false FY 0001468929

 NXGL:CommonStockParValue0.001Member

 NXGL:WarrantsToPurchaseCommonStockMember

 2024-06-30

 2025-03-27

 NXGL:JointVentureMember

 NXGL:CGLabsMember

 NXGL:EnigmaHealthJointVentureMember

 2023-01-06

 NXGL:MoietyMember

 2023-01-06

 2024-12-30

 NXGL:SillyGeorgeAcquisitionMember

 2024-05-15
 2024-05-15

 NXGL:SillyGeorgeAcquisitionMember

 2024-05-15

 NXGL:KenkodermAcquisitionMember

 2023-12-01
 2023-12-01

 NXGL:KenkodermAcquisitionMember

 2023-12-01

 NXGL:CGLaboratoriesIncMember

 NXGL:MoietyMember

 2023-01-06

 NXGL:EnigmaHealthJointVentureMember

 NXGL:SillyGeorgeAcquisitionMember

 NXGL:KenkodermAcquisitionMember

 NXGL:CGLabsMember

 NXGL:CGLabsMember

 NXGL:KenkodermAndSillyGeorgeAcquisitionMember

 NXGL:KenkodermAndSillyGeorgeAcquisitionMember

 us-gaap: VariableInterestEntityPrimaryBeneficiaryMember

 us-gaap: VariableInterestEntityPrimaryBeneficiaryMember

 us-gaap: VariableInterestEntityPrimaryBeneficiaryMember

 us-gaap: VariableInterestEntityPrimaryBeneficiaryMember

 country: PA

 us-gaap: PropertyPlantAndEquipmentMember

 us-gaap: MachineryAndEquipmentMember

 us-gaap: MachineryAndEquipmentMember

 us-gaap: MachineryAndEquipmentMember

 us-gaap: MachineryAndEquipmentMember

 us-gaap: FurnitureAndFixturesMember

 us-gaap: FurnitureAndFixturesMember

 us-gaap: FurnitureAndFixturesMember

 us-gaap: FurnitureAndFixturesMember

 us-gaap: LeaseholdImprovementsMember

 us-gaap: LeaseholdImprovementsMember

 us-gaap: ConstructionInProgressMember

 us-gaap: ConstructionInProgressMember

 us-gaap: TechnologyBasedIntangibleAssetsMember

 us-gaap: TechnologyBasedIntangibleAssetsMember

 us-gaap: CustomerRelatedIntangibleAssetsMember

 us-gaap: CustomerRelatedIntangibleAssetsMember

 us-gaap: TradeNamesMember

 us-gaap: TradeNamesMember

 us-gaap: TrademarksMember

 us-gaap: TrademarksMember

 us-gaap: MarketingRelatedIntangibleAssetsMember

 us-gaap: MarketingRelatedIntangibleAssetsMember

 NXGL:SportDefenseLlcMember
 NXGL:TechnologyRelatedAndCustomerRelatedIntangiblesMember

 2020-05-29

 NXGL:CGLabsJVMember
 NXGL:TechnologyRelatedAndCustomerRelatedIntangiblesMember

 NXGL:KenkodermMember
 NXGL:TechnologyRelatedAndCustomerRelatedIntangiblesMember

 2023-12-01

 NXGL:SillyGeorgeAcquisitionMember
 NXGL:TechnologyRelatedAndCustomerRelatedIntangiblesMember

 2024-05-15

 NXGL:AlereFinancialPartnersLLCMember

 NXGL:AlereFinancialPartnersLLCMember

 NXGL:NonAffiliatedEntityMember

 srt: AffiliatedEntityMember

 NXGL:ConsultantMember

 2024-06-06
 2024-06-06

 NXGL:NonAffiliatedEntityMember

 srt: AffiliatedEntityMember

 2020-05-26

 2021-05-03

 2021-05-31

 srt: ExecutiveOfficerMember

 NXGL:LongTermIncentivePlanMember

 2024-09-17

 NXGL:LongTermIncentivePlanMember

 2024-09-17
 2024-09-17

 2024-09-16

 2024-09-16
 2024-09-16

 srt: DirectorMember

 2024-09-13

 srt: DirectorMember

 2024-09-13
 2024-09-13

 srt: DirectorMember

 2023-08-17

 srt: DirectorMember

 2023-08-17
 2023-08-17

 2023-03-08

 2023-03-08
 2023-03-08

 srt: ChiefExecutiveOfficerMember
 us-gaap: RestrictedStockMember

 srt: ChiefExecutiveOfficerMember
 us-gaap: RestrictedStockMember

 srt: ChiefExecutiveOfficerMember
 us-gaap: RestrictedStockMember

 2023-01-03
 2023-01-03

 srt: ChiefExecutiveOfficerMember
 us-gaap: RestrictedStockMember

 2023-01-03

 NXGL:AwardsGrantedOutsideOfThe2019PlanMember

 NXGL:AwardsGrantedOutsideOfThe2019PlanMember

 2022-01-01

 2022-01-01

 NXGL:OriginallyReportedMember

 NXGL:OriginallyReportedMember

 NXGL:WarrantsTwoThousandTwentyOneInitialPublicOfferingMember

 NXGL:JVNotesPayableMember

 NXGL:JVNotesPayableMember

 NXGL:JVNotesPayableMember

 NXGL:JVNotesPayableMember

 2024-02-29

 2024-02-11
 2024-02-11

 2024-02-11

 NXGL:EconomicInjuryDisasterLoanMember

 2020-05-28

 NXGL:EconomicInjuryDisasterLoanMember

 2020-05-27
 2020-05-28

 2021-09-02

 2021-03-11

 2021-02-03

 2020-12-24

 2020-03-18

 2019-09-10

 2019-11-06

 NXGL:CustomerOneMember
 us-gaap: AccountsReceivableMember

 NXGL:CustomerTwoMember
 us-gaap: AccountsReceivableMember

 NXGL:CustomerThreeMember
 us-gaap: AccountsReceivableMember

 NXGL:CustomerOneMember
 us-gaap: SalesRevenueNetMember

 NXGL:CustomerOneMember
 us-gaap: AccountsReceivableMember

 NXGL:CGLaboratoriesIncMember

 NXGL:CGLaboratoriesIncMember

 NXGL:CGLaboratoriesIncMember
 NXGL:RussellCrumMember

 NXGL:Dr. JeromeZeldisMember

 country: PA

 country: PA

 2024-10-01

 NXGL:Segment

 NXGL:Integer

 UNITED STATES

 SECURITIES AND EXCHANGE COMMISSION

 WASHINGTON D.C. 20549

 FORM 10-K

 (Mark One)

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

 For the fiscal year ended: December 31, 2024

 OR

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

 For the transition period from ___________ to ___________

 Commission file number: 001-41173

 NexGel, Inc.

 (Exact name of registrant as specified in its charter)

 Delaware

 26-4042544

 (State or other jurisdiction of

 incorporation or
 organization)

 (I.R.S. Employer

 Identification Number)

 2150 Cabot Blvd West,
 Suite B
 Langhorne, PA

 19047

 (Address of principal executive office)

 (Zip Code)

 Registrant's telephone number, including area
code: (215) 702-8550

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

 Title of each class

 Trading Symbol(s)

 Name of each exchange
 on which registered

 Common Stock, par value $0.001

 NXGL

 The Nasdaq Capital Market LLC

 Warrants to Purchase Common Stock

 NXGLW

 The Nasdaq Capital Market LLC

 Indicate by check mark if the
registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes
 No

 Indicate by check mark if the
registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes
 No

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

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

the registrant is a large accelerated filer, an accelerated filer, a nonaccelerated filer, a smaller reporting company, or an emerging
growth company. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting
company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.

 Large accelerated filer

 Accelerated filer

 Non-accelerated filer

 Smaller reporting company

 Emerging growth company

 If an emerging growth company,
indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised
financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

the registrant has filed a report on and attestation to its management's assessment of the effectiveness of its internal control
over financial reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262(b)) by the registered public accounting firm
that prepared or issued its audit report.

 If securities are registered
pursuant to Section 12(b) of the Act, indicate by check mark whether the financial statements of the registrant included in the filing
reflect the correction of an error to previously issued financial statements.

any of those error corrections are restatements that required a recovery analysis of incentive-based compensation received by any of
the registrant's executive officers during the relevant recovery period pursuant to §240.10D-1(b).

the registrant is a shell company (as defined by Rule 12b-2 of the Exchange Act).

 Yes
 No

 The aggregate market value of
the voting stock held by non-affiliates of the registrant as of June 30, 2024, the last business day of the registrant's second
fiscal quarter, was approximately $ 11,032,723 based on the price at which the registrant last sold common equity.

 As of March 27, 2025, the registrant
had 7,654,037 shares of common stock outstanding.

 DOCUMENTS INCORPORATED BY REFERENCE

 Portions of the registrant's definitive proxy
statement relating to its 2025 annual meeting of stockholders (the "2025 Proxy Statement") are incorporated by reference
into Part III of this Annual Report on Form 10-K where indicated. The 2025 Proxy Statement will be filed with the U.S. Securities and
Exchange Commission within 120 days after the end of the year to which this report relates.

 Item 1

 Business

 Item 1A

 Risk Factors

 Item 1B

 Unresolved Staff Comments

 Item 1C

 Cybersecurity

 Item 2

 Properties

 Item 3

 Legal Proceedings

 Item 4

 Mine Safety Disclosures

 Item 5

 Market for Registrant's Common Equity, Related Stockholder Matters

 Item 6

 [Reserved]

 Item 7

 Management's Discussion and Analysis of Financial Condition and Results of Operations

 Item 7A

 Quantitative and Qualitative Disclosures About Market Risk

 Item 8

 Financial Statements and Supplementary Data

 Item 9

 Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

 Item 9A

 Controls and Procedures

 Item 10

 Directors, Executive Officers and Corporate Governance

 Item 11

 Executive Compensation

 Item 12

 Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

 Item 13

 Certain Relationships and Related Transactions, and Director Independence

 Item 14

 Principal Accountant Fees and Services

 Item 15

 Exhibits and Financial Statement Schedules

 Signatures

 Forward-Looking Statements

 This Annual Report on Form 10-K contains "forward-looking
statements," which include information relating to future events, future financial performance, strategies, expectations, competitive
environment and regulation. Words such as "may," "should," "could," "would," "predict,"
"potential," "continue," "expect," "anticipate," "future," "intend,"
"plan," "believe," "estimate," and similar expressions, as well as statements in future tense, identify
forward-looking statements. Forward-looking statements should not be read as a guarantee of future performance or results and may not
be accurate indications of when such performance or results will actually be achieved. Forward-looking statements are based on information
we have when those statements are made or our management's good faith belief as of that time with respect to future events and
are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in or
suggested by the forward-looking statements. Important factors that could cause such differences include, but are not limited to:

 our ability to continue as a going concern;

 inadequate capital;

 inadequate or an inability to raise sufficient capital to execute our
 business plan;

 our ability to comply with current good manufacturing practices;

 loss or retirement of key executives;

 our plans to make significant additional outlays of working capital
 before we expect to generate significant revenues and the uncertainty regarding when we will begin to generate significant revenues,
 if we are able to do so;

 adverse economic and geopolitical conditions, including the current
 conflict in Ukraine, and/or intense competition;

 loss of a key customer or supplier;

 entry of new competitors;

 adverse federal, state and local government regulation;

 technological obsolescence of our manufacturing process and equipment;

 technical problems with our research and products;

 risks of mergers and acquisitions including the time and cost of implementing
 transactions and the potential failure to achieve expected gains, revenue growth or expense savings;

 price increases for supplies and components; and

 the inability to carry out our business plans.

 For a discussion of these and other risks that relate
to our business and investing in shares of our common stock, you should carefully review the risks and uncertainties described elsewhere
in this Annual Report on Form 10-K. The forward-looking statements contained in this Annual Report on Form 10-K are expressly qualified
in their entirety by this cautionary statement. We do not undertake any obligation to publicly update any forward-looking statement to
reflect events or circumstances after the date on which any such statement is made or to reflect the occurrence of unanticipated events.

 There may be other factors that may cause our actual
results to differ materially from the forward-looking statements, including factors disclosed under the section titled and "Management's
Discussion and Analysis of Financial Condition and Results of Operations" in this information statement. You should evaluate all
forward-looking statements made in this information statement in the context of these risks and uncertainties.

 No assurance can be given that any goal or plan set
forth in any forward-looking statement can or will be achieved, and readers are cautioned not to place undue reliance on such statements
which speak only as of the date they are made. We do not undertake any obligation to update or release any revisions to any forward-looking
statement or to report any events or circumstances after the date of this information statement or to reflect the occurrence of unanticipated
events, except as required by law.

 Item 1. Business

 Our Company

 We were incorporated in Delaware
on January 13, 2009. We manufacture high water content, electron beam cross-linked, aqueous polymer hydrogels, or gels, used for wound
care, medical diagnostics, transdermal drug delivery and cosmetics. We specialize in custom gels by capitalizing on proprietary manufacturing
technologies. We have historically served as a contract manufacturer, supplying our gels to third parties who incorporate them into their
own products. Beginning in 2020, we created two new lines of business for the company. First, our own line of branded consumer products
sold direct to consumers. Second, we expanded into custom and white label opportunities, which focuses on combining our gels with proprietary
branded products and white label opportunities. All of our gel products are manufactured using proprietary and non-proprietary mixing,
coating and cross-linking technologies. Together, these technologies enable us to produce gels that can satisfy rigid tolerance specifications
with respect to a wide range of physical characteristics (e.g., thickness, water content, adherence, absorption, moisture vapor transmission
rate [a measure of the passage of water vapor through a substance] and release rate) while maintaining product integrity. Additionally,
we have the manufacturing ability to offer broad choices in the selection of liners onto which the gels are coated. Consequently, we
and our customers are able to determine tolerances in moisture vapor transmission rate and active ingredient release rates while personalizing
color and texture. In May 2023, we formed a joint venture with CG Laboratories, Inc. called CG Converting and Packaging, LLC, which is
located in Granbury, Texas and of which we own a 50% interest, allowing us to expand our ability to deliver finished goods to our growing
customer base.

 Contract Manufacturing Business

 As described above, we have historically
served as a contract manufacturer, supplying our gels to third parties who incorporate them into their own products. Our hydrogels are
currently being marketed in the U.S. and abroad by our customers for the following applications:

 Drug Delivery. We believe delivering medication through hydrogel
 patches has important advantages over traditional methods of drug delivery. Hydrogel patches are less intrusive, painless, allow
 for pre-planned medication time periods, can potentially release medication in a manner consistent with the body's own glandular
 activity (by avoiding dosage spikes and/or digestive alteration), and minimize side effects related to the medication via injection
 or ingestion.

 Other Medical Applications. Hydrogel patches are being used
 for transdermal applications such as hormone replacement therapy and contraception, treatment of acne, shingles, diabetes, motion
 sickness, treatment of angina with nitroglycerin and treatment of smoking addiction using nicotine and palliatives (i.e., pain relievers).

 Non-Prescription Therapeutic Applications. Hydrogel patches
 are also used in the medical community and are also directly marketed to consumers for topical application of over the counter ("OTC")
 drugs such as non-prescription acne treatments, pain relievers, diet preparations, cough suppressants, treatment of warts, calluses
 and corns, and pain relief.

 Moist Wound and Burn Dressings. Hydrogel dressings have long
 been used for treating wounds and burns. Clinical trials have demonstrated the benefits of moist wound healing versus traditional
 dressings. Some of these benefits include immediate anti-inflammatory effects, allowing for freer cell flow and less scarring, increased
 absorption of exudate, and accelerated healing.

 Components of Medical Devices. Several medical devices utilize
 hydrogels as components. These devices include active drug delivery systems such as iontophoresis, warming and cooling devices, medical
 electrodes and various medical products for sensitive skin.

 Cosmetic Applications. Hydrogel patches and applications allow
 for delivery systems of cosmetic skin care products to consumers and skin care providers for uses that include moisturizers, face
 masks, cooling masks and applicators.

 We believe our competitive advantage
in each of the general hydrogel patch applications described above is that our hydrogel patches are gentler to the skin because we do
not use chemical cross-linking agents which are incorporated into other hydrogel patches. Once the gels are manufactured according to
a customer's specifications, the gels are generally shipped to the customer via a contract carrier (e.g., United Parcel Service,
Inc.).

 Our Facilities

 We manufacture our hydrogels
at what we believe to be one of only two facilities that can produce state-of-the–art hydrogel transdermal products and we have
successfully used over two hundred active ingredients combinations in our hydrogels to date. Our facility consists of 13,500 square feet
of manufacturing space, which we currently operate at approximately 15% to 20% capacity. Given the significant unused capacity, we can
expand rapidly to meet increased demand, including for our healthcare and consumer product lines as described in more detail below. At
full capacity, we estimate our existing facility would produce approximately 1.4 billion square inches of product annually. In addition,
we sublease approximately 6,200 square feet of a 12,000 square foot combined office and manufacturing facility in Granbury, Texas, for
our joint venture CG Converting and Packaging, LLC ("JV"). Our facilities are subject to stringent FDA compliance requirements.
We also believe our hydrogel facility creates a high barrier to entry into our hydrogel and consumer product business.

 Consumer Products

 Beginning in the third quarter
of 2020, we began selling our own branded products using our hydrogel technology on the Amazon marketplace. In 2022 we expanded access
to our products by launching our own direct to consumer website, Medagel.com. The products we sell under our MedaGel brand primarily
relate to healthcare over-the-counter ("OTC") remedy solutions, such as blister and pain applications. In December 2023 we
added a second consumer product brand when we completed the purchase of the Kenkoderm brand. The Kenkoderm skincare line was originally
developed by a dermatologist to provide gentle to the skin products for consumer with psoriasis. In May 2024, we added our third consumer
product brand with the purchase of the Silly George brand. Silly George is a beauty brand primarily focused on false eyelashes and other
eye related products. We continue to look for additional potential acquisitions as part of our consumer product "roll-up"
strategy.

 Additionally, we have several
more products in our development pipeline. We intend for these products to address various market opportunities including the OTC pharmaceutical
drug delivery market, pain management, beauty and cosmetics, sports related applications, cannabinoids ("CBD" and/or "THC")
and general podiatry.

 Custom and White Label Opportunities

 We are leveraging our hydrogel
products and technologies by allowing other OTC brands to incorporate them into their products. We believe our hydrogels, which do not
use chemical cross-linking agents and can be made in paraben free formulations, will be attractive to other OTC brands, especially in
the beauty and cosmetics industry, and their customers. We believe these white labeling opportunities will increase the markets'
awareness of us as a consumer-friendly and reliable supplier of customizable patches. Additionally, we created a process where customers
have the ability to create their own custom hydrogel products. Customers pay a development fee, eliminating our financial risk in the
success or failure of the custom product. As opposed to our contract manufacturing business, where we provide bulk sale of roll stock
hydrogel to our customers who then use it as one component in their products which they themselves then manufacture, test, market and
sell, our custom and white label business will provide customers with a finished product which they will then brand and re-sell.

 Medical Devices

 We entered into the medical device
development sector which a focus on analyzing, creating and developing devices and solutions that reduce skin pain and irritation, improve
and maintain skin integrity and provide greater comfort and safety for patients at the site of which a medical device interfaces with
the human body.

 We conducted proof of concept
studies for the development of our first medical device, which we call NEXDrape and have filed for a patent on this device under the
Patent Cooperation Treaty which provides patent protection in the nations who are members of the treaty. The NEXDrape device is an incise
surgical drape designed for patients with impaired skin. The elderly, diabetics, trauma patients and those with an adhesive sensitivity
can have adverse events from the removal of adhesive drapes. Additionally, patients taking certain medications, such as ELIQUIS
 and steroids, may experience impaired skin as well. These groups represent a sizable percentage of the incise surgical drape market,
a market we believe to be significant and growing. The incise surgical drape market is currently fragmented with 3M Healthcare being
the market leader. Skin tears, infections, rashes, and post-surgical site pain are some of the problems that can occur as a result of
the removal of adhesive drapes, and have been reported with other currently available surgical drapes.

 We have conducted one animal
and two human cadaver proof of concept studies with respect to NEXDrape. As a result of these studies, we believe NEXDrape will represent
a gentle to the skin alternative to the current adhesive based standard of care and will provide a unique solution for patients with
fragile or compromised skin. Additionally, we believe NEXDrape offers the following benefits over the current incise surgical drape products:
(i) no skin irritation; (ii) able to deliver a wide range of antiseptic and antibiotic agents; (iii) eliminates air bubbles; and (iv)
prevents dermis removal post-surgery, which reduces the risk of patient infection and discomfort. We intend to file a 510(k) premarket
submission with the Food and Drug Administration ("FDA"), which is an application to demonstrate that NEXDrape is as safe
and effective (or substantially equivalent to) a legally marketed surgical drape device. There can be no guarantee that the FDA approves
our application, if submitted.

 We are also in the process of
developing a product we call NEXDerm which will be an adhesive tape designed to secure central lines and intravenous tubes and devices
to patients before, during and after medical treatment. We believe NEXDerm will be an attractive alternative to Tegaderm, a 3M
Healthcare product. Based on our discussion with medical professionals, Tegaderm is often difficult and painful to remove after
adhesion, particularly for comprised skin patients. NEXDerm, which will incorporate exclusively licensed technology owned by Noble Fiber,
is designed to create a gentle to skin surgical tape impregnated with antimicrobial X-Static silver fiber. We believe
NEXDerm, if successfully developed, will offer the following advantages over Tegaderm: (i) ability to easily reposition the adhesive
tape; (ii) pain-free removal; (iii) gentle to the skin; and (iv) increased infection prevention. As with NEXDrape, we intend to file
a 510(k) premarket submission with the FDA to demonstrate that NEXDerm is as safe and effective (or substantially equivalent to) a legally
marketed surgical drape device. There can be no guarantee that the FDA approves our application, if submitted.

 Our current intent with any medical
devices will not be to commercialize due to the expense required but to potentially prepare them to go to market and to identify and
pursue licensing and partnering arrangements with third parties possessing the necessary resources and capabilities to bring the devices
to market.

 Sales and Marketing

 Contract Manufacturing, Consumer
Products and Customer and White Label Offerings. We continue to focus on sales and marketing efforts in the United States. We use
commission-based, fractional sales personnel to supplement our in-house efforts.

 Medical Devices. We do
not intend to spend efforts or resources on selling or marketing our medical device business. Our current intent with any medical devices
will not be to commercialize due to the expense required but to identify and pursue licensing arrangements with third parties possessing
the necessary resources and capabilities to bring the devices to market.

 Competition

 Contract Manufacturing.
To our knowledge, NexGel is one of two manufacturers using electron beam technology for high performance hydrogels for the wound care,
cosmetic and drug delivery industries. However, the other manufacture does not currently offer its products to the outside consumer market
and, as such, does not currently compete with us directly.

