Notes
to Consolidated Financial Statements
December
31, 2022 and 2021
Note
1 – Description of Business
Sunshine
Biopharma, Inc. (the “Company”) was originally incorporated under the name Mountain West Business Solutions, Inc. on August
31, 2006, in the State of Colorado.
Effective
October 15, 2009, the Company acquired Sunshine Biopharma, Inc. in a transaction classified as a reverse acquisition. Sunshine Biopharma,
Inc. held an exclusive license to a new anticancer drug bearing the laboratory name, Adva-27a (the “License Agreement”).
Upon completion of the reverse acquisition transaction, the Company changed its name to Sunshine Biopharma, Inc. and began operating
as a pharmaceutical company focusing on the development of the licensed Adva-27a anticancer drug. In December 2015, the Company acquired
all rights to Adva-27a by purchasing PCT/FR2007/000697 and PCT/CA2014/000029 and terminated the License Agreement.
On
May 22, 2020, the Company filed a provisional patent application in the United States for a new treatment for Coronavirus infections.
The Company’s patent application covers composition subject matter pertaining to small molecules for inhibition of the main Coronavirus
protease, Mpro, an enzyme that is essential for viral replication. The patent application has a priority date of May 22, 2020. On April
30, 2021, the Company filed a PCT application containing new research results and extending coverage to include the Coronavirus Papain-Like
protease, PLpro. The priority date of May 22, 2020 has been maintained in the newly filed PCT application. The Company’s lead Anti-Coronavirus
compound arising from these patents bears the laboratory name SBFM-PL4.
On
April 20, 2022, the Company filed a provisional patent application in the United States covering mRNA molecules capable of destroying
cancer cells in vitro. The patent application contains composition and utility subject matter pertaining to the structure and sequence
of such mRNA molecules.
On
February 18, 2022, the Company entered into a research agreement (the “SRA”) with the University of Arizona for the purposes
of conducting research focused on determining the in vivo safety, pharmacokinetics, and dose selection properties of three University
of Arizona owned PLpro inhibitors, to be followed by efficacy testing in mice infected with SARS-CoV-2 (the “Research Project”).
Under the SRA, the University of Arizona granted the Company a first option to negotiate a commercial, royalty-bearing license for all
intellectual property developed by University of Arizona personnel under the Research Project. In addition, the Company and the University
of Arizona entered into an Option Agreement whereby the Company was granted a first option to negotiate a royalty-bearing commercial
license for the underlying technology of the Research Project. Encouraged by the results to date, the Company submitted a Notice of Option
Exercise to the University of Arizona on September 13, 2022.
On October 20,
2022, the Company acquired Nora Pharma Inc. (“Nora Pharma”), a Canadian generic pharmaceuticals company. Based in the greater
Montreal area, Nora Pharma has 37 employees and operates in a 15,000 square foot facility certified by Health Canada. Nora Pharma currently
offers 60 products, including 49 generic prescription drugs, and 11 OTC products. Nora Pharma sales were $10.7 million USD during its
fiscal year ended June 30, 2022. The consolidated financial statements contained in this report include the results of operations of
Nora Pharma from October 20, 2022 through December 31, 2022.
Note
2 – Summary of Significant Accounting Policies
This
summary of significant accounting policies is presented to assist the reader in understanding the Company's financial statements. The
consolidated financial statements and notes are representations of the Company's management, which is responsible for their integrity
and objectivity. These accounting policies conform to Generally Accepted Accounting Principles and have been consistently applied in
the preparation of the financial statements.
IMPACT
OF CORONAVIRUS (COVID-19) PANDEMIC
In
March 2020, the World Health Organization declared Coronavirus and its associated disease, COVID-19, a global pandemic. Conditions surrounding
the Coronavirus outbreak are continuing to evolve and government authorities around the world have and continue to implement various
measures to mitigate the spread of the virus. The outbreak and related mitigation measures have had and will continue to have a material
adverse impact on the world economies and the Company's business activities. It is not possible for the Company to predict the duration
or magnitude of the adverse conditions of the outbreak and their effects on the Company’s business or ability to raise funds. No
adjustments have been made to the amounts reported in the Company's financial statements as a result of this matter.
PRINCIPLES
OF CONSOLIDATION
The
accompanying consolidated financial statements include the accounts of the Company and its subsidiaries, all wholly owned. All intercompany
accounts and transactions have been eliminated in consolidation.
USE
OF ESTIMATES
The
preparation of financial statements in conformity with US Generally Accepted Accounting Principles requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the
date of the financial statements and the reported amounts of revenues and expenses during the reporting period. The more significant
estimates and assumptions made by management are valuation of equity instruments, depreciation of property and equipment, and deferred
tax asset valuation. Actual results could differ from those estimates as the current economic environment has increased the degree of
uncertainty inherent in these estimates and assumptions.
