The following discussion and analysis of our financial condition and results of
operations should be read in conjunction with (i) our unaudited condensed
interim financial statements and related notes appearing elsewhere in this
Quarterly Report on Form 10-Q (this "Quarterly Report on Form 10-Q")and (ii) our
audited financial statements and related notes and the discussion under the
heading "Management's Discussion and Analysis of Financial Condition and Results
of Operations" for the fiscal year ended December 31, 2021 included in the
Annual Report on Form 10-K filed with the U.S. Securities and Exchange
Commission (the "SEC") on March 29, 2022. Our historical results are not
necessarily indicative of the results that may be expected for any period in the
future. Unless the context requires otherwise, references in this Quarterly
Report on Form 10-Q to the "Company," "HCW Biologics," "we," "us" and "our"
refer to HCW Biologics Inc.

Forward-Looking Statements



This Quarterly Report on Form 10-Q contains forward-looking statements within
the meaning of Section 27A of the Securities Act of 1933, as amended, or the
Securities Act, and Section 21E of the Securities Exchange Act of 1934, as
amended, or the Exchange Act. All statements other than statements of historical
facts contained in this quarterly report, including statements regarding our
future results of operations and financial position, business strategy,
prospective products, product approvals, research and development costs, timing
and likelihood of success, plans and objectives of management for future
operations, adequacy of our cash resources and working capital, impact of
COVID-19 pandemic on our research and development activities and business
operations, and future results of anticipated products, are forward-looking
statements. These statements involve known and unknown risks, uncertainties and
other important factors that may cause our actual results, performance or
achievements to be materially different from any future results, performance or
achievements expressed or implied by the forward-looking statements.

In some cases, you can identify forward-looking statements by terms such as
"may," "will," "should," "expect," "plan," "anticipate," "could," "intend,"
"target," "project," "contemplates," "believes," "estimates," "predicts,"
"potential" or "continue" or the negative of these terms or other similar
expressions. The forward-looking statements in this Quarterly Report on Form
10-Q are only predictions. We have based these forward-looking statements
largely on our current expectations and projections about future events and
financial trends that we believe may affect our business, financial condition
and results of operations. These forward-looking statements are subject to
certain risks and uncertainties that could cause actual results to differ
materially from those anticipated in the forward-looking statements. Factors
that might cause such a difference include, but are not limited to, those
discussed in this report in Part II, Item 1A -"Risk Factors," in our Annual
Report on Form 10-K, elsewhere in this Quarterly Report on Form 10-Q and in
other filings we make with the SEC from time to time. The events and
circumstances reflected in our forward-looking statements may not be achieved or
occur and actual results could differ materially from those projected in the
forward-looking statements. Moreover, we operate in an evolving environment. New
risk factors and uncertainties may emerge from time to time, and it is not
possible for management to predict all risk factors and uncertainties. These
forward-looking statements speak only as of the date hereof. Except as required
by applicable law, we do not plan to publicly update or revise any
forward-looking statements contained herein, whether as a result of any new
information, future events, changed circumstances or otherwise.

Overview

HCW Biologics Inc. ("HCW Biologics," "HCW," the "Company," or "we") is a
clinical-stage biopharmaceutical company focused on discovering and developing
novel immunotherapies to lengthen health span by disrupting the link between
chronic, low-grade inflammation and age-related diseases. We believe
age-related, chronic, low-grade inflammation, or "inflammaging," is a
significant contributing factor to several diseases and conditions, such as
cancer, cardiovascular disease, diabetes, neurodegenerative diseases, and
autoimmune diseases. The induction and retention of low-grade inflammation in an
aging human body is mainly the result of the accumulation of non-proliferative
but metabolically active senescent cells, which can also be caused by persistent
activation of protein complexes, known as inflammasomes, in innate immune cells.
These two elements share common mechanisms in promoting secretion of
pro-inflammatory proteins and in many cases interact to drive senescence, and
thus, inflammaging. Our novel approach is to eliminate senescent cells and the
pro-inflammatory factors they secrete systemically through multiple pathways. We
believe our approach has the potential to fundamentally change the treatment of
age-related diseases.

Senescence is a physiologic process important in promoting wound healing, tissue
homeostasis, regeneration, embryogenesis, fibrosis regulation, and tumorigenesis
suppression. However, accumulation of senescent cells with a
senescence-associated pro-inflammatory factors has been implicated as a major
source of chronic sterile inflammation leading to many aging-related
pathologies. Subcutaneous administration of our lead drug candidate, HCW9218,
activates Natural Killer ("NK") cells, innate lymphoid group-1, and CD8+ T
cells, and neutralizes transforming growth factor beta ("TGF-?"). This
bifunctionality gives HCW9218 the ability to reduce senescent cells, that is
function as a senolytic, as well as eliminate senescence-associated
pro-inflammatory factors, that is function as a senomorphic. As a result,
HCW9218 has the ability to lower chronic inflammation and restore tissue
homeostasis. HCW9218 reached the clinical stage of its development in the first
half of 2022, with the initiation of a

