20250001355790--12-31Q2falsehttp://fasb.org/us-gaap/2025#RelatedPartyMemberhttp://fasb.org/us-gaap/2025#RelatedPartyMemberhttp://fasb.org/us-gaap/2025#ProductMemberhttp://fasb.org/us-gaap/2025#ProductMemberhttp://fasb.org/us-gaap/2025#ProductMemberhttp://fasb.org/us-gaap/2025#ProductMember3http://fasb.org/us-gaap/2025#ProductMemberhttp://fasb.org/us-gaap/2025#ProductMemberhttp://fasb.org/us-gaap/2025#ProductMemberhttp://fasb.org/us-gaap/2025#ProductMemberhttp://fasb.org/us-gaap/2025#ProductMemberhttp://fasb.org/us-gaap/2025#ProductMemberhttp://fasb.org/us-gaap/2025#ProductMemberhttp://fasb.org/us-gaap/2025#ProductMemberhttp://fasb.org/us-gaap/2025#ProductMemberhttp://fasb.org/us-gaap/2025#ProductMemberhttp://fasb.org/us-gaap/2025#ProductMemberhttp://fasb.org/us-gaap/2025#ProductMember0001355790isco:TwoZeroZeroSixPlanAndTwoZeroOneZeroPlanMember2025-06-300001355790isco:UnsecuredNonConvertiblePromissoryNoteMember2023-12-310001355790isco:ChiefExecutiveOfficerAndCoChairmanMemberisco:UnsecuredNonConvertiblePromissoryNoteMember2023-01-012023-12-310001355790isco:SeriesITwoConvertiblePreferredStockMember2025-01-012025-06-300001355790isco:SeriesDRedeemableConvertiblePreferredStockMember2025-06-300001355790us-gaap:SeriesGPreferredStockMembersrt:MinimumMember2025-06-300001355790us-gaap:AdditionalPaidInCapitalMember2024-12-310001355790isco:SanDiegoMemberisco:SupplementalOfficeSpaceMember2025-01-012025-06-300001355790isco:SeriesBSeriesGSeriesIOneSeriesITwoPreferredStockMember2025-06-300001355790us-gaap:ResearchAndDevelopmentExpenseMember2024-01-012024-06-3000013557902023-12-310001355790isco:TherapeuticMarketMember2025-04-012025-06-300001355790isco:CellsMemberisco:BiomedicalMarketMembercountry:US2024-04-012024-06-300001355790us-gaap:RedeemableConvertiblePreferredStockMember2025-01-012025-06-300001355790us-gaap:LeaseholdImprovementsMember2025-06-300001355790isco:SanDiegoMemberisco:CorporateHeadquartersMember2025-01-012025-06-300001355790us-gaap:CostOfSalesMember2024-01-012024-06-300001355790us-gaap:NonredeemableConvertiblePreferredStockMember2025-04-012025-06-300001355790isco:BiomedicalMarketMemberisco:MediaMember2025-04-012025-06-300001355790us-gaap:SeriesDPreferredStockMembersrt:MinimumMember2025-06-300001355790isco:TherapeuticMarketMember2024-01-012024-06-300001355790isco:MajorCustomerMemberus-gaap:SalesRevenueSegmentMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:ProductMember2024-04-012024-06-300001355790srt:MinimumMemberisco:UnsecuredNonConvertiblePromissoryNoteMember2024-09-012024-09-300001355790us-gaap:NonUsMemberisco:BiomedicalMarketMember2024-01-012024-06-3000013557902024-06-300001355790us-gaap:NonredeemableConvertiblePreferredStockMember2024-01-012024-06-300001355790us-gaap:CommonStockMemberisco:TwoThousandTenEquityParticipationPlanMember2025-06-300001355790us-gaap:CommonStockMember2024-06-300001355790us-gaap:RestrictedStockUnitsRSUMember2025-06-300001355790us-gaap:SeriesDPreferredStockMember2025-01-012025-06-300001355790isco:CellsMemberisco:BiomedicalMarketMembercountry:US2025-04-012025-06-3000013557902024-04-012024-06-300001355790us-gaap:OfficeEquipmentMember2024-12-310001355790isco:BiomedicalMarketMemberus-gaap:SalesRevenueSegmentMemberus-gaap:CustomerConcentrationRiskMember2024-04-012024-06-300001355790us-gaap:EmployeeStockOptionMember2025-04-012025-06-300001355790isco:MajorCustomerMemberisco:BiomedicalMarketMemberus-gaap:SalesRevenueSegmentMemberus-gaap:CustomerConcentrationRiskMember2024-04-012024-06-300001355790us-gaap:MachineryAndEquipmentMember2024-12-310001355790us-gaap:NonredeemableConvertiblePreferredStockMember2024-12-310001355790us-gaap:SeriesBPreferredStockMember2025-06-3000013557902025-02-012025-02-280001355790isco:SeriesITwoPreferredStockMember2025-06-300001355790srt:MinimumMemberisco:TwoZeroOneZeroPlanMember2023-09-300001355790us-gaap:EmployeeStockOptionMember2025-01-012025-06-300001355790us-gaap:NonredeemableConvertiblePreferredStockMember2025-06-300001355790srt:MaximumMemberisco:TwoZeroOneZeroPlanMember2023-09-012023-09-300001355790isco:BiomedicalMarketMember2025-01-012025-06-300001355790isco:SeriesDRedeemableConvertiblePreferredStockMember2024-03-310001355790isco:AntiAgingSkincareMarketMember2025-04-012025-06-300001355790srt:MaximumMemberisco:UnsecuredNonConvertiblePromissoryNoteMember2024-09-012024-09-300001355790us-gaap:GeneralAndAdministrativeExpenseMember2024-01-012024-06-300001355790isco:BiomedicalMarketMemberisco:MediaMembercountry:US2025-04-012025-06-300001355790us-gaap:RetainedEarningsMember2024-12-310001355790isco:SeriesBSeriesGSeriesIOneSeriesITwoPreferredStockMember2024-12-310001355790isco:ComputerEquipmentAndSoftwareMember2025-06-300001355790isco:MajorCustomerMemberisco:BiomedicalMarketMemberus-gaap:SalesRevenueSegmentMemberus-gaap:CustomerConcentrationRiskMember2025-04-012025-06-300001355790isco:MajorCustomerMemberisco:BiomedicalMarketMemberus-gaap:SalesRevenueSegmentMemberus-gaap:CustomerConcentrationRiskMember2025-01-012025-06-300001355790us-gaap:NonUsMemberisco:BiomedicalMarketMember2025-01-012025-06-300001355790us-gaap:RetainedEarningsMember2025-04-012025-06-300001355790us-gaap:NonUsMemberisco:BiomedicalMarketMemberisco:MediaMember2024-04-012024-06-300001355790isco:AntiAgingSkincareMarketMember2024-01-012024-06-300001355790isco:SeriesITwoPreferredStockMember2024-12-310001355790us-gaap:SeriesGPreferredStockMember2025-06-300001355790isco:ChiefExecutiveOfficerAndCoChairmanMemberisco:UnsecuredNonConvertiblePromissoryNoteMember2022-09-300001355790us-gaap:RestrictedStockUnitsRSUMember2025-04-012025-06-300001355790isco:MajorCustomerMemberus-gaap:SalesRevenueSegmentMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:ProductMember2025-01-012025-06-3000013557902025-08-110001355790isco:UnsecuredNonConvertiblePromissoryNoteMember2023-01-012023-12-310001355790us-gaap:SeriesDPreferredStockMember2025-06-300001355790isco:UnsecuredNonConvertiblePromissoryNoteMember2024-09-300001355790us-gaap:GeneralAndAdministrativeExpenseMember2025-01-012025-06-300001355790isco:SeriesBSeriesGSeriesITwoPreferredStockMember2025-06-300001355790us-gaap:PreferredStockMember2025-03-3100013557902024-12-310001355790isco:BiomedicalMarketMemberisco:MediaMember2025-01-012025-06-300001355790us-gaap:CommonStockMember2025-03-310001355790isco:BiomedicalMarketMemberisco:MediaMembercountry:US2024-01-012024-06-3000013557902021-11-012021-11-300001355790us-gaap:EmployeeStockOptionMember2024-01-012024-06-300001355790us-gaap:EmployeeStockOptionMember2025-01-012025-06-300001355790isco:CellsMemberisco:BiomedicalMarketMember2025-01-012025-06-300001355790us-gaap:GeneralAndAdministrativeExpenseMember2024-04-012024-06-300001355790isco:FrederickMember2025-01-012025-06-300001355790isco:CellsMemberisco:BiomedicalMarketMember2025-04-012025-06-300001355790us-gaap:AdditionalPaidInCapitalMember2024-01-012024-03-310001355790us-gaap:CommonStockMember2024-03-310001355790us-gaap:RedeemableConvertiblePreferredStockMember2025-06-300001355790us-gaap:SellingAndMarketingExpenseMember2024-04-012024-06-300001355790isco:TwoZeroZeroSixPlanAndTwoZeroOneZeroPlanMember2025-01-012025-06-300001355790isco:AntiAgingMarketMember2025-04-012025-06-300001355790us-gaap:NonUsMemberisco:CellsMemberisco:BiomedicalMarketMember2025-01-012025-06-300001355790isco:OptionsOutstandingMember2025-06-3000013557902025-06-300001355790isco:TherapeuticMarketMember2024-04-012024-06-300001355790us-gaap:EmployeeStockOptionMember2024-01-012024-06-300001355790us-gaap:RetainedEarningsMember2024-03-310001355790srt:MaximumMemberisco:TwoZeroOneZeroPlanMember2023-09-300001355790isco:AntiAgingMarketMember2024-04-012024-06-300001355790us-gaap:RetainedEarningsMember2025-06-300001355790us-gaap:NonUsMemberisco:BiomedicalMarketMemberisco:MediaMember2025-01-012025-06-3000013557902025-01-012025-06-300001355