SECURITIES AND EXCHANGE COMMISSION
SCHEDULE 14A INFORMATION
the Securities Exchange Act of 1934
| | | YOUR VOTE ON THESE PROPOSALS IS CRITICAL. If there are insufficient shares represented in person or by proxy at the Annual Meeting, we will incur significant expense to solicit additional proxies. Further, it is important that we receive shareholder approval of Proposal 1. If Proposal 1 is not approved by December 31, 2026, the holders of Series A Preferred Stock have the right to redeem the Series A Preferred Stock which would have a material adverse effect on our business and financial condition. If Proposal 3 is not approved, we will not receive the $4.75 million of additional gross proceeds under the second tranche of the SEPA. This funding is necessary to support operations and to continue our clinical trial. | | |
Chairman and Chief Executive Officer
| | | | Page | | |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 8 | | | |
| | | | | 10 | | | |
| | | | | 15 | | | |
| | | | | 17 | | | |
| | | | | 29 | | | |
| | | | | 30 | | | |
| | | | | 42 | | | |
| | | | | 45 | | | |
| | | | | 51 | | | |
| | | | | 70 | | | |
| | | | | 77 | | | |
| | | | | 79 | | | |
| | | | | 80 | | | |
| | | | | 85 | | | |
| | | | | 93 | | | |
| | | | | 93 | | | |
| | | | | 94 | | | |
| | | | | A-1 | | | |
| | | | | B-1 | | | |
| | | | | C-1 | | | |
Boston, MA 02109
To Be Held on July 2, 2026
| | | | Series A Preferred Stock Issued and Outstanding | | | Series B Preferred Stock Issued and Outstanding | | | Common Stock Issuable upon Conversion of Preferred Stock | | |||||||||
| Purchase Agreement | | | | | 1,152.9568 | | | | | | — | | | | | | 11,529,568 | | |
| Transaction Expenses | | | | | 59.2255 | | | | | | — | | | | | | 592,255 | | |
| PIK Dividend | | | | | 29.8894 | | | | | | — | | | | | | 298,894 | | |
| Investment Agreement | | | | | — | | | | | | 223.7337 | | | | | | 2,237,337 | | |
| Total | | | | | 1,242.0717 | | | | | | 223.7337 | | | | | | 14,658,054 | | |
| | | Given the potential material adverse effect on our business and financial condition if the Company fails to obtain the approvals sought in Proposal 1 by December 31, 2026, THE BOARD OF DIRECTORS RECOMMENDS A VOTE “FOR” APPROVAL OF PROPOSAL 1. | | | ||||
| | | | Series C Preferred Stock Issued and Outstanding | | | Common Stock Issuable upon Conversion | | ||||||
| Licensing Agreement | | | | | 1,136,364 | | | | | | 1,136,364 | | |
| Transaction Expenses | | | | | 77,840 | | | | | | 77,840 | | |
| Total | | | | | 1,214,204 | | | | | | 1,214,204 | | |
| Name | | | Positions and Offices Held with the Company | | | Since | | | Age | |
| Philippe P. Calais, PharmD, PhD | | | Chief Executive Officer (since 2025), Director (since 2018) and Chairman of the Board (since 2021) | | | 2018 | | | 67 | |
| Elizabeth Czerepak | | | Director | | | 2025 | | | 70 | |
| Thomas A. Fitzgerald | | | Chief Financial Officer, Vice President and Director | | | 2018 | | | 75 | |
| Erik Manting, PhD | | | Director | | | 2020 | | | 54 | |
| Magda Marquet, PhD | | | Director | | | 2021 | | | 67 | |
| Jack E. Stover | | | Director | | | 2025 | | | 73 | |
| Name | | | Position Held with TransCode | | | Officer Since | | | Age | |
| Philippe P. Calais, PharmD, PhD | | | Chief Executive Officer, Director and Chairman of the Board | | | 2025 | | | 67 | |
| Thomas A. Fitzgerald | | | Chief Financial Officer, Vice President, and Director | | | 2018 | | | 75 | |
| Name | | | Position Held with TransCode | | | Position Since | |
| Zdravka Medarova, PhD | | | Scientific Co-Founder, Chief Scientific Officer | | | 2021 | |
| Anna Moore, PhD | | | Scientific Co-Founder, Scientific Advisor | | | 2016 | |
| | Audit Committee | | | Compensation Committee | | | Nominating and Corporate Governance Committee | |
| | Elizabeth Czerepak* | | | Elizabeth Czerepak | | | Erik Manting* | |
