false 2025 FY 0001527728

 2024-12-31

 2025-09-26

 2024-02-13

 2024-09-30

 us-gaap: RestrictedStockUnitsRSUMember
 RENB:EmployeesOfficersDirectorsAndConsultantsMember

 us-gaap: RestrictedStockUnitsRSUMember
 RENB:EmployeesOfficersDirectorsAndConsultantsMember

 RENB:CommonStocksMember

 RENB:CommonStocksMember

 2025-02-12
 2025-02-13

 RENB:ConvertibleNotesMember

 2025-02-12
 2025-02-13

 2025-02-13

 us-gaap: FairValueInputsLevel1Member

 us-gaap: FairValueInputsLevel2Member

 us-gaap: FairValueInputsLevel3Member

 us-gaap: FairValueInputsLevel1Member

 us-gaap: FairValueInputsLevel2Member

 us-gaap: FairValueInputsLevel3Member

 us-gaap: FairValueInputsLevel1Member

 us-gaap: FairValueInputsLevel2Member

 us-gaap: FairValueInputsLevel3Member

 RENB:LabEquipmentAndInstrumentsMember

 RENB:LabEquipmentAndInstrumentsMember

 RENB:LabEquipmentAndInstrumentsMember

 RENB:LabEquipmentAndInstrumentsMember

 us-gaap: LeaseholdImprovementsMember

 us-gaap: LeaseholdImprovementsMember

 us-gaap: FurnitureAndFixturesMember

 us-gaap: FurnitureAndFixturesMember

 us-gaap: FurnitureAndFixturesMember

 us-gaap: FurnitureAndFixturesMember

 RENB:SoftwarePlatformMember

 RENB:TrademarkMember

 2024-02-13

 2025-04-08

 2025-04-08

 RENB:SoftwarePlatformMember

 RENB:SoftwarePlatformMember

 RENB:SoftwarePlatformMember

 RENB:TrademarkMember

 RENB:TrademarkMember

 us-gaap: InProcessResearchAndDevelopmentMember

 us-gaap: InProcessResearchAndDevelopmentMember

 us-gaap: InProcessResearchAndDevelopmentMember

 2018-06-18
 2018-06-19

 RENB:JanuaryNote2024Member

 2024-01-12

 RENB:JanuaryNote2024Member

 2024-01-09
 2024-01-12

 RENB:DecemberNote2023Member

 2023-12-20

 us-gaap: PrivatePlacementMember
 RENB:DecemberNote2023Member

 2023-12-19
 2023-12-20

 2025-06-04

 RENB:TheNotesMember

 2025-06-04

 RENB:TheNotesMember

 RENB:JanuaryNote2024Member

 2024-10-21

 RENB:JanuaryNote2024Member

 2024-01-01
 2024-01-24

 RENB:TheNotesMember

 2024-10-21

 2024-11-12
 2024-12-03

 2025-02-23
 2025-02-24

 2024-09-15
 2024-09-16

 2024-09-05
 2024-09-06

 2024-02-04
 2024-02-05

 2024-01-01
 2024-01-02

 2024-11-02
 2024-11-03

 RENB:PromissoryNoteMember

 2020-03-30

 RENB:PromissoryNoteMember

 2020-03-29
 2020-03-30

 RENB:PromissoryNoteMember

 2025-01-01

 us-gaap: OtherCurrentLiabilitiesMember
 RENB:FinanceAgreementMember

 2024-11-30

 RENB:FinanceAgreementMember

 2024-11-29
 2024-11-30

 RENB:FinanceAgreementMember

 RENB:FinanceAgreementMember

 RENB:UnitedStatesTaxMember

 RENB:UnitedStatesTaxMember

 RENB:SeriesAConvertiblePreferredStockMember

 RENB:SeriesAConvertiblePreferredStockMember

 2023-06-20

 RENB:PurchaseAgreementMember

 2023-06-20

 RENB:PurchaseAgreementMember

 RENB:PurchaseAgreementMember

 2025-04-07
 2025-04-08

 srt: ChiefExecutiveOfficerMember

 2025-01-12
 2025-01-21

 srt: ChiefExecutiveOfficerMember

 2025-01-12
 2025-01-22

 2024-10-16
 2024-10-17

 2024-10-16
 2024-10-17

 2024-10-13
 2024-10-14

 2024-10-13
 2024-10-14

 srt: ChiefExecutiveOfficerMember

 2024-10-13
 2024-10-14

 2024-08-02

 RENB:MrMillerMember

 2024-08-02

 RENB:BoardOfDirectorsMember

 2024-07-19
 2024-08-01

 RENB:CommonStockConsultingServicesMember

 2024-07-29
 2024-08-01

 2024-06-13
 2024-06-14

 2024-06-14

 2024-06-14

 us-gaap: PrivatePlacementMember

 us-gaap: PrivatePlacementMember

 us-gaap: InvestorMember

 us-gaap: InvestorMember

 2022-07-01

 RENB:Investor1Member

 2022-07-01

 2024-07-03
 2024-10-02

 2024-10-02

 2024-04-04
 2024-04-05

 2024-02-19

 RENB:SingleRangeMember

 RENB:SingleRangeMember

 2024-02-19

 2024-02-14
 2024-02-15

 2024-02-14
 2024-02-15

 RENB:GEDiCubeIntlLtdMember

 2024-02-16

 RENB:StockPurchaseAgreementOfRenovaroCubeMember

 2024-02-12
 2024-02-13

 2023-12-03
 2023-12-04

 RENB:AvramMillerMember

 2023-10-23

 RENB:AvramMillerMember

 2023-10-22
 2023-10-23

 2023-07-28

 us-gaap: RestrictedStockUnitsRSUMember

 2023-07-27
 2023-07-28

 2022-07-13
 2022-07-14

 2022-07-14

 RENB:EBIAndWeirdScienceLLCMember
 RENB:AgreementAndPlanOfMergerAgreementAxisMember

 RENB:EquityIncentivePlan2014Member

 2014-02-06

 RENB:EmployeesMember

 RENB:EmployeesThreeYearMember

 RENB:EmployeesMember

 RENB:ShareBasedCompensationAwardAdvisoryBoardMember

 us-gaap: ShareBasedCompensationAwardTrancheOneMember

 RENB:ShareBasedCompensationAwardBoardofDirectorsMember

 RENB:ShareBasedCompensationAwardBoardofDirectorsMember

 RENB:ShareBasedCompensationAwardConsultingServicesMember

 RENB:ShareBasedCompensationAwardConsultingServicesMember

 RENB:PlanOptionsMember

 2024-11-04

 2024-11-01
 2024-11-04

 2024-11-04

 RENB:PlanOptionsMember

 RENB:PlanOptionMember

 RENB:RestrictedStockAwardsMember

 srt: ChiefExecutiveOfficerMember

 RENB:RestrictedStockAwardsMember

 RENB:AdvisoryServicesMember

 RENB:RenovaroMember

 RENB:RenovaroMember

 RENB:RenovaroMember

 RENB:ExercisePriceRange1Member

 RENB:ExercisePriceRange1Member

 RENB:ExercisePriceRange2Member

 RENB:ExercisePriceRange2Member

 RENB:ExercisePriceRange3Member

 RENB:ExercisePriceRange3Member

 RENB:EmployeeStockOptionsMember

 RENB:EmployeeStockOptionsMember

 RENB:EmployeeStockOptionsMember

 RENB:EmployeeStockOptionsMember

 RENB:ExercisePriceRange1Member

 RENB:ExercisePriceRange1Member

 RENB:ExercisePriceRange2Member

 RENB:ExercisePriceRange2Member

 RENB:ExercisePriceRange3Member

 RENB:ExercisePriceRange3Member

 RENB:ExercisePriceRange4Member

 RENB:ExercisePriceRange4Member

 RENB:ExercisePriceRange5Member

 RENB:ExercisePriceRange5Member

 RENB:ExercisePriceRange6Member

 RENB:ExercisePriceRange6Member

 RENB:CommonStockPurchaseWarrantMember

 RENB:CommonStockPurchaseWarrantMember

 RENB:CommonStockPurchaseWarrantMember

 RENB:CommonStockPurchaseWarrantMember

 RENB:GTechMember
 RENB:LicenseAgreementMember

 2021-01-30
 2021-01-31

 RENB:GTechMember
 RENB:LicenseAgreementMember

 2020-01-30
 2020-01-31

 RENB:GTechMember
 RENB:LicenseAgreementMember

 2020-02-05
 2020-02-06

 2019-11-14
 2019-11-15

 2022-08-24
 2022-08-25

 2022-09-09
 2022-09-10

 RENB:MarkDybulMember

 2024-08-02

 2024-08-22
 2025-08-23

 RENB:RSBioMember

 2025-02-16

 2025-06-03

 RENB:BioSymetricsncAcquisitionMember

 RENB:GEDiCubeIntlLtdAcquisitionMember

 RENB:BioSymetricsncAcquisitionMember

 2025-02-26

 RENB:BioSymetricsncAcquisitionMember

 2025-02-12
 2025-02-26

 RENB:BioSymetricsncAcquisitionMember

 2025-02-26

 2025-02-12
 2025-02-26

 country: US

 country: US

 country: NL

 country: NL

 RENB:RENBMember

 RENB:RENCMember

 2025-08-18

 2025-07-03

 2025-08-19

 RENB:ExchangeAgreementMember

 2025-07-07

 RENB:ConvertiblePromissoryNoteMember

 2025-07-07

 RENB:ConvertibleNotesMember

 2025-07-07

 2025-07-07

 United
states

 SECURITIES
AND EXCHANGE COMMISSION

 Washington,
D.C. 20549

 FORM

 ANNUAL
report under section 13 Or 15( d) of the securities exchange act of 1934

 For the fiscal year ended June 30, 2025

 TRANSITION
report under section 13 Or 15( d) of the securities exchange act of 1934

 For the transition period from

 Commission file number 001-38758

 LUNAI BIOWORKS INC.

 (Name of registrant in its charter)

 Delaware

 45-2259340

 (State or other jurisdiction of

incorporation or organization)

 (I.R.S. Employer

Identification No.)

 2080 Century Park East, Suite 906
 Los Angeles, CA

 90067

 (Address of principal executive offices)

 (Zip Code)

 +1 (305) 918-1980

 (Registrant's telephone number, including area
code)

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

 Title of Each Class

 Trading Symbol

 Name of Each Exchange on Which Registered

 Common Stock, par value $0.0001 per share

 RENB

 The Nasdaq Stock Market LLC

 Securities registered pursuant to Section 12(g) of the Act: Common Stock,
$0.0001 par value

 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

 Indicate by check mark whether the registrant (1)
has filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the last 12 months (or for such shorter period
that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes No

 Indicate by check mark whether the registrant has submitted electronically,
if any, 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 and post such files). Yes
No

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

 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.

 Indicate by check mark whether 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.

 Indicate by check mark whether 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).

 Indicate by check mark whether the registrant is a
shell company (as defined in Rule 12b-2 of the Act). Yes No

 On December 31, 2024, the aggregate market value of
the voting and non-voting common equity held by non-affiliates was $ 111,903,627.

 As of September 26, 2025, the number of shares outstanding
of the registrant's common stock, par value $0.0001 per share (the "Common Stock") was 231,802,470.

 CONTENTS

 Page

 Forward-Looking
 Statements

 ii

 Part
 I

 Item 1

 Business

 Item 1A

 Risk
 Factors

 Item 1B

 Unresolved
 Staff Comments

 Item 1C

 Cybersecurity
 Risk Management and Strategy

 Item 2

 Properties

 Item 3

 Legal
 Proceedings

 Item 4

 Mine
 Safety Disclosures

 Part
 II

 Item 5

 Market
 for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

 Item 6

 Selected
 Financial Data

 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 9B

 Other
 Information

 Part
 III

 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

 Part
 IV

 Item 15

 Exhibits,
 Financial Statement Schedules

 Signatures
 and Certifications

 i

 Cautionary Language Regarding Forward-Looking Statements and Industry
Data

 This Annual Report on Form 10-K
contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 regarding
the plans and objectives of management for future operations and market trends and expectations. Forward-looking statements can be identified
by the fact that they do not relate strictly to historical or current facts. Forward-looking statements are based upon our current assumptions,
expectations and beliefs concerning future developments and their potential effect on our business. In some cases, you can identify forward-looking
statements by the following words: "may," "could," "would," "should," "expect,"
"intend," "plan," "anticipate," "believe," "approximately," "estimate,"
"predict," "project," "potential" or the negative of these terms or other comparable terminology,
although the absence of these words does not necessarily mean that a statement is not forward-looking.

 Forward-looking statements include,
but are not limited to, statements concerning:

 Our ability to continue as a going concern and ability to raise additional capital;

 Our continuous incurrence of losses as a pre-clinical-stage biotechnology company with no products that have achieved regulatory approval;

 Our ability to generate revenue if we fail to develop marketable product;

 Our dependence on substantial additional financing to support the research, development, licensing, manufacture, and marketing of product candidates and products, and the possibility that unforeseen operational costs will arise;

 The dilutive effect on stockholders' ownership interests of the Company raising capital through an equity issuance in connection with future equity financing or equity debt agreements;

 Our dependence on the services of experts, including third parties to research and develop product candidates in cooperation with our employees and officers;

 The difficulty or impossibility of predicting future clinical trial results and regulatory outcomes of our products based upon our pre-clinical or earlier clinical trial performance;

 The application of heightened regulatory and commercial scrutiny to our AI-based technology, gene, cell, and immunotherapy products given their novel nature and concomitant potential for actual or perceived safety issues;

 Our ability to compete in rapidly developing fields, and the potential impact to our financial condition, product marketability, and operational capacities of a competitor receiving regulatory approval before us, or a competitor developing more advanced or efficacious products;

 Potential delays or total failures of third parties, such as universities, non-profits, and clinical research centers, to perform obligations on which our product research and development rely;

 The impact on our competitive position, business operations, and financial condition of implementation of amended healthcare laws and regulations;

 The dependence of certain of our pipelines on intellectual property licensed from licensors, and the severe adverse impact to our business operations of a disruption of one of our licensing relationships;

 The potential monetary costs of defending our intellectual property rights in a dispute, and the possibility that an intellectual property dispute will not be settled in our favor;

 The possibility that our patents and patent applications, even if unchallenged, will not sufficiently protect or provide exclusive use of our intellectual property, which could jeopardize our ability to commercialize our products and dissuade companies from subsequently collaborating with us;

 ii

 The negative impact to our competitive position and the value of our technology of our failure to protect trade secrets through the use of non-disclosure and confidentiality agreements, or the unavailability of adequate recourse for breach of such agreements;

 The fluctuation and volatility of the market price of our Common Stock due to its limited public market, and the possibility that these issues will compound and strain our stockholders' ability to resell their Common Stock;

 Our significant dependence on sophisticated management with highly technical expertise to oversee business operations, and our ability to attract and retain qualified personnel to sustain growth;

 Our ability to adapt to future growth by training an expanding employee base and shifting away from reliance on third-party contractors;

 The risk of liability arising from claims of environmental damage, personal injury, and property damages in connection with our research and development activities, including those that involve the use of hazardous materials;

 The possibility that enforcement actions to suspend or severely restrict our business operations will be brought against the Company for our failure to comply with laws or regulations and the potential costs of defending against such actions;

 Our reliance on adequate maintenance of the security and integrity of our information technology systems to effectively operate our business; and

 Such other factors as discussed throughout Part II, Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations and in Part I, Item 1A. Risk Factors herein.

 A forward-looking statement is
neither a prediction nor a guarantee of future events or circumstances, and those future events or circumstances may not occur. You should
not place undue reliance on forward-looking statements, which speak only as of the date of this Annual Report. Forward-looking statements
involve known and unknown risks, uncertainties, and other factors, including without limitation the risks and uncertainties described
below the heading "Item 1.A. Risk Factors" in this report, that may cause our actual results, performance, or achievements
to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements.
The forward-looking statements included herein are based on current expectations and assumptions that involve numerous risks and uncertainties.
Our plans and objectives are based, in part, on assumptions involving the continued expansion of our business. Assumptions relating to
the foregoing involve judgments with respect to, among other things, future economic, competitive and market conditions and future business
decisions, all of which are difficult or impossible to predict accurately and many of which are beyond our control. Although we believe
that our assumptions underlying the forward-looking statements are reasonable, any of the assumptions could prove inaccurate and, therefore,
there can be no assurance that the forward-looking statements included in this Annual Report will prove to be accurate. Given these risks
and uncertainties, you should not rely on forward-looking statements as a prediction of actual results. Any or all of the forward-looking
statements contained in this Annual Report and any other public statement made by us, including by our management, may turn out to be
incorrect. We are including this cautionary note to make applicable and take advantage of the safe harbor provisions of the Private Securities
Litigation Reform Act of 1995 for forward-looking statements. We expressly disclaim any obligation to update or revise any forward-looking
statements, whether as a result of new information, future events or otherwise.

 Information regarding market and
industry statistics contained in this report is included based on information available to us that we believe is accurate. It is generally
based on academic and other publications that are not produced for purposes of securities offerings or economic analysis. Forecasts and
other forward-looking information obtained from these sources are subject to the same qualifications and the additional uncertainties
accompanying any estimates of future market size, revenue and market acceptance of products and services. Except as required by U.S. federal
securities laws, we have no obligation to update forward-looking information to reflect actual results or changes in assumptions or other
factors that could affect those statements.

 In February 2024, the Company
changed its corporate name from Renovaro BioSciences Inc. to Renovaro Inc. and then again in August 2025 to Lunai
Bioworks Inc. The Company will not distinguish between its prior and current corporate name and will refer to the Company's
current corporate name throughout this Annual Report on Form 10-K. As such, unless expressly indicated
or the context requires otherwise, the terms "Lunai," "company," "we," "us," and "our"
in this document refer to Lunai Bioworks Inc., a Delaware corporation, and, where appropriate, its subsidiaries.

 iii

 Unless otherwise indicated
or the context otherwise requires, all references in this prospectus to "we," "us," "our," "Lunai"
or the "Company" are to Lunai Bioworks Inc., a Delaware corporation together with its wholly owned subsidiaries, Renovaro
Biosciences, Inc., a Delaware corporation ("Renovaro Biosciences"), GEDi Cube Intl Ltd, a private limited company incorporated
under the laws of England and Wales ("GEDi Cube UK"), GEDi Cube B.V., a Dutch private limited company, Grace Systems B.V.,
a Dutch private limited company, Renovaro Biosciences Denmark ApS, a Danish limited company, organized under the Danish Act on Limited
Companies of the Kingdom of Denmark, BioSymetrics Inc., a Delaware Corporation, BioSymetrics Corp., an unlimited company registered under
the laws of Nova Scotia.

 Our Business

 Lunai
Bioworks Inc. operates through three subsidiaries, Renovaro Biosciences, Renovaro Cube and BioSymetrics. Renovaro Cube refers to GediCube
Intl. Ltd. and its wholly owned subsidiaries GediCube, B.V. and Grace Systems B.V., which were acquired on February 13, 2024. BioSymetrics
refers to BioSymetrics Inc. and its wholly owned subsidiary BioSymetrics Corp., which were acquired on April 8, 2025.

 Renovaro Biosciences Overview

Biosciences is a biotechnology company intending, if the necessary funding is obtained, to develop advanced allogeneic cell and gene therapies
to promote stronger immune system responses potentially for long-term or life-long cancer remission in some of the deadliest cancers.
As a result of our acquisition of GEDi Cube Intl on February 13, 2024, we have shifted the Company's primary focus and resources
to the development of the GEDi Cube Intl technologies. This transition to focus more strongly on molecular diagnostics and oncology allows
us to better align with market trends and streamline our efforts to indication areas where we see strong market fit.

 Therapeutic Technologies

 Renovaro Bioscience aims to train
the immune system to allow a person to better fight diseases through allogeneic cell and/or gene therapy. Our vision is for a world with
healthy longevity, and free from toxic chemotherapy, for those with cancer and other serious diseases. Renovaro Biosciences will seek
to leverage general principles and advances in the knowledge of the immune response to engineer cells with enhanced attributes to promote
the recognition and elimination of disease cells.

 Allogeneic Cell Therapy

 The strategic benefit of the allogeneic
cell therapy technologies is to potentially allow for the manufacture of large, "off-the-shelf" banks of therapeutic cells
that are readily available on demand by healthcare professionals, to potentially decrease the time between diagnosis and treatment.

 In certain treatments (e.g., cancer),
cells taken from healthy donors are engineered to introduce signaling molecules that are designed to enhance the ability of specific immune
cells to recognize diseased cells, and to help recruit other cells that will destroy cancer or virus infected cells.

 Renovaro Biosciences Focus Areas:

 Oncology:

 RENB-DC11: Genetically modified
Allogeneic Dendritic Cell Therapeutic Vaccine as Potential Product for Long-term Remission of Solid Tumors; specifically Pancreatic tumors

 Allogeneic Cell Therapy Platform
– Completed pre-IND, IND-enabling phase.

 Based
on learnings from our internal research, literature reviews of ongoing clinical development for solid tumors, and recent advances in immune
modulation, we have designed an innovative therapeutic vaccination platform that could potentially be used to induce life-long remission
from some of the deadliest solid tumors such as pancreatic, liver, triple negative breast and head & neck cancers.

 The platform
may one day enable broad immune enhancements that are combined with cancer specific antigens that could be applicable to a wide range
of solid tumors. This approach allows us to quickly adapt our approach to any patient solid tumor using the same banked allogenic drug
substance.

 RENB-DC20: Genetically modified Allogeneic Dendritic
Cell Therapeutic Vaccine as Potential Treatment Product for Long-term Remission of Triple Negative Breast Cancer

 Triple Negative Breast Cancer
(TNBC) is a subtype of breast cancer that is negative for estrogens receptor (ER) negative, progesterone receptor (PR) negative and human
epidermal growth factor receptor 2 (HER2). TNBC is characterized by its unique molecular profile, aggressive nature, and distinct metastatic
patterns that lack targeted therapies. TNBC is well known for its aggressive behavior and is characterized by onset at a younger age,
high mean tumor size, and higher-grade tumors.

 Based upon our internal research,
literature reviews of ongoing clinical development for solid tumors, and recent advances in immune modulation, we believe we may have
the ability to design an innovative therapeutic vaccination platform that could potentially be used to treat some of the deadliest and
hard-to-treat solid tumors that include triple negative breast cancer.

 Renovaro Cube Overview

 Renovaro Cube is an AI-driven
healthcare technology company focusing on the earliest possible detection of cancer and its recurrence. Renovaro Cube has developed a
proprietary AI platform that analyzes genetics using Explainable AI (as defined below) to provide earlier and more accurate cancer diagnosis.
This platform uses a multi-omics approach to search for individual biomarkers that are present even in asymptomatic patients. This approach
is combined with differential molecular capabilities that are designed to identify, differentiate and pinpoint the exact source. Renovaro
Cube's process also involves the mining of biomarker panels, which are integrated into a machine learning library referred to as
"RenovaroCube" to further enhance diagnosis.

 Renovaro Cube also aims to utilize
its proprietary AI platform in the development of commercial products to support clinical, research and pharmaceutical organizations that
are trying to improve patient care through precision diagnosis, prediction of success of therapy, new drug discovery, treatment protocols
or clinical trials. Specifically, Renovaro Cube is focused on developing products and services aimed at (i) early cancer characterization,
(ii) personalized treatment selection, (iii) prediction and tracking response to therapies, (iv) recurrence detection and efficacy monitoring,
and (v) ultimately, drug discovery.

 Renovaro Cube was initially incorporated
as Grace Systems B.V. ("Grace Systems") in 2013 under the laws of the Netherlands to develop unique data mining algorithms
to enable banking, finance and government entities to extract business insights from data. Grace Systems began applying its algorithms
to biological data in 2018 to uncover cancer-associated patterns. Beginning in 2018, Grace Systems pivoted its platform to focus only
on healthcare. Renovaro Cube has focused on developing its AI technology for early cancer detection.

 Renovaro Cube has now focused
on commercialization of its AI technology. Renovaro Cube believes that it has developed a unique approach to the early detection and diagnosis
of cancer and its recurrence and, in time, other rare diseases through the systematic analysis of data using AI technologies, data mining
procedures and algorithms for health technology.

 Renovaro Cube's technology
has been trained on complex heterogeneous cancer data and appears to find patterns associated with cancer in public and private data resources.
With the help of Renovaro Cube's algorithms, discovered patterns may be translated into biomarkers that can be used in a clinical
setting to target various aspects of cancer diagnosis and treatment.

 Renovaro Cube's Strategy

 Renovaro Cube's product development
focuses on four core areas:

 Early Detection. Multi-cancer early detection ("MCED") blood tests are advanced diagnostic tools that analyze cell-derived molecules present in the bloodstream. These tests specifically look for abnormal genetic, epigenetic or proteomic patterns of these cell-derived molecules, which can indicate the presence of cancer cells. By examining the molecules shed from various cells, including cancer cells, MCED tests aim to detect cancer at an early stage. This approach holds promise for improving cancer detection and potentially saving lives.

 Recurrence of cancer. A recurrence refers to the return of cancer after a period of remission. A cancer recurrence happens because, in spite of the efforts to kill the cancer, some cells may remain, which grow and eventually cause symptoms. In rare instances, a patient may develop a new cancer that's completely unrelated to the originally diagnosed cancer, which is referred to as a second primary cancer. An early warning system could help to identify a recurrence as early as possible, thereby helping to accelerate any treatment and diagnosis. The different types of recurrence include:

 o

 Local recurrence, meaning that the cancer has returned in the same place it first started;

 o

 Regional recurrence, meaning that the cancer has returned to the lymph nodes near the place it first started; and

 o

 Distant recurrence, meaning the cancer has returned in another part of the body.

 Response to treatment. At Renovaro Cube we aim to develop a new array of diagnostic products that can accurately identify patients that are going to respond or fail to a certain drug. In highly toxic therapies it will not only increase survival but it will also reduce unnecessary exposure to chemotherapy. Furthermore, the costs for cancer drugs are usually very high. Providing the right therapy to the right patient will therefore significantly reduce the costs of medicine in cancer.

 Clinical trials. Clinical trials involve a type of research that studies new tests and treatments and evaluates their effects on human health outcomes. People volunteer to take part in clinical trials to test medical interventions including drugs, cells and other biological products, surgical procedures, radiological procedures, devices, behavioral treatments and preventive care. Clinical trials are carefully designed, reviewed and completed, and need to be approved before they can start.

 In response to these four core
areas, the key components of Renovaro Cube's product development are to build a software and hardware platform that:

 Uses data science to develop novel insights into the characterization of diseases such as cancer. Renovaro Cube intends to apply its proprietary technology to biological data from multiple sources to enable the typification (or classification) of disease entities and sub-entities to provide insights about the nature and behavior of diseases to payers, providers, pharmaceutical companies and patients.

 Enables more accurate diagnosis and earlier detection of cancer and other diseases with the goal of maximizing outcomes and minimizing the costs of treatment. Renovaro Cube intends to develop a system to understand the smallest fragments of cancer in the blood of the patient. Presently, Renovaro Cube is developing a product to analyze results from liquid biopsy run through an Oxford Nanopore Sequencer. We expect the Renovaro Cube product will subsequently identify, train and validate explainable biomarkers, panels and models on different molecular layers. Multiple models will be individually trained for optimal stratification through the entire health journey, ensuring the right accuracy for a therapeutic decision in every stage. Renovaro Cube will integrate different modalities and molecular data sources into a differential diagnostic report. Diagnostics and prognosis will be explainable with quality control reports and biomarker insights for different disciplines ensuring maximum trust and insight in medical decision making.

 Assists in clinical trials with patient cohort selection and response tracking, to be used by companies like Renovaro Biosciences in their patient cohort selection for their clinical trials, by looking at which patients are reacting positively, negatively and have no reaction. This data becomes more important through the progression of the different phases of drug development, as more and more patients are added. Renovaro Cube will provide multi-omic data analysis, looking for specific changes in the patients that might indicate a change in their molecular make-up. This can then be used for the next phase of a clinical trial to look for the specific molecular data that has showed a positive reaction in the previous phase. It also provides insights for more effective response tracking, which Renovaro Cube believes is important to the providers of care as well as the development and evaluation of new pharmaceuticals and immune therapies in clinical trials. Patient response to treatment can be used to focus the target audience for drugs in development and in subsequent clinical practice. As Renovaro Cube collects more data, longitudinal about treatment and response, it will have the ability to train prognostic models to give an insight in disease progression and treatment response, both critical for enrolling in clinical trials and eventually every treatment. Because Renovaro Cube consists of many independently trained and validated models, it will have the ability to assist in virtually every therapeutic decision, for different subtypes and groups (stratifications). The multi-omics and multi-modal pipelines could allow the use of multiple combinations of tissue samples and diagnostic platforms. The detailed diagnostic reports will allow and support insights for multiple disciplines such as cancer biology, genomics and pathology to look at underpinning biomarkers, pathways and clinical annotations.

 Provides insight into patients who have had cancer previously. These insights will provide for more effective recurrence monitoring, which Renovaro Cube believes is important to the providers of care and patients during follow-up monitoring of remissions. Renovaro Cube anticipates that payers want to detect and re-treat recurrences at the earliest possible stage to maximize patients' outcomes in terms of time and cost and that, similarly, patients with a recurrence are keen to re-engage with effective treatment at the earliest opportunity. A key aspect of this will be taking blood from the patients, sequencing this blood and running it through the Renovaro Cube platform which will identify if the patient has any indication of the recurrence of the same or a new cancer. For recurrence monitoring, Renovaro Cube will focus on a highly sensitive combination of lab and information technology. Lab protocols, sequence post processing and machine learning are all designed, trained and validated to get the best signal with the highest sensitivity to catch early signals of recurrence. This will be done on a regular basis allowing surveillance analysis over time.

 Includes biomarker panels that will be extended to include as many layers of genetic information (multi-omics) as possible including mutation, gene expression, methylation status, fragmentomics, nucleosome mapping, collectively named multi-omics, with the goal to reach the highest accuracy possible, both in terms of sensitivity and specificity of each individual biomarker panel. This provides a non-invasive alternative for the current complex, expensive and cumbersome procedures.

 Create value through advancing more sophisticated typification of diseases in an effort to address some of the pressing problems faced by modern healthcare, including healthcare costs, an aging population and developments in medical technology that produce a stream of increasingly sophisticated treatments requiring more precise targeting.

 One additional key focus of Renovaro
Cube is its multi-modal, data analysis. Multi-modal data encompasses the whole aspect of data from a patient perspective, whether genomics,
imaging, phenotypic or even wearable data, which can be cross analyzed to produce data that could not be previously produced. Renovaro
Cube intends to use multi-modal data to bring new insights to the clinical and research teams trying to understand what to do next with
the patient.

 Renovaro Cube's Technology
and Techniques

 Renovaro Cube is dedicated to
the development of early cancer detection blood tests and expects to develop partnerships with third-party laboratories across the United
Kingdom, the Netherlands and the rest of Europe and will also expand to the United States. Renovaro Cube is focused on developing diagnostic
tests and test kits that would analyze samples derived from non-invasive liquid biopsy samples and intends to perform these tests from
a Renovaro's dedicated fully certified service laboratory and engage third-party laboratories to perform these tests for end-users.

 For this purpose, Renovaro Cube
has developed an AI platform that aims to leverage expertise in both biological and computational sciences and to go beyond traditional
tumor signals by detecting the body's early warning signs of cancer. Renovaro Cube's goal is to provide accurate and reliable
tests that can aid in the early diagnosis and treatment of cancer. Renovaro Cube's AI technology is created to detect a wide range
of biological signs to enhance the accuracy and sensitivity of early cancer detection and, thereby, enable earlier intervention and potentially
improved patient outcomes.

 Renovaro Cube's AI technology
aims to address three critical facets of medical needs within the domain of cancer diagnosis (as illustrated below):

 type-specific cancer detection;

 pan-cancer detection; and

 patient stratification.

 Moreover, the versatility of Renovaro
Cube's AI technology extends to encompass the realm of rare cancers, including cases such as cancer of unknown primary.

 Leveraging DNA methylation data,
Renovaro Cube has identified and validated biomarker panels tailored for the detection of a wide range of cancers, including bladder,
breast, colon, prostate, thyroid, head and neck, liver, kidney and lung cancer.

 The foundational architecture
of Renovaro Cube's AI technology is engineered to facilitate comprehensive pan-cancer analysis through its extensive record of informative
biomarkers discovered across a diverse array of cancer types. This comprehensive repository empowers Renovaro Cube's AI technology
to swiftly cross-reference biomarkers and explore molecular commonalities and distinctions that span multiple tumor categories.

 For example, the capabilities
of Renovaro Cube's AI technology have unearthed biomarkers capable of pinpointing a specific subgroup of thyroid cancer patients
characterized by a distinct genomic alteration, the neurotrophic tyrosine receptor kinase ("NTRK") gene fusion. Identification
of these NTRK-positive patients provides an actionable therapeutic target.

 Uses of Renovaro Cube's AI Technology

 Renovaro Cube has developed its AI platform to support:

 AI-assisted patient diagnostics;

 multi-omic data analysis;

 genome-wide or targeted analysis;

 pan-cancer analysis;

 different technology platforms (sequence or array);

 tracking of each sample;

 AI-guided biomarker discovery for single or multiple cancer types; and

 logs of analysis steps and outcomes (data preparation, discovery, validation).

 Renovaro Cube's AI platform
is an enterprise software platform that is distinguished from its competitors' technology by its core attributes encompassing AI-guided
analysis and meticulous record-keeping of data handling procedures within audit trails, logs, and data discoveries. Renovaro Cube designed
this technology to support and validate every phase of the process, from the initial handling of raw data to the creation of essential
biomarker panels. Renovaro Cube's AI platform also facilitates the integration of data originating from diverse sources, including
public databases and collaborative partnership data.

 Illustrated below is the three-phase
workflow behind Renovaro Cube's AI platform for biomarker discovery using DNA methylation data. This workflow commences with the
identification of pertinent single- and multi-omic data best suited to address the specific inquiries of Renovaro Cube's clients,
and the subsequent stages involve the meticulous pre-processing and loading of this data into the platform. This process culminates in
the availability of a dashboard offering the client insights into the data's characteristics, such as data quality, the technology
employed, and associated metadata.

 Phase I of the workflow behind Renovaro Cube's AI platform primarily centers on the pivotal process of biomarker discovery. This intricate procedure unfolds through the application of data mining algorithms and statistical methodologies integrated into the AI platform. The paramount objective of Phase I is to reduce the plethora of genomic features displaying variations across samples, which is accomplished by systematically eliminating extraneous or inconsequential features while preserving those features that exhibit the greatest potential for accurately detecting cancer.

 Phase II of the workflow builds upon the foundation of selected biomarkers by focusing on understanding the dynamic interplay among these chosen biomarkers, culminating in the creation of composite panels. The goal of Phase II is to pinpoint biomarker combinations that not only demonstrate robustness in detecting cancer but also maintain their efficacy across diverse contexts. Renovaro Cube believes that its AI algorithms are adept at uncovering multiple combinations across a spectrum of panels, which is supported by Renovaro Cube's AI-guided panel mining, a proprietary combinatorial optimization technique used by Renovaro Cube's AI technology. This approach, coupled with the capacity to explore numerous panels, significantly enhances the likelihood of discovering panels that align with specific metric criteria, such as sensitivity, specificity, precision, and recall and allows for tailoring criteria to align with clients' unique needs, such as the number of biomarkers included per panel, or the inclusion of biomarkers associated with the expression of specific genes. The performance of the top-tier panels is further fine-tuned through the application of machine learning models. Subsequently, the efficacy of these biomarker panels in detecting cancer is validated through independent data sets.

 Phase III of the workflow involves Renovaro Cube's collaboration with its clinical partners to validate the performance of the biomarker panels. Through this collaboration, Renovaro Cube can confirm the utility and accuracy of its biomarker panels in real-world clinical contexts.

 AI-Assisted Diagnostics

 The process of biomarker discovery
facilitated by Renovaro Cube's AI technology has yielded a set of data that enables scrutiny of the genomic distinctions and commonalities
inherent in diverse cancer types. This data set can support the diagnosis of cancers when their type or origin remains unidentified.

 In addition to this role in biomarker
discovery and the development of diagnostic tests, Renovaro Cube's AI technology also integrates AI-guided molecular profiling of
patient samples and furnishes diagnostic patient reports. These diagnostic reports reflect the outcomes of molecular profiling, coupled
with interpretations provided by Renovaro Cube's team, to facilitate the process of cancer diagnostics by a qualified healthcare
provider, who can consider these reports in the context of a patient's medical history, clinical signs, and symptoms, among other
factors.

 Quality Control Process

 Renovaro Cube undertakes post-processing
of data generated from sequence and arrays to ensure accurate and meaningful results. These post-processing steps for omic data include:

 1.

 Quality Control: Quality control is performed to assess the overall data quality and to identify any technical issues or anomalies.

 2.

 Normalization: arrays can introduce various sources of technical variation, such as batch effects, intensity variations, and probe-specific biases.

 3.

 Quality Filtering: After genotype calling, additional quality filtering may be performed to remove low-quality SNPs based on criteria like call rates, minor allele frequency, Hardy-Weinberg equilibrium p-values, and linkage disequilibrium.

 Other post-processing steps may
include genotype calling, population stratification and association analysis. Specific post-processing steps may vary depending on the
type of array used, the study design, and the analytical goals.

 Planning for Commercialization

 Partnerships in Development

 To enhance multi-omic and multi-modal
capacity, and to work to validate those capabilities with human samples including liquid-biopsy-based tests/test kits, Renovaro Cube is
actively pursuing relationships with leading academic cancer centers, pathology and imagery centers in Europe, the USA and the Middle
East. In certain cases, scopes of work are in process. This is a very attractive model for partners to be involved with Renovaro Cube
to perform multi-omics genetic analysis using liquid biopsies.

 Resources

 As of the year ended June 30,
2025, Renovaro Cube intends to hire additional staff to increase the speed and velocity of its organization, including the development
of the AI platform and the opportunities to deploy the AI platform for research perspective and ultimately for clinical practice and into
clinical trials. In addition, Renovaro Cube intends to build out its infrastructure by leasing space for storage, networking and hosting
facilities.

 Target Market

 Renovaro Cube's intended
customers will be hospitals, clinics, insurance companies, pharmaceutical companies, biotech companies, research centers, physicians and
individual patients.

 Renovaro Cube aims to utilize
its AI technology to commercialize products and test kits for healthcare providers, hospitals, clinics and doctors that will expedite
diagnosis and the selection of appropriate treatment for various types of cancer. Renovaro Cube intends to differentiate its products
based on the following factors:

 Proprietary and unique panel mining algorithms to create multiple biomarker stratifications per cancer;

 Explainable AI, offering traceability between the prediction and the exact biomarkers, panels and genes;

 Differential diagnosis, inclusion and exclusion of cancer types based on facts; and

 Precision diagnosis, with a high accuracy percentage with machine-learning tuning.

 The multi-omic design of Renovaro
Cube's AI platform enables the use of different molecular layers, such as epigenomics, transcriptomics, and metabolomics, together
with genomics and clinical data.

 Panel Mining

 The unique panel mining technique
in Renovaro Cube's technology repeatedly investigates genes to identify relevant biomarkers. The proprietary technique in Renovaro
Cube's technology not only searches for individual biomarkers, but also integrates validated panels for different cancer types into
the "RenovaroCube" machine learning library. This process enables precision diagnosis, by including one cancer and excluding
others based on statistically, scientifically and clinically validated machine-learning panels.

 Panel mining is designed to combine
biomarkers into panels in such a way that the final panel meets:

 performance metric criteria;

 technical criteria, such as a minimum or maximum number of biomarkers for the selected assay;

 biological criteria, non-annotated genes inclusion; and

 stratification criteria.

 Explainable AI

 The term "Explainable AI"
refers to the ability of an AI system or model to provide human-understandable explanations for its decision-making process or predictions.
This feature aims to bridge the gap between the "black box" nature of many AI algorithms and the need for transparency, interpretability,
and accountability in AI applications.

 In traditional machine learning
approaches, such as deep neural networks, the internal workings of the model can be complex and difficult to interpret. This lack of interpretability
poses challenges in critical domains where decisions have significant implications, such as healthcare.

 Renovaro Cube believes that Explainable
AI is crucial for ensuring transparency, fairness, and accountability in AI systems. Renovaro Cube's AI platform includes Explainable
AI by design. All data points, calculations and results are traceable, and all calculations are verifiable and reproducible with the same
result.

 Disease prognosis is one of the
diagnostic capabilities of the Explainable AI feature of Renovaro Cube's technology. Disease prognosis gives more insight for a
specific patient that empowers healthcare providers, patients, and their families to make well-informed decisions about treatment, care,
and future planning, thereby enhancing patient-centered care, optimizing resource utilization, and contributing to improved patient outcomes
and quality of life.

 Differential Diagnosis

 Renovaro Cube's AI platform
offers differential diagnosis by design due to its approach with a multitude of models for different diseases and the ability to include
and exclude diseases.

 Diseases like cancer are very
homogenous, meaning that markers like TP53 or BRCA are expressed with multiple cancers. To address this homogeneity, differential diagnosis
distinguishes between two or more conditions or diseases that share similar signs, symptoms or characteristics. The goal of differential
diagnosis is to consider and evaluate all possible diagnoses for the patient's symptoms to determine the most likely cause. Differential
diagnosis therefore aims to identify the underlying condition accurately and guide appropriate treatment and management strategies.

 Differential diagnosis is important for several reasons:

 1.

 Accurate Diagnosis: Differential diagnosis helps healthcare professionals arrive at the correct diagnosis by systematically considering all possible explanations for the patient's symptoms. This ensures that the appropriate treatment and interventions are provided, leading to better patient outcomes.

 2.

 Avoiding Misdiagnosis: Many medical conditions have similar or overlapping symptoms, and misdiagnosis can have serious consequences. Differential diagnosis helps to avoid misdiagnosing one condition as another, preventing unnecessary treatments, delays in appropriate care or potential harm to the patient.

 3.

 Tailored Treatment: Different conditions require different treatments. Identifying the correct diagnosis through differential diagnosis allows healthcare professionals to develop a targeted treatment plan based on the specific condition, improving the chances of successful management and recovery.

 4.

 Avoiding Overtreatment or Undertreatment: Some conditions may require aggressive interventions, while others may resolve with minimal treatment or simply require symptomatic management. Differential diagnosis helps prevent overtreating or undertreating patients by ensuring that interventions are appropriate for the specific condition.

 5.

 Identifying Underlying Causes: In some cases, multiple conditions may present with similar symptoms, but the underlying causes may be distinct. Differential diagnosis helps identify the root cause of the symptoms, which is crucial for implementing effective long-term management strategies and preventing complications.

 In summary, differential diagnosis
is a critical process in healthcare that supports accurate identification of the underlying condition, tailored treatment plans, and improved
patient outcomes.

 Precision Diagnostics

 Precision diagnostics and personalized
care is about focusing on what is required for a specific patient, what are their individual needs, how can we understand more about them
to be more precise when delivering care and identifying the right clinical pathway to move them through treatment. Renovaro Cube technology
will bring a high level of detail with multi-omic data, allowing individual genes and different possible cancers under suspicion to be
identified. Due to the structure of the data produced, Renovaro Cube can bring it into any format of user interface, documentation, or
database. We expect to provide the flexibility to respond to the different requirements for delivering data to the right person at the
right place at the right time. We will comply to user interface guidance and usability regulations (WC3C) to ensure that they meet the
correct standards to enable the data to be displayed, read and understood. Personalized care is what we all in the healthcare system are
striving for, we are one component that can make a huge difference.

