | 3 |
|  | [Unaudited Condensed Consolidated Statements of Changes in Shareholder's Equity for the Three and Six Months Ended June 30, 2025 and 2024](#a_005) | 4 |
|  | [Unaudited Condensed Consolidated Statements of Cash Flows for the Three and Six Months Ended June 30, 2025 and 2024](#a_006) | 5 |
|  | [Notes to Unaudited Condensed Consolidated Financial Statements](#a_007) | 6 |
| Item 2. | [Management's Discussion and Analysis of Financial Condition and Results of Operations](#a_008) | 14 |
| Item 3. | [Quantitative and Qualitative Disclosures about Market Risk](#a_009) | 19 |
| Item 4. | [Controls and Procedures](#a_010) | 19 |
| **[PART II - OTHER INFORMATION](#a_011)** | **[PART II - OTHER INFORMATION](#a_011)** | 21 |
| Item 1. | [Legal Proceedings](#a_012) | 21 |
| Item 1A. | [Risk Factors](#a_013) | 21 |
| Item 2. | [Unregistered Sales of Equity Securities and Use of Proceeds](#a_014) | 21 |
| Item 3. | [Defaults Upon Senior Securities](#a_015) | 21 |
| Item 4. | [Mine Safety Disclosures](#a_016) | 21 |
| Item 5. | [Other Information](#a_017) | 21 |
| Item 6. | [Exhibits](#a_018) | 21 |
| **[SIGNATURES](#a_019)** | **[SIGNATURES](#a_019)** | 22 |

---

i

**PART I - FINANCIAL INFORMATION**

**Item 1. Financial Statements**

The accompanying condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information which are the accounting principles that are generally accepted in the United States of America and in accordance with the instructions for Form 10-Q. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements.

In the opinion of management, the condensed consolidated financial statements contain all material adjustments, consisting only of normal recurring adjustments necessary to present fairly the financial condition, results of operations and cash flows of the Company for the interim periods presented.

The results for the period ended June 30, 2025 are not necessarily indicative of the results of operations for the full year. These financial statements and related notes should be read in conjunction with the consolidated financial statements and notes thereto included in our audited consolidated financial statements for the fiscal years December 31, 2024 and 2023 included in our annual report on Form 10-K filed with the US. Securities and Exchange Commission (the "SEC") on April 3, 2025.

**ACCUSTEM SCIENCES INC. AND SUBSIDIARY**

**CONDENSED CONSOLIDATED BALANCE SHEETS**

**(Unaudited)**

---

| | | |
|:---|:---|:---|
|  | **June 30,<br> 2025** | **December 31,<br> 2024** |
| **ASSETS** |  |  |
| **Current Assets** |  |  |
| &nbsp;&nbsp;&nbsp;Cash | $31341 | $5046 |
| &nbsp;&nbsp;&nbsp;Prepaid expenses | 82196 | 45387 |
| &nbsp;&nbsp;&nbsp;Advances Paid | 1500000 |  |
| **Total Current Assets** | 1613537 | 50433 |
| &nbsp;&nbsp;&nbsp;Equipment, net | - | 418 |
| **TOTAL ASSETS** | $1613537 | $50851 |
| **LIABILITIES AND SHAREHOLDER'S EQUITY** |  |  |
| **Current Liabilities** |  |  |
| &nbsp;&nbsp;&nbsp;Accounts payable | $859925 | $804615 |
| &nbsp;&nbsp;&nbsp;Related party payable | 3068028 | 2370259 |
| &nbsp;&nbsp;&nbsp;Accrued expenses | 153836 | 164053 |
| &nbsp;&nbsp;&nbsp;Note Payable | 66435 | 25148 |
| **Total Current Liabilities** | 4148224 | 3364075 |
| **TOTAL LIABILITIES** | 4148224 | 3364075 |
| **Shareholder's Equity** |  |  |
| &nbsp;&nbsp;&nbsp;Preferred stock $.001 par value; 10,000,000 shares authorized; none issued and outstanding |  |  |
| &nbsp;&nbsp;&nbsp;Common stock $.001 par value; 150,000,000 shares authorized; 16,072,267 and 12,100,535 shares issued and outstanding as of June 30, 2025 and December 31, 2024, respectively | 16072 | 12100 |
| &nbsp;&nbsp;&nbsp;Additional paid-in capital | 6318099 | 4701723 |
| &nbsp;&nbsp;&nbsp;Accumulated deficit | (8868858) | (8027047) |
| **TOTAL SHAREHOLDER'S EQUITY** | (2534687) | (3313224) |
| **TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY** | $1613537 | $50851 |

---

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

**ACCUSTEM SCIENCES INC. AND SUBSIDIARY**

**CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME**

**(LOSS)**

**(Unaudited)**

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended** <br> **June 30** | **Three Months Ended** <br> **June 30** | **Six Months Ended**<br> **June 30** | **Six Months Ended**<br> **June 30** |
|  | **2025** | **2024** | **2025** | **2024** |
| **OPERATING EXPENSES** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Research and development expenses | $60204 | $41746 | $88550 | $64943 |
| &nbsp;&nbsp;&nbsp;General and administrative expenses | 341199 | 236479 | 753261 | 739884 |
| **Total operating expenses** | 401403 | 278225 | 841811 | 804827 |
| **LOSS FROM OPERATIONS** | (401403) | (278225) | (841811) | (804827) |
| **LOSS, BEFORE TAX** | (401403) | (278225) | (841811) | (804827) |
| &nbsp;&nbsp;&nbsp;Income tax benefit (expense) |  |  |  |  |
| **NET LOSS** | $(401403) | $(278225) | $(841811) | $(804827) |
| Net loss per share attributable to common stockholders, basic and diluted | $(0.02) | $(0.02) | $(0.06) | $(0.07) |
| Weighted average common shares outstanding used in computing net loss per share attributable to common stockholders, basic and diluted | 16072267 | 11346535 | 14407244 | 11346535 |

---

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

**ACCUSTEM SCIENCES INC. AND SUBSIDIARY**

**CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY**

**(UNAUDITED)**

**For Three Months Ended June 30, 2025**

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Common Stock** | **Common Stock** | | | |
|  | **Number of**<br> **Shares** | **Amount** | **Additional**<br>**<br> **Paid-in**<br> **Capital** |<br>**Accumulated**<br> **Deficit** |<br>**Stockholders'**<br> **Deficit** |
| **Balance at March 31, 2025** | 16072267 | $16072 | $6294858 | $(8467455) | $(2156525) |
| Share-based compensation |  |  | 23241 |  | 23241 |
| Net loss | - | - | - | (401403) | (401403) |
| **Balance at June 30, 2025** | 16072267 | $16072 | $6318099 | $(8868858) | $(2534687) |

---

**For Three Months Ended June 30, 2024**

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Common Stock** | **Common Stock** | | | |
|  | **Number of**<br> **Shares** | **Amount** | **Additional**<br>**Paid-in**<br> **Capital** |<br>**Accumulated**<br> **Deficit** |<br>**Stockholders'**<br> **Deficit** |
| **Balance at March 31, 2024** | 11346535 | $11346 | $4417187 | $(7048547) | $&nbsp;&nbsp;&nbsp;&nbsp;(2620014) |
| Share-based compensation |  |  | 13933 |  | 13933 |
| Net loss | - | - | - | (278225) | (278225) |
| **Balance at June 30, 2024** | 11346535 | $11346 | $4431120 | $(7326772) | $(2884306) |