                                       12
--------------------------------------------------------------------------------


Phase 1 clinical trial by the Masonic Cancer Center to evaluate HCW9218 in the
treatment of solid tumor cancers that progressed after standard-of-care
treatment. The Company intends to open a Phase 1b clinical trial to evaluate
HCW9218 in patients with advanced pancreatic cancer in the third quarter of
2022. We have cleared IRB review and most internal procedures at several
National Cancer Institute ("NCI") designated Comprehensive Cancer Centers
identified as clinical sites. As a result of COVID-related delays due to
staffing shortages at clinical sites, we were unable to commence this trial
earlier in the year. In both of these studies in solid tumor cancers, we will be
gathering additional data to obtain insights for future phases of clinical
trials, such as the level of immune system reaction to HCW9218 and incidence of
mucosal bleeding caused by the HCW9218 TGF-? trap. In addition, we expect that
the human data from these two clinical trials in cancer will guide future
development of HCW9218 for other age-related pathologies. We believe that
HCW9218 may represent a new class of safe and effective senolytic and
senomorphic drugs for the treatment of a broad range of inflammaging
indications, including cancer, metabolic dysfunctions, fibrosis-related
pathologies, as well as neuro-inflammation and neurodegenerative diseases.

HCW9302 is another lead drug candidate which is designed to activate and expand
regulatory T ("Treg") cells to reduce senescence by suppressing the activity of
inflammasome-bearing cells and the inflammatory factors which they secrete. This
molecule is a single-chain, IL-2-based fusion protein. Preclinical studies in
mouse models have demonstrated the ability of HCW9302 to expand and activate
Treg cells and reduce inflammation-related diseases, supporting the potential of
HCW9302 to treat a wide variety of autoimmune and proinflammatory diseases, such
as atherosclerosis. IND-enabling activities are currently in progress, but due
to COVID-related delays, the completion date for toxicology studies required by
the Federal Drug Administration ("FDA") for an Investigational New Drug
Application ("IND") is expected to extend to the first half of 2023. If we are
successful in completing IND-enabling activities and have no further delays in
the expected schedule, we continue to plan to file an IND to obtain approval
from the FDA for a Phase 1b/2 clinical trial to evaluate HCW9302 in an
autoimmune disorder in the first half of 2023.

Recent Developments


On May 19, 2022, the Masonic Cancer Center, University of Minnesota, announced
that they opened a new Phase 1 solid tumor cancer clinical trial and treated
their first patient with HCW9218, an injectable, bifunctional immunotherapeutic,
developed by HCW Biologics Inc. This Phase 1, first-in-human clinical trial is
enrolling patients that have advanced solid tumors with progressive disease
after prior chemotherapies.


On August 2, 2022, HCW Biologics was granted U.S. Patent No. 11,401,324 which
contains claims for immunotherapeutic compounds comprised of a single-chain
chimeric polypeptide with two target-binding domains on a scaffold made of an
extracellular domain of human tissue factor. This patent provides protection for
the underlying intellectual property on which the Company has based its lead
product candidate, HCW9302. HCW Biologics has created an extensive patent
portfolio with multiple families of patent applications that are directed to the
TOBITM discovery platform technology and its single-chain and multi-chain
chimeric polypeptides as well as methods of use of these polypeptides alone and
in combination. This is the first U.S. patent issued of the Company's 72 patent
applications filed worldwide.


On August 10, 2022, HCW Biologics committed to purchase a 36,000 square foot
building located in Miramar, Florida for approximately $10.0 million, as the
Company's new headquarters. The Company received a commitment for a five-year
term facility to finance the purchase, expansion, and improvement of the new
location. An initial takedown equal to 65% of the purchase price will be funded
on the closing date which is expected to be on August 15, 2022. The term
facility may be increased to provide additional funding for expansion and
improvements of the property, however, future borrowings are subject to full
credit approval and due diligence by the lender.

Trends and Uncertainties - COVID-19 Pandemic



The spread of COVID-19 and its numerous variants has caused significant
volatility in the U.S. and international markets since March 2020. There is
significant uncertainty around the breadth and duration of business disruptions
related to COVID-19, as well as its impact on the U.S. and international
economies and, as such, we are unable to determine how long it will impact our
operations and if it will have a material impact over time.

The extent to which the COVID-19 or outbreaks of its variants may affect our
IND-enabling activities, clinical trials, business, financial condition, and
results of operations will depend on future developments, which are highly
uncertain and cannot be predicted at this time, such as the potential spread of
the vaccine/treatment-resistant disease, the duration of the outbreaks, travel
restrictions, and actions to contain the outbreaks or treat their impact, such
as social distancing and quarantines or lock-downs in the United States and
other countries, business closures, or business disruptions and the
effectiveness of actions taken in the United States and other countries to
contain and treat the disease. Future developments in these and other areas
present material uncertainty and risk with respect to our clinical trials,
IND-enabling activities, buildout of our new headquarters, business, financial
condition, and results of operations.