| | Erik Manting | | | Erik Manting | | | Magda Marquet | |
| | Jack E. Stover | | | Magda Marquet* | | | Jack E. Stover | |
6 Liberty Square, #2382
Boston, MA 02109 USA
| Director Compensation | | | Fees Earned or Paid in Cash | | | Option Awards | | | All Other Compensation | | | Total | | ||||||||||||
| Calais (only what was paid in his role of director) | | | | $ | 192,308 | | | | | | — | | | | | | — | | | | | $ | 192,308 | | |
| Manting | | | | | 60,500 | | | | | | — | | | | | | — | | | | | $ | 60,500 | | |
| Marquet | | | | | 62,500 | | | | | | — | | | | | | — | | | | | $ | 62,500 | | |
| Czerepak | | | | | † | | | | | | — | | | | | | — | | | | | | — | | |
| Stover | | | | | † | | | | | | — | | | | | | — | | | | | | — | | |
| Board of Directors: | | | Annual Retainer | | |||
| Members | | | | $ | 40,000 | | |
| Additional retainer for non-executive chair | | | | $ | 40,000 | | |
| Audit Committee: | | | | | | | |
| Members (other than chair) | | | | $ | 7,500 | | |
| Retainer for chair | | | | $ | 15,000 | | |
| Compensation Committee: | | | | | | | |
| Members (other than chair) | | | | $ | 5,000 | | |
| Retainer for chair | | | | $ | 10,000 | | |
| Nominating and Corporate Governance Committee: | | | | | | | |
| Members (other than chair) | | | | $ | 5,000 | | |
| Retainer for chair | | | | $ | 8,000 | | |
| Name and principal position | | | Year | | | Salary ($) | | | Bonus ($) | | | Stock Awards ($) | | | Option Awards ($)(1) | | | All Other Compensation ($) | | | Total ($) | | |||||||||||||||||||||
| Philippe P. Calais Chief Executive Officer | | | | | 2025 | | | | | $ | 123,808 | | | | | $ | 250,000 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 373,808 | | |
| | | | 2024 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | ||
| Thomas A. Fitzgerald Vice President, Chief Financial Officer, and former interim Chief Executive Officer | | | | | 2025 | | | | | $ | 480,000(2) | | | | | $ | 589,615 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 1,069,615 | | |
| | | | 2024 | | | | | | 255,076(3) | | | | | | — | | | | | | — | | | | | $ | 701,890 | | | | | | — | | | | | | 956,966 | | | ||
| | | | | | | | | | Option Awards | | | Stock Awards | | ||||||||||||||||||||||||||||||
| Name | | | Vesting Commencement Date | | | Number of Securities Underlying Unexercised Options (#) Exercisable | | | Number of Securities Underlying Unexercised Options (#) Unexercisable | | | Option Exercise Price ($) | | | Option Expiration Date | | | Number of Shares or Units of Stock that Have Not Vested (#) | | | Market Value Of Shares or Units of Stock That Have Not Vested ($) | | |||||||||||||||||||||
| Philippe P. Calais | | | | | 1/1/2024 | | | | | | 76 | | | | | | — | | | | | | 1,108.80 | | | | | | 6/13/2034 | | | | | | — | | | | | | — | | |
| | | | 6/13/2024 | | | | | | 1 | | | | | | — | | | | | | 1,090.32 | | | | | | 6/12/2034 | | | | | | — | | | | | | — | | | ||
| | | | 5/19/2023 | | | | | | 1 | | | | | | — | | | | | | 209,489.28 | | | | | | 5/18/2033 | | | | | | — | | | | | | — | | | ||
| | | | 5/10/2023 | | | | | | 1 | | | | | | — | | | | | | 220,651.20 | | | | | | 5/9/2033 | | | | | | — | | | | | | — | | | ||
| | | | 6/22/2022 | | | | | | 1 | | | | | | — | | | | | | 916,608.00 | | | | | | 6/21/2032 | | | | | | — | | | | | | — | | | ||
| | | | 12/1/2020 | | | | | | 1 | | | | | | — | | | | | | 2,888,273.73 | | | | | | 12/1/2030 | | | | | | — | | | | | | — | | | ||
| Thomas A. Fitzgerald | | | | | 1/1/2024 | | | | | | 704 | | | | | | — | | | | | | 1,108.80 | | | | | | 6/18/2034 | | | | | | — | | | | | | — | | |
| | | | 5/19/2023 | | | | | | 1 | | | | | | — | | | | | | 209,489.28 | | | | | | 5/18/2033 | | | | | | — | | | | | | — | | | ||
| | | | 12/1/2022 | | | | | | 1 | | | | | | — | | | | | | 376,992.00 | | | | | | 12/11/2032 | | | | | | — | | | | | | — | | | ||
