| |
British Columbia
(State or other jurisdiction of
incorporation or organization) |
| |
2834
(Primary Standard Industrial
Classification Code Number) |
| |
N/A
(I.R.S. Employer
Identification No.) |
|
| |
Thomas M. Rose
Shona C. Smith Troutman Pepper Locke LLP 111 Huntington Avenue, 9 Floor Boston, MA 02199 United States (617) 227-4420 |
| |
Rick Pawluk
Dentons Canada LLP 850 – 2nd Street SW 15th Floor Calgary, Alberta T2P 0R8 Canada (403) 268-7042 |
| |
Ross D. Carmel
Thiago Spercel Sichenzia Ross Ference Carmel LLP 1185 Avenue of the Americas, 31st Floor New York, NY 10036 United States (646) 838-1310 |
|
| | | |
Per
Share and Accompanying Common Warrant |
| |
Per Pre-Funded
Warrant and Accompanying Common Warrant |
| |
Total
|
|
|
Public offering price
|
| | | | | | | | | |
|
Placement Agent fees(1)
|
| | | | | | | | | |
|
Proceeds to us (before expenses)(2)
|
| | | | | | | | | |
| | | | | | ii | | | |
| | | | | | 1 | | | |
| | | | | | 9 | | | |
| | | | | | 11 | | | |
| | | | | | 14 | | | |
| | | | | | 16 | | | |
| | | | | | 17 | | | |
| | | | | | 17 | | | |
| | | | | | 18 | | | |
| | | | | | 20 | | | |
| | | | | | 22 | | | |
| | | | | | 24 | | | |
| | | | | | 27 | | | |
| | | | | | 43 | | | |
| | | | | | 45 | | | |
| | | | | | 45 | | | |
| | | | | | 45 | | | |
| | | | | | 46 | | | |
| | | | | | 46 | | | |
| | | | | | 46 | | | |
| | | | | | 47 | | |
|
Year Ended
|
| |
Annual Average
|
| |||
|
December 31, 2025
|
| | | | 1.3706 | | |
|
December 31, 2024
|
| | | | 1.3698 | | |
|
December 31, 2023
|
| | | | 1.3497 | | |
| | | |
As of September 30, 2025
|
| |||||||||||||||
| | | |
Actual
|
| |
Pro forma
|
| |
Pro forma
as adjusted |
| |||||||||
|
Cash
|
| | | $ | 1,193,915 | | | | | $ | 2,296,415 | | | | | $ | 6,946,415 | | |
|
Equity
|
| | | | | | | | | | | | | | | | | | |
|
Share capital
|
| | | $ | 19,488,598 | | | | | $ | 20,591,098 | | | | | $ | 25,591,098 | | |
|
Common shares, unlimited authorized shares, without
par value; 5,212,218 common shares issued and outstanding, actual; 6,962,218 common shares issued and outstanding, pro forma; 26,982,238 common shares issued and outstanding, pro forma as adjusted |
| | | | | | | | | | | | | | | | | | |
|
Share-based payments, warrant reserve and other
|
| | | $ | 5,747,026 | | | | | $ | 5,747,026 | | | | | $ | 5,747,026 | | |
|
Obligation to issue common shares
|
| | | $ | 24,746 | | | | | $ | 24,746 | | | | | $ | 24,746 | | |
|
Accumulated other comprehensive (loss) income
|
| | | $ | (52,605) | | | | | $ | (52,605) | | | | | $ | (52,605) | | |
|
Deficit
|
| | | $ | 23,234,095 | | | | | $ | 23,234,095 | | | | | $ | 23,234,095 | | |
|
Total Equity
|
| | | $ | 1,973,670 | | | | | $ | 3,076,170 | | | | | $ | 8,076,170 | | |
|
Total Capitalization
|
| | | $ | 3,167,585 | | | | | $ | 4,270,085 | | | | | $ | 8,920,085 | | |
| |
Assumed public offering price per Share and accompanying Warrants
|
| | | | | | | | | $ | 0.40 | | |
| |
Net tangible book value per share as of September 30, 2025
|
| | | $ | 0.36 | | | | | | | | |
| |
Increase per share attributable to pro forma adjustments
|
| | | $ | 0.07 | | | | | | | | |
| |
Pro forma net tangible book value per share on September 30, 2025
|
| | | $ | 0.43 | | | | |||||
| |
Increase in net tangible book value per share attributable to this offering
|
| | | $ | (0.04) | | | | | | | | |
| |
Pro forma as adjusted net tangible book value per share as of September 30, 2025, after giving effect to this offering
|
| | | | | | | | | $ | 0.39 | | |
| |
Dilution per share to investors purchasing Shares in this offering
|
| | | | | | | | | $ | (0.01) | | |
| |
SEC Registration Fee
|
| | | $ | 551 | | |
| |
FINRA Filing Fee
|
| | | $ | 1,550 | | |
| |
TSXV Listing Fees
|
| | | $ | 24,256 | | |
| |
Printing Expenses
|
| | | $ | 10,000 | | |
| |
Legal Fees and Expenses
|
| | | $ | 225,000 | | |
| |
Accountants’ Fees and Expenses
|
| | | $ | 75,000 | | |
| |
Miscellaneous
|
| | | $ | 23,643 | | |
| |
Total
|
| | | $ | 360,000 | | |
| | 1.1* | | | | |
| | 3.1 | | | | |
| | 4.1* | | | | |
| | 4.2* | | | | |
| | 5.1+ | | | | |
| | 5.2+ | | | | |
| | 10.1# | | | | |
| | 10.4† | | | | |
| | 10.5† | | | | |
| | 10.7† | | | | |
| | 10.9# | | | | |
| | 10.10† | | | | |
| | 10.12 | | | | |
| | 10.15# | | | | |
| | 10.19† | | | | |
| | 10.21 | | | |
| | 10.25† | | | | |
| |
10.26#
|
| | | |
| | 10.27* | | | | |
| | 10.28 | | | | |
| | 10.29 | | | | |
| | 10.30 | | | | |
| | 10.31 | | | | |
| | 21.1 | | | | |
| | 23.1+ | | | | |
| | 23.2+ | | | | |
| | 23.3+ | | | | |
| | 23.4+ | | | | |
| | 24.1* | | | | |
| | 107+ | | | |
| | | | | XORTX Therapeutics Inc. | |
| | | | |
By:
/s/ Allen Davidoff
Name:
Allen Davidoff
|
|
| | | | |
Title:
President and Chief Executive Officer
|
|
| |
Signatures
|
| |
Title
|
|
| |
/s/ Allen Davidoff
Allen Davidoff
|
| |
President and Chief Executive Officer and Director
(Principal Executive Officer) |
|
| |
/s/ Michael Bumby
Michael Bumby
|
| |
Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer) |
|
| |
*
Anthony Giovinazzo
|
| |
Non-Executive Chair of the Board
|
|
| |
/s/ Krysta Davies Foss
Krysta Davies Foss
|
| |
Director
|
|
| |
*
Raymond Pratt
|
| |
Director
|
|
| |
*
Paul Van Damme
|
| |
Director
|
|
| |
*By:
/s/ Allen Davidoff
Allen Davidoff
Attorney-in-fact |
| | ||
| | | | | PUGLISI & ASSOCIATES | |
| | | | |
By:
/s/ Donald J. Puglisi
Name:
Donald J. Puglisi
|
|
| | | | |
Title:
Managing Director
|
|