 Consumer Products and Medical
Devices. As we expand our consumer products and medical device business, we will face a number of competitors. Our competitors include
numerous manufacturers; distributors; marketers; online, specialty, mass, and other retailers; and physicians that actively compete for
the business of consumers both in the United States and abroad, including companies such as Johnson & Johnson, Pfizer Consumer Healthcare
and Procter & Gamble. Most of our competitors have longer operating histories, significantly greater resources, better developed
and more innovative sales and distribution channels and platforms, greater name recognition, and larger established customer bases than
we do. Therefore, a strategic partnership will be critical to our success in the medical device business. We also face similar challenges
with our own consumer branded products and may pursue similar strategic partnerships, though direct to consumer marketing and selling
is more feasible.

 Custom and White Label Offerings.
As our custom and white label offering business will provide customers with a finished product which they will then brand and re-sell,
the competition will depend, to a great deal, on the type of product the customer request and will not result in direct competition to
us.

 Sources and Availability of Raw Materials;
Principal Suppliers

 In general, raw materials essential
to our business are readily available from multiple sources. For reasons of quality assurance, availability, or cost effectiveness, certain
components and raw materials are available only from a sole supplier. The principal suppliers for our raw materials are Berry Global,
Inc., DeWolf Chemical, Inc., and Univar, Inc. Our policy is to maintain sufficient inventory of components and raw materials so that
our production will not be significantly disrupted even if a particular component or material is not available for a period of time.

 Because we have no direct control
over these suppliers, interruptions or delays in the products and services provided by these parties may be difficult to remedy in a
timely fashion. In addition, if such suppliers are unable or unwilling to deliver the necessary components or raw materials, we may be
unable to redesign or adapt our technology to work without such components or raw materials or find alternative suppliers or manufacturers.
In such events, we could experience interruptions, delays, increased costs, quality control problems, and or be unable to sell the applicable
products, all of which could have a significant adverse impact on our revenue.

 Other than as discussed above,
we believe that, due to the size and scale of production of our suppliers, there should be an adequate supply of components and raw materials
from our other suppliers.

 Customers

 During the year ended December
31, 2024, no customers accounted for 10% of our revenue. During the year ended December 31, 2023 one major customer accounted for approximately
20% of our revenue. We cannot be certain as to this customer's intentions to use our services during and beyond the fiscal year
ended December 31, 2024 since we do not currently have a contract with this customer. However, we have been supplying this customer for
more than 15 years and have no reason to anticipate any change. Our contract manufacturing business, including with respect to this customer,
operates on a purchase order basis.

 Patents, Proprietary Rights and Trademarks

 We own or license trademarks
covering our company and our products. We filed for a patent on NEXDrape under the Patent Cooperation Treaty which provides patent protection
in the nations who are members of the treaty. We also rely upon trade secrets and continuing technological innovations to develop and
maintain our competitive position. We also hold certain intellectual property that is not material to our current business and prospects,
including patent rights to one patent in Europe, which covers the use of lignin for inhibiting restenosis and thrombosis formation, and
coated medical devices where the coating includes lignin. This patent is set to expire in the near future, however we believe the expiration
of these patents will not have an adverse impact on our overall business. We hold an exclusive license with right to sub-license from
Specialty Pharmaceutical Products, L.L.C. (which was held by our former parent, Adynxx, Inc.) to two issued patents, one in the U.S.
and one in Europe, which cover technology relating to a transdermal patch containing transcutol. The transdermal patch is effective to
deliver lidocaine to a patient. Neither of these patent rights are material to our current business and prospects. These licensed patent
rights are expected to expire in April 2032.

 Government Regulation

 Product Regulation. Under
the Federal Food, Drug and Cosmetic Act, medical devices are classified by the FDA into one of three classes - Class I,
Class II or Class III - depending on the degree of risk associated with each medical device and the extent of control needed
to ensure safety and effectiveness. While some applications of hydrogels fall under the jurisdiction of the FDA, hydrogels are generally
classified as Class I exempt devices and the majority of the hydrogel products that we manufacture are thereby exempt from the FDA filing
of any regulatory submissions and/or pre-market notification requirements. To the extent that any FDA regulatory submissions are required,
we will be required to file these submissions and maintain all appropriate documentation. With respect to registering the manufacturing
facility with the FDA under the Code of Federal Regulations, 21 CFR 820.1, Scope: Part A, it is stated that the regulation does not apply
to manufacturers of component parts of finished devices. Currently, hydrogels are sold as component parts to various medical device/cosmetic
manufacturers.

 Quality Assurance Requirements.
The FDA enforces regulations to ensure that the methods used in, and the facilities and controls used for, the manufacture, processing,
packing and holding of drugs and medical devices conform with current good manufacturing practice ("cGMP"). The cGMP regulations
enforced by the FDA are comprehensive and cover all aspects of manufacturing operations, from receipt of raw materials to finished product
distribution, insofar as they bear upon whether drugs meet all the identity, strength, quality and purity characteristics required of
them. The cGMP regulations for devices, called the Quality System Regulation, are also comprehensive and cover all aspects of device
manufacture, from pre-production design validation to installation and servicing, insofar as they bear upon the safe and effective use
of the device and whether the device otherwise meets the requirements of the Federal Food, Drug and Cosmetic Act. To assure compliance
requires a continuous commitment of time, money and effort in all operational areas.

 The FDA also conducts periodic
inspections of drug and device registered facilities to assess their current cGMP status. If the FDA were to find serious non-compliant
manufacturing or processing practices during such an inspection, it could take regulatory actions that could adversely affect our business,
results of operations, financial condition and cash flows. With respect to domestic establishments, the FDA could initiate product seizures
or in some instances require product recalls and seek to enjoin a product's manufacture and distribution. In certain circumstances,
violations could support civil penalties and criminal prosecutions. In addition, if the FDA concludes that a company is not in compliance
with cGMP requirements, sanctions may be imposed that include preventing that company from receiving the necessary licenses to export
its products and classifying that company as an "unacceptable supplier", thereby disqualifying that company from selling
products to federal agencies.

 We conduct audits of our outside
manufacturers and believe that we and our suppliers and outside manufacturers are currently in compliance with cGMP requirements. We
are currently registered as a device manufacturer and distributor with the FDA and we intend to register as a drug facility with the
FDA when we are required to do so.

 Environmental Regulation.
We are subject to various laws and governmental regulations concerning environmental matters and employee safety and health in the U.S.
and other countries. We have made, and continue to make, significant investments to comply with these laws and regulations. We cannot
predict the future capital expenditures or operating costs required to comply with environmental laws and regulations. We believe that
we are currently compliant with applicable environmental, health and safety requirements in all material respects. However, we cannot
assure you that current or future regulatory, governmental, or private action will not have a material adverse effect on our performance,
results or financial condition.

 In the future, if a loss contingency
related to environmental matters, employee safety, health or conditional asset retirement obligations is recognized, we would record
a liability for the obligation and it may result in a material impact on net income for the annual or interim period during which the
liability is recorded. The investigation and remediation of environmental obligations generally occur over an extended period of time,
and therefore we do not know if these events would have a material adverse effect on our financial condition, liquidity, or cash flow,
nor can we assure you that such liabilities would not have a material adverse effect on our performance, results or financial condition.

 Federal and State Anti-kickback,
Self-referral, False Claims and Similar Laws. Our relationships with physicians, hospitals and the marketers of our products are
subject to scrutiny under various federal anti-kickback, self-referral, false claims and similar laws, often referred to collectively
as healthcare fraud and abuse laws. Healthcare fraud and abuse laws are complex, and even minor, inadvertent violations can give rise
to claims that the relevant law has been violated. Certain states have similar fraud and abuse laws, imposing substantial penalties for
violations. Any government investigation or a finding of a violation of these laws would likely result in a material adverse effect on
the market price of our common stock, as well as our business, financial condition and results of operations. We believe that we are
currently compliant with applicable anti-kickback, self-referral, false claims in all material respects.

 Research and Development Costs

 For the years ended December
31, 2024 and 2023, we incurred approximately $78 thousand and $103 thousand, respectively, in research and development costs. We expect
to incur increased costs in the future for our medical device business. Research and development will be an important component in the
growth of our business.

 Human Capital

 As of December 31, 2024, we had
19 full-time employees. Of these employees, five are involved with finance, sales, marketing, and administration and 14 are involved
with manufacturing and regulatory matters. Our employees are not represented by a labor union or other collective bargaining groups,
and we consider relations with our employees to be good. We currently plan to retain and utilize the services of outside consultants
for additional research, testing, regulatory, accounting and tax services, legal compliance, and other services on an as needed basis.

 We recognize and value our people as our most important
asset in achieving our strategic goals. We are continually working on a human
resources strategy that helps drive the right culture, leadership, talent management, performance, reward and recognition, personal development,
and ways of working to ensure we achieve our strategic goals while our people benefit from an exceptional experience. Our efforts in
creating a working environment that draws out the best in our employees and allows them to fulfil their potential and support our goals
focus on the following:

 Attract, identify, develop
 and retain high-performing employees across all areas.

 Develop and support
 the growth of management and leadership.

 Enable the development
 of a high-performance culture in which staff performance can be supported, rewarded, enhanced
 and managed effectively.

 Foster a values-based
 culture focused on diversity, equity, inclusion, well-being, and positive staff engagement.

 Develop a total reward
 approach which is valued by staff and facilitates company objectives.

 Properties

 We maintain a combined corporate
office and manufacturing facility in Langhorne, Pennsylvania, where we lease approximately 16,500 square feet of office and manufacturing
space which expires on January 31, 2031. In addition, we sublease approximately 6,200 square feet of a 12,000 square foot combined office
and manufacturing facility in Granbury, Texas, for our JV. The lease expires in March 2028.

 We believe that our facilities
are well maintained and are suitable and adequate for our current needs.

 Legal Proceedings

 From time to time, we may become
involved in various lawsuits and legal proceedings which arise in the ordinary course of business. However, litigation is subject to
inherent uncertainties, and an adverse result in these or other matters may arise from time to time that may harm our business. We are
currently not aware of any such legal proceedings or claims.

 There are no material proceedings
in which any of our directors, officers or affiliates or any registered or beneficial shareholder of more than 5% of our common stock
is an adverse party or has a material interest adverse to our interest.

 Contractual Obligations

 The Company is a smaller reporting
company as defined by Rule 12b-2 of the Securities Exchange Act of 1934, as amended, and is not required to provide the information under
this item.

 Item 1A. Risk Factors

 You should carefully consider the risks described
below and elsewhere in this Annual Report on Form 10-K before making an investment decision. Our business, financial condition or results
of operations could be materially adversely affected by any of these risks. Our common stock is considered speculative and the trading
price of our common stock could decline due to any of these risks, and you may lose all or part of your investment. The following risk
factors are not the only risk factors facing the Company. Additional risks and uncertainties not presently known to us or that we currently
deem immaterial may also affect our business.

 Risks Relating to Our Business

 Our future success depends upon market acceptance
of our existing and future products.

 We believe that our success will
depend in part upon the acceptance of our existing and future products by the medical community, hospitals and physicians and other health
care providers, third-party payers, and end-users. Such acceptance may depend upon the extent to which the medical community and end-users
perceive our products as safer, more effective or cost-competitive than other similar products. Ultimately, for our products to gain
general market acceptance, it may also be necessary for us to develop marketing partners for the distribution of our products. There
can be no assurance that our products will achieve significant market acceptance on a timely basis, or at all. Failure of some or all
of our future products to achieve significant market acceptance could have a material adverse effect on our business, financial condition,
and results of operations.

 Our suppliers may fail to deliver components
and raw materials and parts according to schedules, prices, quality and volumes that are acceptable to us, or we may be unable to manage
these components and raw materials effectively.

 Our products contain materials
and parts purchased globally from many suppliers, including single-source direct suppliers, which exposes us to potential component shortages
or delays. Unexpected changes in business conditions, materials pricing, labor issues, wars such as the current conflict in Ukraine,
trade policies, natural disasters, health epidemics, trade and shipping disruptions, port congestions and other factors beyond our or
our suppliers' control could also affect these suppliers' ability to deliver components to us or to remain solvent and operational.
Additionally, if our suppliers do not accurately forecast and effectively allocate production or if they are not willing to allocate
sufficient production to us, it may reduce our access to components and raw materials, thus requiring us to search for new suppliers.
The unavailability of any component or supplier could result in production delays, idle manufacturing facilities, product design changes
and loss of access to important technology and tools for producing and supporting our products. Our suppliers may not be willing or able
to sustainably meet our timelines or our cost, quality and volume needs, or to do so may cost us more, which may require us to replace
them with other sources. While we believe that we will be able to secure additional or alternate sources for most of our components,
there is no assurance that we will be able to do so quickly or at all.

 As the scale of production of
our products, we will also need to accurately forecast, purchase, warehouse and transport components at high volumes to our manufacturing
facilities. If we are unable to accurately match the timing and quantities of component purchases to our actual needs or successfully
implement automation, inventory management and other systems to accommodate the increased complexity in our supply chain and parts management,
we may incur unexpected production disruption, storage, transportation and write-off costs, which may harm our business and operating
results.

 We rely heavily on the Amazon and Shopify
marketplaces for the sales and distribution of our consumer products, and if we are unable to maintain a good relationship with
Amazon and/or Shopify or if Amazon and/or Shopify experience disruptions, our business will suffer.

 We rely heavily on the
Amazon and Shopify marketplaces for the sales and distribution of our consumer products to our end consumers. We believe that we
have good relationships with both Amazon and Shopify. However, if we or any of our partners, (or if Amazon and/or Shopify believe we
or any of our partners have violated) its terms of service, either Amazon and/or Shopify could limit or terminate its relationship
with us. Any limitation or termination of our relationship with Amazon and/or Shopify could materially adversely affect our
business, financial condition and our results of operations. Additionally, any prolonged disruption of Amazon's and/or
Shopify's websites or its or their delivery and distribution of our consumer products could materially adversely impact our
business.

 We have no contracts in place with our customers
in either our contract manufacturing or consumer products business. The absence of such contracts could result in periods during which
we must continue to pay costs without revenues.

 Our sales are made on a purchase
order basis, we do not have contracts with our customers in either our contract manufacturing or consumer products business. Accordingly,
our customers are not required to purchase a minimum amount of our products, and we therefore could have periods during which we have
no or limited orders for our products, which will make it difficult for us to operate as we will have to continue paying our expenses.
We cannot provide assurance that we will be able to timely locate new customers, if at all, when our existing customers are not placing
orders. The periods in which we have no or limited purchase orders for our products would have a material adverse effect on our business
and financial condition.

 We operate in a highly competitive industry.

 Competition from other hydrogel
manufacturers is intense. There can be no assurance that we can develop products that are more effective or achieve greater market acceptance
than competitive products, or that our competitors will not succeed in developing or acquiring products and technologies that are more
effective than those being developed by us, that would render our products and technologies less competitive or obsolete.

 Our competitors enjoy several
competitive advantages over us, including some or all of the following:

 large and established distribution networks in the U.S. and/or in international
 markets;

 greater financial, managerial and other resources for products, research
 and development, sales and marketing efforts and protecting and enforcing intellectual property rights;

 significantly greater name recognition;

 more expansive portfolios of intellectual property rights; and

 greater experience in obtaining and maintaining regulatory approvals
 and/or clearances from the FDA and other regulatory agencies.

 Our competitors' products
will compete directly with our products. In addition, our competitors, as well as new market entrants, may develop or acquire new products
that will compete directly or indirectly with our products. The presence of this competition in our market may lead to pricing pressure
which would make it more difficult to sell our products at a price that will make us profitable or prevent us from selling our products
at all. Our failure to compete effectively would have a material and adverse effect on our business, results of operations and financial
condition.

 As we enter the consumer product business sector
to a larger extent, our failure to compete successfully could materially harm our business, financial condition, and operating results.

 The business of developing and
marketing consumer and personal care products is highly competitive and sensitive to the introduction of new, competitive products, which
may rapidly capture a significant share of the applicable market. Our competitors include numerous manufacturers; distributors; marketers;
online, specialty, mass, and other retailers; and physicians that actively compete for the business of consumers both in the United States
and abroad. Most of our competitors have longer operating histories, significantly greater resources, better-developed and more innovative
sales and distribution channels and platforms, greater name recognition, and larger established customer bases than we do. Our present
and future competitors may be able to better withstand reductions in prices or other adverse economic or market conditions than we can;
develop products that are comparable or superior to those we offer; adapt more quickly or effectively to new technologies, changing regulatory
requirements, evolving industry trends and standards, and customer requirements than we can; and/or devote greater resources to the development,
promotion, and sale of their products than we do. In addition, because the industry in which we operate is not particularly capital intensive
or otherwise subject to high barriers to entry, it is relatively easy for new competitors to emerge that will compete with us. Accordingly,
competition may intensify, and we may not be able to compete effectively in our markets. If we are not able to compete successfully in
the consumer products sector, our business, financial condition, and operating results would be materially adversely affected.

 Our failure to appropriately respond to changing
consumer trends, preferences, and demand for new products and product enhancements could materially harm our business, financial condition,
and operating results.

 Our consumer products business
is subject to rapidly changing consumer trends and preferences and product introductions. Our success will depend in part on our ability
to anticipate and respond to these changes and introductions, and we may not respond or develop new products or product enhancements
in a cost-effective, timely, or commercially appropriate manner. The success of our new product offerings and enhancements depends on
a number of factors, including our ability to:

 accurately anticipate consumer needs;

 innovate and develop new products and product enhancements that meet
 these needs;

 successfully commercialize new products and product enhancements;

 price our products competitively;

 manufacture and deliver our products in sufficient volumes and in a
 cost-effective and timely manner; and

 differentiate our product offerings from those of our competitors and
 successfully respond to other competitive pressures, including technological advancements, evolving industry standards, and changing
 regulatory requirements.

 Our failure to accurately predict changes in consumer
demand and technological advancements could negatively impact consumer opinion of our products or our business. In addition, if we do
not introduce new products or make enhancements to meet the changing needs of our customers in a cost-effective, timely, and commercially
appropriate manner, or if our competitors release new products or product enhancements before we do, some of our product offerings could
be rendered obsolete, which could cause our market share to decline and negatively impact our business, financial condition, and operating
results.

 If we fail to further penetrate existing markets,
the sales of our consumer products, along with our operating results, could be negatively impacted.

 The success of our consumer
product business will be to a large extent contingent on our ability to penetrate existing markets, which is subject to numerous factors,
many of which are out of our control. Moreover, our growth in existing markets will depend upon our ability to achieve brand awareness.
Therefore, we cannot assure you that our general efforts to achieve market penetration in existing markets will be successful. If we
are unable to further penetrate existing markets, our business, financial condition, and operating results could materially suffer.

 We are subject to governmental regulations
in all aspects of our business.

 Like other companies in the
healthcare industry, we are subject to extensive regulation, investigations and legal action, by national, state and local government
agencies in the U.S. Regulatory issues regarding compliance with cGMP by manufacturers of medical devices and consumer products can lead
to fines and penalties, product recalls, product shortages, interruptions in production, delays in new product approvals and litigation.
In addition, the marketing, pricing and sale of our products are subject to regulation, investigations and legal actions including under
the Federal Food, Drug, and Cosmetic Act, federal and state false claims acts, state unfair trade practices acts and consumer protection
laws. Scrutiny of health care industry business practices by government agencies and state attorneys general in the U.S., and any resulting
investigations and prosecutions, carry risk of significant civil and criminal penalties.

 As we continue to develop our medical devices,
if we fail to protect our intellectual property in the future, our ability to compete could be negatively affected, which could materially
harm our financial condition and operating results.

 As we continue to develop our
medical devices, such as NEXDrape, our future success and the market for our products will depend to a significant extent upon the goodwill
associated with our trademark and tradenames and our ability to protect our proprietary rights in our innovative products and product
enhancements. We own, or have licenses to use, the material trademark and trade name rights used in connection with the packaging, marketing,
and distribution of our products in the markets where those products are sold. Therefore, trademark and trade name protection are important
to our business. Although most of our trademarks are filed in the United States, we may not be successful in asserting trademark or trade
name protection or obtaining new trademark registrations.

 We will attempt to protect our
innovative products and product enhancements under a combination of patents, trademarks, and trade secret laws, confidentiality procedures,
and contractual provisions. However, monitoring infringement or misappropriation of intellectual property can be difficult and expensive,
and we may not be able to detect every infringement or misappropriation of our proprietary rights or to prevent third parties from infringing
upon or misappropriating our proprietary rights or from independently developing non-infringing products that are competitive with, equivalent
to, or superior to our products. Even if we do detect infringement or misappropriation of our proprietary rights, litigation to enforce
these rights could cause us to divert financial and other resources away from our business operations and may result in the impairment
or loss of all or portions of our proprietary rights. As a result, we cannot assure you that we will be able to adequately protect our
intellectual property in any jurisdiction. The loss or infringement of our trademarks, tradenames, or other proprietary rights could
impair the goodwill associated with our brands and harm our reputation, which could materially harm our business, financial condition,
and operating results.

 We have limited sales, marketing and distribution
capabilities.

 We currently have limited sales,
marketing and distribution capabilities. We must either develop our own sales, marketing and distribution capabilities, which will be
expensive and time-consuming, or make arrangements with third parties to perform these services for us. If we enter into third party
arrangements, the third parties may not be capable of successfully selling any of our products. If we decide to market any of our products
on our own, we will have to commit significant resources to developing a marketing and sales force and supporting distribution capabilities.
If we decide to enter into arrangements with third parties for performance of these services, we may find that they are not available
on terms acceptable to us, or at all. If we are not able to establish and maintain successful arrangements with third parties or build
our own sales and marketing infrastructure, our business and financial condition will be adversely affected.

 Our products risk exposure to product liability
claims.

 We are exposed to potential
product liability risks, which are inherent in the testing, manufacturing and marketing of our products. We may incur significant expense
investigating and defending any product liability claims, even if they do not result in liability. Moreover, even if no judgments, fines,
damages or liabilities are imposed on us, our reputation could suffer, which could have a material adverse effect on our business, financial
condition and results of operations.

 We are reliant upon two manufacturers for key
ingredients used to manufacture of our hydrogels.

 The Dow Chemical Company and
the BASF Corporation are the principal manufacturers of the two polymers, polyethylene oxide and polyvinylpyrrolidone, respectively,
that we primarily use in the manufacture of hydrogels. Although we have not experienced significant production delays attributable to
supply changes, we believe that developing alternative sources of supply for the polymers used to make our current hydrogels would be
difficult over a short period of time. Because we have no direct control over its third-party suppliers, interruptions or delays in the
products and services provided by these third parties may be difficult to remedy in a timely fashion. In addition, if such suppliers
are unable or unwilling to deliver the necessary raw materials or products, we may be unable to redesign or adapt our technology to work
without such raw materials or products or find alternative suppliers or manufacturers. In such events, we could experience interruptions,
delays, increased costs or quality control problems, which would have a material and adverse effect on our business, results of operations
and financial condition.