| | | | 2/1/2022 | | | | | | 1 | | | | | | — | | | | | | 1,567,104.00 | | | | | | 2/28/2032 | | | | | | — | | | | | | — | | | ||
| | | | 2/1/2022 | | | | | | 1 | | | | | | — | | | | | | 1,811,040.00 | | | | | | 1/31/2032 | | | | | | — | | | | | | — | | | ||
| | | | 1/1/2020 | | | | | | 1 | | | | | | — | | | | | | 60,934.16 | | | | | | 6/19/2030 | | | | | | — | | | | | | — | | | ||
Elizabeth Czerepak, Chair
Erik Manting
Jack E. Stover
THERAPEUTICS, INC. 2021 STOCK OPTION AND INCENTIVE PLAN
| | | | Actual May 28, 2026 | | | Notes | | | Pro Forma For Proposed Increase | | | Notes | | ||||||||||||
| Base Shares | | | | | 950,302 | | | | | | | | | | | | 16,822,560 | | | | | | B | | |
| Options | | | | | 2,035 | | | | | | A | | | | | | 1,949,894 | | | | | | C | | |
| Total Base Shares and Options | | | | | 952,337 | | | | | | | | | | | | 18,772,454 | | | | | | | | |
| | | | Actual May 28, 2026 | | | Notes | | | Pro Forma For Proposed Increase | | | Notes | | ||||||
| Options as a Percent of: | | | | | | | | | | | | | | | | | | | |
| Base Shares | | | | | * | | | | | | | | | 11.6% | | | | | |
| Total Base Shares and Options | | | | | * | | | | | | | | | 10.4% | | | | | |
(or other service relationship) with us through a specified restricted period.
| Name and Position | | | Number of Shares of Common Stock Underlying Options | | |||
| Philippe P. Calais | | | | | 81 | | |
| Thomas A. Fitzgerald | | | | | 709 | | |
| Current executive officers, as a group | | | | | 790 | | |
| Current directors who are not executive officers, as a group | | | | | 162 | | |
| Current employees who are not executive officers, as a group | | | | | 1,074 | | |
| Current advisors and consultants who are not directors or executive officers, as a group | | | | | 9 | | |
WITHUMSMITH+BROWN, PC AS TRANSCODE’S INDEPENDENT REGISTERED
PUBLIC ACCOUNTING FIRM FOR THE FISCAL YEAR ENDING DECEMBER 31, 2026
| Fee Category | | | Fiscal Year 2025 ($) | | | Fiscal Year 2024 ($) | | ||||||
| Audit fees(1) | | | | $ | 461,540 | | | | | $ | 199,852 | | |
| Audit-related fees(2) | | | | $ | 17,850 | | | | | $ | 71,758 | | |
| Tax fees(3) | | | | $ | 11,536 | | | | | $ | 10,140 | | |
| All other fees(4) | | | | | — | | | | | | — | | |
| Total Fees | | | | $ | 490,926 | | | | | $ | 281,750 | | |
| Name of Director or Named Executive Officer | | | Shares Beneficially Owned | | | Percentage of Shares Beneficially Owned | | ||||||
| Philippe Calais, PharmD, PhD | | | | | 83(1) | | | | | | * | | |
| Elizabeth Czerepak, MBA | | | | | — | | | | | | — | | |
| Thomas A. Fitzgerald | | | | | 712(2) | | | | | | * | | |
| Erik Manting, PhD | | | | | 81(3) | | | | | | * | | |
| Magda Marquet, PhD | | | | | 81(4) | | | | | | * | | |
| Jack E. Stover | | | | | — | | | | | | — | | |
| All Executive Officers and Directors as a Group (five persons) | | | | | 957 | | | | | | * | | |
| Beneficial Owners of more than 5% of our Common Stock | | | | | | | | | | | | | |
| Entities Associated with CK Life Sciences Int’l., (Holdings) Inc. | | | | | 83,285(5) | | | | | | 8.76% | | |
| Entities Associated with YA II PN, Ltd. | | | | | 101,772(6) | | | | | | 9.99% | | |
| Name of Director or Named Executive Officer | | | Shares Beneficially Owned | | | % of Shares Outstanding | | ||||||
| Philippe Calais, PharmD, PhD | | | | | 83(1) | | | | | | * | | |
| Elizabeth Czerepak, MBA | | | | | — | | | | | | — | | |
| Thomas A. Fitzgerald | | | | | 712(2) | | | | | | * | | |
| Erik Manting, PhD | | | | | 81(3) | | | | | | * | | |
| Magda Marquet, PhD | | | | | 81(4) | | | | | | * | | |
| Jack Stover | | | | | — | | | | | | * | | |
| All Executive Officers and Directors as a Group (five persons) | | | | | 957 | | | | | | * | | |
| Certain Other Beneficial Owners of our Common Stock: | | | | | | | | | | | | | |
