XML 39 R26.htm IDEA: XBRL DOCUMENT v3.24.4
Common Stock, Stock Options and Warrants (Tables)
12 Months Ended
Sep. 30, 2024
Common Stock, Stock Options and Warrants [Abstract]  
Schedule of Common Shares The Company completed the following sales of its common shares through the Manager in September.
           Gross   Net 
Date  Shares   Price   Proceeds   Proceeds 1 
9/23/2024   14,295   $14.22   $203,240   $195,815 
9/27/2024   3,254   $12.65    41,148    41,358 
9/30/2024   619   $12.52    7,752    7,223 
Total   18,168    
 
   $252,140   $247,396 
1)Net proceeds after deducting the broker fee and trading expenses but before offering expenses.
Schedule of Determining the fair Value of Stock Option Grants The following assumptions were used in determining the fair value of stock option grants for the years ended September 30, 2024 and 2023:
   2024  2023
Risk-free interest rate  4.62 – 4.66%  1.05 – 2.94%
Expected dividend yield  0.00%  0.00%
Expected term  5.50 – 10 years  6.50 – 10 years
Expected volatility  85 – 86%  94 – 110%
The following assumptions were used in determining the fair value of the Citius Oncology stock option grants for the year ended September 30, 2024 and 2023:
   2024  2023
Risk-free interest rate  4.66%  4.11%
Expected dividend yield  0.00%  0.00%
Expected term  6.50 years  5.96 years
Expected volatility  87%  91%
Schedule of Option Activity Under Our Stock Option Plans A summary of option activity under the Citius Pharma plans (excluding the NoveCite and Citius Oncology Stock Plans) is presented below:
   Option
Shares
   Weighted-
Average
Exercise
Price
   Weighted-
Average
Remaining
Contractual
Term
   Aggregate
Intrinsic
Value
 
Outstanding at September 30, 2023   532,207   $44.75    7.41 years   $56,203 
Granted   166,400   $17.50    9.04 years   $0.00 
Exercised   (2,125)  $0.38        $39,068 
Forfeited or expired   (40,398)  $68.50           
Outstanding at September 30, 2024   656,084   $36.41    7.26 years   $0.00 
                     
Exercisable at September 30, 2024   347,618   $44.40    6.27 years   $0.00 
A summary of option activity under the Citius Oncology plan is presented below:
   Shares   Weighted-
Average
Exercise
Price
   Weighted-
Average
Remaining
Contractual
Term
   Aggregate
Intrinsic
Value
 
Outstanding at September 30, 2023   12,600,000   $2.15    9.77 years   $
 
Granted   150,000    2.15           
Forfeited   
                
Outstanding at September 30, 2024   12,750,000   $2.15    8.78 years   $
 
Exercisable at September 30, 2024   3,937,500   $2.15    8.77 years   $
 
Schedule of Exercise of Outstanding Warrants The following table summarizes the warrants outstanding at September 30, 2024:
   Exercise
price
   Number   Expiration Dates
August 2018 Offering Investors   28.75    156,863   August 14, 2024
August 2018 Offering Agent   39.84    7,576   August 8, 2024
April 2019 Registered Direct/Private Placement Investors   35.50    51,780   April 5, 2024
April 2019 Registered Direct/Private Placement Agent   48.28    9,605   April 5, 2024
September 2019 Offering Investors   19.25    111,732   September 27, 2024
September 2019 Offering Underwriter   27.97    7,774   September 27, 2024
February 2020 Exercise Agreement Placement Agent   31.88    5,555   August 19, 2025
May 2020 Registered Direct Offering Investors   25.00    66,824   November 18, 2025
May 2020 Registered Direct Offering Placement Agent   33.20    6,226   May 14, 2025
August 2020 Underwriter   32.81    8,079   August 10, 2025
January 2021 Registered Direct Offering Investors   30.78    123,648   July 27, 2026
January 2021 Registered Direct Offering Agent   40.44    14,065   July 27, 2026
February 2021 Offering Investors   42.50    823,211   February 19, 2026
February 2021 Offering Agent   47.03    100,256   February 19, 2026
May 2023 Registered Direct Offering Investors   37.50    500,000   May 8, 2028
May 2023 Registered Direct Offering Agent   37.50    35,000   May 3, 2028
April 2024 Registered Direct Offering Investors   18.75    857,143   October 30, 2029
April 2024 Registered Direct Offering Agent   21.875    60,000   April 25, 2029
         2,945,337    

 

Schedule of Common Stock Reserved for Future Issuances A summary of common stock reserved for future issuances by the Company excluding all subsidiaries as of September 30, 2024 is as follows:
Stock plan options outstanding   656,084 
Stock plan shares available for future grants   303,000 
Warrants outstanding   2,945,337 
Total   3,904,421