 Future Development

 In driving towards future commercialization,
Renovaro Cube intends to undertake or continue the following activities to enable the development of its AI platform, bolster the credibility
of this platform and open up revenue opportunities:

 Increase in-kind contribution projects with hospitals, research centers and pharmaceutical companies, focusing on rare disease, cancer diagnosis and other opportunities for clinical trials; it is expected that the investments required for these activities will be leveraged by non-dilutive funding instruments to de-risk individual projects and product development routes,

 Work to develop long-term strategic partnerships with clinical organizations, research centers and pharmaceutical companies to advance existing research in multi-modal analysis and open potential revenue streams;

 Develop Renovaro Cube's multi-modal, multi-omics platform architecture and first prototypes, with the goal of providing integrated multi-modal solutions that would be sold as a fully deployed and fully supported solution, subject to compliance with regulatory standards for hosting and support and for production of algorithms being deployed in a clinical environment;

 Build Renovaro Cube's service and support models for its AI platform;

 Build or lease a "supercomputer" that will be utilized for processing genomic data, the training of algorithms and the development of Renovaro Cube's solutions;

 Continue business development across key territories in the Europe, Middle East, and Africa ("EMEA") region, starting in the United Kingdom, the Netherlands and Germany, under the management of in-country managers supported by centralized teams in Amsterdam and London and progress to rolling out in the US leveraging the Lunai US based staff;

 Deploy a sequencing lab in the EMEA region that will allow Renovaro Cube to control the sample preparation and medical device, thereby enabling faster commercialization analysis and quality control; and

 Expand its team to include biomedical scientists,
 data scientists, machine-learning engineers, specialized medical doctors (oncologist, geneticist), high-performance-computer engineers
 and software engineers.

 Cube plans to establish a state-of-the-art fully certified (CLIA and ISO standards) service laboratories to perform liquid biopsies in
 a multi-omic approach for third parties (primarily research and academic institutes) and provide data analysis at the same time. This
 activity serves two important goals:

 It
 provides immediate revenues for the company providing a superior service for multi-omic sequencing servicing using Oxford Nanopore
 Technologies for an attractive pricing and high-end services also applicable for liquid biopsies.

 The Cube
 needs data to expand the indications, application and improve the capabilities of the system. Acquiring this data is a lengthy and
 expensive. We anticipate a significant number of clients will provide data sharing for a reduced price. The outcomes can be
 published collaboratively, and the potential products will be commercialized by Renovaro Cube. The partner will receive
 royalties.

 A
 first service laboratory will be established in the Netherlands and rapidly expanded to other sites in the EU, US and rest of the world.

 Business Overview (BioSymetrics)

 BioSymetrics is a biomedical artificial
intelligence company focused on integrating multimodal data sources, including genomics, imaging, electronic health records, and other
real-world evidence, to advance biomarker discovery, therapeutic development, and precision medicine. BioSymetrics has developed proprietary
machine learning pipelines that harmonize and analyze complex, heterogeneous datasets to uncover clinically actionable insights. These
insights are designed to support pharmaceutical research, early disease detection, and personalized treatment strategies.

 BioSymetrics collaborates with
pharmaceutical companies, healthcare providers, and academic institutions to co-develop analytical tools and translational research programs.
Application areas of the BioSymetrics platform include: (i) multi-omics integration for target identification and validation; (ii) predictive
modeling of therapeutic efficacy and safety; (iii) clinical trial optimization, including patient stratification and response monitoring;
and (iv) experimental screening of gene and small molecule effects for the purpose of identifying novel drug targets and therapeutics.

 The key to the BioSymetrics approach
is Contingent AI. In Contingent AI, any "settable" parameter for data processing, data integration, or feature selection is
permuted and the corresponding effects on the downstream predictive model measured. This process is similar in nature to hyperparameter
tuning in machine learning, however instead of optimizing only the machine learning model, the entire data science pipeline (including
model selection) is subject to optimization. We have applied this method extensively in drug discovery, producing marked improvements
in experiment interpretation and lead generation.

 Another
major component of BioSymetrics' platform is the Phenograph. The Phenograph TM is BioSymetrics' proprietary knowledge
graph. The purpose of the Phenograph TM is to map human genes and phenotypes to those of model systems, allowing virtual
phenotypic screening, target nomination, and active learning feedback. The Phenograph TM contains 5,856 diseases associated
with one or more phenotypes in humans, and 16,676 human genes with one or more orthologous zebrafish genes. Zebrafish genes are mapped
to phenotypic terms using over 300 individually-trained machine learning models, that fill in the gaps of known gene-phenotype associations.
Leveraging this platform, we can prioritize human genes on the basis of predicted experimental phenotype, reducing the number of required
experiments to produce human-informed in vivo disease models.

 Finally, one important component of the BioSymetrics platform is that it couples AI-based prediction
with experimental validation. BioSymetrics has designed deep learning-based computer vision software that automatically identifies and
characterizes organ systems relevant to neurological, cardiovascular, and muscle development ( Figure below). Additionally, BioSymetrics
has developed a proprietary light stimulus battery and characterized a small number of known CNS therapeutics and unknown compounds, providing
an initial basis for evaluation of chemical effects.

 A large-scale behavioral profiling platform for identification of neurotherapeutics. (A) 96-well plate containing 8 zebrafish larvae per well, as used for behavioral profiling. (B-C) Line plots showing activity over time for 48 replicate wells focusing in on a small (5 min) part of the behavioral profile. Unlike control wells (B), drug-treated wells (C) show much higher activity levels. (D-H) Example profiles for 5 different reference compounds showing the average behavioral profiles for control and compound-treated wells (n= 4 wells; orange and blue lines, respectively). Note that each of the 5 compounds causes a distinct behavioral profile. (I) Examples of morphological segmentation. Colored micrographs of laterally oriented zebrafish larvae show computer-vision-based organ segmentation using trained ML classifiers.

 In prior work, we leveraged our
motion profiling capabilities to identify novel neuroactive compounds capable of resolving epilepsy-related phenotypes. Specifically,
we screened 1400 compounds from a proprietary small molecule library both with and without addition of a chemical convulsant. The experimental
component of this screen was completed by one technician in 10 days, giving us an approximate pace of 1,000 compounds screened per technician
per week. This study resulted in identification of a hit compound that later showed efficacy in a mouse seizure model, now being further
progressed as a potential therapeutic by BioSymetrics. Additionally, during the course of this study we screened approximately 100 known
neuroactives, including clinical anticonvulsants, antidepressants, antipsychotics, and dopaminergic signaling activators and inhibitors.
This study produced two key observations that are critical for this application. The result is both an experimental platform and coupled
computational model that can identify both neurotherapeutics and neurotoxins, the former through direct experimental screening, and the
latter through machine-learning based prediction based on chemical structure.

 We next we examined the ability
of one of these compounds (BioS_831) to resolve seizures in a murine model using a previously established electroshock seizure assay.
Briefly, after dosing each mouse with either BioS_831, negative control (vehicle), or positive control (Sodium Valproate), electroshock
is delivered transauricularly using stimulation at 50 Hz and 50 mA for 0.8 seconds with a pulse width of 10 milliseconds. The total number
of hind limb flexes, hind limb extensions, and mortality rate is monitored for 60 seconds following electroshock, as are other adverse
events. We screened BioS_831 at both a low and high dose and found that at 40 mg/kg of BioS_831 significantly increased latency time to
tonic seizure induction and significantly reduced the number of observed tonic extension seizures, as compared to vehicle control. Notably,
unlike the ASM Sodium Valproate, BioS_831 did not cause sedation or ataxia. Sodium Valproate (VPA) while effective in this model at this
concentration, results in high levels of neurotoxicity, and has been associated with multi-organ failure, underscoring the importance
of not observing negative neurological effects with our novel compound. Post-study PK analysis showed good distribution of BioS_831 into
the brains of the test animals (average brain to plasma ratio 0.68). Since the electroshock seizure model is not based on seizure induction
through hypofunction of KCC2, these findings suggest that our zebrafish epilepsy primary screening model is capable of identifying novel
compounds that show translation to mammalian generalized epilepsy models and suggest that BioS_831 could further be optimized as a potential
anti-epileptic therapeutic.

 Additionally, during the course
of this study we screened approximately 100 known neuroactives in our zebrafish model including clinical anticonvulsants, antidepressants,
antipsychotics, and dopaminergic signaling activators and inhibitors. The result is both an experimental platform and coupled computational
model that can identify both neurotherapeutics and neurotoxins, the former through direct experimental screening, and the latter through
machine-learning based prediction based on chemical structure.

 BioSymetrics intends to expand the use of its platform
across the biopharmaceutical and healthcare markets. The company is developing its technology in compliance with applicable healthcare
data privacy regulations, including HIPAA and GDPR, and is focused on building AI solutions that address the growing demand for robust,
transparent, and reliable applications of artificial intelligence in life sciences.

 Our Intellectual Property

 Patents and licenses are key to
our business. Our strategy is to file patent applications to protect technology, inventions, and improvements to inventions that we consider
important for the development of our business. We rely on a combination of patent, copyright, trademark, and trade secret laws, as well
as continuing technological innovations, proprietary knowledge, and various third-party agreements, including, without limitation, confidentiality
agreements, materials transfer agreements, research agreements, and licensing agreements, to establish and protect our proprietary rights.
We aim to take advantage of all of the intellectual property rights that are available to us and seek the protection of those rights so
that we can fully exploit our innovations.

 We also protect our proprietary
information by requiring our employees, consultants, contractors, and other advisors to execute nondisclosure and assignment of invention
agreements upon commencement of their respective employment or engagement.

 Assigned Intellectual Property

 On August 16, 2022, the USPTO
issued U.S. Patent No. 11,413,338 B2, "Methods and Compositions Using Recombinant Dendritic Cells for Cancer Therapy", pertaining
to methods and compositions for treating cancer by eliciting an immune response by administering dendritic cells expressing heterologous
proteins. This patent protects RENB-DC11: Genetically modified Allogeneic Dendritic Cells as Potential Product for Long-term
Remission of Solid Tumors – Starting with Pancreatic Cancer and potential future products RENB-DC-12XX: Genetically
modified Allogeneic Dendritic Cells as Potential Product for Long-term Remission of Additional Indications for twenty years. The Company
owns this patent application, through assignment as of July 15, 2019.

 On July 5, 2022, the USPTO issued
Patent No. US-11379757-B2, "Methods, systems, and frameworks for data analytics using machine learning", pertaining to methods
for pre-processing multi-modal data for biomedical applications. This patent protects our core Contingent AI technology, which allows
us to simultaneously process multiple types of biomedical and experimental data, resulting in a unique method for the application of AI
across therapeutic development. This method is applied in multiple components of the BioSymetrics platform and has been applied in projects
with pharmaceutical partners.

 On June 17, 2020, a patent titled
"Allogeneic T-Cell-Based HIV Vaccine to Induce Cellular and Humoral Immunity", US 2021/0030795 A1 for the composition and
method of use concepts for RENB-HV-12. was filed. The Company owns this patent application, through assignment as of September 28, 2021.

 In-Licensed Technology

 Trade Secrets and Proprietary Know-How

 In addition to intellectual property
protected by patents and copyrights, we have trade secrets and proprietary know-how relating to our products, production processes, and
future strategies.

 Competition

 Renovaro Cube operates in a highly
competitive market with several companies developing AI-driven diagnostic platforms for early disease detection and personalized medicine.
Key competitors include Grail, Freenome, and Owkin, each utilizing advanced AI and machine learning to analyze multi-omic data for cancer
detection. While these companies focus primarily on specific diagnostic approaches, Renovaro Cube differentiates itself through its unique,
disease-agnostic AI platform that integrates various molecular data sources for differential diagnosis. Our platform's explainable
AI system, capable of providing actionable insights and personalized treatment options, offers a distinct advantage. Despite the crowded
landscape, Renovaro Cube's scalable technology, multi-omics capabilities, and ability to process diverse biopsy sources position
it as a versatile leader in precision diagnostics, allowing us to address a broader range of clinical and research needs.

 BioSymetrics similarly operates
in a highly competitive market with companies including Recursion Pharma and insitro also focused on phenotype-based profiling using in
vitro cellular profiling and AI. While similar in concept, Recursion and insitro's models provide evidence on cellular, but
not multicellular or multi-organ phenotypes, so we feel our platform is differentiated, specifically when investigating behavioral and
neurological diseases. Similarly, while murine models are broadly accepted as being relevant for the study of neurological disorders,
their experimental throughput is highly limited, and turnaround times for experimentation can be on the scale of months, resulting in
a substantial experimental cost. The biggest difference is scale — mice cannot be used in large-scale chemical screens using multi-well
plates. Therefore, BioSymetrics is targeting a market further upstream, for testing larger groups of candidate compounds in libraries
too large for mice.

 Government Regulation

 FDA Review and Approval

 Government authorities in the
United States, at the federal, state, and local levels, and in other countries extensively regulate, among other things, the research,
development, testing, manufacture, quality control, approval, labeling, packaging, storage, record-keeping, promotion, advertising, distribution,
post-approval monitoring and reporting, marketing and export and import of therapeutic products such as those we are developing. Any products
we develop are likely to require regulatory review and allowance to proceed prior to conducting clinical trials and additional regulatory
approvals prior to commercialization. In the United States, the FDA regulates drugs under the Federal Food, Drug and Cosmetic Act (FDCA)
and the Public Health Service Act (PHSA) and their implementing regulations govern, among other things, biopharmaceutical testing, manufacturing,
safety, efficacy, labeling, storage, recordkeeping, advertising, and other promotional practices.

 Obtaining FDA approval is a costly
and time-consuming process. FDA approval requires that preclinical studies be conducted in the laboratory and in animal model systems
to gain preliminary information on efficacy and to identify any major safety concerns. The results of these studies are then submitted
as a part of an IND, which the FDA must review and allow before human clinical trials can start. The IND includes a detailed description
of the proposed clinical investigations. An independent Institutional Review Board ("IRB") must also review and approve the
clinical protocol and each clinical site.

 A company must submit an IND for
each investigational medical product and specific indication(s) and must conduct clinical studies to demonstrate the safety and efficacy
of the product necessary to obtain FDA approval. The FDA receives reports on the progress of each phase of clinical testing and may require
the modification, suspension, or termination of clinical trials if an unwarranted risk is observed in participants including patients.

 Obtaining FDA approval prior to
marketing a biopharmaceutical product in the United States typically requires multiple phases of clinical trials to demonstrate the safety
and efficacy of the product candidate. Clinical trials are how experimental treatments are evaluated in humans and are conducted following
preclinical testing. Clinical trials may be conducted within the United States or in foreign countries. If clinical trials are conducted
in foreign countries, the products under development as well as the trials are subject to regulations of the FDA and/or its regulatory
counterparts in the other countries. Upon successful completion of clinical trials, approval to market the treatment for a particular
patient population may be requested from the FDA in the United States and/or its counterparts in other countries.

 Applications submitted to the
FDA are subject to an unpredictable and potentially prolonged approval process. Despite good-faith communication and collaboration between
the applicant and the FDA during the development process, the FDA may decide, upon final review of the data, that the application does
not satisfy its criteria for approval or requires additional product development or further preclinical or clinical studies. Even if FDA
regulatory approval(s) are obtained, a marketed product is subject to continual review, and later discovery of previously unknown problems
or failure to comply with the applicable regulatory requirements may result in restrictions on the marketing of a product or withdrawal
of the product from the market as well as possible civil or criminal sanctions.

 Sponsors of clinical trials are
required to register, and report results for, all controlled, clinical investigations, other than Phase 1 investigations, of a product
subject to FDA regulation. Trial registration may require public disclosure of certain confidential commercial development data.

 The process of obtaining regulatory
approvals and the subsequent compliance with appropriate federal, state, local and foreign statutes and regulations require the expenditure
of substantial time and financial resources. Failure to comply with the applicable U.S. requirements at any time during the product development
process, approval process or after approval, may subject an applicant to administrative or judicial sanctions. FDA sanctions could include,
among other actions, refusal to approve pending applications, withdrawal of an approval, a clinical hold, warning letters, product recalls
or withdrawals from the market, product seizures, total or partial suspension of production or distribution injunctions, fines, refusals
of government contracts, restitution, disgorgement or civil or criminal penalties. Any agency or judicial enforcement action could have
a material adverse effect on our business, financial condition, results of operations and cash flows.

 Other Healthcare
Laws and Compliance Regulations

 Although we currently do not have
any products on the market, we may also be subject to additional healthcare regulations and enforcement by the federal government and
by authorities in the states and foreign jurisdictions in which we conduct our business. In the United States, among other things, the
research, manufacturing, distribution, sale and promotion of pharmaceutical and biological products are potentially subject to regulation
and enforcement by various federal, state and local authorities in addition to the FDA, including the Centers for Medicare and Medicaid
Services ("CMS"), other divisions of the United States Department of Health and Human Services (e.g., the Office of Inspector
General), the Drug Enforcement Administration, the Consumer Product Safety Commission, the Federal Trade Commission, the Occupational
Safety and Health Administration, the Environmental Protection Agency, state Attorneys General and other state and local government agencies.
Our current and future business activities, including for example, sales, marketing, and scientific/educational grant programs, must comply
with health care regulatory laws, as applicable, including, without limitation:

 the federal anti-kickback statute, which is a criminal statute that makes it a felony for individuals or entities to knowingly and willfully offer or pay, or to solicit or receive, direct or indirect remuneration, in order to induce the purchase, order, lease, or recommending of items or services, or the referral of patients for services, that are reimbursed under a federal health care program, including Medicare and Medicaid;

 the federal False Claims Act, which prohibits, among other things, individuals and entities from knowingly submitting, or causing to be submitted, false or fraudulent claims for payment of government funds, with penalties that include three times the government's damages plus civil penalties for each false claim; in addition, the False Claims Act permits a person with knowledge of fraud, referred to as a qui tam plaintiff, to file a lawsuit on behalf of the government against the person or business that committed the fraud, and, if the action is successful, the qui tam plaintiff is rewarded with a percentage of the recovery;

 federal criminal laws that prohibit executing a scheme to defraud any healthcare benefit program or making false statements relating to healthcare matters;

 the Health Insurance Portability and Accountability Act of 1996, or HIPAA, which governs the conduct of certain electronic healthcare transactions and protects the security and privacy of protected health information;

 the federal Physician Payments Sunshine Act, which requires certain manufacturers of drugs, devices, biologics and medical suppliers to report annually to CMS information related to payments and other transfers of value to physicians, other healthcare professionals and teaching hospitals, and ownership and investment interests held by physicians and other healthcare professionals and their immediate family members; and

 state and foreign law equivalents of each of the above federal laws, such as state anti-kickback and false claims laws which may impose stricter requirements than federal law and may apply to items or services reimbursed by any payor (including commercial insurers and cash-paying patients); state laws that require pharmaceutical companies to comply with the pharmaceutical industry's voluntary compliance guidelines and the relevant compliance guidance promulgated by the federal government or otherwise restrict payments that may be made to healthcare professionals and other potential referral sources; state laws that require drug manufacturers to report information related to payments and other transfers of value to physicians and other healthcare professionals or marketing expenditures; and state laws governing the privacy and security of health information in certain circumstances, many of which differ from each other in significant ways and may not have the same effect, thus complicating compliance efforts.

 If our operations are found to
be in violation of any of such laws or any other governmental laws or regulations that apply, they may be subject to penalties, including,
without limitation, civil and criminal penalties, damages, fines, disgorgement, the curtailment or restructuring of operations, exclusion
from participation in federal and state healthcare programs, additional program integrity obligations, individual imprisonment, injunctions,
recall or seizure of products, total or partial suspension of production, denial or withdrawal of product approvals, refusal to permit
us to enter into supply contracts, including government contracts, contractual damages, reputational harm, administrative burdens, diminished
profits, and future earnings, any of which could have a material adverse effect on our business, financial condition, result of operations,
and cash flows. These additional healthcare regulations could affect our current and future arrangements with healthcare professionals,
principal investigators, consultants, customers and third-party payors.

 Moreover, the introduction of
legislation, implementation of new regulations, or enforcement of existing regulations that have a negative impact on the commercial prospects
for the types of products we are developing could negatively impact our share price and our ability to raise capital.

 Coverage and Reimbursement

 In the United States, third-party
payors include federal and state healthcare programs, government authorities, private managed care providers, private health insurers
and other organizations. Third-party payors are increasingly challenging the price, examining the medical necessity and reviewing the
cost-effectiveness of medical drug products and medical services, in addition to questioning their safety and efficacy. Such payors may
limit coverage to specific drug products on an approved list, also known as a formulary, which might not include all the FDA-approved
drugs for a particular indication. Third-party payor coverage may be more limited than the purposes for which the FDA or foreign regulatory
authorities approve the product. Further, one payor's determination to provide coverage for a drug product does not assure that
other payors will also provide coverage for the drug product.

 Further, third-party payers are
increasingly challenging the price of medical products and services, and there is increasing pressure on biotechnology companies to reduce
healthcare costs. If purchasers or users of our products are not able to obtain adequate reimbursement for the cost of using our products,
they may forgo or reduce their use. Significant uncertainty exists as to the reimbursement status of newly approved healthcare products,
and whether adequate third-party coverage will be available. Our inability to promptly obtain coverage and profitable payment rates from
both government funded and private payors for future products we develop could have a material adverse effect on our operating results,
our ability to raise capital needed to commercialize potential products, and our overall financial condition.

 Healthcare Reform

 In March 2010, former President
Obama signed into law The Patient Protection and Affordable Care Act and the Health Care and Education Affordability Reconciliation Act
of 2010 (collectively, the "Affordable Care Act"), which substantially changed the way healthcare is financed by both governmental
and private insurers in the United States, and significantly affected the pharmaceutical industry. The Affordable Care Act contains a
number of provisions, including those governing enrollments in federal healthcare programs, reimbursement adjustments and fraud and abuse
changes. Additionally, the Affordable Care Act increases the minimum level of Medicaid rebates payable by manufacturers of brand name
drugs; requires collection of rebates for drugs paid by Medicaid managed care organizations; requires manufacturers to participate in
a coverage gap discount program, under which they must agree to offer point-of-sale discounts off negotiated prices of applicable brand
drugs to eligible beneficiaries during their coverage gap period, as a condition for the manufacturer's outpatient drugs to be covered
under Medicare Part D; and imposes a non-deductible annual fee on pharmaceutical manufacturers or importers who sell "branded
prescription drugs" to specified federal government programs.

 Since its enactment, there have
been judicial and Congressional challenges to certain aspects of the Affordable Care Act, and we expect there will be additional challenges
and amendments to the Affordable Care Act in the future. Other legislative changes have been proposed and adopted since the Affordable
Care Act was enacted, including aggregate reductions of Medicare payments to providers and reduced payments to several types of Medicare
providers. Moreover, there has recently been heightened governmental scrutiny over the manner in which manufacturers set prices for their
marketed products, which has resulted in several Congressional inquiries and proposed bills designed to, among other things, bring more
transparency to product pricing, review the relationship between pricing and manufacturer patient programs, and reform government program
reimbursement methodologies for drug products. Individual states in the United States have also become increasingly active in implementing
regulations designed to control pharmaceutical product pricing, including price or patient reimbursement constraints, discounts, restrictions
on certain product access and marketing cost disclosure and transparency measures, and, in some cases, proposing to encourage importation
from other countries and bulk purchasing. We cannot predict what healthcare reform initiatives may be adopted in the future.

 We also are subject to various
federal, state, and local laws, regulations, and recommendations relating to safe working conditions, laboratory and manufacturing practices,
the experimental use of animals, and the use and disposal of hazardous or potentially hazardous substances, including radioactive compounds
and infectious disease agents, used in connection with our research. The extent of government regulation that might result from any future
legislation or administrative action cannot be accurately predicted.

 Renovaro Cube's AI -guided
diagnostic platform operates within a highly regulated environment, particularly as it involves health data and medical diagnostics. As
a Software as a Medical Device (SaMD), the platform will require compliance with various regional regulations, including but not limited
to the U.S. Food and Drug Administration (FDA) guidelines and European Union Medical Device Regulation (MDR). Our regulatory strategy
involves a meticulous development process, adhering to international standards such as for quality management systems. Key elements include
rigorous clinical validation, cybersecurity, data privacy (in compliance with HIPAA and GDPR), and quality control to ensure patient safety
and diagnostic accuracy. Post-market surveillance and continuous improvement will be integral to maintaining compliance and effectiveness
as we aim for global commercialization. Given the rapidly evolving regulatory landscape for AI-driven diagnostics, Renovaro Cube remains
committed to working closely with regulatory bodies to navigate the approval processes and to address ethical considerations, ensuring
that our products meet the highest standards of safety and efficacy.

 Foreign Corrupt Practices
Act

 Our business activities may be
subject to the Foreign Corrupt Practices Act, or FCPA, and similar anti-bribery or anti-corruption laws, regulations, or rules of other
countries in which we operate. The FCPA generally prohibits offering, promising, giving, or authorizing others to give anything of value,
either directly or indirectly, to a non-U.S. government official to influence official action, or otherwise obtain or retain business.
The FCPA also requires public companies to make and keep books and records that accurately and fairly reflect the transactions of the
corporation and to devise and maintain an adequate system of internal accounting controls. Our business is heavily regulated and therefore
involves significant interaction with public officials, including officials of non-U.S. governments. Additionally, in many other countries,
the health care providers who prescribe pharmaceuticals are employed by their government, and the purchasers of pharmaceuticals are government
entities; therefore, our dealings with these prescribers and purchasers are subject to regulation under the FCPA. There is no certainty
that all of our employees,

 agents, suppliers, manufacturers, contractors, or collaborators, or those of our affiliates, will comply with
all applicable laws and regulations, particularly given the high level of complexity of these laws. Violations of these laws and regulations
could result in fines, criminal sanctions against us, our officers, or our employees, the closing down of facilities, including those
of our suppliers and manufacturers, requirements to obtain export licenses, cessation of business activities in sanctioned countries,
implementation of compliance programs, and prohibitions on the conduct of our business. Any such violations could include prohibitions
on our ability to offer our products in one or more countries as well as difficulties in manufacturing or continuing to develop our products,
and could materially damage our reputation, our brand, our international expansion efforts, our ability to attract and retain employees,
and our business, prospects, operating results, and financial condition.

 Employees

 As of June 30, 2025, we had 29
full-time employees. The Company has streamlined the organization to focus on its oncology therapeutic vaccine and artificial intelligence
driven healthcare technology. The Company has tailored its workforce to focus on these therapies and technology. We believe that we have
good relations with our employees.

 Corporate Information

 On February 13, 2024, Lunai Bioworks Inc. acquired
Renovaro Cube Intl Ltd and its subsidiaries ("Renovaro Cube"), as a wholly owned subsidiary pursuant to a stock purchase agreement.

 On April 8, 2025 Lunai Bioworks Inc. acquired BioSymetrics
Inc. and its subsidiary BioSymetrics Corp., as a wholly owned subsidiary pursuant to a stock purchase agreement. The merger with BioSymetrics
is designed to enhance Lunai's data repository and biomarker discovery capabilities, as well as add in vivo validation and drug
discovery to Lunai's AI powered biomarker and diagnostic platform.

 We trade on the NASDAQ Capital
Market under the ticker "RENB."

 Our website is
We make available free of charge, on or through our website, our annual, quarterly, and current reports and any amendments to those reports
filed or furnished pursuant to Section 13(a) of the Exchange Act as soon as reasonably practicable after we electronically file such material
with, or furnish it to, the SEC. Information contained in our website is not part of, nor incorporated by reference into, this report.

 Item 1A. Risk Factors

 RISK FACTORS

 Risk Factor Summary

 The following is a summary of the risks and uncertainties
that could cause our business, financial condition or operating results to be harmed. We encourage you to carefully review the full risk
factors contained in this report in their entirety for additional information regarding these risks and uncertainties. These risk factors
should be considered applicable across all subsidiaries.

 We have incurred substantial losses since our inception and anticipate that we will continue to incur substantial and increasing losses for the foreseeable future.

 There is substantial doubt about our ability to continue as a going concern, which may hinder our ability to obtain future financing.

 We will require substantial additional financing to achieve our goals, and a failure to obtain this necessary capital when needed could force us to delay, limit, reduce or terminate our product development or commercialization efforts. Similarly, we have submitted multiple applications for non-dilutive (i.e., grant) funding from sources both in the US and Canada, and while we do not necessarily depend on the success of these applications to sustain operations, changing government policy may alter our capacity to obtain these grants, which may result in changes to company strategy.

 Raising additional capital may cause dilution to our existing stockholders or restrict our operations.

 From time to time, we may be subject to legal proceedings, regulatory investigations or disputes, and governmental inquiries that could cause us to incur significant expenses, divert our management's attention, and materially harm our business, financial condition, and operating results.

 Negative publicity has had and may continue to have a negative impact on our business and may have a long-term effect on our relationships with our customers, partners and collaborators.

 Lunai Bioworks is a pre-clinical biotechnology company and may never be able to successfully develop marketable products or generate any revenue. We have a very limited relevant operating history upon which an evaluation of our performance and prospects can be made. There is no assurance that our future operations will result in profits. If we cannot generate sufficient revenues, we may suspend or cease operations.

 The market for artificial intelligence -based ("AI") healthcare solutions is new and unproven and may decline or experience limited growth, and concerns over the use of AI may hinder the adoption of AI technologies.

 Regulators and legislators may limit our ability to develop or implement our AI algorithms and may eliminate or restrict the confidentiality of our proprietary technology, which could have an adverse effect on our business, results of operations, reputation, and financial condition. Similarly, while yet there is no substantial regulation influencing the adoption and inclusion of large language models (LLMs) as part of a commercial offering, that may be subject to change, resulting in alterations to our platform offering and/or company productivity.

 The results of pre-clinical studies or earlier clinical studies are not necessarily predictive of future results, and if we fail to demonstrate efficacy in our pre-clinical studies and/or clinical trials in the future our future business prospects, financial condition and operating results will be materially adversely affected.

 Our reliance on third parties, such as university laboratories, contract manufacturing organizations and contract or clinical research organizations, may result in delays in completing, or a failure to complete, non-clinical testing or clinical trials if they fail to perform under our agreements with them.

 We have limited experience in drug development and may not be able to successfully develop any drugs, which would cause us to cease our therapeutic development activities.

 We have licensed a portion of our intellectual property from our licensors. If we breach any of our license agreements with these licensors, or otherwise experience disruptions to our business relationships with our licensors, we could lose intellectual property rights that are important to our business.

 If we are unable to obtain and maintain sufficient intellectual property protection for our product candidates, or if the scope of the intellectual property protection is not sufficiently broad, our ability to commercialize our product candidates successfully and to compete effectively may be adversely affected

 Third-party claims of intellectual property infringement
may prevent or delay our development and commercialization efforts.

 We use AI in our business, and challenges relating to the development and use of AI, including generative AI, could result in competitive harm, reputational harm, and legal liability, and adversely affect our results of operations.

 We have limited corporate infrastructure and may experience difficulties in managing growth.

 We have experienced and may continue to experience significant turnover in our management and executive leadership, which creates uncertainty and could harm our ability to operate our business effectively.

 If serious adverse events or other undesirable
side effects or safety concerns attributable to our product candidates occur, they may adversely affect or delay our clinical development
and commercialization of some or all of our product candidates.

 Our stock price has been and will likely continue to be volatile and may decline regardless of our operating performance.

 Sales of a substantial number of shares of our Common Stock in the public market could cause our stock price to fall.

 Future sales and issuances of our Common Stock or rights to purchase Common Stock, including pursuant to our equity incentive plans, could result in additional dilution of the percentage ownership of our stockholders and could cause our stock price to fall.

 Investing in our Common Stock involves a high degree
of risk. Investors should carefully consider all of the risk factors and uncertainties described below, in addition to the other information
contained in this Annual Report on Form 10-K, including the section of this report titled "Management's Discussion and Analysis
of Financial Condition and Results of Operations" and our consolidated financial statements and related notes, before investing
in our Common Stock.

 The risks described below may not be the only ones
relating to our Company and additional risks that we currently believe are immaterial may also affect us. If any of these risks, including
those described below, materialize, our business, competitive position, reputation, financial condition, results of operations, cash flows
and future prospects could be seriously harmed. In these circumstances, the market price of our Common Stock could decline, and investors
may lose all or a part of their investment.

 Risks Related to Our Financial Position and Capital
Requirements

 We have incurred substantial
losses since our inception and anticipate that we will continue to incur substantial and increasing losses for the foreseeable future.

 Lunai is a pre-clinical-stage
biotechnology company and AI-driven healthcare technology company. Investment in biotechnology related to genetically modified cells is
highly speculative because it entails substantial upfront capital expenditures and significant risk that a product candidate will fail
to prove effective, gain regulatory approval or become commercially viable. We do not have any products approved by regulatory authorities
and have not generated any revenues from product sales or otherwise to date, and have incurred significant research, development and other
expenses related to our ongoing operations and expect to continue to incur such expenses. As a result, we have not been profitable and
have incurred significant operating losses in every reporting period since our inception. For the years ended June 30, 2025, and 2024,
respectively, we reported a net loss of $178,007,489 and $88,425,828. We had an accumulated deficit of $510 million and $332 million as
of June 30, 2025 and 2024, respectively.

 We do not expect to generate revenues
for the foreseeable future. We expect to continue to incur significant expenses and operating losses for the foreseeable future. We anticipate
these losses to increase as we continue to research, develop, and seek regulatory approvals for our product candidates and any additional
product candidates we may acquire, in-license or develop, and potentially begin to commercialize product candidates that may achieve regulatory
approval. We may encounter unforeseen expenses, difficulties, complications, delays, and other unknown factors that may adversely affect
our business. The size of our future net losses will depend, in part, on the rate of future growth of our expenses and our ability to
generate revenues. If any of our product candidates fails in clinical studies or does not gain regulatory approval, or if approved, fails
to achieve market acceptance, we may never become profitable. Even if we achieve profitability in the future, we may not be able to sustain
profitability in subsequent periods. We anticipate that our expenses will increase in the future as we continue to invest in research
and development of our existing product candidates, investigate and potentially acquire new product candidates and expand our manufacturing
and commercialization activities.

 There is substantial
doubt about our ability to continue as a going concern, which may hinder our ability to obtain future financing.

 Our consolidated financial statements
as of June 30, 2025, have been prepared under the assumption that we will continue as a going concern for the next twelve months. As of
June 30, 2025, we had cash and cash equivalents of $92,700 and an accumulated deficit of $510 million. We do not believe that our cash
and cash equivalents are sufficient for the next twelve months. As a result of our financial condition and other factors described herein,
there is substantial doubt about our ability to continue as a going concern. Our ability to continue as a going concern will depend on
our ability to obtain additional funding, as to which no assurances can be given. We continue to analyze various alternatives, including
potentially obtaining debt or equity financings or other arrangements. Our future success depends on our ability to raise capital. We
cannot be certain that raising additional capital, whether through selling additional debt or equity securities or obtaining a line of
credit or other loan, will be available to us or, if available, will be on terms acceptable to us. If we issue additional securities to
raise funds, these securities may have rights, preferences, or privileges senior to those of our Common Stock, and our current shareholders
may experience dilution. If we are unable to obtain funds when needed or on acceptable terms, we may be required to curtail our current
development programs, cut operating costs, forgo future development and other opportunities, or even terminate our operations.

 We will require substantial
additional financing to achieve our goals, and a failure to obtain this necessary capital when needed could force us to delay, limit,
reduce or terminate our product development or commercialization efforts.

 We expect to expend substantial
resources for the foreseeable future to continue the pre-clinical development of our cell, gene and immunotherapy product candidates,
and the advancement and potential expansion of our pre-clinical research pipeline. We also expect to continue to expend resources for
the development and manufacturing of product candidates and the technology we have licensed or have a right to license from our licensors. These
expenditures will include costs associated with research and development, potentially acquiring or licensing new product candidates or
technologies, conducting pre-clinical and clinical studies and potentially obtaining regulatory approvals and manufacturing products,
as well as marketing and selling products approved for sale, if any. Under the terms of certain of our license agreements, we are obligated
to make payments upon the achievement of certain development, regulatory and commercial milestones. We will also need to make significant
expenditures to develop a commercial organization capable of sales, marketing, and distribution for any products, if any, that we intend
to sell ourselves in the markets in which we choose to commercialize on our own. In addition, other unanticipated costs may arise. Because
the design and outcome of our ongoing, planned and anticipated pre-clinical and clinical studies is highly uncertain, we cannot reasonably
estimate the actual amounts necessary to successfully complete the development and commercialization of our product candidates.

 Our future capital requirements
depend on many factors, including:

 the costs and payments associated with license agreements for our potential products and technologies;

 the costs of conducting pre-clinical and clinical studies and the costs of manufacturing our product candidates;

 the timing of, and the costs involved in, obtaining regulatory approvals for our product candidates, if clinical studies are successful, including any costs from post-market requirements;

 the cost of commercialization activities for our product candidates, if any of these product candidates is approved for sale, including marketing, sales and distribution costs;

 our ability to establish and maintain strategic licensing or other arrangements and the financial terms of such agreements;

 the costs involved in preparing, filing, prosecuting, maintaining, expanding, defending and enforcing patent claims, including litigation costs and the outcome of such litigation; and

 the timing, receipt and amount of sales of, or royalties on, our future products, if any.

 Additional funds may not be available
when we need them on terms that are acceptable to us, or at all. If adequate funds are not available to us on a timely basis, we may be
required to delay, limit, reduce or terminate preclinical studies, clinical studies, or other development activities for one or more of
our product candidates or delay, limit, reduce or terminate our establishment of sales, marketing and distribution capabilities or other
activities that may be necessary to commercialize our product candidates.

 Raising additional capital
may cause dilution to our existing stockholders, restrict our operations or require us to relinquish rights to our technologies.

 Until such time as we can generate
substantial product revenues, we may attempt to finance our cash needs through equity offerings, debt financings, government and/or other
third-party grants or other third-party funding, marketing and distribution arrangements and other collaborations, strategic alliances,
and licensing arrangements. To the extent that we raise additional capital through the sale of equity or convertible debt securities,
our investors' ownership interest will be diluted. Debt financing, if available, may involve agreements that include covenants limiting
or restricting our ability to take specific actions, such as incurring additional debt, making capital expenditures or declaring dividends.
If we are unable to obtain funding on a timely basis, we may be required to significantly curtail one or more clinical research or development
programs, which would adversely impact our potential revenues, future results of operations and financial condition.

 From time to time, we may
be subject to legal proceedings, regulatory investigations or disputes, and governmental inquiries that could cause us to incur significant
expenses, divert our management's attention, and materially harm our business, financial condition, and operating results.

 From time to time, we may be subject
to claims, lawsuits, government investigations, and other proceedings involving intellectual property, privacy, securities, tax, labor
and employment, and other matters that could adversely affect our business operations and financial condition. Recently, we have seen
a rise in the number and significance of these disputes and inquiries. The arrest, indictment and conviction of Serhat G mr kc,
a co-founder of the Company, has, and could in the future, subject us to regulatory proceedings and litigation by governance agencies
and private litigants brought against us, that regardless of their merits, could harm our reputation, divert management's attention
from our operations and result in substantial legal fees and other costs. Additionally, we have in the past been subject to intense media
scrutiny, which exposes us to increasing regulation, government investigations, legal actions, and penalties.

 We have also been named in several
lawsuits related to Mr. G mr kc. For example, the Company and certain of its current and former officers have been named
in securities class actions by purported stockholders of ours, alleging defendants violated Sections 10(b) and 20(a) of the Securities
Exchange Act of 1934, as amended, and Rule 10b-5 thereunder, by making false and misleading statements and omissions of material fact
in connection with the Company's relationship with Mr. G mr kc and its commercial prospects. In addition, two stockholders
filed stockholder derivative action lawsuits purportedly on behalf of the Company against certain of our executive officers
and the members of our Board of Directors alleging violations of Sections 14(a) and 20(a) of the Securities Exchange Act of 1934 and also
setting out claims for breach of fiduciary duty, contribution and indemnification, aiding and abetting, and gross mismanagement. Additionally,
from time to time, we may be, and currently are, subject to inquiries from regulators in which they seek information about us. Such further
inquiries could result in more formal investigations or allegations, which could adversely impact our business, financial condition, and
operating results.

 Litigation, regulatory proceedings,
such as the investigations described above, as well as the related class action claims and lawsuits, and securities matters that we are
currently facing or could face, can be protracted and expensive, and have results that are difficult to predict. Certain of these matters
include speculative claims for substantial or indeterminate amounts of damages and include claims for injunctive relief. Additionally,
our legal costs for any of these matters, either alone or in the aggregate, could be significant. Adverse outcomes with respect to any
of these legal or regulatory proceedings may result in significant settlement costs or judgments, penalties, and fines. Even if these
proceedings are resolved in our favor, the time and resources necessary to resolve them could divert the resources of our management and
require significant expenditures. See Note 11 - Commitments and Contingencies in the Notes to our Consolidated Financial
Statements in Part II, Item 8 of this Annual Report on Form 10-K and the section titled "Legal Proceedings" in Part I, Item
3 of this Annual Report on Form 10-K.

 The results of litigation, investigations,
claims, and regulatory proceedings cannot be predicted with certainty, and determining reserves for pending litigation and other legal
and regulatory matters requires significant judgment. There can be no assurance that our expectations will prove correct, and even if
these matters are resolved in our favor or without significant cash settlements, these matters, and the time and resources necessary to
litigate or resolve them, could harm our business, financial condition, and operating results.

 Negative publicity has had
and may continue to have a negative impact on our business and may have a long-term effect on our relationships with our customers, partners
and collaborators.

 Our business and reputation have
been negatively affected by negative publicity resulting from the arrest, indictment and conviction of Serhat G mr kc,
a co-founder of the Company and an inventor of some of the Company's intellectual property. If we are unable to rebuild the trust
of our collaborators, research institutions and investors, and if further negative publicity continues, we could experience a substantial
negative impact on our business. We have experienced claims and litigation as a consequence of these matters, including stockholder class
actions in connection with a decline in our stock price and litigation with Mr. G mr kc. Related legal expenses of defending
these claims have negatively impacted our operating results. Continuing higher legal fees, potential new claims, liabilities from existing
cases and continuing negative publicity could continue to have a negative impact on our operating results.

 Risks Related to Our Limited Operating History

 Lunai Bioworks is a pre-clinical
biotechnology company and may never be able to successfully develop marketable products or generate any revenue. We have a very limited
relevant operating history upon which an evaluation of our performance and prospects can be made. There is no assurance that our future
operations will result in profits. If we cannot generate sufficient revenues, we may suspend or cease operations.

 Lunai Bioworks is an early-stage
biotechnology company and has not generated any revenues to date. All of our product candidates are in the discovery stage or pre-clinical
development stage. Moreover, we cannot be certain that our research and development efforts will be successful or, if successful, that
our potential treatments will ever be approved for sale to generate commercial revenues. Our therapeutic pipeline includes cell, gene
and immunotherapy involving genetically modified cells targeted to treat cancer, and we rely on third parties under contract in the development
of product candidates in our pipeline. There is no guarantee that we will be able to manage and fund the development of a pipeline with
multiple target conditions, nor that third parties will meet their obligations to us in connection with our research and development.
We and certain third parties, on which we rely, have no relevant operating history upon which an evaluation of our performance and prospects
can be made. We are subject to all of the business risks associated with a new enterprise, including, but not limited to, risks of unforeseen
capital requirements, failure of treatments either in non-clinical testing or in clinical trials, failure to establish business relationships,
failure of our third parties to meet their obligations to us and competitive disadvantages against larger and more established companies.
If we fail to become profitable, we may suspend or cease operations.

Cube and BioSymetrics are artificial intelligence ("AI")-driven healthcare technology companies operating in a rapidly evolving
field with a limited operating history, which makes it difficult to evaluate their current business and predict Renovaro Cube's
future performance.

Cube and BioSymetrics are AI-driven healthcare technology companies operating in a rapidly evolving field and, having commenced operations
in 2013 and 2017, respectively, have a limited operating history. Renovaro Cube shifted its business from the financial technology
(or FinTech) industry to cancer diagnostics in 2018 and does not have a commercial product for sale. It has never generated any revenue
relating to its cancer diagnostics AI platform. Renovaro Cube's short operating history makes any assessment of its current business
or future success and viability subject to significant uncertainty. BioSymetrics does have a history of deployment of a commercial AI-based
biotechnology platform and has had previous revenue generation, however the same risk regarding future performance applies. We expect
to encounter risks and difficulties, including those frequently experienced by early-stage companies in rapidly evolving fields.
If we do not address these risks and difficulties successfully, our business will suffer.