| Entities associated with CK Life Sciences Int’l., (Holdings) Inc. | | | | | 14,134,481(5) | | | | | | 9.9%(6) | | |
| Unleash Immuno Oncolytics, Inc. | | | | | 1,136,364(7) | | | | | | 4.9%(6) | | |
| Entities associated with YA II PN, LTD | | | | | 1,865,469(8) | | | | | | 9.9%(6) | | |
| Affiliates of Tungsten Advisors | | | | | 684,698(9) | | | | | | 3.7% | | |
| | | | Equity Compensation Plan Information | | |||||||||||||||
| Plan category | | | Number of securities to be issued upon exercise of outstanding options, warrants and rights | | | Weighted Average exercise price of outstanding options, warrants and rights($) | | | Number of securities remaining available for future issuance under equity compensation plans (excluding securities referenced in column (a)) | | |||||||||
| | | | (a)(1) | | | (b) | | | (c)(2) | | |||||||||
| Equity compensation plans approved by security holders | | | | | 2,035 | | | | | $ | 15,880.93 | | | | | | 169,790 | | |
| Equity compensation plans not approved by security holders: | | | | | N/A | | | | | | N/A | | | | | | N/A | | |
| Total | | | | | 2,035 | | | | | $ | 15,880.93 | | | | | | 169,790 | | |
Attention: Corporate Secretary
6 Liberty Square, #2382
Boston, MA 02109
TransCode Therapeutics, Inc.
6 Liberty Square, #2382
Boston, Massachusetts 02109
Member: FINRA/SIPC
| | | | TransCode Therapeutics, Inc. (Historical) | | | Licensing Agreement March 2, 2026 | | | Notes | | | Financing Agreement April 6, 2026 | | | Notes | | | Preferred to Common Conversion | | | Notes | | | Pro Forma Post Shareholder Vote | | |||||||||||||||
| | | | | | | | | | (Unaudited) | | | | | | | | | | | | | | | (Unaudited) | | | | | | (Unaudited) | | |||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Cash | | | | $ | 17,813,521 | | | | | $ | — | | | | | | | | $ | 5,290,000 | | | | C, D | | | | $ | — | | | | | | | | $ | 23,103,521 | | |
| Grant receivable | | | | | 952,460 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 952,460 | | |
| Reimbursement right | | | | | 2,297,806 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 2,297,806 | | |
| Due from related party | | | | | 638 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 638 | | |
| Prepaid expenses and other current assets | | | | | 919,440 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 919,440 | | |
| Total current assets | | | | | 21,983,865 | | | | | | — | | | | | | | | | 5,290,000 | | | | | | | | | — | | | | | | | | | 27,273,865 | | |
| Property and equipment, net of depreciation | | | | | 370,681 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 370,681 | | |
| Goodwill | | | | | 25,744,143 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 25,744,143 | | |
| Intangible assets | | | | | 114,300,000 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 114,300,000 | | |
| Total assets | | | | $ | 162,398,689 | | | | | $ | — | | | | | | | | $ | 5,290,000 | | | | | | | | $ | — | | | | | | | | $ | 167,688,689 | | |
| Liabilities, Series A Non-Voting Convertible Preferred Stock, and Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Accounts payable and accrued expenses | | | | $ | 3,494,220 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 3,494,220 | | |
| Total current liabilities | | | | | 3,494,220 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 3,494,220 | | |
| Long-term liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Warrant liability – Series C | | | | | 434,399 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 434,399 | | |
| Contingent consideration | | | | | 6,364,000 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 6,364,000 | | |
| Deferred tax liability | | | | | 226,068 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 226,068 | | |
| Convertible notes | | | | | — | | | | | | — | | | | | | | | | 6,000,000 | | | | | | | | | | | | | | | | | | 6,000,000 | | |