---

**For Six Months Ended June 30, 2025**

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Common Stock** | **Common Stock** | | | |
|  | **Number of**<br> **Shares** | **Amount** | **Additional**<br>**<br> **Paid-in**<br> **Capital** |<br>**Accumulated**<br> **Deficit** |<br>**Shareholders'**<br> **Deficit** |
| Balance at December 31, 2024 | 12100535 | $12100 | $4701723 | $(8027047) | $&nbsp;&nbsp;&nbsp;&nbsp; (3313224) |
| Share-based compensation |  |  | 41348 |  | 41348 |
| Issuance of common stock | 3971732 | 3972 | 1575028 |  | 1579000 |
| Net loss |  |  |  | (841811) | (841811) |
| Balance at June 30, 2025 | 16072267 | $16072 | $6318099 | $(8868858) | $(2534687) |

---

**For Six Months Ended June 30, 2024**

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Common Stock** | **Common Stock** | | | |
|  | **Number of**<br> **Shares** | **Amount** | **Additional**<br>**<br> **Paid-in**<br> **Capital** |<br>**Accumulated**<br> **Deficit** |<br>**Stockholders'**<br> **Deficit** |
| **Balance at December 31, 2023** | 11346535 | $11346 | $4399019 | $(6521945) | $&nbsp;&nbsp;&nbsp;&nbsp;(2111580) |
| Share-based compensation |  |  | 32101 |  | 32101 |
| Net loss | - | - | - | (804827) | (804827) |
| **Balance at June 30, 2024** | 11346535 | $11346 | $4431120 | $(7326772) | $(2884306) |

---

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

**ACCUSTEM SCIENCES INC. AND SUBSIDIARY**

**CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS**

**(Unaudited)**

---

| | | |
|:---|:---|:---|
|  | **For the Six Months Ended<br> June 30** | **For the Six Months Ended<br> June 30** |
|  | **2025** | **2024** |
| **Operating Activities** |  |  |
| Net loss | $(841811) | $(804827) |
| *Adjustments to reconcile net loss to net cash used in (provided by) operating activities* |  |  |
| &nbsp;&nbsp;&nbsp;Depreciation | 418 | 1815 |
| &nbsp;&nbsp;&nbsp;Share-based compensation | 41348 | 32101 |
| &nbsp;&nbsp;&nbsp;Expenses settled in stock | 79000 |  |
| *Change in operating assets and liabilities:* |  |  |
| &nbsp;&nbsp;&nbsp;Prepaid expenses | 56567 | 119926 |
| &nbsp;&nbsp;&nbsp;Accounts payable | 55310 | 166315 |
| &nbsp;&nbsp;&nbsp;Related party payable | 350769 | 39672 |
| &nbsp;&nbsp;&nbsp;Accrued expenses | (10216) | (1535 |
| **Net cash used in (provided by) operating activities** | (268615) | (446533) |
| **Financing Activities** |  |  |
| &nbsp;&nbsp;&nbsp;Advances from related party | 347000 | 548500 |
| &nbsp;&nbsp;&nbsp;Payments on note payable | (52090) | (77376) |
| **Net cash used in (provided by) financing activities** | 294910 | 471124 |
| (Decrease) Increase in cash | 26295 | 24591 |
| **Cash, beginning of period** | 5046 | 21481 |
| **Cash, end of period** | $31341 | $46072 |
| **Supplemental disclosure of noncash investing and financing activities** |  |  |
| Issuance of Note Payable for payment of prepaid expense | 92597 | 102914 |
| Cash paid for interest | 780 | 697 |
| Shares issued pending non-cash transaction | 1500000 |  |

---

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

**ACCUSTEM SCIENCES INC. AND SUBSIDIARY**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**(UNAUDITED)**

**1. DESCRIPTION OF BUSINESS**

AccuStem Sciences, Inc. is an early-stage life sciences company committed to developing and commercializing novel products for the treatment and management of many cancers. The principal activities of the Company are that of a genomics-based personalized medicine business, particularly focused on breast and lung cancer patients.

**Liquidity and Going Concern**

The condensed consolidated financial statements have been prepared on the going concern basis, which contemplates the realization of assets and discharge of liabilities in the normal course of business. The Company has financed its activities principally from support from a related party. The Company has incurred a net loss in every fiscal period since inception. For the six months ended June 30, 2025, the Company incurred a net loss of $841,811. The Company has an accumulated deficit of $8,868,858 and a working capital deficit of $2,534,687 as of June 30, 2025. The Company anticipates operating losses to continue for the foreseeable future due to, among other things, costs related to research funding, further development of its technology and products, and expenses related to the commercialization of its products.

Management believes that the Company does not have sufficient cash and current assets to support its operations through at least 12 months from the issuance date of these condensed consolidated financial statements, and will require significant additional cash resources to continue its planned research and development activities.

The Company will need additional funds for promoting new products and working capital required to support research and development activities and generate sales from its products. There can be no assurance, however, that such financing will be available when needed, if at all, or on favorable terms and conditions. The precise amount and timing of the funding needs cannot be determined accurately at this time, and will depend on a number of factors, including the quality of product development efforts, management of working capital, and the continuation of normal payment terms and conditions for purchase of services.

In order to address its capital needs, including its planned research and development activities and other expenditures, the Company is actively pursuing additional equity financing in the form of a private investment and public equity. The Company has been in ongoing discussions with institutional investors and other parties with respect to such possible offerings. Adequate financing opportunities might not be available to the Company, when and if needed, on acceptable terms or at all. If the Company is unable to obtain additional financing in sufficient amounts or on acceptable terms or if the Company fails to consummate the private placement or a public offering, the Company will be forced to delay, reduce or eliminate some or all of its research and development programs and product portfolio expansion, which could adversely affect its operating results or business prospects. Although management continues to pursue these plans, there is no assurance that the Company will be successful in obtaining sufficient funding in terms acceptable to the Company to fund continuing operations, if at all. After considering the uncertainties, management determined it is appropriate to continue to adopt the going concern basis in preparing the condensed consolidated financial statements.

**2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES**

The principal accounting policies applied in the preparation of these condensed consolidated financial statements are set out below.

**Basis of Presentation**

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with U.S. Generally Accepted Accounting Principles ("U.S. GAAP") and applicable rules and regulations of the U.S. Securities and Exchange Commission ("SEC") regarding interim financial reporting. Certain information and note disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted pursuant to such rules and regulations. Therefore, these condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024, as filed with the SEC on April, 3, 2025. Unless otherwise indicated, all references to "$" are to U.S. dollars, and all references to "£" or "GBP" are to Great Britain Pounds. The Company's reporting currency is U.S. dollars.

**Basis of Consolidation**

The condensed consolidated financial statements include the accounts of the Company and its wholly-owned subsidiary after elimination of intercompany transactions and balances.

**Use of Estimates** 

The preparation of financial statements in conformity with GAAP requires management of the Company to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of income and expenses during the reporting period. Actual results could differ from those estimates.

**Comprehensive Loss**

Comprehensive loss of all periods presented is comprised primarily of net loss and foreign currency translation adjustments.

**Risk and Uncertainties**

The Company is subject to a number of risks similar to those of other companies of similar size in its industry, including but not limited to, the success of its exploration to research and development activities, need for additional capital (or financing) to fund operating losses, competition from substitute products and services from larger companies, protection of proprietary technology, patent litigation, dependence on key individuals, and risks associated with changes in information technology.

**Cash**

The Company considers all highly liquid investments purchased with an original maturity date of three months or less at the date of purchase and money market accounts to be cash equivalents. At June 30, 2025 and December 31, 2024, the Company had no cash equivalents and all cash amounts consisted of cash on deposit.