                                       13
--------------------------------------------------------------------------------

Components of our Results of Operation

Revenues



We have no products approved for commercial sale and have not generated any
revenue from commercial product sales of internally-developed immunotherapeutic
products for the treatment of cancer and other age-related diseases. Our total
revenues to date have been generated principally from our Wugen License and MSA
with Wugen. See Note 1 to our condensed interim financial statements appearing
elsewhere in this Quarterly Report on Form 10-Q for these definitions and more
information.

We derive revenue from a license agreement granting rights to Wugen to further
develop and commercialize products based on two of our proprietary molecules.
Consideration under our contract included a nonrefundable upfront payment,
development, regulatory and commercial milestones, and royalties based on net
sales of approved products. Additionally, HCW Biologics retained manufacturing
rights and has agreed to provide Wugen with clinical and research grade
materials for clinical development and commercialization of licensed products
under separate agreements. We assessed which activities in the Wugen License
should be considered distinct performance obligations that should be accounted
for separately. We develop assumptions that require judgement to determine
whether the license to our intellectual property is distinct from the research
and development services or participation in activities under the Wugen License.

Performance obligations relating to the granting a license and delivery of
licensed product and R&D know-how were satisfied when transferred upon the
execution of the Wugen License on December 24, 2020. The Company recognized
revenue for the related consideration at a point in time. The revenues
recognized from for a transaction to supply clinical and research grade
materials entered into under the MSA and covered by a SOW, represents one
performance obligation that is satisfied over time. The Company recognizes
revenue generated for supply of material for clinical development using an input
method based on the costs incurred relative to the total expected cost, which
determines the extent of the Company's progress toward completion.

Operating Expenses

Our operating expenses are reported as research and development expenses and general and administrative expenses.

Research and Development

Our research and development expenses consist primarily of costs incurred for the development of our product candidates, which include:

Employee-related expenses, including salaries, benefits, and stock-based compensation expense.

Expenses related to manufacturing and materials, consisting primarily of expenses incurred primarily in connection with third-party contract manufacturing organizations ("CMO"), which produce cGMP materials for clinical trials on our behalf.

Expenses associated with preclinical activities, including research and development and other IND-enabling activities.

Expenses incurred in connection with clinical trials.

Other expenses, such as facilities-related expenses, direct depreciation costs for capitalized scientific equipment, and allocation for overhead.



We expense research and development costs as they are incurred. Costs for
contract manufacturing are recognized based on an evaluation of the progress to
completion of specific tasks using information provided to us by our vendors.
Payments for these activities are based on the terms of the agreement, and the
pattern of payments for goods and services will change depending on the
material. Nonrefundable advance payments for goods or services to be received in
the future for use in research and development activities are recorded as
prepaid expenses and expensed as the related goods are delivered or the services
are performed.

                                       14
--------------------------------------------------------------------------------


We expect research and development expenses to increase substantially for the
foreseeable future as we continue the development of our product candidates. We
cannot reasonably determine the nature, timing, and costs of the efforts that
will be necessary to complete the development of, and obtain regulatory approval
for, any of our product candidates. Product candidates in later stages of
development generally have higher development costs than those in earlier
stages. See "Risk Factors -- Risks Related to the Development and Clinical
Testing of Our Product Candidates," in our Annual Report on Form 10-K for the
year ended December 31, 2021 filed with the SEC for a discussion of some of the
risks and uncertainties associated with the development and commercialization of
our product candidates. Any changes in the outcome of any of these risks and
uncertainties with respect to the development of our product candidates in
preclinical and clinical development could mean a significant change in the
costs and timing associated with the development of these product candidates.
For example, if the FDA or another regulatory authority were to delay our
planned start of clinical trials or require us to conduct clinical trials or
other testing beyond those that we currently expect or if we experience
significant delays in enrollment in any of our planned clinical trials, we could
be required to expend significant additional financial resources and time on the
completion of clinical development of that product candidate.

General and Administrative Expenses



General and administrative expenses consist primarily of employee-related
expenses, including salaries, related benefits, and stock-based compensation
expense for employees in the executive, legal, finance and accounting, human
resources, and other administrative functions. General and administrative
expenses also include third-party costs such as insurance costs, fees for
professional services, such as legal, auditing and tax services, facilities
administrative costs, and other expenses.

We expect that our general and administrative expenses will be higher in the
foreseeable future. We anticipate increased expenses relating to our operations
as a public company, including increased costs for the hiring of additional
personnel, and for payment to outside consultants, including lawyers and
accountants, to comply with additional regulations, corporate governance,
internal control and similar requirements applicable to public companies, as
well as increased costs for insurance.