| Long-term liabilities | | | | | 7,024,467 | | | | | | — | | | | | | | | | 6,000,000 | | | | | | | | | — | | | | | | | | | 13,024,467 | | |
| Total liabilities | | | | | 10,518,687 | | | | | | — | | | | | | | | | 6,000,000 | | | | | | | | | — | | | | | | | | | 16,518,687 | | |
| Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Series A Non-Voting Convertible Preferred Stock – $0.0001 par value per share; 1,242.0718 shares authorized at March 31, 2026, and December 31, 2025; 1,212.1822 shares issued and outstanding at March 31, 2026, and December 31, 2025 | | | | | 141,544,536 | | | | | | — | | | | | | | | | — | | | | | | | | | (141,544,536) | | | | E | | | | | — | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
| | | | TransCode Therapeutics, Inc. (Historical) | | | Licensing Agreement March 2, 2026 | | | Notes | | | Financing Agreement April 6, 2026 | | | Notes | | | Preferred to Common Conversion | | | Notes | | | Pro Forma Post Shareholder Vote | | |||||||||||||||
| | | | | | | | | | (Unaudited) | | | | | | | | | | | | | | | (Unaudited) | | | | | | (Unaudited) | | |||||||||
| Series B Non-Voting Convertible Preferred Stock – $0.0001 par value per share; 223.7337 shares authorized at March 31, 2026, and December 31, 2025; 223.7337 shares issued and outstanding at March 31, 2026, and December 31, 2025 | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | F | | | | | — | | |
| Series C Non-Voting Convertible Preferred Stock – $0.0001 par value per share; 1,214,204 and -0- shares authorized at March 31, 2026, and December 31, 2025, respectively; 1,214,204 and -0- shares issued and outstanding at March 31, 2026, and December 31, 2025, respectively | | | | | — | | | | | | 10,426,257 | | | | A, B | | | | | — | | | | | | | | | (10,426,257) | | | | G | | | | | — | | |
| Common stock – $0.0001 par value per share; 290,000,000 shares authorized at March 31, 2026, and December 31, 2025; 916,968 shares issued and outstanding at March 31, 2026, and December 31, 2025 | | | | | 92 | | | | | | — | | | | | | | | | — | | | | | | | | | 1,557 | | | | E, F, G | | | | | 1,649 | | |
| Additional paid-in capital | | | | | 108,198,366 | | | | | | | | | | | | | | | (460,000) | | | | D | | | | | 151,969,236 | | | | | | | | | 259,707,602 | | |
| Accumulated deficit | | | | | (97,862,992) | | | | | | (10,426,257) | | | | A, B | | | | | (250,000) | | | | C | | | | | — | | | | | | | | | (108,539,249) | | |
| Total stockholders’ equity | | | | | 10,335,466 | | | | | | — | | | | | | | | | (710,000) | | | | | | | | | 141,544,536 | | | | | | | | | 151,170,002 | | |
| Total liabilities, Series A Non-Voting Convertible Preferred Stock and stockholders’ equity | | | | $ | 162,398,689 | | | | | $ | — | | | | | | | | $ | 5,290,000 | | | | | | | | $ | — | | | | | | | | $ | 167,688,689 | | |
| | ||||||||||||||||||||||||||||||||||||||||
FOR THE YEAR ENDED DECEMBER 31, 2025
| | | | TransCode Therapeutics, Inc. (Historical) | | | Licensing Agreement March 2, 2026 | | | Notes | | | Financing Agreement | | | Notes | | | Preferred to Common Conversion | | | Notes | | | Pro Forma Post Shareholder Vote | | |||||||||||||||
| | | | | | | | | | (Unaudited) | | | | | | (Unaudited) | | | | | | (Unaudited) | | | | | | (Unaudited) | | ||||||||||||
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Research and development | | | | $ | 13,421,848 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 13,421,848 | | |
| Acquired in-process research and development expense | | | | | — | | | | | | 10,426,257 | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 10,426,257 | | |
| General and administrative | | | | | 5,771,063 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 5,771,063 | | |
| Acquisition-related transaction costs | | | | | 8,787,160 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 8,787,160 | | |