 We
have a history of operating losses and may require but have difficulty or be unsuccessful in raising potentially needed capital in the
future to continue to operate as a going concern.

 While
we expect to be cash flow positive by the end of fiscal year 2025, there is no guarantee this will occur. Currently we do not have sufficient
cash resources to meet our plans for the next twelve months from the issuance of the financial statements included herein. Our recurring
losses from operations, negative cash flows and potential need for additional capital raise substantial doubt about our ability to continue
as a going concern. If we do require additional financing to fund our operations, such funds may not be available on acceptable terms,
if at all, and such availability will depend on a number of factors, some of which are outside of our control, including general capital
markets conditions and investors' view of our prospects and valuation. In addition, our ability to raise capital in the public
capital markets, including through our at-the-market equity offerings, may in the future be limited by, among other things, SEC rules
and regulations impacting the eligibility of smaller companies to use Form S-3 for primary offerings of securities. In general, under
the "baby shelf" rules if our public float is less than $75 million at the time we file our Annual Report on Form 10-K to
update our Form S-3 and our public float remains less than $75, we may not sell more than the equivalent of one-third of our public float
during any 12 consecutive months pursuant to the baby shelf rules. Alternative public and private transaction structures may require
additional time and cost, may impose operational restrictions on us, and may not be available on attractive terms. Further, investors'
perception of our ability to continue as a going concern may make it more difficult for us to obtain financing, or necessitate that we
obtain financing on terms that are more favorable to investors, and could result in the loss of confidence by investors, suppliers and
employees. If we do require but are not able to acquire sufficient additional funding or alternative sources of capital to meet our working
capital needs, we will have to substantially curtail or discontinue our operations.

 Our ability to provide customers with competitive
services is dependent on our ability to attract and retain qualified personnel, including our senior management team.

 Our ability to grow and provide
our customers with competitive services is partially dependent on our ability to attract and retain highly motivated people with the
skills necessary to serve our customers. Personnel with the requisite skills or qualifications may be in short supply or generally unavailable.
The loss of personnel could impair our ability to perform under certain contracts, which could have a material adverse effect on our
consolidated financial position, results of operations, prospects and cash flows.

 Changes in accounting standards and subjective
assumptions, estimates and judgments by management related to complex accounting matters could significantly affect our financial results
or financial condition.

 GAAP and related accounting
pronouncements, implementation guidelines and interpretations with regard to a wide range of matters that are relevant to our business,
including but not limited to revenue recognition, business combinations, impairment of goodwill, indefinite-lived intangible assets and
long-lived assets, inventory and equity-based compensation, are highly complex and involve many subjective assumptions, estimates and
judgments. Changes in these rules or their interpretation or changes in underlying assumptions, estimates or judgments could significantly
change our reported or expected financial performance or financial condition.

 Our ability to pursue strategic partnerships
may impact our ability to compete in the markets we serve or desire to enter.

 We have entered into, and expect
to seek to enter into, additional strategic partnerships with other industry participants as part of an effort to expand our business.
However, we may be unable to identify attractive strategic partnership candidates or complete such partnerships on terms favorable to
us. In addition, if we are unable to successfully implement our partnership strategies or our strategic partners do not fulfill their
obligations or otherwise do not prove advantageous to our business, our investments in such partnerships and our anticipated business
expansion could be adversely affected.

 Achieving our growth objectives
may prove unsuccessful. We may be unable to identify future attractive strategic partnerships, which may adversely affect our growth.
In addition, our ability to consummate or implement our strategic partnerships may be materially and adversely affected.

 Risks Relating to our Common Stock and Capital
Structure

 An active trading market may not develop or
be sustained, and our stock price may fluctuate significantly once we do trade.

 Our common stock and certain
of our warrants trade on The Nasdaq Capital Market under the symbols "NXGL" and "NXGLW," respectively.

 We cannot predict the prices
at which our common stock may trade. The market price of our common stock may fluctuate widely, depending on many factors, some of which
may be beyond our control, including:

 actual or anticipated fluctuations in our operating results due to
 factors related to our business;

 success or failure of our business strategies;

 our quarterly or annual earnings, or those of other companies in our
 industry;

 our ability to obtain financing as needed;

 announcements by us or our competitors of significant acquisitions
 or dispositions;

 changes in accounting standards, policies, guidance, interpretations
 or principles;

 the failure of securities analysts to cover our common stock after
 we commence trading;

 changes in earnings estimates by securities analysts or our ability
 to meet those estimates;

 the operating and stock price performance of other comparable companies;

 overall market fluctuations;

 results from any material litigation or government investigation;

 changes in laws and regulations (including tax laws and regulations)
 affecting our business;

 changes in capital gains taxes and taxes on dividends affecting stockholders;
 and

 general economic conditions and other external factors, including wars
 such as the current conflict in Ukraine and other geopolitical risks.

 Furthermore, our business profile
and market capitalization may not fit the investment objectives of some of our stockholders and, as a result, these stockholders may
sell their shares of our common stock if we are able to list our common stock on The Nasdaq Capital Market. Substantial sales of our
common stock may occur, which could cause our stock price to decline. Low trading volume for our stock, which may occur if an active
trading market does not develop, among other reasons, would amplify the effect of the above factors on our stock price volatility.

 Our failure to meet the continued listing requirements
of The Nasdaq Capital Market could result in a delisting of our common stock and warrants.

 If we fail to continue to satisfy
the continued listing requirements of The Nasdaq Stock Market, LLC such as the corporate governance requirements, the stockholder's
equity requirement or the minimum closing bid price requirement, Nasdaq may take steps to delist our common stock and warrants. Such
a delisting or even notification of failure to comply with such requirements would likely have a negative effect on the price of our
common stock and warrants and would impair your ability to sell or purchase our common stock and warrants when you wish to do so. In
the event of a delisting, we expect that we would take actions to restore our compliance with Nasdaq's listing requirements, but
we can provide no assurance that any such action taken by us would allow our common stock and warrants to become listed again, stabilize
the market price or improve the liquidity of our common stock and warrants, prevent our common stock from dropping below the Nasdaq minimum
bid price requirement or prevent future non-compliance with Nasdaq's listing requirements.

 We cannot assure you that we will pay dividends
on our common stock, and our indebtedness may limit our ability to pay dividends on our common stock.

 The timing, declaration, amount
and payment of future dividends to stockholders will fall within the discretion of our Board of Directors. Our Board of Directors'
decisions regarding the payment of future dividends will depend on many factors, including our financial condition, earnings, capital
requirements of our business and covenants associated with debt obligations, as well as legal requirements, regulatory constraints, industry
practice and other factors that our Board of Directors deems relevant. There can be no assurance that we will pay a dividend in the future
or continue to pay any dividend if we do commence paying dividends.

 The interests of our principal stockholders,
officers and directors, who collectively beneficially own approximately 16.3% of our stock, may not coincide with yours and such stockholders
will have the ability to control decisions with which you may disagree.

 As of March 27, 2025, our principal
stockholders, officers and directors beneficially owned approximately 16.3% of our common stock. As a result, our principal stockholders,
officers and directors will have the ability to substantially influence matters requiring stockholder approval, including the election
of directors and approval of significant corporate transactions. In addition, this concentration of ownership may delay or prevent a
change in control of our company and make some future transactions more difficult or impossible without the support of our controlling
stockholders. The interests of such stockholders may not coincide with your interests or the interests of other stockholders.

 We
have identified material weaknesses in connection with our internal control over financial reporting which, if not remediated, could
adversely affect our business, reputation and stock price.

 Our
executive management and Audit Committee have concluded that we have material weaknesses in our internal control over financial reporting.
Specifically, we have not designed controls to ensure all accounting journals entries are reviewed and approved. We also identified one
individual in our accounting department who has "super user" access and security administration rights to the financial reporting
systems. Please see Item 9A - Control and Procedures for more information about identified material weaknesses. A material weakness is
a deficiency or combination of deficiencies in internal control over financial reporting, such that there is a reasonable possibility
that a material misstatement of our annual or interim financial statements will not be prevented or detected on a timely basis.

 We
are in the process of designing and implementing measures to remediate the material weaknesses described above. Specifically, we expect
to implement appropriate controls for accounting journal entry approvals, including the approval of our Chief Financial Officer, and
to actively monitor any accounting user with elevated rights or assign another employee outside of an accounting and reporting role with
elevated access. While we are designing and implementing measures to remediate the material weaknesses, we cannot predict the success
of such measures or the outcome of our assessment of these measures at this time. We can give no assurance that these measures will remediate
the weakness in internal control or that additional material weaknesses or significant deficiencies in our internal control over financial
reporting will not be identified in the future. Our failure to implement and maintain effective internal control over financial reporting
could result in errors in our financial statements that may lead to restatements of our financial statements, cause us to fail to meet
our reporting obligations, or prevent fraud. Any such failure could also lead to reputational damage and a decrease in the market price
of our stock

 If securities or industry analysts do not publish
research about our business, or publish negative reports about our business, our share price and trading volume could decline.

 The trading market for our common
stock, to some extent, may at some point depend on the research and reports that securities or industry analysts publish about our business.
We do not have any control over these analysts. If one or more of the analysts elect to cover us and downgrade our shares or lower their
opinion of our shares, our share price would likely decline. If one or more of these analysts elect to cover us and subsequently cease
coverage of our company or fail to regularly publish reports on us, we could lose visibility in the financial markets, which could cause
our share price or trading volume to decline.

 Future sales or potential sales of our common
stock in the public market could cause our share price to decline.

 If the existing holders of our
common stock, particularly our directors and officers, sell a large number of shares, they could adversely affect the market price for
our common stock. Sales of substantial amounts of our common stock in the public market, or the perception that these sales could occur,
could cause the market price of our common stock to decline.

 We may issue additional securities in the future
upon conversion or exercise of outstanding securities which would result in dilution to our stockholders.

 As described elsewhere in this
Form 10-K, we have previously issued warrants, restricted stock units, and stock options to fund our operations, pay for services rendered
and incentivize our employees and directors. The conversion or exercise of these securities would result in substantial dilution to our
stockholders. As of the date of the filing of this Form 10-K, we may be required to issue:

 588,397 shares of common stock issuable upon the exercise of outstanding
 stock options at a weighted average exercise price of $2.674538 per share;

 4,765,205 shares of common stock issuable upon the exercise of warrants
 at a weighted average exercise price of approximately $5.183120; and

 21,984 shares of restricted common stock issuable upon vesting and
 another 33,890 shares of vested shares of restricted common stock.

 We are an "emerging growth company"
and a "smaller reporting company" and may elect to comply with reduced public company reporting requirements applicable to
emerging growth companies, and are subject to lesser public company reporting requirements applicable to smaller reporting companies,
which could make our common stock less attractive to investors.

 We are an "emerging growth
company," as defined in the JOBS Act, and we may take advantage of certain exemptions from various reporting requirements that
are applicable to other public companies that are not "emerging growth companies" including reduced disclosure obligations
regarding executive compensation in our periodic reports and proxy statements, and exemptions from the requirements of holding a nonbinding
advisory vote on executive compensation and shareholder approval of any golden parachute payments not previously approved. We may take
advantage of these reporting exemptions until we are no longer an "emerging growth company." We will remain an "emerging
growth company" until the earliest of (i) the last day of the fiscal year in which we have total annual gross revenues of $1.07
billion or more; (ii) the fifth anniversary of the Distribution; (iii) the date on which we have issued more than $1.0 billion in nonconvertible
debt during the previous three years; or (iv) the date on which we are deemed to be a "large accelerated filer" under the
Exchange Act. We cannot predict if investors will find our common stock less attractive because we may rely on these exemptions. In addition,
we are a "smaller reporting company" and accordingly are required to provide less public disclosure than larger public companies.
If some investors find our common stock less attractive as a result, there may be a less active trading market for our common stock and
our stock price may be more volatile.

 We will incur costs as a result of operating
as a public company, and our management will be required to devote substantial time to new compliance initiatives.

 As a public reporting company,
and particularly after we are no longer an emerging growth company, we will incur significant legal, accounting and other expenses. The
Sarbanes-Oxley Act and rules subsequently implemented by the SEC, have imposed various requirements on public companies, including establishment
and maintenance of effective disclosure and financial controls and corporate governance practices. Our management and other personnel
will need to devote a substantial amount of time to these compliance initiatives. Moreover, these rules and regulations will entail significant
legal and financial compliance costs and will make some activities more time consuming and costly. For example, we expect that these
rules and regulations may make it difficult and expensive for us to obtain director and officer liability insurance, and we may be required
to accept low policy limits and coverage.

 Provisions in our Amended and Restated Certificate
of Incorporation and Amended and Restated Bylaws and of Delaware law may prevent or delay an acquisition of our company, which could
decrease the trading price of our common stock.

 Several provisions of our Amended
and Restated Certificate of Incorporation, Amended and Restated Bylaws and Delaware law may discourage, delay or prevent a merger or
acquisition that stockholders may consider favorable. These include provisions that:

 permit us to issue blank check preferred stock as more fully described
 under "Description of Our Capital Stock Anti-Takeover Effects of Various Provisions of Delaware Law and Our Amended and Restated
 Articles of Incorporation and Amended and Restated Bylaws";

 require stockholders to follow certain advance notice and disclosure
 requirements in order to propose business or nominate directors at an annual or special meeting; and

 limit our ability to enter into business combination transactions with
 certain stockholders.

 These and other provisions of
our Amended and Restated Certificate of Incorporation, Amended and Restated Bylaws and Delaware law may discourage, delay or prevent
certain types of transactions involving an actual or a threatened acquisition or change in control of us, including unsolicited takeover
attempts, even though the transaction may offer our stockholders the opportunity to sell their shares of our common stock at a price
above the prevailing market price. See "Description of Our Capital Stock Anti-Takeover Effects of Various Provisions of Delaware
Law and Our Amended and Restated Articles of Incorporation and Amended and Restated Bylaws" for more information.

 Our Amended and Restated Bylaws include a forum
selection clause, which could limit our stockholders' ability to obtain a favorable judicial forum for disputes with us.

 Our Amended and Restated Bylaws
provide that, unless we consent in writing to the selection of an alternative forum, the sole and exclusive forum for (i) any internal
corporate claims within the meaning of the Delaware General Corporation Law ("DGCL"), (ii) any derivative action or proceeding
brought on our behalf, (iii) any action asserting a claim of breach of a fiduciary duty owed by any of our directors, officers, or employees
to us or to our stockholders, or (iv) any action asserting a claim arising pursuant to any provision of the DGCL, will be a state court
located within the State of Delaware (or, if no state court located within the State of Delaware has jurisdiction, the federal court
for the District of Delaware). Specifically, the sole and exclusive forum for such legal actions shall be (i) first, the Court of Chancery
of the State of Delaware, (ii) second, if the Court of Chancery of the State of Delaware lacks jurisdiction, the Superior Court of the
State of Delaware, or (iii) third, if the Superior Court of the State of Delaware lacks jurisdiction, the United States District Court
for the District of Delaware, in all cases subject to the court's having personal jurisdiction over the indispensable parties named
as defendants. This exclusive forum provision will apply to state and federal law claims, including claims under the federal securities
laws (including actions arising under the Exchange Act or the Securities Act), although our stockholders will not be deemed to have waived
our compliance with the federal securities laws and the rules and regulations thereunder. Section 22 of the Securities Act, however,
creates concurrent jurisdiction for federal and state courts over all suits brought to enforce any duty or liability created by the Securities
Act or the rules and regulations thereunder. Accordingly, there is uncertainty as to whether a court would enforce such a forum selection
provision as written in connection with claims arising under federal securities laws. Any person or entity purchasing or otherwise acquiring
any interest in shares of our capital stock is deemed to have notice of and consented to the foregoing provisions. This forum selection
provision in our bylaws may limit our stockholders' ability to obtain a favorable judicial forum for disputes with us. It is also
possible that, notwithstanding the forum selection clause included in our bylaws, a court could rule that such a provision is inapplicable
or unenforceable.

 Item 1B. Unresolved Staff Comments

 None.

 Item 1C. Cybersecurity

 Cybersecurity Risk Management and Strategy

 We have developed and implemented a cybersecurity
risk management program intended to protect the confidentiality, integrity, and availability of our critical systems and information.

 We have implemented a number of security measures
designed to protect our systems and data, including firewalls, antivirus and malware detection tools, patches, log monitors, and routine
back-ups,. In addition, we have continued our efforts to migrate our platforms to cloud-based computing, which is designed to further
strengthen our security posture.

 Our cybersecurity risk management program is integrated
into our overall enterprise risk management program and shares common methodologies, reporting channels, and governance processes that
apply across the enterprise risk management program to other legal, compliance, strategic, operational, and financial risk areas.

 Our cybersecurity risk management program includes
the following:

 the use of external service providers, where appropriate,
 to assess, test, or otherwise assist with aspects of our security controls; and

 cybersecurity awareness training of our employees,
 incident response personnel, and senior management

 There can be no assurance that our cybersecurity
risk management program and processes, including our policies, controls or procedures, will be fully implemented, complied with or effective
in protecting our systems and information.

 Cybersecurity Governance

 Our Board considers cybersecurity risks as part of
its risk oversight.

 The Board oversees management's implementation
of our cybersecurity risk management program and receives updates on the cybersecurity risk management program from management at least
annually. In addition, management updates the Board regarding any material or significant cybersecurity incidents, as well as incidents
with lesser impact potential as necessary.

 Ongoing Risks

 We have not experienced any material cybersecurity
incidents. We have not identified risks from known cybersecurity threats, including as a result of any prior cybersecurity incidents,
that have materially affected us, including our operations, business strategy, results of operations, or financial condition.

 Incident Response and Assessment Policies and
Procedures

 We align with industry-standard cybersecurity frameworks
designed to protect the company and customer data from unintentional disclosure, cybersecurity events, and other threats of all severity
levels. As part of our alignment with these frameworks we are in the process of implementing a Cybersecurity Incident Response Plan that
outlines actions to be taken after identifying a suspected information security breach and the people responsible for managing those
actions. Additionally, this plan will outline communication responsibilities during incidents of all severity levels.

 Item 2. Properties

 We maintain a combined corporate office and manufacturing
facility in Langhorne, Pennsylvania, where we lease approximately 16,500 square feet of office and manufacturing space which expires
on January 31, 2031. In addition, we sublease approximately 6,200 square feet of a 12,000 square foot combined office and manufacturing
facility in Granbury, Texas for our JV. The lease expires in March 2028. We believe that our facilities are well maintained and are suitable
and adequate for our current needs.

 Item 3. Legal Proceedings

 From time to time, we may become involved in lawsuits,
investigations and claims that arise in the ordinary course of business. As of the date of this information statement, we are not a party
to any litigation whereby the outcome of such litigation, if determined adversely to us, would materially affect our financial position,
results of operations or cash flows.

 Item 4. Mine Safety Disclosure

 Not applicable.

 Item 5. Market for the Registrants Common Equity,
Related Stockholder Matters and Issuer Purchases of Equity Securities

 Market Information

 Our common stock is traded on NASDAQ Capital Markets
under the symbol "NXGL" and certain warrants to purchase our common stock issued on December 27, 2021 are trade on NASDAQ
Capital Markets under the symbol "NXGLW."

 Holders

 As of March 27, 2025, there were over 1,047 shareholders
of record and 7,654,037 shares of common stock outstanding.

 Sales of Unregistered Securities during the
Fiscal Year Ended December 31, 2024

 The Company did not sell any unregistered securities
during the fiscal year ended December 31, 2024.

 Issuer Repurchases of Securities during the
Fiscal Year Ended December 31, 2024

 The Company did not repurchase any of its securities
during the fiscal year ended December 31, 2024.

 Item 6. [Reserved]

 The Company is a smaller reporting company as defined
by Rule 12b-2 of the Securities Exchange Act of 1934 and is not required to provide the information under this item.

 Item 7. Management's Discussion and Analysis
of Financial Condition and Results of Operations

 The following discussion and analysis are intended
to help prospective investors understand our business, financial condition, results of operations, liquidity and capital resources. You
should read this discussion in conjunction with our consolidated financial statements and related notes thereto included elsewhere in
this information statement.

 The statements in this discussion regarding industry
outlook, expectations regarding our future performance, liquidity and capital resources and other non-historical statements are forward-looking
statements. These forward-looking statements are subject to numerous risks and uncertainties, including, but not limited to, the risks
and uncertainties described in "Special Note Regarding Forward-Looking Statements." Actual results may differ materially
from those contained in any forward-looking statements.

 The NexGel Financial Statements, discussed below,
reflect the NexGel financial condition, results of operations, and cash flows. The financial information discussed below and included
in this information statement, however, may not necessarily reflect what the NexGel financial condition, results of operations, or cash
flows would have been had NexGel been operated as a separate, independent entity during the years presented, or what the NexGel financial
condition, results of operations, and cash flows may be in the future.

 Overview

 We manufacture high water content, electron beam
cross-linked, aqueous polymer hydrogels, or gels, used for wound care, medical diagnostics, transdermal drug delivery and cosmetics.
We specialize in custom gels by capitalizing on proprietary manufacturing technologies. We have historically served as a contract manufacturer,
supplying our gels to third parties who incorporate them into their own products. Beginning in 2020, we created two new lines of business
for the company. First, our own line of branded consumer products sold direct to consumers. Second, we expanded into custom and white
label opportunities, which focuses on combining our gels with proprietary branded products and white label opportunities. All of our
gel products are manufactured using proprietary and non-proprietary mixing, coating and cross-linking technologies. Together, these technologies
enable us to produce gels that can satisfy rigid tolerance specifications with respect to a wide range of physical characteristics (e.g.,
thickness, water content, adherence, absorption, moisture vapor transmission rate [a measure of the passage of water vapor through a
substance] and release rate) while maintaining product integrity. Additionally, we have the manufacturing ability to offer broad choices
in the selection of liners onto which the gels are coated. Consequently, we and our customers are able to determine tolerances in moisture
vapor transmission rate and active ingredient release rates while personalizing color and texture. In May 2023, we formed a joint venture
with CG Laboratories, Inc. called CG Converting and Packaging, LLC, which is located in Granbury, Texas and of which we own a 50% interest,
allowing us to expand our ability to deliver finished goods to our growing customer base.

 We have four distinct lines of business; Contract
Manufacturing, Custom & White Label, Consumer Branded Products, and Medical Devices/Other.

 Contract Manufacturing

 Customers order rolls of gel ("rollstock").
The rollstock is shipped to our customers, which they package into finished goods. Historically, this has been the Company's primary
source of revenue.