TRADE
ACCOUNTS RECEIVABLE AND ALLOWANCE FOR DOUBTFUL ACCOUNTS
Trade accounts
receivable are stated at net realizable value. The majority of customers are not extended credit and therefore time to maturity for receivables
is short. On a periodic basis, management evaluates its trade accounts receivable and determines whether to record an allowance for doubtful
accounts or if any accounts should be written off based on a past history of write-offs, collections and current credit conditions. A
receivable is considered past due if the Company has not received payments based on agreed-upon terms. The Company generally does not
require any security or collateral to support its receivables.
INVENTORY
VALUATION
Inventory
is valued at the lower of cost and net realizable value. Cost is determined using the first in, first out method. Net realizable value
is the estimated selling price in the ordinary course of business, less the costs of completion and costs necessary to make the sale.
The cost of inventory includes the purchase price and other costs directly attributable to the acquisition of finished goods.
CASH
AND CASH EQUIVALENTS
For
the Balance Sheets and Statements of Cash Flows, all highly liquid investments with maturity of 90 days or less are considered to be
cash equivalents. The Company had a cash balance of $21,826,437
and $2,045,167
as of December 31, 2022 and December 31, 2021, respectively. At
times such cash balances may be in excess of the FDIC limit of $250,000 in the U.S. or the equivalent in Canada.
PROPERTY
AND EQUIPMENT
Property
and equipment are reviewed for recoverability when events or changes in circumstances indicate that its carrying value may exceed future
undiscounted cash inflows. As of December 31, 2022 and 2021, the Company had not identified any such impairment. Repairs and maintenance
are charged to operations when incurred and improvements and renewals are capitalized.
Property
and equipment are stated at cost. Depreciation is calculated according to the following methods at the following annual rates and period
for financial reporting purposes and accelerated methods for tax purposes. Their estimated useful lives are as follows:
Schedule of
estimated useful lives |
|
|
Office Equipment: |
Straight-line and Declining balance
method |
5-7
Years / 20% |
Computer Equipment: |
Declining balance method |
55% |
Laboratory Equipment: |
Straight-line method |
5
Years |
Vehicles: |
Straight-line and Declining balance method |
5
Years / 30% |
INTANGIBLE
ASSETS
Intangible
assets are amortized over their estimated useful lives according to the following methods at the following annual rates and period:
Licenses: |
Straight-line
method |
5
Years |
Website: |
Declining balance method |
55% |
Intangible
assets are tested for recoverability when events or changes in circumstances indicate that their carrying amount may not be recoverable.
The carrying amount of a long-lived asset is not recoverable when it exceeds the sum of the undiscounted cash flows expected to result
from its use and eventual disposal. In such a case, an impairment loss must be recognized and is equivalent to the excess of the carrying
amount of a long-lived asset over its fair value.
INTELLECTUAL
PROPERTY RIGHTS - PATENTS
The
cost of patents acquired is capitalized and is amortized over the remaining life of the patents.
The
Company evaluates recoverability of identifiable intangible assets whenever events or changes in circumstances indicate that intangible
assets carrying amount may not be recoverable. Such circumstances include but are not limited to: (1) a significant decrease in the market
value of an asset, (2) a significant adverse change in the extent or manner in which an asset is used, or (3) an accumulation of cost
significantly in excess of the amount originally expected for the acquisition of an asset. The Company measures the carrying amount of
such assets against the estimated undiscounted future cash flows associated with it.
BASIC
AND DILUTED NET GAIN (LOSS) PER SHARE
The
Company computes loss per share in accordance with ASC 260, Earnings per Share. ASC 260 requires presentation of both basic and diluted
earnings per share (“EPS”) on the face of the income statement.
Basic
net income (loss) per share is calculated by dividing net (loss) by the weighted-average common shares outstanding. Diluted net income
per share is calculated by dividing net income by the weighted-average common shares outstanding during the period using the treasury
stock method or the two-class method, whichever is more dilutive. As the Company incurred net losses for the year ended December 31,
2022, no
potentially dilutive securities were included in the calculation
of diluted earnings per share as the impact would have been anti-dilutive.
INCOME
TAXES
In
accordance with ASC 740 – Income Taxes, the provision for income taxes is computed using the asset and liability method.
The liability method measures deferred income taxes by applying enacted statutory rates in effect at the balance sheet date to the differences
between the tax basis of assets and liabilities and their reported amounts on the financial statements. The resulting deferred tax assets
or liabilities have been adjusted to reflect changes in tax laws as they occur. A valuation allowance is provided when it is more likely
than not that a deferred tax asset will not be realized.
The
Company expects to recognize the financial statement benefit of an uncertain tax position only after considering the probability that
a tax authority would sustain the position in an examination. For tax positions meeting a "more-likely-than-not" threshold, the
amount to be recognized in the financial statements will be the benefit expected to be realized upon settlement with the tax authority.