| Total general and administrative | | | | | 14,558,223 | | | | | | — | | | | | | | | | — | | | | | | | | | | | | | | | | | | 14,558,223 | | |
| Total operating expenses | | | | | 27,980,071 | | | | | | 10,426,257 | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 38,406,328 | | |
| Operating loss | | | | | (27,980,071) | | | | | | (10,426,257) | | | | | | | | | — | | | | | | | | | — | | | | | | | | | (38,406,328) | | |
| Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Change in fair value of warrant liabilities | | | | | (9,277,321) | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | (9,277,321) | | |
| Change in fair value of contingent consideration | | | | | 1,584,000 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 1,584,000 | | |
| Grant income | | | | | 1,277,867 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 1,277,867 | | |
| Currency exchange gain (loss) | | | | | (112,065) | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | (112,065) | | |
| Interest income | | | | | 79,198 | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | 79,198 | | |
| Interest expense | | | | | (6,616) | | | | | | — | | | | | | | | | (300,000) | | | | H | | | | | — | | | | | | | | | (306,616) | | |
| Total other income (expense) | | | | | (6,454,937) | | | | | | — | | | | | | | | | (300,000) | | | | | | | | | — | | | | | | | | | (6,754,936) | | |
| Loss before income taxes | | | | | (34,435,008) | | | | | | (10,426,257) | | | | | | | | | (300,000) | | | | | | | | | — | | | | | | | | | (45,161,265) | | |
| Deferred income tax provision | | | | | (226,068) | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | (226,068) | | |
| Net loss | | | | | (34,661,076) | | | | | | (10,426,257) | | | | | | | | | (300,000) | | | | | | | | | — | | | | | | | | | (45,387,333) | | |
| Accrual of paid-in-kind dividends on Series A Non-Voting Convertible Preferred Stock | | | | | (1,610,211) | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | | (1,610,211) | | |
| Net loss attributable to common stockholders | | | | $ | (36,271,287) | | | | | $ | (10,426,257) | | | | | | | | $ | (300,000) | | | | | | | | $ | — | | | | | | | | $ | (46,997,544) | | |
| Basic and diluted net loss per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net loss attributable to common stockholders | | | | $ | (36,271,287) | | | | | $ | (10,426,257) | | | | | | | | $ | (300,000) | | | | | | | | $ | — | | | | | | | | $ | (46,997,544) | | |
| Weighted-average common shares outstanding | | | | | 689,713 | | | | | | 1,214,204 | | | | G | | | | | — | | | | | | | | | 14,359,159 | | | | E, F | | | | | 16,263,076 | | |
| Net loss per share | | | | $ | (52.59) | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | | | | $ | (2.89) | | |
| | | | | | | Year Ended 31-Dec-25 | | |||
| E, F | | | Issuance of TransCode stock to DEFJ, LLC | | | | | 14,359,159 | | |
| G | | | Issuance of TransCode stock to DEFJ, LLC | | | | | 1,214,204 | | |
| | | | | | | | | 15,573,363 | | |
| | | | TransCode Therapeutics, Inc. (Historical) | | | Financing Agreement April 6, 2026 | | | Notes | | | Preferred to Common Conversion | | | Notes | | | Pro Forma Post Shareholder Vote | | ||||||||||||
| | | | (Unaudited) | | | (Unaudited) | | | | | | (Unaudited) | | | | | | (Unaudited) | | ||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Cash | | | | $ | 12,835,454 | | | | | $ | 5,290,000 | | | | A, B | | | | $ | — | | | | | | | | $ | 18,125,454 | | |
| Reimbursement right | | | | | 2,297,806 | | | | | | — | | | | | | | | | — | | | | | | | | | 2,297,806 | | |
| Due from related party | | | | | 638 | | | | | | — | | | | | | | | | — | | | | | | | | | 638 | | |
| Prepaid expenses and other current assets | | | | | 1,615,096 | | | | | | — | | | | | | | | | — | | | | | | | | | 1,615,096 | | |