**Concentrations of Credit Risk**

Financial instruments that potentially subject the Company to significant contribution of credit risk consist of cash. Periodically, the Company maintains deposits in financial institutions in excess of government insured limits. Management believes that the Company is not exposed to significant credit risk as the Company's deposits are held at financial institutions that management believes to be of high credit quality and the Company has not experienced any losses in these deposits.

**Equipment, net**

Equipment is stated at cost, less accumulated depreciation. The Company depreciates its equipment for financial reporting purposes using the straight-line method over the estimated useful lives of the assets. The Equipment consists of computer equipment, which has a useful life of 3 years. Maintenance and repairs are expensed when incurred. Additions and improvements that extend the economic useful life of the asset are capitalized and depreciated over the remaining useful lives of the assets. The cost and accumulated depreciation of assets sold or retired are removed from the respective accounts, and any resulting gain or loss is reflected in current earnings.

**Share-based Compensation**

The Company may award stock options, performance-based options and other equity-based instruments to its employees, directors and consultants. Compensation cost related to equity-based instruments is based on the fair value of the instrument on the grant date, and is recognized over the requisite service period on a straight-line basis over the vesting period except for performance-based options. Performance-based stock options vest based on the achievement of performance targets. Compensation costs associated with performance-based option awards are recognized over the requisite service period based on probability of achievement. Performance-based stock options require management to make assumptions regarding the likelihood of achieving performance targets.

The Company estimates the fair value of service based and performance-based stock option awards, including modifications of stock option awards, using the Black-Scholes option pricing model. This model derives the fair value of stock options based on certain assumptions related to expected stock price volatility, expected option life, risk-free interest rate and dividend yield.

**Recent Accounting Standards**

***Adopted Accounting Standards***

FASB ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures

The FASB issued ASU 2023-07 on November 27, 2023, which is intended to improve reportable segment disclosure requirements. Under previous guidance, while entities were required to disclose segment revenue and measure of profit or loss, there has been limited disclosure around the reporting of segment expenses. In addition to enhanced disclosures about significant segment expenses, the amendments enhance interim disclosure requirements, clarify circumstances in which an entity can disclose multiple segment measures of profit or loss, provide new segment disclosure requirements for entities with a single reportable segment, and contain other disclosure requirements. The purpose of the amendments is to enable investors to better understand an entity's overall performance and assess potential future cash flows. ASU 2023-07 is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024.

***Issued Accounting Standards Not Yet Adopted***

There are no recently issued accounting standards that have not been adopted that would affect the financial statements of the Company.

**3. EQUIPMENT**

Equipment consists of the following:

---

| | | |
|:---|:---|:---|
|  | **June 30,<br> 2025** | **December 31,<br> 2024** |
| Computer equipment | $10999 | $10999 |
| Less: Accumulated depreciation | (10999) | (10581) |
| Equipment, net | $- | $418 |

---

Depreciation expense was approximately $105 and $907, respectively, for the three months ended June 30, 2025 and 2024, respectively. For the six months ended June 30, 2025 and 2024, respectively, depreciation expense was approximately $418 and $1,815, respectively.

Depreciation expense is included within General and Administrative expenses in the accompanying Consolidated Statement of Operations and Comprehensive Loss.

**4. ACCRUED EXPENSES**

Accrued expenses consist of the following:

---

| | | |
|:---|:---|:---|
|  | **June 30,<br> 2025** | **December 31,<br> 2024** |
| Legal expense | $146594 | $146594 |
| Other | 7242 | 17459 |
| Total accrued expenses | $153836 | $164053 |

---

**5. NOTE PAYABLE**

On May 20, 2024, the Company renewed its Directors and Officers Liability Insurance agreement for $92,597. Under the terms of the agreement, the Company made a down payment of $19,000, with the remaining balance financed over the remaining term at an annual percentage rate of 7.25%. Beginning June 2025, the Company will make 10 monthly payments of $7,606, with the last payment made in March 2026. At the end of June 30, 2025, the outstanding balance on the note payable was $66,435.

**6. ADVANCE PAID** 

The advance paid consists of consideration issued in shares against which an intangible asset will be acquired by Accustem Sciences Inc.

**7. LICENSE** 

**<u>StemPrintER</u>**

On November 9, 2022, AccuStem and the IEO/University of Milan amended the License to clarify the regulatory path and timeline for the commercialization of StemPrintER. Specifically, the regulatory requirement language has been modified to (i) extend the timeline for regulatory approval or clearance of a licensed product to 36 months from the date of the amendment, (ii) clarify that contractual regulatory requirements can be satisfied by the approval or clearance of the test as a Laboratory Developed Test (i.e., approval or clearance can be achieved via the CLIA regulatory path rather than the FDA) and (iii) the timeline for commercial launch has been extended for an additional 60 months from the date of the amendment. The amendment provides for a separate licensing payment of $175,000 to the IEO.

In addition, for the term of the license, the following milestone payments are required to be made (converted from EUROS to USD using exchange rate of €1:$1.0675)

● € 50,000 ($53,375) within 30 days of completion of development of a commercial test;

● € 100,000 ($106,750) within 30 days of the first commercial sale of a licensed product; and

● € 150,000 ($160,125) within 30 days of first regulatory approval in the U.S. or any other major market.

The License may be terminated by either party in the event of a material breach and in addition, we may terminate the License at any time upon 30 days' notice.

For the three months ended June 30, 2025 and 2024, the Company did not recognize any expense related to this license agreement.

**8. LOSS PER SHARE**

Basic and diluted net loss per common share were the same since the inclusion of common shares issuable pursuant to the exercise of options in the calculation of diluted net loss per common shares would have been antidilutive.

For the three and six months ended June 30, 2025 and 2024, loss per share of the Company are as follows:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended** <br> **June 30** | **Three Months Ended** <br> **June 30** | **Six Months Ended**<br> **June 30** | **Six Months Ended**<br> **June 30** |
|  | **2025** | **2024** | **2025** | **2024** |
| Numerator: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Net Loss | $(401403) | $(278225) | $(841811) | $(804827) |
| Net loss per share attributable to common stockholders | $(401403) | $(278225) | $(841811) | $(804827) |
| Denominator: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Weighted average common shares outstanding, basic and diluted | 16072267 | 11346535 | 14407244 | 11346535 |
| Net loss per share attributable to common stockholders, basic and diluted | $(0.02) | $(0.02) | $(0.06) | $(0.07) |

---

The Company's potentially dilutive securities, which include stock options and warrants, have been excluded from the computation of diluted net loss per common share as the effect would be to reduce the net loss per share. Therefore, the weighted-average number of common shares outstanding used to calculate both basic and diluted net loss per share attributable to common shareholders is the same.

The Company excluded the following from the computation of diluted net loss per share attributable to common shareholders for the three months ended June 30, 2025 and 2024 because including them would have had an anti-dilutive effect:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended** <br> **June 30** | **Three Months Ended** <br> **June 30** | **Six Months Ended**<br> **June 30** | **Six Months Ended**<br> **June 30** |
|  | **2025** | **2024** | **2025** | **2024** |
| Shares issuable upon exercise of stock options | 1461236 | 290861 | 1461236 | 290861 |
| Warrants to purchase common stock outstanding | 350000 | 350000 | 350000 | 350000 |
| Total | 2109211 | 640861 | 2109211 | 640861 |

---

**9. SHARE-BASED COMPENSATION**

In August 2021, Limited adopted the 2021 Omnibus Equity Incentive Plan (the "Incentive Plan"). The Incentive Plan provides that the Company may grant Options, Stock Appreciation Rights, Restricted Stock, Restricted Stock Units, and Other Share-Based Awards to selected employees, directors, and independent contractors of the Company.