 Custom & White Label

 These products often infuse various ingredients
into our base gel to develop unique product offerings to satisfy market demand (e.g. aloe infused into the gel for a beauty mask). The
rollstock is converted and packaged into salable units. The finished goods are shipped to the customer, who is ultimately responsible
for product distribution. Frequently these products started as development deals, in which the customer paid the company a small fee
to develop a specific product. Once completed, the customer places a large order for newly developed product.

 Consumer Branded Products

 These products are finished goods marketed
and sold directly to the customer by the Company through online and retail channels. We are responsible for sales, marketing, and distribution.
The products we sell under our MedaGel brand primarily relate to healthcare over-the-counter ("OTC") remedy solutions, such
as blister and pain applications. In December 2023 we added a second consumer product brand when we completed the purchase of the Kenkoderm
brand. The Kenkoderm skincare line was originally developed by a dermatologist to provide gentle to the skin products for consumer with
psoriasis. In May 2024, we added our third consumer product brand with the purchase of the Silly George brand. Silly George is a beauty
brand primarily focused on false eyelashes and other eye related products. We continue to look for additional potential acquisitions
as part of our consumer product 'roll-up" strategy.

 Medical Devices/Other

 Medical Devices are a hybrid business,
combining elements of Custom & White Label and Consumer Branded Products. Medical Devices, which are not yet marketed, are expected
to be distributed through strategic partnerships. We will manufacture and possibly convert/package the device while the strategic partner
brings the product to market. Small market Medical Devices could be launched by us, but also be offered to a distributor to reach the
full scale of the market.

 Other includes freight charged to customers
who purchase the Company's branded consumer products through their Spotify stores.

 Results of Operations

 The following sections discuss and analyze the changes
in the significant line items in our statements of operations for the comparison years identified.

 Year Ended December 31, 2024 Compared to the
Year Ended December 31, 2023 ($ in thousands)

 Revenues, net

 For the year ended December 31, 2024 revenues were
$8,688 and increased by $4,599, or 112.5%, when compared to $4,089 for the year ended December 31, 2023. The increase in our overall
revenues was primarily due to sales growth in our branded consumer products, including gross revenue from Silly George of $2,889 for
the period of acquisition through December 31, 2024, and an increase in Other Revenues of $238, which mostly consists of shipping
revenue on our branded consumer products.

 Gross profit (loss)

 Our gross profit was $2,748 for the year ended December 31, 2024 compared to
a gross profit of $374 for the year ended December 31, 2023 The increase of $2,374 in gross profit recorded for the year ended December
31, 2024, as compared to December 31, 2023, was primarily due to an increase in branded consumer products. Gross profit was approximately
31.6% for the year ended December 31, 2024 compared to a gross profit of 9.1% for the year ended December 31, 2023.

 The components of cost of revenues are as follows
for the years ended December 31, 2024 and 2023 ($ in thousands):

 Year Ended December 31,

 2024

 2023

 Cost of revenues

 Materials and finished products

 $
 3,987

 $
 2,147

 Compensation and benefits

 Share-based compensation

 Depreciation and amortization

 Commission and contract fees

 Equipment, production and other expenses

 Total cost of revenues

 $
 5,940

 $
 3,715

 Cost of revenues increased by $2,225 or 59.9%,
to $5,940 for the year ended December 31, 2024, as compared to $3,715 for the year ended December 31, 2023. The increase in cost of
revenues is primarily aligned with sales of branded consumer products. As mentioned elsewhere, Silly George was acquired in May 2024
while Kenkoderm was acquired in December 2023.

 Selling, general and administrative expenses.
The following table highlights selling, general and administrative expenses by type for the years ended December 31, 2024 and 2023 ($
in thousands):

 Year Ended December 31,

 2024

 2023

 Selling, general and administrative expenses

 Compensation and benefits

 $
 1,020

 $

 Share-based compensation

 Depreciation and amortization

 Advertising, marketing, and Amazon fees

 2,220

 Investor and shareholder services

 Franchise taxes and corporate insurance

 Professional and consulting fees

 1,651

 1,339

 Other expenses and professional fees

 Total selling, general and administrative expenses

 $
 6,224

 $
 3,748

 Selling, general and administrative expenses increased by $2,476 or 66.1%, to $6,224
for the year ended December 31, 2024, as compared to $3,748 for the year ended December 31, 2023. The increase in Selling, general and
administrative expenses is primarily attributable to the factors described below.

 Compensation and benefits increased by $280, or 37.8%,
to $1,020 for the year ended December 31, 2024, as compared to $740 for the year ended December 31, 2023. The primary increase in expense, when compared to the prior period, is the increase in contract labor with the inclusion
of Silly George.

 Share-based compensation increased by $134, or 66.0%,
to $337 for the year ended December 31, 2024, as compared to $203 for the year ended December 31, 2023. The increase related to the issuance
of stock options and restricted awards to our officers, employees, board of directors, and advisors.

 Advertising, marketing, and Amazon fees increased by $1,780, or 404.5%, to $2,220 for
the year ended December 31, 2024, as compared to $440 for the year ended December 31, 2023. The increase is due to the increased Amazon
selling fees and an increase in advertising and marketing attributable to promoting Kenkoderm and Silly George.

 Investor and shareholder services decreased by $153,
or 35.9%, to $273 for the year ended December 31, 2024, as compared to $426 for the year ended December 31, 2023. The decrease is due
to a net reduction of investor services compared to the prior year period.

 Franchise taxes and corporate insurance decreased
by $67, or 29.9%, to $157 for the year ended December 31, 2024, as compared to $224 for the year ended December 31, 2023. The vast majority of this decrease pertains to the Company's reduction in authorized shares, which lowered
its franchise tax expense. The Company enjoyed the full benefit of the reduction in authorized shares throughout 2024, as opposed to a
partial benefit in 2023.

 Professional and consulting fees increased by $312,
or 23.3%, to $1,651 for the year ended December 31, 2024, as compared to $1,339 for the year ended December 31, 2023. We continued to
incur accounting and consulting fees associated with public company governance requirements and professional services related to branded
consumer products. Additionally, consulting fees increased in 2024 with the acquisition of Silly George, which utilizes numerous consultants
to assist with marketing, IT, graphic design, and various other services.

 Other expenses increased by $160, or 64.0%, to $410 for the year ended December
31, 2024 from $250 for the year ended December 31, 2023. Other Selling, general and administrative expenses generally consist of normal
costs associated with our selling efforts and general management, including information technology, travel, training and credit card processing fees. Credit card processing fees in particular increased significantly from 2023 to 2024
with the inclusion of Silly George.

 Research and development expenses

 Research and development expenses decreased by $25
to $78 for the year ended December 31, 2024 from $103 for the year ended December 31, 2023. Research and development expenses are related
to research costs incurred for potential products for existing or new customers.

 Liquidity and Capital Resources

 Cash Flow (in thousands)

 Years Ended December 31,

 2024

 2023

 Net cash used in operating activities

 $
 (3,867
)

 $
 (3,236
)

 Net cash provided by (used in) investing activities

 (775
)

 4,456

 Net cash provided by financing activities

 3,749

 Net increase (decrease) in cash and cash equivalents

 (893
)

 1,599

 Cash and cash equivalents at beginning of year

 2,700

 1,101

 Cash and cash equivalent at end of year

 $
 1,807

 $
 2,700

 As of December 31, 2024, we had $1,807 thousand
of cash and cash equivalents compared to $2,700 thousand of cash and cash equivalents at December 31, 2023. Net cash used in
operating activities was $3,867 thousand and $3,236 thousand for the years ended December 31, 2024 and 2023, respectively.

 Net cash used in investing activities was $775
thousand and net cash provided by investing activities was $4,456 thousand for the year ended December 31, 2024 and 2023,
respectively, consisting of the sales of marketable securities of $68 thousand, offset by purchases of capital equipment of $443
thousand and the investment in the subsidiary Semmens Online of $400 thousand for the year ended December 31, 2024 while the sales
of marketable securities of $5,699 thousand, offset by purchases of capital equipment of $696 thousand and the Kenkoderm acquisition
of $547 thousand were for the year ended December 31, 2023.

 Net cash provided by financing activities for
year ended December 31, 2024 was $3,749 thousand which is attributable to the proceeds from rights offering of $3,772 thousand,
proceeds from non-controlling interest of $38 thousand, and proceeds from margin line of credit of $345 thousand, offset by
principal payments of notes payments of $77 thousand, and change in contingent consideration of $279 thousand made on the operating
lease liability, and $50 thousand of principal payment of financing lease liability. Net cash provided by financing activities for
year ended December 31, 2023 was $379 thousand which is attributable to the proceeds of equipment notes payable of $315 thousand,
proceeds from margin line of credit of $245 thousand, offset by principal payments of notes payments of $6 thousand and payments of
$175 thousand made on the operating lease liability.

 At December 31, 2024, current assets totaled
$5,114 thousand and current liabilities totaled $2,470 thousand, as compared to current assets totaling $5,052 thousand and current
liabilities totaling $2,549 thousand at December 31, 2023. As a result, we had working capital of $2,644 thousand at December 31,
2024, compared to a working capital of $2,503 thousand at December 31, 2023. The increase in the working capital as of
December 31, 2024 is primarily attributable to the loss from operations of $3,554 thousand and proceeds from rights offering of
$3,772 thousand.

 We have never declared or paid any cash dividends
on our common stock. For the foreseeable future, we anticipate that all available funds and any earnings generated in our business will
be used to finance the growth of our business and will not be paid out as dividends to our shareholders. Any future determination related
to our dividend policy will be made at the discretion of our Board of Directors and will depend upon, among other factors, our results
of operations, financial condition, capital requirements, contractual restrictions, business prospects and other factors our Board of
Directors may deem relevant.

 Management is exploring new product channel sales
in consumer products, such as cosmetics, athletic products, and proprietary medical devices. The Company has increased its focus on sales
and developing a sales pipeline for potential customers. This customer base expansion will enable us to provide financial stability for
the foreseeable future, expand our current processes, and position us for long-term shareholder value creation.

 Our recent capital raise which closed on or about
November 20, 2024 provides working capital necessary to continue our strategic objectives (discussed further within Note 13). We intend
to maintain and attempt to grow our existing contract manufacturing business. We also plan to continue building and developing our catalogue
of consumer products for sale to branding partners and to use our in-house capabilities to create and test market additional branded
products. These products will be target marketed and sold online through social media, television and online marketplaces. Furthermore,
the Company plans to develop its own proprietary medical devices and explore drug delivery programs for its technology. Additionally,
the Company continues to evaluate strategic initiatives (e.g., acquisitions) and additional capital raises through debt or equity may
be necessary to achieve these objectives.

 We expect to continue incurring losses for the near-term
future. Our ability to continue to operate as a going concern in the long term is dependent upon our ability to manage and grow our current
products and to ultimately achieve profitable operations. Management may consider various options to raise capital to fund potential
acquisitions through equity or debt offerings. There can be no assurances, however, that management will be able to obtain sufficient
additional funds, if needed, or that such funds, if available, will be obtained on terms satisfactory to us. The financial statements
do not include any adjustments relating to the recoverability and classification of recorded assets and liabilities that might be necessary
should we be unable to continue as a going concern.

 Additionally, it is reasonably possible that estimates
made in the financial statements have been, or will be, materially and adversely impacted in the near term as a result of these conditions,
including the recoverability of long-lived assets.

 Off Balance Sheet Arrangements

 As of December 31, 2024, we had no off-balance sheet
arrangements in the nature of guarantee contracts, retained or contingent interests in assets transferred to entities (or similar arrangements
serving as credit, liquidity or market risk support to entities for any such assets), or obligations (including contingent obligations)
arising out of variable interests in entities providing financing, liquidity, market risk or credit risk support to us, or that engage
in leasing, hedging or research and development services with us.

 Critical Accounting Policies and Estimates

 The preparation of our accompanying consolidated
financial statements in accordance with generally accepted accounting principles is based on the selection and application of accounting
policies that require us to make significant estimates and assumptions about the effects of matters that are inherently uncertain. We
consider the accounting policies discussed below to be critical to the understanding of our Financial Statements. Actual results could
differ from our estimates and assumptions, and any such differences could be material to our Financial Statements.

 Share-based compensation – We utilize
share-based compensation in the form of incentive stock options. The fair values of incentive stock option award grants are estimated
as of the date of grant using a Black-Scholes option valuation model. Compensation expense is recognized in the statements of operations
on a straight-line basis over the requisite service period, which is generally the vesting period required to obtain full vesting. The
expected term of the awards granted is estimated using the simplified method which computes the expected term as the sum of the award's
vesting term plus the original contractual term divided by two.

 Warrant Liability – Warrants to purchase
common stock were issued in connection with equity financing raises which occurred during 2019 through 2021. The fair values of the warrants
are estimated as of the date of issuance and again at each year end using a Black-Scholes option valuation model. At issuance, the fair
value of the warrant is recognized as an equity issuance cost within additional paid-in-capital. Fair value adjustments to the warrant
liability are recognized in other income (expense) in the statements of operations. The expected term of the awards granted are based
on either the three-year or five-year contractual expiration date.

 Black Scholes Inputs - The fair value of each
stock option award and warrant issued was estimated on the date of grant using a Black-Scholes option-valuation model, which requires
management to make certain assumptions regarding: (i) fair value of the common stock that underlies the stock option; (ii) the expected
volatility in the market price of our common stock; (iii) dividend yield; (iv) risk-free interest rates; and (iv) the period of time
employees are expected to hold the award prior to exercise (referred to as the expected term). Under the Black-Scholes option-valuation
model, entities typically estimate the expected volatility based on historical volatilities of the entity's own common stock. Based
on the lack of historical data of volatility for the Company's common stock, the Company based its estimate of expected volatility
on a weighted average of the historical volatility of comparable public companies that manufacture similar products and are similar in
size, stage of life cycle, and financial leverage. The fair value of the common stock that underlies the stock option is estimated by
the Company considering the price of the most recent issuance of the Company's common stock. The dividend yield is based upon the
assumption that the Company will not declare a dividend over the life of the options. The risk-free interest rate is based on the U.S.
Treasury yield curve in effect at the time of grant for bonds with maturities consistent with the expected term of the related award.

 Item 7A. Quantitative and Qualitative Disclosures
About Market Risk

 Not required.

 Item 8. Financial Statements and Supplementary
Data

 FINANCIAL STATEMENTS - TABLE OF CONTENTS

 For the Years Ended December 31, 2024 and 2023

 Page(s)

 Report of Independent Registered Public Accounting Firm (PCAOB
 ID: 76)

 Consolidated Financial Statements:

 Consolidated Balance Sheets at December 31, 2024 and 2023

 Consolidated Statements of Operations for the years ended December 31, 2024 and 2023

 Consolidated Statements of Stockholders' Equity for the years ended December 31, 2024 and 2023

 Consolidated Statements of Cash Flows for the years ended December 31, 2024 and 2023

 Notes to Consolidated Financial Statements

 F- 1

 REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 To
the Board of Directors and Stockholders of

 NexGel,
Inc.

 Opinion
on the Financial Statements

 We
have audited the accompanying consolidated balance sheets of NexGel, Inc. (the "Company") as of December 31, 2024 and 2023,
and the related consolidated statements of operations, stockholders' equity and cash flows for each of the years in the two year
period ended December 31, 2024, and the related notes (collectively referred to as the financial statements). In our opinion, the financial
statements present fairly, in all material respects, the financial position of the Company as of December 31, 2024 and 2023, and the
results of its operations and its cash flows for each of the years in the two year period ended December 31, 2024, in conformity with
accounting principles generally accepted in the United States of America.

 Going
Concern

 The
accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note
2 to the financial statements, the Company has recurring losses from operations and negative cash flows from operating activities, which
raises substantial doubt about its ability to continue as a going concern. Management's plans in regard to these matters are also
described in Note 2. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.

 Basis
for Opinion

 These
financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company's
financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board
(United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities
laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

 We
conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company
is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits,
we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion
on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion.

 Our
audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error
or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding
the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant
estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits
provide a reasonable basis for our opinion.

 /s/ Turner,
Stone & Company, L.L.P.

 We have served as the Company's auditor since 2019.

 Dallas, Texas

 F- 2

 NEXGEL, INC

 CONSOLIDATED BALANCE SHEETS

 (in thousands, except share and per share data)

 December 31, 2024

 December 31, 2023

 ASSETS:

 Current Assets:

 Cash

 $
 1,807

 $
 2,700

 Accounts receivable, net

 1,751

 1,319

 Prepaid expenses and other current assets

 Total current assets

 5,114

 5,052

 Goodwill

 1,128

 1,128

 Intangibles, net

 Property and equipment, net

 2,211

 1,499

 Operating lease - right of use asset

 1,628

 1,855

 Other assets

 Total assets

 $
 10,983

 $
 9,955

 LIABILITIES AND STOCKHOLDERS' EQUITY

 Current Liabilities:

 Accounts payable

 $

 $

 Accounts payable – related party

 Accounts
 payable

 Accrued expenses and other current liabilities

 Deferred revenue

 Current portion of note payable

 Warrant liability

 Contingent consideration liability

 Finance lease liability, short term

 -

 Operating lease liability, current portion

 Total current liabilities

 2,470

 2,549

 Operating lease liability, net of current portion

 1,538

 1,727

 Finance lease liability, long term

 -

 Notes payable, net of current portion

 Total liabilities

 4,903

 4,789

 Commitments and Contingencies (Note 17)

 -

 -

 STOCKHOLDERS'
 EQUITY

 Preferred stock, par value $ 0.001 per share, 5,000,000 shares authorized, no shares issued and outstanding

 -

 -

 Common stock, par value $ 0.001 per share, 25,000,000 shares authorized; 7,638,497 and 5,741,838 shares issued and outstanding
 as of December 31, 2024 and 2023, respectively

 Additional paid-in capital

 23,743

 19,406

 Accumulated deficit

 ( 17,996
)

 ( 14,715
)

 Total NexGel stockholders' equity

 5,755

 4,697

 Non-controlling interest in joint venture

 Total stockholders' equity

 6,080

 5,166

 Total liabilities and stockholders' equity

 $
 10,983

 $
 9,955

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

 F- 3

 NEXGEL, INC.

 CONSOLIDATED STATEMENTS OF OPERATIONS

 (in thousands, except share and per share data)

 Year Ended December 31,

 2024

 2023

 Revenues, net

 $
 8,688

 $
 4,089

 Cost of revenues

 5,940

 3,715

 Gross profit

 2,748

 Operating expenses

 Research and development

 Selling, general and administrative

 6,224

 3,748

 Total operating expenses

 6,302

 3,851

 Loss from operations

 ( 3,554
)

 ( 3,477
)

 Other income (expense)

 Change in fair value of warrant liability, net of warrant modification expense

 Realized gain on investments in marketable securities

 Interest expense, net

 ( 81
)

 ( 15
)

 Change in fair value of contingent consideration

 ( 18
)

 -

 Other expense

 ( 4
)

 ( 2
)

 Other income

 Total other income (expense), net

 Loss before income taxes

 ( 3,463
)

 ( 3,188
)

 Income tax expense

 -

 -

 Net loss

 ( 3,463
)

 ( 3,188
)

 Less: Loss attributable to non-controlling interest in joint venture

 Net loss attributable to NexGel stockholders

 $
 ( 3,281
)

 $
 ( 3,157
)

 Net loss per common share – basic and diluted

 $
 ( 0.50
)

 $
 ( 0.56
)

 Weighted average shares used in computing net loss per common share – basic
 and diluted

 6,511,574

 5,671,842

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

 F- 4

 NEXGEL, INC.

 CONSOLIDATED STATEMENTS OF STOCKHOLDERS'
EQUITY

 Years Ended December 31, 2024 and 2023

 (in thousands, except share data)

 Common Stock

 Additional
 Paid-in

 Non-
 controlling

 Accumulated

 Total
 Stockholders'

 Shares

 Amount

 Capital

 Interest

 Deficit

 Equity

 Balance, December 31, 2022

 5,577,916

 $

 $
 19,189

 $
 -

 $
 ( 11,558
)

 $
 7,637

 Stock-based compensation

 3,295

 -

 -

 -

 Restricted stock issuances

 50,907

 -

 -

 -

 -

 -

 Exercise of warrants

 109,720

 -

 -

 -

 -

 -

 Non-controlling interest contribution

 -

 -

 -

 -

 Net loss

 -

 -

 -

 ( 31
)

 ( 3,157
)

 ( 3,188
)

 Balance, December 31, 2023

 5,741,838

 $

 $
 19,406

 $

 $
 ( 14,715
)

 $
 5,166

 Common Stock

 Additional
 Paid-in

 Non-
 controlling

 Accumulated

 Total
 Stockholders'

 Shares

 Amount

 Capital

 Interest

 Deficit

 Equity

 Balance, December 31, 2023

 5,741,838

 $

 $
 19,406

 $

 $
 ( 14,715
)

 $
 5,166

 Balance

 5,741,838

 $

 $
 19,406

 $

 $
 ( 14,715
)

 $
 5,166

 Stock-based compensation

 90,860

 -

 -

 -

 Restricted stock issuances

 53,410

 -

 -

 -

 Shares issued in acquisition

 89,892

 -

 -

 -

 Exercise of warrants

 5,439

 -

 -

 -

 -

 -

 Issuance of securities

 1,657,058

 3,770

 -

 -

 3,772

 Non-controlling interest contribution

 -

 -

 -

 -

 Net loss

 -

 -

 -

 ( 182
)

 ( 3,281
)

 ( 3,463
)

 Balance, December 31, 2024

 7,638,497

 $

 $
 23,743

 $

 $
 ( 17,996
)

 $
 6,080

 Balance

 7,638,497

 $

 $
 23,743

 $

 $
 ( 17,996
)

 $
 6,080

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

 F- 5

 NEXGEL, INC.

