Table of Contents
|
|
Introduction
|
1 |
Unaudited Pro Forma Condensed Combined Balance Sheet
|
3 |
As of September 30, 2024
|
3 |
Unaudited Pro Forma Condensed Combined Income Statement
|
4 |
For the Nine Months Ended September 30, 2024
|
4 |
Unaudited Pro Forma Condensed Combined Income Statement
|
5 |
For the Year Ended December 31, 2023
|
5 |
Note 1. Basis of Presentation
|
6 |
Note 2. Transaction Accounting Adjustments
|
6 |
Note 3. Earnings Per Share
|
8 |
•
|
|
Application of transaction accounting adjustments in respect of the Merger
|
•
|
|
The issuance of Common Stock and Series A Preferred Stock as consideration for the Merger; and
|
•
|
|
Non-recurring transaction costs in connection with the Merger.
|
Transaction
|
|||||||||||||||||||
Accounting
|
Pro Forma
|
||||||||||||||||||
Ocuphire
|
Opus
|
Adjustments
|
Combined
|
||||||||||||||||
ASSETS
|
|||||||||||||||||||
Current assets
|
|||||||||||||||||||
Cash and cash equivalents
|
$
|
36,632
|
$
|
1,503
|
$
|
-
|
$
|
38,135
|
|||||||||||
Accounts receivable
|
1,857
|
-
|
-
|
1,857
|
|||||||||||||||
Contract assets and unbilled receivables
|
1,468
|
-
|
-
|
1,468
|
|||||||||||||||
Prepaids and other assets
|
429
|
79
|
-
|
508
|
|||||||||||||||
Short-term investments
|
3
|
-
|
-
|
3
|
|||||||||||||||
Total Current assets
|
40,389
|
1,582
|
-
|
41,971
|
|||||||||||||||
Right-of-use assets
|
-
|
89
|
-
|
89
|
|||||||||||||||
Property, and equipment, net
|
-
|
266
|
-
|
266
|
|||||||||||||||
Total Assets
|
$
|
40,389
|
$
|
1,937
|
$
|
-
|
$
|
42,326
|
|||||||||||
LIABILITIES
|
|||||||||||||||||||
Current liabilities
|
|||||||||||||||||||
Accounts payable
|
$
|
844
|
$
|
884
|
$
|
-
|
$
|
1,728
|
|||||||||||
Accrued expenses
|
5,171
|
93
|
2,752
|
C
|
8,340
|
||||||||||||||
324
|
D
|
||||||||||||||||||
Derivative liability
|
74
|
-
|
-
|
74
|
|||||||||||||||
Promissory Note
|
-
|
315
|
-
|
315
|
|||||||||||||||
Convertible notes
|
-
|
4,338
|
(4,338
|
)
|
E
|
-
|
|||||||||||||
Total Current liabilities
|
6,089
|
5,630
|
(1,262
|
)
|
10,457
|
||||||||||||||
Warrants
|
-
|
1,555
|
(1,555
|
)
|
E
|
-
|
|||||||||||||
Lease liability, long term
|
-
|
-
|
-
|
-
|
|||||||||||||||
Total Liabilities
|
6,089
|
7,185
|
(2,817
|
)
|
10,457
|
||||||||||||||
TEMPORARY EQUITY
|
|||||||||||||||||||
Opus Convertible preferred stock, $0.00001 par value; 58,188,000 shares authorized as of September 30, 2024, 32,504,331 shares issued and outstanding as of September 30, 2024; liquidation
preference $ 28,787,491 as of September 30, 2024.
|
-
|
22,580
|
(22,580
|
)
|
E
|
-
|
|||||||||||||
Total Temporary Equity
|
-
|
22,580
|
(22,580
|
)
|
-
|
||||||||||||||
EQUITY
|
|||||||||||||||||||
Shareholder’s equity (deficit)
|
|||||||||||||||||||
Series A Non-Voting Convertible Preferred Stock
|
-
|
-
|
18,813
|
A
|
18,813
|
||||||||||||||
Common stock, par value $0.0001; 125,000,000 and 75,000,000 shares authorized as of September 30, 2024 ; 26,198,444 shares issued and outstanding at September 30, 2024.