790us-gaap:NonredeemableConvertiblePreferredStockMember2025-01-012025-06-300001355790us-gaap:NonUsMemberisco:CellsMemberisco:BiomedicalMarketMember2024-04-012024-06-3000013557902025-01-012025-03-310001355790isco:BiomedicalMarketMember2024-04-012024-06-3000013557902024-01-012024-03-310001355790us-gaap:SeriesGPreferredStockMember2025-01-012025-06-300001355790isco:BiomedicalMarketMembercountry:US2025-04-012025-06-3000013557902024-01-012024-06-300001355790isco:UnsecuredNonConvertiblePromissoryNoteMember2024-09-012024-09-300001355790us-gaap:ResearchAndDevelopmentExpenseMember2025-04-012025-06-300001355790isco:MajorCustomerMemberus-gaap:SalesRevenueSegmentMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:ProductMember2024-01-012024-06-300001355790isco:SeriesDRedeemableConvertiblePreferredStockMember2023-12-310001355790isco:AntiAgingMarketMember2024-01-012024-06-300001355790isco:ComputerEquipmentAndSoftwareMember2024-12-310001355790srt:MaximumMember2025-01-012025-06-300001355790us-gaap:MachineryAndEquipmentMember2025-06-300001355790us-gaap:AdditionalPaidInCapitalMember2024-03-310001355790us-gaap:RedeemableConvertiblePreferredStockMember2024-04-012024-06-300001355790us-gaap:CommonStockMember2023-12-310001355790us-gaap:AustralianTaxationOfficeMember2025-01-012025-06-300001355790srt:MaximumMemberisco:TwoZeroOneZeroPlanMember2010-04-300001355790isco:BiomedicalMarketMemberus-gaap:SalesRevenueSegmentMemberus-gaap:CustomerConcentrationRiskMember2024-01-012024-06-300001355790us-gaap:GeneralAndAdministrativeExpenseMember2025-04-012025-06-300001355790us-gaap:ConstructionInProgressMember2025-06-300001355790isco:BiomedicalMarketMember2025-04-012025-06-300001355790srt:MinimumMemberisco:TwoZeroOneZeroPlanMember2023-09-012023-09-300001355790us-gaap:NonUsMemberisco:BiomedicalMarketMember2024-04-012024-06-300001355790us-gaap:SeriesBPreferredStockMember2024-12-310001355790us-gaap:RetainedEarningsMember2024-06-300001355790us-gaap:NonredeemableConvertiblePreferredStockMember2024-04-012024-06-300001355790isco:ChiefExecutiveOfficerAndCoChairmanMemberisco:UnsecuredNonConvertiblePromissoryNoteMember2018-03-012022-09-300001355790us-gaap:AdditionalPaidInCapitalMember2025-01-012025-03-310001355790isco:CellsMemberisco:BiomedicalMarketMembercountry:US2025-01-012025-06-300001355790isco:TherapeuticMarketMember2025-01-012025-06-300001355790isco:BiomedicalMarketMemberisco:MediaMembercountry:US2025-01-012025-06-3000013557902021-12-152021-12-1500013557902025-01-012025-01-310001355790us-gaap:AdditionalPaidInCapitalMember2024-04-012024-06-300001355790isco:MajorCustomerMemberus-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMember2024-01-012024-12-310001355790us-gaap:CostOfSalesMember2024-04-012024-06-300001355790us-gaap:SellingAndMarketingExpenseMember2024-01-012024-06-300001355790us-gaap:ConstructionInProgressMember2024-12-310001355790isco:AntiAgingSkincareMarketMember2025-01-012025-06-3000013557902024-03-310001355790us-gaap:RetainedEarningsMember2025-01-012025-03-310001355790isco:UnsecuredNonConvertiblePromissoryNoteMember2025-06-300001355790us-gaap:EmployeeStockOptionMember2024-04-012024-06-300001355790us-gaap:PreferredStockMember2024-06-300001355790isco:CellsMemberisco:BiomedicalMarketMember2024-01-012024-06-300001355790isco:SeriesBSeriesGSeriesITwoPreferredStockMember2024-12-310001355790us-gaap:RetainedEarningsMember2023-12-310001355790isco:BiomedicalMarketMembercountry:US2025-01-012025-06-300001355790isco:AntiAgingMarketMember2025-01-012025-06-300001355790isco:CellsMemberisco:BiomedicalMarketMember2024-04-012024-06-300001355790isco:TwoZeroOneZeroPlanMember2020-06-012020-06-300001355790us-gaap:AdditionalPaidInCapitalMember2025-06-300001355790isco:UnsecuredNonConvertiblePromissoryNoteMember2025-06-012025-06-300001355790us-gaap:RetainedEarningsMember2025-03-310001355790us-gaap:RetainedEarningsMember2024-04-012024-06-300001355790us-gaap:AdditionalPaidInCapitalMember2025-03-310001355790us-gaap:ResearchAndDevelopmentExpenseMember2024-04-012024-06-300001355790isco:BiomedicalMarketMemberisco:MediaMembercountry:US2024-04-012024-06-300001355790us-gaap:PreferredStockMember2025-06-300001355790isco:ChiefExecutiveOfficerAndCoChairmanMemberisco:UnsecuredNonConvertiblePromissoryNoteMember2024-09-012024-09-300001355790us-gaap:OfficeEquipmentMember2025-06-300001355790isco:UnsecuredNonConvertiblePromissoryNoteMember2025-01-012025-06-300001355790srt:MaximumMember2025-06-300001355790us-gaap:RetainedEarningsMember2024-01-012024-03-310001355790us-gaap:AdditionalPaidInCapitalMember2023-12-310001355790us-gaap:SalesRevenueSegmentMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:ProductMember2025-04-012025-06-300001355790isco:MajorCustomerMemberisco:BiomedicalMarketMemberus-gaap:SalesRevenueSegmentMemberus-gaap:CustomerConcentrationRiskMember2024-01-012024-06-300001355790isco:TwoZeroZeroSixPlanMember2025-01-012025-06-300001355790isco:BiomedicalMarketMemberisco:MediaMember2024-04-012024-06-300001355790isco:CellsMemberisco:BiomedicalMarketMembercountry:US2024-01-012024-06-3000013557902025-04-012025-06-300001355790us-gaap:NonUsMemberisco:BiomedicalMarketMember2025-04-012025-06-300001355790us-gaap:LeaseholdImprovementsMember2024-12-3100013557902025-03-3100013557902025-03-012025-03-310001355790isco:TwoZeroZeroSixPlanMembersrt:MaximumMember2006-12-310001355790us-gaap:EmployeeStockOptionMember2025-04-012025-06-300001355790us-gaap:NonUsMemberisco:CellsMemberisco:BiomedicalMarketMember2025-04-012025-06-300001355790us-gaap:RedeemableConvertiblePreferredStockMember2025-04-012025-06-300001355790us-gaap:PreferredStockMember2024-03-310001355790isco:BiomedicalMarketMembercountry:US2024-01-012024-06-300001355790srt:MinimumMember2025-06-300001355790isco:SeriesDRedeemableConvertiblePreferredStockMember2025-03-310001355790isco:MajorCustomerMemberus-gaap:SalesRevenueSegmentMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:ProductMember2025-04-012025-06-300001355790us-gaap:PreferredStockMember2023-12-310001355790isco:TwoZeroOneZeroPlanMember2025-01-012025-06-300001355790us-gaap:SeriesGPreferredStockMember2024-12-3100013557902021-10-012021-10-310001355790us-gaap:RestrictedStockUnitsRSUMember2025-01-012025-06-300001355790isco:BiomedicalMarketMemberus-gaap:SalesRevenueSegmentMemberus-gaap:CustomerConcentrationRiskMember2025-01-012025-06-300001355790us-gaap:PreferredStockMember2024-12-310001355790isco:BiomedicalMarketMembercountry:US2024-04-012024-06-300001355790us-gaap:NonUsMemberisco:BiomedicalMarketMemberisco:MediaMember2024-01-012024-06-300001355790us-gaap:ResearchAndDevelopmentExpenseMember2025-01-012025-06-300001355790isco:BiomedicalMarketMember2024-01-012024-06-300001355790us-gaap:NonUsMemberisco:BiomedicalMarketMemberisco:MediaMember2025-04-012025-06-300001355790isco:UnsecuredNonConvertiblePromissoryNoteMember2022-09-300001355790us-gaap:RedeemableConvertiblePreferredStockMember2024-01-012024-06-300001355790isco:BiomedicalMarketMemberisco:MediaMember2024-01-012024-06-300001355790us-gaap:AdditionalPaidInCapitalMember2024-06-300001355790us-gaap:CommonStockMember2024-12-310001355790isco:AntiAgingSkincareMarketMember2024-04-012024-06-300001355790isco:MajorCustomerMemberus-gaap:AccountsReceivableMemberus-gaap:CustomerConcentrationRiskMember2025-01-012025-06-300001355790us-gaap:EmployeeStockOptionMember2024-04-012024-06-300001355790us-gaap:AdditionalPaidInCapitalMember2025-04-012025-06-300001355790isco:TwoZeroZeroSixPlanAndTwoZeroOneZeroPlanMember2024-12-310001355790isco:SeriesDRedeemableConvertiblePreferredStockMember2024-12-310001355790us-gaap:NonUsMemberisco:CellsMemberisco:BiomedicalMarketMember2024-01-012024-06-300001355790us-gaap:CommonStockMember2025-06-30isco:Customerxbrli:purexbrli:sharesiso4217:USDxbrli:sharesisco:Segmentisco:Directorsiso4217:USDisco:ProductCategoryisco:Lease