For tax positions not meeting the threshold, no financial statement benefit is recognized. As of December 31, 2022 the Company had no
uncertain tax positions. The Company recognizes interest and penalties, if any, related to uncertain tax positions as general and administrative
expenses. The Company currently has no federal or state tax examinations nor has it had any federal or state examinations since its inception.
To date, the Company has not incurred any interest or tax penalties.
For
Canadian and US tax purposes, the Company’s 2019 through 2021 tax years remain open for examination by the tax authorities under
the normal three-year statute of limitations.
FUNCTIONAL
CURRENCY
The
U.S. dollar is the functional currency of the Company which is operating in the United States. The functional currency for the Company's
Canadian subsidiaries is the Canadian dollar.
The
Company translates its Canadian subsidiaries' financial statements into U.S. dollars as follows:
|
· |
Assets and liabilities are
translated at the exchange rate in effect as of the financial statement date. |
|
· |
Income statement accounts
are translated using the weighted average exchange rate for the period. |
The
Company includes translation adjustments from currency exchange and the effect of exchange rate changes on intercompany transactions
of a long-term investment nature as a separate component of shareholders’ equity. There are currently no transactions of a long-term
investment nature, nor any gains or losses from non U.S. currency transactions.
CONCENTRATION
OF CREDIT RISKS
Financial
instruments that potentially subject the Company to concentrations of credit risk consist principally of cash equivalents and trade receivables.
The Company places its cash equivalents with high credit quality financial institutions.
FINANCIAL
INSTRUMENTS AND FAIR VALUE OF FINANCIAL INSTRUMENTS
The
Company applies the provisions of accounting guidance, FASB Topic ASC 825, Financial Instruments. ASC 825 requires all entities to disclose
the fair value of financial instruments, both assets and liabilities recognized and not recognized on the balance sheet, for which it
is practicable to estimate fair value, and defines fair value of a financial instrument as the amount at which the instrument could be
exchanged in a current transaction between willing parties. As of December 31, 2022 and 2021, the fair value of cash, accounts receivable
and notes receivable, accounts payable, accrued expenses, and other payables approximated carrying value due to the short maturity of
the instruments, quoted market prices or interest rates which fluctuate with market rates.
The
Company defines fair value as the price that would be received to sell an asset or be paid to transfer a liability in an orderly transaction
between market participants at the measurement date. The Company applies the following fair value hierarchy, which prioritizes the inputs
used to measure fair value into three levels and bases the categorization within the hierarchy upon the lowest level of input that is
available and significant to the fair value measurement. The hierarchy gives the highest priority to unadjusted quoted prices in active
markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements).
|
· |
Level 1 – Level 1
inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities that the reporting entity has the ability
to access at the measurement date. |
|
|
|
|
· |
Level 2 – Level 2
inputs are inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly
or indirectly. If the asset or liability has a specified (contractual) term, a Level 2 input must be observable for substantially
the full term of the asset or liability. |
|
|
|
|
· |
Level 3 – Level 3
inputs are unobservable inputs for the asset or liability in which there is little, if any, market activity for the asset or liability
at the measurement date. |
The
carrying value of financial assets and liabilities recorded at fair value is measured on a recurring or nonrecurring basis. Financial
assets and liabilities measured on a non-recurring basis are those that are adjusted to fair value when a significant event occurs. The
Company had no financial assets or liabilities carried and measured on a nonrecurring basis during the reporting periods. Financial assets
and liabilities measured on a recurring basis are those that are adjusted to fair value each time a financial statement is prepared.
NOTES
PAYABLE
Borrowings
are recognized initially at fair value, net of transaction costs incurred. Borrowings are subsequently carried at amortized cost; any
difference between the proceeds (net of transaction costs) and the redemption value is recognized in the income statement over the period
of the borrowings using the effective interest method.
ACCOUNTING
FOR DERIVATIVES LIABILITIES
The
Company evaluates stock options, stock warrants or other contracts to determine if those contracts or embedded components of those contracts
qualify as derivatives to be separately accounted for under the relevant sections of ASC Topic 815-40, Derivative Instruments and Hedging:
Contracts in Entity’s Own Equity. The result of this accounting treatment could be that the fair value of a financial instrument
is classified as a derivative instrument and is marked-to-market at each balance sheet date and recorded as a liability. In the event
that the fair value is recorded as a liability, the change in fair value is recorded in the statement of operations as other income or
other expense.
Upon
conversion or exercise of a derivative instrument, the instrument is marked to fair value at the conversion date and then that fair value
is reclassified to equity. Financial instruments that are initially classified as equity that become subject to reclassification under
ASC Topic 815-40 are reclassified to a liability account at the fair value of the instrument on the reclassification date. The Company
determined that none of the Company’s financial instruments meet the criteria for derivative accounting as of December 31, 2022
and 2021.