Cube and BioSymetrics have a history of net losses and anticipates that they may continue to incur net losses for the foreseeable future.

 Grace
Systems (Renovaro Cube's predecessor) has primarily incurred net losses since its inception in 2013 and has never generated any
revenue relating to its cancer diagnostics AI platform. Renovaro Cube anticipates that it may continue to incur primarily net losses in
the foreseeable future. Similarly, while BioSymetrics has a history of revenue generation since its inception in 2017, these revenues
have been inconsistent. Both Renovaro Cube and BioSymetrics have invested significant financial resources in research and development
activities, including to develop their technologies and investigational products. The amount of each company's future net losses
will depend, in part, on the level of future expenditures and their ability to generate revenue following the commercialization of their
AI platform. Moreover, net losses may fluctuate significantly from quarter to quarter and year to year, such that a period-to-period comparison
of results of operations may not be a good indication of future performance.

Cube and BioSymetrics expect to continue to incur significant expenses and operating losses for the foreseeable future if, and as, they:

 attract, hire, and retain qualified personnel;

 continue their research and development activities;

 initiate and conduct additional clinical validation to support the development and commercialization of products;

 expands their technological and operating capabilities and introduce laboratory capacity;

 seek regulatory approvals and any other marketing authorizations or clearances that may be necessary or desired for their products;

 establish sales, marketing and distribution infrastructure to commercialize products;

 acquire or in-license additional intellectual property and technologies;

 make milestone, royalty, or other payments due under any license or collaboration agreements;

 obtain, maintain, protect and enforce their intellectual property portfolio, including intellectual property obtained through license agreements;

 provide additional infrastructure to support continued research and development operations and any planned commercialization efforts in the future;

 as part of the combined company, meets the requirements and demands of being a public company; and

 defends against any product liability claims or other lawsuits related to its products.

Cube has never generated revenue from its cancer diagnostics AI platform, and does not expect any near-term revenue to offset
Renovaro Cube's ongoing operating expenses, and may never be able to maintain profitability.

Cube's ability to generate revenue from product sales and maintain profitability in the future depends on its ability to commercialize
its products. Renovaro Cube cannot be certain that it will be able to do so successfully as planned, if at all, and Renovaro Cube's
failure to do so would prevent Renovaro Cube from generating revenue. Furthermore, even if Renovaro Cube is able to launch its AI platform
or other products in a timely manner, Renovaro Cube may not be able to generate sufficient revenue to offset its costs and maintain profitability.
Renovaro Cube's ability to generate future revenue from product sales depends heavily on its success in:

 completing clinical development and additional validation of Renovaro Cube's products and continuing to improve product performance and expand product features over time;

 seeking, obtaining and maintaining marketing approvals, clearances, licenses, or exemptions that may be necessary or desired for any future products that Renovaro Cube develops;

 establishing a sales force, marketing, medical affairs and distribution infrastructure or, alternatively, collaborating with a commercialization partner sufficient to launch and commercialize its products;

 obtaining market acceptance by consumers, including self-insured employers, integrated health systems, healthcare providers, patients and third-party payors;

 establishing and maintaining supply and manufacturing relationships with third parties that can timely and consistently provide adequate, in both amount and quality, products and services to support clinical development and the market demand for Renovaro Cube's future products;

 achieving adequate coverage or reimbursement recognition from governments, health insurance organizations and other third-party payors for products that Renovaro Cube launches;

 addressing any technological and market developments, including competing products;

 negotiating favorable terms in any collaboration, licensing, or other arrangements into which Renovaro Cube may enter, and maintaining such existing or future arrangements;

 achieving general adoption and acceptance of Renovaro Cube's products by the medical community;

 maintaining, protecting and expanding Renovaro Cube's portfolio of intellectual property rights, including patents, trade secrets, know-how and trademarks;

 defending against third-party interference or infringement claims, if any; and

 attracting, hiring and retaining qualified personnel.

Cube anticipates incurring substantial costs to commercialize Renovaro Cube's products. Renovaro Cube's expenses could increase
beyond expectations if it is required by the U.S. Food and Drug Administration (the "FDA"), the European Medicines Agency
(the "EMA"), the Medicines and Healthcare products Regulatory Agency ("MHRA") or other regulatory agencies to
delay its launch, narrow or change its intended use or product claims, modify or expand its clinical validation, perform future additional
clinical validation, either pre- or post-approval, or conduct clinical trials. Even if Renovaro Cube is able to generate
revenue from the sale of any products, Renovaro Cube may not become profitable and may need to continue to obtain additional funding to
continue its operations.

 Even
if we commercially launch Renovaro Cube's or BioSymetrics' AI platforms and other products, they may fail to achieve the degree
of market acceptance necessary for commercial success.

 The commercial
success of Renovaro Cube's or BioSymetrics' AI platform and other future products will depend upon the degree of market acceptance
by consumers, including self-insured employers, integrated health systems, healthcare providers, patients and, over the long-term, third-party payors.
The degree of market acceptance of these products will depend on a number of factors, including:

 the performance and clinical utility of its products as demonstrated in clinical validation and published in peer-reviewed journals;

 Renovaro Cube's and BioSymetrics' ability to demonstrate the clinical utility of its products and their potential advantages to the medical community;

 the ability of Renovaro Cube's and BioSymetrics' products to demonstrate the same performance in real-world intended use populations as in clinical validation;

 the willingness of consumers, including self-insured employers, integrated health systems, healthcare providers, patients and others in the medical community to utilize Renovaro Cube's and BioSymetrics' products;

 the willingness of commercial third-party payors and government payors to cover and reimburse for Renovaro Cube's or BioSymetrics' products, the scope and amount of which will likely affect an individual's willingness or ability to pay for these products and likely heavily influence healthcare providers' decisions to recommend these products;

 with respect to products under development that Renovaro Cube or BioSymetrics intends to launch for use in a broad asymptomatic population, the concern that such products could lead to over-diagnosis or a high false-positive rate and unnecessary medical procedures and costs;

 the introduction of competing products, including the expansion of the capabilities of existing products;

 the market acceptance of existing competitive products, including tests that are currently reimbursed;

 publicity concerning Renovaro Cube's or BioSymetrics' products or competing products; and

 the strength of Renovaro Cube's and BioSymetrics' marketing and distribution support.

 The failure
of Renovaro Cube's or BioSymetrics' AI platform, once introduced, to be listed in physician guidelines or any future clinical
validation to produce favorable results or to be published in peer-reviewed journals could limit the adoption of its AI platform.
In addition, healthcare providers and third-party payors, including Medicare, may rely on physician guidelines issued by industry
groups, medical societies and other key organizations, such as the U.S. Preventive Services Task Force, before utilizing or reimbursing
the cost of any diagnostic or screening test. Although Renovaro Cube has conducted prior clinical validation of its AI platform, this
platform is not yet, and may never be, listed in any such guidelines.

 Further,
if Renovaro Cube's or BioSymetrics' products and the technology underlying them do not receive sufficient favorable exposure
in peer-reviewed publications, the rate of physician and market acceptance of these products and positive reimbursement or coverage
decisions for these products could be negatively affected. The publication of clinical data in peer-reviewed journals is a crucial
step in commercializing and obtaining reimbursement or coverage for Renovaro Cube's or BioSymetrics' products, and Renovaro
Cube's and BioSymetrics' inability to control when, if ever, results are published may delay or limit our ability to derive
sufficient revenues from any of its products that are developed using data from a clinical study.

 Failure
to achieve broad market acceptance of Renovaro Cube's or BioSymetrics' products, once launched, would materially harm Renovaro
Cube's and BioSymetrics' business, financial condition and results of operations.

Cube and BioSymetrics may be unable to develop and commercialize new products.

Cube and BioSymetrics continue to expand their research and development efforts to use their proprietary AI platforms to develop new products,
including in disease areas beyond cancer and neurology. The commercialization of any new products will require the completion of certain
clinical development activities, regulatory activities and the expenditure of additional cash resources. Renovaro Cube and BioSymetrics
cannot assure you that it can successfully complete the clinical development of any such products.

Cube and BioSymetrics also cannot assure you that they will be able to reduce their expenditures sufficiently, generate sufficient revenue
from products that they successfully commercialize or otherwise mitigate the risks associated with their business to raise enough capital
to develop and commercialize new products. In addition, once Renovaro Cube's and BioSymetrics' development efforts for a product
are completed, commercialization efforts, including allocation of resources necessary to comply with applicable laws and regulations,
will require significant expenditures. Any failure by Renovaro Cube or BioSymetrics to develop and commercialize new products could have
a material adverse effect on their ability to implement their strategy and grow their business.

 One
of the key elements of Renovaro Cube's strategy is to expand access to its tests by pursuing reimbursement and/or coverage from third-party payors.
If Renovaro Cube's products do not receive adequate coverage or reimbursement from third-party payors, its ability to
expand access to its tests beyond its initial sales channels and its overall commercial success will be limited.

Cube anticipates that it will not have broad-based coverage or reimbursement at the initial commercial launch. However, a key
element to Renovaro Cube's strategy is to expand access to its tests by pursuing coverage and/or reimbursement by third-party payors,
including government payors. Coverage and reimbursement by third-party payors, including managed care organizations, private
health insurers and government healthcare programs, such as Medicare and Medicaid in the United States and similar programs in other countries,
for the types of early detection and post-diagnosis service tests that Renovaro Cube provides can be limited and uncertain. Healthcare
providers may not order Renovaro Cube's products unless third-party payors cover or provide adequate reimbursement for
a substantial portion of the price of Renovaro Cube's products. If Renovaro Cube is not able to obtain adequate coverage or an acceptable
level of reimbursement for its products from third-party payors, there could be a greater co-insurance or co-payment obligation
for any individual for whom a test is ordered. The individual may be forced to pay the entire cost of a test out-of-pocket, which
could dissuade physicians from ordering Renovaro Cube's products and, if ordered, could result in delay in, or decreased likelihood
of, Renovaro Cube's collection of payment. Renovaro Cube believes its revenue and revenue growth will depend on its success in achieving
broad coverage and adequate reimbursement for its products from third-party payors.

 Coverage
and reimbursement by a third-party payor may depend on a number of factors, including a payor's determination that a product
is appropriate, medically necessary and cost-effective. Each payor will make its own decision as to whether to establish a policy
or enter into a contract to cover Renovaro Cube's products and the amount it will reimburse for such products. Any determination
by a payor to cover and the amount it will reimburse for Renovaro Cube's products would likely be made on an indication-by-indication basis.
For example, because Renovaro Cube intends to cover a broad asymptomatic population with its future products which could potentially generate
a significant number of false-positive results on an absolute basis, Renovaro Cube may face additional scrutiny in obtaining
reimbursement from third-party payors given the additional costs of further diagnostic workup. As a result, obtaining approvals
from third-party payors to cover Renovaro Cube's products and establishing adequate coding recognition and reimbursement
levels is an unpredictable, challenging, time-consuming and costly process and Renovaro Cube may never be successful. If third-party payors
do not provide adequate coverage or reimbursement for Renovaro Cube's products, Renovaro Cube's ability to succeed commercially
will be limited.

 Even
if Renovaro Cube establishes relationships with payors to provide its products at negotiated rates, such agreements would not obligate
any healthcare providers to order its products or guarantee that it would receive reimbursement for its products from these or any other
payors at adequate levels. Thus, these payor relationships, or any similar relationships, may not result in acceptable levels of coverage
or reimbursement for Renovaro Cube's products or meaningful increases in the number of billable tests it sells to healthcare providers.
Renovaro Cube believes it may take several years to achieve coverage or adequate reimbursement with a majority of third-party payors,
including with those payors offering negotiated rates. In addition, Renovaro Cube cannot predict whether, under what circumstances, or
at what payment levels payors will cover or reimburse for its products. If Renovaro Cube fails to establish and maintain broad-based coverage
or reimbursement for its products, its ability to expand access to its products, generate increased revenue and grow its test volume and
customer base will be limited and its overall commercial success will be limited.

 If
Renovaro Cube's or BioSymetrics' products, or the products of its competitors, directly or indirectly result in harm or injury
to patients, Renovaro Cube or BioSymetrics could be subject to significant reputational and liability risks, and its operating results,
reputation and business could suffer.

Cube's and BioSymetrics' success will depend on the market's confidence that their developed products can provide reliable, high-quality results,
once such products are launched. Renovaro Cube and BioSymetrics believe that patients, physicians and regulators are likely to be particularly
sensitive to errors in the use of their products or failure of their products to perform as described, and there can be no guarantee that
their products will meet expectations. Renovaro Cube's initial product is intended to be used to detect a cancer signal in patients,
but its results are not diagnostic. If a cancer signal is detected, the product would be used to localize the origin of the cancer signal.
A "cancer signal detected" test result would need to be followed up by appropriate diagnostic methods. Because this product
cannot detect all cancer signals, and may not detect signals for all cancer types,

 a negative test would not rule out the presence of
cancer. Additionally, a patient undergoing unnecessary diagnostic tests on the basis of a false-positive result or an erroneous
location of cancer signal result could expose Renovaro Cube to significant liability and reputational risks notwithstanding the emotional
and mental health effects to which the patient may be exposed. Similarly, a patient who receives a cancer diagnosis shortly following
a "no cancer signal detected" test result may create negative publicity about Renovaro Cube's product, which would discourage
adoption. Performance failures could establish a negative perception of Renovaro Cube's products among physicians, patients and
regulators, jeopardize Renovaro Cube's ability to successfully commercialize its products, impair Renovaro Cube's ability
to obtain regulatory approvals or secure favorable coverage or reimbursement, or otherwise result in reputational harm. In addition, Renovaro
Cube may be subject to legal claims arising from any errors in the use, manufacture, design, labelling or performance of its products,
including any false-positive or false-negative results.

 In addition,
other companies are developing competing cancer detection tests and technologies focused on improving cancer care with cancer detection
tests and post-diagnostic products. If any tests marketed or being developed by Renovaro Cube's competitors that are similar
to its products do not perform in accordance with expectations or cause harm or injury to patients, such failure to perform, harm or injury
may result in lower confidence in early disease detection and post-diagnosis tests in general, which could potentially adversely
affect confidence in Renovaro Cube's products and result in an adverse impact on its operating results and reputation.

 BioSymetrics
does not currently have a similar diagnostic product, but if developing a similar product the same risks would apply.

 If Renovaro Cube's
or BioSymetrics' facilities or those of its third-party collaborators become inoperable, their ability to provide its
products will be significantly impaired and its business will be harmed.

Cube and BioSymetrics rely on third-party collaborators, consultants, contractors, vendors, suppliers and service providers.
The facilities of these partners could be subject to earthquakes, power shortages, telecommunications failures, water shortages, floods,
tornadoes, hurricanes, fires, extreme weather conditions, medical epidemics, pandemics, global conflict, war and other natural or man-made disasters
or business interruptions. In addition, they may be affected by government shutdowns, changes to applicable laws, regulations and policies,
or withdrawn funding. The occurrence of any of these business disruptions could seriously harm their ability to complete their contracted
services to Renovaro Cube or BioSymetrics, which may adversely impact their operations and financial condition.

Cube's and BioSymetrics' business and results of operations will suffer if it fails to compete effectively.

 The testing
and diagnostic products industry is intensely competitive. Renovaro Cube has competitors both in Europe and abroad, including Grail, Inc.,
Exact Sciences Corporation, Freenome, Inc. and Thrive Earlier Detection Corp., that have stated that they are developing tests designed
to detect cancer. Similarly, there are companies with comparable and possibly competing offerings to BioSymetrics, including Recursion
Pharma, insitro, and In Silico Medicine. Each of these potential competitors have, or may have, substantially greater financial, technical
and other resources, such as larger research and development staff and well-established marketing and sales forces, and they
may operate in jurisdictions where lower standards of evidence are required to bring products to market. These competitors may succeed
in developing, acquiring, or licensing, on an exclusive basis or otherwise, tests or services that are more effective or less costly than
Renovaro Cube's or BioSymetrics' products. In addition, established medical technology, biotechnology, or pharmaceutical companies
may invest heavily to accelerate the discovery and development of tests that could make Renovaro Cube's or BioSymetrics' products
less competitive than Renovaro anticipated.

Cube's and BioSymetrics' ability to compete successfully will depend largely on the ability of each to:

 successfully commercialize its products;

 demonstrate compelling advantages in the performance and convenience of its products, including on a cost-competitive basis;

 achieve market acceptance of its products by consumers, including self-insured employers, integrated health systems, healthcare providers and patients;

 achieve adequate coverage or reimbursement by third-party payors for its products;

 differentiate its product from the other tests and products of current and potential competitors;

 attract qualified scientific, data science, clinical development, product development and commercial personnel;

 obtain, maintain, defend and enforce patents and other intellectual property rights and claims as necessary for its products;

 obtain and maintain any necessary or desirable clearance or approval from regulators in Europe, the United Kingdom, the United States and other jurisdictions;

 successfully collaborate with institutions in the discovery, development and commercialization of its products; and

 successfully expand its operations and implement a successful sales and marketing strategy to support commercialization.

Cube and BioSymetrics may not be able to compete effectively if they are unable to accomplish one or more of these or similar objectives.

 If
Renovaro Cube or BioSymetrics cannot enter new collaborations in a timely manner and on acceptable terms, their efforts to develop and
commercialize their products could be delayed or adversely affected.

 From
time to time, Renovaro Cube and BioSymetrics expect to engage in discussions with potential development and/or commercial collaborators
that may or may not lead to collaborations. However, Renovaro Cube and BioSymetrics cannot guarantee that any discussions will result
in development or commercial collaborations. Further, once news of discussions regarding possible collaborations are known in the general
public, regardless of whether the news is accurate, failure to announce a collaboration agreement, or the entity's announcement
of a collaboration with an entity other than Renovaro Cube or BioSymetrics, could result in adverse speculation about either, their products
or technology, resulting in harm to their reputation and business. In addition, establishing collaborations is difficult and time-consuming and
may require significant financial investment. Potential collaborators may elect not to work with Renovaro Cube or BioSymetrics based on
their assessment of their financial, regulatory, or intellectual property position. Even if Renovaro Cube or BioSymetrics establishes
new collaborations, they may not result in the successful development or commercialization of their products or technology.

 If
Renovaro Cube or BioSymetrics is unable to establish sales and marketing capabilities, they may not be successful in commercializing their
products.

Cube and BioSymetrics have only limited sales and marketing infrastructures and no experience as a company in the sale, marketing and
distribution of screening or diagnostic tests. In preparation of a commercial launch, Renovaro Cube and BioSymetrics are rapidly hiring
additional personnel in sales and marketing.

 Factors that may inhibit
Renovaro Cube's or BioSymetrics' efforts to each commercialize any of their respective products include:

 its inability to recruit and retain adequate numbers of effective sales, marketing, reimbursement, customer service, medical affairs and other support personnel;

 the inability of sales personnel to persuade adequate numbers of customers, including healthcare systems and healthcare providers, to use its products;

 the inability to price its products at a sufficient price point to ensure an adequate and attractive level of profitability;

 its inability to effectively market to, collaborate with, and secure coverage or reimbursement from third-party payors;

 its failure to comply with applicable regulatory requirements governing the sale, marketing, reimbursement and commercialization of its products; and

 unforeseen costs and expenses associated with creating an independent commercialization organization.

 Risks Related to the Development of Our Product
Candidates

Cube's and BioSymetrics' products are not subject to FDA or other government regulatory clearance or approval if they are
not intended to be used for the diagnosis, treatment or prevention of disease. However, as Renovaro Cube and BioSymetrics expands their
product line to encompass products that are intended to be used for the diagnosis of disease, certain of its products will become subject
to regulation by the FDA, or comparable international agencies, including requirements for regulatory clearance or approval of such products
before they can be marketed. Such regulatory approval processes or clearances may be expensive, time-consuming, and uncertain, and failure
to obtain or comply with such approvals and clearances could have an adverse effect on its business, financial condition, and operating
results. In addition, changes to the current regulatory framework, including the imposition of additional or new regulations, could arise
at any time during the development or marketing of future products, which may negatively affect its ability to obtain or maintain FDA
or comparable regulatory approval of its products, if required.

 Diagnostic
products are regulated as medical devices by the FDA and comparable international agencies and may require either clearance from the FDA
or such other comparable agencies following the 510(k) pre-market notification process or pre-market approval from the FDA, in each case
prior to marketing. Obtaining the requisite regulatory approvals can be expensive and may involve considerable delay. If Renovaro Cube
or BioSymetrics fails to obtain, or experiences significant delays in obtaining, regulatory approvals for diagnostic products that it
develops in the future, Renovaro Cube and BioSymetrics may not be able to launch or successfully commercialize such products in a timely
manner, or at all.

 In addition,
if Renovaro Cube's and BioSymetrics' products labelled as "For Research Use Only. Not for use in diagnostic procedures,"
or RUO, are used, or could be used, for the diagnosis of disease, the regulatory requirements related to marketing, selling, and supporting
such products could change or be uncertain, even if such use by Renovaro Cube's or BioSymetrics' customers is without its
consent. If the FDA or other regulatory agencies assert that any of Renovaro Cube's or BioSymetrics' RUO products are subject
to regulatory clearance or approval, Renovaro Cube's or BioSymetrics' business, financial condition, and results of operations
could be adversely affected.

 Regulatory and legislative
developments on the use of AI and machine learning could adversely affect Renovaro Cube's or BioSymetrics' use of such technologies
in its platform and other products.

 As with
many technological innovations, artificial intelligence presents risks and challenges that could affect its adoption, and therefore our
business. Uncertainty in the legal regulatory regime relating to AI may require significant resources to modify and maintain business
practices to comply with U.S. and non-U.S. laws, the nature of which cannot be determined at this time. It is possible that new laws and
regulations will be adopted in the United Kingdom, the European Union, the United States and/or other foreign jurisdictions, or that existing
laws and regulations may be interpreted in ways that would affect the operation of Renovaro Cube's or BioSymetrics' AI platform
and data analytics and the way in which Renovaro Cube or BioSymetrics uses AI and machine learning technology. Further, the cost to comply
with such laws or regulations could be significant and would increase operating expenses, which could adversely affect either's
business, financial condition and results of operations.

 For example,
in Europe, on April 21, 2021, the European Commission proposed a regulation seeking to establish a comprehensive, risk-based governance
framework for AI in the European Union market. The proposed legislation is intended to apply to companies that develop, use and/ or provide
AI in the European Union and includes requirements around transparency, conformity assessments and monitoring, risk assessments, human
oversight, security and accuracy, and proposes fines for breach of up to 6% of worldwide annual turnover. In addition, on September 28,
2022, the European Commission proposed the AI Liability Directive and the revised Product Liability Directive seeking to establish a harmonized
civil liability regime for AI in the European Union in order to facilitate civil claims in respect of harm caused by AI and to include
AI-enabled products within the scope of the European Union's existing product liability regime. If enacted, this regulatory framework
is expected to have a material impact on the way AI is regulated in the European Union,

 and together with developing guidance and/or decisions
in this area, may affect Renovaro Cube's or BioSymetrics' use of AI and its ability to provide and to improve its services,
require additional compliance measures and changes to its operations and processes, result in increased compliance costs and potential
increases in civil claims against Renovaro Cube or BioSymetrics, and could adversely affect either's business, operations and financial
condition.

 On October
30, 2023, the Biden administration issued an Executive Order on the Safe, Secure and Trustworthy Development and Use of AI, emphasizing
the need for transparency, accountability, and fairness in the development and use of AI, including in the healthcare industry. The order
seeks to balance fostering innovation with addressing risks associated with AI by providing eight guiding principles and priorities, such
as ensuring that consumers are protected from fraud, discrimination, and privacy risks related to AI. The order also calls for future
regulations from various agencies, such as the Department of Commerce (to draft guidance for detecting and authenticating AI content)
and the Federal Trade Commission (to ensure fair competition and reduce consumer harm). In alignment with the order, other agencies have
published guidance. Other jurisdictions may decide to adopt similar or more restrictive legislation that may render the use of such technologies
challenging.

 The FTC
has issued a report expressing a concern regarding AI and bias across industry sectors, including in the healthcare space, and has suggested
that such bias could lead to unfair and deceptive practices, among other concerns. Any changes to our ability to use AI or concerns about
bias could require us to modify our products and services or could have other negative financial impact on our business.

 These
compliance obligations may make it harder for us to conduct our business using AI, lead to regulatory fines or penalties, require us to
change our product offerings or business practices, or prevent or limit our use of AI. If we cannot use AI, or if our use of AI is restricted,
our business may be less efficient, or we may be at a competitive disadvantage. Though we have taken steps to be thoughtful in our development,
training, and implementation of machine learning, including taking steps to comply with the laws and frameworks discussed above, our machine
learning-related processing could pose certain risks to our end-users, including patients, clinicians, and healthcare institutions, and
it is not guaranteed that regulators will agree with our approach to limiting these risks or to our compliance more generally. Any of
these factors could adversely affect our business, financial condition, and results of operations.

 The results of pre-clinical
studies or earlier clinical studies are not necessarily predictive of future results, and if we fail to demonstrate efficacy in our pre-clinical
studies and/or clinical trials in the future our future business prospects, financial condition and operating results will be materially
adversely affected.

 The success of our therapeutic
research and development efforts will depend upon our ability to demonstrate the efficacy of the treatments in our pipeline in pre-clinical
studies, as well as in clinical trials following IND approval by the FDA. Pre-clinical studies involve testing potential product candidates
in appropriate non-human disease models to demonstrate efficacy and safety.

 Success in pre-clinical studies
does not ensure that later clinical studies will generate adequate data to demonstrate the efficacy and safety of an investigational drug.
Currently, several of our product candidates, including RENB-DC-11, our genetically-modified allogeneic dendritic therapeutic vaccination
platform for solid tumors, and BioS_831, our small molecule compound being developed for epilepsy, are in various stages of pre-clinical
development with ongoing and planned pre-clinical studies in conjunction with research institutions and third parties. Despite preliminary
data we believe is positive, this does not guarantee that any of these products will proceed to the clinical stage or to approval for
commercial use. A number of companies in the pharmaceutical and biotechnology industries, including those with greater resources and experience
than us, have suffered significant setbacks in clinical studies, even after seeing promising results in earlier preclinical or clinical
studies.

 Regulatory agencies evaluate non-clinical
data carefully before they will approve clinical testing in humans. If certain non-clinical data reveals potential safety issues or the
results are inconsistent with an expectation of the potential product candidates' efficacy in humans, the regulatory agencies may
require additional more rigorous testing before allowing human clinical trials. This additional testing will increase program expenses
and extend timelines. We may decide to suspend further testing on our potential products or abandon the product lines altogether if, in
the judgment of our management and advisors, the pre-clinical test results do not support further development, as we did with our pan-coronavirus
and influenza product lines.

 Our novel gene, cell and
immunotherapy product candidates and new therapeutic approaches could result in heightened regulatory scrutiny, delays in clinical development
or delays in our ability to achieve regulatory approval or commercialization of our product candidates.

 Renovaro Biosciences' future
success is dependent on the successful development of novel gene, cell and immunotherapy product candidates. Because these programs, particularly
our pipeline of allogeneic T-cell product candidates that are bioengineered from healthy donor cells, represent a new approach to immunotherapy
for the treatment of cancer and other diseases, developing and commercializing our product candidates subject us to a number of challenges.

 Moreover, actual or perceived
safety issues, including adoption of new therapeutics or novel approaches to treatment, may adversely influence the willingness of subjects
to participate in clinical studies, or if approved by applicable regulatory authorities, of physicians to subscribe to the novel treatment
mechanics. The FDA or other applicable regulatory authorities may ask for specific post-market requirements, and additional information
informing benefits or risks of our products may emerge at any time prior to or after regulatory approval.

 We face significant competition
in an environment of rapid technological change and there is the possibility that our competitors may achieve regulatory approval before
us or develop therapies that are more advanced or effective than ours, which may adversely affect our financial condition and our ability
to successfully market or commercialize our product candidates.

 The development of treatments
in the fields of cancer and neurology is highly competitive and many pharmaceutical and biotechnology companies, academic institutions,
governmental agencies, and other public and private research organizations may pursue the research and development of technologies, drugs
or other therapeutic products for the treatment of some or all of the diseases we are targeting. Nearly all of our competitors have greater
capital resources, larger overall research and development staffs and facilities, and a longer history in drug discovery and development,
obtaining regulatory approval and pharmaceutical product manufacturing and marketing than we do. Techniques in gene, cell and immunotherapy
are subject to rapid technological change and development and are significantly affected by existing rival products and medical procedures,
new product introductions and the market activities of other participants. With additional resources, our competitors may be able to respond
to rapid and significant technological changes faster than we can. The future success of Renovaro Biosciences and BioSymetrics will depend
in large part on our ability to maintain a competitive position with respect to these technologies. We may also face competition from
products, which have already been approved and accepted by the medical community for the treatment of these same indications. If we are
unable to compete effectively with any existing products, new treatment methods and new technologies, we may be unable to commercialize
therapeutic products that we may develop in the future, which could adversely impact our potential revenues, results of operations and
financial condition or lead to abandonment of product candidates in our pipeline.

 Our reliance on third parties,
such as university laboratories, contract manufacturing organizations and contract or clinical research organizations, may result in delays
in completing, or a failure to complete, non-clinical testing or clinical trials if they fail to perform under our agreements with them.

 In the course of the development
of our pipeline, we have and expect to continue to engage university laboratories, non-profit organizations, independent contractors,
other biotechnology companies or clinical manufacturing organizations to conduct and manage research and development, pre-clinical and
clinical studies and to manufacture materials for us to be used in pre-clinical and clinical testing. Due to engagements with these organizations,
many important aspects of our research have been and will be out of our direct control. If any of these organizations we may engage in
the future, fail to perform their obligations under our agreements with them or fail to perform non-clinical testing and/or clinical trials
in a satisfactory manner, we may face delays in completing our clinical trials, as well as commercialization of any of our product candidates.
Furthermore, any loss or delay in obtaining contracts with such entities may also delay the completion of our clinical trials, regulatory
filings and the potential market approval of our product candidates.

 Changes in healthcare law
and implementing regulations, including government restrictions on pricing and reimbursement, as well as healthcare policy, may negatively
impact our ability to generate revenues.

 In
the United States and some foreign jurisdictions, there have been a number of proposed legislative and regulatory changes related to the
healthcare system that could affect our ability to profitably sell or commercialize our product candidates for which we obtain marketing
approval in the future. The potential pricing and reimbursement environment for our product candidates may change in the future and become
more challenging due to, among other reasons, policies advanced by the current or any new presidential administration, federal agencies,
healthcare legislation passed by Congress, or fiscal challenges faced by all levels of government health administration authorities, or
by similar changes in foreign countries. The implementation of any such changes could have a material adverse effect on our competitive
position, business, financial condition, results of operations, and prospects, including our share price and ability to raise capital.

 We have limited experience
in drug development and may not be able to successfully develop any drugs, which would cause us to cease operations.

 We have never successfully developed
a new drug and brought it to market. Our management and clinical teams have experience in drug development, but they may not be able to
successfully develop any drugs. Our ability to achieve revenues and profitability in our business will depend on, among other things,
our ability to develop products internally or to obtain rights to them from others on favorable terms; complete laboratory testing and
human studies; obtain and maintain necessary intellectual property rights to our products; successfully complete regulatory review to
obtain requisite governmental agency approvals; enter into arrangements with third parties to manufacture our products on our behalf;
and enter into arrangements with third parties to provide sales and marketing functions. If we are unable to achieve these objectives,
we will be forced to cease operations.

 Disruptions at the FDA and
other government agencies caused by funding shortages or global health concerns could hinder their ability to hire, retain or deploy key
leadership and other personnel, or otherwise prevent new or modified products from being developed, approved or commercialized in a timely
manner or at all, which could negatively impact our business.

 The ability of the FDA to review
and approve new products can be affected by a variety of factors, including government budget and funding levels, the ability to hire
and retain key personnel and accept the payment of user fees, and statutory, regulatory, and policy changes. Average review times at the
agency have fluctuated in recent years as a result. In addition, government funding of other government agencies that fund research and
development activities is subject to the political process, which is inherently fluid and unpredictable.

 Our gene therapy product candidates
are still in development and will require extensive clinical testing before we are prepared to submit an application for marketing approval
to regulatory authorities. We cannot predict with any certainty if or when we might submit any such application for regulatory approval
for our product candidates or whether any such application will be approved by the applicable regulatory authority in our target markets.
Human clinical trials are expensive and difficult to design and implement, in part because they are subject to rigorous regulatory requirements.
For instance, regulatory authorities may not agree with our proposed endpoints for any clinical trials of our gene therapy product candidates,
which may delay the commencement of our clinical trials.

 Clinical trials are expensive,
time-consuming, difficult to design and implement, and involve an uncertain outcome.

 Our therapeutic product candidates
are still in development and will require extensive clinical testing before we are prepared to submit an application for marketing approval
to regulatory authorities. We cannot predict with any certainty if or when we might submit any such application for regulatory approval
of our product candidates or whether any such application will be approved by the applicable regulatory authority in our target markets.
Human clinical trials are expensive and difficult to design and implement, in part because they are subject to rigorous regulatory requirements.
For instance, regulatory authorities may not agree with our proposed endpoints for any clinical trials of our product candidates, which
may delay the commencement of our clinical trials. The clinical trial process is also time-consuming. We estimate that clinical trials
of our product candidates will take at least several years to complete.

 A number of companies in the biopharmaceutical
industry have suffered significant setbacks in advanced clinical trials due to lack of efficacy or adverse safety profiles, notwithstanding
promising results in earlier trials, and in the regulatory approval process. In addition, the design of a clinical trial, such as endpoints,
inclusion and exclusion criteria, statistical analysis plans, data access protocols and trial sizing, can determine whether its results
will support approval of a product and flaws in the design of a clinical trial may not become apparent until the clinical trial is well
advanced. If we experience delays in the commencement or completion of our clinical trials, or if we terminate a clinical trial prior
to completion, the commercial prospects of our product candidates could be harmed, and our ability to generate revenues may be delayed.
In addition, any delays in our clinical trials could increase our costs, cause a drop in our stock price, slow down the approval process
and jeopardize our ability to commence product sales and generate revenues. Any of these occurrences may harm our business, financial
condition, and results of operations.

 Enrollment and retention
of patients in clinical trials is an expensive and time-consuming process and could be made more difficult or rendered impossible by multiple
factors outside our control.

 We may encounter delays in enrolling,
or be unable to enroll, a sufficient number of patients to complete any of our clinical trials, and even once enrolled we may be unable
to retain a sufficient number of patients to complete any of our trials. Patient enrollment and retention in clinical trials depends on
many factors, including the size of the patient population, the nature of the trial protocol, the effectiveness of our patient recruitment
efforts, delays in enrollment due to travel or quarantine policies, the existing body of safety and efficacy data with respect to the
study candidate, the perceived risks and benefits of gene therapy approaches for the treatment of certain diseases, the number and nature
of competing existing treatments for our target indications, the number and nature of ongoing trials for other product candidates in development
for our target indications, perceived risk of the delivery procedure, patients with pre-existing conditions that preclude their participation
in any trial, the proximity of patients to clinical sites and the eligibility criteria for the study. Furthermore, the results we have
reported in clinical trials to date and any other results we may report in clinical trials of any of our gene therapy product candidates
in the future may make it difficult or impossible to recruit and retain patients in other clinical trials of those gene therapy product
candidates. Similarly, negative results reported by our competitors about their product candidates may negatively affect patient recruitment
in our clinical trials. Delays or failures in planned patient enrollment or retention may result in increased costs, program delays or
both, which could have a harmful effect on our ability to develop our gene therapy product candidates or could render further development
impossible. In addition, we expect to rely on clinical trial sites to ensure proper and timely conduct of our future clinical trials and,
while we intend to enter into agreements governing their services, we will be limited in our ability to control their actual performance.

 Risks Related to Our Technology and Intellectual
Property

 We have licensed a portion
of our intellectual property from our licensors. If we breach any of our license agreements with these licensors, or otherwise experience
disruptions to our business relationships with our licensors, we could lose intellectual property rights that are important to our business.

 We hold rights under license agreements
with our licensors that are important to our business. Our research and development platform is built, in part, around patent rights licensed
from such licensors. Under our existing license agreements, we are subject to various obligations, including diligence obligations with
respect to development and commercialization activities, provision of support with respect to development of licensed intellectual property,
prosecution of intellectual property protection, payment obligations upon achievement of certain milestones and royalties on product sales.
In spite of our efforts, our licensors might conclude that we have materially breached our obligations under such license agreements and
might therefore terminate the license agreements, thereby removing or limiting our ability to develop and commercialize products and technology
covered by these license agreements. If any of these licenses are terminated, or if the underlying patents fail to provide the intended
exclusivity, competitors or other third parties would have the freedom to seek regulatory approval of, and to market, products identical
to ours and we may be required to cease our development and commercialization of product candidates covered by any such licenses. Any
of the foregoing could have a material adverse effect on our competitive position, business, financial condition, results of operations,
and prospects.

 Moreover, disputes may arise regarding
intellectual property subject to a licensing agreement, including:

 the scope of rights granted under license agreements and other interpretation-related issues;

 payment obligations due to licensors under license agreements and other disputes related to the obligations for payment related to intellectual property protection;

 the extent to which our product candidates, technology and processes infringe on intellectual property of a licensor that is not subject to a licensing agreement;

 the sublicensing of patent and other rights under our collaborative development relationships;

 our diligence obligations under license agreements and what activities satisfy those diligence obligations;

 the inventorship and ownership of inventions and know-how resulting from the joint creation or use of intellectual property by our licensors and us; and

 the priority of invention of patented technology.

 In addition, the agreements under
which we currently license intellectual property or technology from third parties are complex, and certain provisions in such agreements
may be susceptible to multiple interpretations.

 The resolution of any contract
interpretation disagreement that may arise could narrow what we believe to be the scope of our rights to the relevant intellectual property
or technology or increase what we believe to be our financial or other obligations under the relevant agreement, either of which could
have a material adverse effect on our business, financial condition, results of operations, and prospects. Moreover, if disputes over
intellectual property that we have licensed prevent or impair our ability to maintain our licensing arrangements on commercially acceptable
terms, we may be unable to successfully develop and commercialize the affected product candidates, which could have a material adverse
effect on our business, financial condition, results of operations, and prospects.

 If we do not obtain required intellectual property
licenses or rights, we could encounter delays in our product development efforts while we attempt to design around other patents or even
be prohibited from developing, manufacturing or selling products requiring these rights or licenses. There is also a risk that legal disputes
may arise as to the rights to technology developed in collaboration with other parties, all with attendant risk, distraction, expense,
and lack of predictability.

 If we are unable to obtain
and maintain sufficient intellectual property protection for our product candidates, or if the scope of the intellectual property protection
is not sufficiently broad, our ability to commercialize our product candidates successfully and to compete effectively may be adversely
affected.

 We rely upon a combination of
patents, trademarks, trade secrets and confidentiality agreements – either that we own or possess or that are owned or possessed
by our licensors that are licensed to us – to protect the intellectual property related to our technology and product candidates.
When we refer to "our" technologies, inventions, patents, provisional patents, patent applications or other intellectual property
rights, we are referring to both the rights that we own or possess as well as those that we license, many of which are critical to our
intellectual property protection and our business. For example, the product candidates and platform technology we have licensed from our
licensors are protected primarily by patent or patent applications of our licensors that we have licensed and as confidential know-how
and trade secrets. If the intellectual property that we rely on is not adequately protected, competitors may be able to use our technologies
and erode or negate any competitive advantage we may have.

 The patentability of inventions
and the validity, enforceability and scope of patents in the biotechnology field is uncertain because it involves complex legal, scientific
and factual considerations, and it has in recent years been the subject of significant litigation. Moreover, the standards applied by
the U.S. Patent and Trademark Office, or USPTO, and non-U.S. patent offices in granting patents are not always applied uniformly or predictably.
For example, there is no uniform worldwide policy regarding patentable subject matter or the scope of claims allowable in biotechnology
patents.

 There is no assurance that all
potentially relevant prior art relating to our patents and patent applications is known to us or has been found in the instances where
searching was done. We may be unaware of prior art that could be used to invalidate an issued patent or prevent a pending patent application
from issuing as a patent. There also may be prior art of which we are aware, but which we do not believe affects the validity or enforceability
of a claim of one of our patents or patent applications, which may, nonetheless, ultimately be found to affect the validity or enforceability
of such claim. We also may not be able to obtain full patent protection from provisional patents for which we have sought or will seek
further patent protection. As a consequence of these and other factors, our patent applications may fail to result in issued patents with
claims that cover our product candidates in the U.S. or in other countries.

 Even if patents have issued or
do successfully issue from patent applications, and even if these patents cover our product candidates, third parties may challenge the
validity, enforceability or scope thereof, which may result in these patents being narrowed, invalidated or held to be unenforceable.
No assurance can be given that if challenged, our patents would be declared by a court to be valid or enforceable.

 Even if unchallenged, our patents
and patent applications or other intellectual property rights may not adequately protect our intellectual property, provide exclusivity
for our product candidates or prevent others from designing around our claims. The possibility exists that others will develop products
on an independent basis which have the same effect as our product candidates and which do not infringe our patents or other intellectual
property rights, or that others will design around the claims of patents that we have had issued that cover our product candidates. If
the breadth or strength of protection provided by our patents and patent applications with respect to our product candidates is threatened,
it could jeopardize our ability to commercialize our product candidates and dissuade companies from collaborating with us.

 We may also desire to seek a license
from a third party who owns intellectual property that may be useful for providing exclusivity for our product candidates, or for providing
the ability to develop and commercialize a product candidate in an unrestricted manner. There is no guarantee that we will be able to
obtain a license from such a third party on commercially reasonable terms, or at all.

 In addition, the United States
Patent and Trademark Office (USPTO) and various foreign governmental patent agencies require compliance with a number of procedural, documentary,
fee payment and other similar provisions during the patent application process. While an inadvertent lapse can in many cases be cured
by payment of a late fee or by other means in accordance with the applicable rules, there are situations in which noncompliance can result
in abandonment or lapse of the patent or patent application, resulting in partial or complete loss of patent rights in the relevant jurisdiction.

 We and our licensors have filed
a number of patent applications covering our product candidates or methods of using or making those product candidates. We cannot offer
any assurances about which, if any, patents will be issued with respect to these pending patent applications, the breadth of any such
patents that are ultimately issued or whether any issued patents will be found invalid and unenforceable or will be threatened by third
parties. Because patent applications in the U.S. and most other countries are confidential for a period of time after filing, and some
remain so until issued, we cannot be certain that we or our licensors were the first to file any patent application related to a product
candidate. We or our licensors may also become involved in proceedings regarding our patents, including patent infringement lawsuits,
interference or derivation proceedings, oppositions, and inter partes and post-grant review proceedings before the USPTO, the European
Patent Office and other non-U.S. patent offices.

 Third-party claims of intellectual
property infringement may prevent or delay our development and commercialization efforts.

 Our success will depend in part
on our ability to commercialize our product candidates without infringing the proprietary rights of others. While some of the intellectual
property utilized in our product candidates is owned, some is licensed from our licensors, who hold patents and provisional patents in
their names. We have not conducted extensive freedom of use patent searches and no assurance can be given that patents do not exist or
could be issued which would have an adverse effect on our ability to market our technology or maintain our competitive position with respect
to our technology. We also cannot be sure that patents or provisional patents filed by others are valid or will be upheld if challenged.
It is possible that there are additional patents that may cover certain other aspects of technology used in our product candidates that
is not covered by our licensed intellectual property. If our licensed technology or other subject matter are claimed under other United
States patents or other international patents or are otherwise protected by third party proprietary rights,

 we or our licensors may be
subject to infringement actions. In such event, we may challenge the validity of such patents or other proprietary rights or we may be
required to obtain licenses from such companies in order to develop, manufacture or market our technology. There can be no assurances
that we would be successful in a challenge or be able to obtain such licenses or that such licenses, if available, could be obtained on
commercially reasonable terms. Furthermore, the failure to succeed in a challenge, develop a commercially viable alternative or obtain
needed licenses could have significant adverse consequences to the development of our pipeline. Adverse consequences include delays in
marketing some or all of our product candidates based on our technology or the inability to proceed with the development, manufacture
or sale of products requiring such licenses. If we defend ourselves against charges of patent infringement or to protect our proprietary
rights against third parties, substantial costs will be incurred regardless of whether we are successful. Such proceedings are typically
protracted with no certainty of success. An adverse outcome could subject us to significant liabilities to third parties and force us
to curtail or cease the research and development of our technology.