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 ended June 30, 2025


☐	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: 0-51891

INTERNATIONAL STEM CELL CORPORATION

(Exact name of registrant as specified in its charter)


Delaware		20-4494098
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)
9745 Businesspark Ave San Diego, CA		92131
(Address of principal executive offices)		(Zip Code)

(760) 940-6383

(Registrant’s telephone number, including area code)

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


Title of each class	Trading Symbol(s)	Name of each exchange on which registered
None	None	None

Indicated 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.

If an emerging growth company, indicate by check mark if the registrant 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 11, 2025, the Registrant had 8,004,389 shares of Common Stock outstanding.

International Stem Cell Corporation and Subsidiaries

Form 10-Q

Table of Contents


		Page Numbers
PART I—FINANCIAL INFORMATION

Item 1.	Condensed Consolidated Financial Statements (Unaudited)	3
	Condensed Consolidated Balance Sheets as of June 30, 2025 (Unaudited) and December 31, 2024	3
	Condensed Consolidated Statements of Operations for the three and six months ended June 30, 2025 and 2024 (Unaudited)	4
	Condensed Consolidated Statements of Changes in Redeemable Convertible Preferred Stock and Stockholders’ Deficit for the three and six months ended June 30, 2025 and 2024 (Unaudited)	5
	Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2025 and 2024 (Unaudited)	6
	Notes to Condensed Consolidated Financial Statements (Unaudited)	7
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	21
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	27
Item 4.	Controls and Procedures	28

PART II—OTHER INFORMATION

Item 1.	Legal Proceedings	29
Item 1A.	Risk Factors	29
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	29
Item 3.	Defaults Upon Senior Securities	29
Item 4.	Mine Safety Disclosures	29
Item 5.	Other Information	29
Item 6.	Exhibits	30

	Signatures	31

PART I – FINANCIAL INFORMATION

Item 1. Condensed Consolidated Financial Statements

International Stem Cell Corporation and Subsidiaries

Condensed Consolidated Balance Sheets

(In thousands, except share and par value data)

(Unaudited)


	June 30,			December 31,
	2025			2024
Assets
Current assets:
Cash	$	920		$	1,230
Accounts receivable, net		1,101			1,058
Inventories		1,550			1,149
Prepaid expenses and other current assets		269			123
Total current assets		3,840			3,560
Non-current inventories		266			252
Property and equipment, net		225			257
Intangible assets, net		681			721
Right-of-use assets		504			352
Deposits and other assets		31			31
Total assets	$	5,547		$	5,173
Liabilities, Redeemable Convertible Preferred Stock and Stockholders' Deficit
Current liabilities:
Accounts payable	$	397		$	186
Accrued liabilities		651			527
Operating lease liabilities, current		371			330
Advances		250			250
Related party note payable		3,270			3,395
Total current liabilities		4,939			4,688
Operating lease liabilities, net of current portion		204			115
Total liabilities		5,143			4,803
Commitments and contingencies (Note 8)
Series D redeemable convertible preferred stock, $0.001 par value; 50 shares authorized; 43 shares issued and outstanding; liquidation preference of $4,300 at June 30, 2025 and December 31, 2024		4,300			4,300
Stockholders' Deficit:
Non-redeemable convertible preferred stock, $0.001 par value; 10,004,310 and 10,004,310 shares authorized; 5,254,310 and 5,254,310 shares issued and outstanding; liquidation preference of $9,819 and $9,811 at June 30, 2025 and December 31, 2024, respectively		5			5
Common stock, $0.001 par value; 120,000,000 shares authorized; 8,004,389 shares issued and outstanding at June 30, 2025 and December 31, 2024		8			8
Additional paid-in capital		106,903			106,742
Accumulated deficit		(110,812	)		(110,685	)
Total stockholders' deficit		(3,896	)		(3,930	)
Total liabilities, redeemable convertible preferred stock and stockholders' deficit	$	5,547		$	5,173

See accompanying notes to the unaudited condensed consolidated financial statements.

International Stem Cell Corporation and Subsidiaries

Condensed Consolidated Statements of Operations

(In thousands, except share and per share data)

(Unaudited)


	Three Months Ended June 30,						Six Months Ended June 30,
	2025			2024			2025			2024
Product sales	$	2,447		$	2,331		$	4,576		$	4,460
Operating expenses:
Cost of sales		927			913			1,919			1,800
General and administrative		905			884			1,797			1,793
Selling and marketing		286			302			559			636
Research and development		162			83			349			260
Total operating expenses		2,280			2,182			4,624			4,489
Income (loss) from operations		167			149			(48	)		(29	)
Other income (expense):
Interest expense		(2	)		(2	)		(5	)		(5	)
Interest expense - related party		(36	)		(33	)		(74	)		(66	)
Other income		—			5			—			5
Total other expense, net		(38	)		(30	)		(79	)		(66	)
Net income (loss)		129			119			(127	)		(95	)
Undistributed earnings allocated to participating securities		(62	)		(57	)		—			—
Net income (loss) allocable to common stockholders	$	67		$	62		$	(127	)	$	(95	)
Net income (loss) per common share, basic and diluted	$	0.01		$	0.01		$	(0.02	)	$	(0.01	)
Weighted-average common shares used to compute net income (loss) per share, basic and diluted		8,004,389			8,004,389			8,004,389			8,004,389

See accompanying notes to the unaudited condensed consolidated financial statements.