EQUITY
INSTRUMENTS ISSUED TO EMPLOYEES OR NON-EMPLOYEES FOR ACQUIRING GOODS OR SERVICES
The
stock-based compensation expense for both employee and non-employee awards is generally recognized on a straight-line basis over the
requisite service period of the award. The Company accounts for stock-based compensation to employees in conformity with the provisions
of ASC Topic 718, Stock Based Compensation. Stock-based compensation to employees consisting of stock option grants and restricted shares
are recognized in the statement of operations based on their fair values at the date of grant. The Company accounts for equity instruments
issued to non-employees in accordance with the provisions of ASC Topic 718, based upon the fair-value of the underlying instrument.
REVENUE
RECOGNITION
The Company
generates sales from three revenue streams: (1) Generic Drugs, (2) OTC Supplements, and (3) Commissions Income.
In
Canada, governmental regulations require that companies recognize revenues upon completion of the work by issuing an invoice and remitting
the applicable sales taxes (GST and QST) to the appropriate government agency. The Company’s wholly owned Canadian subsidiaries'
revenue recognition policy is in compliance with these local regulations.
The
Company recognizes revenues for product sales and commissions when title and risk of loss has passed to the customer, which is typically
upon delivery to the customer, when estimated rebates are reasonably determinable, and when collectability is reasonably assured.
Trade
sales and commissions are accounted for when persuasive evidence of an arrangement exists, the goods have been received by the client,
the price is fixed or determinable and collection is reasonably assured.
LEASES
The
Company recognizes and measures its leases in accordance with FASB ASC 842, Leases. The Company is a lessee in a non-cancellable operating
lease for office space. The Company determines if an arrangement is a lease, or contains a lease, at inception of a contract and when
the terms of an existing contract are changed. The Company recognizes a lease liability and a right-of-use (ROU) asset at the commencement
date. The lease liability is initially and subsequently recognized based on the present value of its future lease payments. Variable
payments are included in the future lease payments when those variable payments depend on an index or a rate. The discount rate is the
implicit rate if it is readily determinable or otherwise the Company uses its incremental borrowing rate. The implicit rates of the Company's
lease are not readily determinable and accordingly, the Company uses its incremental borrowing rate based on the information available
at the commencement date for all leases. The Company’s incremental borrowing rate for a lease is the 6% interest it would have
to pay on a collateralized basis to borrow an amount equal to the lease payments under similar terms and in a similar economic environment.
The ROU asset is subsequently measured throughout the lease term at the remaining amount (i.e., present value of the remaining lease
payments), plus unamortized initial direct costs, plus (minus) any prepaid (accrued) lease payments, less the unamortized balance of
lease incentives received, and any impairment recognized. Lease cost for lease payments is recognized on a straight-line basis over the
lease term.
The
Company has elected, for all underlying classes of assets, not to recognize ROU assets and lease liabilities for short-term leases that
have a lease term of 12 months or less at lease commencement, and do not include an option to purchase the underlying asset that the
Company is reasonably certain to exercise. The Company recognizes the lease cost associated with its short-term leases on a straight-line
basis over the lease term.
Under
the available practical expedient, we account for the lease and non-lease components as a single lease component for all classes of underlying
assets as both a lessee and lessor. Further, we elected a short-term lease exception policy on all classes of underlying assets, permitting
us to not apply the recognition requirements of this standard to short-term leases (i.e. leases with terms of 12 months or less).
LEGAL
FEES
During
the years ended December 31, 2022 and 2021, the legal fees incurred were related to services provided to the Company in connection with
the Securities and Exchange Commission requirements and other regulatory and contracts matters.
RECENTLY
ISSUED ACCOUNTING PRONOUNCEMENTS
The
Company has implemented all new accounting pronouncements that are in effect and that may impact its financial statements and does not
believe that there are any other new pronouncements that have been issued that might have a material impact on its financial position
or results of operations.
Note
3 – Acquisition of Nora Pharma Inc.
On October 20, 2022 the Company acquired all of
the issued and outstanding shares of Nora Pharma Inc. (“Nora” Pharma), a Canadian privately held company. The purchase price
for the shares was $18,860,637 which was paid in cash ($14,346,637) and by the issuance of 3,700,000 shares of the Company’s common
stock valued at $4,514,000 or $1.22 per share. Nora Pharma is a certified company offering generic pharmaceutical products in Canada.
Nora Pharma’s operations are authorized by a Drug Establishment License issued by Health Canada. Nora Pharma is also registered
with the FDA.
The following table summarizes the allocation of the purchase price as of October 20, 2022, the acquisition date using Nora
Pharma’s balance sheet assets and liabilities:
Schedule of allocation of the purchase price | |
| | |
Accounts receivable | |
$ | 1,358,121 | |
Inventory | |
| 3,181,916 | |
Intangible assets | |
| 659,571 | |
Equipment & furniture | |
| 210,503 | |
Other assets | |
| 1,105,093 | |
Total assets | |
| 6,515,204 | |
| |
| | |
Liabilities
assumed | |
| (5,981,286 | ) |
| |
| | |
Net assets | |
| 533,918 | |
| |
| | |
Goodwill | |
| 18,326,719 | |
| |
| | |
Total
Consideration | |
$ | 18,860,637 | |
Management
has determined that going forward it is in the best interest of the Company to impair 100% of the goodwill in the
current, 2022 fiscal year. The Company will review the value of the intangible and other assets on an annual basis and make
adjustments to the carrying amounts as necessary.