Each Award shall be exercisable at such time or times and subject to such terms and conditions set forth in the Incentive Plan, as shall be determined by the administrator in the applicable award agreement. Total shares authorized by the plan was 2,500,000. Awards under the Incentive Plan are exercisable for up to 10 years from the date of issuance. There are 268,256 remaining available shares to be issued under the Incentive Plan at June 30, 2025. The number of shares of Common Stock that are reserved and available for issuance under the Incentive Plan shall be subject to an annual increase on the first day of each calendar year beginning with the first January 1 following the effective date and ending with the last January 1 during the initial ten-year term of the Plan as defined in Section 4(a) of the Incentive Plan.

***Options***

The Company issued 608,500 options during the first quarter of 2025 for employees, directors and non-employees under the Incentive Plan. The options granted had an exercise price of $2.13 and $0.52 and expire on the ten-year anniversary of the grant date.

*Modification of options*

On January 3, 2025, the remuneration committee board of directors approved an amendment to 294,500 performance related previously unvested options issued to management, as the refocus of the Company meant that the options would not meet the vesting conditions that were set out. 294,500 replacement options were issued concurrently with time-based vesting conditions, the number of options issued and the exercise price remained the same at $2.13.

The fair value of the modified options at the date of modification was determined using the Black-Scholes option pricing model. The fair value of the performance based option charged immediately prior to the modification was $0 (as it was improbable that the vesting conditions would be met), so the incremental fair value is therefore equal to the fair value of the modified award (the value of the modified award compared to its prior zero value) and is recognized over the vesting period of the replacement award.

For the six months ended June 30, 2025, stock option activity for time-based options of the Company is as follows:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Number of<br> Time-Based<br> Share<br> Options** | **Weighted<br> Average<br> Exercise<br> Price** | **Weighted<br> Average<br> Remaining<br> Contractual<br> Life (in<br> years)** | **Aggregate<br> Intrinsic<br> Value** |
| Outstanding at January 1, 2025 | 550711 | $1.36 | 7.87 | $7390 |
| Issued | 608500 | 1.56 | 9.62 | 98879 |
| Exercised |  |  |  |  |
| Expired/Forfeited |  |  |  |  |
| Outstanding at June 30, 2025 | 1159211 | $1.47 | 8.56 | $227774 |
| Vested and exercisable June 30, 2025 | 349753 | $1.52 | 7.04 | $66515 |

---

For the three months ended June 30, 2024, stock option activity for time-based options of the Company is as follows:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Number of<br> Time-Based<br> Share<br> Options** | **Weighted<br> Average<br> Exercise<br> Price** | **Weighted<br> Average<br> Remaining<br> Contractual<br> Life (in<br> years)** | **Aggregate<br> Intrinsic<br> Value** |
| Outstanding at January 1, 2024 | 366615 | $1.82 | 8.14 | $15686 |
| Issued | 201000 | 0.49 | 9.95 |  |
| Exercised |  |  |  |  |
| Expired/Forfeited | (879) | 0.28 | 7.33 |  |
| Outstanding at June 30, 2024 | 566736 | $1.35 | 5.10 | $— |
| Vested and exercisable June 30, 2024 | 284611 | $1.78 | 7.86 | $— |

---

The Company issued 201,000 options during the first quarter of 2024 for employees, directors and non-employees under the Incentive Plan. The options granted had an exercise price of $0.49 and expire on the ten-year anniversary of the grant date.

The fair value of the modified options was determined using the same models and principles as described above.

For the six months ended June 30, 2025, stock option activity for performance-based options of the Company is as follows:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Number of<br> Performance-<br> Based Share<br> Options** | **Weighted<br> Average<br> Exercise<br> Price** | **Weighted<br> Average<br> Remaining<br> Contractual<br> Life (in<br> years)** | **Aggregate<br> Intrinsic<br> Value** |
| Outstanding at January 1, 2025 | 894500 | $1.41 | 8.11 | $— |
| Issued |  |  |  |  |
| Exercised |  |  |  |  |
| Expired/Forfeited | (294500) | (2.13) | (6.70) |  |
| Outstanding at June 30, 2025 | 600000 | $1.06 | 6.57 | $— |
| Vested and exercisable June 30, 2025 |  |  |  |  |

---

For the six months ended June 30, 2024, stock option activity for performance-based options of the Company are as follows:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Number of<br> Performance-<br> Based Share<br> Options** | **Weighted<br> Average<br> Exercise<br> Price** | **Weighted<br> Average<br> Remaining<br> Contractual<br> Life (in<br> years)** | **Aggregate<br> Intrinsic<br> Value** |
| Outstanding at January 1, 2024 | 894500 | $1.41 | 8.11 | $— |
| Issued |  |  |  |  |
| Exercised |  |  |  |  |
| Expired/Forfeited |  |  |  |  |
| Outstanding at June 30, 2024 | 894500 | $1.41 | 7.86 | $— |
| Vested and exercisable June 30, 2024 |  |  |  |  |

---

The aggregate intrinsic value is calculated as the difference between the estimated fair value of the underlying common stock as of June 30, 2025 and the option exercise price.

Total share-based compensation was approximately $23,239 and $13,933, respectively, for the three months ended June 30, 2025 and 2024, respectively. For the six months ended June 30, 2025 and 2024, respectively, share-based compensation was approximately $41,346 and $32,101, respectively.

Total share-based compensation expense is included in General and Administrative expenses on the Condensed Consolidated Statement of Operations and Other Comprehensive Income.

The weighted average grant date fair value for stock options granted during the six months ended June 30, 2025 is $0.10. The weighted average grant date fair value for stock options granted during the six months ended June 30, 2024 is $0.49. The performance-based and time-based stock options are equity-classified.

The Company uses the Black-Scholes option pricing model to estimate the fair value of the option awards. The table below summarizes the resulting weighted average inputs used to calculate the estimated fair value of options awarded for the six months ended June 30, 2025 and 2024.

---

| | | |
|:---|:---|:---|
|  | **Six** **Months Ended**<br> **June 30, 2025** | **Six** **Months Ended**<br> **June 30, 2024** |
| Risk-free interest rate | 3.98 to 4.11% | 1.80 |
| Expected dividend yield |  |  |
| Expected term | 5 years | 5 years |
| Expected volatility | 50.92 to 52.84% | 53.43 |

---

The risk-free interest rate assumption is determined using the yield currently available on U.S. Treasury zero- coupon issues with a remaining term commensurate with the expected term of the award. The Company has historically been a private company and lacks company-specific historical and implied volatility information. Management has estimated expected volatility based on similar public companies. Expected life of the option represents the period of time options are expected to be outstanding. The estimate for dividend yield is 0% because the Company has not historically paid, and does not intend to pay, a dividend on common stock in the foreseeable future.

As of June 30, 2025, there was $497,867 unrecognized compensation expense related to options. $99,314 of this cost is subject to time-based conditions, and is to be recognized over a period of approximately 3.17 years. The remaining $398,555 of unrecognized compensation expense relates to performance-based conditions for unvested options. These costs are expected to be recognized over the required service period once the performance condition has occurred or becomes probable. Compensation costs related to the performance stock options are evaluated at each reporting period and subsequently adjusted for changes in the expected outcomes of the performance conditions.