 CONSOLIDATED STATEMENTS OF CASH FLOWS

 (in thousands)

 Year Ended December 31,

 2024

 2023

 Operating Activities

 Net loss

 $

 ( 3,281

)

 $

 ( 3,157

)

 Adjustments to reconcile net loss to net cash used in operating activities:

 Loss attributable to non-controlling interest in joint venture

 ( 182

)

 ( 31

)

 Depreciation and amortization

 Share-based compensation

 Realized gain on investment in marketable securities

 ( 68

)

 ( 191

)

 Change in fair value of warrant liability

 ( 28

)

 ( 125

)

 Change in fair value of contingent consideration

 -

 Amortization of right of use asset

 Warrant modification expense

 -

 Changes in operating assets and liabilities:

 Accounts receivable, net

 ( 300

)

 ( 411

)

 ( 432

)

 ( 760

)

 Prepaid expenses and other current assets

 ( 223

)

 ( 260

)

 Accounts payable

 Accounts payable – related party

 ( 123

)

 Accrued expenses and other current liabilities

 ( 434

)

 Deferred revenue

 Net Cash Used in Operating Activities

 ( 3,867

)

 ( 3,236

)

 Investing Activities

 Purchases of equipment

 ( 443

)

 ( 696

)

 Investment in subsidiary

 ( 400

)

 ( 547

)

 Proceeds from sales of marketable securities

 5,699

 Net Cash Provided by (Used in) Investing Activities

 ( 775

)

 4,456

 Financing Activities

 Principal payments on operating lease liability

 -

 ( 175

)

 Proceeds from notes payable

 -

 Payment of contingent consideration

 ( 279

)

 -

 Proceeds from rights offering

 3,772

 -

 Principal payments of notes payable

 ( 77)

 ( 6

)

 Proceeds from non-controlling interest

 -

 Principal payment of financing lease liability

 ( 50)

 -

 Proceeds from margin line of credit

 Net Cash Provided by Financing Activities

 3,749

 Net Increase (Decrease) in Cash

 ( 893)

 1,599

 Cash – Beginning of year

 2,700

 1,101

 Cash – End of year

 $

 1,807

 $

 2,700

 Supplemental Non-cash Investing and Financing Activities

 Shares issued in conjunction with asset acquisition

 $

 $

 -

 Property and equipment financed under notes payable

 $

 $

 -

 Property and equipment financed under financing leases

 $

 $

 -

 Property and equipment contributed as capital investment to JV

 $

 -

 $

 ROU asset and operating lease liabilities recognized upon consolidation
 of JV

 $

 -

 $

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

 F- 6

 NEXGEL, INC.

 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 (in thousands, except share and per share data)

 1. Description of Business, Stock Split and
Basis of Presentation

 NexGel, Inc. ("NexGel" or the "Company")
manufactures high water content, electron beam cross-linked, aqueous polymer hydrogels, or gels, used for wound care, medical diagnostics,
transdermal drug delivery and cosmetics. The Company specializes in custom gels by capitalizing on proprietary manufacturing technologies.
The Company has historically served as a contract manufacturer, supplying our gels to third parties who incorporate them into their own
products. Beginning in 2020, we created two new lines of business for the Company. First, we launched our own line of branded consumer
products sold direct to consumers. Second, we expanded into custom and white label opportunities, which focuses on combining our gels
with proprietary branded products and white label opportunities. All of our gel products are manufactured using proprietary and non-proprietary
mixing, coating and cross-linking technologies. Together, these technologies enable us to produce gels that can satisfy rigid tolerance
specifications with respect to a wide range of physical characteristics (e.g., thickness, water content, adherence, absorption, moisture
vapor transmission rate [a measure of the passage of water vapor through a substance] and release rate) while maintaining product integrity.
Additionally, we have the manufacturing ability to offer broad choices in the selection of liners onto which the gels are coated. Consequently,
the Company and its customers are able to determine tolerances in moisture vapor transmission rate and active ingredient release rates
while personalizing color and texture.

 NexGel was previously known as AquaMed Technologies,
Inc. ("AquaMed") before changing its name to NexGel, Inc. on November 14, 2019.

 On May 15, 2024, the Company purchased substantially
all of the assets from Semmens Online Pty Ltd as Trustee for Semmens Business Trust (the "SG Seller") related to the SG Seller's
eyeliner, fake eyelashes, lash serum and mascara business operating under the tradename "Silly George" (collectively, the
"Silly George Business").

 On December 1, 2023, the
Company purchased substantially all of the assets Olympus Trading Company, LLC (the "Kenkoderm Seller") related to the Kenkoderm
Seller's skincare line focused on reducing symptoms associated with psoriasis operating under the tradename "Kenkoderm"
("Kenkoderm acquisition").

 On March 1, 2023, the Company acquired a 50 % interest
in a newly formed joint venture ("JV"), CG Converting and Packaging, LLC ("CGN"), with C.G. Laboratories Inc.
("CG Labs") for its converting and packaging business. The JV is effective March 1, 2023. As a result of this transaction,
the Company owns 50 % of the JV, with the remaining 50 % held by CG Labs.

 On January 6, 2023, the
Company acquired a 50 % interest in a newly formed JV ("Enigma") to pursue branded consumer product retail opportunities and
the development of new patch products. The JV agreement is effective January 6, 2023. As a result of this transaction, the Company owns
 50 % of the JV, with the remaining 50 % held by Moiety.

 Basis of Presentation

 The consolidated financial statements of the Company
have been prepared in accordance with generally accepted accounting principles in the United States of America ("GAAP") and
are presented in US dollars.

 Principles of Consolidation

 The accompanying consolidated financial statements
include the accounts of the Company and its consolidated wholly-owned subsidiary, NexGelRx, Inc. and the fifty percent ( 50 %) owned JV's
(see Note 5).

 F- 7

 2. Going Concern

 The accompanying audited consolidated financial
statements have been prepared in conformity with generally accepted accounting principles, which contemplate continuation of the
Company as a going concern. As of December 31, 2024, the Company had a cash balance of $ 1.8
million. For the year ended December 31, 2024, the Company incurred a net loss of $ 3.5
million and had a net usage of cash in operating activities of $ 3.9
million. In addition, the Company had a working capital of $ 2.6
million as of December 31, 2024. These conditions raise substantial doubt about the Company's ability to continue as a going concern.

 On November 11, 2024, the Company entered into subscription
agreements with investors and certain members of its board of directors and management for the sale by the Company of an aggregate of
 363,636 units at a price to the public of $ 5.50 per unit, with each unit consisting of two shares of the Company's common stock,
and a warrant to purchase one share of common stock at an exercise price of $ 4.25 per share (the "November Financing"). The
November Financing closed on November 20, 2024 with gross proceeds to the Company of approximately $ 2.0 million, before deducting the
placement agent's fees and other estimated offering expenses payable by the Company, and excluding the proceeds, if any, from the
exercise of the warrants. The Company intends to use the net proceeds from the November Financing for working capital and for general
corporate purposes (discussed further within Note 13).

 Management is exploring new product channel sales
in adjacent industries, such as cosmetics, athletic products, and proprietary medical devices. The Company has increased focus on sales
and developing a sales pipeline for potential customers. This customer base expansion will enable us to provide financial stability for
the foreseeable future, expand our current processes, and position us for long-term shareholder value creation.

 We intend to maintain and attempt to grow our existing
contract manufacturing business. We also plan to continue building and developing our catalogue of consumer products for sale to branding
partners and to use our in-house capabilities to create and test market additional branded products. These products will be target marketed
and sold online through social media and online advertising and marketplaces. Furthermore, the Company plans to develop its own proprietary
medical devices and explore drug delivery programs for its technology. Additionally, the Company continues to evaluate strategic initiatives
(e.g., acquisitions) and additional capital raises through debt or equity may be necessary to achieve these objectives.

 We expect to continue incurring losses for the near-term
future. Our ability to continue to operate as a going concern in the long-term is dependent upon our ability to manage and grow our current
products and to ultimately achieve profitable operations. Management may consider various options to raise capital to fund potential
acquisitions through equity or debt offerings. There can be no assurances, however, that management will be able to obtain sufficient
additional funds, if needed, or that such funds, if available, will be obtained on terms satisfactory to us. The consolidated
financial statements do not include any adjustments relating to the recoverability and classification of recorded assets and liabilities
that might be necessary should we be unable to continue as a going concern. Additionally, it is reasonably possible that estimates made
in the consolidated financial statements have been, or will be, materially and adversely impacted in the near term as a result
of these conditions, including the recoverability of long-lived assets.

 3. Significant Accounting Policies and Estimates

 Use of Estimates

 The preparation of the consolidated financial statements
in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial
statements and accompanying notes. These estimates and assumptions include allowances for doubtful accounts, inventory reserves, deferred
taxes, share-based compensation and related valuation allowances and fair value of long-lived assets. Actual results could differ from
the estimates.

 F- 8

 Segment Reporting

 The Financial Accounting Standards Board ("FASB")
Accounting Standard Codification ("ASC") Topic 280, Segment Reporting, requires that an enterprise report selected
information about reportable segments in its financial reports issued to its stockholders. The Company has two reportable segments -
the NexGel segment and the "CGN" segment.

 The NexGel segment is comprised of the manufacturing
of ultra-gentle, high-water-content hydrogel products for healthcare and consumer applications, which is based in Langhorne, Pennsylvania.
The NexGel segment includes the Kenkoderm and Silly George recent acquisitions and the Enigma JV.

 The "CGN" segment is comprised of the
CGN JV used for the Company's converting and packaging business, which is based in Granbury, Texas.

 Reclassifications

 We have reclassified, combined or separately disclosed
certain amounts in the prior years' consolidated financial statements and accompanying footnotes to conform with the current year's
presentation. These changes consisted of separating Accounts payable – related party from Accounts payable within the December 31, 2023 consolidated
balance sheet and we have reclassified expenses on our statement of operations realigning
certain expenses previously classified as selling, general and administrative to cost of revenue related to our online sales commissions
and contract fees.

 The reclassifications had no effect on total assets or liabilities as of December 31, 2023.

 Cash and cash equivalents

 Cash and cash equivalents is comprised of cash in
banks and highly liquid investments, including U.S. treasury bills purchased with an original maturity of three months or less as well
as investments in money market funds for which the carrying amount approximates fair value, due to the short maturities of these investments.

 Margin Line of Credit

 The Company has a brokerage account through which
it can buy and sell U.S. treasury bills. The provisions of the account allow us to borrow on certain securities held in the account and
to purchase additional securities based on the account equity (including cash). Amounts borrowed are collateralized by the securities
held in the account and bear interest at a negotiated rate payable monthly. Securities pledged to secure margin balances cannot be specifically
identified as a portion of all securities held in a brokerage account are used as collateral. As of December 31, 2024 and December 31,
2023, there was $ 0 and $ 245 thousand outstanding under this short-term credit line which is included in accrued expenses and other current
liabilities within the accompanying consolidated balance sheet.

 Accounts Receivable, net

 Trade accounts receivable are stated at the amount
the Company expects to collect and do not bear interest. For its financial instruments subject to credit risk, consisting of its receivables,
 the Company recognizes as an allowance its estimate of lifetime
expected credit losses under the current expected credit loss (CECL) model of ASC 326. The approach is based on the Company's internal
knowledge and historical default rates over the expected life of the receivables and is adjusted to reflect current economic conditions.
This evaluation takes into account the customer's ability and intention to pay the consideration when it is due along with incorporating
changes in the forward-looking estimates. If the expected financial condition of the Company's customers were to improve, the allowances
may be reduced accordingly. Provisions to the allowances for doubtful accounts are recorded in selling, general and administrative
expenses. The allowance for credit losses
was $ 5 thousand as of December
31, 2024 and $ 11 thousand
as of December 31, 2023.

 Inventory and Cost of Revenues

 The inventory balance is stated at the lower of cost,
the value determined by the first-in, first-out method, or net realizable value. The Company evaluates inventories for excess quantities,
obsolescence, and shelf-life expiration. This evaluation includes an analysis of historical sales levels by product, projections of future
demand, the risk of technological or competitive obsolescence for products, general market conditions, and a review of the shelf-life
expiration dates for products. These factors determine when, and if, the Company adjusts the carrying value of inventory to estimated
net realizable value.

 The Company produces proprietary branded products
and white label opportunities in our manufacturing of consumer products. In our contract manufacturing, the Company builds its products
based on customer orders and immediately ships the products upon completion of the production process.

 F- 9

 The inventory balance is made up of raw materials,
work-in-progress, and finished goods. Inventory is maintained at the Company's warehouses, third party warehouses and at fulfilment centers owned by Amazon,
Walmart and CVS.

 The "Cost of revenues" line item in the
consolidated statements of operations is comprised of the book value of inventory sold to customers during the reporting period. When
circumstances dictate that we use net realizable value as the basis for recording inventory, we base our estimates on expected future
selling prices less expected disposal costs.

 Research and Development

 Our research and development activities focus on
new and innovative products designed to support revenue growth. Research and development expenses consist primarily of contracted development
and testing efforts associated with development of products.

 Property and Equipment, net

 Property and equipment is recorded at historical
cost, net of accumulated depreciation and amortization. Depreciation is provided over the assets' useful lives on a straight-line
basis. Leasehold improvements are amortized on a straight-line basis over the shorter of their estimated useful lives or lease terms.
Repairs and maintenance costs are expensed as incurred.

 Management periodically assesses the estimated useful
life over which assets are depreciated or amortized. If the analysis warrants a change in the estimated useful life of property and equipment,
management will reduce the estimated useful life and depreciate or amortize the carrying value prospectively over the shorter remaining
useful life.

 The carrying amounts of assets sold or retired and
the related accumulated depreciation are eliminated in the year of disposal and any resulting gains and losses are included in the results
of operations during the same year.

 Impairment of Long-Lived Assets

 The Company reviews its property and equipment
and any identifiable intangibles with definite lives for impairment whenever events or changes in circumstances indicate that the
carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the
carrying amount of an asset to the future undiscounted operating cash flow expected to be generated by the asset. If such assets are
considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the asset
exceeds the fair value of the asset. Long-lived assets to be disposed of are reported at the lower of carrying amount or fair value
less costs to sell.

 Goodwill and Intangible Assets

 In applying the acquisition method of accounting,
amounts assigned to identifiable assets and liabilities acquired were based on estimated fair values as of the date of acquisition, with
the remainder recorded as goodwill. Identifiable intangible assets are initially recorded at fair value using generally accepted valuation
methods appropriate for the type of intangible asset. Identifiable intangible assets with definite lives are amortized over their estimated
useful lives and are reviewed for impairment if indicators of impairment arise. Intangible assets with indefinite lives are tested for
impairment within one year of the acquisition date or annually as of December 31, and whenever indicators of impairment exist. The fair
value of intangible assets is compared with their carrying values, and an impairment loss would be recognized for the amount by which
a carrying amount exceeds its fair value.

 The Company performed the annual assessment and concluded
it is more likely than not that the fair value exceeds the carrying value and no impairments were recognized in the year ended December
31, 2024 and 2023.

 F- 10

 Prepaid Expenses and Other Current Assets

 Prepaid expenses and other current assets are
recorded at historical cost and are primarily made up of $ 46
thousand and $ 64
thousand of prepaid insurance, and $ 577
thousand and $ 336
thousand general prepaid expenses and other current assets as of December 31, 2024 and 2023, respectively.

 Other Assets

 Other assets are recorded at historical costs,
and as of December 31, 2024 and 2023, the balance is primarily comprised of spare parts for manufacturing equipment. The Company
maintains spare parts for either repair and maintenance, which is expensed as incurred, or replacement of capitalized equipment.
Capitalized equipment spare parts are not subject to depreciation until such time that they are placed into service and the part
that is being replaced is disposed.

 Fair Value Measurements

 The Company utilizes the fair value hierarchy to
apply fair value measurements. The fair value hierarchy is based on inputs to valuation techniques that are used to measure fair values
that are either observable or unobservable. Observable inputs reflect assumptions market participants would use in pricing an asset or
liability based on market data obtained from independent sources, while unobservable inputs reflect a reporting entity's pricing
based upon its own market assumptions. The basis for fair value measurements for each level within the hierarchy is described below:

 Level 1 —Quoted prices for identical
assets or liabilities in active markets.

 Level 2 —Quoted prices for similar assets
or liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that are not active; or model-derived
valuations whose inputs are observable or whose significant value drivers are observable.

 Level 3 —Valuations derived from valuation
techniques in which one or more significant inputs to the valuation model are unobservable.

 The Company considers the carrying amounts of its
financial instruments (cash, accounts receivable and accounts payable, notes payable and convertible notes payable) in the consolidated
balance sheet to approximate fair value because of the short-term or highly liquid nature of these financial instruments.

 Warrant Liability

 Warrants to purchase common stock were issued in
connection with equity financing raises, which occurred during 2019 through 2023. The fair values of the warrants are estimated as of
the date of issuance and again at each reporting period using a Black-Scholes option valuation model. At issuance, the fair values of
the warrant are recognized as an equity issuance cost within additional paid-in-capital. Fair value adjustments to the warrant liability
are recognized in other income (expense) in the consolidated statements of operations.

 Equity Classified Warrants

 Warrants that meet all necessary criteria to be accounted
for as equity in accordance with ASC 815-40, Derivatives and Hedging—Contracts in Entity's Own Equity are presented within
additional paid-in capital within Company's consolidated statements of changes in stockholders' equity and consolidated balance
sheets. Warrants classified as equity are initially measured at fair value. Subsequent changes in fair value are not recognized as long
as the warrants continue to be classified as equity.

 Revenue Recognition

 The Company records revenue in accordance with ASC
Topic 606, Revenue from Contracts with Customers ("ASC 606"). The core principle of ASC 606 requires that an entity
recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which
the Company expects to be entitled in exchange for those goods or services. ASC 606 defines a five-step process to achieve this core
principle and, in doing so, it is possible more judgment and estimates may be required within the revenue recognition process than required
under existing GAAP including identifying performance obligations in the contract, estimating the amount of variable consideration to
include in the transaction price and allocating the transaction price to each separate performance obligation.

 F- 11

 The Company currently recognizes revenue predominately
from three sources, contract manufacturing, custom and white label finished goods manufacturing ("Custom and white label"),
and our branded consumer products. Contract manufacturing and Custom and white label revenues are recognized at the point where the customer
obtains control of the goods and the Company satisfies its performance obligation, which generally is at the time the customer receives
the product. Branded consumer product revenue is derived from direct-to-consumer purchases through websites like Amazon and through our
Shopify stores. Revenue is recognized upon shipment to the end customer.

 The Company's customers consist of other life
sciences companies and Amazon retail customers. Revenues are predominately concentrated in the United States, but with the Silly George
acquisition, have expanded into Europe and Asia. Payment terms, excluding branded consumer products, vary by the type and location of
customer and may differ by jurisdiction and customer but payment is generally required in a term ranging from 30 to 60 days from date
of shipment. Branded consumer products are purchased and paid for by the consumer at the time the transaction is completed.

 Estimates for product returns, allowances and discounts
are recorded as a reduction of revenue and are established at the time of sale. Returns are estimated through a comparison of historical
return data and are determined for each product and adjusted for known or expected changes in the marketplace specific to each product,
when appropriate. Historically, sales return provisions have not been material. Amounts accrued for sales allowances and discounts are
based on estimates of amounts that are expected to be claimed on the related sales and are based on historical data. Payments for allowances
and discounts have historically been immaterial.

 Disaggregated revenue by sales type ($ in thousands):

of Disaggregated Revenue by Sales Type

 Year Ended

 2024

 2023

 Contract manufacturing

 $
 2,841

 $
 2,748

 Custom and white label finished goods manufacturing

 Consumer branded products

 5,483

 1,242

 Other

 Total

 $
 8,688

 $
 4,089

 Contract Liabilities

 As of December 31, 2024 and 2023, the Company did
not have any contract assets or contract liabilities from contracts with customers and there were no remaining performance obligations
that the Company had not satisfied except for deferred revenue of $ 179 thousand and $ 20 thousand at December 31, 2024 and 2023, respectively,
that the Company had not satisfied as of the end of the respective period.

 The following table provides information about contract liabilities from contracts with our customers ($ in thousands).

of Contract Liabilities From Contract With Customers

 2024

 2023

 Year Ended

 2024

 2023

 Deferred revenue

 $

 $

 Total Deferred revenue

 $

 $

 Significant
changes in the contract liabilities balance during the period are as follows:

of Contract Liabilities Balance

 Contract liabilities

 Balance, December 31, 2023

 Non-cancelable contracts with customers entered during the period

 $

 Revenue recognized related to non-cancelable contracts with customers during the period

 ( 20
)

 Balance, December 31, 2024

 $

 The Company has four distinct lines of business;
Contract Manufacturing, Custom and White Label, Branded Consumer Products, and Medical Devices/Other.

 Contract Manufacturing

 Customers order rolls of gel ("rollstock").
The rollstock is shipped to our customers, which they package into finished goods. Historically, this has been the Company's primary
source of revenue.

 Custom and White Label

 These products often infuse various ingredients into
our base gel to develop unique product offerings to satisfy market demand (e.g. aloe infused into the gel for a beauty mask). The rollstock
is converted and packaged into saleable units. The finished goods are shipped to the customer, who is ultimately responsible for product
distribution. Frequently these products started as development deals, in which the customer paid the Company a small fee to develop a
specific product. Once completed, the customer places a large order for newly developed product. Custom and white label revenue is recognized
upon delivery of the finished product.

 F- 12

 Branded Consumer Products

 These products are finished goods marketed and sold
directly to the customer by the Company through online and retail channels. The Company is responsible for sales, marketing, and distribution.
When merchandise is shipped to a customer, our performance obligation is met, and revenue is recognized when control passes to the
customer. These products carry the Company's brand names, which include Medagel, Lumagel Beauty, Kenkoderm and Silly George.

 Medical Devices/Other

 Medical Devices are a hybrid business, combining
elements of Custom and White Label and Branded Consumer Products. Medical Devices, which are not yet marketed, are expected to be distributed
through strategic partnerships. The Company will manufacture and possibly convert/package the device while the strategic partner brings
the product to market. Small market Medical Devices could be launched by the Company, but also be offered to a distributor to reach the
full scale of the market.

 Other includes shipping and handling revenue from
customers who purchase the Company's branded consumer products through their Shopify stores. It also includes a small amount of
freight revenue from contract manufacturing customers.

 Shipping and Handling Revenue and Expense

 Shipping and handling revenue and expense are included
in our consolidated statements of operations in revenues and cost of revenues, respectively. The Company accounts for shipping activities,
consisting of direct costs to ship products performed after the control passes to the customer. Shipping revenue and expense are primarily
generated through the Amazon marketplace and Silly George direct customer sales.

 Share-based Compensation

 On August 28, 2019, the Company adopted the 2019
Long-Term Incentive Plan, as amended (the "2019 Plan"). See Note 14 below for further details regarding the 2019 Plan.

 The 2019 Plan provides certain employees, contractors,
and outside directors with share-based compensation in the form of incentive stock options, nonqualified stock options, stock appreciation
rights, restricted stock, restricted stock units, performance awards, dividend equivalent rights and other awards. The fair values of
incentive stock option award grants are estimated as of the date of grant using a Black-Scholes option valuation model. Compensation
expense is recognized in the consolidated statements of operations on a straight-line basis over the requisite service period, which
is generally the vesting period.

 Income Taxes

 Income taxes are accounted for using an asset and
liability approach that requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of temporary
differences between the financial statement and tax bases of assets and liabilities at the applicable tax rates. Deferred tax assets
are reduced by a valuation allowance when it is more likely than not that some portion or all of the deferred tax assets will not be
realized. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates.