The
fair value of the 3,700,000 common shares issued as part of the consideration paid for Nora Pharma was determined on the basis of
the closing market price of the Company’s common shares on the acquisition date, October 20, 2022 ($1.22 per
share).
The
fair value of the financial assets acquired includes receivables, Inventory, furniture, fixtures, and processing equipment, and right
to use assets was $5,858,369.
The
unaudited financial information in the table below summarizes the combined results of operations of the Company (Sunshine Biopharma and
Nora Pharma) for the years ended December 31, 2022 and 2021, on a pro forma basis, as though the companies had been combined as of January
1, 2021. The unaudited pro forma financial information does not purport to be indicative of the Company's combined results of operations
which would actually have been obtained had the acquisition taken place on January 1, 2021, nor should it be taken as indicative of future
consolidated results of operations.
Pro
Forma results from acquisition | |
December
31,
2022 | | |
December
31,
2021 | |
Total
revenues | |
$ | 14,758,115 | | |
$ | 7,927,165 | |
Net (loss)
from operations | |
$ | (26,192,503 | ) | |
$ | (2,224,253 | ) |
Net (loss) | |
$ | (26,164,764 | ) | |
$ | (12,289,655 | ) |
| |
| | | |
| | |
Basic and fully
(loss) per share | |
$ | (1.74 | ) | |
$ | (4.70 | ) |
Weighted average shares outstanding | |
| 15,056,097 | | |
| 2,612,061 | |
In
addition, the Company paid off Nora Pharma’s debt by making cash payments totaling $2,064,331 directly to Nora Pharma creditors
at or before closing in order to secure creditor consent for the acquisition transaction.
Note 4 – Earnout
As part of the Nora Pharma acquisition the Company
agreed to an earnout of $5,000,000 CAD ($3,632,000 USD) payable to Mr. Chamoun, the Seller. The earnout is payable in the form of twenty
(20) payments of $250,000 CAD for every $1,000,000 CAD increase in gross sales (as defined in the Purchase Agreement) above Nora Pharma’s
June 30, 2022 gross sales, provided that his employment with the Company is not terminated pursuant to the Company’s Employment
Agreement with him. The total earnout amount of $3,632,000 has been recorded as a salary payable.
Note 5 – Goodwill and Intangible Assets
As
result of the Nora Pharma acquisition the Company now has goodwill of $18,226,881 and
intangible assets of $659,571
on its balance sheet. Management has determined that it is in the best interest of the Company to (i) impair 100% of the goodwill in
the current, 2022 fiscal year, and (ii) review the intangible assets for amortization or possible partial of full impairment on an
annual basis.
Note
6 – Patents and Other Intellectual Property
The following
is a list of the patents and other intellectual property held by the Company at December 31, 2022:
In
December 2015, the Company acquired all worldwide issued (US Patent Number 8,236,935, and US Patent Number 10,272,065) and pending patents
under PCT/FR2007/000697 and PCT/CA2014/000029 for the Adva-27a anticancer compound.
On
May 22, 2020, the Company filed a provisional patent application in the United States for a new treatment for Coronavirus infections.
The Company’s patent application covers composition subject matter pertaining to small molecules for inhibition of the main Coronavirus
protease, Mpro, an enzyme that is essential for viral replication. The patent application has a priority date of May 22, 2020. On April
30, 2021, the Company filed a PCT application containing new research results and extending coverage to include the Coronavirus Papain-Like
protease, PLpro. The priority date of May 22, 2020 has been maintained in the newly filed PCT application.
On
April 20, 2022, the Company filed a provisional patent application in the United States covering mRNA molecules capable of destroying
cancer cells in vitro. The patent application contains composition and utility subject matter pertaining to the structure and sequence
of such mRNA molecules.
In addition, the
Company owns 152 DIN’s issued by Health Canada for prescription drugs currently on the market in Canada. These DIN’s were
secured through in-licenses or cross-licenses from international manufacturers of generic pharmaceutical products.
The Company also
owns two NPN’s issued by Health Canada: (i) NPN 80089663 authorizes us to manufacture and sell our in-house developed OTC supplement,
Essential 9™, and (ii) NPN 80093432 authorizes us to manufacture and sell the OTC supplement, Calcium-Vitamin D under the brand
name Essential Calcium-Vitamin D™.
Note
7 – Reverse Stock Splits
Effective
February 9, 2022, the Company completed a 1
for 200 reverse split of its common stock. The
Company had previously completed two 20 to 1 reverse stock splits, one in 2019 and the other in 2020.