As of June 30, 2024, there was $790,198 unrecognized compensation expense related to options. $96,860 of this cost is subject to time-based conditions, and is to be recognized over a period of approximately 2.8 years. The remaining $693,338 of unrecognized compensation expense relates to performance-based conditions for unvested options. These costs are expected to be recognized over the required service period once the performance condition has occurred or becomes probable. Compensation costs related to the performance stock options are evaluated at each reporting period and subsequently adjusted for changes in the expected outcomes of the performance conditions.

***Warrants***

There were no warrants issued during the three months ended June 30, 2025 or 2024.

For the three months ended June 30, 2025, warrant activity of the Company are as follows:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Number of<br> shares** | **Weighted<br> Average<br> Exercise<br> Price** | **Weighted<br> average<br> remaining<br> contractual<br> life (in years)** | **Aggregate<br> Intrinsic<br> Value** |
| Outstanding at January 1, 2025 | 350000 | $1.06 | 7.07 | $&nbsp;&nbsp;&nbsp;&nbsp; — |
| Issued |  |  |  |  |
| Exercised |  |  |  |  |
| Expired/Forfeited |  |  |  |  |
| Outstanding at June 30, 2025 | 350000 | $1.06 | 6.82 | $— |

---

For the three months ended June 30, 2024, warrant activity of the Company are as follows:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Number of<br> shares** | **Weighted<br> Average<br> Exercise<br> Price** | **Weighted<br> average<br> remaining<br> contractual<br> life (in years)** | **Aggregate<br> Intrinsic<br> Value** |
| Outstanding at January 1, 2024 | 350000 | $1.06 | 8.07 | $&nbsp;&nbsp;&nbsp;&nbsp; — |
| Issued |  |  |  |  |
| Exercised |  |  |  |  |
| Expired/Forfeited |  |  |  |  |
| Outstanding at June 30, 2024 | 350000 | $1.06 | 7.82 | $— |
| Vested and exercisable June 30, 2024 |  |  |  |  |

---

There was no share-based compensation expense recognized during the three months ended June 30, 2025 and 2024 for warrants.

As of June 30, 2025 and 2024, there was $232,490 of total performance-based unrecognized compensation costs related to unvested common stock warrants. These costs are expected to be recognized once the performance condition has occurred or becomes probable.

**10. RELATED PARTY TRANSACTIONS**

Tiziana is a related party as it is under common control. The Company and Tiziana share directors, officers and significant shareholders. The Company has also been formed due to an acquisition of a subsidiary company from Tiziana. As of June 30, 2025, Tiziana owns approximately 10.91% of the Company.

Effective with the demerger agreement, the Company entered into a shared services agreement, where the Company outsources certain limited management and administrative services. The Company notes that the fees consist of payroll costs associated with time spent providing services for the Company and are based on actual time spent and the allocated payroll costs. In addition, the Company is charged, at cost, for utilization of certain office space. There was no mark-up associated with fees charged for these services. For the three months ended June 30, 2025 and 2024, the Company has incurred approximately $3,551 and $3,250, respectively. The balance due to Tiziana in respect of the shared services agreement at June 30, 2025 was $86,371.

As of June 30, 2025 and December 31, 2024, $178,655 and $170,816 respectively, was also due to Tiziana, as Tiziana had paid for expenses on behalf of the Company. In addition to this, of June 30, 2025 and December 31, 2024, $2,786,500 and $2,109,500 respectively, was also due to Tiziana as Tiziana had provided funding support.

In January 2022, the Company and Gabriele Cerrone, who is the Chairman of the Board of Directors and the largest shareholder, entered into an agreement in which he will provide consulting services to the Company for a monthly fee of $5,500. As of June 30, 2025 and December 31, 2024, $16,500 and $10,500, respectively was due to Gabriele Cerrone.

**11. INCOME TAXES**

The Company recorded no provision or benefit for income tax expense for the three months ended June 30, 2025. For all periods presented, the pretax losses incurred by the Company received no corresponding tax benefit because the Company concluded that it is more likely than not that the Company will be unable to realize the value of any resulting deferred tax assets. The Company will continue to assess its position in future periods to determine if it is appropriate to reduce a portion of its valuation allowance in the future.

The Company has no open tax audits with any taxing authority as of June 30, 2025.

**12. SUBSEQUENT EVENTS**

The Company has evaluated subsequent events up to the date on which the financial statements are issued and noted no subsequent events that require adjustment to, or disclosure in, these financial statements.

**Item 2: Management's Discussion and Analysis of Financial Condition and Results of Operations**

*You should read the following discussion of our financial condition and results of operations in conjunction with the condensed consolidated financial statements and the related notes included elsewhere in this Form 10-Q and with our audited consolidated financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2024, as filed with the SEC on April 3, 2025. In addition to our historical condensed consolidated financial information, the following contains forward-looking statements that reflect our plans, estimates, and beliefs. Our actual results could differ materially from those discussed in the forward-looking statements. Factors that could cause or contribute to these differences include those discussed below and elsewhere in this Form 10-Q.*

**Forward-Looking Statements** 

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, but are not limited to, the following:

● the success, cost and timing of our clinical development of our products, including the progress of, and results from, our preclinical and

● clinical trials of StemPrintER products, our discovery programs and other potential product candidates;

● our ability to obtain and maintain regulatory approval of our product candidates, and any related restrictions, limitations or warnings in the label of any of our product candidates, if approved;

● our ability to compete with companies currently marketing or engaged in the development of treatments for indications that our product candidates are designed to target;

● our plans to pursue research and development of other future product candidates;

● the potential advantages of our product candidates and those being developed;

● the rate and degree of market acceptance and clinical utility of our product candidates;

● the success of our collaborations and partnerships with third parties;

● our estimates regarding the potential market opportunity for our product candidates;

● our sales, marketing and distribution capabilities and strategy;

● our ability to establish and maintain arrangements for manufacture of our product candidates;

● our intellectual property position;

● our expectations related to the use of capital;

● the effect of the COVID-19 pandemic, including mitigation efforts and economic effects, on any of the foregoing or other aspects of our business operations, including but not limited to our preclinical studies and future clinical trials;

● our estimates regarding expenses, future revenues, capital requirements and needs for additional financing;

● the impact of government laws and regulations; and

● our competitive position.

The forward-looking statements are based upon management's beliefs and assumptions and are made as of the date of this report. We undertake no obligation to publicly update or revise any forward-looking statements included in this report. You should not place undue reliance on these forward-looking statements.

This report also contains or may contain estimates, projections and other information concerning our industry and our business, including data regarding the estimated size of our markets and their projected growth rates. Information that is based on estimates, forecasts, projections, or similar methodologies is inherently subject to uncertainties and actual events or circumstances may differ materially from events and circumstances reflected in this information. Unless otherwise expressly stated, we obtained these industry, business, market and other data from reports, studies and similar data prepared by third parties, industry and general publications, government data and similar sources. In some cases, we do not expressly refer to the sources from which these data are derived.

Unless otherwise stated or the context otherwise requires, the terms "AccuStem" "we," "us," "our" and the "Company" refer collectively to AccuStem and, where appropriate, its subsidiary.

**Overview**

We are a clinical stage diagnostics company dedicated to improving quality of life and outcomes for the more than 18 million people worldwide who are diagnosed with cancer each year. Our plan is to develop and commercialize a suite of novel genomic tests that support decision making along the entire continuum of oncology care. Our focus will be the launch of our proprietary genomic tests, MSC (MicroRNA Signature Classifier) for patients with lung nodules and StemPrintER for patients with early stage breast cancer. We estimate this market opportunity represents more than $6.3 billion in annual revenue in the US, where we will focus our initial commercialization efforts.