Interest and Other Income (Loss), Net



Interest and other income, net consists of interest earned on our cash, cash
equivalents, unrealized gains and losses related to our investments in U.S.
government-backed securities, other income related to non-operating activities,
and other non-operating expenses.



Results of Operations


                                                Three Months Ended                 Six Months Ended
                                                     June 30,                          June 30,
                                               2021             2022             2021             2022
Revenues:
Revenues                                   $          -     $    454,000     $          -     $  3,571,545
Cost of revenues                                      -         (287,200 )              -       (1,615,276 )
Net revenues                                          -          166,800                -        1,956,269
Operating expenses:
Research and development                      1,673,163        1,969,882        4,002,976        3,759,558
General and administrative                    1,077,830        1,707,995        2,160,190        3,588,597
Total operating expenses                      2,750,993        3,677,877        6,163,166        7,348,155
Loss from operations                         (2,750,993 )     (3,511,077 )     (6,163,166 )     (5,391,886 )
Interest and other income (loss), net               631              516          568,808         (175,882 )
Net loss                                   $ (2,750,362 )   $ (3,510,561 )   $ (5,594,358 )   $ (5,567,768 )




                                       15

--------------------------------------------------------------------------------

Comparison of the Three Months ended June 30, 2021 and June 30, 2022

Revenues



On June 18, 2021, the Company entered into a MSA with Wugen for the supply of
materials for clinical development of licensed products. The terms set forth in
the MSA were not sufficient to meet all the requirements for the Company to
determine that a contract exists. In order for a contract to exist, additional
terms are needed that must be set forth in a SOW. Until March 14, 2022, the
Company has not entered into any SOWs for transactions to supply Wugen with
clinical and research grade materials, and all amounts received for such
transactions were recorded as deferred revenue. On March 14, 2022, the Company
entered into SOWs with Wugen for each of the then-current and historical
purchases of clinical and research grade materials under the MSA. As a result,
the Company determined that all requirements were met for these transactions to
qualify as contracts under Topic 606. As of June 30, 2021, the Company did not
recognize any revenue for supply of clinical and research grade materials, since
we did not have a contract in place. For the three months ended June 30, 2022,
the Company recognized $454,000 of revenues in the unaudited condensed statement
of operation that appears elsewhere in this Quarterly Report.

For any transactions to supply materials for clinical development for which a
SOW has not been finalized, revenue is not recognized because one or more of the
criteria for revenue recognition has not been met, in which case, the Company
records deferred revenue. There were $696,625 of short-term deferred revenues as
of June 30, 2021. As of June 30, 2022, there were $314,625 of short-term
deferred revenues included within Accrued liabilities and other current
liabilities on the audited condensed balance sheet that appears elsewhere in
this Quarterly Report.

Research and Development Expenses

The following table summarizes our research and development expenses for the three months ended June 30, 2021 and June 30, 2022:



                                              Three Months Ended
                                                   June 30,
                                             2021            2022         $ Change       % Change
Salaries, benefits and related expenses   $   775,782     $   802,033     $  26,251              3 %
Manufacturing and materials                   313,402         304,329        (9,073 )           (3 )%
Preclinical expenses                          318,595         599,520       280,925             88 %
Clinical trials                               107,587          83,939       (23,648 )          (22 )%
Other expenses                                157,797         180,061        22,264             14 %

Total research and development expenses $ 1,673,163 $ 1,969,882 $ 296,719

             18 %



Research and development expenses increased $296,719, or 18%, from $1.7 million
for the three months ended June 30, 2021 to $2.0 million for the three months
ended June 30, 2022. This increase was primarily due to an increase in
preclinical expenses.

Salaries, benefits, and related expenses increased by $26,251, or 3%, from
$775,782 for the three months ended June 30, 2021 to $802,033 for the three
months ended June 30, 2022. This increase was primarily attributable to an
$88,222 increase in salaries and wages , a $29,242 increase in health insurance
costs, and a $12,319 increase in compensation expense related to stock-based
compensation. These increases were partially offset by a reimbursement from
Wugen for certain expenses incurred under the terms of the Wugen License that
was $94,667 greater for the three months ended June 30, 2022 versus the
comparable period in 2021.

Manufacturing and materials expense decreased by $9,073, or 3%, from $313,402
for the three months ended June 30, 2021 to $304,329 for the three months ended
June 30, 2022. In the three months ended June 30, 2021, manufacturing activities
focused on our lead molecules, HCW9218 and HCW9302. For HCW9218, we finalized a
200L GMP run as well as initiated the fill/finish process and final testing for
product release for clinical trials. For HCW9302, we initiated master cell bank
production and completed a scale-up run of GMP materials. In the three months
ended June 30, 2022, costs were primarily from the initiation of a 1000L GMP run
for HCW9218. Looking ahead for the remainder of 2022, costs are expected to be
primarily associated with several procedures required to finalize production of
HCW9302, including GMP process closeout through finalization of reports,
fill/finish activities, as well as drug substance and drug product release
testing. In addition, we will complete the 1000L GMP manufacturing run and
fill/finish activities for HCW9218 that was initiated in the second quarter of
2022.