 Parties making claims against
us may obtain injunctive or other equitable relief, which could effectively block our ability to further develop and commercialize our
product candidates. Defense of these claims, regardless of their merit, would involve substantial litigation expense and would be a substantial
diversion of resources from our business. In the event of a successful claim of infringement against us, we may have to pay substantial
damages, including treble damages and attorneys' fees for willful infringement, pay royalties, redesign our infringing products
or obtain one or more licenses from third parties, which may be impossible or require substantial time and monetary expenditure. Additionally,
parties making claims against us may be able to sustain the costs of complex patent litigation more effectively than we can because they
have substantially greater resources. Furthermore, because of the substantial amount of discovery required in connection with intellectual
property litigation or administrative proceedings, there is a risk that some of our confidential information could be compromised by disclosure.
In addition, any uncertainties resulting from the initiation and continuation of any litigation could have a material adverse effect on
our ability to raise additional funds or otherwise have a material adverse effect on our business, results of operations, financial condition
and prospects.

 Issues in the development
and use of AI, including machine learning and computer vision, in Renovaro Cube's AI platform may result in reputational harm
or liability.

 AI is
integrated into Renovaro Cube's and BioSymetrics' platforms and is a significant element of each of their business offerings
going forward. As with many developing technologies, AI presents risks, challenges and unintended consequences that could affect its further
development, adoption, and use, and therefore Renovaro Cube's and BioSymetrics' business. AI algorithms and training methodologies
may be flawed. Data sets may be insufficient, of poor quality, or contain biased information. Inappropriate or controversial data practices
by data scientists, engineers, and end-users of Renovaro Cube's or BioSymetrics' systems could impair the acceptance
of AI solutions. If the analyses that AI applications assist in producing are deficient or inaccurate, Renovaro Cube or BioSymetrics could
be subjected to competitive harm, potential legal liability, and brand or reputational harm. Some uses of AI present ethical issues, and
Renovaro Cube's or BioSymetrics' judgment as to the ethical concerns may not be perceived as accurate. While Renovaro Cube
and BioSymetrics aim to develop and use AI responsibly and attempt to identify and mitigate ethical and legal issues presented by its
use, Renovaro Cube and BioSymetrics may be unsuccessful in identifying or resolving issues before they arise. If Renovaro Cube or BioSymetrics
use AI as part of their platform in a manner that is controversial or perceived as unethical, this may lead to adverse results for Renovaro
Cube's or BioSymetrics' financial condition and operations or the financial condition and operations of their collaborators
or vendors, which may further lead to Renovaro Cube or BioSymetrics experiencing competitive harm, legal liability and brand or reputational
harm. In addition, AI-related issues, deficiencies and/or failures could give rise to legal and/or regulatory action, including with respect
to proposed legislation regulating AI in jurisdictions such as the European Union and others, and as a result of new applications of existing
data protection, privacy, intellectual property, and other laws.

 Failure
of, or defects in, Renovaro Cube's or BioSymetrics' machine learning and cloud-based computing infrastructure, or
increased regulation in the machine learning space, could impair their ability to process data, develop products, or provide test results,
and harm their business and results of operations.

 The design,
development, maintenance and operation of Renovaro Cube's and BioSymetrics' technologies over time is expensive and complex,
and may involve unforeseen difficulties including material performance problems, undetected defects or errors. Overcoming technical obstacles
and correcting defects or errors could prove to be impossible or impracticable, and the costs incurred may be substantial and adversely
affect either's results of operations. Additionally, regulation in the machine learning space is constantly evolving and may make
it difficult for Renovaro Cube or BioSymetrics to continue using its machine learning approach. If Renovaro Cube's or BioSymetrics'
technology does not function reliably, fails to meet expectations in terms of performance, or cannot be fully utilized due to increasing
regulation, we may be unable to provide, or its customers may stop using, our products.

Cube currently hosts all of its data on, and conducts its data analysis through, local hosting facilities. Any technical problems
or outages that may arise in connection with these hosting facilities could result in the loss of Renovaro Cube's data or delayed
or ineffective data processing. A variety of factors, including infrastructure changes, human or software errors, viruses, malware, security
attacks, fraud, spikes in customer usage, or denial of service issues could cause interruptions in Renovaro Cube's service. Such
service interruptions may reduce or inhibit Renovaro Cube's ability to provide its products, delay any further clinical validation
and any future clinical studies, and damage its relationships with its customers. Renovaro Cube could also be exposed to potential lawsuits,
liability claims or regulatory actions, if, for example, Renovaro Cube's local servers experienced a data privacy breach. If Renovaro
Cube was required to transfer its data to an alternative hosting provider, the transfer and acclimation to the new provider could result
in significant business delays and require additional resources.

 Real or perceived errors,
failures, or bugs in Renovaro Cube's or BioSymetrics' platform and future products could adversely affect their business,
results of operations, financial condition, and growth prospects.

 Renovaro Cube's and BioSymetrics'
platforms are, and their future products will be, complex, and therefore, undetected errors, failures, bugs, or defects may be present
in such platform or products or occur in the future in their platform or products, their technology or software or the technology or software
they license from third parties, including open source software, especially when updates or new products are released. Such software and
technology is used in information technology ("IT") environments with different operating systems, system management software,
devices, databases, servers, storage, middleware, custom and third-party applications, and equipment and networking configurations, which
may cause errors, failures, bugs, or defects in the IT environment into which such software and technology is deployed. This diversity
increases the likelihood of errors, failures, bugs, or defects in those IT environments. Some of the features in Renovaro Cube's
and BioSymetrics' platforms are powered by machine learning and AI, which depend on datasets and algorithms that could be flawed,
including through inaccurate, insufficient, outdated, or biased data. Despite testing by Renovaro Cube and BioSymetrics, real or perceived
errors, failures, bugs, or defects may not be found until customers use their products. Real or perceived errors, failures, bugs, or defects
in Renovaro Cube's or BioSymetrics' products could result in negative publicity, loss of or delay in market acceptance of
their platforms or future products and harm to their brand, loss of investor confidence, weakening of our competitive position, claims
by customers for losses sustained by them, or failure to meet the stated service level commitments in customer agreements. In such an
event, Renovaro Cube or BioSymetrics may be required, or may choose, for customer relations or other reasons, to expend significant additional
resources in order to help correct the problem. Any real or perceived errors, failures, bugs, or defects in Renovaro Cube's or BioSymetrics'
products could also impair their ability to attract new customers, retain existing customers, or expand their use of its products, which
would adversely affect Renovaro Cube's or BioSymetrics' business, results of operations and financial condition.

 Renovaro Cube and BioSymetrics
may also be subject to liability claims for damages related to real or perceived errors, failures, bugs, or defects in its platform or
future products. A material liability claim or other occurrence that harms Renovaro Cube's or BioSymetrics' reputation or
decreases market acceptance of its platform or future products may harm its business and results of operations. Finally, since some of
Renovaro Cube's or BioSymetrics' customers use its products for compliance reasons, any errors, failures, bugs, defects, disruptions
in service or other performance problems with Renovaro Cube's or BioSymetrics' products may damage its customers' businesses
and could hurt its reputation.

Cube's or BioSymetrics' internal computer systems, or those expected to be used by its third-party research institution collaborators
or other contractors or consultants, may fail or suffer security breaches.

 Despite
the implementation of security and back-up measures, Renovaro Cube's or BioSymetrics' internal computer, server
and other information technology systems as well as those of its third-party collaborators, consultants, contractors, suppliers
and service providers, may be vulnerable to damage from physical or electronic break-ins, computer viruses, malware, ransomware,
denial of service and other cyber-attacks or disruptive incidents that could result in unauthorized access to, use or disclosure
of, corruption of, or loss of sensitive and/or proprietary data, including personal and health information, and could subject Renovaro
Cube or BioSymetrics to significant liabilities, regulatory and enforcement actions and reputational damage. For example, the loss of
clinical study data from future clinical studies could result in delays in any regulatory clearance or approval efforts and significantly
increase Renovaro Cube's or BioSymetrics' costs to recover or reproduce the data, and subsequently commercialize its future
products. If Renovaro Cube, BioSymetrics' or either's third-party collaborators, consultants, contractors, suppliers
or service providers were to suffer an attack or breach, for example, that resulted in the unauthorized access to or use or disclosure
of personal or health information, Renovaro Cube or BioSymetrics may have to notify physicians, patients, partners,

 collaborators, government
authorities and the media, and may be subject to investigations, civil penalties, administrative and enforcement actions and litigation,
any of which could harm their business and reputation. Likewise, Renovaro Cube and BioSymetrics rely on third-party research institution
collaborators and other third parties to conduct clinical validation, and similar events relating to their computer systems could also
have a material adverse effect on Renovaro Cube's or BioSymetrics' business. To the extent that any disruption or security
breach were to result in a loss of, or damage to, Renovaro Cube's or BioSymetrics' data or systems, or inappropriate or unauthorized
access to or disclosure or use of confidential, proprietary, or other sensitive, personal, or health information, Renovaro Cube or BioSymetrics
could incur liability and suffer reputational harm, and the development and commercialization of its products could be delayed.

Cube's or BioSymetrics' insurance policies may not be adequate to compensate it for the potential losses arising from such
disruptions, failure, or security breach. In addition, such insurance may not be available to Renovaro Cube or BioSymetrics in the future
on economically reasonable terms, or at all. Further, Renovaro Cube's or BioSymetrics' insurance may not cover all claims
made against it and defending a suit, regardless of its merit, could be costly, divert management attention and harm Renovaro Cube's
or BioSymetrics' reputation.

 If
Renovaro Cube or BioSymetrics is unable to protect the confidentiality of its trade secrets, Renovaro Cube's or BioSymetrics'
business and competitive position would be harmed.

Cube and BioSymetrics rely on trade secrets and confidentiality agreements to protect their know-how, technology, data and other
proprietary information and to maintain a competitive position. Trade secrets and know-how can be difficult to protect. Renovaro
Cube and BioSymetrics expect trade secrets and know-how to, over time, be disseminated within the industry through independent
development, the publication of journal articles describing the methodology and the movement of personnel from academic to industry scientific
positions.

Cube and BioSymetrics each seeks to protect these trade secrets and other proprietary technology, in part, by entering into non-disclosure and
confidentiality agreements with parties who have access to them, such as Renovaro Cube's and BioSymetrics' employees, directors,
corporate collaborators, outside scientific collaborators, contract research organizations ("CROs"), contract manufacturers,
suppliers, service providers, consultants, advisors and other third parties. Renovaro Cube and BioSymetrics also enter into confidentiality
and invention or patent assignment agreements with its employees and consultants, and reminds departing employees when they leave their
employment of their continuing confidentiality obligations. Renovaro Cube and BioSymetrics cannot guarantee that they have entered into
such agreements with each party that may have, or have had, access to trade secrets or proprietary technology and processes. Despite Renovaro
Cube's and BioSymetrics' efforts, any of these parties may breach the agreements and disclose our proprietary information,
including trade secrets, and we may not be able to obtain adequate remedies for such breaches. Enforcing a claim that a party illegally
disclosed or misappropriated a trade secret is difficult, expensive, and time-consuming, and the outcome is unpredictable. Some
courts outside the respective jurisdictions of BioSymetrics and Renovaro Cube are less willing or unwilling to protect trade secrets.
For example, in China, claims regarding infringement or misappropriation of trade secrets are difficult to prove, and consequently plaintiffs
are rarely successful in bringing these claims. If any of Renovaro Cube's or BioSymetrics' trade secrets were to be lawfully
obtained or independently developed by a competitor or other third party, Renovaro Cube and BioSymetrics would have no right to prevent
them from using that technology or information to compete with us. If any of Renovaro Cube's or BioSymetrics' trade secrets
were to be misappropriated by, disclosed to, or independently developed by a competitor or other third party, Renovaro Cube's or
BioSymetrics' competitive position could be materially and adversely harmed.

Cube and BioSymetrics have and may enter into collaboration, license, contract research and/or manufacturing relationships with contract
organizations that operate in certain countries that are at heightened risk of theft of technology,
data and intellectual property through direct intrusion by private parties or foreign actors, including those affiliated with or controlled
by state actors. Accordingly, Renovaro Cube's and BioSymetrics' efforts to protect and enforce their intellectual property
rights around the world may be inadequate to obtain a significant commercial advantage from the intellectual property that Renovaro Cube
and BioSymetrics develops or licenses, and we may be at heightened risk of losing proprietary intellectual property rights around the
world, including outside of such countries, to the extent such theft or intrusion destroys the proprietary nature of its intellectual
property.

 We
depend on our information technology and telecommunications systems and those of third parties, the failure or disruption of which could
harm our business.

 We depend
on information technology and telecommunications systems, including those provided by third parties and their vendors, for significant
elements of our operations, such as our information management systems, research and development, scientific and medical data analysis
and general administrative activities. In addition, our third-party service providers depend upon technology and telecommunications
systems provided by outside vendors. We expect to expand and strengthen a number of enterprise software systems that affect a broad range
of business processes and functions, including, for example, systems handling human resources, financial controls and reporting, customer
relationship management, regulatory compliance, security controls and other infrastructure operations. These expansions may prove more
difficult than we expect and could cause disruptions in our operations or additional expense.

 Information technology and telecommunications
systems are vulnerable to damage from a variety of sources, including telecommunications or network failures, malicious human acts and
natural disasters. Moreover, despite network security and back-up measures, some of our servers are potentially vulnerable to
physical or electronic break-ins, computer viruses and similar disruptive events. Despite the precautionary measures we have
taken to detect and prevent or solve problems that could affect our information technology and telecommunications systems, failures or
significant downtime of these systems or those used by its third-party service providers and their vendors could prevent us
from conducting tests, preparing and providing our orts to future customers, billing payors, conducting research and development activities,
maintaining our financial controls and other reporting functions, and managing the administrative aspects of our business. In addition,
the loss of formulas or data from completed, ongoing or planned pre-clinical studies could result in delays in our regulatory approval
efforts and significantly increase our costs to recover or reproduce the data. To the extent that any disruption or security breach were
to result in a loss of or damage to our data or applications, or inappropriate disclosure of confidential or proprietary information,
we could incur liability and further development of our product candidates could be delayed. Any disruption or loss of information technology
or telecommunications systems on which critical aspects of our operations depend could have an adverse effect on our business.

 Intellectual
property litigation may lead to unfavorable publicity that harms our reputation.

 During
the course of any intellectual property litigation, there could be public announcements of the initiation of the litigation as well as
results of hearings, rulings on motions and other interim proceedings in the litigation. Such announcements could harm our reputation,
the perceived value of our intellectual property or the potential market for our products, which could have a material adverse effect
on our business.

Cube's and BioSymetrics' success depends on our ability to develop and commercialize our technology without infringing, misappropriating,
or otherwise violating the intellectual property of third parties. Third parties may initiate legal proceedings alleging that Renovaro
Cube or BioSymetrics is infringing their intellectual property rights, and if they prevail, could block sales of Renovaro Cube's
or BioSymetrics' products and force us to make large damages and/or royalty payments, which could have a material adverse effect
on the success of our business.

Cube's and BioSymetrics' commercial success in part depends upon our ability, and the ability of our collaborators, to market,
sell and distribute our products and use our proprietary technologies without infringing, misappropriating or otherwise violating the
proprietary rights of third parties. There is considerable intellectual property litigation in the medical technology, biotechnology,
diagnostic and pharmaceutical industries. Renovaro Cube or BioSymetrics may become party to, or threatened with, future adversarial proceedings
or litigation regarding intellectual property rights with respect to its products, including interference proceedings before the United
Kingdom Intellectual Property Office, the European Patent Office, the United States
Patent and Trademark Office and similar bodies in other jurisdictions. Third parties may assert infringement claims against Renovaro Cube
or BioSymetrics based on existing patents or patents that may be issued in the future.

 If Renovaro
Cube or BioSymetrics is found to infringe, misappropriate, or otherwise violate a third party's intellectual property rights, it
could be required to obtain a license from such third party to continue developing, marketing, selling and distributing our products,
or to cease using the infringing technology. However, we may not be able to obtain any required license on commercially reasonable terms
or at all. Even if we were able to obtain a license, it could be non-exclusive, thereby giving our competitors access to the
same technologies licensed to us. In addition, We could be found liable for monetary damages, including treble damages if it is found
to have willfully infringed a patent and attorneys' fees if the court finds the case to be exceptional. A finding of infringement,
misappropriation, or other violation could prevent us from commercializing our products or force us to cease some of our operations, which
could materially harm our business. Claims that Renovaro Cube or BioSymetrics has misappropriated the confidential information or trade
secrets of third parties could have a similar negative impact on our business.

 Even
if resolved in our favor, litigation or other legal proceedings relating to intellectual property claims may cause us to incur significant
expenses and could distract our personnel from their normal responsibilities. Such litigation or proceedings could substantially increase
our operating losses and reduce the resources available for development activities or any future sales, marketing, or distribution activities.
We may not have sufficient financial or other resources to conduct such litigation or proceedings adequately. Some of our competitors
may be able to sustain the costs of such litigation or proceedings more effectively than we can because of their greater financial resources
and more mature and developed intellectual property portfolios. Uncertainties resulting from the initiation and continuation of patent
litigation or other proceedings could have a material adverse effect on our ability to compete in the marketplace.

Cube's and BioSymetrics' use of open-source software could subject our proprietary technology to unwanted open-source license
conditions that could negatively impact its business.

 A portion
of our technology capabilities incorporates open-source software, and we may incorporate open-source software into
other offerings or products in the future. If an author or other third party that distributed such open-source software to Renovaro
Cube or BioSymetrics were to allege that we had not complied with the conditions of one or more of these licenses, we could be required
to incur significant legal expenses defending against such allegations. Further, the outcome of such litigation may be particularly uncertain
in some cases, because there is little legal precedent governing the interpretation of certain terms of common open-source licenses. In
addition, if Renovaro Cube or BioSymetrics combines its proprietary software with open-source software in a certain manner and
makes it available to others, under some open-source licenses, it could be required to license or make available the source
code of its proprietary software, which could substantially help its competitors develop products that are similar to or better than ours
and harm our business.

 The
success and growth of Renovaro Cube's or BioSymetrics' business depends upon their ability to continuously innovate and develop
new products and technologies.

Cube's and BioSymetrics' solutions are technology-driven platforms that rely on innovation to remain competitive. The process
of developing new technologies and products is complex, and we have built and seek to further develop our own technology using the latest
in AI and machine learning, cloud-based technologies and other tools to differentiate our products and technologies. In addition,
our dedication to incorporating technological advancements into our AI platforms requires significant financial and personnel resources
and talent. Our development efforts with respect to these initiatives could distract management from current operations and could divert
capital and other resources from other growth initiatives important to our business. We operate in an industry experiencing rapid technological
change and frequent product introductions. We may not be able to make technological improvements as quickly as demanded by our customers,
or we may not be able to accurately predict the demand or growth of its technological investments, which could harm its ability to attract
customers and have a material and adverse effect on its business, results of operations, financial condition and future prospects. In
addition, we may not be able to effectively implement new technology-driven products and services as quickly as our competitors or be
successful in marketing these products and services to potential customers. If we are unable to successfully and timely innovate, we could
experience reputational damage and decreased demand for our AI platforms and other products and technologies and our growth, business,
results of operations, financial condition and future prospects could be materially and adversely affected.

Cube's and BioSymetrics' AI platform and other related products may become obsolete due to fast growing technological innovations
or the entry of competitors with more financial and brand power.

 AI is a fast-growing industry
and Renovaro Cube and BioSymetrics must successfully adapt and manage technological advancements in AI and AI-related markets,
as well as effectively compete with the emergence of additional competitors in the AI industry in order to maintain and grow AI business
and products. Thus, the success of Renovaro Cube's or BioSymetrics' AI platform, other products and business depends in large
part on their ability to keep pace with rapid technological changes in the development and implementation of AI products. For example,
the development of groundbreaking technological innovations in AI, or innovations that would render AI obsolete, would harm Renovaro Cube's
or BioSymetrics' business and make its platform or other products less durable. Further, the entry of competitors into the AI market
that have more financial and brand power could cause Renovaro Cube's or BioSymetrics' share of the market to be significantly
reduced thereby negatively affecting their business, operating results and financial condition.

 We may not be able to protect
our intellectual property rights throughout the world.

 Filing, prosecuting and defending
patents on our product candidates in all countries throughout the world would be prohibitively expensive, and our intellectual property
rights in some countries outside the United States can be less extensive than those in the United States. In addition, the laws of some
foreign countries do not protect intellectual property rights to the same extent as federal and state laws in the United States. Consequently,
we may not be able to prevent third parties from practicing our inventions in all countries outside the United States, or from selling
or importing products made using our inventions in and into the United States or other jurisdictions. Competitors may use our technologies
in jurisdictions where we have not obtained patent protection to develop their own products and may also export infringing products to
territories where we have patent protection, but enforcement is not as strong as that in the United States. These products may compete
with our products and our patents or other intellectual property rights may not be effective or sufficient to prevent them from competing.

 Risks Related to Employee
Matters and Managing Growth

 Our success depends on our ability to attract and retain highly skilled employees in artificial intelligence,
data science, and biomedical research, and competition for such talent is intense.

 We have limited corporate infrastructure and may face challenges in managing growth, which could strain
our resources and delay development.

 Periods of uncertainty or rapid growth may make it difficult to maintain company culture and employee
engagement, which could negatively affect execution of our business objectives.

 The loss of key members of our management or technical teams could disrupt our operations and harm our
business prospects.

 We rely on consultants and contractors for certain specialized functions, which may create challenges
in retaining institutional knowledge and ensuring continuity.

 Recruiting, training, and retaining qualified personnel may require significant costs, and failure to
manage these costs could adversely affect our business and financial results.

 We have limited corporate
infrastructure and may experience difficulties in managing growth.

 As of June 30, 2025, we had 29
full-time employees. We rely on third-party contractors for the provision of professional, scientific, regulatory, and other services.
As our development and commercialization plans and strategies develop, we may need additional managerial, scientific, operational, financial,
and other resources. Our management may need to divert a disproportionate amount of its attention away from our day-to-day operations
and devote a substantial amount of time to managing these growth activities. We might not be able to effectively manage the expansion
of our operations, which may result in weaknesses in our infrastructure, operational inefficiencies, loss of business opportunities, loss
of employees and reduced productivity among remaining employees. Our expected growth could require significant capital expenditures and
may divert financial resources from other projects, such as the development of our current and potential future product candidates. If
our management is unable to effectively manage our growth, our expenses may increase more than expected and our ability to generate and
grow revenue could be reduced and we might not be able to implement our business strategy. Our future financial performance, our ability
to commercialize product candidates, develop a scalable infrastructure and compete effectively will depend, in part, on our ability to
effectively manage any future growth.

 Management
and employee turnover creates uncertainties and could harm our business.

 We have
experienced significant turnover in our executive leadership and management in recent years. Changes to strategic or operating goals,
which oftentimes occur with the appointment of new executives and board members, can create uncertainty, may negatively impact our ability
to execute quickly and effectively, and may ultimately be unsuccessful. In addition, executive leadership transition periods are often
difficult as the new executives gain detailed knowledge of our operations, and friction can result from changes in strategy and management
style. Management turnover inherently causes some loss of institutional knowledge, which can negatively affect strategy and execution.
Until we integrate new personnel, and unless they are able to succeed in their positions, we may be unable to successfully manage and
grow our business, and our financial condition and ability to become profitable may suffer.

 As we
continue our exploration of strategic alternatives, we may experience additional turnover in our board and senior management. Departures
of our management team and board members have created, and will create if they continue, significant continuity risks and challenges to
our ability to operate our business, assess and manage risks and comply with applicable laws. If key members of our senior management
team depart, it will be important that we attract and retain qualified managers promptly and develop and implement an effective succession
plan. We expect to face significant competition in attracting experienced executives and other key personnel, and there can be no assurance
that we will be able to do so. Further, to the extent we experience additional management turnover, competition for top management is
high and it may take months to find a candidate that meets our requirements. If we are unable to attract and retain qualified management
personnel, our business could suffer.

 We also
experience competition for the hiring of scientific and clinical personnel from universities and research institutions. Further, inflationary
pressure may increase our costs, including employee compensation costs or result in employee attrition to the extent our compensation
does not keep up with inflation, particularly if our competitors' compensation does.

Cube and BioSymetrics are highly dependent on their key personnel. If Renovaro Cube or BioSymetrics is not successful in attracting, motivating
and retaining highly qualified personnel, they may not be able to successfully implement their business strategy.

Cube's and BioSymetrics' ability to compete in the highly competitive AI-driven healthcare technology industry depends upon
its ability to attract, motivate and retain highly qualified personnel. We are highly dependent on our executive management team and its
scientific, medical, technological and engineering personnel, all of whom have been working together as a group for only a limited period
of time. The loss of the services provided by any of our executive officers, other key employees and other scientific and medical advisors,
and our inability to find suitable replacements as needed, could result in delays in commercialization of its products and harm our business.
Renovaro Cube and BioSymetrics do not maintain "key person" insurance policies on the lives of these individuals or the lives
of any of their other employees.

Cube is headquartered in Amsterdam, the Netherlands, a region in which many other healthcare companies, technology companies and academic
and research institutions are headquartered. Competition for personnel is intense and the turnover rate can be high, which may limit Renovaro
Cube's ability to hire and retain highly qualified personnel on acceptable terms or at all. Renovaro Cube expects that it may need
to recruit talent from outside of its region, and doing so may be costly and difficult. If Renovaro Cube is unable to attract and retain
highly qualified personnel, its ability to develop and commercialize its products may be limited.

 If
Renovaro Cube or BioSymetrics is unable to scale its operations successfully to support demand for its products following the launch of
its platform, its business could suffer.

 As and
to the extent demand increases beyond Renovaro Cube's or BioSymetrics' expectations following the launch of each's platform,
Renovaro Cube and BioSymetrics will likely need to start to ramp up operating capacity. We will need to implement new infrastructure,
data processing capabilities, customer service, billing and systems processes, and expand internal quality assurance program and technology
to support operations on a larger scale. We will also need collaboration arrangements with third-party laboratories to process its physical
tests or, if processing of such tests is not fully outsourced to support demand, will need to obtain equipment and certified and licensed
laboratory personnel to process these physical tests internally. We may face difficulties increasing the scale of operations, including
implementing changes in infrastructure or programs or acquiring additional equipment or personnel. As we refine our products and develop
additional products, Renovaro Cube and BioSymetrics may need to introduce new equipment, implement new systems, technology, controls
and procedures, and hire personnel with different qualifications, licenses or certifications.

 The value
of Renovaro Cube's and BioSymetrics' products will depend, in part, on our ability to perform tests, whether through a licensed
provider or internally, and return results to providers on a timely basis and at an appropriate quality standard, and on our reputation
for such timeliness and quality. Failure to establish necessary arrangements with licensed providers, to implement necessary procedures,
to transition to new equipment or processes, or to hire the appropriately qualified personnel could result in higher costs of processing,
longer turnaround times or an inability to meet market demand. There can be no assurance that Renovaro Cube, BioSymetrics, or any such
licensed provider will be able to perform tests on a timely basis at a level consistent with demand, that we will be able to maintain
the quality of our test results as we scale our commercial operations, or that we will be successful in responding to the potential growing
complexity of its operations, including the related data analysis requirements.

 In addition,
Renovaro Cube's and BioSymetrics' growth may place a significant strain on its management, operating and financial systems,
research and development, and its sales, marketing, and administrative resources. As a result of growth, our operating costs may escalate
even faster than planned, and some of its internal systems may need to be enhanced or replaced. If Renovaro Cube or BioSymetrics cannot
effectively manage expanding operations and costs, Renovaro Cube or BioSymetrics may not be able to grow successfully or it may grow at
a slower pace, and its business could be adversely affected.

Cube and BioSymetrics will need to grow the size and capabilities of their organizations, and may experience difficulties in managing
this growth.

 As of
June 30, 2025, Renovaro Cube had 14 full-time employees, and BioSymetrics had 6. As our growth plan and strategies develop, it must add
a significant number of additional managerial, operational, financial and other personnel. Future growth will impose significant added
responsibilities on members of management, including:

 identifying, recruiting, integrating, retaining and motivating additional employees;

 managing its internal development efforts effectively, including creating compliant programs and processes, and managing the regulatory requirements for its products, while complying with its contractual obligations to contractors and other third parties;

 expanding its operational, financial and management controls, reporting systems and procedures; and

 managing the increasing complexity associated with a larger organization and expanded operations.

Cube's and BioSymetrics' future financial performance and their ability to commercialize their respective products will depend,
in part, on their ability to effectively manage any future growth. Renovaro Cube's and BioSymetrics' management may also have
to divert a disproportionate amount of their attention away from day-to-day activities in order to manage these growth activities.
Renovaro Cube's and BioSymetrics' ability to successfully manage expected growth is uncertain given the fact that Renovaro
Cube has been in full operation as an independent company focusing on cancer diagnostics AI only since 2018, and BioSymetrics similarly
since 2017. Renovaro Cube's and BioSymetrics' executive management team's lack of long-term experience working
together may adversely impact their ability to effectively manage its business and growth.

 If Renovaro
Cube or BioSymetrics is not able to effectively expand its organization by hiring new employees, each may not be able to successfully
implement the tasks necessary to commercialize its products, which would have a negative impact on Renovaro Cube's or BioSymetrics'
business and result of operations.

Cube's or BioSymetrics' employees, independent contractors, consultants, commercial partners and vendors may engage in misconduct
or other improper activities, including noncompliance with regulatory standards and requirements.

Cube and BioSymetrics are exposed to the risk of fraud, misconduct, or other illegal activity by its employees, independent contractors,
consultants, commercial partners and vendors. Misconduct by these parties could include intentional, reckless and negligent conduct that
fails to comply with the rules and regulations of the Centers for Medicare & Medicaid Services (the "CMS"), the FDA, the
EMA, the MRHA and other comparable regulatory authorities; provide true, complete and accurate information to such regulatory authorities;
comply with manufacturing and clinical laboratory standards; comply with healthcare fraud and abuse laws in the United Kingdom, Europe,
Canada, and, in the future, the United States and similar fraudulent misconduct laws; or report financial information or data accurately
or to disclose unauthorized activities to Renovaro Cube or BioSymetrics. When Renovaro Cube begins commercializing its products in the
United Kingdom and Europe and, in the future, the United States, its potential exposure under such laws will increase significantly, and
its costs associated with compliance with such laws are also likely to increase. In particular, research, sales, marketing, education
and other business arrangements in the healthcare industry are subject to extensive laws designed to prevent fraud, kickbacks, self-dealing and
other abusive practices,

 as well as off-label product promotion. These laws and regulations may restrict or prohibit a wide
range of pricing, discounting, educating, marketing and promotion, sales and commission, certain customer incentive programs and other
business arrangements generally. Activities subject to these laws also involve the improper use of information obtained in the course
of clinical validation, which could result in regulatory sanctions and cause serious harm to Renovaro Cube's reputation. Renovaro
Cube and BioSymetrics have each adopted a code of business conduct and ethics, but it is not always possible to identify and deter misconduct
by employees and third parties, and the precautions taken to detect and prevent this activity may not be effective in controlling unknown
or unmanaged risks or losses or in protecting each entity from governmental investigations or other actions or lawsuits stemming from
a failure to be in compliance with such laws. If any such actions are instituted against Renovaro Cube or BioSymetrics, and either is
not successful in defending itself or asserting its rights, those actions could have a significant impact on each's business, including
the imposition of significant fines or other sanctions. Even if it is later determined after an action is instituted against Renovaro
Cube or BioSymetrics that either was not in violation of these laws, Renovaro Cube or BioSymetrics may be faced with negative publicity,
incur significant expenses defending its actions and have to divert significant management resources from other matters.

 Risks Related To Our Business Operations

 Our business plan may lead
to the initiation of one or more product development programs, the discontinuation of one or more development programs, or the execution
of one or more transactions that investors do not agree with or that investors do not perceive as favorable to their investment in our
Common Stock.

 We are pursuing a strategy to,
dependent upon raising sufficient funding to do so, leverage our clinical experience and expertise for the clinical development and regulatory
approval of our gene therapy product candidates and advance our AI-driven healthcare technology. As part of our ongoing business strategy,
we continue to explore potential opportunities to acquire or license new product candidates and to collaborate on our existing products
in development. We cannot be certain that our product candidates will be successfully developed, or that the early clinical trial results
of our therapeutic product candidates will be predictive of future clinical trial results. During 2022, we decided to abandon our pan-coronavirus
and influenza pipelines as the results did not support further development. We again may determine at any time that one or more of our
in-licensed product candidates is not suitable for continued development due to cost, feasibility of obtaining regulatory approvals or
any other reason, and may terminate the related license.

 Our business plan requires us
to be successful in a number of challenging, uncertain and risky activities, including pursuing development of our gene therapy product
candidates in indications for which we have limited or no human clinical data, designing and executing a nonclinical and/or clinical development
program for our product candidates, building internal or outsourced gene therapy capabilities, converting early stage gene therapy research
efforts into clinical development opportunities, identifying additional promising new assets for development that are available for acquisition
or in-license and that fit our strategic focus and identifying potential partners to collaborate on our products. We may not be successful
at one or more of the activities required for us to execute this business plan. In addition, we may consider other strategic alternatives,
such as mergers, acquisitions, divestitures, joint ventures, partnerships and collaborations. We cannot be sure when or if any type of
transaction will result. Even if we pursue a transaction, such transaction may not be consistent with our stockholders' expectations
or may not ultimately be favorable for our stockholders, either in the shorter or longer term.

 Our growth prospects and the future
value of our Company are primarily dependent on the progress of our ongoing and planned development programs for our product candidates
as well as the outcome of our ongoing business development efforts and pipeline progression, together with the amount of our remaining
available cash. The development of our product candidates and the outcome of our ongoing business development efforts and pipeline are
highly uncertain. We expect to continue to reassess and make changes to our existing development programs and pipeline strategy. Our plans
for our development programs may be affected by the results of competitors' clinical trials of product candidates addressing our
current target indications, and our business development efforts and pipeline progression may also be affected by the results of competitors'
ongoing research and development efforts. We may modify, expand or terminate some or all our development programs, clinical trials or
collaborative research programs at any time as a result of new competitive information or as the result of changes to our product pipeline
or business development strategy.

 If serious adverse events
or other undesirable side effects or safety concerns attributable to our product candidates occur, they may adversely affect or delay
our clinical development and commercialization of some or all of our product candidates.

 Undesirable side effects or safety
concerns caused by our product candidates could cause us or regulatory authorities to interrupt, delay or halt our clinical trials and
could result in a more restrictive label or the delay or denial of regulatory approval. If treatment-related serious adverse events ("SAEs")
or other undesirable side effects or safety concerns, or unexpected characteristics attributable to our product candidates are observed
in any future clinical trials, they may adversely affect or delay our clinical development and commercialization of the effected product
candidate, and the occurrence of these events could have a material adverse effect on our business and financial prospects. Results of
our future clinical trials could reveal a high and unacceptable severity and prevalence of adverse side effects. In such an event, our
trials could be suspended or terminated, and the FDA or other regulatory agency could order us to cease further development of or deny
approval of our product candidates for any or all targeted indications. The drug-related side effects could affect patient recruitment
or the ability of enrolled patients to complete the trial or result in potential product liability claims.

 Additionally, if any of our product
candidates receives marketing approval and we or others later identify undesirable or unacceptable side effects or safety concerns caused
by these product candidates, a number of potentially significant negative consequences could result, including:

 regulatory authorities may withdraw, suspend, or limit approvals of such products and require us to take them off the market;

 regulatory authorities may require the addition of labeling statements, specific warnings, a contraindication or field alerts to physicians and pharmacies;

 regulatory authorities may require a medication guide outlining the risks of such side effects for distribution to patients, or that we implement a REMS or REMS-like plan to ensure that the benefits of the product outweigh its risks;

 we may be required to change the way a product is distributed or administered, conduct additional clinical trials, or change the labeling of a product;

 we may be required to conduct additional post-marketing studies or surveillance;

 we may be subject to limitations on how we may promote the product;

 sales of the product may decrease significantly;

 we may be subject to regulatory investigations,

 we may be subject to government enforcement actions, litigation, or product liability claims; and

 our products may become less competitive, or our reputation may suffer.

 Any of these events could prevent
us or any collaborators from achieving or maintaining market acceptance of our product candidates or could substantially increase commercialization
costs and expenses, which in turn could delay or prevent us from generating revenue from the sale of our product candidates.

Cube's and BioSymetrics' business is subject to economic, political, regulatory and other risks associated with international
operations.

Cube's and BioSymetrics' business is subject to risks associated with conducting business internationally. For example, some
of Renovaro Cube's and BioSymetrics' suppliers and parties with whom they have collaborative relationships are located outside
of the United States, including in Canada, the United Kingdom, and Israel. Accordingly, Renovaro Cube's and BioSymetrics'
future results could be harmed by a variety of factors, including:

 economic weakness, including inflation, or political instability in particular foreign economies and markets;

 challenges enforcing its contractual and intellectual property rights, especially in those foreign jurisdictions that do not respect and protect intellectual property rights to the same extent as the Netherlands;

 changes in foreign laws, regulations and customs, tariffs and trade barriers;

 changes in foreign currency exchange rates;

 changes in a specific countries or region's political or economic environment;

 negative consequences from changes in tax laws;

 trade protection measures, import or export licensing requirements or other restrictive actions by the Netherlands or foreign governments;

 compliance with tax, employment, immigration and labor laws for employees living or traveling abroad;

 workforce uncertainty in countries where labor unrest is more common than in the Netherlands;

 difficulties associated with staffing and managing international operations, including differing labor relations; and

 business interruptions resulting from geo-political actions, including war and terrorism, pandemics, or natural disasters, including earthquakes, typhoons, floods and fires.

 If
we are sued for product or professional liability, we could face substantial liabilities that exceed our resources.

Cube's business depends upon its ability to obtain reliable and accurate test results that incorporate rapidly evolving understanding
of how to interpret minute signals detected by Renovaro Cube's assays as indications of potential presence of disease. Actual or
perceived errors resulting from laboratory or reporting errors, false positive or false negative test results, or the manufacture, design,
or labelling of Renovaro Cube's products, could subject Renovaro Cube to product liability or professional liability claims. A product
liability or professional liability claim against Renovaro Cube could result in substantial damage and be costly and time-consuming to
defend. Any liability claim brought against Renovaro Cube, with or without merit, could increase its insurance rates or prevent it from
securing insurance coverage in the future. Additionally, any liability lawsuit could damage Renovaro Cube's reputation or force
it to delay or suspend sales of its products. The occurrence of any of these events could have a material adverse effect on Renovaro Cube's
business, results of operations, financial condition and prospects. The same would apply to products of BioSymetrics.

 Risks Related to our Common Stock

 Our stock price has been and will likely continue to be volatile
and may decline regardless of our operating performance.

 Our stock price has fluctuated in the past and can be expected to be volatile
in the future. From September 26, 2024, through September 26, 2025, the reported sale price of our Common Stock has fluctuated between
$1.91 and $0.13 per share. The stock market in general and the market for biotechnology and technology companies in particular have experienced
extreme volatility that has often been unrelated to the operating performance of particular companies. As a result of this volatility,
investors may experience losses on their investment in our Common Stock. The market price of our Common Stock may be influenced by many
factors, including the following:

 negative publicity;

 our compliance with Nasdaq rules and regulations;

 the success of competitive products or technologies;

 regulatory actions with respect to our product candidates or products or our competitors' product candidates or products;

 actual or anticipated changes in our growth rate relative to our competitors;

 announcements by us or our competitors of significant acquisitions, strategic partnerships, joint ventures, collaborations, or capital commitments;

 results of clinical studies of our product candidates or those of our competitors;

 regulatory or legal developments in the U.S. and other countries;

 developments or disputes concerning patent applications, issued patents or other proprietary rights;

 the recruitment or departure of key personnel;

 the level of expenses related to any of our product candidates or clinical development programs;

 the results of our efforts to in-license or acquire additional product candidates or products;

 actual or anticipated changes in estimates as to financial results, development timelines or recommendations by securities analysts;

 variations in our financial results or those of companies that are perceived to be similar to us;

 fluctuations in the valuation of companies perceived by investors to be comparable to us;

 inconsistent trading volume levels of our shares;

 announcement or expectation of additional financing efforts;

 sales of our Common Stock by us, our insiders or our other stockholders;

 market conditions in the pharmaceutical and biotechnology sectors;

 general economic, industry and market conditions; and

 the other risks described in this "Risk Factors" section.

 In addition, the stock markets
in general, and the markets for biotechnology, pharmaceutical and technology stocks in particular, have experienced significant volatility
that has often been unrelated to the operating performance of particular companies.

 Sales of a substantial number of shares of our
Common Stock in the public market could cause our stock price to fall.

 The market price of our Common
Stock could decline as a result of substantial sales of our Common Stock in the public market, or the perception that such sales could
occur. Because the majority of our outstanding shares of Common Stock are registered and unrestricted, they may be sold in the public
market at any time. Any such sales, or the availability of those shares for sale, could adversely affect the trading price of our Common
Stock and make it more difficult for us to raise capital through future equity offerings. In addition, a decline in the trading price
of our Common Stock could impair our ability to retain and recruit employees, many of whom are granted stock-based awards that vest over
time and are influenced by the market value of our Common Stock.

 We have incurred and will
continue to incur increased costs as a result of being a public company and our management expects to devote substantial time to public
company compliance programs.

 As a public company, we have incurred
and will continue to incur significant legal, accounting and other expenses. We are subject to the reporting requirements of the Exchange
Act, which require, among other things, that we file with the SEC annual, quarterly, and current reports with respect to our business
and financial condition. In addition, the Sarbanes-Oxley Act, as well as rules subsequently adopted by the SEC and The Nasdaq Stock Market
to implement provisions of the Sarbanes-Oxley Act, impose significant requirements on public companies, including requiring establishment
and maintenance of effective disclosure and financial controls and changes in corporate governance practices. As a Smaller Reporting Company
and Non-accelerated Filer, we are able to take advantage of certain accommodations afforded to such companies, including being exempt
from the requirement to conduct an audit of our internal controls. In the event we no longer qualify as a Smaller Reporting Company and
Non-accelerated Filer, we will lose such accommodations, which could involve significant costs that could affect our operations. Changes
in reporting requirements, the current political environment and the potential for future regulatory reform may lead to substantial new
regulations and disclosure obligations, which may lead to additional compliance costs and impact the manner in which we operate our business
in ways we cannot currently anticipate.

 The rules and regulations applicable
to public companies have substantially increased our legal and financial compliance costs and make some activities more time-consuming
and costly. To the extent these requirements divert the attention of our management and personnel from other business concerns, they could
have a material adverse effect on our business, financial condition and results of operations.

 Because we do not anticipate
paying any cash dividends on our capital stock in the foreseeable future, capital appreciation, if any, will be the sole source of potential
gain for our stockholders.

 We have never declared or paid
cash dividends on our capital stock. We currently intend to retain all of our future earnings, if any, to finance the growth and development
of our business. As a result, capital appreciation, if any, of our Common Stock will be the sole source of gain for our stockholders for
the foreseeable future.

 Future sales and issuances
of our Common Stock or rights to purchase Common Stock, including pursuant to our equity incentive plans, could result in additional dilution
of the percentage ownership of our stockholders and could cause our stock price to fall.