The Company’s
financial statements reflects all three reverse stock splits on a retroactive basis for all periods presented and for all references
to common stock, unless specifically stated otherwise.
Note
8 – Capital Stock
The Company’s
authorized capital is comprised of 3,000,000,000
shares of $0.001
par value common stock and 30,000,000
shares of $0.10
par value preferred stock, to have such rights
and preferences as the Directors of the Company have or may assign from time to time. Out of the authorized Preferred Stock, the Company
had previously designated 850,000 shares as Series “A” Preferred Stock (“Series A”). At December 31, 2019, the
Company had no issued and outstanding shares of Series A. On June 17, 2020, the Company filed an amendment to its Articles of Incorporation
(the “Amendment”) eliminating the Series A shares and the designation thereof, which shares were returned to the status of
undesignated shares of Preferred Stock. In addition, the Amendment increased the number of authorized Series B Preferred Shares from
five hundred thousand (500,000) to one million (1,000,000) shares. The Series B Preferred Stock is non-convertible, non-redeemable and
non-retractable. It has superior liquidation rights to the common stock at $0.10 per share and gives the holder the right to 1,000 votes
per share. As of December 31, 2021, there were 1,000,000
shares of the Series B Preferred Stock held by
the CEO of the Company.
On
February 17, 2022, the Company’s public offering closed and the Company received net proceeds of $6,833,071
from the offering. Pursuant to the public offering, the Company
issued and sold an aggregate of 1,882,353
shares of common stock and 4,102,200
warrants to purchase shares of common stock (the “Tradeable
Warrants”) (including 337,494 Tradeable Warrants resulting from partial exercise of the overallotment option granted to the underwriter).
On
February 22, 2022, the Company redeemed 990,000
shares of Series B Preferred Stock from the CEO of the Company
at a redemption price equal to the stated value of $0.10 per share.
On
March 14, 2022, the Company completed a private placement and received net proceeds of $6,781,199.
In connection with this private placement, the Company issued (i) 2,301,353
shares of its common stock together with investor warrants (“Investor
Warrants”) to purchase up to 2,301,353
shares of common stock, and (ii) 1,302,251
pre-funded warrants (“Pre-Funded Warrants”) with each
Pre-Funded Warrant exercisable for one share of common stock, together with Investor Warrants to purchase up to 1,302,251 shares of common
stock. Each share of common stock and accompanying Investor Warrant was sold together at a combined offering price of $2.22 and each
Pre-Funded Warrant and accompanying Investor Warrant were sold together at a combined offering price of $2.219. The Pre-Funded Warrants
were immediately exercisable, at a nominal exercise price of $0.001, and may be exercised at any time until all of the Pre-Funded Warrants
are exercised in full. The Investor Warrants have an exercise price of $2.22 per share (subject to adjustment as set forth in the warrant),
are exercisable upon issuance and will expire five years from the date of issuance.
On
April 28, 2022, the Company completed another private placement and received net proceeds of $16,752,915.
In connection with this private placement, the Company issued (i) 2,472,820 shares
of its common stock together with warrants (“April Warrants”) to purchase up to 4,945,640 shares
of common stock, and (ii) 2,390,025 pre-funded
warrants (“Pre-Funded Warrants”) with each Pre-Funded Warrant exercisable for one share of common stock, together with
April Warrants to purchase up to 4,780,050 shares of common stock. Each share of common stock and accompanying two April Warrants
were sold together at a combined offering price of $4.01 and each Pre-Funded Warrant and accompanying two April Warrants were sold
together at a combined offering price of $4.009. The Pre-Funded Warrants were immediately exercisable, at a nominal exercise price
of $0.001, and may be exercised at any time until all of the Pre-Funded Warrants are exercised in full. The April Warrants have an
exercise price of $3.76
per share (subject to adjustment as set forth in the warrant), are exercisable upon issuance and will expire five years from the
date of issuance.
On
October 20, 2022, the Company issued 3,700,000 shares
of Common Stock as part of the acquisition of Nora Pharma. These shares were valued at $4,514,000,
or $1.22 per
share
During
the fiscal year ended December 31, 2021, the Company issued an aggregate of 559,144
shares of its Common Stock valued at $12,705,214
in connection with the conversion of $2,867,243
in debt and interest of $127,986
resulting in a loss of $9,726,485
on conversion. In addition, the Company issued 300,000
shares of its Common Stock valued at $918,000
as compensation to its directors. In total, 859,114
shares of Common Stock were issued during the fiscal year ended
December 31, 2021.
Through December
31, 2022 and December 31, 2021, the Company has issued and outstanding a total of 22,585,632
and 2,591,240
shares of Common Stock, respectively.
The
Company has declared no dividends since inception.