                                       16
--------------------------------------------------------------------------------


Expenses associated with preclinical activities increased by $280,925, or 88%,
from $318,595 for the three months ended June 30, 2021 to $599,520 for the three
months ended June 30, 2022. In the three months ended June 30, 2021, expenses
were related primarily to the cost of toxicology studies and experimental
materials for IND-enabling activities required to prepare our IND for clinical
trials to evaluate HCW9218 in difficult-to-treat solid tumor cancers. In the
three months ended June 30, 2022, expenses were related primarily to the cost of
toxicology studies and experimental materials related to IND-enabling activities
required to prepare our IND for clinical trials to evaluate HCW9302 in an
autoimmune indication, alopecia areata.

Expenses associated with clinical activities decreased by $23,648, or 22%, from
$107,587 for the three months ended June 30, 2021 to $83,939 for the three
months ended June 30, 2022. We anticipate expenses related to clinical
activities will increase substantially in the future. HCW9218, our lead drug
candidate, entered clinical stage in the first half of 2022, upon the initiation
of an Investigator-sponsored Phase 1 clinical trial at the Masonic Cancer
Center, University of Minnesota for a dose escalation study of HCW9218 as a
monotherapy in solid tumors, such as breast, ovarian, prostate and colorectal
cancers. The trial is designed to identify the maximum tolerated dose for future
evaluation. Depending on the toxicities observed in the treated patients,
between 12 and 24 patients may be enrolled. For a Company-sponsored pancreatic
study, we plan to enroll up to 24 patients in several NCI-designated
Comprehensive Cancer Centers, with the primary objectives of the study being to
determine safety, maximum tolerated dose, and the recommended Phase 2 dose. We
anticipate patient enrollment for this trial to commence in the third quarter of
2022. Due to COVID-related delays at the clinical sites we identified to
participate in this trial, we were unable to initiate the pancreatic clinical
trials earlier in the year. In both of these studies, we will be gathering
additional data to obtain further insights for future phases of clinical trials,
such as immune system reaction to HCW9218 and incidence of mucosal bleeding
caused by the HCW9218 TGF-? trap.

Other expenses, which include overhead allocations, increased by $22,264, or
14%, from $157,797 for the three months ended June 30, 2021 to $180,061 for the
three months ended June 30, 2022. The increase in other expenses were primarily
attributable to an increase of $21,248 in travel and travel-related activities
to attend scientific conferences.

General and Administrative Expenses

The following table summarizes our general and administrative expenses for the three months ended June 30, 2021 and June 30, 2022:



                                                Three Months Ended
                                                     June 30,
                                               2021            2022         

$ Change % Change Salaries, benefits and related expenses $ 611,008 $ 743,842 $ 132,834

              22 %
Professional services                           274,875         287,199        12,324               4 %
Facilities and office expenses                   67,691         113,254        45,563              67 %
Depreciation                                     61,083          16,940       (44,143 )           (72 )%
Rent expense                                     24,823          35,298        10,475              42 %
Other expenses                                   38,350         511,462       473,112              NM

Total general and administrative expenses $ 1,077,830 $ 1,707,995 $ 630,165

              58 %



NM - Not meaningful.

General and administrative expenses increased $630,165, or 58%, from $1.1
million for the three months ended June 30, 2021 to $1.7 million for the three
months ended June 30, 2022. This increase was primarily due to an increase of
$473,112 in other expenses resulting from increased insurance costs associated
with being a public company. There was also an increase of $132,834 in salaries,
benefits and related expenses as a result of stock-based compensation expense
associated with an equity award to the CEO upon completion of the IPO and an
increase for Board compensation under our non-employee director compensation
program, which was more than offset by a decrease of $195,750 in performance
bonuses for the same period. Facilities and office expenses increased by
$45,563, or 67%, primarily due to an increase in software license fees.
Depreciation decreased by $44,143 primarily due to a decrease of $27,382 in
amortization for leasehold improvements and a decrease of $14,128 for accretion
of issuance costs.


Comparison of the Six Months ended June 30, 2021 and June 30, 2022

Revenues



There was no revenue for the six months ended June 30, 2021. For the six months
ended June 30, 2022, the Company recognized $3.6 million of revenues in the
unaudited statements of operations included elsewhere in this Quarterly Report.
All revenues were generated under the MSA with Wugen. Revenue was recognized for
all transactions made under the MSA for which the Company entered SOWs, since we
determined that all requirements were met for the related transactions to
qualify as a contract under Topic 606.

                                       17
--------------------------------------------------------------------------------


For those transactions for which revenues were not recognized because one or
more of the criteria for revenue recognition had not been met under Topic 606,
the Company recorded deferred revenue. There were $696,625 of short-term
deferred revenues as of June 30, 2021, and $314,625 of short-term deferred
revenues as of June 30, 2022 included within Accrued liabilities and other
current liabilities.