We plan to launch our lead product candidate, the microRNA Signature Classifier (MSC) test, for clinical use in early 2026. Our plan is to develop and commercialize a suite of novel genomic tests that support decision making along the entire continuum of oncology care. We plan to launch our lead product candidate, the MSC test, for clinical use in early 2026, and focus on the commercialization of our proprietary genomic test, StemPrintER, for patients with early-stage breast cancer.

*MicroRNA Signature Classifier (MSC) Lung Test*

Our lead product, a 24-microRNA (miRNA) assay designed to designed to help determine whether lung nodules identified by LDCT (low dose computer tomography) screening are benign or malignant. The test was designed to minimize overtreatment and undertreatment of the 1.6 million patients diagnosed with long nodules each year in the US, while simultaneously reducing costs to the healthcare system by improving the accuracy of LDCT alone. MSC has been validated in multiple prospective, randomized cohorts representing over 5,000 patients and published in top tier journals including the Journal of Clinical Oncology.

Given their fundamental role in biological processes, as well as their ubiquity within many bodily fluids, miRNAs provide novel avenues for development of anti-cancer therapies and diagnostic tools. More recent research has shown they are powerful biomarkers for the early detection of imperceptible or asymptomatic cancers.¹

Each year, nearly 2.5 million people are diagnosed with lung cancer worldwide. Historically, lung cancer has been identified at later stages where cure is not possible. To improve outcomes for patients, low dose computed tomography (LDCT) screening programs have been implemented in some countries to detect lung cancer earlier. While these programs have been endorsed by medical societies, they have also led to a significant increase in the detection of lung nodules creating a clinical dilemma for patients and their physicians. Most patients with a lung nodule will not have cancer but in most cases clinical factors alone are not sufficient to determine which nodules require further intervention (e.g., biopsy) versus surveillance. In order to facilitate more efficient and effective patient care, genomics have been proposed as a means of supporting the decision-making process regarding the ideal care path for patients with lung nodules.

MSC was designed to interrogate miRNA's as a more comprehensive measure of cancer risk as compared to historic assays that evaluate genomics and proteomics. The assay evaluates blood samples collected from patients using a robust real-time quantitative reverse transcription polymerase chain reaction (qRT-PCR) platform. MSC was validated in more than 5,000 patients with and without lung nodules across multiple prospective clinical cohorts.

Our plan is to commercialize MSC for the 1.6 million patients diagnosed with lung nodules in the US each year, translating to a serviceable market opportunity of more than $5.5 billion.

Our other product candidate is StemPrintER, a 20-gene prognostic assay intended to predict the risk of distant recurrence ("DR") in luminal (ER+/HER2-negative) breast cancer patients. The assay was developed to measure the "stemness" of tumors, or how much a tumor behaves like stem cells which could indicate how likely a cancer is to recur or be resistant to standard treatments, ultimately impacting how patients are managed by their multi-disciplinary care team. StemPrintER has been validated in several clinical cohorts and studies, the largest of which are a consecutive series of approximately 2,400 patients from the European Institute of Oncology ("IEO") and approximately 800 patients from the TransATAC study. In the IEO cohort, StemPrintER High Risk patients ("SPRS High") were 1.85 times more likely to have a distant recurrence compared to Low Risk ("SPRS Low") patients (Figure 1) and in the TransATAC cohort, SPRS High patients were 4.27 times more likely to experience a distant recurrence compared to SPRS Low Risk patients (Figure 2). Together, these data confirm that StemPrintER is highly prognostic for outcomes in patients with breast cancer and indicate the potential utility of the test in the oncology clinic.

\*SPRS- StemPrintER Recurrence Score; SPRS High- StemPrintER High Risk; SPRS Low- StemPrintER Low Risk

The ability to effectively triage patients with lung nodules is a significant and growing clinical need that could be addressed with more advanced and novel genomic testing. The substantial level of high quality clinical evidence for the MSC test demonstrates the immediate relevance of MSC for the clinical management of lung nodules.

In order to commercialize a proprietary genomic classifier, it must meet two important benchmarks- the test must have sufficient data to be used in the clinical management of patients and have enough peer reviewed publications to obtain reimbursement from CMS and other payers. With our four publications in top-tier scientific journals, we believe MSC has met the minimum threshold to enable commercialization. Thus, we plan to launch MSC once we have achieved several key milestones. The first- identifying or building a laboratory that will be responsible for processing, testing and reporting MSC results for all commercial samples- has been achieved by partnering with a commercial laboratory, EmeritusDx, located in Lake Forest, CA. The next milestone, transferring MSC from the laboratory in which it was developed to a commercial laboratory in the US, is actively under way. Finally, once testing is established in that partner laboratory, we will seek to obtain U.S. Clinical Laboratory Improvement Amendments of 1988 ("CLIA") certification so that we are able to report results for clinical use and to seek reimbursement from the Centers for Medicare and Medicaid Services. We anticipate that it will take at least 18 months to complete these milestones. Once those tasks are complete, we plan to initially launch StemPrintER in the US and then expand to other markets as we evaluate clinical need and revenue opportunity. See " - IEO/University of Milan License Agreement" for information regarding the License which could impact our ability to implement our plans.

To augment the value proposition of MSC, we also plan to offer additional "commodity" testing (e.g., next generation sequencing). These additional tests should create significant value for our customers while leveraging existing laboratory equipment and processes for economy of scale and providing additional revenue opportunities to the Company.

Our commercialization plan for StemPrintER testing, beyond the need for additional clinical studies, is similar to our strategy for MSC. We need to achieve the same milestones and will provide testing through the same partner laboratory. Additionally, as with MSC, we also plan to offer additional "commodity" testing (e.g., IHC receptor status, hereditary gene panel) with the StemPrintER. These ancillary tests should create significant value for our customers while offering operational economies of scale and additional revenue opportunities.

Given the broad applicability of tumor "stemness", which has been evaluated in a multitude of different cancers, we believe the StemPrint platform will have meaningful clinical utility beyond breast cancer. As such, we will seek to validate and commercialize StemPrint in a variety of different tumor types. Each tumor type, where applicable, would also include ancillary testing to boost our value proposition to customers.

**Financial Operations Overview**

We have no products approved for commercial sale and have not generated revenue to date. We have never been profitable and have incurred net losses in each year since inception. We incurred net losses of $440,408 and $526,602 for the three months ended June 30, 2025 and 2024, respectively. We incurred net losses of $841,811 and $804,827 for the six months ended June 30, 2025 and 2024, respectively. As of June 30, 2025, we had an accumulated deficit of $8,868,858. Substantially all of our net losses resulted from expenses incurred in connection with our research and development programs and from general and administrative costs associated with our operations.

**Segment Information**

As of June 30, 2025, we viewed our operations and managed our business as one operating segment consistent with how our chief operating decision maker, our Chief Executive Officer, makes decisions regarding resource allocation and assessing performance. As of June 30, 2025, substantially all of our assets were located in the United States. Our headquarters and operations are located in New York, NY and London, UK.