Note
9 – Warrants
The
Company accounts for issued warrants either as a liability or equity in accordance with ASC 480-10 or ASC 815-40. Under ASC 480-10, warrants
are considered a liability if they are mandatorily redeemable and they require settlement in cash, other assets, or a variable number
of shares. If warrants do not meet liability classification under ASC 480-10, the Company considers the requirements of ASC 815-40 to
determine whether the warrants should be classified as a liability or as equity. Under ASC 815-40, contracts that may require settlement
for cash are liabilities, regardless of the probability of the occurrence of the triggering event. Liability-classified warrants are
measured at fair value on the issuance date and at the end of each reporting period. Any change in the fair value of the warrants after
the issuance date is recorded in the consolidated statements of operations as a gain or loss. If warrants do not require liability classification
under ASC 815-40, in order to conclude warrants should be classified as equity, the Company assesses whether the warrants are indexed
to its common stock and whether the warrants are classified as equity under ASC 815-40 or other applicable GAAP standard. Equity-classified
warrants are accounted for at fair value on the issuance date with no changes in fair value recognized after the issuance date.
During
the fiscal year ended December 31, 2022, the Company completed three financing events, and in connection therewith, it issued warrants
as follows:
Warrants issued
with financing |
|
|
|
|
|
|
Type |
|
Number |
|
Exercise
Price |
|
Expiry
Date |
Pre-Funded Warrants |
|
3,692,276 |
|
$0.001 |
|
Unlimited |
Tradeable Warrants |
|
4,102,200 |
|
$2.22* |
|
February
2027 |
Investor Warrants |
|
3,603,604 |
|
$2.22 |
|
March
2027 |
April Warrants |
|
9,725,690 |
|
$3.76 |
|
April
2027 |
* |
The
Tradeable Warrants had an initial exercise price of $4.25, subject to adjustment. Upon the closing of the Company’s private
placement on March 14, 2022, the exercise price of the Tradeable Warrants was reduced to $2.22, in accordance with the terms thereof. |
During
the fiscal year ended December 31, 2022, all of the Pre-Funded Warrants and a total of 3,138,507
Tradeable Warrants were exercised resulting in aggregate proceeds
of $6,971,178
received by the Company. In addition, during the fiscal year ended
December 31, 2022, a total of 2,802,703
Investor Warrants were exercised resulting in aggregate proceeds
of $6,222,001
received by the Company.
The Company’s
outstanding warrants at December 31, 2022 consisted of the following:
Schedule of outstanding warrants |
|
|
|
|
|
|
Type |
|
Number |
|
Exercise
Price |
|
Expiry
Date |
Pre-Funded Warrants |
|
None |
|
$0.001 |
|
Unlimited |
Tradeable Warrants |
|
963,693 |
|
$2.22 |
|
February
2027 |
Investor Warrants |
|
800,901 |
|
$2.22 |
|
March
2027 |
April Warrants |
|
9,725,690 |
|
$3.76 |
|
April
2027 |
At
December 30, 2022, the final trading day of the year, the closing price of the Company’s common stock was $0.64 per share, a value
well below the exercise price of these warrants.
Note
10 – Earnings Per Share
The
following table sets forth the computation of basic and diluted net income per share for the years ended December 31:
Schedule of
earnings per share computation | |
| | | |
| | |
| |
2022 | | |
2021 | |
| |
| | |
| |
Net gain (loss)
attributable to common stock | |
$ | (26,744,440 | ) | |
$ | (12,436,447 | ) |
Basic weighted average outstanding
shares of common stock | |
| 15,180,868 | | |
| 2,612,061 | |
Dilutive common share equivalents | |
| 0 | | |
| 0 | |
Dilutive weighted average outstanding
shares of common stock | |
| 15,180,868 | | |
| 2,612,061 | |
Net gain (loss) per share attributable
to common stock | |
$ | (1.76 | ) | |
$ | (4.76 | ) |
Note
11 – Income Taxes
The
components of the provision for income taxes were as follows:
Provision for income taxes | |
| |
Current: | |
| |
Federal | |
$ | – | |
State | |
| – | |
Foreign | |
| 139,856 | |
Deferred: | |
| | |
Federal | |
| – | |
State | |
| – | |
Foreign | |
| 3,628 | |
Total | |
$ | 143,484 | |
The
components of the net deferred tax assets were as follows:
Components
of net deferred tax assets | |
| |
Deferred Tax Assets: | |
| |
Net
Operating Loss, Credits and Carryforwards | |
$ | 4,323,025 | |
Fixed Assets | |
| 98,957 | |
Intangibles | |
| 1,021,230 | |
Research and
Development | |
| 90,000 | |
Other DTA | |
| 161,719 | |
Lease Liability | |
| 202,793 | |
Valuation
Allowance | |
| (5,596,431 | ) |
Total
Deferred Tax Assets | |
| 301,293 | |
| |
| | |
Deferred Tax
Liabilities: | |
| | |
Fixed Assets | |
| – | |
Intangibles | |
| (142,817 | ) |
Right-of-Use
Asset | |
| (201,508 | ) |
Total
Deferred Tax Liabilities | |
| (344,325 | ) |
| |
| | |
Net
Deferred Tax Liability | |
$ | (43,032 | ) |
Note
12 – Notes Payable
As
of December 31, 2022 and December 31, 2021, the Company had $0
and $1,900,000,
respectively in notes payable outstanding. At December 31, 2022 and December 31, 2021, total accrued interest on Notes Payable was $0
and $48,287,
respectively.