Research and Development Expenses

The following table summarizes our research and development expenses for the six months ended June 30, 2021 and June 30, 2022:



                                               Six Months Ended
                                                   June 30,
                                             2021            2022          $ Change       % Change
Salaries, benefits and related expenses   $ 1,472,753     $ 1,574,981     $  102,228              7 %
Manufacturing and materials                 1,075,454         521,957       (553,497 )          (51 )%
Preclinical expenses                          994,937       1,112,637        117,700             12 %
Clinical trials                               157,552         194,716         37,164             24 %
Other expenses                                302,280         355,267         52,987             18 %

Total research and development expenses $ 4,002,976 $ 3,759,558 $ (243,418 )

           (6 )%



Research and development expenses decreased $243,418, or 6%, from $4.0 million
for the six months ended June 30, 2021 to $3.8 million for the six months ended
June 30, 2022. This decrease was primarily due to a $553,497 decrease in
manufacturing and materials expenses and offset by a $117,700 increase in
preclinical expenses.

Salaries, benefits, and related expenses increased by $102,228, or 7%, from $1.5
million for the six months ended June 30, 2021 to $1.6 million for the six
months ended June 30, 2022. This increase was primarily attributable to a
$156,035 increase in salaries and wages, a $42,084 increase in health insurance
costs, and an increase of $21,556 in compensation expense related to stock-based
compensation. These increases were partially offset by a reimbursement from
Wugen for certain expenses incurred under the terms of the Wugen License that
was $110,000 greater for the six months ended June 30, 2022 versus the
comparable period in 2021.

Manufacturing and materials expense decreased by $553,497, or 51%, from
$1.1million for the six months ended June 30, 2021 to $521,957 for the six
months ended June 30, 2022. Manufacturing and materials expenses in the six
months ended June 30, 2021 resulted from activities related to establishing
master cell banks for several molecules, effecting a technology transfer to our
contract manufacturer required for internally-developed manufacturing processes,
and successfully completing multiple cGMP production runs for our molecules. For
HCW9218, we successfully completed cGMP manufacturing runs in multiple
quantities and initiated the fill/finish process and testing for product
release. For HCW9302, we had initiated master cell bank production and completed
a scale-up run of cGMP-grade material. In the six months ended June 30, 2022,
costs were primarily from HCW9302 technology transfer and development process
closeout through finalization of reports and the project initiation. In
addition, we initiated a 1000L GMP run for HCW9218.

Expenses associated with preclinical activities increased by $117,700, or 12%,
from $1.0 million for the six months ended June 30, 2021 to $1.1 million for the
six months ended June 30, 2022. In the six months ended June 30, 2021, expenses
were related primarily to the cost of toxicology studies and experimental
materials for IND-enabling activities required to prepare our IND for clinical
trials to evaluate HCW9218 in difficult-to-treat solid tumor cancers. In the six
months ended June 30, 2022, expenses were related primarily to the cost of
toxicology studies and experimental materials related to IND-enabling activities
required to prepare our IND for clinical trials to evaluate HCW9302 in an
autoimmune indication, alopecia areata.

                                       18
--------------------------------------------------------------------------------


Expenses associated with clinical activities increased $37,164, or 24%, from
$157,552 for the six months ended June 30, 2021 to $194,716 for the six months
ended June 30, 2022. We anticipate expenses related to clinical activities will
increase substantially in the future. HCW9218, our lead drug candidate, entered
clinical stage in the first half of 2022, upon the initiation of an
Investigator-sponsored Phase 1 clinical trial at the Masonic Cancer Center,
University of Minnesota for a dose escalation study of HCW9218 as a monotherapy
in solid tumors, such as breast, ovarian, prostate and colorectal cancers. The
trial is designed as a dose escalation study of HCW9218 to identify the maximum
tolerated dose for future evaluation. Depending on the toxicities observed in
the treated patients, between 12 and 24 patients may be enrolled. We anticipate
patient enrollment for a Company-sponsored Phase 1b clinical trial to evaluate
HCW9218 in advanced pancreatic cancer to commence in the third quarter of 2022.
For the pancreatic study, we plan to enroll up to 24 patients in several
NCI-designated Comprehensive Cancer Centers, with the primary objectives of the
study being to determine safety, maximum tolerated dose, and the recommended
Phase 2 dose. We anticipate patient enrollment for this trial to commence in the
third quarter of 2022. Due to COVID-related delays at the NCI-designated
Comprehensive Cancer Centers we identified as clinical sites to participate in
this trial, we were unable to initiate the pancreatic clinical trials earlier in
the year. In both of these studies, we will be gathering additional data to
obtain further insights for future phases of clinical trials, such as immune
system reaction to HCW9218 and incidence of mucosal bleeding caused by the
HCW9218 TGF-? trap.