 We expect that significant additional
capital will be needed in the future to continue our planned operations. To raise capital, we may sell substantial amounts of Common Stock
or securities convertible into or exchangeable for Common Stock in one or more transactions at prices and in a manner, we determine from
time to time. These future issuances of Common Stock or Common Stock-related securities, together with the exercise of outstanding options
or warrants, and any additional shares that may be issued in connection with acquisitions or licenses, if any, may result in material
dilution to our investors. Such sales may also result in material dilution to our existing stockholders, and new investors could gain
rights, preferences, and privileges senior to those of holders of our Common Stock. Pursuant to our equity incentive plans, our Compensation
Committee is authorized to grant equity-based incentive awards to our employees, non-employee directors and consultants. Future grants
of RSUs, options and other equity awards and issuances of Common Stock under our equity incentive plans will result in dilution and may
have an adverse effect on the market price of our Common Stock.

 Some terms of our charter
documents and Delaware law may have anti-takeover effects that could discourage an acquisition of us by others, even if an acquisition
would be beneficial to our stockholders and may prevent attempts by our stockholders to replace or remove our current management.

 Our Certificate of Incorporation,
and our Bylaws, as well as Delaware law, could make it more difficult for a third party to acquire us or increase the cost of acquiring
us, even if doing so would benefit our stockholders, or remove our current management. These include terms that:

 permit our Board of Directors to issue up to 10,000,000 shares of preferred stock, with any rights, preferences, and privileges as they may designate;

 provide that all vacancies on our Board of Directors, including as a result of newly created directorships, may, except as otherwise required by law, be filled by the affirmative vote of a majority of directors then in office, even if less than a quorum;

 provide that stockholders seeking to present proposals before a meeting of stockholders or to nominate candidates for election as directors at a meeting of stockholders must provide advance notice in writing, and also specify requirements as to the form and content of a stockholder's notice; and

 do not provide for cumulative voting rights, thereby allowing the holders of a majority of the shares of Common Stock entitled to vote in any election of directors to elect all of the directors standing for election.

 Any of the factors listed above
may frustrate or prevent any attempts by our stockholders to replace or remove our current management by making it more difficult for
stockholders to replace members of our Board of Directors, who are responsible for appointing the members of our management.

 In addition, because we are incorporated
in Delaware, we are governed by Section 203 of the Delaware General Corporation Law, which may discourage, delay or prevent someone from
acquiring us or merging with us whether or not it is desired by or beneficial to our stockholders. Under Delaware law, a corporation may
not, in general, engage in a business combination with any holder of 15% or more of its capital stock unless the holder has held the stock
for three years or, among other things, the Board of Directors has approved the transaction. Any term of our Certificate of Incorporation
or Bylaws or Delaware law that has the effect of delaying or deterring a change in control could limit the opportunity for our stockholders
to receive a premium for their shares of our Common Stock and could also affect the price that some investors are willing to pay for our
Common Stock.

 1B. Unresolved Staff Comments

 Not applicable.

 1C. Cybersecurity Risk Management and Strategy

 Lunai has established a comprehensive cybersecurity
risk management program aimed at safeguarding the confidentiality, integrity, and availability of our essential systems and information.
Central to our cybersecurity efforts is a robust incident response plan designed to address potential cyber incidents swiftly and effectively.

 In designing and evaluating our cybersecurity initiatives,
we have adopted the National Institute of Standards and Technology Cybersecurity Framework (NIST CSF 2.0) as a guiding principle. It's
important to clarify that our use of the NIST CSF 2.0 is for guidance purposes to frame our risk identification, assessment, and management
processes and does not equate to compliance with any specific technical standards or requirements.

 Our cybersecurity framework is seamlessly integrated
 broader enterprise risk management strategy, sharing methodologies, reporting mechanisms, and governance structures with other risk domains
including legal, compliance, strategic, operational, and financial risks.

 Key components of our cybersecurity risk management program include:

 Conducting risk assessments to pinpoint material cybersecurity
 threats to our critical systems, data, products, services, and overall IT infrastructure.

 A dedicated security team overseeing the risk assessment
 processes, maintenance of security controls, and coordination of responses to cybersecurity incidents.

 Engagement with external service providers to evaluate,
 enhance, or support our security measures.

 Comprehensive cybersecurity training programs for employees,
 incident responders, and senior management to foster a culture of security awareness.

 An incident response plan outlining specific procedures
 for managing cybersecurity incidents.

 A thorough third-party risk management process to evaluate
 and manage risks associated with service providers, suppliers, and vendors.

 To date, we have not identified any cybersecurity
threats or past incidents that have had, or are likely to have, a material impact on our company's operations, business strategy,
financial performance, or results of operations.

 Cybersecurity Governance:

 The governance of cybersecurity risks is a critical
function of our Board of Directors, with the Audit Committee (the "Committee") playing a key role in the oversight of cybersecurity
and related technology risks. The Committee is tasked with monitoring the effectiveness of our cybersecurity risk management program as
implemented by management.

 The Committee receives regular updates from management
on the state of cybersecurity risks facing the company. This includes briefings on any significant cyber incidents and ongoing risk management
efforts. These updates enable the Committee to provide informed reports on cybersecurity matters to the full Board.

 Our Board is actively involved in our cybersecurity
oversight, receiving detailed briefings from internal technology teams or external cybersecurity experts. These sessions are part of the
Board's commitment to continuous learning and staying informed about issues critical to public companies, including cybersecurity.

 The responsibility for day-to-day management of cybersecurity
risks lies with our management team, including the Chief Financial Officer. This team is at the forefront of our cybersecurity initiatives,
coordinating both internal and external resources to anticipate, identify, and mitigate cyber threats. Our approach includes regular updates
from internal security teams, leveraging intelligence from various sources, and utilizing advanced security tools to protect our digital
environment.

 Item 2. Properties

 The Company currently leases the following properties:

 Location

 Use

 Terms

 2080 Century Park East, Suite 906

Los Angeles, CA 90067

 Headquarters

 The Company entered into a Lease Agreement on June 19, 2018 for our corporate headquarters located at Century City Medical Plaza. We have a ten-year lease that was for approximately 2,453 square feet at this location. In February 2019, we extended our corporate headquarters to encompass the adjoining suite for approximately 1,101 square feet, bringing the total workspace to 3,554 square feet. The new base rent for this leased premises increases by 3% each year over the term, and ranges from $17,770 per month as of the date of the amendment until the end of the first year to $23,186 per month for the tenth year. The additional suite was in the form of an amendment to the original lease and will expire on the same date as the original lease. The Company was entitled to a total of $148,168 in contributions toward tenant improvements for both spaces.

 101 Plaza Real South, Suite 202,

 Boca Raton, FL 33432

 Lunai Bioworks Inc.

 Lunai leases an office lease in Boca Raton, Florida, under a
 36-month operating lease agreement commencing on November 1, 2024, with a maturity date of October 31, 2027. In determining lease asset
 values, the Company considers fixed and variable payment terms, prepayments, incentives, and options to extend, terminate or purchase.

 Item 3. Legal Proceedings

 Securities Class Action Litigation.
On July 26, 2022 and July 28, 2022, securities class action complaints (the former, the "Chow Action" and the latter, the
Manici Action") were filed by purported stockholders of the Company in the United States District Court for the Central District
of California against the Company and certain of the Company's current and former officers and directors. The complaints allege,
among other things, that the defendants violated Sections 10(b) and 20(a) of the Securities Exchange Act of 1934, as amended, and Rule
10b-5 thereunder, by making false and misleading statements and omissions of material fact in connection with the Company's relationship
with Serhat G mr kc and its commercial prospects. The complaints seek unspecified damages, interest, fees, and costs.
On November 22, 2022, the Manici Action was voluntarily dismissed without prejudice. The Chow Action (also referred to as the "Securities
Class Action Litigation") remains pending. On October 22, 2023, the Court appointed a lead plaintiff in the Chow Action. The lead
plaintiff filed an amended complaint on December 15, 2023. The Company filed a motion to dismiss the amended complaint on March 15, 2024.
The Court denied the Company's motion to dismiss on June 28, 2024. A mediation was held on September 17, 2024, after which the parties
signed a stipulation of settlement. The court granted the lead plaintiff's motion for preliminary approval of the settlement on
August 18, 2025.

 Federal Derivative Litigation.
On September 22, 2022, Samuel E. Koenig filed a shareholder derivative action in the United States District Court for the Central District
of California (the "Koenig Matter"). The Koenig Matter, filed on behalf of the Company, names Serhat G mr kc
and certain of the Company's current and former directors as defendants, and also names the Company as a nominal defendant. The
Koenig Matter alleges violations of Sections 14(a) and 20(a) of the Securities Exchange Act of 1934, and also sets out claims for breach
of fiduciary duty, contribution and indemnification, aiding and abetting, and gross mismanagement. Plaintiff does not quantify any alleged
injury, but seeks damages, disgorgement, restitution, and other costs and expenses. On January 24, 2023, the United States District Court
for the Central District of California stayed the Koenig Matter pending resolution of the defendants' anticipated motion to dismiss
in the Securities Class Action Litigation. On June 28, 2024, the United States District Court for the Central District of California denied
defendants' motion to dismiss the Securities Class Action Litigation. On July 14, 2025, the Court stayed the Koenig Matter until
October 17, 2025. The defendants have not yet responded to the complaint.

 On January 19, 2023, John Solak
filed a shareholder derivative action in the United States District Court for the District of Delaware (the "Solak Matter").
The Solak Matter, filed on behalf of the Company, names Serhat G mr kc and certain of the Company's current and
former directors as defendants, and also names the Company as a nominal defendant. The Solak Matter alleges violations of Section 14(a)
of the Securities Exchange Act of 1934 and SEC Rule 14a-9 promulgated thereunder, and also sets out claims for breach of fiduciary duty
and contribution and indemnification. Plaintiff does not quantify any alleged injury, but seeks damages, disgorgement, restitution, and
other costs and expenses. On April 6, 2023, the United States District Court for the District of Delaware stayed the Solak Matter pending
resolution of the defendants' anticipated motion to dismiss in the Securities Class Action Litigation. On June 28, 2024, the United
States District Court for the Central District of California denied defendants' motion to dismiss the Securities Class Action Litigation.
On July 29, 2025, the court stayed the Solak Matter for 90 days. The defendants have not yet responded to the complaint.

 The Company intends to contest
these matters but expresses no opinion as to the likelihood of favorable outcomes. Management is unable to determine the likelihood of
a loss, including a possible range of losses, if any, arising from this matter as of the reporting date.

 State Derivative Litigation.
On October 20, 2022, Susan Midler filed a shareholder derivative action in the Superior Court of California, Los Angeles County (the "Midler
Matter"). The Midler Matter, filed on behalf of the Company, names Serhat G mr kc and certain of the Company's
current and former directors as defendants. The Midler Matter also names the Company as a nominal defendant. The Midler Matter sets out
claims for breaches of fiduciary duty, contribution and indemnification, aiding and abetting, and gross mismanagement. Plaintiff does
not quantify any alleged injury, but seeks damages, disgorgement, restitution, and other costs and expenses. On January 20, 2023, the
Court stayed the Midler Matter pending resolution of the defendants' anticipated motion to dismiss in the Securities Class Action
Litigation. On June 28, 2024, the United States District Court for the Central District of California denied defendants' motion
to dismiss the Securities Class Action Litigation. On July 31, 2025, the court stayed the Midler Matter for 120 days. The defendants have
not yet responded to the complaint. The Company intends to contest this matter but expresses no opinion as to the likelihood of a favorable
outcome. Management is unable to determine the likelihood of a loss, including a possible range of losses, if any, arising from this matter
as of the reporting date.

 On October
21, 2022, the Company filed a Complaint in the Superior Court of the State of California for the County of Los Angeles against Serhat
G mr kc ("Gumrukcu"), William Anderson Wittekind ("Wittekind"), G Tech Bio, SG & AW Holdings,
LLC, and SRI (collectively, the "Defendants"). The Complaint alleges that the Defendants engaged in a "concerted, deliberate
scheme to alter, falsify, and misrepresent to the Company the results of multiple studies supporting its Hepatitis B and SARS-CoV-2/influenza
pipelines." Specifically, "Defendants manipulated negative results to reflect positive outcomes from various studies, and
even fabricated studies out of whole cloth." As a result of the Defendants' conduct, the Company claims that it "paid
approximately $25 million to Defendants and third-parties that it would not otherwise have paid." On April 21, 2023, defendants
Wittekind, G Tech, SG & AW Holdings, LLC, and SRI filed a demurrer with respect to some, but not all, of the Company's claims,
as well as a motion to strike. On September 6, 2023, the court denied in part and granted in part the pending motions.

 On December
4, 2023, the Defendants answered the Company's First Amended Complaint and G Tech and SRI filed a Cross-Complaint. In the Cross-Complaint,
G Tech and SRI seek declaratory and injunctive relief related to certain agreements between G Tech, SRI, and the Company, including, inter
alia, a declaration that the Framework Agreement, effective as of November 15, 2019, the Statement of Work & License Agreement,
effective as of January 31, 2020, and the Statement of Work and License Agreement for Influenza and Coronavirus Indications, effective
as of April 18, 2021, have been terminated and the Company has no rights to any license under such agreements. Trial was scheduled to
begin on March 3, 2025. On November 14, 2024, the court vacated the March 3, 2025, trial date and set a trial setting conference for May
1, 2025. At the May 1, 2025, trial setting conference, the court reset the trial to begin on November 30, 2026. Discovery remains ongoing.
The Company denies the allegations in Defendants' cross claims and intends to vigorously defend against them while pursuing its
claims against the Defendants.

 On June
7, 2023, Weird Science LLC ("Weird Science"), Wittekind, the William Anderson Wittekind 2020 Annuity Trust, the William Anderson
Wittekind 2021 Annuity Trust, the Dybul 2020 Angel Annuity Trust, and the Ty Mabry 2021 Annuity Trust (collectively, the "Trusts")
(collectively, "Plaintiffs") filed a Verified Complaint against the Company in the Court of Chancery of Delaware. In the Verified
Complaint, Plaintiffs alleged that the Company breached the February 16, 2018 Investor Rights Agreement between the Company, Weird Science,
and RS Group ApS (the "Investor Rights Agreement"). According to the Verified Complaint, the Investor Rights Agreement required
the Company to (i) notify all "Holders" of "Registrable Securities" at least 30 days prior to filing a registration
statement and (ii) afford such Holders an opportunity to have their Registrable Securities included in such registration statement. Plaintiffs
alleged that the Company breached these registration rights by failing to provide the required notice in connection with S-3 registration
statements filed by the Company on July 13, 2020 and February 11, 2022. The Company moved to dismiss the Verified Complaint on September
15, 2023.

 On December
4, 2023, in lieu of opposing the motion to dismiss, Plaintiffs filed a Verified First Amended Complaint ("FAC"). In the FAC,
Plaintiffs assert claims against the Company and others for purported breaches of the Investor Rights Agreement, fraud, tortious interference
with a contract, and several other torts. Plaintiffs seek compensatory, exemplary, and punitive damages, as well as certain declaratory
relief, specific performance, and pre- and post-judgment interest, costs, and attorneys' fees. The Company filed a motion to dismiss
the FAC on December 18, 2023 and the court held a hearing on November 15, 2024. At the hearing, the court dismissed (1) all claims brought
on behalf of Wittekind and the Trusts, (2) the fraudulent concealment claim against the Company and others (without prejudice), and (3)
the breach of contract claim against the Company related to a registration statement that was not filed in 2023. At the hearing, the court
also found that punitive damages were not available to Plaintiffs. The court took the remaining issues briefed on the Company's
motion to dismiss under advisement.

 On February
26, 2025, the Court ruled on the balance of the claims against the Company and (1) denied the Company's motion to dismiss Weird
Science's breach of contract claims related to registration statements filed in 2020 and 2022; (2) dismissed the fraudulent inducement
claim as time barred; and (3) dismissed the declaratory judgment claim. The Company denies Plaintiffs' allegations and remaining
claims and intends to vigorously defend against these claims.

 On August
24, 2023, counsel on behalf of Weird Science, Wittekind, individually, and Wittekind, as trustee of the Trusts served a demand to inspect
the Company's books and records (the "Demand") pursuant to Delaware General Corporation Law, § 220 ("Section
220"). The Demand seeks the Company's books and records in connection with various issues identified in the Demand. The Company
takes its obligations under Section 220 seriously and, to the extent that the requests are proper under Section 220, intends to comply
with those obligations.

 On January 19, 2024, Weird Science
and Wittekind sent the Board of Directors a letter demanding it take corrective actions with respect to twenty-one issues identified therein.
On February 27, 2024, Weird Science and Wittekind sent the Board of Directors a supplemental letter that expanded their demand for corrective
actions to twenty-six issues. In response to these demand letters, the Board of Directors initially formed a Special Committee ("Special
Committee") of independent directors on February 29, 2024. The Special Committee retained Stradling Yocca Carlson & Rauth LLP
as its counsel to investigate the issues identified in the demand letters.

 On January 23, 2024, Weird Science
and Wittekind filed a shareholder derivative action in the United States District Court for the Central District of California against
certain officers, directors, and investors of the Company, as well as other defendants, in connection with, inter alia, Weird Science
and Wittekind's demand for corrective action. Plaintiffs filed an amended complaint on June 21, 2024. The First Amended Verified
Stockholder Derivative Complaint ("Derivative Complaint") alleges, among other claims, violations of Section 13(d) and 14(a)
and Rules 10b-5(a), 10b-5(c) and 14a-9 of the Exchange Act of 1934. The Derivative Complaint also includes claims of breach of fiduciary
duty, corporate waste, unjust enrichment, and contribution/indemnification. Weird Science and Wittekind seek unspecified compensatory,
exemplary, and punitive damages and certain injunctive relief. The Derivative Complaint names the Company as a nominal defendant. On July
19, 2024, certain of the director defendants, who had agreed to waive service of the summons and Derivative Complaint, filed a motion
to dismiss the Derivative Complaint on a variety of procedural and substantive grounds. A hearing on the motion dismiss was held on October
3, 2024 and the court subsequently took the motion under submission. On October 22, 2024, the plaintiffs filed a notice of certain subsequent
events that they allege relate to their pending motion to dismiss. On October 29, 2024, the court granted the director defendants'
motion to dismiss and dismissed the Derivative Complaint without prejudice, but also without leave to amend.

 On November 27, 2024, Weird Science
and Wittekind filed a notice of appeal of the court's decision granting the director defendants' motion to dismiss. The appeal
remains pending.

 On June 21, 2024, the Company
filed suit against Weird Science, Gumrukcu, Wittekind, and certain trusts in connection with the February 16, 2018 merger involving the
Company and two companies closely associated with Gumrukcu. In the complaint, the Company alleges that G mr kc and others
deliberately and fraudulently concealed a murder-for-hire scheme from the Company in order to induce the Company to enter into the merger
agreement, which resulted in the defendants receiving shares and compensation. The Company asserts claims for fraudulent concealment,
equitable fraud, unjust enrichment, and civil conspiracy and seeks, inter alia, equitable relief, including, but not limited to,
return to the Company any shares received in connection with the merger, and damages. On October 1, 2024, the defendants moved to dismiss
the complaint. A hearing took place on June 25, 2025 and the Court took defendants' motion under advisement.

 Renovaro, Inc. ("Renovaro")
commenced an action against Predictive Oncology, Inc. ("POAI") in the Delaware Court of Chancery claiming that POAI breached
a "definitive" January 2025 Letter Agreement pursuant to which Renovaro was going to acquire POAI. As a result of its breach,
POAI made that acquisition impossible and dramatically devalued the share price of stock Renovaro had already acquired as well as the
value of the company it was contractually entitled to acquire. Renovaro sought specific perfo1mance or, in the alternative, money damages.
The parties have exchanged paper discovery and noticed depositions. The action has been held in abeyance while the parties attempt to
negotiate a settlement.

 Item 4. Mine Safety Disclosures.

 Not applicable.

 Item 5. Market for Registrant's Common Equity,
Related Stockholder Matters and Issuer Purchases of Equity Securities

 Market Information and Holders of our Common Stock

 Our Common Stock trades on the
Nasdaq Capital Market under the symbol "RENB".

 As of September 26, 2025, the
Company had 231,802,470 shares of Common Stock issued and approximately 233 stockholders of record. The actual number of stockholders
is greater than this number of record holders and includes stockholders who are beneficial owners but whose shares are held in street
name by brokers and other nominees.

 Recent Sales of Unregistered Securities

 None.

 Company Purchases of Equity Securities

 None.

 Dividends

 The Company has not declared or
paid any cash dividends on its Common Stock and does not intend to declare or pay any cash dividends in the foreseeable future. The payment
of dividends, if any, is within the discretion of the Board and will depend on the Company's earnings, if any, its capital requirements
and financial condition and such other factors as the Board may consider.

 Item 6. [Reserved]

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

 The following discussion of
our financial condition and results of operations should be read in conjunction with our financial statements, and the related notes to
those statements included elsewhere in this report. In addition to the historical financial information, the following discussion and
analysis contains forward-looking statements that involve risks and uncertainties. Our actual results may differ materially from those
anticipated in these forward-looking statements.

 Our Business

 Lunai
Bioworks Inc. operates through three subsidiaries, Renovaro Biosciences,
Renovaro Cube and BioSymetrics Inc. Renovaro Cube refers to GediCube Intl. Ltd. and its wholly owned subsidiaries GediCube, B.V. and Grace
Systems B.V., which were acquired on February 13, 2024. BioSymetrics Inc. refers to BioSymetrics Inc. and its wholly owned subsidiary
BioSymetrics Corp., which were acquired on April 8, 2025.

Biosciences is a biotechnology company intending, if the necessary funding is obtained, to develop advanced allogeneic cell and gene therapies
to promote stronger immune system responses potentially for long-term or life-long cancer remission in some of the deadliest cancers.
As a result of our acquisition of GEDi Cube Intl on February 13, 2024 and BioSymetrics Inc. on April 8, 2025, we have shifted the Company's
primary focus and resources to the development of the GEDi Cube Intl and BioSymetrics Inc. technologies.

 To date, our operations have been
funded by sales of our securities and debt financing. We have never generated any sales revenue and we expect this to continue until our
products are approved for marketing in the United States and/or Europe. Even if we are successful in having our products approved for
sale in the United States and/or Europe, we cannot guarantee that a market for the products will develop. We may never be profitable.

 Recent Developments

 On September 2, 2025, the Court
of Amsterdam (the "Court") declared bankrupt Gedi Cube B.V. ("Gedi"), an indirect subsidiary of Lunai Bioworks,
Inc. ("Lunai"), and appointed Mr. M.M. Dellebeke as the receiver in the bankruptcy. Gedi filed a voluntary petition seeking
a declaration of bankruptcy due to its inability to make payments as they became due. As a result of this, the Company determined that
a material impairment of Gedi had occurred (see Note 6 to the financial statements).

 On August 18, 2025, the Company
issued Promissory Notes in the aggregate principal amount of $1,000,000. The Notes bear an interest rate of 18% per annum and
mature on the 6-month anniversary of the Issue Date., (the "Maturity Date"). The Company is required to pay principal
and interest on the Maturity Date.

 From July 3, 2025, to August 19,
2025, the Company issued Promissory Notes in the aggregate principal amount of $695,000. The Notes bear an interest rate of 10% per
annum and mature on June 30, 2026, (the "Maturity Date"). The Company is required to pay principal and interest
on the Maturity Date.

 On July 7, 2025, Renovaro Inc.
("Renovaro") entered into an Exchange Agreement (the "Exchange Agreement") with certain accredited investors (the
"Investors"), all of whom are existing shareholders of the Company. Pursuant to the Exchange Agreement, the Investors agreed
to exchange an aggregate of $9.7 million in outstanding secured promissory notes (the "Secured Notes") for $16.1 million in
new convertible promissory notes (the "Convertible Notes"), representing a 65% premium to the principal and interest amount
of the Secured Notes. The Convertible Notes mature on July 31, 2025, and do not bear any interest. The exchange was completed to restructure
the Company's debt obligations and provide additional flexibility to support strategic initiatives.

 Immediately following the issuance
of the Convertible Notes on July 7, 2025, the Investors elected to convert the entire $16.1 million principal amount into an aggregate
of 53.6 million shares of common stock (the "Conversion Shares"), based on the stated $0.30 per share conversion price. The
$0.30 per share conversion price of the Convertible Notes represented a premium to the closing price of the Company's common stock
on July 7, 2025, the date of execution and conversion. As a result, the issuance of the 53.6 million shares of common stock upon conversion
of the Convertible Notes did not constitute a "below market" issuance under applicable Nasdaq listing rules and did not trigger
stockholder approval requirements under Nasdaq Listing Rule 5635(d). The shares were issued without any additional consideration from
the Investors.

 As a result of the foregoing transactions,
the Company (i) eliminated $9.7 million of secured indebtedness, (ii) issued $16.1 million in Convertible Notes to the same holders, and
(iii) issued 53.6 million shares of common stock upon full conversion of such Convertible Notes. The shares of common stock will be issued
on or before July 11, 2025, and no cash will be issued for any fractional shares. The transactions did not involve any cash proceeds to
the Company.

 Known Trends

 Going Concern and Management's Plans

 The financial statements included
elsewhere herein for the year ended June 30, 2025, were prepared under the assumption that we would continue our operations as a going
concern, which contemplates the realization of assets and the satisfaction of liabilities during the normal course of business. As of
June 30, 2025, we had cash and cash equivalents of $92,700, an accumulated deficit of $510,462,570 and total liabilities of $29,580,681.
We have incurred losses from continuing operations, have used cash in our continuing operations, and are dependent on additional financing
to fund operations. These conditions raise substantial doubt about our ability to continue as a going concern for one year after the date
the financial statements are issued. The financial statements included elsewhere herein do not include any adjustments to reflect the
possible future effects on the recoverability and classification of assets or the amounts and classification of liabilities that may result
from the outcome of this uncertainty.

 Management has reduced overhead
and administrative costs by streamlining the organization to focus around the development and validation of its AI driven cancer diagnostics
platform. The Company has tailored its workforce to focus on these activities. In addition, the Company intends to attempt to secure additional
required funding through equity or debt financing. However, there can be no assurance that the Company will be able to obtain any sources
of funding. Such additional funding may not be available or may not be available on reasonable terms, and, in the case of equity financing
transactions, could result in significant additional dilution to our stockholders. If we do not obtain required additional equity or debt
funding, our cash resources will be depleted and we could be required to materially reduce or suspend operations, which would likely have
a material adverse effect on our business, stock price and our relationships with third parties with whom we have business relationships,
at least until additional funding is obtained. If we do not have sufficient funds to continue operations, we could be required to seek
bankruptcy protection or other alternatives that could result in our stockholders losing some or all of their investment in us.

 Funding that we may receive during
fiscal 2026 is expected to be used to satisfy existing and future obligations and liabilities and working capital needs, to support commercialization
of our products and conduct the clinical and regulatory work to develop our product candidates, and to begin building working capital
reserves.

 RESULTS OF OPERATIONS

 Year ended June 30, 2025 compared to the year ended June 30, 2024.

 The following table sets forth
our revenues, expenses and net loss for the years ended June 30, 2025 and 2024. The financial information below is derived from our audited
consolidated financial statements included elsewhere in this Annual Report.

 Increase/(Decrease)

 2025

 2024

 $

 %

 Operating Expenses

 General and administrative

 $
 17,880,050

 $
 24,557,608

 6,677,558

 (27
)%

 Research and development

 537,428

 2,708,829

 (2,171,401
)

 (80
)%

 Intangible asset impairment

 —

 42,611,000

 (42,611,000
)

 (100
)%

 Goodwill impairment

 11,640,000

 158,779,429

 1,364
 %

 Depreciation and amortization

 129,095

 121,859

 7,236

 %

 Total Operating Expenses

 188,966,002

 81,639,296

 107,326,706

 %

 LOSS FROM OPERATIONS

 (188,966,002
)

 (81,639,296
)

 (107,326,706
)

 %

 Other Income (Expense)

 Change in fair value of contingent consideration

 11,680,000

 (3,048,183
)

 14,728,183

 (483
)%

 Loss on extinguishment of debt

 —

 (1,303,578
)

 1,303,578
)

 (100
)%

 Change in fair value of equity securities

 (112,149
)

 —

 (112,149
)

 %

 Interest expense

 (725,684
)

 (1,011,322
)

 285,638

 (28
)%

 Interest and other income (expense)

 116,346

 (1,423,449
)

 1,539,795

 (108
)%

 Total Other Income (Expense)

 10,958,513

 (6,786,532
)

 17.745,045

 (261
)%

 NET LOSS

 $
 (178,007,489
)

 $
 (88,425,828
)

 (89,581,661
)

 %

 Increase/(Decrease)

 2025

 2024

 $

 %

 Net Loss

 $
 (178,007,489
)

 $
 (88,425,828
)

 $
 (89,581,661
)

 %

 Other Comprehensive Income (Loss)

 Foreign Currency Translation, net of taxes

 10,985,688

 (140,964
)

 11,126,652

 (7,893
)%

 Comprehensive Loss

 $
 (167,0021,801
)

 $
 (88,566,792
)

 $
 (78,455,009
)

 %

 Revenues

 We are a pre-revenue, pre-clinical
biotechnology and artificial intelligence driven healthcare technology company. We have never generated revenues and have incurred losses
since inception. We do not anticipate earning any revenues until our therapies or products are approved for marketing and sale.

 Operating Expenses

 Our operating expenses for the
years ended June 30, 2025 and 2024 were $188,966,002 and $81,639,296, respectively, representing an increase of $107,326,706 or 131%.
The largest contributors to the increase in operating expenses for the year ended June 30, 2025, were the increase in the non-cash goodwill
impairment of $158,779,429 partially offset by the decreases in the non-cash intangible asset impairment of $42,611,000, general and administrative
expenses of $6,677,558 and in research and development expenses of $2,171,401 compared to the year ended June 30, 2024.

 General and administrative expenses
for the years ended June 30, 2025 and 2024, were $17,880,050 and $24,557,608, respectively, representing a decrease of $6,677,558, or
27%. The decrease in general and administrative expenses is primarily related to decreases in consulting expenses of $2,783,367, legal
expenses of $2,260,485, stock based compensation expense of $1,359,838, sales tax expense of $717,744, investor relations expenses of
$526,229, advertising expenses of $247,491, board member compensation of $238,855, partially offset by an increase in compensation related
expenses of $986,127, rent expenses of $174,590, information technology expenses of $145,199 and subscription related expenses of $112,738.

 Research and development expenses
for the years ended June 30, 2025, and 2024, were $537,428 and $2,708,829, respectively, representing a decrease of $2,171,401 or 80%.
The decrease in research and development expenses is primarily related to decreases in collaborating partner expenses of $1,351,135 with
CDMO and CROs related to discontinued product candidates, decreases in consulting expenses of $534,564, and decreases in consumables of
$241,982.

 Other Income (Expenses)

 Net other income (expenses) for
the years ended June 30, 2025 and 2024 was $10,958,513 and $(6,786,532), respectively, representing a change of $17,745,045 or 261%. The
increase in other income was due primarily to the change in the fair value of the contingent consideration in the amount of $11,680,000,
which resulted from the mark to market adjustment on the remaining contingent consideration liability in the year ended June 30, 2025,
offset by interest expense of $725,684.

 Net Loss

 Net loss for the years ended June
30, 2025 and June 30, 2024 was $178,007,489 and $88,425,828, respectively, representing an increase in net loss of $89,581,661 or 101%.
The increase in net loss was primarily due to the increase of non-cash goodwill impairment of $158,779,429, offset by the decrease in
non-cash intangible asset impairment of $42,611,000, decrease in general and administrative expenses of $6,677,558, decrease in research
and development expenses of $2,171,401 and by the change in fair value of contingent consideration of $14,728,183.

 Liquidity and Capital Resources

 We have historically satisfied
our capital and liquidity requirements through funding from stockholders, the sale of our Common Stock and warrants, and debt financing.
We have never generated any sales revenue to support our operations, and we expect this to continue until our therapies or products are
approved for marketing in the United States and/or Europe. Even if we are successful in having our therapies or products approved for
sale in the United States and/or Europe, we cannot guarantee that a market for the therapies or products will develop. We may never be
profitable.

 As noted above under the heading
"Going Concern and Management's Plans," through June 30, 2025, we have incurred substantial losses. We will need additional
funds both in the next twelve months and beyond for (a) research and development, (b) increases in personnel, (c) the purchase of equipment,
and investment in the development and validation of our technology. The availability of any required additional funding cannot be assured.
In addition, an adverse outcome in legal or regulatory proceedings in which we are currently involved or in the future may be involved
could adversely affect our liquidity and financial position. We may raise such funds from time to time through public or private sales
of our equity or debt securities. Such financing may not be available on acceptable terms, or at all, and our failure to raise capital
when needed could materially adversely affect our growth plans and our financial condition and results of operations.

 As of June 30, 2025, the Company
had $92,700 in cash and working capital of $(28,109,502) as compared to $220,467 in cash and working capital of $(28,312,274) as of June
30, 2024. The decrease in cash of $127,767 is primarily due to the cost of operations of $7,874,647, investment in equity securities of
$500,000 and repayments of finance agreement of $971,231, partially offset by funding totaling $9,354,003
related to private placements and proceeds from note payables during the period.

 Equity

 On
April 8, 2025, the Company issued 15,000,000 shares of Common Stock valued at $6,058,500 pursuant to the Stock Purchase Agreement of Biosymetrics,
Inc. (see Note 10 to the Financial Statements).

 On January 21, 2025, the Company
issued 250,000 shares of Common Stock to its Chief Executive Officer of Renovaro Cube valued at $177,500 (see

 On October 17, 2024, the Company
issued 160,000 shares of Common Stock for consulting services valued at $118,400 (see

 On October 14, 2024, the Company
issued 500,000 shares of Common Stock for consulting services valued at $275,000 (see

 On October 14, 2024, the Company
issued 250,000 shares of Common Stock to its Chief Executive Officer valued at $137,500 (see

 On August 1, 2024, the Company
issued 2,000,000 shares of Common Stock for consulting services valued at $1,400,000 (see

 Debt

 Convertible Notes Payable —

 The January 2024 Note —
On January 12, 2024, the Company entered into Subscription Agreements with an investor to issue a Convertible Promissory Note for an aggregate
principal amount of $125,000 (the "January 2024 Note"). The Company received a total of $125,000 in gross proceeds. The
January 2024 Note bears an interest rate of 12% per annum and matured on December 29, 2024. The Company is required to pay interest quarterly,
in arrears, in cash, on the first day of each quarter of each year following the issue date prior to the maturity of the January 2024
Note. The January 2024 Note is convertible either at the option of the holder or automatically upon maturity into shares of the Company's
Common Stock at the Note Conversion Price of $3.38.

 December 2023 Notes —
 On December 20, 2023, the Company entered into Subscription Agreements to purchase Convertible Promissory Notes for an aggregate
principal amount of $120,000 (the "December 2023 Notes"). The Company received a total of $120,000 from the private placement
between December 2023 and January 2024. The December 2023 Notes bear an interest rate of 12% per annum and matured one year after
their respective dates of issuance (the "Maturity Date"). The Company is required to pay interest quarterly, in arrears, in
cash, on the first day of each quarter of each year following the issue date prior to the maturity of the December 2023 Notes. Notwithstanding
the immediately foregoing, at the option of the holder, interest may accrue on the December Notes on a quarterly basis. The December 2023
Notes are convertible into shares of the Company's Common Stock in whole or in part at any time and from time to time, after the
original issue date and prior to the Maturity Date, at a conversion price of $3.38 per share.

 The January 2024 Note and December
2023 Notes balance at June 30, 2025 was $245,000 (see Note 8 to the Financial Statements).

 Notes Payable —

 Bridge Loans — From
June 4, 2025 to June 14, 2025, the Company entered into agreements with Paseco ApS, a Danish entity controlled by a shareholder ("Paseco
ApS") and Laksya Ventures Inc. to issue Promissory Notes for the principal amount of $1,725,000 to each note holder. The Company
received $3,450,000 in gross proceeds. The notes bear an interest rate of 10% per annum and mature on December 31, 2025. The notes balance
at June 30, 2025, was $3,450,000 with Paseco ApS and Laksya Ventures Inc. each holding $1,725,000 (see Note 8 to the Financial Statements).

 From October 21, 2024 to January
24, 2025, the Company entered into agreements with Paseco ApS, a Danish entity controlled by a shareholder ("Paseco ApS"),
to issue Promissory Notes for the principal amount of $2,650,000. The Company received $2,650,000 in gross proceeds. The notes bear an
interest rate of 10% per annum and mature from December 31, 2024 to December 31, 2025. Approximately $700,000 matured on December 31,
2024, $900,000 matured on December 31, 2025 and $1,050,000 matured on January 31, 2025. On February 24, 2025, Paseco ApS assigned 50%
of its ownership rights to Laksya Ventures Inc. with all terms remaining unchanged. The note balance at June 30, 2025, was $2,650,000
with Paseco ApS and Laksya Ventures Inc. each holding $1,325,000 (see Note 8 to the Financial Statements).

 From November 12, 2024 to December
3, 2024, Renovaro Cube entered into an agreement with Paseco ApS, a Danish entity controlled by a shareholder ("Paseco ApS"),
to issue Promissory Notes for the principal amount of 450,000. The note bears an interest rate of 10% per annum and matures on December
1, 2025. On February 24, 2025 Paseco ApS assigned 50% of its ownership rights to Laksya Ventures Inc. with all terms remaining unchanged.
The note balance at June 30, 2025 was approximately $530,000 with Paseco ApS and Laksya Ventures Inc. each holding approximately $265,000
(see Note 8 to the Financial Statements).

 On November 1, 2024, Renovaro
Cube entered into an agreement with Yalla Yalla Limited, an investor to issue a Promissory Note for the amount of approximately 225,000.
The note bears an interest rate of 10% per annum and matured on February 24, 2025. The note balance at June 30, 2025 was approximately
$238,000 (see Note 8 to the Financial Statements).

 On September 16, 2024, the Company
entered into an agreement with RS Bio ApS, a Danish entity controlled by a shareholder ("RS Bio"), to issue a Promissory Note
for the principal amount of $100,000 (the "September 2024 Note"). The Company received $100,000 in gross proceeds. The note
bears an interest rate of 12% per annum and matured on December 31, 2024. On February 24, 2025 RS Bio assigned its ownership rights to
Rene Sindlev with all terms remaining unchanged. The note balance at June 30, 2025 was $100,000 (see Note 8 to the Financial Statements).

 On September 6, 2024, Renovaro
Cube entered into an agreement with Paseco ApS, a Danish entity controlled by a shareholder ("Paseco ApS"), to issue a Promissory
Note for the principal amount of 50,000. The note bears an interest rate of 12% per annum and matures on September 9, 2025. On February
24, 2025 Paseco ApS assigned 50% of its ownership rights to Laksya Ventures Inc. with all terms remaining unchanged. The note balance
at June 30, 2025 was approximately $59,000 with Paseco ApS and Laksya Ventures Inc. each holding approximately $30,000 (see Note 8 to
the Financial Statements).

 On February 5, 2024, the Company
entered into an agreement with RS Bio to issue a 5% Original Issue Discount Secured Promissory Note for the principal amount of $105,263
(the "February 2024 Note"). The Company received $100,000 in gross proceeds after taking into account the 5% original issue
discount. The note bears an interest rate of 12% per annum and matured on December 31, 2024. On February 24, 2025 RS Bio assigned its
ownership rights to Rene Sindlev with all terms remaining unchanged. The note balance, net of discount at June 30, 2025 was $105,263 (see
Note 8 to the Financial Statements).

 On January 2, 2024, the Company
entered into an agreement with RS Bio to issue a 5% Original Issue Discount Secured Promissory Note for the principal amount of $526,315.
The Company received a total of $500,000 in gross proceeds after taking into account the 5% original issue discount. The note bears
an interest rate of 12% per annum and matured on December 31, 2024. On February 24, 2025 RS Bio assigned its ownership rights to Rene
Sindlev with all terms remaining unchanged. The note balance, net of discount at June 30, 2025 was $526,315 (see Note 8 to the Financial
Statements).

 On November 3, 2023, the Company
entered into an agreement with RS Bio to issue a 5% Original Issue Discount Promissory Note for the principal amount of $1,000,000. The
Company received a total of $950,000 in gross proceeds after taking into account the 5% original issue discount. The discount of
$50,000 will be accreted over the life of the note. The note bears an interest rate of 12% per annum and matured on December 31, 2024.
On February 24, 2025 RS Bio assigned its ownership rights to Rene Sindlev with all terms remaining unchanged. The note balance, net of
discount at June 30, 2025 was $750,000 (see Note 8 to the Financial Statements).

 Promissory Note — On
March 30, 2020 (the "Issuance Date"), the Company issued a Promissory Note in the principal amount of $5,000,000 (the "Promissory
Note") to Paseco ApS. There have been eight amendments to the Promissory Note since the issuance date, the most recent of which
is dated August 1, 2024. The principal amount of the Promissory Note, as amended, was payable and matured on November 1, 2024 (the "Maturity
Date"). The Promissory Note, as amended, bears interest at a fixed rate of 12% per annum. On February 24, 2025 Paseco ApS assigned
its ownership rights to Rene Sindlev with all terms remaining unchanged. The Promissory Note balance at June 30, 2025 is $831,497.

 The Company's obligations
under the referenced Promissory and Bridge Notes, except for those originally entered into by Renovaro Cube, are secured by a Security
Agreement. To secure the Company's obligations under the Promissory Note, the Company entered into a Security Agreement with the
Holder, pursuant to which the Company granted a lien on all assets of the Company (the "Collateral") for the benefit of Paseco
ApS, Rene Sindlev and Laksya Ventures. Upon an Event of Default (as defined in the notes, respectively) Paseco ApS, Rene Sindlev and Laksya
Ventures may, among other things, collect or take possession of the Collateral, proceed with the foreclosure of the security interest
in the Collateral or sell, lease, or dispose of the Collateral (see Note 8 to the Financial Statements).

 Cash Flows

 Year ended June 30, 2025 compared to the year ended June 30, 2024

 Following is a summary of the
Company's cash flows provided by (used in) operating, investing, and financing activities:

 2025

 2024

 Net Cash Used in Operating Activities

 $
 (7,874,647
)

 $
 (10,971,430
)

 Net Cash Used in Investing Activities

 (500,000
)

 (1,260,179
)

 Net Cash Provided by Financing Activities

 8,382,772

 10,517,455

 Effect of exchange rates on cash

 (135,892
)

 60,141

 Net (Decrease) in Cash

 $
 (127,767
)

 $
 (1,654,013
)

 At June 30, 2025, we had cash
and cash equivalents of $92,700, a decrease of $127,767, when compared to the June 30, 2024 balance of $220,467. This decrease was primarily
due to cash used in operating activities, partially offset by cash provided by financing activities.

 We plan to use our cash and cash
equivalents to fund research and development, specifically to increase investment in the development and validation of our AI driven cancer
diagnostics platform. These activities will require an increase in selling, general and administrative costs, and research and development
costs to support the expected growth. As additional funds are required, we may raise such funds from time to time through public or private
sales of our equity or debt securities.

 Cash
used in operating activities represents the cash receipts and disbursements related to all of our activities other than investing and
financing activities. Operating cash flow is derived by adjusting our net loss for non-cash items and changes in operating assets and
liabilities. Net cash used in operating activities for the years ended June 30, 2025 and 2024 was $7,874,647 and $10,971,430, respectively,
representing a decrease of $3,096,783. The decrease is primarily related to the changes in our operating assets and liabilities.

 Net cash used in investing activities
for the years ended June 30, 2025 and 2024 was $500,000 and $1,260,179, respectively, representing an decrease of $760,179. The decrease
in cash used is primarily due to notes receivable prior to acquisition of Renovaro Cube of $1,255,600 in the prior period compared to
$500,000 used for investment in equity securities in year ended June 30, 2025.