International Stem Cell Corporation and Subsidiaries

Condensed Consolidated Statements of Changes in Redeemable Convertible

Preferred Stock and Stockholders’ Deficit

(In thousands)

(Unaudited)


	Three and Six Months Ended June 30, 2025
	Series D Redeemable				Non-redeemable
	Convertible				Convertible				Common				Additional					Total
	Preferred Stock				Preferred Stock				Stock				Paid-in		Accumulated			Stockholders'
	Shares		Amount		Shares		Amount		Shares		Amount		Capital		Deficit			Deficit
Balance at December 31, 2024		—	$	4,300		5,254	$	5		8,004	$	8	$	106,742	$	(110,685	)		(3,930	)
Stock-based compensation		—		—		—		—		—		—		100		—			100
Net loss		—		—		—		—		—		—		—		(256	)		(256	)
Balance at March 31, 2025		—		4,300		5,254		5		8,004		8		106,842		(110,941	)		(4,086	)
Stock-based compensation		—		—		—		—		—		—		61		—			61
Net income		—		—		—		—		—		—		—		129			129
Balance at June 30, 2025		—		4,300		5,254		5		8,004		8		106,903		(110,812	)		(3,896	)


	Three and Six Months Ended June 30, 2024
	Series D Redeemable				Non-redeemable
	Convertible				Convertible				Common				Additional					Total
	Preferred Stock				Preferred Stock				Stock				Paid-in		Accumulated			Stockholders'
	Shares		Amount		Shares		Amount		Shares		Amount		Capital		Deficit			Deficit
Balance at December 31, 2023		—	$	4,300		5,254	$	5		8,004	$	8	$	106,276	$	(110,476	)	$	(4,187	)
Stock-based compensation		—		—		—		—		—		—		137		—			137
Net loss		—		—		—		—		—		—		—		(214	)		(214	)
Balance at March 31, 2024		—		4,300		5,254		5		8,004		8		106,413		(110,690	)		(4,264	)
Stock-based compensation		—		—		—		—		—		—		129		—			129
Net income		—		—		—		—		—		—		—		119			119
Balance at June 30, 2024		—		4,300		5,254		5		8,004		8		106,542		(110,571	)		(4,016	)

See accompanying notes to the unaudited condensed consolidated financial statements.

International Stem Cell Corporation and Subsidiaries

Condensed Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)


	Six Months Ended June 30,
	2025			2024
Cash flows from operating activities
Net loss	$	(127	)	$	(95	)
Adjustments to reconcile net loss to net cash used in operating activities:
Stock-based compensation		161			266
Depreciation and amortization		109			99
Non-cash operating lease expense		150			97
Interest expense on related party note payable		75			66
Change in inventory reserve		55			49
Impairment of intangible assets		—			2
Changes in operating assets and liabilities:
Accounts receivable		(43	)		(236	)
Inventories		(470	)		(175	)
Prepaid expenses and other current assets		(146	)		(208	)
Accounts payable		211			13
Accrued liabilities		124			85
Operating lease liabilities		(172	)		(133	)
Net cash used in operating activities		(73	)		(170	)
Cash flows from investing activities
Purchases of property and equipment		(37	)		(128	)
Net cash used in investing activities		(37	)		(128	)
Cash flows from financing activities
Payments on related party note payable		(200	)		—
Net cash used in financing activities		(200	)		—
Net decrease in cash		(310	)		(298	)
Cash, beginning of period		1,230			1,588
Cash, end of period	$	920		$	1,290
Supplemental disclosure of non-cash operating activities:
Operating lease right-of-use asset obtained in exchange for operating lease liabilities	$	302		$	—
Supplemental disclosure of non-cash investing activities:
Payments for patent licenses included in accrued liabilities	$	—		$	1
Supplemental disclosure of cash flow information:
Cash paid for interest	$	5		$	5

See accompanying notes to the unaudited condensed consolidated financial statements.

International Stem Cell Corporation and Subsidiaries

Notes to Condensed Consolidated Financial Statements

(Unaudited)

1. Description of Business, Basis of Presentation, and Summary of Significant Accounting Policies

Description of Business

International Stem Cell Corporation (the “Company”) was organized in Delaware in June 2005 and is headquartered in San Diego, California. The Company is primarily a research and development company for the therapeutic market, which has focused on advancing potential clinical applications of human parthenogenetic stem cells (“hpSCs”) for the treatment of various diseases of the central nervous system and liver. The Company has the following wholly owned subsidiaries:

•

Lifeline Cell Technology, LLC (“LCT”) – for the biomedical market, develops, manufactures and commercializes primary human cell research products, including human cell culture products such as frozen human “primary” cells and the reagents (called “media”) needed to grow, maintain and differentiate the cells;

•

Lifeline Skin Care, Inc. (“LSC”) – for the anti-aging market, develops, manufactures and markets a category of anti-aging skin care products based on the Company’s proprietary parthenogenetic stem cell technology and small molecule technology;

•

Cyto Therapeutics Pty. Ltd. (“Cyto Therapeutics”) – performs research and development (“R&D”) for the therapeutic market and is currently conducting clinical trials in Australia for the use of ISC-hpNSC® in the treatment of Parkinson’s disease.

Basis of Presentation

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) and the rules and regulations of the U.S. Securities and Exchange Commission (the “SEC”) applicable to interim financial statements. Certain information and notes normally included in annual financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to those rules and regulations. The unaudited interim condensed consolidated financial statements reflect all adjustments consisting of normal recurring adjustments which, in the opinion of management, are necessary for a fair statement of the Company’s condensed consolidated financial statements. The operating results for the three and six months ended June 30, 2025 are not necessarily indicative of the results that may be expected for the full year ending December 31, 2025. The condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and the notes thereto for the year ended December 31, 2024 included in the Company’s annual report on Form 10-K filed with the SEC on March 28, 2025.

Going Concern

The Company had an accumulated deficit of approximately $110.8 million as of June 30, 2025. The Company has historically incurred net losses on an annual basis and does not generate sufficient cash flow from operating activities to fund operations and meet obligations on a timely basis. The Company has generated no revenue from its therapeutic product candidates. Unless the Company obtains additional financing or extends the maturity on its existing financing, the Company does not have sufficient cash on hand to sustain operations for at least twelve months from the issuance date of these condensed consolidated financial statements.

There can be no assurance that the Company will be successful in maintaining normal operating cash flow or obtaining additional funding. These circumstances raise substantial doubt about the Company’s ability to continue as a going concern. For the foreseeable future, the Company’s ability to continue its operations is dependent upon its ability to obtain additional financing or to extend the maturity on its existing financing. The accompanying condensed consolidated financial statements do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or the amounts and classifications of liabilities that may result from the outcome of the uncertainty concerning the Company’s ability to continue as a going concern.

The Company continues to evaluate various financing sources and options to raise working capital to help fund current research and development programs and operations. The Company plans to obtain significant additional funding from sources, including through debt and equity financing, license arrangements, grants and/or collaborative research arrangements to sustain its operations and develop products.

The timing and degree of any future capital requirements will depend on several factors, including:

•

the accuracy of the assumptions underlying the estimates for capital needs;

•

the extent that revenues from sales of LSC and LCT products cover the related costs and provide capital;

•

scientific progress in research and development programs;

•

the magnitude and scope of the Company’s research and development programs and its ability to establish, enforce and maintain strategic arrangements for research, development, clinical testing, manufacturing and marketing;

•

the progress with preclinical development and clinical trials;

•

the time and costs involved in obtaining regulatory approvals;

•

the costs involved in preparing, filing, prosecuting, maintaining, defending and enforcing patent claims;

•

the number and type of product candidates that the Company decides to pursue; and

•

demand from the Company’s largest original equipment manufacturer customers.

Additional debt financing may be expensive and require the Company to pledge all or a substantial portion of its assets. If additional funds are obtained through arrangements with collaborative partners, these arrangements may require the Company to relinquish the rights to some of its technologies, product candidates, or products that the Company would otherwise seek to develop and commercialize on its own. Furthermore, if sufficient capital is not available, the Company may be required to delay, reduce the scope of, or eliminate one or more of its product initiatives. The Company’s failure to raise capital or enter into related arrangements when needed would have a negative impact on its financial condition.

Principles of Consolidation and Foreign Currency Transactions

The condensed consolidated financial statements include the accounts of International Stem Cell Corporation and its wholly owned subsidiaries. All intercompany balances and transactions have been eliminated in consolidation. The functional currency of the Company and its wholly owned subsidiaries is the U.S. dollar. Monetary assets and liabilities that are not denominated in the functional currency are remeasured each reporting period into U.S. dollars at foreign currency exchange rates in effect at the respective balance sheet date. Non-monetary assets and liabilities and equity are remeasured at the historical exchange rates. Revenue and expenses are remeasured at the average rate in effect on the date of the transaction. Net realized and unrealized gains and losses from foreign currency transactions and remeasurement are reported in general and administrative expense in the accompanying condensed consolidated statements of operations and were not material for the periods presented.