**Results of Operations**

The following discussion and analysis of our results of operations includes a comparison of the three and six months ended June 30, 2025 to the three months and six months ended June 30, 2024:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended<br> June 30,** | **Three Months Ended<br> June 30,** | | |
|  | **2025** | **2024** |<br>**$ Change** |<br>**% Change** |
| Revenue | $— | $— | $— | —% |
| Research and development expenses | 60204 | 41746 | 18458 | 44% |
| General and administrative expenses | 341199 | 236479 | 104720 | 44% |
| Loss from operations | 401403 | 278225 | 123178 | 44% |
| Loss, before income tax | (401403) | (278225) | (123178) | (44)% |
| Income tax benefit (expense) |  |  |  | —% |
| Net loss | $(401403) | $(278225) | $(123178) | (44)% |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Six Months Ended<br> June 30,** | **Six Months Ended<br> June 30,** | | |
|  | **2025** | **2024** |<br>**$ Change** |<br>**% Change** |
| Revenue | $— | $— | $— | —% |
| Research and development expenses | 88550 | 64943 | 23607 | 36% |
| General and administrative expenses | 753261 | 739884 | 13377 | 2% |
| Loss from operations | 841811 | 804827 | 36984 | 5% |
| Loss, before income tax | (841811) | (804827) | (36984) | (5)% |
| Income tax benefit (expense) |  | - |  | —% |
| Net loss | $(841811) | $(804827) | $(36984) | (5)% |

---

**Research and development**

Research and development expenses for the three and six months ended June 30, 2025, increased to $60,204 and $88,550, respectively, compared to $41,746 and $64,943, respectively, for the three and six months ended June 30, 2024 primarily due to an increase in patent related expenses, and laboratory work and consulting.

**General and administrative**

General and administrative expenses for three and six months ended June 30, 2025, increased to $341,199 and $753,216, respectively, compared to $236,479 and $739,884, respectively, for the three and six months ended June 30, 2024 primarily due to an increase of payroll related costs as a result of an increase in headcount.

**Liquidity and Capital Resources**

***Sources of Liquidity***

Since our inception, we have not generated any revenue and have incurred significant operating losses. Our potential products are at various phases of development. We do not expect to generate significant revenue from product sales for several years, if at all. Pursuant to the demerger, Tiziana transferred $1,353,373 (£1,000,000) in cash in January 2022 to the Company. In addition, subject to the terms of the supplemental demerger agreement, Tiziana invested $2,675,940 (£2,000,000) in cash in March 2022 for additional shares of the Company. Our cash flows may fluctuate and are difficult to forecast and will depend on many factors. As of June 30, 2025, our cash balance is $31,341, which is inadequate for our current planned level of operations.

***Cash Flows***

*The following table summarizes our cash flows:*

---

| | | |
|:---|:---|:---|
|  | **For the<br> Six Months Ended<br> June 30,** | **For the<br> Six Months Ended<br> June 30,** |
|  | **2025** | **2024** |
| **Cash flows (used in) provided by operating activities** | $(268615) | $(446533) |
| **Cash flows used in investing activities** |  |  |
| **Cash flows (used in) provided by financing activities** | 294910 | 471124 |
| **Net (decrease) increase in cash and cash equivalents** | 26295 | 24591) |
| Cash and cash equivalents at beginning of period | 5046 | 21481 |
| **Cash and cash equivalents at end of period** | $31341 | $46072 |

---

***Operating Activities***

During the six months ended June 30, 2025 and 2024, net cash used in operating activities was primarily the result of net losses, partially offset by prepaid expenses, and accrued expenses.

***Investing Activities***

There were no cash flows from investing activities during the six months ended June 30, 2025 and 2024.

***Financing Activities***

During the six months ended June 30, 2025, and June 30, 2024, net cash provided by financing activities was primarily due to advances from a related party, partially offset by payments on a note payable.

***Market Capital Expenditure Commitments***

We have no material commitment for capital expenditures.

**Funding Requirements**

We expect that our expenses will increase and operating losses will be generated, and we have $8,868,858 of accumulated deficit as at June 30, 2025. Based on our current plans, we believe our existing cash and cash equivalents will be sufficient to fund our operations and capital expenditure requirements until August 2025. We expect to incur substantial additional expenditures in the near term to support our acceleration of activities. We expect to incur net losses for the foreseeable future. Our ability to fund our product development and clinical operations as well as commercialization of our product candidates, will depend on the amount and timing of cash received from planned financings. Our future capital requirements will depend on many factors, including:

● the costs, timing and outcomes of clinical trials and regulatory reviews associated with our product candidates;

● the costs of commercialization activities, including product marketing, sales and distribution;

● the costs of preparing, filing and prosecuting patent applications and maintaining, enforcing and defending intellectual property-related claims;

● the emergence of competing technologies and products and other adverse marketing developments;

● the effect on our product development activities of actions taken by the FDA, EMA or other regulatory authorities;

● our degree of success in commercializing our product candidates, if and when approved; and

● the number and types of future products we develop and commercialize.

A change in the outcome of any of these or other variables with respect to the development of any of our product candidates could significantly change the costs and timing associated with the development of that product candidate. Further, our operating plans may change in the future, and we may need additional funds to meet operational needs and capital requirements associated with such operating plans.

Until such time, if ever, as we can generate substantial product revenue, we expect to finance our operations through a combination of equity financings, debt financings, collaborations with other companies or other strategic transactions. We do not currently have any committed external source of funds. To the extent that we raise additional capital through the sale of equity or convertible debt securities, your ownership interest will be diluted, and the terms of these securities may include liquidation or other preferences that adversely affect your rights as a common shareholder . Debt financing and preferred equity financing, if available, may involve agreements that include covenants limiting or restricting our ability to take specific actions, such as incurring additional debt, making acquisitions or capital expenditures or declaring dividends. If we raise additional funds through collaborations, strategic alliances or marketing, distribution or licensing arrangements with third parties, we may have to relinquish valuable rights to our technologies, future revenue streams, research programs or product candidates or grant licenses on terms that may not be favorable to us. If we are unable to raise additional funds through equity or debt financings or other arrangements when needed, we may be required to delay, limit, reduce or terminate our research, product development or future commercialization efforts or grant rights to develop and market product candidates that we would otherwise prefer to develop and market ourselves.

Further, our operating plans may change, and we may need additional funds to meet operational needs and capital requirements for clinical trials and other research and development activities. We currently have no credit facility or committed sources of capital. Because of the numerous risks and uncertainties associated with the development and commercialization of our product candidates, we are unable to estimate the amounts of increased capital outlays and operating expenditures associated with our current and anticipated product development programs.

**Critical Accounting Policies**

There have been no significant changes to our critical accounting policies and estimates from the information provided in Item 7, "Management's Discussion and Analysis of Financial Condition and Results of Operations," included in our Form 10-K for the year ended December 31, 2024.

**Off-Balance Sheet Arrangements**

We have no other off-balance sheet arrangements that have had, or are reasonably likely to have, a material current or future effect on our consolidated financial statements or changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.

**Recent Accounting Pronouncements**

For information on recent accounting pronouncements, see our condensed consolidated financial statements - Note 2 and the related notes found elsewhere in this quarterly report.

**Item 3. Quantitative and Qualitative Disclosures About Market Risk** 

There have been no significant changes to our quantitative and qualitative disclosures about market risk as discussed in Part II, Item 7A "Quantitative and Qualitative Disclosures About Market Risk," included our Form 10-K for the year ended December 31, 2024.