 Net cash provided by financing
activities for the years ended June 30, 2025 and 2024 was $8,382,772 and $10,517,455, respectively, representing a decrease of $2,134,683.
The net cash provided by financing activities in the current year consists primarily of $2,376,181 of proceeds from private placements,
$6,977,822 from the issuance of notes, and partially offset by repayments of $971,231 under a finance agreement. The
prior year net cash from financing activities primarily consisted of 3,000,000 of proceeds from private placements, $8,045,663
from the issuance of notes, and $341,865 of proceeds from the exercise of warrants, partially offset by repayments of $870,073 under a
finance agreement.

 Off-Balance Sheet Arrangements

 As of June 30, 2025, and 2024,
we had no off-balance sheet arrangements. We are not aware of any material transactions which are not disclosed in our consolidated financial
statements.

 Significant Accounting Policies and Critical Accounting Estimates

 Our management's discussion
and analysis of our financial condition and results of operations is based on our consolidated financial statements, which have been prepared
in accordance with accounting principles generally accepted in the U.S. The preparation of these financial statements requires us to make
estimates and assumptions that affect the reported amounts of assets, liabilities, and expenses. On an ongoing basis, we evaluate our
critical accounting policies and estimates. We base our estimates on historical experience and on various other assumptions that we believe
to be reasonable in the circumstances, the results of which form the basis for making judgments about the carrying values of assets and
liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions
and conditions. Our most critical accounting estimates are detailed below, and our significant accounting policies are more fully described
in Note 1 of the accompanying consolidated financial statements.

 Intangible Assets - The
Company has both definite and indefinite life intangible assets.

 Definite life intangible assets
relate to patents. The Company accounts for definite life intangible assets in accordance with Financial Accounting Standards Board ("FASB")
Accounting Standards Codification ("ASC") Topic 350, Goodwill and Other Intangible Assets. Intangible assets are recorded
at cost. Patent costs capitalized consist of costs incurred to acquire the underlying patent. If it is determined that a patent will not
be issued, the related remaining capitalized patent costs are charged to expense. Definite life intangible assets are amortized on a straight-line
basis over their estimated useful life. The estimated useful life of patents is twenty years from the date of application.

 Indefinite life intangible assets
include license agreements and goodwill acquired in a business combination. The Company accounts for indefinite life intangible assets
in accordance with ASC 350. License agreement costs represent the fair value of the license agreement on the date acquired and are tested
annually for impairment.

 Goodwill - Goodwill is
not amortized but is evaluated for impairment annually as of June 30, 2025 or whenever events or changes in circumstances indicate the
carrying value may not be recoverable.

 Impairment of Goodwill and
Indefinite Lived Intangible Assets – We test for goodwill impairment at the reporting unit level, which is one
level below the operating segment level. Our detailed impairment testing involves comparing the fair value of each reporting unit to its
carrying value, including goodwill. Fair value reflects the price a market participant would be willing to pay in a potential sale of
the reporting unit and is based on discounted cash flows or relative market-based approaches. If the carrying value of the reporting unit
exceeds its fair value, we record an impairment loss for such excess. The annual fair value analysis performed on goodwill supported that
goodwill was impaired as of June 30, 2025. The Company recorded an impairment loss of $47,614,729 for the period ended September 30, 2024
and $122,804,700 for the period ended June 30, 2025, related to goodwill during the year ended June 30, 2025 (see Note 6 to the financial
statements).

 For indefinite-lived intangible
assets, such as licenses acquired as an In-Process Research and Development ("IPR&D") asset, on an annual basis we determine
the fair value of the asset and record an impairment loss, if any, for the excess of the carrying value of the asset over its fair value.
For the year ended June 30, 2025, the carrying value of IPR&D was zero. For the year ended June 30, 2024, the carrying value of the
licenses acquired as an IPR&D asset exceeded its fair value, due to changes in the projected economic benefits to be realized from
these assets. The Company recorded impairment losses of zero and $42,611,000 during the years ended June 30, 2025 and 2024, respectively
(see Note 6 to the financial statements).

 The carrying values of IPR&D
and goodwill at June 30, 2025, were zero and $5,963,000, respectively.

 Fair Value of Financial
Instruments – The Company accounts for fair value measurements for financial assets and financial liabilities in accordance
with FASB ASC Topic 820, "Fair Value Measurements". The authoritative guidance, among other things, defines fair value, establishes
a consistent framework for measuring fair value and expands disclosure for each major asset and liability category measured at fair value
on either a recurring or nonrecurring basis. Fair value is defined as the exit price, representing the amount that would either be received
to sell an asset or be paid to transfer a liability in an orderly transaction between market participants. As such, fair value is a market-based
measurement that should be determined based on assumptions that market participants would use in pricing an asset or liability. There
were no Level 2, or 3 assets, nor any Level 1, or 2 liabilities measured at fair value on a recurring basis as of June 30, 2025.

 Level 1 assets held as of June
30, 2025, consisted of an investment in equity securities related to an extension agreement entered on February 28, 2024.
The Company purchased 467,290 shares of common stock at a purchase price of $1.07 per share. The investment in equity securities was recorded
at a fair value of $500,000 at the time of purchase and is subsequently remeasured to fair value at the end of each reporting period.
As of June 30, 2025, the Company held 467,290 shares of common stock in connection with the investment in equity securities.

 Level 3 liabilities held as of June 30, 2025,
consisted of a contingent consideration liability related to the February 13, 2024, acquisition of Renovaro Cube (see Note 3).

 Stock-Based Compensation -
 The Company has granted stock options, restricted share units ("RSUs") and warrants to certain employees, officers, directors,
and consultants. The Company accounts for options in accordance with the provisions of FASB ASC Topic 718, Compensation –
Stock Compensation. Stock based compensation costs for the vesting of options and RSUs granted to certain employees, officers,
directors, and consultants for the years ended June 30, 2025 and 2024 were $3,313,291 and $4,673,129, respectively (see Note 10 to the
Financial Statements).

 The Company recognizes compensation
costs for stock option awards to employees, officers and directors based on their grant-date fair value. The value of each stock option
is estimated on the date of grant using the Black-Scholes option-pricing model. The weighted-average assumptions used to estimate the
fair value of the stock options granted using the Black-Scholes option-pricing model are the expected term of the award, the underlying
stock price volatility, the risk-free interest rate, and the expected dividend yield. The Company accounts for forfeitures as they occur.

 The Company records stock-based
compensation for services received from non-employees in accordance with ASC 718, Compensation—Stock Compensation Non-Employees.
All transactions in which goods or services are the consideration received for the issuance of equity instruments are accounted for based
on the fair value of the consideration received or the fair value of the equity instrument issued, whichever is more reliably measurable.
Equity instruments issued to consultants and the cost of the services received as consideration are measured and recognized based on the
fair value of the equity instruments issued and are recognized over the consultants' required service period, which is generally
the vesting period (see Note 10 to the Financial Statements).

 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.

 Recently Enacted Accounting Standards

 For a description of recent accounting
standards, including the expected dates of adoption and estimated effects, if any, on our consolidated financial statements, see "Note
1: Recent Accounting Pronouncements" in the financial statements included elsewhere in this Annual Report.

 Item 7A. Quantitative and Qualitative Disclosures about Market Risk

 The Company is a smaller reporting company and is not
required to provide this information.

 Item 8. Financial Statements and Supplementary
Data

 Lunai Bioworks Inc. AND SUBSIDIARIES

 Index to Consolidated Financial Statements

 Page

 Report of Independent Registered Public Accounting Firm (PCAOB ID: 3627)

 Consolidated Balance Sheets at June 30, 2025 and 2024

 Consolidated Statements of Operations for the Years Ended June 30, 2025 and 2024

 Consolidated Statements of Comprehensive Loss for the Years Ended June 30, 2025 and 2024

 Consolidated Statement of Stockholders' Equity (Deficit) for the Years Ended June 30, 2025 and 2024

 Consolidated Statements of Cash Flows for the Years Ended June 30, 2025 and 2024

 Notes to the Consolidated Financial Statements

 F- 1

 REPORT OF INDEPENDENT REGISTERED
PUBLIC ACCOUNTING FIRM

 To the Board of Directors and Shareholders of Lunai Bioworks, Inc. (fka:
Renovaro, Inc.):

 Opinion
on the Financial Statements

 We have audited the accompanying consolidated balance
sheets of Lunai Bioworks, Inc. (fka: Renovaro, Inc.) ("the Company") as of June 30, 2025 and 2024, the related consolidated
statements of operations, comprehensive loss, stockholders' equity(deficit), and cash flows for each of the years in the two-year
period ended June 30, 2025 and the related notes (collectively referred to as the "financial statements"). In our opinion,
the financial statements referred to above present fairly, in all material respects, the financial position of the Company as of June
30, 2025 and 2024, and the results of its operations and its cash flows for each of the years in the two-year period ended June 30, 2025,
in conformity with accounting principles generally accepted in the United States of America.

 Explanatory
Paragraph Regarding 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 incurred substantial recurring losses from operations, has used cash in the Company's
continuing operations, and is dependent on additional financing to fund operations, 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.

 Critical
Audit Matters

 The
critical audit matters communicated below are matters arising from the current period audit of the financial statements that were communicated
or required to be communicated to the audit committee and that: (1) related to accounts or disclosures that are material to the financial
statements and (2) involved our especially challenging, subjective, or complex judgements. The communication of critical audit matters
does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical matters
below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.

 F- 2

Impairment Assessment

 Critical
Audit Matter Description

 During
the year ended June 30, 2025, the Company fully impaired previously recorded goodwill of approximately $170 million, exchange rate adjusted,
related to the Company's RenC reporting unit. As described in notes 1 and 5 to the consolidated financial statements, the Company
tests goodwill for impairment annually on June 30 at the reporting unit level, or more frequently if events or circumstances indicate
it is more likely than not that the fair value of a reporting unit is less than it's carrying amount. The Company recognized an
impairment loss of approximately $48 million during the three months ended September 30, 2024 with the remaining goodwill amount being
impaired at June 30, 2025. The determination of the fair value of the reporting unit on September 30, 2024, and June 30, 2025, required
management to make significant estimates and assumptions.

 How
the Critical Audit Matter was Addressed in the Audit

 We
identified the evaluation of the impairment analysis for goodwill as a critical audit matter because of the significant estimates and
assumptions management makes in performing impairment tests for the RenC reporting unit. These required a high degree of auditor judgment
and an increased extent of effort when performing audit procedures to evaluate the reasonableness of such estimates and assumptions.

 Our
audit procedures related to the following:

 We
 tested management's processes for estimating the fair value of the reporting unit at
 each respective date

 We
 evaluated whether the valuation techniques used were appropriate and reasonable and

 We
 evaluated the significant assumptions and underlying data used in developing the fair value
 of goodwill

 In
addition, professionals with specialized skill and knowledge were utilized by the Firm to assist in the performance of these procedures.

 /s/
 Sadler, Gibb & Associates, LLC

 We
have served as the Company's auditor since 2018.

 Draper,
UT

 September
29, 2025

 F- 3

 CONSOLIDATED BALANCE SHEETS

 June
 30,

 2025

 2024

 ASSETS

 CURRENT
 ASSETS:

 Cash

 $
 92,700

 $
 220,467

 Insurance
 receivable

 —

 1,108,247

 Investment
 in equity securities

 387,851

 —

 Prepaids
 and other assets

 566,081

 668,929

 Total
 Current Assets

 1,046,632

 1,997,643

 Property
 and equipment, net

 367,843

 482,121

 OTHER
 ASSETS

 Definite
 life intangible assets, net

 14,994

 30,043

 Software
 platform

 143,000

 —

 Trademarks

 8,000

 —

 Deposits
 and other assets

 —

 19,849

 Operating
 lease right-of-use assets

 687,371

 1,269,633

 Total
 Other Assets

 6,816,365

 160,649,686

 TOTAL
 ASSETS

 $
 8,230,840

 $
 163,129,450

 LIABILITIES

 CURRENT
 LIABILITIES:

 Accounts
 payable – trade

 $
 12,555,839

 $
 9,448,683

 Accrued
 expenses

 5,843,069

 5,311,324

 Other
 current liabilities

 378,282

 295,361

 Contingent
 consideration liability

 630,000

 12,310,000

 Convertible
 notes payable

 245,000

 245,000

 Current
 portion of operating lease liabilities

 313,047

 493,553

 Notes
 payable

 3,580,525

 —

 Notes
 payable – related parties, net

 5,610,372

 2,205,996

 Total
 Current Liabilities

 29,156,134

 30,309,917

 NON-CURRENT
 LIABILITIES:

 Operating
 lease liabilities, net of current portion

 424,547

 842,389

 Total
 Non-Current Liabilities

 424,547

 842,389

 Total
 Liabilities

 29,580,681

 31,152,306

 STOCKHOLDERS'
 EQUITY (DEFICIT)

 Preferred
 stock, $ 0.0001 par value; 10,000,000 shares authorized; no shares issued and outstanding

 —

 —

 Common
 stock, par value $ 0.0001, 350,000,000 shares authorized, 177,392,907 shares issued and outstanding at June 30, 2025; 158,452,644
 shares issued and outstanding at June 30, 2024

 17,741

 15,847

 Additional
 paid-in capital

 478,280,146

 464,587,224

 Accumulated
 deficit

 ( 510,462,570
)

 ( 332,455,081
)

 Accumulated
 other comprehensive (loss)

 10,814,842

 ( 170,846
)

 Total
 Stockholders' Equity (Deficit)

 ( 21,349,841
)

 131,977,144

 TOTAL
 LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

 $
 8,230,840

 $
 163,129,450

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

 F- 4

 CONSOLIDATED STATEMENTS OF OPERATIONS

 2025

 2024

 Operating Expenses

 General and administrative

 $
 17,880,050

 $
 24,557,608

 Research and development

 537,428

 2,708,829

 Intangible asset impairment

 —

 42,611,000

 Goodwill impairment

 11,640,000

 Depreciation and amortization

 129,095

 121,859

 Total Operating Expenses

 188,966,002

 81,639,296

 LOSS FROM OPERATIONS

 ( 188,966,002
)

 ( 81,639,296
)

 Other Income (Expense)

 Change in fair value of contingent consideration

 11,680,000

 ( 3,048,183
)

 Loss on extinguishment of debt

 —

 ( 1,303,578
)

 Change in fair value of equity securities

 ( 112,149
)

 —

 Interest expense

 ( 725,684
)

 ( 1,011,322
)

 Interest income and other income (expense)

 116,346

 ( 1,423,449
)

 Total Other Income (Expense)

 10,958,513

 ( 6,786,532
)

 NET LOSS

 $
)

 $
)

 BASIC AND DILUTED NET LOSS PER COMMON SHARE

 $
 ( 1.08
)

 $
 ( 0.91
)

 WEIGHTED AVERAGE NUMBER OF SHARES OF COMMON STOCK OUTSTANDING - BASIC AND DILUTED

 165,061,967

 97,511,557

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

 F- 5

 CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS

 2025

 2024

 Net Loss

 $
)

 $
)

 Other Comprehensive Income (Loss)

 Foreign currency translation, net of taxes

 109,985,688

 ( 140,964
)

 Comprehensive Loss

 $
 ( 167,021,801
)

 $
 ( 88,566,792
)

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

 F- 6

 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY (DEFICIT)

 For the Years Ended June 30, 2025 and June 30, 2024

 # of Preferred Shares

 Preferred Shares Amount

 # of Common Shares

 Common Stock Amount

 Additional Paid-In Capital

 Accumulated Deficit

 Accumulated Other Comprehensive Income (Loss)

 Total

 Balance June 30, 2023

 —

 —

 63,698,144

 6,371

 290,554,875

 ( 244,029,253
)

 ( 29,882
)

 46,502,111

 Issuance of preferred stock and warrants in private placement

 280,505

 —

 —

 1,999,972

 —

 —

 2,000,000

 Issuance of preferred stock and warrants for conversion of Note Payable

 280,505

 —

 —

 1,999,973

 —

 —

 2,000,001

 Restricted shares issued for services rendered

 —

 —

 3,083,760

 4,663,882

 —

 —

 4,664,190

 Exercise of warrants

 —

 —

 3,951,344

 2,341,470

 —

 —

 2,341,866

 Issuance of common stock and warrants under private placement offering in settlement of debt

 —

 —

 5,660,042

 10,575,759

 —

 —

 10,576,106

 Shares issuable for settlement of contingent consideration

 —

 —

 5,615,071

 11,295,121

 —

 —

 11,295,783

 Issuance of common stock pursuant to acquisition of GEDi Cube

 —

 —

 70,834,183

 7,083

 135,994,548

 —

 —

 136,001,631

 Preferred stock converted to common stock pursuant to acquisition of GEDi Cube

 ( 561,010
)

 ( 56
)

 5,610,100

 ( 505
)

 —

 —

 —

 Issuance of options for services rendered

 —

 —

 —

 —

 489,000

 —

 —

 489,000

 Stock-based compensation

 —

 —

 —

 —

 4,673,129

 —

 —

 4,673,129

 Net loss

 —

 —

 —

 —

 —

)

 —

)

 Foreign currency translation adjustment

 —

 —

 —

 —

 —

 —

 ( 140,964
)

 ( 140,964

 Balance June 30, 2024

 —

 —

 158,452,644

 15,847

 464,587,224

 ( 332,455,081
)

 ( 170,846
)

 131,977,144

 Issuance of common stock under private placement offering

 —

 —

 1,613,596

 2,376,020

 —

 —

 2,376,181

 Restricted shares issued for services rendered and executive compensation

 —

 —

 3,160,000

 1,946,529

 —

 —

 1,946,845

 Forfeited shares of common stock

 —

 —

 ( 833,333
)

 ( 83
)

 —

 —

 —

 Issuance of common stock pursuant to acquisition

 —

 —

 15,000,000

 1,500

 6,057,000

 —

 —

 Stock-based compensation

 —

 —

 —

 —

 3,313,291

 —

 —

 3,313,291

 Net loss

 —

 —

 —

 —

 —

)

 —

)

 Foreign currency translation adjustment

 —

 —

 —

 —

 —

 —

 10,985,688

 10,985,688

 Balance June 30, 2025

 —

 $
 —

 177,392,907

 $
 17,741

 $
 478,280,146

 $
 ( 510,462,570
)

 $
 10,814,842

 $
 ( 21,349,841
)

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

 F- 7

 CONSOLIDATED STATEMENTS OF CASH FLOWS

 For
 the Years Ended

 June
 30,

 2025

 2024

 CASH
 FLOWS FROM OPERATING ACTIVITIES:

 Net
 loss

 $
)

 $
)

 ADJUSTMENTS
 TO RECONCILE NET LOSS TO NET CASH USED IN OPERATING ACTIVITIES:

 Depreciation
 and amortization

 129,095

 121,859

 Change
 in fair value of contingent consideration

 ( 11,680,000
)

 3,048,183

 Change
 in value of equity securities

 112,149

 —

 Loss
 on extinguishment of debt

 —

 1,303,578

 Non-cash
 stock-based compensation expense

 3,313,291

 4,673,129

 Non-cash
 restricted shares issued for services rendered

 1,946,845

 4,664,190

 Intangible
 asset impairment

 —

 42,611,000

 impairment

 11,640,000

 Amortization
 of discount on note payable

 32,024

 580,605

 Changes
 in assets and liabilities:

 Other
 receivables

 1,153,768

 ( 1,108,247
)

 Prepaid
 expenses/deposits

 1,143,293

 1,082,267

 Accounts
 payable

 3,106,181

 4,057,282

 Other
 current liabilities

 ( 26,477
)

 —

 Operating
 leases, net

 ( 16,086
)

 11,284

 Accrued
 expenses

 499,330

 4,769,268

 NET
 CASH USED IN OPERATING ACTIVITIES

 ( 7,874,647
)

 ( 10,971,430
)

 CASH
 FLOWS FROM INVESTING ACTIVITIES:

 Investment
 in equity securities

 ( 500,000
)

 —

 Notes
 receivable prior to acquisition

 —

 ( 1,255,600
)

 Cash
 received from acquisition, net

 —

 65,851

 Purchase
 of property and equipment

 —

 ( 70,430
)

 NET
 CASH USED IN INVESTING ACTIVITIES

 ( 500,000
)

 ( 1,260,179
)

 CASH
 FLOWS FROM FINANCING ACTIVITIES:

 Repayments
 of finance agreement

 ( 971,231
)

 ( 870,073
)

 Proceeds
 from exercise of warrants

 —

 341,865

 Proceeds
 from private placements

 2,376,181

 3,000,000

 Proceeds
 from issuance of promissory notes

 —

 3,770,512

 Proceeds
 from notes payable

 6,977,822

 4,275,151

 NET
 CASH PROVIDED BY FINANCING ACTIVITIES

 8,382,772

 10,517,455

 Effect
 of exchange rates on cash

 ( 135,892
)

 60,141

 NET
 INCREASE (DECREASE) IN CASH

 ( 127,767
)

 ( 1,654,013
)

 CASH,
 BEGINNING OF PERIOD

 220,467

 1,874,480

 CASH,
 END OF PERIOD

 $
 92,700

 $
 220,467

 SUPPLEMENTAL
 DISCLOSURES OF CASH FLOW INFORMATION

 Cash
 Paid during the year for:

 Interest

 $
 24,555

 $
 20,128

 Income
 Taxes

 $
 —

 $
 —

 SUPPLEMENTAL
 DISCLOSURES OF NON-CASH INVESTING AND FINANCING ACTIVITIES

 Contingent
 Shares issued pursuant to Acquisition Agreement

 $
 —

 $
 —

 Cancellation
 of restricted stock awards

 $

 $
 —

 Finance
 agreement entered into in exchange for prepaid assets

 $
 1,018,930

 $
 906,834

 Conversion
 of note payable for issuance of preferred stock

 $
 —

 $
 2,000,001

 Note
 payable settled through non-cash exercise of warrants

 $
 —

 $
 2,000,000

 Debt
 discount related to notes payable

 $
 24,954

 $
 339,342

 Common
 shares issued upon acquisition

 $

 $
 136,001,631

 Contingent
 consideration issued upon acquisition

 $
 —

 $
 20,557,500

 Common
 shares issued upon settlement of debt

 $
 —

 $
 9,582,912

 Earn
 out shares issued in settlement of contingent liability

 $
 —

 $
 11,295,683

 Options
 issued in settlement of debt

 $
 —

 $
 489,000

 Settlement
 of notes payable

 $
 —

 $
 418,503

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

 F- 8

 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

 NOTE 1 — ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 Business – On August 20, 2025, the Company changed its corporate name from Renovaro Inc.
to Lunai Bioworks Inc. ("Lunai") On April 8, 2025, Lunai Bioworks Inc. acquired BioSymetrics, Inc. and its subsidiary ("BioSymetrics,
Corp."), as a wholly owned subsidiary pursuant to a stock purchase agreement. On February 13, 2024, the Company changed its corporate
name from Renovaro Biosciences Inc. to Renovaro Inc. ("Renovaro", and together with its subsidiaries, the "Company",
"we" or "us") and acquired GEDi Cube Intl Ltd and its subsidiaries ("Renovaro Cube"), as a wholly
owned subsidiary pursuant to a stock purchase agreement. In August 2023, the Company changed its corporate name from Enochian Biosciences
Inc. to Renovaro Biosciences Inc. The Company is an AI-driven platform for precision medicine, diagnostics, and biodefense. Its proprietary
technologies transform complex biomedical data into predictive insights, enabling faster discovery, greater accuracy, and strategic partnerships
across the life sciences and government sectors.

 Basis of Presentation –
 The Company prepares consolidated financial statements in accordance with accounting principles generally accepted in the United States
of America ("U.S. GAAP") and follows the rules and regulations of the U.S. Securities and Exchange Commission ("SEC").

 Principles of Consolidation
– For the years ended June 30, 2025 and 2024, the consolidated financial statements include the accounts and operations of Lunai,
and its wholly owned subsidiaries. All material inter-company transactions and accounts have been eliminated in the consolidation.

 Subsidiaries – Renovaro
Biosciences Inc. ("Renovaro Biosciences"), formerly Renovaro
Biopharma Inc., was incorporated on May 19, 2017 in Delaware and is a 100% owned subsidiary of Lunai. Renovaro Biosciences owns a perpetual,
fully paid-up, royalty-free, sublicensable, and sole and exclusive worldwide license to research, develop, use, sell, have sold, make,
have made, offer for sale, import and otherwise commercialize certain intellectual property in cellular therapies for the prevention,
treatment, amelioration of and/or therapy exclusively for HIV in humans, and research and development exclusively relating to HIV in humans.

 Renovaro Biosciences Denmark ApS
("Renovaro Denmark"), formerly Enochian Biosciences Denmark ApS a Danish corporation was incorporated on April 1, 2001. On
February 12, 2014, in accordance with the terms and conditions of a Share Exchange Agreement, the Company acquired Renovaro Denmark and
it became a 100% owned subsidiary of Lunai subject to 185,053 shares of Common Stock of Lunai held in escrow according to Danish law (the
"Escrow Shares"). As of June 30, 2025, there are 17,414 Escrow Shares remaining (see Note 10).

 On February 13, 2024, the Company
acquired 100 % of Renovaro Cube. As a result of the acquisition, Renovaro Cube became a wholly-owned subsidiary of the Company (see Note
13).

 On April 8, 2025, the Company acquired
100% of Biosymetrics, Corp. As a result of the acquisition, Biosymetrics, Corp. became a wholly-owned subsidiary of the Company (see Note
13).

 Use of Accounting Estimates
 - The preparation of financial statements in conformity with generally accepted accounting principles requires management to make
estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosures of contingent assets and liabilities
at the date of the financial statements and the reported amount of revenues and expenses during the reporting period. Actual results could
differ from those estimated. Significant estimates include the fair value and potential impairment of intangible assets, the fair value
of the contingent consideration liability, and the fair value of equity instruments issued.

 F- 9

 Functional Currency and Foreign
Currency Translation – The functional currency of Renovaro Denmark is the Danish Kroner ("DKK") and the functional
currency of Renovaro Cube is the Euro ("EUR") and the functional currency of BioSymetrics Corp. is Canadian Dollar ("CAD").
The Company's reporting currency is the U.S. Dollar for the purpose of these financial statements. The Company's balance sheet
accounts are translated into U.S. dollars at the period-end exchange rates and all revenue and expenses are translated into U.S. dollars
at the average exchange rates prevailing during the years ended June 30, 2025, and 2024. Translation gains and losses are deferred and
accumulated as a component of other comprehensive income in stockholders' equity. Transaction gains and losses that arise from exchange
rate fluctuations from transactions denominated in a currency other than the functional currency are included in the statement of operations
as incurred.

 Cash and Cash Equivalents –
The Company considers all highly liquid debt instruments purchased with a maturity of three months or less to be cash equivalents.

 Concentration of Credit Risk
– Financial instruments that potentially subject the Company to concentrations of credit risk consist of cash accounts in financial
institutions, which, at times, exceed the amount of deposit insurance provided within the relevant jurisdiction where the deposits are
held. As of June 30, 2025, and June 30, 2024, the Company has not experienced losses on these accounts and management believes the Company
is not exposed to significant risks on such accounts.

 Investment in Equity Securities
 – The Company accounts for investments in equity securities in accordance with ASC 321, Investments—Equity Securities.
Equity securities with readily determinable fair values are measured at fair value, with changes in fair value recognized in net income
or loss. Equity securities without readily determinable fair values are measured at cost, less impairment, if any, and adjusted for observable
price changes in orderly transactions for the identical or a similar investment of the same issuer. The Company evaluates such investments
at each reporting period for impairment or other observable transactions that would require adjustment. On February 28, 2025, the Company
purchased $ 500,000 of equity securities. During the year ended June 30, 2025, the Company recorded a change in fair value of equity securities
for $ 112,149 (see Note 3). The investment in equity securities balance at June 30, 2025, was $ 387,851.

 Insurance Receivable –
The Company recognizes insurance receivables associated with expected recoveries of costs incurred for litigation which is probable of
incurring a loss and for which it is probable the Company will receive coverage under its existing insurance policies. The Company records
any such recoveries on a gross basis and does not net such amounts against any related loss contingency accruals.

 Property and Equipment -
Property and equipment are stated at cost. Expenditures for major renewals and betterments that extend the useful lives of property and
equipment are capitalized and depreciated upon being placed in service. Expenditures for maintenance and repairs are charged to expense
as incurred. Depreciation is computed for financial statement purposes on a straight-line basis over the estimated useful lives of the
assets, which range from four to ten years (see Note 5).

 Intangible Assets - The
Company has both definite and indefinite life intangible assets.

 Definite life intangible assets
relate to patents. The Company accounts for definite life intangible assets in accordance with Financial Accounting Standards Board ("FASB")
Accounting Standards Codification ("ASC") Topic 350, Goodwill and Other Intangible Assets. Intangible assets are recorded
at cost. Patent costs capitalized consist of costs incurred to acquire the underlying patent. If it is determined that a patent will not
be issued, the related remaining capitalized patent costs are charged to expense. Definite life intangible assets are amortized on a straight-line
basis over their estimated useful life. The estimated useful life of patents is twenty years from the date of application.

 Indefinite life intangible assets
include license agreements and goodwill acquired in a business combination. The Company accounts for indefinite life intangible assets
in accordance with ASC 350. License agreement costs represent the fair value of the license agreement on the date acquired and are tested
annually for impairment on June 30 or whenever events or changes in circumstances indicate the fair value of the license is less than
the carrying amount.

 Goodwill - Goodwill is
not amortized but is evaluated for impairment annually as of June 30 or whenever events or changes in circumstances indicate the carrying
value of the reporting unit may be less than the fair value of the reporting unit.

 F- 10

 Impairment of Goodwill and
Indefinite Lived Intangible Assets – We test for goodwill impairment at the reporting unit level, which is one level below the
operating segment level. Our detailed impairment testing involves comparing the fair value of each reporting unit to its carrying value,
including goodwill. Fair value reflects the price a market participant would be willing to pay in a potential sale of the reporting unit
and is based on discounted cash flows or relative market-based approaches. If the carrying value of the reporting unit exceeds its fair
value, we record an impairment loss for such excess.

 During the year ended June 30, 2025, the results of the assessment indicated that
the carrying value of the RENC reporting unit exceeded its fair value, due to the decline in the estimated fair value of the reporting
unit based on the Company's market capitalization. Management concluded the significant driver for the change in the economic benefits
was due to the Company's continued inability to raise capital for the further development of the technologies within this reporting
unit. The Company recorded an impairment loss of $ 47,614,729 for the period ended September 30, 2024 and $ 122,804,700 for the period ended
June 30, 2025.

 For indefinite life intangible
assets, such as IPR&D, on an annual basis on June 30th we determine the fair value of the asset and record an impairment loss, if
any, for the excess of the carrying value of the asset over its fair value. For the year ended June 30, 2024, the carrying value of the
IPR&D exceeded its fair value. Therefore, the Company recorded an impairment loss of $ 42,611,000 during the year ended June 30, 2024.
During the year ended June 30, 2025, the Company recorded no impairment loss related to IPR&D.

 The carrying value of
IPR&D and goodwill at June 30, 2025, were 0
zero and $ 5,963,000, respectively.

 Impairment of Long-Lived
Assets - Long-lived assets, such as property and equipment and definite life intangible assets are reviewed for impairment whenever
events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Circumstances which could trigger
a review include, but are not limited to: significant decreases in the market price of the asset; significant adverse changes in the business
climate or legal factors; current period cash flow or operating losses combined with a history of losses or a forecast of continuing losses
associated with the use of the asset; and current expectations that the asset will more likely than not be sold or disposed of significantly
before the end of its estimated useful life.

 Recoverability of assets to be
held and used is measured by a comparison of the carrying amount of an asset to the estimated undiscounted future cash flows expected
to be generated by the asset. If the carrying amount of an asset exceeds its estimated undiscounted future cash flows, an impairment charge
is recognized by the amount by which the carrying amount of the asset exceeds the fair value of the asset. Assets to be disposed of would
be separately presented in the balance sheet and reported at the lower of the carrying amount or fair value less costs to sell and would
no longer be depreciated. The depreciable basis of assets that are impaired and continue in use are their respective fair values. No impairment
of these assets was recorded during the year ended June 30, 2025 or 2024.

 Leases - In accordance
with ASC Topic 842, the Company determined the initial classification and measurement of its right-of-use assets and lease liabilities
at the lease commencement date and thereafter. The lease terms include any renewal options and termination options that the Company is
reasonably assured to exercise, if applicable. The present value of lease payments is determined by using the implicit interest rate in
the lease, if that rate is readily determinable; otherwise, the Company develops an incremental borrowing rate based on the information
available at the commencement date in determining the present value of the future payments.

 Rent expense for operating leases
is recognized on a straight-line basis, unless the operating lease right-of-use assets have been impaired, over the reasonably assured
lease term based on the total lease payments and is included in general and administrative expenses in the consolidated statements of
operations. For operating leases that reflect impairment, the Company will recognize the amortization of the operating lease right-of-use
assets on a straight-line basis over the remaining lease term with rent expense still included in general and administrative expenses
in the consolidated statements of operations.

 F- 11

 Research and Development Expenses
– The Company expenses research and development costs incurred in formulating, improving, validating, and creating alternative
or modified processes related to and expanding the use of the Company's technologies. Research and development expenses for the
years ended June 30, 2025 and 2024 amounted to $ 537,428, and $ 2,708,829 respectively.

 Income Taxes - The Company
accounts for income taxes in accordance with FASB ASC Topic 740 Accounting for Income Taxes, which requires an asset and liability approach
for accounting for income taxes (see Note 9).

 Loss Per Share - The Company
calculates earnings (loss) per share in accordance with FASB ASC 260 Earnings Per Share. Basic earnings per common share (EPS) are based
on the weighted average number of shares of Common Stock outstanding during each period. Diluted earnings per common share are based on
shares outstanding (computed as for basic EPS) and potentially dilutive common shares. Potential shares of Common Stock included in the
diluted earnings per share calculation include in-the-money stock options that have been granted but have not been exercised. The shares
of Common Stock outstanding at June 30, 2025 and 2024 were 177,392,907 and 158,452,644, respectively. Because of the net loss for each
of the years ended June 30, 2025 and June 30, 2024, dilutive shares for both periods were excluded from the diluted EPS calculation, as
the effect of these potential shares of Common Stock is anti-dilutive. The Company had 13,669,140 and 17,146,315 potential shares of Common
Stock excluded from the diluted EPS calculation for the years ended June 30, 2025 and 2024, respectively.

 Fair Value of Financial Instruments
 – The Company accounts for fair value measurements for financial assets and financial liabilities in accordance with FASB ASC
Topic 820, "Fair Value Measurements". The authoritative guidance, among other things, defines fair value, establishes a consistent
framework for measuring fair value and expands disclosure for each major asset and liability category measured at fair value on either
a recurring or nonrecurring basis. Fair value is defined as the exit price, representing the amount that would either be received to
sell an asset or be paid to transfer a liability in an orderly transaction between market participants. As such, fair value is a market-based
measurement that should be determined based on assumptions that market participants would use in pricing an asset or liability.

 Stock-Based Compensation
- The Company has granted stock options, restricted share units ("RSUs") and warrants to certain employees, officers,
directors, and consultants. The Company accounts for options in accordance with the provisions of FASB ASC Topic 718, Compensation
– Stock Compensation. Stock based compensation costs for the vesting of options and RSUs granted to certain employees, officers,
directors, and consultants for the years ended June 30, 2025 and 2024 were $ 3,313,291 and $ 4,673,129, respectively.

 The Company recognizes compensation
costs for stock option awards to employees, officers and directors based on their grant-date fair value. The value of each stock option
is estimated on the date of grant using the Black-Scholes option-pricing model. The weighted-average assumptions used to estimate the
fair value of the stock options granted using the Black-Scholes option-pricing model are the expected term of the award, the underlying
stock price volatility, the risk-free interest rate, and the expected dividend yield. The Company accounts for forfeitures as they occur.

 The Company records stock-based
compensation for services received from non-employees in accordance with ASC 718, Compensation—Stock Compensation Non-Employees.
All transactions in which goods or services are the consideration received for the issuance of equity instruments are accounted for based
on the fair value of the consideration received or the fair value of the equity instrument issued, whichever is more reliably measurable.
Equity instruments issued to consultants and the cost of the services received as consideration are measured and recognized based on
the fair value of the equity instruments issued and are recognized over the consultants' required service period, which is generally
the vesting period.

 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.

 New Accounting Pronouncements
Not Yet Adopte d - Recent accounting pronouncements issued by the FASB that have not yet been adopted by the Company are not expected
to have a material impact on the Company's present or future consolidated financial statements.

 F- 12

 NOTE 2 – GOING CONCERN

 The Company's consolidated
financial statements are prepared using the generally accepted accounting principles applicable to a going concern, which contemplates
the realization of assets and liquidation of liabilities in the normal course of business. However, the Company has incurred substantial
recurring losses from continuing operations, has used cash in the Company's continuing operations, and is dependent on additional
financing to fund operations. The Company incurred a net loss of $ 178,007,489 and $ 88,425,828 for the years ended June 30, 2025 and 2024,
respectively. As of June 30, 2025, the Company had cash and cash equivalents of $ 92,700 and an accumulated deficit of $ 510,462,570 and
a working capital deficit of $ 28,109,502. These conditions raise substantial doubt about the Company's ability to continue as a
going concern for one year after the date the financial statements are issued. The consolidated financial statements do not include any
adjustments relating to the recoverability and classification of recorded asset amounts and classification of liabilities that might be
necessary should the Company be unable to continue in existence.

 Management has reduced overhead
and administrative costs by streamlining the organization to focus on the development and validation of its AI-driven cancer diagnostics
platform. The Company has tailored its workforce to focus on these activities. In addition, the Company intends to secure additional required
funding through equity or debt financing. However, there can be no assurance that the Company will be able to obtain any sources of funding.
Such additional funding may not be available or may not be available on reasonable terms, and, in the case of equity financing transactions,
could result in significant additional dilution to our stockholders. If we do not obtain required additional equity or debt funding, our
cash resources will be depleted and we could be required to materially reduce or suspend operations, which would likely have a material
adverse effect on our business, stock price and our relationships with third parties with whom we have business relationships, at least
until additional funding is obtained. If we do not have sufficient funds to continue operations, we could be required to seek bankruptcy
protection or other alternatives that could result in our stockholders losing some or all of their investment in us.

 Funding that we may receive during
the fiscal year 2026 is expected to be used to satisfy existing and future obligations and liabilities and working capital needs, to support
commercialization of our products, to conduct the clinical and regulatory work to develop our product candidates, and to begin building
working capital reserves.

 NOTE 3 — FAIR VALUE MEASUREMENTS

 The Company accounts for fair
value measurements for financial assets and financial liabilities in accordance with FASB ASC Topic 820, "Fair Value Measurements".
The authoritative guidance among other things, defines fair value, establishes a consistent framework for measuring fair value and expands
disclosure for each major asset and liability category measured at fair value on either a recurring or nonrecurring basis. Fair value
is defined as the exit price, representing the amount that would either be received to sell an asset or be paid to transfer a liability
in an orderly transaction between market participants. As such, fair value is a market-based measurement that should be determined based
on assumptions that market participants would use in pricing an asset or liability. As a basis for considering such assumptions, the guidance
establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value as follows:

 Level 1. Observable inputs such as quoted prices in active markets for identical assets or liabilities;

 Level 2. Inputs, other than quoted prices in active markets, that are observable either directly or indirectly; and

 Level 3. Unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions.

 F- 13

 There were no Level 2 and 3 assets,
or any Level 1 or 2 liabilities as of June 30, 2025.

 Unless otherwise disclosed, the
fair value of the Company's financial instruments including cash, accounts receivable, prepaid expenses, accounts payable, accrued
expenses, lease obligations and notes payable approximate their recorded values due to their short-term maturities.

 Level 1 assets held as of June
30, 2025, consisted of an investment in equity securities related to an extension agreement entered on February 28, 2024.
The Company purchased 467,290 shares of common stock at a purchase price of $ 1.07 per share. The investment in equity securities was recorded
at a fair value of $ 500,000 at the time of purchase and is subsequently remeasured to fair value at the end of each reporting period.
As of June 30, 2025, the Company held 467,290 shares of common stock in connection with the investment in equity securities.

 Level 3 liabilities held as of
June 30, 2025, consisted of a contingent consideration liability related to the February 13, 2024 acquisition of Renovaro
Cube, (the "Acquisition"). As consideration for the Acquisition, the stockholders of Renovaro Cube received (i) 70,834,183
shares of Common Stock, and (ii) the right to receive up to 11,899,545 contingent shares pro rata upon the exercise of convertible notes,
options, and warrants, which were outstanding at closing. The contingent consideration liability was recorded at fair value of $ 20,557,500
at the time of the Acquisition and is subsequently remeasured to fair value at the end of each reporting period. As of June 30, 2025,
there were 2,775,650 contingent shares issuable in connection with the Acquisition.

 The Company's assets and
liabilities measured at fair value on recurring bases as of June 30, 2025 were as follows:

 Schedule of assets and
liabilities measured at fair value on recurring bases

 Fair Value Measurements at
 Reporting Date Using

 Level 1

 Level 2

 Level 3

 Assets:

 Investment in equity securities

 387,851

 —

 —

 Total assets at fair value

 $
 387,851

 —

 $
 —

 Liabilities:

 —

 Contingent consideration

 —

 —

 630,000

 Total liabilities at fair value

 $
 —

 —

 $
 630,000

 The fair value of the contingent
consideration liability is estimated using a Black-Scholes option-pricing model and a Monte-Carlo option pricing model. The key inputs
to the model are all contractual or observable with the exception being volatility, which is computed based on the volatility of the Company's
underlying stock. The key inputs to valuing the contingent consideration liability as of June 30, 2025, were:

 Schedule of key input to valuing the
contingent consideration liability

 Stock Price

 $
 0.29

 Exercise Price

 $ 0.53 - $ 1.92

 Volatility

 116 % - 141 %

 Risk Free Rate

 3.61 % - 4.02 %

 Expected Dividends

 %

 Discount Rate (Monte-Carlo model only)

 %

 Expected Term (years)

 2.70 – 8.38

 At initial recognition of the contingent consideration,
the inputs were:

 Stock Price

 $
 1.92

 Exercise Price

 $ 0.46 - $ 4.50

 Volatility

 107 % - 133 %

 Risk Free Rate

 4.22 % - 5.14 %

 Expected Dividends

 %

 Discount Rate (Monte-Carlo model only)

 %

 Expected Term (years)

 0.56 – 9.88

 F- 14

 The following table sets forth the Level 3 liability
at June 30, 2025, which is recorded on the consolidated balance sheet at fair value on a recurring basis. As required, this liability
is classified based on the lowest level of input that is significant to the fair value measurement.

 The roll forward of contingent consideration liability
is as follows:

 Schedule of fair value measurement on recurring basis

 Fair Value Measurements at
 Reporting Date Using

 Quoted Prices in
 Active Markets for Identical Assets Inputs

 Significant Other
 Observable Inputs

 Significant Other Unobservable Inputs

 (Level 1)

 (Level 2)

 (Level 3)

 The roll forward of the contingent consideration liability is as follows:

 Balance June 30, 2024

 —

 —

 $
 12,310,000

 Fair value adjustment

 —

 —

 ( 11,680,000
)

 Contingent Consideration Liability at June 30, 2025

 —

 —

 $
 630,000

 NOTE 4 - PROPERTY AND EQUIPMENT

 Property and equipment consisted of the following at
June 30, 2025 and 2024:

 Schedule of Property and equipment

 Useful Life

 June 30, 2025

 June 30, 2024

 Lab equipment and instruments

 4 - 7

 $
 639,998

 $
 639,998

 Leasehold improvements

 224,629

 224,629

 Furniture, fixtures, and equipment

 4 - 7

 205,396

 195,834

 Total

 1,070,023

 1,060,461

 Less accumulated depreciation

 ( 702,180
)

 ( 578,340
)

 Net Property and Equipment

 $
 367,843

 $
 482,121

 Depreciation expense amounted
to $ 119,193 and $ 113,563 for the years ended June 30, 2025 and 2024, respectively.