Use of Estimates

The preparation of condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the condensed consolidated financial statements and accompanying notes. Significant estimates include patent life (remaining legal life versus remaining useful life), inventories carrying values, and the fair value of stock option grants using the Black-Scholes option valuation model. By their nature, estimates are subject to an inherent degree of uncertainty and actual results could differ from these estimates.

Segments

The Company’s chief operating decision maker reviews financial information presented on a consolidated basis, accompanied by disaggregated information by each reportable company’s statement of operations. The Company operates the business on the basis of three reporting segments: therapeutic market (“ISCO”); biomedical market (“LCT”); and anti-aging market (“LSC”).

Inventories

Inventories are accounted for using the average cost and first-in, first-out (“FIFO”) methods for LCT cell culture media and reagents, specific identification method for other LCT products, and average cost and specific identification methods for LSC products. Inventories are stated at the lower of cost or net realizable value. Laboratory supplies used in the research and development process are expensed as consumed. LCT’s inventories have a long product life cycle, do not have a shelf life when frozen, and future demand is uncertain. As such, at each reporting period, the Company estimates its reserve allowance for excess and obsolete inventories using historical sales data and inventory turnover rates. The establishment of a reserve for excess and obsolete inventories establishes a new cost basis in inventories, and charges are not reversed subsequently to income, even if circumstances later suggest that increased carrying amounts are recoverable. If the Company is able to sell such inventories, any related reserves would be reduced in the period of sale. The value of the inventories that are not expected to be sold within one year of the current reporting period is classified as non-current inventories on the accompanying condensed consolidated balance sheets.

Accounts Receivable, net

Trade accounts receivable are recorded at the net invoice value and are not interest bearing. Accounts receivable primarily consist of trade accounts receivable from the sales of LCT’s products, as well as LSC trade receivable amounts related to spa and distributor sales. The Company considers receivables past due based on the contractual payment terms. The Company measures expected credit losses for financial instruments at each reporting date based on historical experience, current conditions and reasonable forecasts. The allowance for credit losses represents the Company’s estimate of expected credit losses relating to these factors. Amounts are written off against the allowance for credit losses when the Company determines that a customer account is uncollectible. As of June 30, 2025 and December 31, 2024, the Company’s allowance for credit losses was immaterial.

Property and Equipment

Property and equipment are stated at cost. The provision for depreciation and amortization is computed using the straight-line method over the estimated useful lives of the assets, which are generally three to five years. Leasehold improvements are capitalized and amortized over the shorter of the remaining term of the lease or the estimated life of the assets.

Intangible Assets

Intangible assets consist of acquired patent licenses and capitalized legal fees related to the acquisition, filing, maintenance, and defense of patents and trademarks. Amortization begins once the patent is issued by the appropriate authoritative bodies. In the period in which a patent application is rejected or efforts to pursue the patent are abandoned, all the related accumulated costs are expensed. Patents and other intangible assets are amortized on a straight-line basis over the shorter of the useful life of the underlying patent, which is generally 15 years, or when the intangible asset is rejected or abandoned. All amortization expense and impairment charges related to intangible assets are recognized as general and administrative expenses in the accompanying condensed consolidated statements of operations.

Leases

The Company determines if an arrangement is a lease at inception. Operating leases are included in right-of-use assets, operating lease obligations, current, and operating lease obligations, net of current portion, on the Company’s consolidated balance sheets.

Right-of-use assets and lease liabilities are recognized at the lease commencement date based on the present value of future minimum lease payments over the lease term. As the Company’s leases do not provide an implicit rate, the Company uses a discount rate based on its estimated incremental borrowing rate to determine the right-of-use asset and operating lease liabilities to be recognized. The Company determines its incremental borrowing rate based on the terms and lease payments of its operating leases and what it would normally pay to borrow, on a collateralized basis, over similar terms for an amount equal to the lease payments. Operating lease expense is recognized on a straight-line basis over the lease term. In addition, the Company does not separate lease components from non-lease components. The Company has elected to not recognize right-of-use assets and lease liabilities for leases with an initial term of 12 months or less. The Company recognizes lease expense on a straight-line basis over the lease term beginning on the commencement date.

Long-Lived Asset Impairment

The Company reviews long-lived assets for impairment when events or changes in circumstances (“triggering event”) indicate that the carrying value of an asset or group of assets may not be recovered. If a triggering event is determined to have occurred, the carrying value of an asset or group of assets is compared to the future undiscounted cash flows expected to be generated by the asset or group of assets. If the carrying value exceeds the undiscounted cash flows of the asset or group of assets, then an impairment exists, which is measured as the excess of fair value over the asset or asset group’s carrying value. Fair value is generally determined using the asset’s expected future discounted cash flows or market value, if readily determinable.

Revenue Recognition

The Company's revenue consists primarily of sales of products from its two revenue-generating operating segments: the biomedical market segment (LCT) and anti-aging market segment (LSC). The biomedical market segment markets and sells primary human cell research products with two product categories, cells and media, which are sold both domestically within the United States and internationally. The anti-aging market segment markets and sells a line of skin care products directly to customers through online orders via the ecommerce sales channel.

The following table presents the Company's revenue disaggregated by segment, product, and geography (in thousands, except percentages):

LCT:


	Three Months Ended June 30, 2025									Six Months Ended June 30, 2025
					Total		% of Total							Total		% of Total
	Domestic		International		Revenues		Revenues			Domestic		International		Revenues		Revenues
Biomedical products
Media	$	1,405	$	141	$	1,546		67	%	$	2,531	$	299	$	2,830		66	%
Cells		530		227		757		33	%		1,182		286		1,468		34	%
Total	$	1,935	$	368	$	2,303		100	%	$	3,713	$	585	$	4,298		100	%


	Three Months Ended June 30, 2024									Six Months Ended June 30, 2024
					Total		% of Total							Total		% of Total
	Domestic		International		Revenues		Revenues			Domestic		International		Revenues		Revenues
Biomedical products
Media	$	1,381	$	168	$	1,549		73	%	$	2,685	$	331	$	3,016		75	%
Cells		414		157		571		27	%		739		288		1,027		25	%
Total	$	1,795	$	325	$	2,120		100	%	$	3,424	$	619	$	4,043		100	%

LSC:


	Three Months Ended June 30,				Six Months Ended June 30,
	2025		2024		2025		2024
Skin care products	$	144	$	211	$	278	$	417

Contract terms for the unit price, quantity, shipping and payment are governed by sales agreements, invoices or online order forms, which the Company considers to be a customer's contract in all cases. The unit price is considered the observable stand-alone selling price for the performance obligation(s) within the arrangements. Any promotional or volume sales discounts are applied evenly to the units sold for purposes of calculating standalone selling price.

The Company recognizes revenue when its customer obtains control of the promised goods or services in an amount that reflects the consideration the entity expects to receive in exchange for those goods or services. Product sales generally consist of a single performance obligation that the Company satisfies at a point in time (i.e., upon shipment of the product).

The standard payment terms for the Company's customers are generally 30 days after the Company satisfies the performance obligation(s). For LSC products, ecommerce sales are primarily paid at the time of purchase.

The Company elects to account for shipping and handling costs, recognized as cost of sales, as activities to fulfill the promise to transfer the goods to a customer. As a result, no consideration is allocated to shipping and handling costs. Rather, the Company accrues the cost of shipping and handling upon shipment of the product, and all contract revenue (i.e., the transaction price) is recognized at the same time.

Variable Consideration

The Company records revenue from customers in an amount that reflects the consideration it expects to be entitled to after transferring control of those goods or services to a customer. From time to time, the Company offers sales promotions on its LSC products, such as discounts and free product offers. Variable consideration is estimated at contract inception only to the extent that it is probable that a significant reversal of revenue will not occur and is updated at the end of each reporting period as additional information becomes available.

Practical Expedients

The Company has elected the practical expedient to not determine whether contracts with customers contain significant financing components. The Company pays commissions on certain sales for its biomedical and anti-aging product markets once the customer payment has been received, which are accrued at the time of sale. The Company generally expenses sales commissions when incurred because the amortization period would be one year or less. These costs are recorded as selling and marketing expenses in the accompanying condensed consolidated statements of operations. In addition, the Company has elected to exclude sales taxes consideration from the determined transaction price.