 Tax benefits are recognized from an uncertain tax
position only if it is more likely than not that the tax position will be sustained upon examination by a tax authority and based upon
the technical merits of the tax position. The tax benefit recognized in the consolidated financial statements for a particular tax position
is based on the largest benefit that is more likely than not to be realized upon settlement. An unrecognized tax benefit, or a portion
thereof, is presented in the consolidated financial statements as a reduction to a deferred tax asset for a net operating loss carryforward,
a similar tax loss, or a tax credit carryforward if such settlement is required or expected in the event the uncertain tax position is
disallowed.

 F- 13

 Leases

 ASC 842, Leases, requires recognition of leases on
the consolidated balance sheets as right-of-use ("ROU") assets and lease liabilities. ROU assets represent the Company's
right to use underlying assets for the lease terms and lease liabilities represent the Company's obligation to make lease payments
arising from the leases. Operating lease ROU assets and operating lease liabilities are recognized based on the present value and future
minimum lease payments over the lease term at commencement date. As the Company's leases do not provide an implicit rate, the Company
used its estimated incremental borrowing rate based on the information available at commencement date in determining the present value
of lease payments. A number of the lease agreements contain options to renew and options to terminate the leases early. The lease term
used to calculate ROU assets and lease liabilities only includes renewal and termination options that are deemed reasonably certain to
be exercised.

 The Company recognized lease liabilities, with corresponding
ROU assets, based on the present value of unpaid lease payments for existing operating leases longer than twelve months. The ROU assets
were adjusted per ASC 842 transition guidance for existing lease-related balances of accrued and prepaid rent, and unamortized lease
incentives provided by lessors. Operating lease cost is recognized as a single lease cost on a straight-line basis over the lease term
and is recorded in selling, general and administrative expenses. Variable lease payments for common area maintenance, property taxes
and other operating expenses are recognized as expense in the year when the changes in facts and circumstances on which the variable
lease payments are based occur. The Company has elected not to separate lease and non-lease components for all property leases for the
purposes of calculating ROU assets and lease liabilities.

 Variable Interest Entity

 The Company reviews each legal entity formed by parties
related to the Company to determine whether or not the Company has a variable interest in the entity and whether or not the entity would
meet the definition of a variable interest entity ("VIE") in accordance with ASC Topic 810, Consolidation. In assessing
whether the Company has a variable interest in the entity as a whole, the Company considers and makes judgements regarding the purpose
and design of the entity, the value of the licensed assets to the entity, the value of the entity's total assets and the significant
activities of the entity. If the Company has a variable interest in the entity as a whole, the Company assesses whether or not the Company
is a primary beneficiary of that VIE, based on a number of factors, including: (i) which party has the power to direct the activities
that most significantly affect the VIE's economic performance, (ii) the parties' contractual rights and responsibilities
pursuant to the collaboration agreement, and (iii) which party has the obligation to absorb losses of or the right to receive benefits
from the VIE that could be significant to the VIE.

 If the Company determines that it is the primary
beneficiary of a VIE at the onset of the collaboration, the collaboration is treated as a business combination and the Company consolidates
the financial statements of the VIE into the Company's consolidated financial statements. As of December 31, 2024, and on a quarterly
basis thereafter, the Company will evaluate whether it continues to be the primary beneficiary of the consolidated VIE. If the Company
determines that it is no longer the primary beneficiary of a consolidated VIE, it deconsolidates the VIE in the period in which the determination
is made.

 Assets and liabilities recorded as a result of consolidating
the financial results of the VIE into the Company's consolidated balance sheet do not represent additional assets that could be
used to satisfy claims against the Company's general assets or liabilities for which creditors have recourse to the Company's
general assets.

 Recently Issued Accounting Standards

 From time to time, new accounting pronouncements
are issued by the FASB, or other standard setting bodies and adopted by us as of the specified effective date. Unless otherwise discussed,
the impact of recently issued standards that are not yet effective will not have a material impact on our consolidated financial position
or results of operations upon adoption.

 F- 14

 In November 2023, the FASB issued ASU 2023-07,
Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures. This ASU includes amendments that expand the existing
reportable segment disclosure requirements and requires disclosure of (i) significant expense categories and amounts by reportable segment
as well as the segment's profit or loss measure(s) that are regularly provided to the chief operating decision maker (the "CODM")
to allocate resources and assess performance; (ii) how the CODM uses each reported segment profit or loss measure to allocate resources
and assess performance; (iii) the nature of other segment balances contributing to reported segment profit or loss that are not captured
within segment revenues or expenses; and (iv) the title and position of the individual or name of the group or committee identified as
the CODM. This guidance requires retrospective application to all prior periods presented in the financial statements and is effective
for fiscal years beginning after December 15, 2023 and interim periods within fiscal years beginning after December 15, 2024. Early adoption
is permitted. The adoption of this guidance will result in the Company being required to include enhanced disclosures relating to its
reportable segments. The Company adopted this new standard during the year ended December 31, 2024.

 Accounting Pronouncements Issued But Not Yet Adopted

 In June 2023, the Financial Accounting Standards
Board (FASB) issued Accounting Standards Update (ASU) 2023-05, Business Combinations (ASC Topic 805): Joint Venture Formations, which
provides guidance on accounting for joint ventures established through new entities. The update mandates the application of the acquisition
method of accounting for such transactions, requiring parties to recognize and measure identifiable assets and liabilities based on fair
values at the acquisition date and establishes a measurement period for adjustments. The amendments in this Update are effective prospectively
for all joint venture formations with a formation date on or after January 1, 2025.

 ASU 2023-05 will be effective for non-public entities
for annual periods beginning after December 15, 2025, with early adoption permitted. The Company is currently evaluating the implications
of this update on its accounting practices for joint ventures and expects it will enhance consistency and transparency in financial reporting,
without a material impact on its financial position or results of operations.

 In December 2023, the FASB issued ASU 2023-09,
Income Taxes (Topic 740): Improvements to Income Tax Disclosures. The ASU requires that an entity disclose specific categories in
the effective tax rate reconciliation as well as reconciling items that meet a quantitative threshold. Further, the ASU requires additional
disclosures on income tax expense and taxes paid, net of refunds received, by jurisdiction. The new standard is effective for annual
periods beginning after December 15, 2024 on a prospective basis with the option to apply it retrospectively. Early adoption is permitted.
The adoption of this guidance will result in the Company being required to include enhanced income tax related disclosures. The Company
is currently evaluating the impact this standard will have on its consolidated financial statements.

 F- 15

 4. Business Segments

 The Company's CODM evaluates the financial
performance of the Company's segments based upon segment adjusted operating income or (loss) as the profitability measure. Items
outside of adjusted operating income or (loss) are not reported by segment, since they are excluded from the single measure of segment
profitability reviewed by the CODM.

 Summarized financial information concerning the Company's
reportable segments for the years ended December 31, 2024 and 2023 is presented below.

of Reportable Segments

 For Year Ended December 31, 2024 ($ in thousands)

 NexGel

 CG Labs

 Total

 Revenue

 Contract Manufacturing

 $

 $
 1,978

 $
 2,841

 Custom and White Label Finished Goods

 -

 Branded Consumer Products

 5,483

 -

 5,483

 Other income

 Total revenue

 6,631

 2,057

 8,688

 Cost of sales

 4,209

 1,731

 5,940

 Research and development

 -

 Advertising, marketing and amazon fees

 2,220

 -

 2,220

 General and administrative

 3,409

 4,004

 Total Selling, general and administrative

 5,629

 6,224

 Operating expenses

 5,707

 6,302

 Loss from operations

 $
 ( 3,285
)

 $
 ( 269
)

 $
 ( 3,554
)

 For Year Ended December 31, 2023 ($ in thousands)

 NexGel

 CG Labs

 Total

 Revenue

 Contract Manufacturing

 $

 $
 1,979

 $
 2,748

 Custom and White Label Finished Goods

 -

 Branded Consumer Products

 1,242

 -

 1,242

 Other income

 Total revenue

 2,102

 1,987

 4,089

 Cost of sales

 2,092

 1,623

 3,715

 Research and development

 Advertising, marketing and amazon fees

 -

 General and administrative

 2,881

 3,308

 Total Selling, general and administrative

 3,321

 3,748

 Operating expenses

 3,424

 3,851

 Loss from operations

 $
 ( 3,414
)

 $
 ( 63
)

 $
 ( 3,477
)

 As of December 31, 2024 ($ in thousands)

 NexGel

 CG Labs

 Total

 Assets:

 Current assets:

 Cash

 $
 1,781

 $

 $
 1,807

 Accounts receivable, net

 1,101

 1,751

 Prepaid expenses and other current assets

 Total current assets

 3,678

 1,436

 5,114

 Goodwill

 1,128

 -

 1,128

 Intangibles

 Property and equipment, net

 1,421

 2,211

 Operating lease – right of use asset

 1,345

 1,628

 Other assets

 -

 Total Assets

 $
 7,721

 $
 3,262

 $
 10,983

 Liabilities and Stockholders' Equity

 Current liabilities:

 Accounts payable

 $

 $

 $

 Accounts payable – related party

 Accounts payable

 Accrued expenses and other current liabilities

 Deferred revenue

 -

 Current portion of note payable

 Warrant liability

 -

 Contingent consideration liability

 -

 Finance lease liability, short term

 -

 Operating lease liability, current portion

 Total current liabilities

 1,362

 1,108

 2,470

 Operating lease liability, net of current portion

 1,278

 1,538

 Finance lease liability, long term

 -

 Notes payable, net of current portion

 Total liabilities

 $

 2,908

 $

 1,995

 $

 4,903

 F- 16

 5. Acquisition

 Silly George Acquisition

 On May 15, 2024, the Company entered into and closed
a transaction related to an Asset Purchase Agreement dated May 15, 2024 (the "SG Purchase Agreement") with Semmens Online
Pty Ltd as Trustee for Semmens Business Trust, an Australian proprietary limited company (the "SG Seller"), whereby the Company
purchased the Silly George assets. The Company believes the Silly George assets will be accretive and synergistic to its existing health
and beauty customer product brands.

 Under the terms of the SG Purchase Agreement and
on the Closing Date, the Company paid the SG Seller a cash payment of $ 400,000 and issued $ 200,000 in shares of the Company's common
stock based on the 10-Day VWAP (as defined in the SG Purchase Agreement), or 89,892 of shares of the Company's common Stock. Additionally,
the Company will pay the Seller a cash earn-out based on 20 % of the Net Profit (as defined in the SG Purchase Agreement) related to the
Silly George assets for the fiscal quarterly period beginning June 30, 2024 and ending on June 30, 2028. Per the scope exception under
ASC 815, the Company has not accrued the contingent consideration.

 Schedule of Business Acquisitions

 Provisional purchase consideration at preliminary fair value:

 Purchase price

 $

 Consideration paid

 $

 Trademark related intangibles

 Intangible assets acquired

 $

 Kenkoderm Acquisition

 On December 1, 2023, the Company closed a transaction
related to an Asset Purchase Agreement dated November 30, 2023 (the Kenkoderm Purchase Agreement") with Olympus Trading Company,
LLC, a Virginia limited liability company, whereby the Company purchased all assets related to the Kenkoderm Seller's skincare
line focused on reducing symptoms associated with psoriasis operating under the tradename "Kenkoderm" ("Kenkoderm acquisition").
The Company believes the Kenkoderm brand fits its health and wellness lines of product.

 Under the terms of the Kenkoderm Purchase Agreement,
the Company paid the Kenkoderm Seller a cash payment of $ 547 thousand on December 1, 2023. Additionally, the Company will pay the Kenkoderm
Seller a cash earn-out of the same amount each quarter, payable in the subsequent month following quarter end, of $ 137 thousand, subject
to adjustment. The cash earn-out can fluctuate higher or lower based on the quarterly results of the Kenkoderm business during 2024 according
to the formula contained in the Kenkoderm Purchase Agreement.

 F- 17

 The fair value of the purchase consideration issued to the Kenkoderm
Seller was allocated to the net tangible assets acquired. The Company accounted for the Kenkoderm acquisition as the purchase of a business
under GAAP under the acquisition method of accounting, and the assets and liabilities acquired were recorded as of the acquisition date,
at their respective fair values and consolidated with those of the Company. The fair value of the net assets acquired was approximately
$ 169 thousand. The excess of the aggregate fair value of the net tangible assets has been allocated to goodwill.

 The table below shows an analysis for the Kenkoderm
acquisition ($ in thousands):

 Schedule of Business Acquisitions

 Purchase consideration at fair value:

 Purchase price

 $

 Contingent consideration liability

 Amount of consideration

 $

 Assets acquired and liabilities assumed at fair value

 Product/technology related intangibles

 Marketing related intangibles

 Net tangible assets acquired

 $

 Total net assets acquired

 $

 Consideration paid

 Goodwill

 $

 Interest in Joint Venture – CGN

 On March 1, 2023, the Company acquired a 50 % interest
in the JV (see Note 1). The JV is owned 50 % by the Company and 50 % by CG Labs. CG Labs contributed its existing converting and packaging
division to the JV, including, but not limited to, its facilities, equipment, employees, and customers. The Company will contribute $ 500,000
to the JV, on a schedule to be determined, to be used for equipment and facility upgrades as well as general corporate purposes for the
JV.

 The JV is considered to be a VIE and we have consolidated
the JV because we believe we are the primary beneficiary because we meet the power and the economics criteria, as laid out in ASC 323.

 The Company recorded assets acquired and liabilities
assumed in connection with the formation of the JV based on their estimated fair values as of the March 1, 2023. The purchase price allocation
is as follow ($ in thousands):

 Schedule of Business Acquisitions

 Purchase consideration at fair value:

 Cash contributed by the Company

 $

 Noncontrolling interest portion of CG Labs contributed business

 Consideration Paid

 $
 1,000

 Assets acquired and liabilities assumed at fair value

 Cash contributed by the Company

 Fixed assets

 Product/technology related intangibles

 Marketing related intangibles

 Net tangible assets acquired

 $
 1,000

 Interest in Joint Venture – Enigma

 On January 6, 2023, the Company acquired a 50 % interest
in a newly formed JV ("Enigma") to pursue branded consumer product retail opportunities and the development of new patch
products. The JV agreement is effective January 6, 2023. As a result of this transaction, the Company owns 50 % of the JV, with the remaining
 50 % held by Moiety. As of December 31, 2024, the Company has contributed $ 20 thousand and $ 37 thousand has been contributed by the non-controlling
interest portion of Enigma contributed business.

 F- 18

 The JV is considered to be a VIE and we have consolidated
the JV because we believe we are the primary beneficiary because we meet the power and the economics criteria, as laid out in ASC 323.

 The allocation of the purchase price to identifiable
assets is based on the preliminary valuations performed to determine the fair value of the net assets as of the acquisition date. The
measurement period for the valuation of net assets acquired ends as soon as information on the facts and circumstances that existed as
of the acquisition dates becomes available, but not to exceed 12 months following the acquisition date. Adjustments in purchase price
allocations may require a change in the amounts allocated to net assets acquired during the periods in which the adjustments are determined.

 The unaudited pro-forma results of operations are
presented for information purposes only. The unaudited pro-forma results of operations are not intended to present actual results that
would have been attained had the Kenkoderm and Silly George acquisitions and CG Labs JV been completed as of January 1, 2023 or to project
potential operating results as of any future date or for any future periods ($ in thousands except share and per share amounts):

 Schedule of Unaudited Pro-Forma Results of Operations

 For
 the Year Ended
 December
 31,

 2024

 2023

 Revenues, net

 $
 9,261

 $
 10,009

 Net loss allocable to common shareholders

 $
 ( 3,245
)

 $
 ( 2,775
)

 Net loss per share

 $
 ( 0.50
)

 $
 ( 0.49
)

 Weighted average number of shares outstanding

 6,511,574

 5,671,842

 6.
 Variable interest entities

 The
following table presents the assets and liabilities of the CGN JV and Enigma, included in the Consolidated Balance Sheet as of December
31, 2024 and 2023. The assets and liabilities presented below include only the third-party assets and liabilities of the consolidated
VIE and excludes any intercompany balances, which were eliminated upon consolidation.

of Consolidated Variable Interest Entities

 December
 31,

 2024

 December
 31,

 2023

 ASSETS:

 Current Assets:

 Cash

 $

 $

 Accounts
 receivable, net

 Prepaid
 expenses and other current assets

 Total
 current assets

 1,481

 1,283

 Intangibles,
 net

 Property
 and equipment, net

 1,421

 Operating
 lease - right of use asset

 Total
 assets

 $
 3,307

 $
 2,399

 LIABILITIES
 AND STOCKHOLDERS' EQUITY

 Current Liabilities:

 Accounts
 payable

 $

 $

 Accounts
 payable – related party

 Accrued
 expenses and other current liabilities

 Deferred
 revenue

 -

 Current
 portion of note payable

 Finance
 lease liability, short term

 -

 Operating
 lease liability, current portion

 Total
 current liabilities

 1,844

 Operating
 lease liability, net of current portion

 Finance
 lease liability, long term

 -

 Notes
 payable, net of current portion

 Total
 liabilities and stockholders' equity

 $
 2,731

 $
 1,520

 The
amounts above represent the combined assets and liabilities of the VIE described above, for which we are the primary beneficiary. The
assets of each of these consolidated VIEs can only be used to settle the obligations of the VIE. All of the liabilities are non-recourse
to us as of December 31, 2024 and 2023.

 7. Operating Leases

 The Company has an operating lease for a commercial
manufacturing facility and administrative offices located in Langhorne, Pennsylvania that runs through January 2031. There are two options
that can extend the lease term for five years each. The exercise of the lease options to renew is solely at the Company's discretion.

 The Company also has a sublease for office and manufacturing
space in Granbury, Texas that runs through February 2028.There is an option that can extend the lease term for an additional five years
through February 2033. The exercise of the lease options to renew is solely at the Company's discretion.

 The following table presents information about the
amount and timing of the liability arising from the Company's operating lease as of December 31, 2024 ($ in thousands):

 Schedule of Future Minimum Operating Lease Payments

 Maturity of Lease Liability

 Operating
 Lease Liability

 2025

 $

 2026

 2027

 2028

 2029

 Thereafter

 Total undiscounted operating lease payments

 $
 1,976

 Less: Imputed interest

 ( 201
)

 Present value of operating lease liability

 $
 1,775

 Weighted average remaining lease term

 6.4 years

 Weighted average discount rate

 3.0
 %

 F- 19

 Total operating lease expense for the years ended
December 31, 2024, and 2023, was $ 287 thousand and $ 303 thousand, respectively, and is recorded in cost of goods sold and selling, general,
and administrative expenses in the accompanying consolidated statements of operations.

 Supplemental cash flows information related to leases
was as follows:

 Schedule of Supplemental Cash Flows Information Related to Leases

 2024

 2023

 Cash paid for amounts included in the measurement of lease liability ($ in thousands):

 Operating cash flows from operating lease

 $

 $

 8. Financing Lease

 In February 2024, the CGN JV entered into a lease
agreement for certain equipment under separate non-cancelable equipment loan and security agreements. The agreement matures in January
2030. The agreements require monthly payments of principal and interest through maturity and are secured by the assets under the lease.
As of December 31, 2024, $ 417 thousand is included in the property and equipment on the balance sheet. The weighted average interest
rate was 9.1 % at December 31, 2024.

 The following table presents information about the
amount and timing of the liability arising from the Company's financing lease as of December 31, 2024 ($ in thousands):

 Schedule of Future Minimum Financing Lease Payments

 Maturity of Lease Liability

 Financing
 Lease
 Liability

 2025

 $

 2026

 2027

 2028

 2029

 Thereafter

 Total undiscounted financing lease payments `

 Less: Imputed interest

 ( 94
)

 Present value of financing lease liability

 $

 Weighted average remaining lease term

 5.1 years

 Weighted average discount rate

 9.1
 %

 9. Inventory

 Inventory consists of the following ($ in thousands):

 Schedule of Inventory

 2024

 2023

 Raw materials

 $

 $

 Work-in-progress

 Finished goods

 1,003

 Inventory, gross

 1,751

 1,319

 Less: Inventory reserve for excess and slow moving inventory

 -

 -

 Total

 $
 1,751

 $
 1,319

 Inventory is maintained at the Company's warehouses
and at fulfillment centers owned by Amazon, Walmart and CVS. The Company builds its contract manufacturing products based on customer
orders and immediately ships the products upon completion of the production process.

 F- 20

 10. Property and Equipment, Net

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

 Schedule of Property and Equipment

 Useful Life

 (Years)

 2024

 2023

 Machinery and equipment

 3 - 10

 $
 2,118

 $
 1,280

 Office furniture and equipment

 3 - 10

 Leasehold improvements

 Construction in progress

 N/A

 Property and equipment, gross

 3,256

 2,225

 Less: accumulated depreciation and amortization

 ( 1,045
)

 ( 726
)

 Property and equipment, net

 $
 2,211

 $
 1,499

 Depreciation expense for the year ended December
31, 2024 and 2023 was $ 319 thousand and $ 132 thousand, respectively.

 11. Intangible Assets

 The following provides a breakdown of identifiable
intangible assets as of December 31, 2024 and 2023 ($ in thousands):

 Schedule of Breakdown of Identifiable Intangible Assets

 2024

 2023

 Product/Technology Related

 Identifiable intangible assets, gross

 $

 $

 Accumulated amortization

 ( 191
)

 ( 98
)

 Product/technology related identifiable intangible assets,
 net

 Marketing Related

 Customer related intangible asset, gross

 Tradename related intangible asset, gross

 Trademark related intangibles

 -

 Accumulated amortization

 ( 57
)

 ( 31
)

 Marketing related identifiable intangible assets, net

 Total identifiable intangible assets, net

 $

 $

 In connection with the May 29, 2020 acquisition of
Sports Defense, the Company identified intangible assets of $ 55 thousand representing technology related and customer related intangibles.

 In connection with the March 1, 2023 CG Labs JV,
the Company identified intangible assets of $ 287 thousand representing technology related and customer related intangibles.

 In connection with the December 1, 2023 acquisition
of Kenkoderm, the Company identified intangible assets of $ 113 thousand representing technology related and customer related intangibles.

 In connection with the May 15, 2024 acquisition of
Silly George, the Company identified intangible assets of $ 600 thousand representing trademark related intangibles with indefinite
lives.

 Intangible assets with indefinite lives are tested
for impairment within one year of the acquisition date or annually as of December 31, and whenever indicators of impairment exist.

 These assets are being amortized on a straight-line
basis over their weighted average estimated useful life of 1.9 years and amortization expense amounted to $ 119 and $ 94 thousand for the
years ended December 31, 2024 and 2023, respectively.