|
3
|
-
|
1
|
A
|
4
|
||||||||||||||
Additional paid-in capital
|
138,160
|
615
|
6,964
|
A
|
145,124
|
||||||||||||||
(615
|
)
|
E
|
|||||||||||||||||
Retained earnings (Accumulated deficit)
|
(103,863
|
)
|
(28,443
|
)
|
(28,209
|
)
|
B
|
(132,072
|
)
|
||||||||||
(324
|
)
|
D
|
|||||||||||||||||
28,767
|
E
|
||||||||||||||||||
Total Stockholders Equity
|
34,300
|
(27,828
|
)
|
25,397
|
31,869
|
||||||||||||||
Total Liabilities, Temporary Equity and Equity
|
$
|
40,389
|
$
|
1,937
|
$
|
-
|
$
|
42,326
|
Transaction
|
|||||||||||||||||
Accounting
|
Pro Forma
|
||||||||||||||||
Ocuphire
|
Opus
|
Adjustments
|
Combined
|
||||||||||||||
License and collaborations revenue
|
$
|
6,690
|
$
|
-
|
$
|
-
|
$
|
6,690
|
|||||||||
Operating expenses:
|
|||||||||||||||||
General and administrative
|
10,918
|
1,790
|
-
|
12,708
|
|||||||||||||
Research and development
|
19,817
|
937
|
-
|
20,754
|
|||||||||||||
Total operating expenses
|
30,735
|
2,727
|
-
|
33,462
|
|||||||||||||
(Loss) income from operations
|
(24,045
|
)
|
(2,727
|
)
|
-
|
(26,772
|
)
|
||||||||||
Financing costs
|
-
|
(106
|
)
|
-
|
(106
|
)
|
|||||||||||
Interest Expense
|
-
|
(5
|
)
|
-
|
(5
|
)
|
|||||||||||
Change in instruments measured at fair value
|
-
|
(722
|
)
|
716
|
AA
|
-
|
|||||||||||
6
|
BB
|
||||||||||||||||
Other income, net
|
1,648
|
|
177
|
|
-
|
1,825
|
|
||||||||||
(Loss) income before income taxes
|
(22,397
|
)
|
(3,383
|
)
|
722
|
(25,058
|
)
|
||||||||||
Provision for income taxes
|
-
|
-
|
-
|
-
|
|||||||||||||
Net (loss) income
|
$
|
(22,397
|
)
|
$
|
(3,383
|
)
|
$
|
722
|
$
|
(25,058
|
)
|
||||||
Earnings (loss) per share (Note 3):
|
|||||||||||||||||
Basic
|
$
|
(0.88
|
)
|
$
|
(0.56
|
)
|
|||||||||||
Diluted
|
$
|
(0.88
|
)
|
$
|
(0.56
|
)
|
|||||||||||
Weighted average number of common shares outstanding:
|
|||||||||||||||||
Basic
|
25,501,117
|
44,883,554
|
|||||||||||||||
Diluted
|
25,501,117
|
44,883,554
|
Transaction
|
|||||||||||||||||
Accounting
|
Pro Forma
|
||||||||||||||||
Ocuphire
|
Opus
|
Adjustments
|
Combined
|
||||||||||||||
License and collaborations revenue
|
$
|
19,049
|
$
|
-
|
$
|
-
|
$
|
19,049
|
|||||||||
Operating expenses:
|
|||||||||||||||||
General and administrative
|
11,959
|
2,717
|
324
|
DD
|
15,000
|
||||||||||||
Research and development
|
17,653
|
7,184
|
-
|
24,837
|
|||||||||||||
Acquired In-process research and development costs
|
-
|
-
|
28,209
|
CC
|
28,209
|
||||||||||||
Total operating expenses
|
29,612
|
9,901
|
28,533
|
68,046
|
|||||||||||||
(Loss) income from operations
|
(10,563
|
)
|
(9,901
|
)
|
(28,533
|
)
|
(48,997
|
)
|
|||||||||
Financing costs
|
(1,328
|
)
|
-
|
-
|
(1,328
|
)
|
|||||||||||
Interest Expense