Allowance for Sales Returns

The Company’s anti-aging products have a 30-day product return guarantee; however, the Company determined that there is a low probability that returns will occur based on its historical rate of returns. Historically, returns have not been significant and are recognized as a reduction to current period revenue. As of June 30, 2025 and 2024, the Company recorded no allowance for sales returns.

Cost of Sales

Cost of sales consists primarily of salaries and benefits associated with employee efforts expended directly on the production of the Company’s products as well as related direct materials, shipping costs, general laboratory supplies and an allocation of overhead.

Research and Development Costs

Research and development costs, which are expensed as incurred, primarily consist of salaries and benefits associated with research and development personnel, overhead and occupancy costs, contract services costs, and amortization of license costs for technology used in research and development with alternative future uses, offset by the research and development tax credit provided by the Australian Taxation Office for qualified expenditures.

Australian Research and Development Tax Credit

The Company’s wholly owned subsidiary, Cyto Therapeutics, conducts various research and development activities on the Company’s product candidates in Australia. Under Australian tax law, the Australian Taxation Office provides for a refundable tax credit in the form of a cash refund equal to 43.5% of qualified research and development expenditures, not to exceed established thresholds. The Australian research and development tax incentive program is a self-assessment process, and the Australian Government has the right to review the Company’s qualifying programs and related expenditures for a period of four years. If such a review were to occur and, as a result of the review and failure of a related appeal, the qualified program and related expenditures were disqualified, the respective research and development refunds could be recalled with penalties and interest.

The refundable tax credit does not depend on the Company’s generation of future taxable income or ongoing tax status or position. Accordingly, the credit is not considered an element of income tax accounting under Financial Accounting Standards Board (the “FASB”) Accounting Standards Codification (“ASC”) 740 – Income Taxes. The Company uses the grant accounting model by analogy to International Accounting Standards ("IAS") 20 – Accounting for Government Grants and Disclosure of Government Assistance to account for the refundable tax credit from the Australian government. The Company recognizes the research and development tax credit as a reduction to research and development expense when there is reasonable assurance that the tax credit will be received, the relevant expenses have been incurred, and the amount can be reliably measured. During the three and six months ended June 30, 2025 and 2024, the Company recognized a reduction in qualified research and development expenses of $52 thousand and $84 thousand, respectively.

Stock-Based Compensation

The cost of a stock-based award is measured at the grant date based on the estimated fair value of the award. Stock-based compensation is recognized as expense on a straight-line basis, net of forfeitures, which are recognized as incurred, over the requisite service period of the award. The fair value of stock options is estimated using the Black-Scholes option valuation model, which requires the input of subjective assumptions, including price volatility of the underlying stock, risk-free interest rate, dividend yield, and expected life of the option.

Fair Value Measurements

The carrying amounts of the Company’s accounts receivable, accounts payable, and accrued liabilities are considered to be representative of their respective fair values because of the short-term nature of those instruments. The carrying value of the Company's related party note payable does not approximate fair value. Refer to Note 7 – Related Party Transactions for further discussion.

Net Income (Loss) Per Share

Basic net income (loss) per share attributable to common stockholders is calculated by dividing the net income (loss) attributable to common stockholders by the weighted-average number of common shares outstanding during the period. Diluted net income per share attributable to common stockholders is computed by dividing the net income attributable to common stockholders by the weighted-average number of common stock equivalents outstanding for the period determined using the treasury and two-class or “if-converted” method. The two-class method is not applicable during periods with a net loss, as the holders of the convertible preferred stock have no obligation to fund losses. Potentially dilutive common stock equivalents are comprised of stock options and convertible preferred stock.

The following table details the composition of basic and diluted income (loss) per common share as follows ($ in thousands):


	Three Months Ended June 30,						Six Months Ended June 30,
	2025			2024			2025			2024

Net income (loss)	$	129		$	119		$	(127	)	$	(95	)
Less: undistributed earnings allocated to participating securities		(62	)		(57	)		—			—
Net income (loss) attributable to common stockholders, basic and diluted	$	67		$	62		$	(127	)	$	(95	)


Weighted-average number of common shares outstanding, basic and diluted		8,004,389			8,004,389			8,004,389			8,004,389

Net income (loss) per share attributable to common stockholders, basic and diluted	$	0.01		$	0.01		$	(0.02	)	$	(0.01	)

For the three and six months ended June 30, 2025 and 2024, the following common stock options and convertible preferred stock were not included in the diluted net loss per share calculation because the effect would have been anti-dilutive:


	Three Months Ended June 30,				Six Months Ended June 30,
	2025		2024		2025		2024
Employee stock options		12,695,374		11,970,329		12,609,554		11,888,912
Redeemable convertible preferred stock		2,457,143		2,457,143		2,457,143		2,457,143
Non-redeemable convertible preferred stock		5,061,687		5,061,687		5,061,687		5,061,687
Total		20,214,204		19,489,159		20,128,384		19,407,742

Customer Concentrations

For the three months ended June 30, 2025 and 2024, one customer accounted for approximately 52% and 53% of consolidated product sales, respectively, and approximately 55% and 59%, respectively, of biomedical product sales. For the six months ended June 30, 2025 and 2024, one customer accounted for approximately 54% and 53% of consolidated product sales, respectively, and approximately 57% and 58%, respectively, of biomedical product sales. As of June 30, 2025 and December 31, 2024, the same customer accounted for approximately 66% and 67% of accounts receivable, net, respectively.

For the three and six months ended June 30, 2025 and 2024, no other single customer accounted for more than 10% of revenues in any segment. No other single customer accounted for more than 10% of accounts receivable, net as of June 30, 2025 and December 31, 2024.

Cash Concentrations

The Company maintains cash balances at various financial institutions. Accounts at these institutions are secured up to $250 thousand by the Federal Deposit Insurance Corporation (“FDIC”). At times, cash balances may exceed this limit.

As of June 30, 2025 and December 31, 2024, amounts on deposit in excess of FDIC insured limits approximated $198 thousand and $327 thousand, respectively. The Company has not experienced any losses in such accounts and believes it is not exposed to any significant credit risk on cash.

Recently Issued Accounting Pronouncements

In December 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosure (“ASU 2023-09”). ASU 2023-09 intends to provide improved transparency about income tax information through improvements to income tax disclosures. Among other things, the amendments in ASU 2023-09 require enhanced disclosures regarding federal, state, and foreign income taxes primarily related to the income tax rate reconciliation and income taxes paid. Further, the amendments eliminate certain disclosure requirements related to uncertain tax positions and unrecognized deferred tax liabilities. The new standard will be effective for the Company for the fiscal year ending December 31, 2025. The Company is currently evaluating the potential impact that this standard may have on its consolidated financial statements and related disclosures.

In November 2024, the FASB issued ASU No. 2024-03, Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40) (“ASU 2024-03”). ASU 2024-03 requires disclosure of disaggregated information about any relevant expense captions presented on the face of the consolidated statement of operations, including the following required natural expense categories: (1) purchases of inventory, (2) employee compensation, (3) depreciation, (4) intangible asset amortization, and (5) depreciation, depletion, and amortization (“DD&A”) recognized as part of oil- and gas-producing activities or other depletion expenses, as well as certain other expenses, when applicable. The new standard will be effective for the Company for the fiscal year ending December 31, 2026, and interim periods within fiscal years beginning after December 15, 2027. Early adoption is permitted. The Company is currently evaluating the potential impact that this standard may have on its consolidated financial statements and related disclosures.

2. Inventories

The components of inventories are as follows (in thousands):


	June 30,			December 31,
	2025			2024
Raw materials	$	652		$	532
Work in process		720			538
Finished goods		1,236			1,067
		2,608			2,137
Less: allowance for inventory excess and obsolescence		(792	)		(736	)
Total inventories	$	1,816		$	1,401

Inventories	$	1,550		$	1,149
Non-current inventories		266			252
Total inventories	$	1,816		$	1,401

3. Prepaid Expenses and Other Current Assets

The components of prepaid expenses and other current assets are as follows (in thousands):


	June 30,		December 31,
	2025		2024
Prepaid expenses	$	207	$	115
Australian research and development tax credit		52		0
Other current assets		10		8
Total prepaid expenses and other current assets	$	269	$	123

4. Property and Equipment

Property and equipment consist of the following (in thousands):


	June 30,			December 31,
	2025			2024
Machinery and equipment	$	1,687		$	1,662
Computer equipment and software		223			221
Office equipment		64			64
Leasehold improvements		635			625
Construction in progress		12			12
		2,621			2,584
Less: accumulated depreciation and amortization		(2,396	)		(2,327	)
Property and equipment, net	$	225		$	257

Depreciation and amortization expense for the three months ended June 30, 2025 and 2024 was $34 thousand and $29 thousand, respectively. Depreciation and amortization expense for the six months ended June 30, 2025 and 2024 was $69 thousand and $57 thousand, respectively. During the three and six months ended June 30, 2025 and 2024, the Company had immaterial disposals of fully depreciated property and equipment.