| Total current assets | | | | | 16,748,994 | | | | | | 5,290,000 | | | | | | | | | — | | | | | | | | | 22,038,994 | | |
| Property and equipment, net of depreciation | | | | | 346,745 | | | | | | — | | | | | | | | | — | | | | | | | | | 346,745 | | |
| Goodwill | | | | | 25,744,143 | | | | | | — | | | | | | | | | — | | | | | | | | | 25,744,143 | | |
| Intangible assets | | | | | 114,300,000 | | | | | | — | | | | | | | | | — | | | | | | | | | 114,300,000 | | |
| Deferred offering costs | | | | | 25,000 | | | | | | — | | | | | | | | | — | | | | | | | | | 25,000 | | |
| Total assets | | | | $ | 157,164,882 | | | | | $ | 5,290,000 | | | | | | | | $ | — | | | | | | | | $ | 162,454,882 | | |
| Liabilities, Series A Non-Voting Convertible Preferred Stock, and Stockholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Accounts payable and accrued expenses | | | | $ | 5,293,308 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 5,293,308 | | |
| Deferred grant income | | | | | 85,262 | | | | | | — | | | | | | | | | — | | | | | | | | | 85,262 | | |
| Total current liabilities | | | | | 5,378,570 | | | | | | — | | | | | | | | | — | | | | | | | | | 5,378,570 | | |
| Long-term liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Warrant liability – Series C | | | | | 559,747 | | | | | | — | | | | | | | | | — | | | | | | | | | 559,747 | | |
| Contingent consideration | | | | | 6,248,000 | | | | | | — | | | | | | | | | — | | | | | | | | | 6,248,000 | | |
| Deferred tax liability | | | | | 457,377 | | | | | | — | | | | | | | | | — | | | | | | | | | 457,377 | | |
| Convertible notes | | | | | — | | | | | | 6,000,000 | | | | | | | | | — | | | | | | | | | 6,000,000 | | |
| Long-term liabilities | | | | | 7,265,124 | | | | | | 6,000,000 | | | | | | | | | — | | | | | | | | | 13,265,124 | | |
| Total liabilities | | | | | 12,643,694 | | | | | | 6,000,000 | | | | | | | | | — | | | | | | | | | 18,643,694 | | |
| Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Series A Non-Voting Convertible Preferred Stock – $0.0001 par value per share; 1,242.0718 shares authorized at March 31, 2026, and December 31, 2025; 1,212.1823 shares issued and outstanding at March 31, 2026, and December 31, 2025 | | | | | 143,269,761 | | | | | | — | | | | | | | | | (143,269,761) | | | | C | | | | | — | | |
| Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Series B Non-Voting Convertible Preferred Stock – $0.0001 par value per share; 223.7337 shares authorized and issued and outstanding at March 31, 2026, and December 31, 2025 | | | | | — | | | | | | — | | | | | | | | | — | | | | D | | | | | — | | |
| | | | TransCode Therapeutics, Inc. (Historical) | | | Financing Agreement April 6, 2026 | | | Notes | | | Preferred to Common Conversion | | | Notes | | | Pro Forma Post Shareholder Vote | | ||||||||||||
| | | | (Unaudited) | | | (Unaudited) | | | | | | (Unaudited) | | | | | | (Unaudited) | | ||||||||||||
| Series C Non-Voting Convertible Preferred Stock – $0.0001 par value per share; 1,214,204 and -0- shares authorized at March 31, 2026, and December 31, 2025, respectively; 1,214,204 and -0- shares issued and outstanding at March 31, 2026, and December 31, 2025, respectively | | | | | 121 | | | | | | — | | | | | | | | | (121) | | | | E | | | | | — | | |
| Common Stock – $0.0001 par value per share; 290,000,000 shares authorized at March 31, 2026, and December 31, 2025; 916,968 shares issued and outstanding at March 31, 2026, and December 31, 2025 | | | | | 92 | | | | | | — | | | | | | | | | 1,557 | | | | C, D, E | | | | | 1,648 | | |
| Additional paid-in capital | | | | | 116,899,277 | | | | | | (460,000) | | | | B | | | | | 143,268,325 | | | | | | | | | 259,707,602 | | |
| Accumulated deficit | | | | | (115,648,063) | | | | | | (250,000) | | | | A | | | | | — | | | | | | | | | (115,898,063) | | |