 As of December 31, 2024, the estimated annual amortization
expense for each of the next five fiscal years is as follows ($ in thousands):

 Schedule of Estimated Annual Amortization Expense

 2025

 $

 2026

 2027

 2028

 2029

 Thereafter

 Subtotal

 Indefinite lived intangible assets (subject to impairment analysis)

 Total

 $

 F- 21

 12. Accrued Expenses and Other Current Liabilities

 Accrued expenses and other current liabilities consist
of the following ($ in thousands):

 Schedule of Accrued Expenses and Other Current Liabilities

 2024

 2023

 Salaries, benefits, and incentive compensation

 $

 $

 Margin line of credit

 -

 Other

 Total accrued expenses and other current liabilities

 $

 $

 13. Common Stock

 At December 31, 2024, the Company has reserved common
stock for issuance in relation to the following:

 Schedule of Reserved Common Stock For Issued Securities in Relation

 Share-based compensation plan

 588,397

 Warrants to purchase common stock

 4,765,205

 Restricted stock units

 55,874

 Management of the Company has performed a review
of events and transactions occurring after the consolidated balance sheet date to determine if there were any such events or transactions
requiring adjustment to or disclosure in the accompanying consolidated financial statements, noting no such events or transactions except
as set forth below:

 On November 11, 2024, the Company entered into subscription
agreements with investors and certain members of its board of directors and management for the sale by the Company of an aggregate of 363,636 units
at a price to the public of $ 5.50 per unit (the "November Financing"), with each unit consisting of two shares
of the Company's common stock and a warrant to purchase one share of common stock at an exercise price of $ 4.25 per share (the
"November Warrants"). The closing of the November Financing occurred on November 20, 2024 (the "November Closing Date").
On or about the November Closing Date, the Company issued 727,272 shares of common stock and issued November Warrants to purchase
up to 363,636 shares of common stock

 Subject to certain ownership limitations, each of
the November Warrants will become exercisable on the November Closing Date and will expire five years after the November Closing
Date. The November Warrants may only be exercised on a cashless basis if there is no registration statement registering, or the prospectus
contained in the registration statement is not available for, the issuance or resale of shares of common stock underlying the November
Warrants to or by the holder. The holder of an November Warrant is prohibited from exercising of any such warrants to the extent
that such exercise would result in the number of shares of common stock beneficially owned by such holder and its affiliates exceeding
 4.99 % of the total number of shares of common stock outstanding immediately after giving effect to the exercise, which percentage may
be increased or decreased at the holder's election not to exceed 9.99 %.

 Certain members of the Company's board of directors
and management have agreed to purchase an aggregate of 19,659 units in the November Financing. In connection with the November Financing,
the members of board of directors and management purchasing units in the November Financing have agreed not to offer, issue, sell, contract
to sell, encumber, grant any option for the sale of or otherwise dispose of any of securities relating to the units for a period of 180
days following the date of the prospectus used in the November Financing.

 The gross proceeds to the Company from the November
Financing were approximately $ 2.0 million, before deducting the placement agent's fees and other estimated offering expenses
payable by the Company, and excluding the proceeds, if any, from the exercise of the November Warrants. The Company intends to use the
net proceeds from the November Financing for working capital and for general corporate purposes.

 The Company retained Alere Financial Partners, LLC
(a division of Cova Capital Partners, LLC) to act as the placement agent (the "November Placement Agent") for the November
Financing. The Company paid the November Placement Agent a cash fee of 8 % of the aggregate gross proceeds in the November Financing
received from non-affiliates of the Company and 4 % of the aggregate gross proceeds in the November Financing received from
affiliates of the Company. Additionally, the Company issued to the November Placement Agent warrants exercisable for a period of five
years to purchase up to 8 % of the number of shares sold in November Financing, or up to 58,182 shares, at a per share
exercise price of $ 4.25.

 On August 8, 2024, the Company entered into subscription
agreements with investors and certain members of its board of directors and management for the sale by the Company of an aggregate of
 222,000 units at a price to the public of $ 5.00 per unit (the "August Financing"), with each unit consisting of two shares
of the Company's common stock and a warrant to purchase one share of common stock at an exercise price of $ 4.25 per share (the
"August Warrants"). The closing of the August Offering occurred August 23, 2024 (the "August Closing Date").
On the August Closing Date, the Company issued 444,000 shares of common stock and issued August Warrants to purchase up to 222,000 shares
of common stock.

 Subject to certain ownership limitations, each of
the August Warrants will became exercisable on the August Closing Date and will expire five years after the August Closing Date. The
August Warrants may only be exercised on a cashless basis if there is no registration statement registering, or the prospectus contained
in the registration statement is not available for, the issuance or resale of shares of common stock underlying the August Warrants to
or by the holder. The holder of an August Warrant is prohibited from exercising of any such warrants to the extent that such exercise
would result in the number of shares of common stock beneficially owned by such holder and its affiliates exceeding 4.99 % of the total
number of shares of common stock outstanding immediately after giving effect to the exercise, which percentage may be increased or decreased
at the holder's election not to exceed 9.99 %.

 The net proceeds to the Company from the August Offering
were approximately $ 1.1 million, after deducting the placement agent's fees and other estimated offering expenses payable by the
Company. The Company has and intends to continue to use the net proceeds from the August Offering for working capital and for general
corporate purposes.

 F- 22

 The Company retained Alere Financial Partners, LLC
(a division of Cova Capital Partners, LLC) to act as the placement agent (the "August Placement Agent") for the August Offering.
The Company paid the August Placement Agent a cash fee of 8 % of the aggregate gross proceeds in the August Offering received from non-affiliates
of the Company and 4 % of the aggregate gross proceeds in the August Offering received from affiliates of the Company. Additionally, the
Company issued to the August Placement Agent warrants exercisable for a period of five years to purchase up to 8 % of the number of shares
sold in August Offering, or up to 33,360 shares, at a per share exercise price of $ 4.25.

 On June 6, 2024, Company issued 5,000 common shares
to a consultant valued at $ 9 thousand.

 On February 15, 2024, the Company entered into subscription
agreements with investors and certain members of its board of directors and management for the sale by the Company of an aggregate of
 242,891 units at a price to the public of $ 4.22 per unit (the "February Offering"), with each unit consisting of two shares
of the Company's common stock and a warrant to purchase one share of common stock at an exercise price of $ 4.00 per share (the
"February Warrants"). The closing of the February Offering occurred on March 1, 2024 (the "February Closing Date").
On the February Closing Date, the Company issued 485,782 shares of common stock and issued February Warrants to purchase up to 242,891
shares of common stock.

 Subject to certain ownership limitations, each of
the February Warrants became exercisable on the February Closing Date and will expire five years after the February Closing Date. The
warrants may only be exercised on a cashless basis if there is no registration statement registering, or the prospectus contained in
the registration statement is not available for, the issuance or resale of shares of common stock underlying the warrants to or by the
holder. The holder of a warrant is prohibited from exercising of any such warrants to the extent that such exercise would result in the
number of shares of common stock beneficially owned by such holder and its affiliates exceeding 4.99 % of the total number of shares of
common stock outstanding immediately after giving effect to the exercise, which percentage may be increased or decreased at the holder's
election not to exceed 9.99 %.

 The net proceeds to the Company from the February
Offering were $ 0.9 million, after deducting the placement agent's fees and other estimated offering expenses payable by the Company,
and excluding the proceeds, if any, from the exercise of the warrants. The Company has and intends to continue to use the net proceeds
from the February Offering RDO for working capital and for general corporate purposes.

 The Company retained Alere Financial Partners, LLC
(A division of Cova Capital Partners, LLC) (the "February Placement Agent") to act as the placement agent for the February
Offering. The Company paid the February Placement Agent a cash fee of 6 % of the aggregate gross proceeds in the February Offering received
from non-affiliates of the Company and 3 % of the aggregate gross proceeds in the February Offering received from affiliates of the Company.
Additionally, on the February Closing Date, the Company issued to the February Placement Agent warrants exercisable for a period of five
years to purchase up to 6 % of the number of shares sold in this offering, or up to 27,725 shares, at a per share exercise price of $ 4.00.

 14. Share-based Compensation

 The 2019 Plan provides for the granting of incentive
stock options, nonqualified stock options, restricted stock, stock appreciation rights ("SARs"), restricted stock units,
performance awards, dividend equivalent rights and other awards, which may be granted singly, in combination, or in tandem, and which
may be paid in cash, shares of common stock of the Company or a combination of cash and shares of common stock of the Company. The Company
initially reserved a total of 57,143 shares of the Company's common stock for awards under the 2019 Plan. Effective as of May 26,
2020 and May 3, 2021, respectively, the Board approved an increase of the number of authorized shares of common stock reserved under
the 2019 Plan from 57,143 shares of common stock to 485,715 and from 485,715 shares of common stock to 571,429 shares of common stock,
all of which may be delivered pursuant to incentive stock options.

 On December 31, 2024, the Board approved an additional
 780,000 shares of common stock to be reserved under the 2019 Plan, such that total of number of shares underlying the Plan is 1,651,429
of which 793,735 shares have already been awarded or exercised. The Company intends to submit this 780,000 increase under the 2019
for stockholder approval as part of the 2025 Proxy Statement. Subject to adjustments pursuant to the 2019 Plan, the maximum number of
shares of common stock with respect to which stock options or SARs may be granted to an executive officer during any calendar year is
 14,286 shares of common stock.

 F- 23

 The following table contains information about the
2019 Plan as of December 31, 2024:

 Schedule of Information about Incentive Plan

 Awards

 Awards

 Reserved for

 Awards

 Awards

 Available for

 Issuance

 Issued

 Grant

 2019 Plan (1)

 1,651,429

 793,735

 149,464

 857,594

 Awards issued in excess of 2019 Plan (2)

 -

 70,623

 70,623

 -

 (1)

 Includes incentive stock options and restricted stock units discussed
 below.

 (2)

 Includes shares of restricted common stock granted outside of the 2019
 Plan to our Chief Executive Officer, Adam Levy.

 Incentive stock options

 On September 17, 2024, the Company granted a contractor
an option to purchase up to 70,000 shares of the Company's common stock at a per share price of $ 2.65 under the Company's
2019 Long-Term Incentive Plan. A portion of the award, 10,000 options are fully vested as of the date of the grant and the remaining
 60,000 options are contingent upon certain sales based milestones being achieved.

 On September 16, 2024, the Company granted a contractor
an option to purchase up to 2,000 shares of the Company's common stock at a per share exercise price of $ 2.00 under the Company's
2019 Plan. This option award vests immediately.

 On September 13, 2024, the Company granted options
to purchase up to 100,000 shares of the Company's common stock at a per share exercise price of $ 2.72 to members of the Board of
Directors, all of which vests over a period of one year with 25 % vested upon issuance.

 On August 17, 2023, the Company granted options to
purchase up to 90,000 shares of the Company's common stock at a per share exercise price of $ 2.05 to members of the Board of Directors,
all of which vests over a period of one year with 25 % vested upon issuance.

 On March 8, 2023, the Company granted a contractor
an option to purchase up to 17,532 shares of the Company's common stock at a per share exercise price of $ 2.00 under the Company's
2019 Plan. This option award vests over a period of 12 months. The options expired unexercised.

 The following table summarizes the Company's
incentive stock option activity and related information for the year ended December 31, 2024:

 Schedule of Incentive Stock Option Activity

 Contractual

 Number of

 Exercise

 Term in

 Options

 Price

 Years

 Outstanding at January 1, 2023

 524,937

 $
 2.351416

 8.38

 117,532

 $
 2.06041

 10.00

 ( 3,295
)

 1.75

 —

 —

 —

 —

 Cancelled

 ( 69,854
)

 1.965823

 —

 Expired

 ( 8,670
)

 1.703222

 —

 Outstanding at December 31, 2023

 560,650

 $
 2.350742

 7.95

 172,000

 $
 2.683140

 10.00

 ( 90,860
)

 1.006035

 —

 —

 —

 —

 Cancelled

 ( 39,107
)

 1.006035

 —

 Expired

 ( 14,286
)

 5.25

 —

 Outstanding at December 31, 2024

 588,397

 $
 2.674538

 7.81

 Exercisable at December 31, 2024

 353,397

 $
 2.168073

 7.24

 F- 24

 As of December 31, 2024 and 2023, vested outstanding
stock options had $ 1,151 thousand and $ 295 thousand of intrinsic value as the exercise price is greater than the estimated fair value
of the underlying common stock, respectively. As of December 31, 2024 and 2023, there were $ 179 thousand and $ 0 of unrecognized share-based
compensation related to unvested stock options, excluding options fully contingent upon certain sales-based milestones being achieved
within 18 to 36 months of commercial release.

 The Company recognizes compensation expense for stock
option awards on a straight-line basis over the applicable service period of the award. The service period is generally the vesting period.
The following assumptions were used to calculate share-based compensation expense for year ended December 31, 2024 and 2023:

 Schedule of Assumptions used in Share-based Compensation

 2024

 2023

 Volatility

 277.56 - 279.29

 %

 257.64 - 258.01

 %

 Risk-free interest rate

 3.44 - 3.67

 %

 4.21 - 4.42

 %

 Dividend yield

 0.0

 %

 0.0

 %

 Expected term

 5.00 years

 5 - 5.50 years

 The Company does not have sufficient historical information
to develop reasonable expectations about future exercise patterns and post-vesting employment termination behavior. Accordingly, the
Company has elected to use the "simplified method" to estimate the expected term of its share-based awards. The simplified
method computes the expected term as the sum of the award's vesting term plus the original contractual term divided by two.

 Based on the lack of historical data of volatility
for the Company's common stock, the Company based its estimate of expected volatility on a weighted-average of the historical volatility
of comparable public companies that manufacture similar products and are similar in size, stage of life cycle, and financial leverage.

 Restrictive stock awards

 Effective as of January 1, 2024, the Company granted
an aggregated restricted stock award of 22,222 shares of the Company's common stock to Adam Levy for his service as our Chief Executive
Officer pursuant to the terms of his Executive Employment Agreement dated December 31, 2023. The shares vest monthly from April 1, 2024
through December 31, 2024. Under ASC 718, Compensation—Stock Compensation, the Company has measured the value of the 22,222 shares
granted based on the closing price of the Company's stock at the grant date of the RSU Grant ($ 2.25 per share).

 Effective as of January 3, 2023, the Company granted
a restricted stock award of 37,037 shares of the Company's common stock to Adam Levy for his service as our Chief Executive Officer
pursuant to the terms of his Executive Employment Agreement dated December 30, 2022, all of which shares vested monthly from January
3, 2023 through December 31, 2023. Under ASC 718, the Company has measured the value of the 37,037 shares granted based on the closing
price of the Company's stock at the grant date of the RSU Grant ($ 1.35 per share).

 Schedule of Restricted Stock Units Granted

 Number of

 Grant
 Date

 Units

 Fair Value

 Outstanding at December 31, 2022

 90,432

 $
 1.43

 37,037

 1.35

 Exercised and converted to common shares

 ( 50,157
)

 1.76522

 ( 12,750
)

 1.82

 Outstanding at December 31, 2023

 64,562

 1.82

 57,972

 2.46

 Exercised and converted to common shares

 ( 62,910
)

 2.08

 ( 3,750
)

 2.30

 Outstanding at December 31, 2024

 55,874

 $
 2.16

 Exercisable at December 31, 2024

 2,500

 $
 1.82

 F- 25

 Compensation expense will be recognized ratable over
the total vesting schedule. The Company will periodically adjust the cumulative compensation expense for forfeited awards. The Company recognizes the reversal of any previously recognized compensation expense on forfeited awards
in the period the awards are forfeited. Stock based
compensation of $ 367 thousand and $ 217 thousand has been recorded for the years ended December 31, 2024 and 2023, respectively. As of
December 31, 2024, there was $ 29 thousand unrecognized share-based compensation related to unvested RSUs, which the Company expects to
recognize through December 2025.

 Warrants

 The following table shows a summary of common stock
warrants for the years ended December 31, 2024 and 2023.

 Schedule of Common Stock Warrants

 Number of

 Exercise

 Contractual

 Warrants

 Price

 Term in Years

 Outstanding at December 31, 2022

 3,637,190

 $
 5.16281

 3.65

 —

 —

 —

 ( 109,720
)

 0.55

 —

 —

 —

 —

 Cancelled

 ( 84,566
)

 0.89

 —

 Expired

 —

 —

 —

 Outstanding at December 31, 2023

 3,442,904

 5.414793

 2.87

 Warrants – 2021 IPO (1)

 387,750

 5.50

 2.99

 Outstanding at January 1, 2024 (corrected)

 3,830,654

 5.423418

 2.88

 947,792

 4.18

 5.00

 ( 5,439
)

 2.80

 —

 —

 —

 —

 Cancelled

 ( 7,802
)

 2.80

 —

 Expired

 —

 —

 —

 Outstanding at December 31, 2024

 4,765,205

 $
 5.183120

 2.42

 Exercisable at December 31, 2024

 4,765,205

 $
 5.183120

 2.42

 (1)

 The warrants outstanding have been corrected to reflect 387,750 additional
 warrants related to the December 27, 2021 unit offering not previously included in the prior year warrant schedule.

 As of December 31, 2024, vested outstanding stock
options had $ 300 thousand intrinsic value as the exercise price is greater than the estimated fair value of the underlying common
stock. As of December 31, 2023, vested outstanding warrants had no intrinsic value as the exercise price is greater than the estimated
fair value of the underlying common stock.

 15. Notes Payable

 CGN JV Notes Payable

 The CGN JV has entered into a $ 231 thousand promissory
note agreement for certain equipment. The equipment was installed in December 2023. The promissory note has a term of five years beginning
on March 13, 2024. The promissory note accrues interest at 8 % and requires interest only payments through March 13, 2024 and monthly
payments of $ 4 thousand thereafter. The principal balance amounted to $ 198 thousand and $ 231 thousand as of December 31, 2024 and 2023,
respectively.

 F- 26

 The CGN JV has entered into a $ 237 thousand promissory
note agreement for certain equipment. The funding advances of $ 153 thousand and $ 84 thousand have been issued in February 2024 and December
2023, respectively. The promissory note has a term of five years beginning on March 13, 2024. The promissory note accrues interest at
 8 % and requires interest only payments through March 13, 2024 and monthly payments of $ 5 thousand thereafter. The principal balance amounted
to $ 207 thousand and $ 84 thousand as of December 31, 2024 and 2023, respectively.

 NexGel

 The Company has entered into a $ 13 thousand promissory
note agreement for certain leasehold improvements. The leasehold improvements were installed in February 2024. The promissory note has
a term of two years beginning on February 11, 2024. The promissory note accrues interest at 0 % and requires monthly payments of less
than $ 1 thousand. The principal balance amounted to $ 8 thousand as of December 31, 2024.

 Economic Injury Disaster Loan

 On May 28, 2020, the Company entered into the standard
loan documents required for securing a loan (the "EIDL Loan") from the SBA under its Economic Injury Disaster Loan ("EIDL")
assistance program in light of the impact of the COVID-19 pandemic on the Company's business. Pursuant to that certain Loan Authorization
and Agreement (the "SBA Loan Agreement"), the principal amount of the EIDL Loan is up to $ 260,500, with proceeds to be used
for working capital purposes. Interest accrues at the rate of 3.75 % per annum. Installment payments, including principal and interest,
are due monthly beginning May 28, 2021 (twelve months from the date of the SBA Note) in the amount of $ 1,270. The balance of principal
and interest is payable thirty years from the date of the SBA Note. In connection therewith, the Company received an $ 8 thousand advance,
which does not have to be repaid. On March 26, 2021, the SBA announced that all EIDL loans issued in 2020 will start repayment 24 months
from the date of the SBA Note. The SBA has since extended the repayment start to 30 months from the date of the SBA Note. The Company
made its first payment in December 2022. The balances of the principal and accrued interest amounted to $ 272 thousand and $ 277 thousand
as of December 31, 2024 and 2023, respectively.

 The future annual principal amounts and accrued interest
to be paid as of December 31, 2024 are as follows:

 Schedule of Debt Instruments

 Amount

 For the year ending December 31 ($ in thousands):

 2025

 $

 2026

 2027

 2028

 2029

 Thereafter

 Total

 $

 Less: current portion of notes payable

 Long-term portion of notes payable

 $

 16. Warrant Liability

 On September 2, 2021, March 11, 2021, February 3,
2021, December 24, 2020, March 18, 2020, September 10, 2019, and November 6, 2019, the Company issued 22,019, 34,285, 7,429, 7,286, 44,286,
 35,714 and 114,286 warrants, respectively, as equity issuance consideration, in connection with equity offering of the Company's
common stock. The warrants entitle the holder to purchase one share of our common stock at an exercise price equal to $ 0.49 to $ 5.25
per share at any time on or after their issuance date and on or prior to the close of business three to five years after the issuance
date (the "Termination Date"). The Company determined that these warrants are free standing financial instruments that are
legally detachable and separately exercisable from the common stock included in the public share offering. Management also determined
that the warrants required classification as a liability pursuant to ASC 815, Derivatives and Hedging. In accordance with the
accounting guidance, the outstanding warrants are recognized as a warrant liability on the balance sheet and are measured at their inception
date fair value and subsequently re-measured at each reporting period with changes being recorded as a component of other income (expense)
in the consolidated statements of operations.

 F- 27

 The warrants outstanding and fair values at each
of the respective valuation dates are summarized below:

 Schedule of Warrant Liability

 Warrant Liability

 Warrants

 Outstanding

 Fair Value

 per Share

 Fair Value

 Fair value as of year ended 12/31/2022

 265,305

 $

 Exercise of warrants

 ( 194,286

)

 ( 144

)

 Modification of warrants

 -

 Change in fair value of warrant liability

 -

 Fair value as of year ended 12/31/2023

 71,019

 Exercise of warrants

 ( 13,242

)

 ( 12

)

 Change in fair value of warrant liability

 -

 ( 16

)

 Fair value as of year ended 12/31/2024

 57,777

 $

 The following assumptions were used to calculate
the warrant liability for years ended December 31, 2024 and 2023:

 Schedule of Assumptions Used in Warrant Liability

 2024

 2023

 Exercise price

 $

 2.80 to $ 5.25

 $

 0.49 - $ 5.25

 Share price

 $

 2.16 - $ 4.46

 $

 1.28

 Volatility

 92.34 % - 283.32

 %

 137.02 % - 287.87

 %

 Risk-free interest rate

 3.66 % - 5.09

 %

 3.81 % - 4.74

 %

 Dividend yield

 0.0

 %

 0.0

 %

 Expected term

 0.73 to 2.43 years

 0.01 to 3.4 years

 The warrant liabilities are considered Level 3 liabilities
on the fair value hierarchy as the determination of fair value includes various assumptions about future activities and the Company's
stock prices and historical volatility of Guideline Public Companies as inputs.

 17. Commitments and Contingencies

 Litigation

 The Company may be subject to legal proceedings and
claims that arise in the ordinary course of business. Management is not currently aware of any matters that will have a material effect
on the financial position, results of operations, or cash flows of the Company.