5. Intangible Assets

Intangible assets consist of the following (in thousands):


	June 30,			December 31,
	2025			2024
Patents	$	1,293		$	1,293
Less: accumulated amortization		(687	)		(647	)
		606			646
Indefinite life logos and trademarks		75			75
Intangible assets, net	$	681		$	721

Amortization expense for the three months ended June 30, 2025 and 2024 was $20 thousand and $21 thousand, respectively. Amortization expense for the six months ended June 30, 2025 and 2024 was $40 thousand and $42 thousand, respectively.

6. Convertible Preferred Stock and Stockholders’ Deficit

Convertible Preferred Stock

As of June 30, 2025 and December 31, 2024, the Company was authorized to issue 20,000,000 shares of preferred stock, $0.001 par value per share. The Company designated 50 shares of Series D redeemable convertible preferred stock and 10,004,310 shares of Series B, Series G, and Series I-2 non-redeemable convertible preferred stock.

Non-Redeemable Convertible Preferred Stock

The Company’s Series B, Series G, and Series I-2 non-redeemable convertible preferred stock has been classified as equity on the accompanying condensed consolidated balance sheets.

The authorized, issued, and outstanding shares of non-redeemable convertible preferred stock as of June 30, 2025 consist of the following:


			Shares
	Shares		Issued and		Liquidation		Carrying
	Authorized		Outstanding		Preference		Value
					(in thousands)
Series B		5,000,000		250,000	$	509	$	—
Series G		5,000,000		5,000,000		5,000		5
Series I-2		4,310		4,310		4,310		—
Total		10,004,310		5,254,310	$	9,819	$	5

The authorized, issued and outstanding shares of non-redeemable convertible preferred stock as of December 31, 2024 consisted of the following:


			Shares
	Shares		Issued and		Liquidation		Carrying
	Authorized		Outstanding		Preference		Value
					(in thousands)
Series B		5,000,000		250,000	$	501	$	—
Series G		5,000,000		5,000,000		5,000		5
Series I-2		4,310		4,310		4,310		—
Total		10,004,310		5,254,310	$	9,811	$	5

Series D Preferred Stock Redemption

The Company’s Series D redeemable convertible preferred stock contains a contingent redemption feature that is not solely within the Company’s control. Accordingly, the Series D redeemable convertible preferred stock is classified in temporary equity (outside of permanent equity) on the accompanying condensed consolidated balance sheets. As of June 30, 2025, Management concluded the contingency is not probable of being resolved. The Company will continue to monitor the probability of the contingency event at each reporting date.

Dividends

Holders of the Company’s convertible preferred stock are entitled to participating dividends with common stock when and if declared by the Company’s Board of Directors. The Series D and G convertible preferred stock previously had rights to cumulative dividends in liquidation whether declared or not declared. Since the holders waived the rights to such dividends in 2012, this does not have an ongoing impact. No dividends have been declared during the six months ended June 30, 2025.

Liquidation

Liquidation preference among classes of preferred shares is first with Series D with priority followed by Series G, Series B and Series I-2 on the proceeds from any sale or liquidation of the Company in an amount equal to the purchase price of shares plus (in the case of the Series B) an amount equal to 1% of the Series B original issue price for every two calendar months from February 1, 2008. Following the satisfaction of the liquidation preferences, all shares of common stock participate in any remaining distribution.

Conversion

The shares of convertible preferred stock are convertible into shares of common stock at any time, at the option of the holder. The conversion rates of the Series B, Series D, and Series I-2 are subject to anti-dilution adjustments whereby, subject to specified exceptions,

if the Company issues equity securities or securities convertible into equity at a price below the applicable conversion price of the Series B, Series D, and Series I-2, the conversion price of each such series shall be adjusted downward to equal the price of the new securities. The conversion rate of the Series G is subject to a weighted-average adjustment in the event of the issuance of additional shares of common stock below the conversion price, subject to specified exceptions. The conversion price of the Series I-2 are also subject to certain resets as set forth in the Certificates of Designation, including a reverse stock split.

The following table summarizes the conversion ratio of shares of common stock into which each share of convertible preferred stock can be converted as of June 30, 2025:


					Conversion
	Initial		Current		Ratio to
	Conversion		Conversion		Common
	Price		Price		Stock
Series B	$	75.00	$	0.12		8.33
Series D	$	37.50	$	1.75		57,142.86
Series G	$	60.00	$	9.69		0.10
Series I-2	$	1.75	$	1.75		571.43

Voting

The holders of Series B, Series D, and Series G are entitled to one vote for each share of common stock into which it would convert. As long as there are at least 10 shares of Series D outstanding, the holders of Series D have (i) the right to nominate and elect two members of the Board of Directors, and (ii) the right to approve specified significant transactions affecting the Company. As long as there are at least 1,000,000 shares of Series G outstanding, the holders of Series G have the initial right to propose the nomination of two members of the Board, at least one of which such nominees shall be subject to the approval of the Company’s independent directors, for election by the stockholders at the Company’s next annual meeting of stockholders, or, elected by the full board of directors to fill a vacancy, as the case may be. At least one of the two directors nominated by holders of the Series G shall be independent. The holder of Series I-2 has no voting rights, except as required by law.

Common Stock

As of June 30, 2025 and December 31, 2024, the Company was authorized to issue 120,000,000 shares of common stock, $0.001 par value per share.

Equity Incentive Plans

The Company adopted the 2006 Equity Participation Plan (as amended the “2006 Plan”), which provides for the grant of stock options, restricted stock and other equity-based awards. Awards for up to 100,000 shares may be granted to employees, directors and consultants under this Plan. The options granted under the 2006 Plan may be either qualified or non-qualified options. Options may be granted with different vesting terms and expire no later than 10 years from the date of grant. The 2006 Plan expired on November 16, 2016. Options and other equity-based awards granted prior to the expiration of the 2006 Plan will continue in effect until the option or award is exercised or terminates pursuant to its terms. No new awards may be granted under the 2006 Plan following its expiration.

The Company adopted the 2010 Equity Participation Plan, as amended (the “2010 Plan”), which provides for the grant of stock options, restricted stock and other equity-based awards. Awards for up to 9,700,000 shares may be granted to employees, directors and consultants under the 2010 Plan. The options granted under the 2010 Plan may be either qualified or non-qualified options. Options may be granted with different vesting terms and expire no later than 10 years from the date of grant.

In June 2020, the Company amended the 2010 Plan to extend the term of the 2010 Plan until March 2030. No other material provisions were amended.

In September 2023, the Company's Board of Directors voted to amend the 2010 Plan (“2010 Plan Amendment”) to 1) increase the number of shares that may be issued under the 2010 Plan from 9,700,000 shares to an aggregate of 30,000,000 shares of common stock and 2) increase the number of awards an employee may receive in a calendar year from 800,000 shares to 10,000,000 shares. The majority shareholders approved the 2010 Plan Amendment on September 21, 2023 and the Company filed the Notice of Internet Availability of Information Statement (the “Notice”) on September 27, 2023, noting the 2010 Plan Amendment would become effective no earlier than 40 calendar days after the Notice was first made available to stockholders. Accordingly, on November 6, 2023, the 2010 Plan Amendment became effective.

For the three and six months ended June 30, 2025, there were no restricted stock units granted. As of June 30, 2025, there were no restricted stock units outstanding.