Other expenses, which include overhead allocations, increased by $52,987, or
18%, from $302,280 for the six months ended June 30, 2021 to $355,367 for the
six months ended June 30, 2022. The increase in other expenses is due primarily
attributable to an increase of $28,681 in travel and travel-related activities
to attend scientific conferences and an increase of $16,878 in building repairs
and maintenance.

General and Administrative Expenses

The following table summarizes our general and administrative expenses for the six months ended June 30, 2021 and June 30, 2022:



                                                 Six Months Ended
                                                     June 30,
                                               2021            2022         

$ Change % Change Salaries, benefits and related expenses $ 1,110,230 $ 1,458,128 $ 347,898

              31 %
Professional services                           668,501         746,363          77,862              12 %
Facilities and office expenses                  127,415         213,933          86,518              68 %
Depreciation                                    127,725          52,545         (75,180 )           (59 )%
Rent expense                                     49,818          65,277          15,459              31 %
Other expenses                                   76,501       1,052,351         975,850              NM

Total general and administrative expenses $ 2,160,190 $ 3,588,597 $ 1,428,407

              66 %



NM - Not meaningful

General and administrative expenses increased $1.4 million, or 66%, from $2.2
million for the six months ended June 30, 2021 to $3.6 million for the six
months ended June 30, 2022. The increase was primarily due to an increase of
$61,936 in salaries, benefits and related expenses, an increase of $499,909
related to stock-based compensation expense associated with an equity award to
the CEO upon completion of the IPO, and an increase of $83,214 for Board
compensation under our non-employee director compensation program offset by a
reduction in performance bonuses.

Professional services increased $77,862 or 12%, from $668,501 for the six months
ended June 30, 2021 to $746,363 for the six months ended June 30, 2022,
primarily due to a $169,138 increase for corporate legal services, a $117,082
increase in expenses for other professional services, such as auditing, and a
$93,156 increase in other consulting services, such as investor relations
advisory services. These increases were partially offset by a decrease of
$301,514 in fees for legal services related to patent filings. Other expenses
increased by $1.0 million, from $76,501 for the six months ended June 30, 2021
to $1.1 million for the six months ended June 30, 2022. The increase is
primarily due to an increase in insurance costs associated with being a public
company.

Liquidity and Capital Resources

Sources of Liquidity



The Company closed an IPO on July 22, 2021, resulting in net proceeds of
approximately $49.2 million, after deducting underwriting discounts and
commissions and offering expenses paid by the Company. As of June 30, 2022, we
had cash and cash equivalents of $15.4 million, short-term investments in U.S.
government-backed securities of $17.0 million, and long-term investments in U.S.
government-backed securities of $9.7 million.

                                       19
--------------------------------------------------------------------------------


On August 10, 2022, HCW Biologics committed to purchase a 36,000 square foot
building located in Miramar, Florida for approximately $10.0 million, as the
Company's new headquarters. The Company received a commitment for a five-year
term facility for the purchase, expansion, and improvement of the property,
secured by the building. An initial takedown equal to 65% of the purchase price
will be funded on the closing date which is expected to be on August 15, 2022.
Amounts borrowed under the term facility have a fixed interest rate of 5.75%,
with interest only payments required for the first year and 25-year amortization
thereafter. The term facility may be increased to provide additional funding for
expansion and improvements of the property; however, future borrowings are
subject to full credit approval and due diligence by the lender. With our
remaining IPO proceeds and the financing commitment for the purchase of the
Company's new headquarters, we estimate we have adequate capital to fund
operations and complete of the buildout of our new headquarters to the end of
2023.

We have based our projections of operation expenses requirements on assumptions
that may prove to be incorrect, and we may use all of our available capital
sooner than we expect. Because of the numerous risks and uncertainties
associated with the clinical development and commercialization of
immunotherapeutics, we are unable to estimate the exact amount of capital
requirements to pursue these activities. Our funding requirements will depend on
many factors, including, but not limited to:

timing, progress, costs, and results of our ongoing preclinical studies and clinical trials of our immunotherapeutic products;

impact of COVID-19 on the timing and progress of our IND-enabling activities, clinical trials and our ability to identify and enroll patients;

costs, timing, and outcome of regulatory review of our product candidates;

number of trials required for regulatory approval;

whether we enter into any collaboration or co-development agreements and the terms of such agreements;

effect of competing technology and market developments;

cost of maintaining, expanding, and enforcing our intellectual property rights;

cost and timing of buildout of new headquarters, including risks of cost overruns and delays, and ability to obtain additional bank financing under existing term facility, if needed; and

costs and timing of future commercialization activities, including product manufacturing, marketing, sales, and distribution, for any of our product candidates for which we receive regulatory approval.



A change in the outcome of any of these or other factors with respect to the
clinical development and commercialization of our product candidates could
significantly change the costs and timing associated with the development of
that product candidate. Further, our operating plan may change, and we may need
additional funds to meet operational needs and capital requirements for clinical
trials and other research and development expenditures.