 Service Agreement

 On March 21, 2023, the Company entered into a Services
Agreement with GlaxoSmithKline Consumer Healthcare Holdings (US) LLC ("Haleon") to supply material for a consumer product
to be developed and released in the future. There can be no guaranty that a consumer product will be released or, if released, that it
will be successful.

 18. Concentrations of Risk

 The Company's revenues are concentrated in
a small group of customers with some individually having more than 10% of total revenues.

 There were no revenues from customers that exceeded
10% of total revenues for the year ended December 31, 2024. The accounts receivable from three customers was 50 %, 10 % and 22 % of the
total accounts receivable as of December 31, 2024.

 Revenues from one customer that exceeded 10% of total
revenues for the year ended December 31, 2023, was 20 %. The accounts receivable from one customer was 69 % of total accounts receivable
as of December 31, 2023.

 F- 28

 The Company's financial instruments that are
exposed to concentrations of credit risk consist primarily of cash, cash equivalents and marketable securities. Cash balances are maintained
principally at major U.S. financial institutions and are insured by the Federal Deposit Insurance Corporation ("FDIC") up
to regulatory limits. Such cash balances are currently in excess of the FDIC insurance limit of $ 250 thousand. As of December 31, 2024,
the Company did not have any balances that exceeded the FDIC insurance limit. The Company has not experienced any credit losses associated
with its cash balances in the past. The Company invests its cash equivalents in U.S. treasury bills with original maturities of three
months or less.

 Marketable securities are comprised of U.S. treasury
bills with original maturities greater than three months. The Company has not experienced any losses in such accounts. The Company believes
it is not exposed to any significant credit risk on cash, cash equivalents, and marketable securities and performs periodic evaluations
of the credit standing of such institutions.

 19. Related Party Transactions

 Accounts payable – related party

 As of December 31, 2024, and 2023, the Company had
outstanding balances of $ 494 thousand and $ 654 thousand, respectively, due to C.G. Laboratories, Inc., a related party. Additionally,
as of December 31, 2024, the Company had an outstanding balance of $ 37 thousand due to Russell Crum, the CEO of CG Labs. These balances
primarily relate to transactions for contract manufacturing, packaging, and other services provided by CG Laboratories, Inc.

 Advances

 Dr. Jerome Zeldis, a member of the Company board
of directors, had an outstanding balance due of $ 25
 thousand for services as of December 31, 2023, which is included in accounts payable in the accompanying consolidated balance
sheets. The balance was repaid in August 2024.

 20. Income Taxes

 The Company has established a full valuation allowance
for its deferred tax assets based on management's belief that it is not more likely than not that the related deferred tax assets
will be realized. For the years ended December 31, 2024 and 2023, there was no income tax expense or benefit.

 At December 31, 2024 and 2023, the Company had no
recorded tax liabilities for uncertain tax positions. The Company does not expect any significant changes to the estimate amount of liabilities
associated with uncertain tax positions in the next 12 months.

 The income tax (benefit) provision consists of the
following ($ in thousands):

 Schedule of Income Tax (Benefit) Provision

 For The Years Ended

 December 31

 2024

 2023

 Federal:

 Current

 $
 ( 640
)

 $
 ( 617
)

 Deferred

 State and local:

 Current

 ( 161
)

 ( 156
)

 Deferred

 Income tax provision

 $
 —

 $
 —

 F- 29

 For the years ended December 31, 2024 and 2023, the
expected tax benefit based on the statutory rate reconciled with the actual benefit is as follows:

 Schedule of Effective Income Tax Rate Reconciliation

 For The Years Ended December 31,

 2024

 2023

 U.S. federal statutory rate

 21.0
 %

 21.0
 %

 State tax rate, net of federal benefit

 5.3
 %

 5.3
 %

 Permanent differences

 Non-deductible expenses

 ( 3.2
)%

 ( 1.9
)%

 Timing differences

 —

 —

 Change in valuation allowance

 ( 23.1
)%

 ( 24.4
)%

 Income tax provision

 —
 %

 —
 %

 For the years ended December 31, 2024 and 2023, differences
between the expected tax expense based on the federal statutory rate and the actual tax expense is primarily attributable to the net
losses incurred and the corresponding increase to the valuation allowance.

 As of December 31, 2024 and 2023, the Company's
deferred tax assets consisted of the effects of temporary differences attributable to the following ($ in thousands):

 Schedule of Deferred Tax Assets and Liabilities

 As of December 31,

 2024

 2023

 Deferred tax assets:

 Net operating loss carryforwards

 $
 5,661

 $
 4,882

 Other

 Total deferred tax assets

 5,668

 4,891

 Valuation allowance

 ( 5,668
)

 ( 4,891
)

 Deferred tax assets, net of valuation allowance

 $
 —

 $
 —

 As of December 31, 2024 and 2023, the Company has
approximately $ 21.5 million and $ 18.6 million of federal NOL carryovers, respectively, which begin to expire in 2029 through 2037. Similarly,
the subsidiary's Pennsylvania state returns reported state NOL carryovers of approximately $ 21.5 million and $ 18.6 million, as
of December 31, 2024 and 2023, respectively. However, these loss carryforwards on a separate company basis may be subject to limitations
on the amounts that may be utilized pursuant to Internal Revenue Code section 382 and applicable state law. Section 382 imposes significant
limitations on the utilization of net operating losses after certain changes of corporate ownership. The Company will need to determine
the amount of loss carryforwards that may be utilized in the future as necessary.

 In assessing the realization of deferred tax assets,
management considers whether it is more likely than not that some portion or all of the deferred tax assets will be realized. The ultimate
realization of the deferred tax assets is dependent upon the future generation of taxable income during the years in which those temporary
differences become deductible. Management considers the scheduled reversal of deferred tax liabilities, projected future taxable income
and tax planning strategies in making this assessment. After consideration of all the evidence, both positive and negative, management
has recorded a full valuation allowance against net deferred tax assets at December 31, 2024 and 2023 because management has determined
that it is more likely than not that these deferred tax assets will not be realized.

 The Company is subject to taxation in the U.S. and
various states. Based on the history of net operating losses all jurisdictions and tax years are open for examination until the operating
losses are utilized or the statute of limitations expires. As of December 31, 2024 and 2023, the Company does not have any significant
uncertain tax positions.

 21. Subsequent Events

 In accordance with ASC 855 "Subsequent Events",
the Company evaluated subsequent events after December 31, 2024, through the date these Consolidated Financial Statements were issued
and has no transactions or events requiring disclosure

 F- 30

 Item 9. Changes in and Disagreements with Accountants
on Accounting and Financial Disclosure

 None.

 Item 9A. Controls and Procedures

 Disclosure Controls and Procedures

 As of December 31, 2024, we conducted an evaluation
of the effectiveness of our "disclosure controls and procedures" ("Disclosure Controls"), as defined by Rules
13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended (the "Exchange Act"). The Disclosure Controls
evaluation was done under the supervision and with the participation of management, including our chief executive officer and chief financial
officer. There are inherent limitations to the effectiveness of any system of disclosure controls and procedures. Accordingly, even effective
disclosure controls and procedures can only provide reasonable assurance of achieving their control objectives. Our management, with the participation of our Chief Executive Officer and
Chief Financial Officer, evaluated the effectiveness of our disclosure controls and procedures as of December 31, 2024. Based on that
evaluation, our CEO and CFO concluded that our disclosure controls and procedures were not effective as of December 31, 2024, due to
material weaknesses in our internal control over financial reporting, which are described below in "Management's Annual Report
on Internal Control over Financial Reporting".

 Management's
Annual Report on Internal Control over Financial Reporting and Attestation Report of the Registered Accounting Firm

 Our
management is responsible for establishing and maintaining adequate internal control over financial reporting (as defined in Rule 13a-15(f)
under the Exchange Act). Management conducted an assessment of the effectiveness of our internal control over financial reporting based
on the criteria set forth in Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway
Commission (2013 framework). Because of its inherent limitations, internal control over financial reporting is not intended to provide
absolute assurance that a misstatement of our financial statements would be prevented or detected. Based on that assessment, management
has concluded that its internal control over financial reporting was not effective as of December 31, 2024 to provide reasonable
assurance regarding the reliability of financial reporting and the preparation of financial statements in accordance with accounting
principles generally accepted in the United States of America due to the following: (i) we have not designed controls to ensure all accounting
journals entries are reviewed and approved and (ii) we identified one individual in our accounting department who has "super user"
access and security administration rights to the financial reporting systems. To remediate these material weaknesses, we are working
to do the following: (i) implementing appropriate controls for accounting journal entry approvals, including the approval of our Chief
Financial Officer, and (ii) either actively monitoring any accounting user with elevated rights or assigning another employee outside
of an accounting and reporting role with elevated access.

 Given we are neither an
accelerated filer nor a large accelerated filer, we are not required to include an attestation report regarding the effectiveness of
our internal controls over financial reporting of our independent registered public accounting firm in our Annual Report.

 Financial Reporting Process

 We have not designed controls to ensure the financial reporting process is operating effectively. We noted
improper fair value adjustments to contingent consideration, failure to record adequate inventory reserves and various balance sheet accounts
not being properly reconciled. We intend to design controls to ensure the financial information is accurate, complete, and recorded in
the correct period.

 Change in Internal Control over Financial Reporting

 There have been no changes in our internal control
over financial reporting during the fiscal year ended December 31, 2024 that have materially affected, or are reasonably likely to materially
affect, our internal control over financial reporting.

 Item 9B. Other Information

 Rule 10b5-1 Trading Plans.

 During the three months ended December 31, 2024,
no director or officer of the Company adopted, modified or terminated a "Rule 10b5-1 trading arrangement"
or "non-Rule 10b5-1 trading arrangement," as each term is defined in Item 408(a) of Regulation S-K.

 Item 9C. Disclosure Regarding Foreign Jurisdictions
that Prevent Inspections

 Not applicable.

 Part III.

 Item 10. Directors, Executive Officers and Corporate
Governance.

 The information required
by this Item is set forth under the headings "Directors, Executive Officers and Corporate Governance" and "Section
16(a) Beneficial Ownership Reporting Compliance" in the Company's 2025 Proxy Statement to be filed with the SEC within 120
days after December 31, 2024 in connection with the solicitation of proxies for the Company's 2025 annual meeting of shareholders
and is incorporated herein by reference. The Company has adopted an insider trading policy which governs transactions in our
securities by the Company and its directors, officers, employees, any applicable consultants and contractors (as determined by the Company),
and each of their respective family members, and is designed to promote compliance with insider trading laws, rules and regulations applicable
to the Company. A copy of our insider trading policy is filed with this Annual Report on Form 10-K as Exhibit 19.1.

 The Company has adopted
a Code of Business Conduct and Ethics applicable to all officers, directors and employees, which is available on the Company's
website ( under "Governance Documents." The Company intends
to satisfy the disclosure requirement under Item 5.05 of Form 8-K regarding amendment to, or waiver from, a provision of its Code
of Conduct by posting such information on the website address and location specified above.

 Item 11. Executive Compensation

 The information required by this
Item is set forth under the heading "Executive Compensation" and under the subheadings "Board Oversight of Risk Management,"
"Compensation of Directors," "Director Compensation-2024" and "Compensation Committee Interlocks and Insider
Participation" under the heading "Directors, Executive Officers and Corporate Governance" in the Company's 2025
Proxy Statement to be filed with the SEC within 120 days after December 31, 2024 and is incorporated herein by reference.

 Item 12. Security Ownership of Certain Beneficial
Owners and Management and Related Stockholder Matters

 The information required by this
Item is set forth under the headings "Security Ownership of Certain Beneficial Owners and Management" and "Equity Compensation
Plan Information" in the Company's 2025 Proxy Statement to be filed with the SEC within 120 days after December 31, 2024
and is incorporated herein by reference.

 Item 13. Certain Relationships and Related Transactions
and Director Independence

 The information required by this
Item is set forth under the heading "Review, Approval or Ratification of Transactions with Related Persons" and under the
subheading "Board Committees" under the heading "Directors, Executive Officers and Corporate Governance" in the
Company's 2025 Proxy Statement to be filed with the SEC within 120 days after December 31, 2024 and is incorporated herein by reference.

 Item 14. Principal Accountant Fees and Services.

 Our independent public accounting
firm is Turner Stone & Company, L.L.P., Dallas, Texas, PCAOB Auditor ID 76.

 The information required by this
Item is set forth under the subheadings "Fees Paid to Auditors" and "Policy on Audit Committee Pre-Approval of Audit
and Non-Audit Services Performed by the Independent Registered Public Accounting Firm" under the proposal "Ratification of
Appointment of Independent Registered Public Accounting Firm" in the Company's 2025 Proxy Statement to be filed with the
SEC within 120 days after December 31, 2024 and is incorporated herein by reference.

 Part IV.

 Item 15. Exhibits and Financial Statement Schedules

 The following documents are filed as part of this
report:

 (1) Financial Statements

 The following financial statements are included herein:

 Report of Independent Registered Public Accounting Firm (PCAOB
 ID: 76)

 Consolidated Balance Sheets as of December 31, 2024 and
 2023

 Consolidated Statements of Operations for the years ended December 31, 2024 and 2023

 Consolidated Statements of Stockholders' Equity for the years ended December 31, 2024 and 2023

 Consolidated Statements of Cash Flows for the years ended December 31, 2024 and 2023

 Notes to Consolidated Financial Statements

 (2) Financial Statement Schedules

 None.

 (3) Exhibits

 3.1

 Certificate of Incorporation of AquaMed Technologies, Inc. (incorporated by reference to Exhibit 3.1 to Form S-1, filed with the SEC on January 9, 2019).

 3.2

 Certificate
 of Amendment to Certificate of Incorporation of AquaMed Technologies, Inc. (incorporated by reference to Exhibit 3.2 to Form S-1,
 filed with the SEC on January 9, 2019).

 3.3

 Amended
 and Restated Certificate of Incorporation of AquaMed Technologies, Inc. (incorporated by reference to Exhibit 3.3 to Amendment No.
 1 to Form S-1, filed with the SEC on March 11, 2019).

 3.4

 Certificate
 of Amendment to the Amended and Restated Certificate of Incorporation of AquaMed Technologies, Inc. (incorporated by reference to
 Exhibit 3.1 to the Current Report on Form 8-K, filed with the SEC on November 14, 2019).

 3.5

 Certificate
 of Amendment to the Amended and Restated Certificate of Incorporation of NexGel, Inc. (incorporated by reference to Exhibit 3.1 to
 the Current Report on Form 8-K, filed with the SEC on May 29, 2020).

 3.6

 Certificate
 of Amendment to the Amended and Restated Certificate of Incorporation of NexGel, Inc. (incorporated by reference to Exhibit 3.6 to
 Form S-1, filed with the SEC on December 2, 2021)

 3.7

 Amended
 and Restated Bylaws of AquaMed Technologies, Inc. (incorporated by reference to Exhibit 3.5 to Amendment No. 1 to Form S-1, filed
 with the SEC on March 11, 2019).

 4.

 First
 Common Stock Purchase Warrant, dated March 11, 2021, issued to Auctus Fund, LLC (incorporated by reference to Exhibit 4.2 to the
 Current Report on Form 8-K filed with the SEC on March 17, 2021).

 4.3

 Second
 Common Stock Purchase Warrant, dated March 11, 2021, issued to Auctus Fund, LLC (incorporated by reference to Exhibit 4.3 to the
 Current Report on Form 8-K filed with the SEC on March 17, 2021).

 4.4

 Form
 of Common Stock Purchase Warrant, dated September 2, 2021 (incorporated by reference to Exhibit 4.2 to the Current Report on Form
 8-K filed with the SEC on September 8, 2021)

 4.5

 Warrant
 Agency Agreement (including form of Common Warrant) dated December 27, 2021 by and between NexGel, Inc. and Continental Stock Transfer
 & Trust Company (incorporated by reference to Exhibit 10.1 to Form 8-K, filed with the SEC on December 27, 2021).

 4.6

 Form
 of February 2024 Warrant (incorporated by reference to Exhibit 4.1 to the Current Report on Form 8-K filed with the SEC on February
 21, 2024).

 4.7

 Form of August 2024 Warrant (incorporated by reference to Exhibit 4.1 to the Current Report on Form 8-K filed with the SEC on August 13, 2024).

 4.8

 Form of November 2024 Warrant (incorporated by reference to Exhibit 4.1 to the Current Report on Form 8-K filed with the SEC on November 12, 2024).

 10.1

 Assignment
 and Amended and Restated Lease, dated as of January 25, 2002, by and between 2150 Cabot LLC, Embryo Development Corporation and Hydrogel
 Design Systems, Inc. (incorporated by reference to Exhibit 10.1 to Form S-1, filed with the SEC on January 9, 2019).

 10.2

 Amendment
 to Lease, dated as of February 23, 2007, by and between 2150 Cabot LLC and Hydrogel Design Systems, Inc. (incorporated by reference
 to Exhibit 10.2 to Form S-1, filed with the SEC on January 9, 2019).

 10.3

 Third
 Amendment to Lease, dated as of February 27, 2009, by and between Exeter 2150 Cabot, L.P and Hydrogel Design Systems, Inc. (incorporated
 by reference to Exhibit 10.3 to Form S-1, filed with the SEC on January 9, 2019).

 10.4

 Assignment
 and Assumption of Lease Agreement, dated as of February 27, 2009, by and among Exeter 2150 Cabot, L.P, Hydrogel Design Systems, Inc.
 and Aquamed Technologies, Inc. (incorporated by reference to Exhibit 10.4 to Form S-1, filed with the SEC on January 9, 2019).

 10.5

 Fourth
 Amendment to Lease, dated as of July 24, 2013, by and between Exeter 2150 Cabot, L.P and Aquamed Technologies, Inc. (incorporated
 by reference to Exhibit 10.5 to Form S-1, filed with the SEC on January 9, 2019).

 10.6

 Form
 of 2019 Incentive Plan (incorporated by reference to Exhibit 10.22 to Amendment No. 3 to Form S-1, filed with the SEC on April 19,
 2019).

 10.7

 Form
 of Incentive Option Agreement under 2019 Incentive Plan (incorporated by reference to Exhibit 10.23 to Amendment No. 3 to Form S-1,
 filed with the SEC on April 19, 2019).

 10.8

 Form
 of Nonqualified Stock Option Agreement under 2019 Incentive Plan (incorporated by reference to Exhibit 10.24 to Amendment No. 3 to
 Form S-1, filed with the SEC on April 19, 2019).

 10.9

 Securities
 Purchase Agreement, dated March 11, 2021, between NexGel, Inc. and Auctus Fund, LLC (incorporated by reference to Exhibit 10.1 to
 the Current Report on Form 8-K filed with the SEC on March 17, 2021).

 10.10

 Registration
 Rights Agreement, dated March 11, 2021, between NexGel, Inc. and Auctus Fund, LLC (incorporated by reference to Exhibit 10.3 to the
 Current Report on Form 8-K filed with the SEC on March 17, 2021).

 10.11

 First
 Amendment to the Senior Secured Promissory Note, Warrants, and Securities Purchase Agreement (March 11, 2021) dated August 13, 2021
 by and between NexGel. Inc. and Auctus Fund, LLC (incorporated by reference to Exhibit 10.1 to the Quarterly Report on
 Form 10-Q filed with the SEC on August 16, 2021).

 10.12

 Form
 of Securities Purchase Agreement, dated September 2, 2021 (incorporated by reference to Exhibit 10.1 to the Current Report on Form
 8-K filed with the SEC on September 8, 2021).

 10.13

 Form
 of Registration Rights Agreement, dated September 2, 2021 (incorporated by reference to Exhibit 10.4 to the Current Report on Form
 8-K filed with the SEC on September 8, 2021).

 10.14

 Second
 Amendment to the Senior Secured Promissory Note, Warrants, and Securities Purchase Agreement (March 11, 2021) dated October 28, 2021
 by and between NexGel. Inc. and Auctus Fund, LLC (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed
 with the SEC on November 3, 2021).

 10.15

 Third
 Amendment to the Senior Secured Promissory Note, Warrants, and Securities Purchase Agreement (March 11, 2021) dated December 10,
 2021 by and between NexGel. Inc. and Auctus Fund, LLC (incorporated by reference to Exhibit 10.23 to Form S-1, filed with the SEC
 on December 10, 2021).

 10.16

 Asset
 Purchase Agreement dated November 30, 2023 between NexGel, Inc. and Olympus Trading Company, LLC (incorporated by reference to Exhibit
 10.1 to the Current Report on Form 8-K filed with the SEC on December 5, 2023).

 10.17

 Asset
 Purchase Agreement dated May 15, 2024 between NexGel, Inc. and Semmens Online Pty Ltd as Trustee for Semmens Business Trust (incorporated
 by reference to Exhibit 10.1 to the Current Report on Form 8-K filed with the SEC on May 20, 2024).

 10.18

 2025 Executive Employment Agreement dated December 30, 2024 between NexGel, Inc. and Joseph F. McGuire (incorporated by reference to Exhibit 10.2 to the Current Report on Form 8-K filed with the SEC on January 6, 2025).

 10.19

 2025 Executive Employment Agreement dated December 30, 2024 between NexGel, Inc. and Adam Levy (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed with the SEC on January 6, 2025).

 19.1*

 NexGel, Inc.'s Insider Trading Policy

 21.1*

 Subsidiaries

 23.1*

 Consent of Turner, Stone & Company, L.L.P.

 31.1*

 Rule 13a-14(a) Certification of Principal Executive Officer

 31.2*

 Rule 13a-14(a) Certification of Principal Financial Officer

 32.1**

 Section 1350 Certification of Principal Executive Officer

 32.2**

 Section 1350 Certification of Principal Financial Officer

 NexGel, Inc. Policy for the Recovery of Erroneously Awarded Compensation (incorporated by reference to Exhibit 97 to the Annual Report on Form 10-K filed with the SEC on April 10, 2024).

 101.INS*

 101.SCH*

 101.CAL*

 101.DEF*

 101.LAB*

 101.PRE*

 * Filed herewith.

 ** Furnished herewith.

 Signatures

 Pursuant to the requirements
of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf
by the undersigned, thereunto duly authorized.

 NexGel, Inc.

 Date: March 27, 2025

 By:

 /s/ Adam Levy

 Adam Levy

 Chief Executive Officer and President

 Pursuant to the requirements
of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the Registrant and in
the capacities indicated as of the dates set forth below.

 Signature

 Date

 Title

 /s/ Adam Levy

 Chief Executive Officer and President (Principal Executive Officer)
 and Director

 Adam Levy

 /s/ Joseph F. McGuire

 Chief Financial Officer (Principal Accounting and Financial Officer)

 Joseph F. McGuire

 /s/ Steven Glassman

 Director

 Steven Glassman

 /s/ Scott Henry

 Director

 Scott Henry

 /s/ Nachum Stein

 Director

 Nachum Stein

 /s/ Jerome B. Zeldis

 Director

 Jerome B. Zeldis