 NOTE 5 — INTANGIBLE ASSETS AND GOODWILL

 At June 30, 2025, definite-life
intangible assets, net of accumulated amortization, consisted of patents, software platform and trademarks on the Company's products
and processes of $ 14,994, $ 143,000 and $ 8,000. At June 30, 2024, definite-life intangible assets, net of accumulated amortization, consisted
of patents on the Company's products and processes of $ 30,043. The patents are recorded at cost and amortized over twenty years
from the date of application. Amortization expense for the years ended June 30, 2025 and 2024 was $ 9,902 and $ 8,296, respectively.

 At June 30, 2025 and 2024, indefinite
life intangible assets consisted of a license agreement classified as In-Process Research and Development ("IPR&D") intangible
assets, which are not amortizable until the intangible assets provide economic benefit, and goodwill.

 F- 15

 At June 30, 2025 and 2024, definite-life
and indefinite-life intangible assets consisted of the following:

 Schedule of definite-life
and indefinite-life intangible assets

 Useful Life

 June 30, 2024

 Additions

 Amortization

 Impairment

 Translation Adjustment

 June 30, 2025

 Definite Life Intangible Assets

 Software platform

 5 Years

 $
 —

 $
 143,000

 $
 —

 $
 —

 $
 —

 $
 143,000

 Trademark

 2 Years

 $
 —

 $
 8,000

 $
 —

 $
 —

 $
 —

 $
 8,000

 Patents

 20 Years

 $
 284,977

 $
 —

 $
 —

 $
 —

 $
 28,033

 $
 313,010

 Less Accumulated Amortization

 ( 254,934
)

 —

 ( 9,902
)

 —

 ( 33,180
)

 ( 298,016
)

 Net Definite-Life Intangible Assets

 $
 30,043

 $
 151,000

 $
 ( 9,902
)

 $
 —

 $
 ( 5,147
)

 $
 165,994

 —

 ( 170,419,429
)

 11,089,268

 Total Goodwill

 $

 $

 $
 —

 $
 ( 170,419,429
)

 $
 11,089,268

 $

 Useful Life

 June 30, 2023

 Additions

 Amortization

 Impairment

 Translation Adjustment

 June 30, 2024

 Definite Life Intangible Assets

 Patents

 20 Years

 $
 290,936

 $
 —

 $
 —

 $
 —

 $
 ( 5,959
)

 $
 284,977

 Less Accumulated Amortization

 ( 251,260
)

 —

 ( 8,296
)

 —

 4,622

 ( 254,934
)

 Net Definite-Life Intangible Assets

 $
 39,676

 $
 —

 $
 ( 8,296
)

 $
 —

 $
 ( 1,337
)

 $
 30,043

 Indefinite Life Intangible Assets and Goodwill

 11,640,000

 159,464,039

 —

 ( 11,640,000
)

 ( 133,878
)

 IPR&D

 42,611,000

 —

 —

 ( 42,611,000
)

 —

 —

 Total Indefinite Life Intangible Assets and Goodwill

 $
 54,251,000

 $
 159,464,039

 $
 —

 $
 ( 54,251,000
)

 $
 ( 133,878
)

 $

 Expected future amortization expense is as follows:

 Schedule of future amortization expense

 Years
 ended June 30,

 2026

 $
 36,350

 2027

 36,348

 2028

 32,348

 2029

 32,348

 Thereafter

 28,600

 Total

 $
 165,994

 F- 16

 On February 13, 2024, the Company
acquired Renovaro Cube as a wholly owned subsidiary pursuant to a stock purchase agreement. As part of the acquisition of Renovaro
Cube, the Company acquired goodwill valued at $ 159,464,039.

 On April 8, 2025, the Company
acquired Biosymetrics, Inc. as a wholly owned subsidiary pursuant to a stock purchase agreement. As part of the acquisition of Biosymetrics,
Inc., the Company acquired goodwill valued at $ 5,963,500, software valued at $ 143,000 and Trademark valued at $ 8,000.

 Impairment

 Following the fourth quarter of
each year, management performs its annual test of impairment of intangible assets by performing an assessment and determines if it is
more likely than not that the fair value of the asset is greater than or equal to the carrying value of the asset.

 During the quarter ended September
30, 2024, the results of the assessment indicated that the carrying value of the RENC reporting unit exceeded its fair value, due to the
decline in the estimated fair value of the reporting unit based on the Company's market capitalization. Management concluded the
significant driver for the change in the economic benefits was due to the Company's continued inability to raise capital for the
further development of the technologies within this reporting unit. Therefore, an impairment adjustment of $ 47,614,729 was recorded
for the period ended September 30, 2024.

 During the quarter ended June
30, 2025, the results of the assessment indicated that the carrying value of the RENC reporting unit exceeded its fair value, due to the
decline in the estimated fair value of the reporting unit based on the Company's market capitalization. Management concluded the
significant driver for the change in the economic benefits was due to the Company's continued inability to raise capital for the
further development of the technologies within this reporting unit. Therefore, an impairment adjustment of $ 122,804,700 was recorded for
the period ended June 30, 2025.

 NOTE 7 — LEASES

 Operating
Leases — O n June 19, 2018, Lunai entered into a Lease Agreement for a term of ten years from September 1, 2018, with Century
City Medical Plaza Land Co., Inc., pursuant to which the Company agreed to lease approximately 2,453 rentable square feet. On February
20, 2019, Lunai entered into an Addendum to the original Lease Agreement with an effective date of December 1, 2019, where it expanded
the lease area to include another 1,101 square feet for a total rentable 3,554 square feet. The base rent increases by 3% each year, and
ranges from $17,770 per month for the first year to $23,186 per month for the tenth year. The equalized monthly lease payment for the
term of the lease is $20,050.

 Renovaro Cube leases an office
facility in Amsterdam, Netherlands, under a 30-month operating lease agreement commencing on September 1, 2023, with a maturity date of
February 28, 2026. In determining lease asset values, the Company considers fixed and variable payment terms, prepayments, incentives,
and options to extend, terminate or purchase. The Company mutually terminated this lease on April 29, 2025.

 Lunai entered an office lease
in Boca Raton, Florida, under a 36-month operating lease agreement commencing on November 1, 2024, with a maturity date of October 31,
2027. In determining lease asset values, the Company considers fixed and variable payment terms, prepayments, incentives, and options
to extend, terminate or purchase.

 The Company identified and assessed
the following significant assumptions in recognizing the right-of-use assets and corresponding liabilities:

 Expected lease term —
The expected lease term includes both contractual lease periods and, when applicable, cancelable option periods when it is reasonably
certain that the Company would exercise such options. The Company's leases have a remaining lease term of 26 and 28 months. As of
June 30, 2025, the weighted-average remaining term is 1.95 years.

 Incremental borrowing rate
— The Company's lease agreements do not provide an implicit rate. As the Company does not have any external borrowings for
comparable terms of its leases, the Company estimated the incremental borrowing rate based on the U.S. Treasury Yield Curve rate that
corresponds to the length of each lease. This rate is an estimate of what the Company would have to pay if borrowing on a collateralized
basis over a similar term in an amount equal to the lease payments in a similar economic environment. As of June 30, 2025, the weighted-average
discount rate is 4.66 %.

 F- 17

 Lease and non-lease components
— In certain cases the Company is required to pay for certain additional charges for operating costs, including insurance, maintenance,
taxes, and other costs incurred, which are billed based on both usage and as a percentage of the Company's share of total square
footage. The Company determined that these costs are non-lease components, and they are not included in the calculation of the lease liabilities
because they are variable. Payments for these variable, non-lease components are considered variable lease costs and are recognized in
the period in which the costs are incurred.

 Below are the lease commitments for the next 5 years:

 Schedule of lease commitments

 Years Ending June 30

 Lease Expense

 2026

 $
 363,999

 2027

 358,326

 Thereafter

 56,621

 Less imputed interest

 ( 41,353
)

 Total

 $
 737,593

 NOTE 8 — DEBT

 Convertible Notes Payable —

 The January 2024 Note —
On January 12, 2024, the Company entered into Subscription Agreements with an investor to issue a Convertible Promissory Note for an aggregate
principal amount of $ 125,000 (the "January 2024 Note"). The Company received a total of $ 125,000 in gross proceeds. The
January 2024 Note bears an interest rate of 12 % per annum and matured on December 29, 2024. The Company is required to pay interest quarterly,
in arrears, in cash, on the first day of each quarter of each year following the issue date prior to the maturity of the January 2024
Note. The January 2024 Note is convertible either at the option of the holder or automatically upon maturity into shares of the Company's
Common Stock at the Note Conversion Price of $ 3.38.

 December 2023 Notes —
 On December 20, 2023, the Company entered into Subscription Agreements to purchase Convertible Promissory Notes for an aggregate
principal amount of $ 120,000 (the "December 2023 Notes"). The Company received a total of $ 120,000 from the private placement
between December 2023 and January 2024. The December 2023 Notes bear an interest rate of 12 % per annum and matured one year after
their respective dates of issuance (the "Maturity Date"). The Company is required to pay interest quarterly, in arrears, in
cash, on the first day of each quarter of each year following the issue date prior to the maturity of the December 2023 Notes. Notwithstanding
the immediately foregoing, at the option of the holder, interest may accrue on the December Notes on a quarterly basis. The December 2023
Notes are convertible into shares of the Company's Common Stock in whole or in part at any time and from time to time, after the
original issue date and prior to the Maturity Date, at a conversion price of $ 3.38 per share.

 The January 2024 Note and December
2023 Notes balance at June 30, 2025 was $ 245,000.

 Notes Payable —

 Bridge Loans — From
June 4, 2025 to June 14, 2025, the Company entered into agreements with Paseco ApS, a Danish entity controlled by a shareholder ("Paseco
ApS") and Laksya Ventures Inc. to issue Promissory Notes for the principal amount of $ 1,725,000 to each note holder. The Company
received $ 3,450,000 in gross proceeds. The notes bear an interest rate of 10 % per annum and mature on December 31, 2025. The notes balance
at June 30, 2025, was $ 3,450,000 with Paseco ApS and Laksya Ventures Inc. each holding $ 1,725,000.

 From October 21, 2024 to January
24, 2025, the Company entered into agreements with Paseco ApS, a Danish entity controlled by a shareholder ("Paseco ApS"),
to issue Promissory Notes for the principal amount of $ 2,650,000. The Company received $ 2,650,000 in gross proceeds. The notes bear an
interest rate of 10 % per annum and mature from December 31, 2024 to December 31, 2025. Approximately $700,000 matured on December 31,
2024, $900,000 matured on December 31, 2025 and $1,050,000 matured on January 31, 2025. On February 24, 2025, Paseco ApS assigned 50%
of its ownership rights to Laksya Ventures Inc. with all terms remaining unchanged. The note balance at June 30, 2025, was $2,650,000
with Paseco ApS and Laksya Ventures Inc. each holding $1,325,000.

 F- 18

 From November 12, 2024 to December
3, 2024, Renovaro Cube entered into an agreement with Paseco ApS, a Danish entity controlled by a shareholder ("Paseco ApS"),
to issue Promissory Notes for the principal amount of 450,000. The note bears an interest rate of 10% per annum and matures on December
1, 2025. On February 24, 2025 Paseco ApS assigned 50% of its ownership rights to Laksya Ventures Inc. with all terms remaining unchanged.
The note balance at June 30, 2025 was approximately $490,000 with Paseco ApS and Laksya Ventures Inc. each holding $245,000.

 On November 1, 2024, Renovaro
Cube entered into an agreement with Yalla Yalla Limited, an investor to issue a Promissory Note for the amount of approximately 225,000.
The note bears an interest rate of 10% per annum and matured on February 24, 2025. The note balance at June 30, 2025 was approximately
$238,000.

 On September 16, 2024, the Company
entered into an agreement with RS Bio ApS, a Danish entity controlled by a shareholder ("RS Bio"), to issue a Promissory Note
for the principal amount of $100,000 (the "September 2024 Note"). The Company received $100,000 in gross proceeds. The note
bears an interest rate of 12% per annum and matured on December 31, 2024. On February 24, 2025 RS Bio assigned its ownership rights to
Rene Sindlev with all terms remaining unchanged. The note balance at June 30, 2025 was $100,000.

 O n September 6, 2024, Renovaro
Cube entered into an agreement with Paseco ApS, a Danish entity controlled by a shareholder ("Paseco ApS"), to issue a Promissory
Note for the principal amount of 50,000. The note bears an interest rate of 12% per annum and matures on September 9, 2025. On February
24, 2025 Paseco ApS assigned 50% of its ownership rights to Laksya Ventures Inc. with all terms remaining unchanged. The note balance
at June 30, 2025 was approximately $59,000 with Paseco ApS and Laksya Ventures Inc. each holding approximately $30,000 (see Note 8 to
the Financial Statements).

 On February 5, 2024, the Company
entered into an agreement with RS Bio to issue a 5% Original Issue Discount Secured Promissory Note for the principal amount of $105,263
(the "February 2024 Note"). The Company received $100,000 in gross proceeds after taking into account the 5% original issue
discount. The note bears an interest rate of 12% per annum and matured on December 31, 2024. On February 24, 2025 RS Bio assigned its
ownership rights to Rene Sindlev with all terms remaining unchanged. The note balance, net of discount at June 30, 2025 was $105,263.

 On January 2, 2024, the Company
entered into an agreement with RS Bio to issue a 5% Original Issue Discount Secured Promissory Note for the principal amount of $526,315.
The Company received a total of $500,000 in gross proceeds after taking into account the 5% original issue discount. The note bears
an interest rate of 12% per annum and matured on December 31, 2024. On February 24, 2025 RS Bio assigned its ownership rights to Rene
Sindlev with all terms remaining unchanged. The note balance, net of discount at June 30, 2025 was $526,315.

 On November 3, 2023, the Company
entered into an agreement with RS Bio to issue a 5% Original Issue Discount Promissory Note for the principal amount of $1,000,000. The
Company received a total of $950,000 in gross proceeds after taking into account the 5% original issue discount. The discount of
$50,000 will be accreted over the life of the note. The note bears an interest rate of 12% per annum and matured on December 31, 2024.
On February 24, 2025 RS Bio assigned its ownership rights to Rene Sindlev with all terms remaining unchanged. The note balance, net of
discount at June 30, 2025 was $750,000.

 Promissory Note — On
March 30, 2020 (the "Issuance Date"), the Company issued a Promissory Note in the principal amount of $ 5,000,000 (the "Promissory
Note") to Paseco ApS. There have been eight amendments to the Promissory Note since the issuance date, the most recent of which
is dated August 1, 2024. The principal amount of the Promissory Note, as amended, was payable on November 1, 2024 (the "Maturity
Date"). The Promissory Note, as amended, bears interest at a fixed rate of 12 % per annum. On February 24, 2025 Paseco ApS assigned
its ownership rights to Rene Sindlev with all terms remaining unchanged. The Promissory Note balance at June 30, 2025 is $ 831,497.

 The Company's obligations
under the referenced Promissory and Bridge Notes, except for those originally entered into by Renovaro Cube, are secured by a Security
Agreement. To secure the Company's obligations under the Promissory Note, the Company entered into a Security Agreement with the
Holder, pursuant to which the Company granted a lien on all assets of the Company (the "Collateral") for the benefit of Paseco
ApS, Rene Sindlev and Laksya Ventures. Upon an Event of Default (as defined in the notes, respectively) Paseco ApS, Rene Sindlev and Laksya
Ventures may, among other things, collect or take possession of the Collateral, proceed with the foreclosure of the security interest
in the Collateral or sell, lease, or dispose of the Collateral (see Note 8 to the Financial Statements).

 F- 19

 Finance Agreement —

 On November 30, 2024, the Company
entered into a premium finance agreement (the "Agreement") related to insurance, which
resulted in the recognition of a liability and prepaid exp ense with a principal amount of $ 1,018,930 at 7.50 % interest per
annum, which is reflected on the consolidated balance sheet under "other current liabilities" and "prepaid assets and
other assets", respectively. The repayment of the Agreement will be made in nine equal monthly installments of $ 93,401 after
a down payment of $ 204,000. For the years ended June 30, 2025 and 2024 the Company made payments of $ 971,231 and $ 870,073, respectively.
The remaining balance at June 30, 2025 is $ 271,643; the amount is reflected in other current liabilities. For
the years ended June 30, 2025 and 2024 the Company recorded total interest expense in the amount of $ 24,555 and $ 20,128 related to
the Agreement. This amount is reflected in other income and expenses.

 Total
interest expense recorded for the years ended June 30, 2025 and 2024, was $ 725,684 and $ 1,011,322 respectively.

 NOTE 9 — INCOME TAXES

 The Company accounts for income
taxes in accordance with FASB ASC Topic 740, Accounting for Income Taxes; which requires the Company to provide a net deferred tax asset
or liability equal to the expected future tax benefit or expense of temporary reporting differences between book and tax accounting and
any available operating loss or tax credit carryforwards. The amount of and ultimate realization of the benefits from the deferred tax
assets for income tax purposes is dependent, in part, upon the tax laws in effect, the Company's future earnings, and other future
events, the effects of which cannot be determined.

 As of June 30, 2025 and 2024,
the Company had net operating loss carryforwards of approximately $ 541,603,425 and $ 489,177,759 respectively, giving rise to deferred
tax assets of $ 76,296,814 and $ 144,191,530, respectively. The net operating loss carryforwards generated prior to January 1, 2018 expire
over various dates from 2031 to 2038. All subsequent net operating loss carryforwards are indefinite.

 The Company files Danish and U.S.
income tax returns and these returns are generally no longer subject to tax examinations for years prior to 2021 for the Danish tax returns
and 2022 for the U.S. tax returns.

 The temporary differences, tax
credits and carry forwards gave rise to the following deferred tax assets (liabilities) at June 30, 2025 and 2024:

 Schedule of deferred tax assets and liabilities

 June 30

 2025

 2024

 Depreciation

 $
 ( 24,619
)

 $
 8,258

 Excess of tax over book depreciation of patents

 —

 8,415

 Stock/options compensation

 463,099

 6,672,252

 Depreciation and amortization

 —

 188,422

 Net operating loss carryforwards

 76,296,814

 148,832,041

 Impairment expense

 —

 16,188,497

 Contingent consideration fair value

 —

 ( 909,577
)

 Amortization

 1,961,747

 —

 Section 174 R&E Capitalization

 3,292,075

 —

 ROU Assets and Lease Liabilities

 14,227

 —

 Section 481(a) Adjustment

 ( 40,895
)

 —

 R&D Tax Credits

 1,718,415

 —

 Change in tax rate

 —

 —

 Valuation allowance

 ( 83,680,863
)

 ( 170,988,308
)

 Total Deferred Tax Assets (Liabilities)

 $
 —

 $
 —

 F- 20

 In accordance with prevailing
accounting guidance, the Company is required to recognize and disclose any income tax uncertainties. The guidance provides a two-step
approach to recognizing and measuring tax benefits and liabilities when realization of the tax position is uncertain. The first step is
to determine whether the tax position meets the more-likely-than-not condition for recognition, and the second step is to determine the
amount to be recognized based on the cumulative probability that exceeds 50%. The amount of and ultimate realization of the benefits from
the deferred tax assets for income tax purposes is dependent, in part, upon the tax laws in effect, the Company's future earnings,
and other future events, the effects of which can be difficult to determine and can only be estimated. Management estimates that it is
more likely than not that the Company will not generate adequate net profits to use the deferred tax assets; and consequently, a valuation
allowance was recorded for all deferred tax assets.

 A reconciliation of income tax
expense at the federal statutory rate to income tax expense at the Company's effective rate is as follows for the years ended June
30, 2025 and 2024:

 Years ended June 30,

 2025

 2024

 Computed tax at expected statutory rate

 $
 ( 951,542
)

 $
 ( 24,066,011
)

 Non-US income taxed at different rates

 —

 —

 Non-deductible expenses / other items

 ( 2,046,364
)

 —

 Valuation allowance

 2,999,380

 24,066,011

 Income Tax Expense (Benefit)

 $
 1,474

 $
 —

 The
components of income tax expense (benefit) from continuing operations for the years ended June 30, 2025 and 2024 consisted of the following:

 Schedule
 of components of income tax expense (benefit) from continuing operations

 Years
 ended June 30,

 2025

 2024

 Current
 Income Tax Expense

 Federal

 —

 —

 State

 1,474

 —

 Foreign

 $
 —

 $
 —

 Total
 Current Tax Expense (Benefit)

 $
 1,474

 $
 —

 Deferred
 Income Tax Expense Federal income tax (benefit)

 101,609,457

 165,458,980

 State

 ( 14,302,006
)

 5,529,328

 Foreign

 —

 —

 Change in valuation allowance

 ( 87,307,451
)

 ( 170,988,308
)

 Total
 Deferred Tax Expense

 —

 —

 Total
 Tax Expense

 1,474

 —

 Deferred
income tax expense (benefit) results primarily from the reversal of temporary timing differences between tax and financial statement
income.

 NOTE 10 — STOCKHOLDERS' EQUITY

 Preferred Stock —
The Company has 10,000,000
authorized shares of Preferred Stock, par value $ 0.0001
per share, 1,000,000
of which have been designated as Series A Convertible Preferred Stock. At June 30, 2025 and 2024, there were 0 zero shares of
Preferred Stock issued and outstanding.

 Voting — Holders
of Series A Preferred Stock shall be permitted to vote on all matters required or permitted to be voted on by the holders of Common Stock
of the Company and shall be entitled to that number of votes equal to ten votes for the number of shares of Common Stock into which such
holder's shares of Preferred Stock could then be converted in accordance with conversion rights.

 F- 21

 Dividends — The
Company shall pay dividends on shares of Series A Preferred Stock equal (on an as-if-converted-to-Common-Stock basis) to and in the same
form as dividends actually paid on shares of the Common Stock when, as and if such dividends are paid on shares of the Common Stock. No
other dividends shall be paid on shares of Preferred Stock.

 Liquidation Rights —
In the event of any voluntary or involuntary liquidation, dissolution or winding up of the Company, the holders of shares of Series A
Preferred Stock then outstanding shall be entitled to be paid out of the assets of the Company available for distribution to its stockholders,
before any payment shall be made to the holders of Common Stock by reason of their ownership thereof, an amount in cash equal to the aggregate
liquidation value of all shares held by such holder. The Series A Preferred Stock is not participating preferred.

 Conversion Rights — On
or after the date of issuance, any holder of Series A Preferred Stock shall have the right by written election (a "Series A Election
Notice") to the Company to convert all or any portion of the outstanding Shares of Series A Preferred Stock held by such holder
into an aggregate number of shares of Common Stock as is determined by multiplying the number of Shares to be converted by ten (10) (the
"Conversion Ratio").

 Common Stock — The
Company has 350,000,000 authorized shares of Common Stock, par value $ 0.0001 per share. At June 30, 2025 and 2024, there were 177,392,907
and 158,452,644 shares issued and outstanding, respectively.

 Voting — Holders
of Common Stock are entitled to one vote for each share held of record on each matter submitted to a vote of stockholders, including the
election of directors, and do not have any right to cumulate votes in the election of directors.

 Dividends — Holders
of Common Stock are entitled to receive ratably such dividends as the Company's Board of Directors from time to time may declare
out of funds legally available.

 Liquidation Rights —
In the event of any liquidation, dissolution or winding-up of the affairs of the Company, after payment of all debts and liabilities,
the holders of Common Stock will be entitled to share ratably in the distribution of any remaining assets.

 Purchase Agreement with
Lincoln Park Capital

 On June
20, 2023, the Company entered into a purchase agreement (the "2023 Purchase Agreement") with Lincoln Park, pursuant to which
the Company may sell and issue to Lincoln Park, and Lincoln Park is obligated to purchase, up to $ 20,000,000 of shares of Common Stock
over the 36-month term of the 2023 Purchase Agreement. Concurrently with entering into the 2023 Purchase Agreement, the Company also entered
into a registration rights agreement with Lincoln Park, pursuant to which it agreed to provide Lincoln Park with certain registration
rights related to the shares issued under the 2023 Purchase Agreement.

 In consideration for entering
into the 2023 Purchase Agreement, the Company issued 696,021 shares of Common Stock to Lincoln Park as a commitment fee on June 20, 2023.

 During the years ended June 30,
2025 and June 30, 2024 no shares of Common Stock to Lincoln Park were sold under the Purchase Agreement.

 Common Stock Issuances

 On
April 8, 2025, the Company issued 15,000,000 shares of Common Stock valued at $ 6,058,500 (see Note 13) pursuant to the Stock Purchase
Agreement of Biosymetrics, Inc.

 On January 21, 2025, the Company
issued 250,000 shares of Common Stock to its Chief Executive Officer of Renovaro Cube valued at $ 177,500.

 On October 17, 2024, the Company
issued 160,000 shares of Common Stock for consulting services valued at $ 119,400.

 F- 22

 On October 14, 2024, the Company
issued 500,000 shares of Common Stock for consulting services valued at $ 275,000.

 On October 14, 2024, the Company
issued 250,000 shares of Common Stock to its Chief Executive Officer valued at $ 137,750.

 On August 23, 2024, Avram Miller,
a former member of the Company's board of directors (the "Board of Directors"), forfeited 833,333 shares of
Common Stock from the original 1,000,000 shares of Common Stock for advisory services originally granted to him on October 11,
2023. As consideration for such forfeiture, the Company granted to Mr. Miller, an option to purchase 978,261 shares of Common
Stock of the Company with a per-share exercise price of $ 0.69. The Company determined that this transaction represented a modification
of the original award. The Company measured the fair value of the options issued as compared to the fair value of the original issuance
and determined that there was no incremental compensation to recognize as the fair value of the options was less than the fair value of
the Common Stock. Therefore, the Company will recognize the remaining fair value of the original award over the remaining vesting period,
which is one year. The Company recognized stock-based compensation expense of $ 1,159,470 related to the vesting of the stocks options
during the year ended June 30, 2025. At June 30, 2025, the Company had $ 185,373 of unrecognized compensation cost related to the
options which vest at August 23, 2025.

 On August 1, 2024, the Company
issued 2,000,000 shares of Common Stock for consulting services valued at $ 1,400,000.

 On
June 14, 2024, Lunai a Delaware corporation (the " Company ") closed a private placement of 5,315,215 of the
Company's units, each such Unit consisting of (i) one share of the Company's common stock, $ 0.0001 par value per share
and (ii) one common stock purchase warrant to purchase one-tenth of a share of Common Stock, with certain investors (the "Private
Placement"). The Warrants are exercisable for five years from the date of issuance and have an exercise price of $ 1.4726 and $ 1.4765 per
share, payable in cash.

 In
the Private Placement, the Company sold 2,325,869 Units at a price per Unit equal
to $ 1.4726 to a certain investor who paid in cash and settlement of debt an aggregate amount of $ 3,425,075 in
consideration for the Units.

 Additionally,
the Company sold 2,671,631 Units to certain investors who surrendered and terminated $ 3,955,033 in
aggregate principal amount and interest accrued thereon of certain convertible promissory notes issued by the Company in 2023 and 2024
and paid in cash an aggregate amount of $ 478,060 to the Company in consideration for the Units.

 Additionally,
the Company sold 317,715 Units to an investor who surrendered and terminated $ 468,453 in
aggregate principal amount and interest accrued thereon of a convertible promissory note issued in 2023 and paid in cash an aggregate
amount of $ 66,000 to the Company in consideration for the Units.

 In
relation to the June 14, 2024 Private Placement the Company recognized a loss on the settlement of debt for $ 1,183,560 which was
recorded in other income (expense) in the statement of operations for the year ended June 30, 2024.

 Related
to the June 14, 2024 Private Placement, ranging from July 3, 2024, to October 10, 2024, the Company sold 1,613,596 Units at a price per
Unit equal to $ 1.4726 to a certain investor who paid in cash an aggregate amount of $ 2,376,181 in consideration of the Units.

 On April 5, 2024, the Company
issued 33,760 shares of common stock for consulting services valued at $ 94,190.

 On February 20, 2024, 2,953,700
warrants outstanding were exercised at prices ranging from $ 0.53 to $ 0.65 per share and the aggregate $ 1,750,000 of a promissory note
held by the holder was applied to the exercise price of the warrants.

 On February 20, 2024, 471,699
warrants outstanding were exercised at $ 0.53 per share valued at $ 250,000. A promissory note held by the holder was applied to the exercise
price of the warrants in lieu of cash proceeds.

 On February 15, 2024, the Company
issued 50,000 shares of Common Stock for consulting services valued at $ 100,000.

 F- 23

 On
February 15, 2024, the Company closed a private placement of 344,827 shares of Common Stock, $ 0.0001 par value, at $2.90 per share for
aggregate proceeds to the Company of $ 1,000,000 in cash.

 On February 16, 2024, the Company
recognized 3,425,399 shares of Common Stock to be issued in settlement of the contingent consideration as a result of the Company's
acquisition of GEDi Cube Intl Ltd.

 On
February 13, 2024, the Company issued 70,834,183 shares of Common Stock valued at $ 136,001,631 (see Note 13) pursuant to the Stock Purchase
Agreement of Renovaro Cube.

 On December 4, 2023, the Company
issued 525,945 shares of Common Stock pursuant to warrants exercised for cash proceeds of $ 341,865.

 On October 23, 2023, the Company
issued 1,000,000 shares of Common Stock valued at $ 2,760,000 for advisory services to Avram Miller, a member of the Company's board
of directors.

 Between July 28, 2023, and September
28, 2023, the Company issued 2,000,000 shares of Common Stock for consulting services valued at $ 4,470,000.

 2017
Warrants

 On July
14, 2022, certain of our warrant holders exercised warrants to purchase 1,250,000 shares of Common Stock for total proceeds
to the Company of $ 1,625,000, with corresponding earn-out distribution of the same number of shares in connection with the acquisition
of Renovaro Biosciences. This non-cash earn-out distribution impacted stockholders' equity in the amount of $ 2,762,500 based
on the share price on July 14, 2022 of $ 2.21. The Company recorded a loss on extinguishment of contingent consideration liability of $ 419,182 during
the year ended June 30, 2024 which reflected the difference between the fair value of the shares and the contingent consideration liability
at the time of extinguishment. As of June 30, 2023, all outstanding warrants as of the date of acquisition of Renovaro Biosciences (the
"2017 Warrants") were exercised and there is no further contingent consideration liability related to the 2017 Warrants remaining
as of June 30, 2025.

 Acquisition of Renovaro Biopharma
/ Contingently issuable shares

 On February 16, 2018, the acquisition
of Renovaro Biosciences was completed. As part of the acquisition, the stockholders of Renovaro Biosciences received (i) 18,081,962 shares
of Common Stock, and (ii) the right to receive Contingent Shares of Common Stock pro rata upon the exercise or conversion of warrants,
which were outstanding at closing. As of June 30, 2025, no further Contingent Shares are issuable.

 Acquisition of Renovaro Denmark

 At June 30, 2025 and 2024, the
Company maintained a reserve of 17,414 Escrow Shares, all of which are reflected as issued and outstanding in the accompanying financial
statements. The Escrow Shares are reserved to acquire the shares of Renovaro Denmark held by non-consenting shareholders of Renovaro Denmark
on both June 30, 2025 and 2024, in accordance with Section 70 of the Danish Companies Act and the Articles of Association of Renovaro
Denmark. There have been 167,639 shares of Common Stock issued to non-consenting shareholders of Renovaro Denmark as of June 30, 2025.
During the years ended June 30, 2025 and 2024, the Company did not issue any shares of Common Stock to such non-consenting shareholders
of Renovaro Denmark.

 Stock-based Compensation

 The Company recognizes compensation
costs for stock option awards to employees based on their grant-date fair value. The value of each stock option is estimated on the date
of grant using the Black-Scholes option-pricing model. In the year ended June 30, 2025, the weighted-average assumptions used to estimate
the grant date fair values of the stock options granted using the Black-Scholes option-pricing model are as follows:

 Schedule of weighted-average assumptions used to estimate the fair values of the stock options granted

 Lunai Bioworks Inc.

 Expected term (in years)

 5.5

 Volatility

 109.45 % – 118.99
 %

 Risk free interest rate

 3.86 %- 4.40
 %

 Dividend yield

 %

 F- 24

 The Company recognized stock-based
compensation expense related to all equity instruments of $ 3,313,291 and $ 4,673,129 for the years ended June 30, 2025 and 2024, respectively.
At June 30, 2025, the Company had approximately $ 1,009,277 of unrecognized compensation cost related to non-vested options.

 Plan Options

 On February 6, 2014, the Company's
Board of Directors adopted the Company's 2014 Equity Incentive Plan (the "2014 Plan"), and the Company had reserved
 1,206,000 shares of Common Stock for issuance in accordance with the terms of the 2014 Plan.

 On October 30, 2019, the Board
approved and on October 31, 2019, the Company's stockholders adopted its 2019 Equity Incentive Plan (the "2019 Plan"),
which replaced the 2014 Plan. The 2019 Plan provided that the maximum aggregate number of shares of the Company's Common Stock reserved
and available for issuance under the 2019 Plan was the sum of (1) 6,000,000 new shares, and (2) the number of shares available for the
grant of awards as of the effective date under the 2014 Plan plus any options related to awards that expire, are terminated, surrendered,
or forfeited for any reason without issuance of shares under the 2014 Plan after the effective date of the 2019 Plan.

 Effective July 21, 2023, the Company
adopted the Renovaro Biosciences Inc. 2023 Equity Incentive Plan (the "2023 Plan"). The 2023 Plan replaced the 2019 Plan.
The 2023 Plan provides that the maximum aggregate number of shares of the Company's Common Stock reserved and available for issuance
under the 2023 Plan was the sum of (1) 4,000,000 new shares, and (2) the number of shares available for the grant of awards as of the
effective date under the 2019 Plan. Any awards outstanding under the 2019 Plan as of the date of adoption of the 2023 Plan remain subject
to and will be available under the 2019 Plan, and any shares subject to outstanding awards under the 2019 Plan that subsequently expire,
terminate, or are surrendered or forfeited for any reason without issuance of shares automatically become available for issuance under
the 2023 Plan.

 The Company granted options
to purchase 1,000,000 shares of Common Stock to employees with a five-year vesting period during the year end June 30, 2025 under the
2019 and 2023 Plan. For the year ended June 30, 2024, the Company granted options to purchase zero shares of Common Stock to employees
with a five-year vesting period under the 2019 and 2023 Plan.

 The Company granted options
to purchase zero shares of Common Stock to employees with a three-year vesting period during the year end June 30, 2025 under the 2019
and 2023 Plan. For the year ended June 30, 2024, the Company granted options to purchase 369,500 shares to employees with a three-year
vesting period under the 2019 and 2023 Plan.

 The Company granted options
to purchase 1,850,000 shares of Common Stock to employees with a two-year vesting period during the year end June 30, 2025 under the 2019
and 2023 Plan. For the year ended June 30, 2024, the Company granted options to purchase zero shares of Common Stock to employees with
a two-year vesting period under the 2019 and 2023 Plan.

 During the years ended June 30,
2025 and 2024, the Company granted options to purchase 362,904 and 424,412 shares, respectively, to the Board of Directors and Scientific
Advisory Board Members with a one-year vesting period, under the 2019 and 2023 Plan.

 During the years ended June
30, 2025 and 2024, the Company granted options to purchase 0 zero and 329,729
shares, respectively, to the Board of Directors and Scientific Advisory Board Members with immediate vesting, under the 2019 and
2023 Plan.

 During the years ended June 30,
2025, and 2024, the Company granted options to purchase zero and 10,000 shares, respectively, for consulting services with a one-year
vesting period, under the 2019 and 2023 Plan.

 On November 4, 2024, the Company
issued 58,500 stock options to its former interim Chief Financial Officer. The options had a fair value of $ 31,005 on the
grant date, fully vest on January 6, 2025 and expire on November 4, 2034. Subsequently, during the period ended March 31, 2025,
pursuant to the Company's executive officer compensation claw back policy, the board of directors directed the Company to claw back
and cancel the 58,500 options which were issued on November 4, 2024.

 F- 25

 On August 23, 2024, Avram Miller,
a former member of the Company's board of directors (the "Board of Directors"), forfeited 833,333 shares of
Common Stock from the original 1,000,000 shares of Common Stock for advisory services originally granted to him on October 11,
2023. As consideration for such forfeiture, the Company granted to Mr. Miller, an option to purchase 978,261 shares of Common
Stock of the Company with a per-share exercise price of $0.69. The Company determined that this transaction represented a modification
of the original award. The Company measured the fair value of the options issued as compared to the fair value of the original issuance
and determined that there was no incremental compensation to recognize as the fair value of the options was less than the fair value of
the Common Stock. Therefore, the Company will recognize the remaining fair value of the original award over the remaining vesting period,
which is one year. The Company recognized stock-based compensation expense of $ 1,159,470 related to the vesting of the stocks options
during the year ended June 30, 2025. At June 30, 2025, the Company had $ 185,373 of unrecognized compensation cost related to the
options which vest at August 23, 2025.

 All of the above options are exercisable
at the market price of the Company's Common Stock on the date of the grant. On February 13, 2024, the Company repriced 3,849,931
eligible employee and consultant options from the original issued exercise price to a new exercise price of $1.92 per share, the closing
price of the Company's Common Stock on February 13, 2024. The Company recognized stock-based compensation expense related to the
repricing of options of $921,254 during the year ended June 30, 2024.

 To date the Company has
granted options under the 2014, 2019 and 2023 Plans ("Plan Options") to purchase 6,088,250 shares of Common Stock. At June
30, 2025, the Company has 5,093,444 options available to be issued under the 2023 Plan.

 A summary of the Plan Options outstanding at June 30,
2025 is presented below:

 Schedule of stock options outstanding

 Options
 Outstanding

 Options
 Exercisable

 Exercise
 Price Ranges

 Number
 Outstanding

 Average Remaining Contractual Life (years)

 Average Exercise Price

 Number
 Exercisable

 Average Remaining Contractual Life (years)

 Average Exercise Price

 $
 0.45 – 4.50

 4,623,614

 8.97

 $
 0.75

 567,233

 8.71

 $
 0.96

 $
 4.51 – 6.50

 —

 —

 $
 —

 —

 —

 $
 —

 $
 6.51 – 12.00

 —

 —

 $
 —

 —

 —

 $
 —

 Total

 4,623,614

 8.97

 $
 0.75

 567,233

 8.71

 $
 0.96

 A summary of changes are presented
below:

 Schedule of Stock option activity

 Shares

 Weighted Average Exercise
 Price

 Average Remaining Life

 Weighted Average Intrinsic
 Value

 Outstanding at June 30, 2024

 5,527,852

 $
 2.11

 7.30

 $
 —

 Granted

 4,249,665

 $
 0.64

 Exercised

 —

 $
 —

 Forfeited

 —

 $
 —

 Expired/Canceled

 ( 5,153,903
)

 $
 2.12

 Outstanding at June 30, 2025

 4,623,614

 $
 0.75

 8.97

 $
 —

 Exercisable at June 30, 2025

 567,233

 $
 0.96

 8.71

 $
 —

 At June 30, 2025, the Company
had Plan Options to purchase 567,233 shares of common stock that were exercisable. The total intrinsic value of options exercisable
at June 30, 2025, was zero. Intrinsic value is measured using the fair value at the date of exercise (for shares exercised) and at June
30, 2025 (for outstanding options), less the applicable exercise price.

 F- 26

 Common Stock Purchase Warrants

 A summary of the status of the
Common Stock Purchase Warrants outstanding at June 30, 2025, is presented below:

 Schedule of common stock purchase warrants outstanding

 Warrants Outstanding

 Warrants Exercisable

 Average

 Average

 Remaining

 Average

 Remaining

 Average

 Exercise

 Number

 Contractual

 Exercise

 Number

 Contractual

 Exercise

 Price

 Outstanding

 Life (years)

 Price

 Exercisable

 Life (years)

 Price

 $
 0.53

 471,698

 2.99

 471,698

 2.99

 $
 0.65

 741,274

 3.09

 741,274

 3.09

 $
 1.14

 1,189,036

 2.73

 1,189,036

 2.73

 $
 1.47

 642,128

 3.96

 642,128

 3.96

 $
 1.48

 50,740

 3.99

 50,740

 3.99

 $
 0.50-1.68

 3,175,00

 0.65

 3,175,000

 0.65

 Total

 6,269,876

 1.88

 $
 0.91

 6,269,876

 1.88

 $
 0.91

 A summary of the warrant activity
is presented below:

 Schedule of warrants outstanding

 Shares

 Weighted Average Exercise
 Price

 Weighted Average Remaining
 Life

 Outstanding at June 30, 2024

 3,094,876

 $
 1.00

 3.48

 Granted

 3,175,000

 $
 0.82

 0.65

 Exercised

 —

 $
 —

 —

 Cancelled/Expired

 —

 $
 —

 —

 Outstanding and exercisable at June 30, 2025

 6,269,876

 $
 0.91

 1.88

 At June 30, 2025, the
Company had 6,269,876
exercisable Common Stock Purchase Warrants outstanding. The total intrinsic value of warrants exercisable at June 30, 2025, was 0
zero. Intrinsic value is measured using the fair market value at the date of exercise (for shares exercised) and at June 30, 2025
(for outstanding warrants), less the applicable exercise price.

 Restricted Stock Awards (RSA)

 The Company recognized stock-based
compensation expense related to RSAs of $ 36,972 for the year ended June 30, 2025. The restricted stock awards are related to a grant
of 250,000 shares of restricted stock with a 5-year vesting period made to the Chief Executive Officer of Renovaro Cube with
a total value of $ 177,500. At June 30, 2025, the Company had $ 140,527 of unrecognized stock-based compensation expense remaining to be
amortized.

 The Company recognized stock-based
compensation expense related to RSAs of $ 1,415,157 for the year ended June 30, 2024. The restricted stock awards are related to a
grant of 1,000,000 shares of restricted stock with a 3-year vesting period made to a former director as consideration for advisory
services, with a total value of $ 2,760,000.

 F- 27

 NOTE 11 — COMMITMENTS AND CONTINGENCIES

 Commitments

 On January 31, 2020, the Company
entered into a Statement of Work and License Agreement (the "HBV License Agreement") by and among the Company, G Tech Bio,
LLC, a California limited liability company ("G Tech"), and G Health Research Foundation, a not-for-profit entity organized
under the laws of California doing business as Seraph Research Institute ("SRI") (collectively the "Licensors"),
whereby the Company acquired a perpetual, sublicensable, exclusive license (the "HBV License") for a treatment under development
(the "Treatment") aimed to treat Hepatitis B Virus (HBV) infections.

 The HBV License Agreement states
that in consideration for the HBV License, the Company shall provide cash funding for research costs and equipment and certain other in-kind
funding related to the Treatment over a 24-month period, and provides for an up-front payment of $ 1.2 million within 7 days of January
31, 2020, along with additional payments upon the occurrence of certain benchmarks in the development of the technology set forth in the
HBV License Agreement, in each case subject to the terms of the HBV License Agreement. Additionally, the HBV License Agreement provides
for cooperation related to the development of intellectual property related to the Treatment and for a 2 % royalty to G Tech on any net
sales that may occur under the HBV License. On February 6, 2020, the Company paid the $ 1.2 million up-front payment. The HBV License Agreement
contains customary representations, warranties, and covenants of the parties with respect to the development of the Treatment and the
HBV License.

 The cash funding for research
costs pursuant to the HBV License Agreement consisted of monthly payments amounting to $144,500 that covered scientific staffing resources
to complete the project as well as periodic payments for materials and equipment needed to complete the project. There were no payments
made after January 31, 2022. The Company paid zero under the HBV License Agreement in years ended June 30, 2025, and 2024. The Company
has filed a claim against the Licensors, which includes certain payments it made related to this license (see Contingencies sub-section
below).

 On April 18, 2021, the Company
entered into a Statement of Work and License Agreement (the "License Development Agreement"), by and among the Company, G
Tech and SRI (collectively, the "Licensors"), whereby the Company acquired a perpetual sublicensable, exclusive license (the
"Development License") to research, develop, and commercialize certain formulations which were aimed at preventing and treating
pan-coronavirus or the potential combination of the pan-coronavirus and pan-influenza, including the SARS-coronavirus that causes COVID-19
and pan-influenza (the "Prevention and Treatment").