|
-
|
(9
|
)
|
-
|
(9
|
)
|
|||||||||||
Fair value change in derivative liabilities
|
80
|
|
-
|
-
|
80
|
|
|||||||||||
Change in instruments measured at fair value
|
-
|
120
|
(20
|
)
|
AA
|
-
|
|||||||||||
(100
|
)
|
BB
|
|||||||||||||||
Other income, net
|
1,837
|
41
|
-
|
1,878
|
|||||||||||||
(Loss) income before income taxes
|
(9,974
|
)
|
(9,749
|
)
|
(28,653
|
)
|
(48,376
|
)
|
|||||||||
Provision for income taxes
|
(12
|
)
|
-
|
-
|
(12
|
)
|
|||||||||||
Net (loss) income
|
$
|
(9,986
|
)
|
$
|
(9,749
|
)
|
$
|
(28,653
|
)
|
$
|
(48,388
|
)
|
|||||
Earnings (loss) per share (Note 3):
|
|||||||||||||||||
Basic
|
$
|
(0.46
|
)
|
$
|
(1.18
|
)
|
|||||||||||
Diluted
|
$
|
(0.46
|
)
|
$
|
(1.18
|
)
|
|||||||||||
Weighted average number of common shares outstanding:
|
|||||||||||||||||
Basic
|
21,589,821
|
40,972,258
|
|||||||||||||||
Diluted
|
21,589,821
|
40,972,258
|
Amount (in thousands
$)
|
||||
Common stock consideration (1)(2)
|
$
|
6,965
|
||
Preferred stock consideration (1)
|
18,813
|
|||
Estimated transaction costs
|
2,752
|
|||
Preliminary estimated fair value of consideration transferred
|
$
|
28,530
|
Fair Value
|
||||
Cash and cash equivalents
|
$
|
1,503
|
||
Prepaids and other current assets
|
79
|
|||
Property and equipment, net
|
266
|
|||
Right-of-use assets
|
89
|
|||
Total assets
|
1,937
|
|||
Accounts payable
|
884
|
|||
Accrued expenses (3)
|
417
|
|||
Promissory Note
|
315
|
|||
Lease liability, long term
|
-
|
|||
Net Assets acquired
|
321
|
|||
Acquired In-Process R&D (IPR&D)
|
28,209
|
|||
Preliminary estimated fair value of consideration transferred
|
$
|
28,530
|
(1) |
The preliminary estimated fair value consideration was based on 5,237,063 shares of Common Stock issued to Former Opus stockholders, and 14,145,374 shares of
Common Stock issuable in respect of 14,145.374 shares of participating Series A Preferred Stock issued to Former Opus stockholders multiplied by $1.33 which represents the actual closing price as reported on the Nasdaq Capital Market on
October 22, 2024.
|
(2) |
The preliminary estimated impact on Additional Paid In Capital of $6,964 was determined with reference to the fair value of Common Stock Consideration issued to
Former Opus stockholders of $6,965, less par value of $1, computed by multiplying 5,237,063 shares of Common Stock issued to Former Opus stockholders by the Common Stock par value of $0.0001 per share.
|
(3) |
The fair value of Former Opus Accrued Expenses upon completion of the Merger includes Former Opus’s estimated non-recurring transaction costs, such as
advisory and transactional fees incurred subsequent to September 30, 2024. Refer to Pro Forma Adjustment (D) and (DD).