**Item 4. Controls and Procedures**

**Evaluation of Disclosure Controls and Procedures**

Our management, with the participation of our principal executive officer and principal financial officer, evaluated the effectiveness of our "disclosure controls and procedures" (as defined in Exchange Act Rules 13a-15I and 15d-15(e)) as of June 30, 2025, the end of the period covered by this Quarterly Report on Form 10-Q. The term "disclosure controls and procedures" as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act, means controls and other procedures of a company that are designed to ensure that information required to be disclosed by a company in the reports that it files under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the SEC's rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by a company in the reports that it files under the Exchange Act is accumulated and communicated to a company's management, including its principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, cannot provide absolute assurance that the objectives of the controls system are met, and no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within a company have been detected. Based on the evaluation of our disclosure controls and procedures as of June 30, 2024, our management, with the participation of our principal executive officer and principal financial officer has concluded that, based on such evaluation, as of the end of the period covered by this Quarterly Report on Form 10-Q, our disclosure controls and procedures were not effective due to the material weakness described below.

Material Weaknesses in Internal Controls Over Financial Reporting

A material weakness is a deficiency, or a combination of deficiencies, in internal controls over financial reporting, such that there is a reasonable possibility that a material misstatement of our annual or interim financial statements will not be prevented or detected on a timely basis.

Management has determined that we did not maintain effective internal control over financial reporting as of the period ended June 30, 2025 due to a lack of accounting resources resulting in inadequate monitoring controls and other oversight procedures. Our management has determined that our disclosure controls and procedures and internal controls were ineffective due to weaknesses in our financial closing process, inadequate segregation of duties over authorization, review and recording of transactions, lack of accounting resources, as well as the financial reporting of such transactions.

Management's Plan to Remediate the Material Weakness

Management intends to remediate this item in the following manner:

i. Recruit appropriately skilled accounting resources (the "Remediation Plan")

Accordingly, management has determined that these control deficiencies constitute a material weakness. Management has begun implementing the Remediation Plan described herein and intends to continue working on it through the year ended December 31, 2025.

***Changes in Internal Control over Financial Reporting***

There have been no changes in our internal control over financial reporting during the quarter ended June 30, 2024 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

**PART II - OTHER INFORMATION**

**Item 1. Legal Proceedings**

None.

**Item 1A. Risk Factors**

There have been no material changes to the risk factors previously disclosed in our Form 10-K for the year ended December 31, 2024.

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

None

**Item 3. Defaults Upon Senior Securities**

None.

**Item 4. Mine Safety Disclosures**

Not Applicable.

**Item 5. Other Information**

None.

**Item 6. Exhibits**

**31.1 [Certification by Chief Executive Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act](ex31-1.htm)**

**31.2 [Certification by Chief Financial Officer pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act](ex31-2.htm)**

**32.1 [Certification by Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002](ex32-1.htm)**

**32.2 [Certification by Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002](ex32-2.htm)**

**101. INS\* Inline XBRL Instance Document**

**101. SCH\* Inline XBRL Taxonomy Extension Schema Document**

**101. CAL\* Inline XBRL Taxonomy Extension Calculation Linkbase Document**

**101. DEF\* Inline XBRL Taxonomy Extension Definition Linkbase Document**

**101. LAB\* Inline XBRL Taxonomy Extension Label Linkbase Document**

**101. PRE\* Inline XBRL Taxonomy Extension Presentation Linkbase Document**

**104 Cover Page Interactive Data File (embedded within the Inline XBRL document)**

**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 on August 14, 2025.

---

| |
|:---|
| **ACCUSTEM SCIENCES, INC.** |
| */s/ Keeren Shah* |
| Keeren Shah |
| Chief Financial Officer |

---

In accordance with the Securities Exchange Act of 1934, this Report has been signed below on August 14, 2025 by the following persons on behalf of the Registrant and in the capacities indicated.

---

| |
|:---|
| */s/ Wendy Blosser* |
| Wendy Blosser |
| Chief Executive Officer and Director |
| */s/ Keeren Shah* |
| Keeren Shah |
| Chief Financial Officer |

---

## Exhibit 31.1

**Exhibit 31.1**

**CERTIFICATION BY PRINCIPAL EXECUTIVE OFFICER, PRINCIPAL FINANCIAL AND**

**ACCOUNTING OFFICER**

I, Wendy Blosser, certify that:

1. I
 have reviewed this quarterly report on Form 10-Q of AccuStem Sciences Inc.;

2. Based
 on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary
 to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to
 the period covered by this report;

3. Based
 on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material
 respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in
 this report;

4. The
 registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures
 (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange
 Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

&nbsp;&nbsp;&nbsp;&nbsp;a. Designed
 such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision,
 to ensure that material information relating to the registrant, including its consolidated subsidiary, is made known to us by others
 within those entities, particularly during the period in which this report is being prepared;

b. Designed
 such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our
 supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements
 for external purposes in accordance with generally accepted accounting principles;

c. Evaluated
 the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about
 the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation;
 and

d. Disclosed
 in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's
 most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected,
 or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5. The
 registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over
 financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or
 persons performing the equivalent functions):

&nbsp;&nbsp;&nbsp;&nbsp;a. All
 significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are
 reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information;
 and

b. Any
 fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's
 internal control over financial reporting.

Dated: August 14, 2025

---

| | |
|:---|:---|
|  | */s/ Wendy Blosser* |
| Name: | Wendy Blosser |
| Title: | Chief Executive Officer |

---

## Exhibit 31.2

**Exhibit 31.2**

**CERTIFICATION BY PRINCIPAL EXECUTIVE OFFICER, PRINCIPAL FINANCIAL AND**

**ACCOUNTING OFFICER**

I, Keeren Shah, certify that:

1. I
 have reviewed this quarterly report on Form 10-Q of AccuStem Sciences Inc.;

2. Based
 on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary
 to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to
 the period covered by this report;

3. Based
 on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material
 respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in
 this report;

4. The
 registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures
 (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange
 Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

&nbsp;&nbsp;&nbsp;&nbsp;a. Designed
 such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision,
 to ensure that material information relating to the registrant, including its consolidated subsidiary, is made known to us by others
 within those entities, particularly during the period in which this report is being prepared;

b. Designed
 such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our
 supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements
 for external purposes in accordance with generally accepted accounting principles;

c. Evaluated
 the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about
 the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation;
 and

d. Disclosed
 in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's
 most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected,
 or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5. The
 registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over
 financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or
 persons performing the equivalent functions):

&nbsp;&nbsp;&nbsp;&nbsp;a. All
 significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are
 reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information;
 and

b. Any
 fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's
 internal control over financial reporting.

Dated: August 14, 2025

---

| | |
|:---|:---|
|  | */s/ Keeren Shah* |
| Name: | Keeren Shah |
| Title: | Chief Financial Officer |

---

## Exhibit 32.1

**Exhibit 32.1**

**CERTIFICATION PURSUANT TO**

**18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO**

**SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002**

In connection with the quarterly report of AccuStem Sciences Inc. (the "Company") on Form 10-Q for the period ended June 30, 2025 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Wendy Blosser, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(1) The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

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

Dated: August 14, 2025

---

| | |
|:---|:---|
|  | */s/ Wendy Blosser* |
| Name: | Wendy Blosser |
| Title: | Chief Executive Officer |

---

## Exhibit 32.2

**Exhibit 32.2**

**CERTIFICATION PURSUANT TO**

**18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO**

**SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002**

In connection with the Annual Report of AccuStem Sciences Inc. (the "Company") on Form 10-Q for the period ended June 30, 2025 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Keeren Shah, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(1) The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

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

Dated: August 14, 2025

---

| | |
|:---|:---|
|  | */s/ Keeren Shah* |
| Name: | Keeren Shah |
| Title: | Chief Financial Officer |

---