Stock Options

The Company's stock option activity, involving stock options issued to employees, directors and consultants under the 2006 Plan and the 2010 Plan, for the six months ended June 30, 2025 is summarized below:


						Average
				Weighted-		Remaining		Aggregate
	Number of			Average		Contractual		Intrinsic
	Outstanding			Exercise		Term		Value
	Options			Price		(in years)		(in thousands)
Outstanding at December 31, 2024		12,522,943		$	0.58
Granted		1,125,572		$	0.13
Expired		(734	)	$	9.30
Outstanding at June 30, 2025		13,647,781		$	0.54		6.73	$	193
Vested and expected to vest at June 30, 2025		13,492,670		$	0.54		6.71	$	188
Exercisable at June 30, 2025		10,841,653		$	0.65		6.16	$	111

The fair value of stock options granted is estimated at the date of grant using the Black-Scholes option valuation model. The weighted-average assumptions used in the Black-Scholes option valuation model to determine the fair value of stock options granted for the three and six months ended June 30, 2025 and 2024 were as follows:


	Three and Six Months Ended June 30,
	2025	2024
Risk-free interest rate	3.98%	4.36%
Expected stock price volatility	126.78%	108.75%
Expected dividend yield	0%	0%
Expected life of options (in years)	5.32	5.33
Weighted-average grant date fair value	$0.11	$0.06

Total stock-based compensation expense recorded in the condensed consolidated statements of operations is as follows (in thousands):


	Three Months Ended June 30,				Six Months Ended June 30,
	2025		2024		2025		2024
Cost of sales	$	—	$	1	$	—	$	2
General and administrative		46		95		120		197
Selling and marketing		—		1		—		2
Research and development		15		32		41		65
Total	$	61	$	129	$	161	$	266

Unrecognized compensation expense related to stock options as of June 30, 2025 was $258 thousand, which is expected to be recognized over a weighted-average period of 1.11 years.

Common Stock Reserved for Future Issuance

As of June 30, 2025, the Company had shares of common stock reserved for future issuance as follows:


Options outstanding			13,647,781
Common stock available for issuance under the 2010 Plan			16,184,543
Redeemable convertible preferred stock			2,457,143
Non-redeemable convertible preferred stock			5,061,687
Total			37,351,154

7. Related Party Transactions

Related party lease arrangements

On October 26, 2021, the Company and S Real Estate Holdings LLC jointly entered into a lease agreement with Rehco Holdings, LLC (the “Lease”), for the purpose of establishing a new corporate headquarters, including corporate, R&D, and manufacturing operations. The Lease was personally guaranteed by Dr. Russell Kern, the Company’s Executive Vice President and Chief Scientific Officer.

On December 15, 2021, the Company and S Real Estate Holdings LLC entered into a co-tenant agreement, whereby the Company and S Real Estate Holdings LLC agreed to allocate portions of the base rent and variable charges, including insurance, maintenance costs, taxes and operating expenses, between the parties. During the term of the Lease, the Company will be liable for 40% of all costs incurred in connection with the Lease. In February 2025, the Company amended its co-tenant agreement to re-allocate portions of the base rent and variable charges. Retroactively, as of January 2025, the Company became liable for 75% of all costs incurred in connection with the lease.

Refer to Note 8 – Commitments and Contingencies for further discussion.

Related party note payable

Between March 2018 and September 2022, to obtain funding for working capital purposes, the Company borrowed a total of $2.9 million from Dr. Semechkin, Co-Chairman and CEO, and issued an unsecured, non-convertible promissory note in the principal amount of $2.9 million (the “Note”) to Dr. Semechkin (the "Noteholder"). The outstanding principal amount under the Note accrued interest at a rate of 4.5% per annum. The outstanding principal and accrued interest on the Note were due and payable on March 15, 2023 and could be pre-paid without penalty at any time. There were no debt issuance fees associated with this issuance.

During 2023, the Note was amended several times, with the final amendment resulting in the issuance of the new promissory note in September 2023 ("September 2023 Note") with a maturity date of September 15, 2024. The September 2023 Note had a principal balance of $2.9 million, an interest rate of 4.5%, optional prepayment terms, and no associated debt issuance fees. All amendments during the year ended December 31, 2023 qualified as troubled debt restructurings, which did not result in a gain as the carrying amount of the debt was less than the total future cash payments of the restructured debt.

In September 2024, the Company surrendered its September 2023 Note, which included repaying $0.2 million in outstanding principal, reducing the principal balance to $2.7 million, increasing the interest rate from 4.5% to 5.5%, and extending the maturity date from September 15, 2024 to September 15, 2025 (“September 2024 Note”). All other terms of the September 2024 Note are the same as the previously outstanding note and there were no debt issuance fees associated with this issuance. Pursuant to ASC 470-60, the amendment did not qualify as a troubled debt restructuring as the creditor did not grant a concession. As the terms of the September 2024 Note were not substantially different than the terms of the September 2023 Note, the amendment was accounted for as a debt modification. The repayment of principal was accounted for as a partial extinguishment of debt, which did not result in an extinguishment gain or loss.

In June 2025, the Company repaid $0.2 million in outstanding principal, reducing the principal balance to $2.5 million.

8. Commitments and Contingencies

Leases

The Company has three operating leases for real estate in California and Maryland:

•

San Diego, California – corporate headquarters, including corporate, R&D, and manufacturing operations, with a termination date of December 2026, jointly leased with a related party (refer to Note 7 – Related Party Transactions for further discussion). This lease contains no renewal or term extension options;

•

San Diego, California – supplemental office space adjacent to the Company’s corporate headquarters with a termination date of December 2026. This lease contains no renewal or term extension options; and

•

Frederick, Maryland – mixed laboratory and administrative space with a term date of December 2026. The lease contains one renewal option for an additional three-year term through November 2028. The renewal option is not included in the lease term as it is not reasonably certain that the Company will exercise its renewal option.

In October 2021, the Company entered into an operating lease for its new corporate headquarters. The lease commenced in November 2021 and expires on December 31, 2026. At commencement, base rent due under the lease was approximately $11 thousand and increases approximately 3.5% per annum over the lease term. The lease is subject to additional variable charges, including insurance, maintenance costs, taxes and operating expenses. Base rent and additional variable charges are shared between the Company and S Real Estate Holdings LLC, a related party, with base rent for months two through five of the lease term abated by 50%.

In November 2021, the Company entered into an operating lease for supplemental office space adjacent to its new corporate headquarters with the same landlord. The lease commenced in December 2021 and expires on December 31, 2026 and is not subject to the co-tenant agreement with S Real Estate Holdings LLC. At commencement, base rent due under the supplemental office lease was approximately $4 thousand per month and increases at a fixed amount per annum over the lease term.

In February 2025, the Company and S Real Estate Holdings, LLC, a related party, amended its co-tenant agreement to re-allocate portions of the base rent and variable charges. Retroactively, as of January 2025, the Company became liable for 75% of all costs

incurred in connection with the lease. As a result of the amended co-tenant agreement, the Company recognized a lease liability and right-of-use asset as of the modification date.

In March 2025, the Company and St. John Properties, Inc, amended its lease agreement to extend the lease expiration for one year from December 31, 2025 to December 31, 2026. As a result of the amended lease agreement, the Company reassessed the lease liability and associated right-of-use-asset.

The Company’s operating leases for real estate are subject to additional variable charges for common area maintenance and other variable costs. Variable costs for the three and six months ended June 30, 2025 and 2024 were immaterial. All operating lease expense is recognized on a straight-line basis over the lease term. For the three months ended June 30, 2025 and 2024, lease expense totaled $93 thousand and $70 thousand, respectively. For the six months ended June 30, 2025 and 2024, lease expense totaled $179 thousand and $140 thousand, respectively. As of June 30, 2025 and December 31, 2024, the Company had no finance leases.

Maturities of lease liabilities are as follows (in thousands):


Years ending December 31,
2025 (remaining six months)	$	206
2026		411
Total minimum lease payments		617
Less: imputed interest		(42	)
Total future minimum lease payments		575
Less: operating lease liabilities, current		(371	)
Operating lease liabilities, net of current portion	$	204

9. Segments

The Company operates the business on the basis of three reporting segments: therapeutic market (“ISCO”); biomedical market (“LCT”); and anti-aging market (“LSC”).

The Company does not measure the performance of its segments on any asset-based metrics. Therefore, segment information is presented only for the results of operations. Results of operations for the three and six months ended June 30, 2025 and 2024 by reporting segment were as follows (in thousands):


	Three Months Ended June 30, 2025
	ISCO			LCT		LSC			Total
Product sales	$	—		$	2,303	$	144		$	2,447
Operating expenses:
Cost of sales		—			928		(1	)		927
General and administrative		567			213		125			905
Selling and marketing		—			188		98			286
Research and development		77			74		11			162
Total operating expenses		644			1,403		233			2,280
(Loss) income from operations	$	(644	)	$	900	$	(89	)	$	167
Total other expense, net										(38	)
Net income									$	129

Additional Segment Information

Large accelerated filer

Accelerated filer

Non-accelerated filer

Smaller reporting company

Emerging growth company

International Stem Cell CORP 10-Q