|
(B)
|
Reflects the preliminary estimated asset fair value adjustment to the identifiable IPR&D acquired in the Merger. IPR&D represents
the research and development assets of Former Opus which were in-process, but not yet completed, and which the Company has the opportunity to advance. Current accounting standards require that the fair value of IPR&D projects
acquired in an asset acquisition with no alternative future use be allocated a portion of the consideration transferred and charged to expense at the Merger closing date. The acquired assets did not have outputs or employees and did
not meet the alternative future use criteria. The actual purchase price allocated to IPR&D and the final valuation of the IPR&D consideration could differ significantly from the current estimate. The fair value of intangible
assets is subject to change.
|
Estimated Useful life
|
Preliminary Estimated
Asset
|
|||||||
(in years)
|
Fair Value
|
|||||||
In-Process Research and Development (IPR&D)
|
N/A
|
$
|
28,209
|
|||||
Acquired In-Process R&D (IPR&D)
|
28,209
|
|||||||
Less: Former Opus’s historical intangible assets
|
-
|
|||||||
Pro Forma adjustment
|
$
|
28,209
|
(C)
|
Reflects estimated nonrecurring transaction expenses expected to be incurred by the Company subsequent to September 30, 2024.
|
(D)
|
Reflects estimated nonrecurring transaction expenses expected to be incurred by Former Opus subsequent to September 30, 2024.
|
(E)
|
Reflects the elimination of Former Opus’s historical carrying amounts of equity, nonrecurring pro forma adjustments for transaction expenses impacting the
accumulated deficit of Former Opus (D), Convertible Preferred Stock (historically recorded as temporary equity), Former Opus warrants, and Former Opus
Convertible Notes that were converted, exercised, or otherwise settled pursuant to the Merger Agreement.
|
(AA)
|
To eliminate the change in fair value of Former Opus Convertible Notes as the convertible notes were converted as part of the Merger, as if the Merger had
occurred on January 1, 2023. The transaction is not expected to have a recurring impact.
|
(BB)
|
To eliminate the change in fair value of Former Opus Warrants to purchase Former Opus convertible preferred stock
as the warrants were cancelled as part of the Merger, as if the Merger had occurred on January 1, 2023. The transaction is not expected to have a recurring impact.
|
(CC)
|
Represents the allocation of the purchase price (inclusive of transaction costs) to acquired IPR&D. As the Merger was determined to be an asset acquisition and the acquired IPR&D was determined
to have no alternative future use, the acquired IPR&D was expensed as if the Merger had occurred on January 1, 2023. See Note 2 for the total purchase price.
|
(DD)
|
Reflects estimated nonrecurring acquisition-related expenses expected to be incurred by Former Opus. These nonrecurring expenses are not anticipated to affect the combined statement of income beyond
twelve months after the transaction date.
|
Nine Months Ended September 30, 2024
|
Year ended December 31, 2023
|
|||||||
Numerator (Basic and Diluted):
|
||||||||
Pro Forma net loss
|
$
|
(25,058
|
)
|
$
|
(48,388
|
)
|
||
Denominator (weighted average shares):
|
||||||||
Weighted average number of common shares outstanding (Basic & Diluted) (1)
|
44,883,554
|
40,972,258
|
||||||
Pro Forma net loss per share:
|
||||||||
Basic
|
$
|
(0.56
|
)
|
$
|
(1.18
|
)
|
||
Diluted (2)
|
$
|
(0.56
|
)
|
$
|
(1.18
|
)
|
(1)
|
Basic and Diluted Weighted Average common shares for the nine months ended September 30, 2024 and the year ended December 31, 2023 include 5,237,063 Common Stock
issued to Former Opus stockholders, and 14,145,374 Common Stock issuable in respect of 14,145.374 shares of participating Series A Preferred Stock issued to Former Opus stockholders.
|
(2)
|
Zero incremental shares are included in the computation of pro forma net loss per share because to do so would be anti-dilutive.
|