 The Development License Agreement
was entered into pursuant to the existing Framework Agreement between the parties dated November 15, 2019. The Development License Agreement
states that in consideration for the Development License, the Company shall provide cash funding for research costs and equipment and
certain other in-kind funding related to the Prevention and Treatment over a 24-month period. Additionally, the Development License Agreement
provides for an up-front payment of $ 10,000,000 and a $ 760,000 payment for expenditures to date prior to the effective date related to
research towards the Prevention and Treatment within 60 days of April 18, 2021. The Development License Agreement provides for additional
payments upon the occurrence of certain benchmarks in the development of the technology set forth in the Development License Agreement,
in each case subject to the terms of the Development License Agreement.

 The Development License Agreement
provides for (i) cooperation related to the development of intellectual property related to the Prevention and Treatment and (ii) a 3%
royalty to G Tech on any net sales that may occur under the Development License Agreement. The Company is no longer pursuing any product
candidates that relate to this license. The Company has filed a claim against the Licensors to recover all monies it paid related to this
license (see Contingencies below).

 On August 25, 2021, the Company
entered into an ALC Patent License and Research Funding Agreement in the HIV Field (the "ALC License Agreement") with Serhat
G mr kc and SRI (collectively, the "Licensors") whereby the Licensors granted the Company an exclusive, worldwide,
perpetual, fully paid-up, royalty-free license, with the right to sublicense, proprietary technology subject to a U.S. patent application,
to make, use, offer to sell, sell or import products for use solely for the prevention, treatment, amelioration of or therapy exclusively
for HIV in humans, and research and development exclusively relating to HIV in humans; provided the Licensors retained the right to conduct
HIV research in the field. Pursuant to the ALC License Agreement, the Company granted a non-exclusive license back to the Licensors, under
any patents or other intellectual property owned or controlled by the Company, to the extent arising from the ALC License, to make, use,
offer to sell, sell or import products for use in the diagnosis, prevention, treatment, amelioration or therapy of any (i) HIV Comorbidities
and (ii) any other diseases or conditions outside the HIV Field. The Company made an initial payment to SRI of $ 600,000 and agreed to
fund future HIV research conducted by the Licensors, as mutually agreed to by the parties. On September 10, 2021, pursuant to the ALC
License Agreement, the Company paid the initial payment of $ 600,000.

 F- 28

 G Tech and SRI are controlled
by Anderson Wittekind, a stockholder of the Company.

 Shares held for non-consenting
shareholders – The 17,414 remaining shares of Common Stock related to the Acquisition of Renovaro Denmark have been reflected
as issued and outstanding in the accompanying financial statements. There were zero shares of Common Stock issued to such non-consenting
stockholders during the years ended June 30, 2025 and 2024 (see Note 10.)

 Service Agreements – The
Company maintains employment agreements with certain senior staff in the ordinary course of business.

 Contingencies

 Securities Class Action Litigation.
On July 26, 2022 and July 28, 2022, securities class action complaints (the former, the "Chow Action" and the latter, the
Manici Action") were filed by purported stockholders of the Company in the United States District Court for the Central District
of California against the Company and certain of the Company's current and former officers and directors. The complaints allege,
among other things, that the defendants violated Sections 10(b) and 20(a) of the Securities Exchange Act of 1934, as amended, and Rule
10b-5 thereunder, by making false and misleading statements and omissions of material fact in connection with the Company's relationship
with Serhat G mr kc and its commercial prospects. The complaints seek unspecified damages, interest, fees, and costs.
On November 22, 2022, the Manici Action was voluntarily dismissed without prejudice. The Chow Action (also referred to as the "Securities
Class Action Litigation") remains pending. On October 22, 2023, the Court appointed a lead plaintiff in the Chow Action. The lead
plaintiff filed an amended complaint on December 15, 2023. The Company filed a motion to dismiss the amended complaint on March 15, 2024.
The Court denied the Company's motion to dismiss on June 28, 2024. A mediation was held on September 17, 2024, after which the parties
signed a stipulation of settlement. The court granted the lead plaintiff's motion for preliminary approval of the settlement on
August 18, 2025.

 Federal Derivative Litigation.
On September 22, 2022, Samuel E. Koenig filed a shareholder derivative action in the United States District Court for the Central District
of California (the "Koenig Matter"). The Koenig Matter, filed on behalf of the Company, names Serhat G mr kc
and certain of the Company's current and former directors as defendants, and also names the Company as a nominal defendant. The
Koenig Matter alleges violations of Sections 14(a) and 20(a) of the Securities Exchange Act of 1934, and also sets out claims for breach
of fiduciary duty, contribution and indemnification, aiding and abetting, and gross mismanagement. Plaintiff does not quantify any alleged
injury, but seeks damages, disgorgement, restitution, and other costs and expenses. On January 24, 2023, the United States District Court
for the Central District of California stayed the Koenig Matter pending resolution of the defendants' anticipated motion to dismiss
in the Securities Class Action Litigation. On June 28, 2024, the United States District Court for the Central District of California denied
defendants' motion to dismiss the Securities Class Action Litigation. On July 14, 2025, the Court stayed the Koenig Matter until
October 17, 2025. The defendants have not yet responded to the complaint.

 On January 19, 2023, John Solak
filed a shareholder derivative action in the United States District Court for the District of Delaware (the "Solak Matter").
The Solak Matter, filed on behalf of the Company, names Serhat G mr kc and certain of the Company's current and
former directors as defendants, and also names the Company as a nominal defendant. The Solak Matter alleges violations of Section 14(a)
of the Securities Exchange Act of 1934 and SEC Rule 14a-9 promulgated thereunder, and also sets out claims for breach of fiduciary duty
and contribution and indemnification. Plaintiff does not quantify any alleged injury, but seeks damages, disgorgement, restitution, and
other costs and expenses. On April 6, 2023, the United States District Court for the District of Delaware stayed the Solak Matter pending
resolution of the defendants' anticipated motion to dismiss in the Securities Class Action Litigation. On June 28, 2024, the United
States District Court for the Central District of California denied defendants' motion to dismiss the Securities Class Action Litigation.
On July 29, 2025, the court stayed the Solak Matter for 90 days. The defendants have not yet responded to the complaint.

 The Company intends to contest
these matters but expresses no opinion as to the likelihood of favorable outcomes. Management is unable to determine the likelihood of
a loss, including a possible range of losses, if any, arising from this matter as of the reporting date.

 F- 29

 State Derivative Litigation.
On October 20, 2022, Susan Midler filed a shareholder derivative action in the Superior Court of California, Los Angeles County (the "Midler
Matter"). The Midler Matter, filed on behalf of the Company, names Serhat G mr kc and certain of the Company's
current and former directors as defendants. The Midler Matter also names the Company as a nominal defendant. The Midler Matter sets out
claims for breaches of fiduciary duty, contribution and indemnification, aiding and abetting, and gross mismanagement. Plaintiff does
not quantify any alleged injury, but seeks damages, disgorgement, restitution, and other costs and expenses. On January 20, 2023, the
Court stayed the Midler Matter pending resolution of the defendants' anticipated motion to dismiss in the Securities Class Action
Litigation. On June 28, 2024, the United States District Court for the Central District of California denied defendants' motion
to dismiss the Securities Class Action Litigation. On July 31, 2025, the court stayed the Midler Matter for 120 days. The defendants have
not yet responded to the complaint. The Company intends to contest this matter but expresses no opinion as to the likelihood of a favorable
outcome. Management is unable to determine the likelihood of a loss, including a possible range of losses, if any, arising from this matter
as of the reporting date.

 On October
21, 2022, the Company filed a Complaint in the Superior Court of the State of California for the County of Los Angeles against Serhat
G mr kc ("Gumrukcu"), William Anderson Wittekind ("Wittekind"), G Tech Bio, SG & AW Holdings,
LLC, and SRI (collectively, the "Defendants"). The Complaint alleges that the Defendants engaged in a "concerted, deliberate
scheme to alter, falsify, and misrepresent to the Company the results of multiple studies supporting its Hepatitis B and SARS-CoV-2/influenza
pipelines." Specifically, "Defendants manipulated negative results to reflect positive outcomes from various studies, and
even fabricated studies out of whole cloth." As a result of the Defendants' conduct, the Company claims that it "paid
approximately $25 million to Defendants and third-parties that it would not otherwise have paid." On April 21, 2023, defendants
Wittekind, G Tech, SG & AW Holdings, LLC, and SRI filed a demurrer with respect to some, but not all, of the Company's claims,
as well as a motion to strike. On September 6, 2023, the court denied in part and granted in part the pending motions.

 On December
4, 2023, the Defendants answered the Company's First Amended Complaint and G Tech and SRI filed a Cross-Complaint. In the Cross-Complaint,
G Tech and SRI seek declaratory and injunctive relief related to certain agreements between G Tech, SRI, and the Company, including, inter
alia, a declaration that the Framework Agreement, effective as of November 15, 2019, the Statement of Work & License Agreement,
effective as of January 31, 2020, and the Statement of Work and License Agreement for Influenza and Coronavirus Indications, effective
as of April 18, 2021, have been terminated and the Company has no rights to any license under such agreements. Trial was scheduled to
begin on March 3, 2025. On November 14, 2024, the court vacated the March 3, 2025, trial date and set a trial setting conference for May
1, 2025. At the May 1, 2025, trial setting conference, the court reset the trial to begin on November 30, 2026. Discovery remains ongoing.
The Company denies the allegations in Defendants' cross claims and intends to vigorously defend against them while pursuing its
claims against the Defendants.

 On June
7, 2023, Weird Science LLC ("Weird Science"), Wittekind, the William Anderson Wittekind 2020 Annuity Trust, the William Anderson
Wittekind 2021 Annuity Trust, the Dybul 2020 Angel Annuity Trust, and the Ty Mabry 2021 Annuity Trust (collectively, the "Trusts")
(collectively, "Plaintiffs") filed a Verified Complaint against the Company in the Court of Chancery of Delaware. In the Verified
Complaint, Plaintiffs alleged that the Company breached the February 16, 2018 Investor Rights Agreement between the Company, Weird Science,
and RS Group ApS (the "Investor Rights Agreement"). According to the Verified Complaint, the Investor Rights Agreement required
the Company to (i) notify all "Holders" of "Registrable Securities" at least 30 days prior to filing a registration
statement and (ii) afford such Holders an opportunity to have their Registrable Securities included in such registration statement. Plaintiffs
alleged that the Company breached these registration rights by failing to provide the required notice in connection with S-3 registration
statements filed by the Company on July 13, 2020 and February 11, 2022. The Company moved to dismiss the Verified Complaint on September
15, 2023.

 On December
4, 2023, in lieu of opposing the motion to dismiss, Plaintiffs filed a Verified First Amended Complaint ("FAC"). In the FAC,
Plaintiffs assert claims against the Company and others for purported breaches of the Investor Rights Agreement, fraud, tortious interference
with a contract, and several other torts. Plaintiffs seek compensatory, exemplary, and punitive damages, as well as certain declaratory
relief, specific performance, and pre- and post-judgment interest, costs, and attorneys' fees. The Company filed a motion to dismiss
the FAC on December 18, 2023 and the court held a hearing on November 15, 2024. At the hearing, the court dismissed (1) all claims brought
on behalf of Wittekind and the Trusts, (2) the fraudulent concealment claim against the Company and others (without prejudice), and (3)
the breach of contract claim against the Company related to a registration statement that was not filed in 2023. At the hearing, the court
also found that punitive damages were not available to Plaintiffs. The court took the remaining issues briefed on the Company's
motion to dismiss under advisement.

 F- 30

 On February
26, 2025, the Court ruled on the balance of the claims against the Company and (1) denied the Company's motion to dismiss Weird
Science's breach of contract claims related to registration statements filed in 2020 and 2022; (2) dismissed the fraudulent inducement
claim as time barred; and (3) dismissed the declaratory judgment claim. The Company denies Plaintiffs' allegations and remaining
claims and intends to vigorously defend against these claims.

 On August
24, 2023, counsel on behalf of Weird Science, Wittekind, individually, and Wittekind, as trustee of the Trusts served a demand to inspect
the Company's books and records (the "Demand") pursuant to Delaware General Corporation Law, § 220 ("Section
220"). The Demand seeks the Company's books and records in connection with various issues identified in the Demand. The Company
takes its obligations under Section 220 seriously and, to the extent that the requests are proper under Section 220, intends to comply
with those obligations.

 On January 19, 2024, Weird Science
and Wittekind sent the Board of Directors a letter demanding it take corrective actions with respect to twenty-one issues identified therein.
On February 27, 2024, Weird Science and Wittekind sent the Board of Directors a supplemental letter that expanded their demand for corrective
actions to twenty-six issues. In response to these demand letters, the Board of Directors initially formed a Special Committee ("Special
Committee") of independent directors on February 29, 2024. The Special Committee retained Stradling Yocca Carlson & Rauth LLP
as its counsel to investigate the issues identified in the demand letters.

 On January 23, 2024, Weird Science
and Wittekind filed a shareholder derivative action in the United States District Court for the Central District of California against
certain officers, directors, and investors of the Company, as well as other defendants, in connection with, inter alia, Weird Science
and Wittekind's demand for corrective action. Plaintiffs filed an amended complaint on June 21, 2024. The First Amended Verified
Stockholder Derivative Complaint ("Derivative Complaint") alleges, among other claims, violations of Section 13(d) and 14(a)
and Rules 10b-5(a), 10b-5(c) and 14a-9 of the Exchange Act of 1934. The Derivative Complaint also includes claims of breach of fiduciary
duty, corporate waste, unjust enrichment, and contribution/indemnification. Weird Science and Wittekind seek unspecified compensatory,
exemplary, and punitive damages and certain injunctive relief. The Derivative Complaint names the Company as a nominal defendant. On July
19, 2024, certain of the director defendants, who had agreed to waive service of the summons and Derivative Complaint, filed a motion
to dismiss the Derivative Complaint on a variety of procedural and substantive grounds. A hearing on the motion dismiss was held on October
3, 2024 and the court subsequently took the motion under submission. On October 22, 2024, the plaintiffs filed a notice of certain subsequent
events that they allege relate to their pending motion to dismiss. On October 29, 2024, the court granted the director defendants'
motion to dismiss and dismissed the Derivative Complaint without prejudice, but also without leave to amend.

 On November 27, 2024, Weird Science
and Wittekind filed a notice of appeal of the court's decision granting the director defendants' motion to dismiss. The appeal
remains pending.

 On June 21, 2024, the Company
filed suit against Weird Science, Gumrukcu, Wittekind, and certain trusts in connection with the February 16, 2018 merger involving the
Company and two companies closely associated with Gumrukcu. In the complaint, the Company alleges that G mr kc and others
deliberately and fraudulently concealed a murder-for-hire scheme from the Company in order to induce the Company to enter into the merger
agreement, which resulted in the defendants receiving shares and compensation. The Company asserts claims for fraudulent concealment,
equitable fraud, unjust enrichment, and civil conspiracy and seeks, inter alia, equitable relief, including, but not limited to,
return to the Company any shares received in connection with the merger, and damages. On October 1, 2024, the defendants moved to dismiss
the complaint. A hearing took place on June 25, 2025 and the Court took defendants' motion under advisement.

 Lunai commenced an action against
Predictive Oncology, Inc. ("POAI") in the Delaware Court of Chancery claiming that POAI breached a "definitive"
January 2025 Letter Agreement pursuant to which Lunai was going to acquire POAI. As a result of its breach, POAI made that acquisition
impossible and dramatically devalued the share price of stock Lunai had already acquired as well as the value of the company it was contractually
entitled to acquire. Lunai sought specific performance or, in the alternative, money damages. The parties have exchanged paper discovery
and noticed depositions. The action has been held in abeyance while the parties attempt to negotiate a settlement.

 NOTE 12 — RELATED PARTY TRANSACTIONS

 As of June 30, 2025, the Company
has accrued $ 384,949 of compensation related expenses for the Company's former Chief Executive Officer, Mark Dybul, related to budget
constraints.

 F- 31

 On August 23, 2024, Avram Miller,
a former member of the Company's board of directors (the "Board of Directors"), forfeited 833,333 shares of
Common Stock from the original 1,000,000 shares of Common Stock for advisory services originally granted to him on October 11,
2023. As consideration for such forfeiture, the Company granted to Mr. Miller, an option to purchase 978,261 shares of Common
Stock of the Company with a per-share exercise price of $ 0.69. The Company determined that this transaction represented a modification
of the original award. The Company measured the fair value of the options issued as compared to the fair value of the original issuance
and determined that there was no incremental compensation to recognize as the fair value of the options was less than the fair value of
the Common Stock. Therefore, the Company will recognize the remaining fair value of the original award over the remaining vesting period,
which is one year. The Company recognized stock-based compensation expense of $ 1,159,470 related to the vesting of the stocks options
during the year ended June 30, 2025. At June 30, 2025, the Company had $ 185,373 of unrecognized compensation cost related to the
options which vest at August 23, 2025.

 NOTE 13 — ACQUISITIONS

 BioSymetrics Inc. Acquisition:

 On February 26, 2025, Lunai Bioworks Inc., a Delaware
corporation (" Lunai "), entered into an Agreement and Plan of Merger (the " Merger Agreement ") with
Renovaro Acquisition Sub, a Delaware corporation and wholly owned subsidiary of Lunai (" Merger Sub "), and Biosymetrics,
Inc., a Delaware corporation (" Biosymetrics "), pursuant to which Lunai agreed to acquire Biosymetrics pursuant to the
merger of Merger Sub with and into Biosymetrics, with Biosymetrics as the surviving corporation and a wholly owned subsidiary of Lunai
(the " Transaction "). On April 8, 2025, Lunai consummated the Transaction and issued 15.0 million shares of Lunai's
common stock, par value $ 0.0001 per share (the " Shares "), to the former stockholders of Biosymetrics in accordance
with the terms of the Merger Agreement.

 The
offer and sale of the Shares have not been registered under the Securities Act of 1933, as amended (the " Securities Act "),
in reliance on the exemption from registration requirements thereunder provided by Section 4(a)(2) thereof. Lunai relied in part upon
representations contained in the Merger Agreement that all those receiving Shares in connection with the Transaction are "accredited
investors" as defined in Rule 501(a) under the Securities Act.

 The
transaction was accounted for in accordance with ASC 805-10 - Business Combinations. The assets acquired and liabilities
assumed are initially recognized in the accompanying consolidated balance sheets at their estimated fair values as of the acquisition
date. The fair values as of the acquisition date are based on information that existed as of the acquisition date.

 The acquisition-date
fair value of the consideration transferred totaled approximately $ 6 million, which consisted of the following:

 Schedule of acquisition
date fair value

 Common stock

 $

 Total consideration transferred

 $

 The
fair value of the Company's common shares issued as consideration was based on the closing price of the Company's common stock
as of the Acquisition Date.

 The
following table details the fair values of the assets acquired and liabilities assumed at the acquisition date:

 Schedule of fair value of assets acquired and
liabilities assumed

 Cash

 $
 ( 3,822
)

 Prepaid & Other Assets

 17,405

 Fixed Assets

 13,365

 Total Assets Acquired:

 26,948

 Accounts Payable

 Accrued Expenses

 7,594

 Other Current Liabilities

 73,879

 Total Liabilities Assumed

 82,448

 Net Assets Acquired

 ( 55,500
)

 Software

 143,000

 Trade Name

 8,000

 Total Consideration

 $

 F- 32

 The
goodwill recognized is attributable primarily to expected synergies and the assembled workforce of BioSymetrics. None of the
goodwill is expected to be deductible for income tax purposes.

 The fair
values of the acquired tangible and intangible assets were determined using variations of the income approach. The income approach valuation
methodology used for the intangible assets acquired makes use of Level 3 inputs.

 Consolidated unaudited pro forma information:

 The following consolidated pro
forma information assumes that the acquisition of BioSymetrics Inc. took place on July 1, 2024 for the statement of operations for the
twelve-month period ended June 30, 2025. These amounts have been estimated after applying the Company's accounting policies:

 Schedule of consolidated
statements of operations

 Revenues

 $
 663,660

 Net loss

 $
 ( 179,698,700
)

 The unaudited pro forma results
are presented for informational purposes only and are not necessarily indicative of what the actual results of operations would have been
if the acquisition had occurred at the beginning of the period presented, nor are they indicative of future results of operations.

 GEDi Cube Intl Ltd. Acquisition:

 On September
28, 2023, the Company, entered into a Stock Purchase Agreement (the " Purchase Agreement ") with GEDi Cube Intl Ltd.,
a private company formed under the laws of England and Wales (" GEDi Cube ") to acquire 100% of the equity interests
of GEDi Cube from its equity holders (the " Sellers "). On September 28, 2023, the Board of Directors of the Company,
and the board of managers of GEDi Cube unanimously approved the Purchase Agreement and on January 25, 2024, the shareholders of the Company
approved the issuance of the shares of Common Stock pursuant to the Purchase Agreement. On February 13, 2024 (the "Closing Date"),
the Company consummated the acquisition of GEDi Cube and the other transactions contemplated by the Stock Purchase Agreement (collectively,
the "Transaction"). As a result of the Transaction, GEDi Cube became a wholly-owned subsidiary of the Company. The Company
believes the acquisition will provide it with access to the nascent field of artificial intelligence and machine learning driven diagnostics,
which was the primary purpose for the acquisition.

 Pursuant
to the Stock Purchase Agreement, as of the Closing Date, the Company acquired all the issued and outstanding equity interests of GEDi
Cube owned by the Sellers as of the Closing Date (each, a "GEDi Cube Share" and, collectively, the "GEDi Cube Shares")
in exchange for which each Seller was entitled to receive (i) as of the Closing Date, such Seller's pro rata percentage of an aggregate
of 70,834,183 shares of common stock, par value $0.0001 per share, of the Company ("Common Stock"), which represents the 67,224,089
shares of Common Stock issued and outstanding as of the Closing Date (minus (a) 1 million shares of Common Stock previously issued to
a consultant assisting with the Transaction and (b) 1 million shares of Common Stock previously issued to Avram Miller, a director of
the Company, pursuant to his Advisory Agreement, dated October 11, 2023, by and between Mr. Miller and the Company) (the "Closing
Consideration") plus 5,610,100 shares of Common Stock representing the Seller's Earnout Shares (defined below) resulting from
the automatic conversion of the Company's Series A Convertible Preferred and, (ii) following the Closing Date, such Seller's
pro rata percentage of the shares of Common Stock (the "Earnout Shares" and, together with the Closing Consideration, the
"Exchange Consideration") to be issued to the Sellers upon the exercise or conversion of any of the Company's derivative
securities (subject to certain exceptions) that are outstanding at the Closing Date (the "Closing Derivative Securities").
Each Seller's pro rata percentage of the Exchange Consideration is equal to the ratio of the aggregate number of GEDi Cube Shares
owned by such Seller divided by the aggregate number of GEDi Cube Shares issued and outstanding, in each case, as of the Closing Date.

 The
transaction was accounted for in accordance with the provisions of ASC 805-10 - Business Combinations. As a result
of the issuance of the Closing Consideration on the Closing Date and based on the number of shares of Common Stock outstanding as of the
Closing Date, the Sellers held approximately 49% of the issued and outstanding shares of Common Stock immediately following the closing
of the Transaction and the conversion of the Series A Convertible Preferred Stock.

 F- 33

 The assets
acquired and liabilities assumed were initially recognized provisionally in the accompanying consolidated balance sheets at their estimated
fair values as of the acquisition date. The fair values as of the acquisition date are based on information that existed as of the acquisition
date. The Company completed its accounting for this acquisition during the period ended June 30, 2024. As a result of the completion of
the Company's analysis, the amount of in-process research and development was determined to have a value of nil. Accordingly, the
amount of goodwill recognized was increased to include the previously recognized amount of in-process research and development. There
was no impact to the Company's consolidated statement of operations as a result of this change to the allocation.

 The acquisition-date
fair value of the consideration transferred totaled approximately $ 156.6 million, which consisted of the following:

 Schedule of acquisition
date fair value

 Common stock

 $
 136,001,631

 Contingent consideration

 20,557,500

 Total consideration transferred

 $
 156,559,131

 The
fair value of the Company's common shares issued as consideration was based on the closing price of the Company's common stock
as of the Acquisition Date. The fair value of the contingent consideration was based on the Sellers' right to receive additional
shares of common, pro rata, upon the exercise or conversion of warrants, options and convertible notes payables outstanding as of the
Closing Date.

 The
following table details the fair values of the assets acquired and liabilities assumed at the acquisition date:

 Schedule of fair value of assets acquired and
liabilities assumed

 Cash

 $
 65,851

 Prepaid & Other Assets

 151,544

 Fixed Assets

 16,243

 Operating lease ROU

 624,366

 Total Assets Acquired:

 858,004

 Accounts Payable

 583,577

 Accrued Expenses

 722,508

 Operating Lease liability

 624,367

 Notes Payable

 1,832,460

 Total Liabilities Assumed

 3,762,913

 Net Assets Acquired

 ( 2,904,909
)

 159,464,040

 Total Consideration

 $
 156,559,131

 The
goodwill recognized is attributable primarily to expected synergies and the assembled workforce of GEDi. None of the goodwill is expected
to be deductible for income tax purposes.

 The fair
values of the acquired tangible and intangible assets were determined using variations of the income approach. The income approach valuation
methodology used for the intangible assets acquired makes use of Level 3 inputs.

 The Company
recognized approximately $ 1.2 million of acquisition related costs that were expensed during the period ended June 30, 2024. These costs
are included in "selling, general and administrative expenses" in the accompanying condensed consolidated statements of operations.

 Consolidated unaudited pro forma information:

 The following consolidated pro forma information assumes that the acquisition
of GEDi took place on July 1, 2023 for the statement of operations for the twelve-month period ended June 30, 2024. These amounts have
been estimated after applying the Company's accounting policies:

 F- 34

 Revenues

 $
 —

 Net loss

 $
 ( 83,571,822
)

 The unaudited pro forma results
are presented for informational purposes only and are not necessarily indicative of what the actual results of operations would have been
if the acquisition had occurred at the beginning of the period presented, nor are they indicative of future results of operations.

 NOTE 14 — SEGMENT REPORTING

 For the year ended June 30, 2025,
the Company had three reportable segments. These segments have different strategic and economic goals and are managed separately because
they require different technology and marketing strategies.

 Reportable
Segment

 Description

 RENB

 Developing new immunotherapies
to combat cancer

 BioSymetrics

 Integrating multimodal data
sources, including genomics, imaging, electronic health records, and other real-world evidence, to advance biomarker discovery, therapeutic
development, and precision medicine.

 RENC

 Developing a predicative artificial intelligence based
diagnostic methodology for the use of earlier cancer detection

 The Company's
chief executive officer is the chief operating decision maker and reviews the internal management reports for each segment at least quarterly.
During the year ended June 30, 2025, there were no significant inter-company revenues or expenses. The chief operating decision maker
assesses performance for each segment and decides how to allocate resources based on segment operating losses that also is reported on
the consolidated statement of operations. The measure of segment assets is reported on the balance sheet as total consolidated assets.
The accounting policies of each segment are the same as those described in the summary of significant accounting policies.

 Schedule of segment operating loss and
 asset information

 Operating loss

 Assets

 United States (RENB)

 $
 15,530,056

 $
 1,907,647

 United States (BioSymetrics)

 237,880

 6,109,643

 Netherlands (RENC)

 173,198,066

 213,550

 $
 188,966,002

 $
 8,230,840

 The chief
operating decision maker uses loss from operations to evaluate the performance of each segment's assets in deciding how to allocate
available capital between segments. The chief operating decision maker also uses loss from operations in their competitive analysis by
benchmarking the Company's competitors. The competitive analysis along with the monitoring of budgeted versus actual results are
used in assessing the performance of the segment.

 Information
regarding each reportable segment for the year ended June 30, 2025 is as follows:

 Schedule of information regarding segment reporting

 RENB

 BioSymetrics

 RENC

 Total

 General and administrative

 $
 14,904,855

 $
 211,401

 $
 2,763,794

 $
 17,880,050

 Research and development

 502,896

 26,029

 8,503

 537,428

 Goodwill impairment

 —

 —

 Depreciation and amortization

 122,305

 6,340

 129,095

 Segment operating loss

 $
 15,530,056

 $
 237,880

 $
 173,198,066

 188,966,002

 Geographic information:

 RENB,
BioSymetrics and RENC are managed on a worldwide basis but operate in offices located in the United States and the Netherlands, respectively.
The geographic information analyses the Company's operations and assets based on the country in which each segment operates. In
presenting this geographic information, segment operating results have been based on the geographic location in which the services were
provided to the segment and segment assets were based on the geographic location of the assets.

 F- 35

 NOTE 15 — SUBSEQUENT EVENTS

 On
September 18, 2025, the Company filed a Certificate of Amendment to the Certificate of Incorporation of the Company (the "Certificate
of Amendment") with the Secretary of State of the State of Delaware to effect a 1-for-10
reverse stock split of the shares of the Company's common stock, par value $0.0001 per share (the "Common Stock"),
either issued and outstanding or held by the Company as treasury stock, effective as of 12:01 a.m. (New York time) on September 29, 2025
(the "Reverse Stock Split"). The Common Stock will begin trading on a
reverse stock split-adjusted basis on The Nasdaq Capital Market on September 30, 2025.

 On September 18, 2025, the Company entered into the
First Amendment to Convertible Promissory Note whereby the January 2024 Note (see Note 8 to the Financial Statements) that matured on
December 29, 2024, was amended extending the Maturity Date in the second paragraph of the Note from December 29, 2024 to December 29,
2025. Accordingly, the Note unless otherwise amended, replaced, or otherwise altered by this First Amendment, any and all terms contained
in the Note continue in full force and effect.

 On September 2, 2025, the Court
of Amsterdam (the "Court") declared bankrupt Gedi Cube B.V. ("Gedi"), an indirect subsidiary of Lunai Bioworks,
Inc. ("Lunai"), and appointed Mr. M.M. Dellebeke as the receiver in the bankruptcy. Gedi filed a voluntary petition seeking
a declaration of bankruptcy due to its inability to make payments as they became due. As a result of this, the Company determined that
a material impairment of Gedi had occurred (see Note 6 to the financial statements).

 On August 18, 2025, the Company
issued Promissory Notes in the aggregate principal amount of $ 1,000,000. The Notes bear an interest rate of 18 % per annum and
mature on the 6-month anniversary of the Issue Date., (the "Maturity Date"). The Company is required to pay principal
and interest on the Maturity Date.

 From July 3, 2025, to August 19, 2025, the Company
issued Promissory Notes in the aggregate principal amount of $ 695,000. The Notes bear an interest rate of 10 % per annum and
mature on June 30, 2026, (the "Maturity Date"). The Company is required to pay principal and interest on the Maturity
Date.

 On July 7, 2025, Lunai Bioworks Inc. ("Lunai")
entered into an Exchange Agreement (the "Exchange Agreement") with certain accredited investors (the "Investors"),
all of whom are existing shareholders of the Company. Pursuant to the Exchange Agreement, the Investors agreed to exchange an aggregate
of $ 9.7 million in outstanding secured promissory notes (the "Secured Notes") for $ 16.1 million in new convertible promissory
notes (the "Convertible Notes"), representing a 65% premium to the principal and interest amount of the Secured Notes. The
Convertible Notes mature on July 31, 2025, and do not bear any interest. The exchange was completed to restructure the Company's
debt obligations and provide additional flexibility to support strategic initiatives.

 Immediately following the issuance of the Convertible
Noes on July 7, 2025, the Investors elected to convert the entire $ 16.1 million principal amount into an aggregate of 53.6 million shares
of common stock (the "Conversion Shares"), based on the stated $ 0.30 per share conversion price. The $0.30 per share conversion
price of the Convertible Notes represented a premium to the closing price of the Company's common stock on July 7, 2025, the date
of execution and conversion. As a result, the issuance of the 53.6 million shares of common stock upon conversion of the Convertible Notes
did not constitute a "below market" issuance under applicable Nasdaq listing rules and did not trigger stockholder approval
requirements under Nasdaq Listing Rule 5635(d). The shares were issued without any additional consideration from the Investors.

 As a result of the foregoing transactions,
the Company (i) eliminated $ 9.7 million of secured indebtedness, (ii) issued $ 16.1 million in Convertible Notes to the same holders, and
(iii) issued 53.6 million shares of common stock upon full conversion of such Convertible Notes without any cash proceeds to the Company.

 F- 36

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

 Not applicable.

 Item 9A. Controls and Procedures

 Evaluation of Disclosure Controls and Procedures

 Our Principal Executive Officer
and Principal Financial Officer (the "Certifying Officers") are responsible for establishing and maintaining disclosure controls
and procedures for the Company. The Certifying Officers have designed such disclosure controls and procedures to ensure that material
information is made known to the Certifying Officers, particularly during the period in which this Report was prepared.

 The Certifying Officers conducted
a review of the Company's "disclosure controls and procedures" (as defined in the Exchange Act, Rules 13a-15(e) and
15-d-15(e)) as of the end of the period covered by this Annual Report (the "Evaluation Date"). Based upon that evaluation,
the Certifying Officers concluded that, as of June 30, 2025, our disclosure controls and procedures were not effective in ensuring that
the information we were required to disclose in reports that we file or submit under the Securities Exchange Act of 1934, as amended,
is recorded, processed, summarized, and reported within the time periods specified in SEC rules and forms.

 Management Annual Report on Internal Control over Financial Reporting

 Management is responsible for
establishing and maintaining adequate internal control over financial reporting for the Company. Management used the "Internal Control
over Financial Reporting Integrated Framework" issued by the Committee of Sponsoring Organizations ("COSO-2013") to
conduct a review of the Company's internal controls over financial reporting. As of June 30, 2025, Management concluded that internal
controls over financial reporting were not effective, based on COSO's framework. The deficiency is attributed to the Company not
having adequate resources to address complex accounting matters. This control deficiency will be monitored, and attention will be given
to this matter as the Company grows.

 This Annual Report does not include
an attestation report from the Company's registered public accounting firm regarding internal controls over financial reporting.
Management's report was not subject to attestation by the Company's registered public accounting firm pursuant to the rules
of the SEC that permit the Company to provide only management's report in this Annual Report.

 Changes in Internal Control over Financial Reporting

 There were no changes in our internal
control over financial reporting that occurred during the period covered by this report that have materially affected, or are reasonably
likely to materially affect, our internal control over financial reporting.

 Item 9B. Other Information

 During the Company's fourth quarter, no director or officer adopted or terminated a
Rule 10b5-1 trading arrangement or a non-Rule 10b5-1 trading arrangement.

 Item 10. Directors, Executive Officers and
Corporate Governance

 The information
required by this Item 10 will be included under the captions "Directors and Executive Officers", "Information as to
Nominees and Other Directors", "Information Regarding Meetings and Committees of the Board", "Compliance with
Section 16(a) of the Exchange Act", "Code of Ethics", "Corporate Governance" and as otherwise set forth
in the Company's Definitive Proxy Statement and is incorporated herein by reference or, alternatively will be included, by amendment
to this Form 10-K under cover of Form 10-K/A no later than 120-days after the end of our fiscal year covered by this report.

 Item 11. Executive Compensation

 The information
required by this Item 11 will be included in the Definitive Proxy Statement referenced above in Item 10 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 12 will be included in the Definitive Proxy Statement referenced above in Item 10 and is incorporated
herein by reference.

 Item 13. Certain Relationships and Related
Transactions and Director Independence

 The
information required by this Item 13 will be included in the Definitive Proxy Statement referenced above in Item 10 and is incorporated
herein by reference.

 Item 14. Principal Accounting Fees and Services

 The information required by this Item
14 will be included in the Definitive Proxy Statement referenced above in Item 10 and is incorporated herein by reference.

 Item 15. Exhibits and Financial Statement Schedules

 Exhibit No.

 Description

 Incorporated by Reference

 2.1

 Agreement and Plan of Merger, dated February 26, 2025, by and among Renovaro, Inc., Renovaro Acquisition Sub and Biosymetrics, Inc.

 Incorporated by reference to Exhibit 2.1 to the Company's Form 8-K filed with the SEC on February 28, 2025.

 2.2

 Second Amendment to Stock Purchase Agreement, dated February 13, 2024, by and among LUNAI BIOWORKS INC.., GEDi Cube Intl Ltd., the sellers party thereto and Yalla Yalla Ltd

 Incorporated by reference to Exhibit 2.1 to the Company's Form 8-K filed with the SEC on February 14, 2024

 3.1

 Certificate of Incorporation, as amended

 Incorporated by reference to Exhibit 3.1 to the Company's Form 10-Q filed with the SEC on February 14, 2024

 3.2

 Amended and Restated Bylaws

 Incorporated herein by reference to Exhibit 3.1 to the Company's Current Report on Form 8-K filed with the SEC on May 21, 2024.

 3.3

 Certificate of Amendment to the Restated Certificate of Incorporation of Renovaro Inc., dated August 18, 2025 (Name Change).

 Incorporated by reference to Exhibit 3.1 to the Company's Form 8-K filed with the SEC on August 26, 2025.

 4.1

 Registration Rights Agreement, dated February 13, 2024, by and among Lunai Bioworks Inc. Gedi Cube Intl Ltd, and the shareholders of Gedi Cube Intl Ltd named the Sellers named thereto

 Incorporated herein by reference to exhibit to the Company's Form 8-K filed with the SEC on February 14, 2024

 4.2

 Promissory Note dated March 30, 2020 issued to Paseco ApS

 Incorporated herein by reference to Exhibit 10.2 to the Company's Form 8-K filed with the SEC on March 31, 2020.

 4.3

 Amendment No.2 to Promissory Note, dated May 17, 2022

 Incorporated herein by reference to Exhibit 4.3 to the Company's Form 10-K filed with the SEC on February 27, 2023.

 4.4

 Amendment No.3 to Promissory Note, effective December 30, 2022

 Incorporated herein by reference to Exhibit 10.2 to the Company's Form 8-K filed with the SEC on February 23, 2023.

 4.5

 Amendment No. 4 to Promissory Note, effective July 31, 2023

 Incorporated by reference to Exhibit 10.2 to the Company's Form 8-K filed with the SEC on August 7, 2023

 4.6

 Description of Securities

 Incorporated herein by reference to Exhibit 4.1 to the Company's Form 10-K filed with the SEC on September 30, 2020.

 4.7

 Form of Warrant

 Incorporated by reference to Exhibit 4.1 to the Company's Form 8-K filed with the SEC on April 3, 2023

 4.8

 Form of Warrant

 Incorporated by reference to Exhibit 4.1 to the Company's Form 8-K filed with the SEC on August 7, 2023

 4.9

 Form of Warrant

 Incorporated herein by reference to Exhibit 4.1 to the Company's Form 8-K filed with the SEC on June 21, 2024

 4.10

 Form of 5% Original Issue Discount Convertible Promissory Note

 Incorporated herein by reference to Exhibit 4.1 to the Company's Form 8-K filed with the SEC on October 10, 2023

 4.11

 Form of Convertible Note

 Incorporated herein by reference to Exhibit 99.2 to the Company's Form 8-K filed with the SEC on July 9, 2024

 10.1

 2019
 Equity Incentive Plan

 herein by reference to Exhibit 10.1 to the Company's Quarterly Report on Form 10-Q filed with the SEC on February 10, 2020.

 10.2

 2023
 Equity Incentive Plan

 herein by reference to Exhibit 10.12 to the Company's Form 10-K/A filed with the SEC on October 30, 2023

 10.3

 Statement
 of Work and License Agreement by and among G-Tech Bio, LLC, the Company and G Health Research Foundation

 herein by reference to Exhibit 10.1 to the Company's Form 8-K filed with the SEC on February 3, 2020.

 10.4

 Note
 Purchase Agreement

 herein by reference to Exhibit 10.1 to the Company's Form 8-K filed with the SEC on March 31, 2020.

 10.5

 General
 Office Lease by and between the Registrant and Century City Medical Plaza Land Co., Inc. dated June 19, 2018

 herein by reference to Exhibit 10.1 to the Company's Current Report on Form 8-K, filed with the SEC on June 25, 2018.

 10.6

 Employment
 Agreement, dated August 11, 2021, by and between the Company and Dr. Mark Dybul

 herein by reference to Exhibit to 10.1 the Company's Current Report on Form 8-K/A, filed with the SEC on August 16, 2021.

 10.7

 Amendment
 to Employment Agreement between Mark Dybul, M.D. and the Company, dated December 12, 2022

 herein by reference to Exhibit to 10.1 the Company's Current Report on Form 8-K, filed with the SEC on December 16, 2022.

 10.10

 Security
 Agreement, effective December 30, 2022, by and between the Company and Paseco ApS

 herein by reference to Exhibit 10.2 to the Company's Form 8-K filed with the SEC on February 23, 2023.

 10.11

 Purchase
 Agreement, dated June 20, 2023, by and between the Company and Lincoln Park Capital Fund, LLC

 herein by reference to Exhibit 10.1 to the Company's Form 8-K filed with the SEC on June 27, 2023

 10.12

 Registration
 Rights Agreement, dated June 20, 2023, by and between the Company and Lincoln Park Capital Fund, LLC

 herein by reference to Exhibit 10.2 to the Company's Form 8-K filed with the SEC on June 27, 2023

 10.13

 Consulting
 Agreement, dated March 11, 2024, by and between Lunai Bioworks Inc. and Tarsh PB Advisors LLC.

 herein by reference to Exhibit 10.1 to the Company's Form 8-K filed with the SEC on March 13, 2024

 10.14

 Form
 of Subscription Agreement

 herein by reference to Exhibit 10.1 to the Company's Form 8-K filed with the SEC on August 7, 2023

 10.15

 Form
 of Subscription Agreement

 herein by reference to Exhibit 10.1 to the Company's Form 8-K filed with the SEC on October 10, 2023

 10.16

 Form
 of Subscription Agreement

 herein by reference to Exhibit 10.1 to the Company's Form 8-K filed with the SEC on June 21, 2024

 10.17

 Form of Exchange Agreement

 herein by reference to Exhibit 99.1 to the Company's Form 8-K filed with the SEC on July 9, 2024

 21.1*

 Subsidiaries of the Registrant

 Incorporated Incorporated herein by reference to as Exhibit 21.1 to the Company's Form 10-K filed with the SEC on September
29, 2025

 23.1*

 Consent of Sadler, Gibb & Associates

 31.1*

 Certification of Chief Executive Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934

 31.2*

 Certification of Chief Financial Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934

 32.1**

 Certification of Principal Executive Officer pursuant to Rule 13a-14(b) or Rule 15d-14(b) of the Securities Exchange Act of 1934 and 18 U.S.C. Section 1350

 32.2**

 Certification of Chief Financial Officer pursuant to Rule 13a-14(b) or Rule 15d-14(b) of the Securities Exchange Act of 1934 and 18 U.S.C. Section 1350

 97.1

 Clawback Policy

 Incorporated herein by reference to as Exhibit 97.1 to the Company's Form 10-K filed with the SEC on October 10, 2024

 101.INS

 101.SCH

 101.CAL

 101.DEF

 101.LAB

 101.PRE

 *

 Provided 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.

 Date: September 29, 2025

 LUNAI BIOWORKS INC.

 By:

 /s/ David Weinstein

 David Weinstein

 Chief Executive Officer

 (Principal Executive Officer)

 By:

 /s/ Nathen Fuentes

 Nathen Fuentes

 Chief Financial Officer

 (Principal Financial and Accounting Officer)

 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 and on the dates indicated.

 Signature

 Title

 Date

 /s/ David Weinstein

 Chief Executive Officer

 David Weinstein

 (Principal Executive Officer)

 /s/ Nathen Fuentes

 Chief Financial Officer

 Nathen Fuentes

 (Principal Financial and Accounting Officer)

 /s/ Douglas W. Calder

 Director

 Douglas W. Calder

 /s/ James A. McNulty

 Director

 James A. McNulty

 /s/ Mark Collins, PhD.

 Director

 Mark Collins, PhD.