The
Company’s Notes Payable at December 31, 2021 consisted of the following:
On
April 20, 2021, the Company received monies in exchange for a Note Payable having a Face Value of $500,000
with interest accruing at 5%
due April
20, 2023. The Note was convertible after 180 days from issuance
into common stock at a price equal to $0.30 per share. On February 17, 2022, the Company paid off the entire principal balance of this
Note, together with accrued interest of $20,753
by making cash payment of $520,753.
On
July 6, 2021, the Company received monies in exchange for a Note Payable having a Face Value of $900,000
with interest accruing at 5%,
due July
6, 2023. The Note was convertible after 180 days from issuance
into common stock at a price equal to $0.30 per share. On February 17, 2022, the Company paid off the entire principal balance of this
Note, together with accrued interest of $27,863
by making cash payment of $927,863.
On
August 18, 2021, the Company received monies in exchange for a Note Payable having a Face Value of $500,000
with interest accruing at 5%,
due August
18, 2023. The Note was convertible after 180 days from issuance
into common stock at a price equal to $0.30 per share. On February 17, 2022, the Company paid off the entire principal balance of this
Note, together with accrued of $12,534
by making cash payment of $512,534.
At
December 31, 2022 and December 31, 2021, total accrued interest on Notes Payable was $-0-
and $48,287,
respectively.
Note
13 – Notes Payable - Related Party
A
Note Payable dated December 31, 2019 held by the CEO of the Company having a Face Value of $128,269
and accruing interest at 12%
was due December
31, 2020. On December 31, 2020, the Company renewed the Note together
with accrued interest of $15,392
for a 12-month period. The new Note has a face Value of $143,661,
accrues interest at 12%
per annum, and has a maturity date of December
31, 2021. On August 24, 2021, the Company paid off the entire principal
balance of this Note, together with accrued interest of $12,929
by issuing cash payment of $156,590.
Note
14 – Lease
The
Company has obligations as a lessee for office space with initial non-cancellable terms in excess of one year. The Company classified
the lease as an operating lease. The lease contains a renewal option for a period of five years. Because the Company is certain to exercise
the renewal option, the optional period is included in determining the lease term, and associated payments under the renewal option are
included in the lease payments. The Company’s lease does not include termination options for either party to the lease or restrictive
financial or other covenants. Payments due under the lease contract include fixed payments plus a variable Payment. The Company’s
office space lease requires it to make variable payments for the Company’s proportionate share of building’s property taxes,
insurance, and common area maintenance. These variable lease payments are not included in lease payments used to determine lease liability
and are recognized as variable costs when incurred.
Amounts
reported on the balance sheet as of December 31, 2022 were as follows:
|
Lease information |
|
|
Operating lease ROU asset |
$760,409 |
|
Operating Lease liability - Short-term |
$123,026 |
|
Operating lease liability - Long-term |
$642,232 |
|
Remaining lease term |
7
years |
|
Discount rate |
6% |
Amounts
disclosed for ROU assets obtained in exchange for lease obligations and reductions of ROU assets resulting from reductions of lease obligations
include amounts reduced from the carrying amount of ROU assets resulting from deferred rent.
Maturities
of lease liabilities under non-cancellable operating leases at December 31, 2022 are as follows:
Maturities
of lease liabilities |
|
2023 |
$123,026 |
2024 |
$115,879 |
2025 |
$116,066 |
2026 |
$109,934 |
2027 |
$103,547 |
Thereafter |
$196,807 |
Note
15 – Management and Director Compensation
The
Company paid its officers cash compensation totaling $1,785,000
and $297,307
for the years ended December 31, 2022 and 2021, respectively. Of
these amounts attributable to the Company’s CEO, $60,000
and $110,000,
respectively was paid to Advanomics Corporation, a company controlled by the CEO of the Company. In addition, the Company issued 300,000
shares of common stock valued at $918,000
to its officers during year ended December 31, 2021. The value
of these shares was based upon the closing price of the Company’s common stock of $3.06 on the issuance date.
The
Company paid its directors cash compensation totaling $300,000
and $0 for
the years ended December 31, 2022 and 2021, respectively.
Note
16 – Subsequent Events
On January 19,
2023, the Company announced a stock repurchase program of up to $2 million. As of the date of this report, the Company has repurchased
a total of 445,711 shares of Common Stock at an average price of $1.1371 per share for a total cost of $506,822. As of the date of this
report, the repurchased shares have not been returned to treasury.