Comparison of the Cash Flows for the Six Months Ended June 30, 2021 and June 30, 2022



The following table summarizes our cash flows for the six months ended June 30,
2021 and June 30, 2022:


                                                             Six Months Ended
                                                                 June 30,
                                                           2021             2022
Cash used in operating activities                      $ (2,480,242 )   $ (4,281,998 )
Cash (used in) provided by investing activities             (23,279 )      

7,963,379


Cash (used in) provided by financing activities            (901,462 )       

8,273

Net (decrease) increase in cash and cash equivalents $ (3,404,983 ) $ 3,689,654






Operating Activities

Net cash used in operating activities were $2.5 million for the six months ended June 30, 2021 and $4.3 million for the six months ended June 30, 2022, respectively.


                                       20
--------------------------------------------------------------------------------


Cash used in operating activities for the six months ended June 30, 2021
consisted primarily of a net loss of $5.6 million, as well as $567,311 from
extinguishment of debt and $563,436 resulting from an increase in prepaid
expenses and other assets. These were offset by cash provided from operating
activities resulting from a $2.5 million decrease in accounts receivable, a $1.5
million increase in accounts payable, and a noncash adjustment of $323,897
primarily related to depreciation and amortization. The decrease in accounts
receivable reflects collection of the $2.5 million cash payment due from Wugen
under the terms of the Wugen License. The increase in accounts payable and other
liabilities reflects the costs related to our IPO.

Cash used in operating activities for the six months ended June 30, 2022
consisted primarily of a net loss of $5.6 million, as well as $1.5 million of
cash used in operations, resulting from a $1.3 million decrease in accounts
payable and other liabilities and a $213,934 increase in accounts receivable.
Cash provided by operations consisted primarily of $1.9 million arising from a
decrease in prepaid expenses and other assets and adjustments for noncash
charges, including $292,363 for depreciation and amortization and $531,683 for
compensation expense related to stock-based compensation.

Investing Activities

Cash used in investing activities for the six months ended June 30, 2021 consisted of purchase of scientific lab equipment and general office equipment.



Cash provided by investing activities for the six months ended June 30, 2022,
consisted of $8.0 million of cash provided when short-term investments reached
maturity, offset by $36,461 of cash used to purchase equipment.

Financing Activities



During the six months ended June 30, 2021, cash provided by financing activities
resulted from the issuance of common stock upon exercise of vested employee
stock options, partially offset by offering costs associated with our IPO.
During the six months ended June 30, 2022, cash provided by financing activities
is due to issuance of common stock upon exercise of vested employee stock
options.

Critical Accounting Policies, Significant Judgements and Use of Estimates



Our management's discussion and analysis of our financial condition and results
of operations is based on our unaudited condensed interim financial statements,
which have been prepared in accordance with U.S. GAAP. The preparation of these
financial statements requires us to make estimates and assumptions that affect
the reported amounts of assets and liabilities and the disclosure of contingent
assets and liabilities at the date of the financial statements, as well as the
reported expenses incurred during the reporting periods. Our estimates are based
on our historical experience and on various other factors that we believe are
reasonable under the circumstances, the results of which form the basis for
making judgements about the carrying value of assets and liabilities that are
not readily apparent from other sources. Actual results may differ from these
estimates under different assumptions or conditions. We believe that the
accounting policies discussed below are critical to understanding our historical
and future performance, as these policies relate to the more significant areas
involving management's judgements and estimates.

Revenue Recognition



We recognize revenue under the guidance of Topic 606. To determine the
appropriate amount of revenue to be recognized for arrangements determined to be
within the scope of Topic 606, we perform the following five steps: (i)
identification of the contract(s) with the customer, (ii) identification of the
promised goods or services in the contract and determination of whether the
promised goods or services are performance obligations, (iii) measurement of the
transaction price, (iv) allocation of the transaction price to the performance
obligations, and (v) recognition of revenue when (or as) we satisfy each
performance obligation. We only apply the five-step model to contracts when it
is probable that we will collect the consideration we are entitled to in
exchange for the goods or services we transfer to our customer.

See Note 1 to our condensed interim financial statements appearing elsewhere in this Quarterly Report on Form 10-Q for more information.

Other than the above, there have been no material changes to our critical accounting policies and estimates from those described under the heading "Management's Discussion and Analysis of Financial Condition and Results of Operations- Critical Accounting Policies, Significant Judgements and Use of Estimates" in our Annual Report on Form 10-K for the year ended December 31, 2021, which was filed with the SEC on March 29, 2022.

Recent Accounting Pronouncements



See Note 1 to our unaudited condensed interim financial statements appearing
elsewhere in this Quarterly Report for more information about recent accounting
pronouncements.

                                       21

--------------------------------------------------------------------------------

© Edgar Online, source Glimpses