| Total stockholders’ equity | | | | | 1,251,427 | | | | | | (710,000) | | | | | | | | | 143,269,761 | | | | | | | | | 143,811,188 | | |
| Total liabilities, Series A Non-Voting Convertible Preferred Stock and stockholders’ equity | | | | $ | 157,164,882 | | | | | $ | 5,290,000 | | | | | | | | $ | — | | | | | | | | $ | 162,454,882 | | |
| | |||||||||||||||||||||||||||||||
FOR THE THREE MONTHS ENDED MARCH 31, 2026
| | | | TransCode Therapeutics, Inc. (Historical) | | | Financing Agreement April 6, 2026 | | | Notes | | | Preferred to Common Conversion | | | Notes | | | Pro Forma Post Shareholder Vote | | ||||||||||||
| | | | (Unaudited) | | | (Unaudited) | | | | | | (Unaudited) | | | | | | (Unaudited) | | ||||||||||||
| Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Research and development | | | | $ | 5,106,949 | | | | | $ | — | | | | | | | | $ | — | | | | | | | | $ | 5,106,949 | | |
| Acquired in-process research and development expense | | | | | 10,426,257 | | | | | | — | | | | | | | | | — | | | | | | | | | 10,426,257 | | |
| General and administrative | | | | | 2,221,823 | | | | | | — | | | | | | | | | — | | | | | | | | | 2,221,823 | | |
| Total operating expenses | | | | | 17,755,029 | | | | | | — | | | | | | | | | — | | | | | | | | | 17,755,029 | | |
| Operating loss | | | | | (17,755,029) | | | | | | — | | | | | | | | | — | | | | | | | | | (17,755,029) | | |
| Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Change in fair value of warrant liabilities | | | | | (125,348) | | | | | | — | | | | | | | | | — | | | | | | | | | (125,348) | | |
| Change in fair value of contingent consideration | | | | | 116,000 | | | | | | — | | | | | | | | | — | | | | | | | | | 116,000 | | |
| Grant income | | | | | 139,835 | | | | | | — | | | | | | | | | — | | | | | | | | | 139,835 | | |
| Currency exchange gain (loss) | | | | | (21,108) | | | | | | — | | | | | | | | | — | | | | | | | | | (21,108) | | |
| Interest income | | | | | 91,888 | | | | | | — | | | | | | | | | — | | | | | | | | | 91,888 | | |
| Interest expense | | | | | — | | | | | | (75,000) | | | | F | | | | | — | | | | | | | | | (75,000) | | |
| Total other income (expense) | | | | | 201,267 | | | | | | (75,000) | | | | | | | | | — | | | | | | | | | 126,267 | | |
| Loss before income taxes | | | | | (17,553,762) | | | | | | (75,000) | | | | | | | | | — | | | | | | | | | (17,628,762) | | |
| Deferred income tax provision | | | | | (231,309) | | | | | | — | | | | | | | | | — | | | | | | | | | (231,309) | | |
| Net loss | | | | | (17,785,071) | | | | | | (75,000) | | | | | | | | | — | | | | | | | | | (17,860,071) | | |
| Accrual of paid-in-kind dividends on Series A Non-Voting Convertible Preferred Stock | | | | | (1,725,225) | | | | | | — | | | | | | | | | — | | | | | | | | | (1,725,225) | | |
| Net loss attributable to common stockholders | | | | $ | (19,510,296) | | | | | $ | (75,000) | | | | | | | | $ | — | | | | | | | | $ | (19,585,296) | | |
| Basic and diluted net loss per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Net loss attributable to common stockholders | | | | $ | (19,510,296) | | | | | $ | (75,000) | | | | | | | | $ | — | | | | | | | | $ | (19,585,296) | | |
| Weighted-average common shares outstanding | | | | | 916,968 | | | | | | — | | | | | | | | | 15,573,363 | | | | G | | | | | 17,704,535 | | |
| Net loss per share | | | | $ | (21.28) | | | | | | — | | | | | | | | | — | | | | | | | | $ | (1.11) | | |
| | | | Three Months Ended March 31, 2026 | | |||
| Issuance of TransCode Stock upon conversion of Series A Non-Convertible Preferred Stock | | | | | 12,121,822 | | |
| Issuance of TransCode Stock upon conversion of Series B Non-Convertible Preferred Stock | | | | | 2,237,337 | | |
| Issuance of TransCode Stock upon conversion of Series C Non-Convertible Preferred Stock | | | | | 1,214,204 | | |
| | | | | | 15,573,363 | | |