| | |
Per Share
|
| |
Total
|
| ||||||
Initial public offering price
|
| | | $ | 10.00 | | | | | $ | 35,200,000 | | |
Underwriting discounts and commissions(1)
|
| | | $ | 0.70 | | | | | $ | 2,464,000 | | |
Proceeds, before expenses, to us
|
| | | $ | 9.30 | | | | | $ | 32,736,000 | | |
| | | | | ii | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 11 | | | |
| | | | | 49 | | | |
| | | | | 50 | | | |
| | | | | 51 | | | |
| | | | | 53 | | | |
| | | | | 55 | | | |
| | | | | 69 | | | |
| | | | | 88 | | | |
| | | | | 96 | | | |
| | | | | 103 | | | |
| | | | | 104 | | | |
| | | | | 106 | | | |
| | | | | 111 | | | |
| | | | | 113 | | | |
| | | | | 116 | | | |
| | | | | 121 | | | |
| | | | | 121 | | | |
| | | | | 121 | | | |
| | | | | F-1 | | |
| | |
(Unaudited)
Six Months Ended June 30, |
| |
Years Ended December 31
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Product revenue, net
|
| | | $ | 26,007 | | | | | $ | 21,361 | | | | | $ | 44,531 | | | | | $ | 34,921 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of goods sold – product revenue
|
| | | | 11,392 | | | | | | 6,934 | | | | | | 14,594 | | | | | | 10,532 | | |
Research and development
|
| | | | 29 | | | | | | — | | | | | | — | | | | | | — | | |
Research and development – licenses acquired
|
| | | | 13,743 | | | | | | — | | | | | | — | | | | | | — | | |
Selling, general and administrative
|
| | | | 14,021 | | | | | | 10,441 | | | | | | 22,086 | | | | | | 19,130 | | |
Total operating expenses
|
| | | | 39,185 | | | | | | 17,375 | | | | | | 36,680 | | | | | | 29,662 | | |
Income (loss) from operations
|
| | | | (13,178) | | | | | | 3,986 | | | | | | 7,851 | | | | | | 5,259 | | |
Other expense
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 1,563 | | | | | | 305 | | | | | | 698 | | | | | | 255 | | |
Change in fair value of derivative liability
|
| | | | 182 | | | | | | — | | | | | | — | | | | | | — | | |
Total other expense
|
| | | | 1,745 | | | | | | 305 | | | | | | 698 | | | | | | 255 | | |
Income (loss) before income taxes
|
| | | | (14,923) | | | | | | 3,681 | | | | | | 7,153 | | | | | | 5,004 | | |
Income tax (benefit) expense
|
| | | | (3,326) | | | | | | 929 | | | | | | 1,870 | | | | | | 1,379 | | |
Net (loss) income
|
| | | $ | (11,597) | | | | | $ | 2,752 | | | | | $ | 5,283 | | | | | $ | 3,625 | | |
Net (loss) income per common share – basic
|
| | | $ | (1.27) | | | | | $ | 0.30 | | | | | $ | 0.58 | | | | | $ | 0.40 | | |
Net (loss) income per common share – diluted
|
| | | $ | (1.27) | | | | | $ | 0.25 | | | | | $ | 0.49 | | | | | $ | 0.36 | | |
Weighted average common shares outstanding – basic
|
| | | | 9,159,841 | | | | | | 9,133,333 | | | | | | 9,135,985 | | | | | | 9,133,333 | | |
Weighted average common shares outstanding – diluted
|
| | | | 9,159,841 | | | | | | 10,826,279 | | | | | | 10,836,122 | | | | | | 10,075,804 | | |
| | |
(Unaudited)
As of June 30, 2021 |
| |
December 31,
2020 |
| ||||||||||||
| | |
Actual
|
| |
Pro Forma(1)
|
| ||||||||||||
Balance Sheet Data | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 12,176 | | | | | $ | 58,977 | | | | | $ | 8,246 | | |
Working capital
|
| | | | 9,064 | | | | | | 56,365 | | | | | | 7,182 | | |
Total assets
|
| | | | 72,725 | | | | | | 119,526 | | | | | | 51,906 | | |
Total liabilities
|
| | | | 73,517 | | | | | | 55,393 | | | | | | 41,614 | | |
Common stock and class A common stock
|
| | | | 1 | | | | | | 2 | | | | | | 1 | | |
(Accumulated Deficit) retained earnings
|
| | | | (6,477) | | | | | | (6,477) | | | | | | 5,171 | | |
Total stockholders (deficit)equity
|
| | | | (792) | | | | | | 64,133 | | | | | | 10,292 | | |
|
Initial public offering price per share
|
| | | | | | | | | $ | 10.00 | | |
|
Historical net tangible book value (deficit) per share at June 30, 2021
|
| | | $ | (1.58) | | | | |||||
|
Increase in net tangible book value per share attributable to transaction adjustments(1)
|
| | | $ | 3.05 | | | | |||||
|
Increase in net tangible book value per share attributable to investors participating in this offering . . . . . . . . . . . . . . . . . . . . .. . . . . . .
|
| | | $ | 1.60 | | | | |||||
|
As adjusted net tangible book value per share after this offering
|
| | | | | | | | | $ | 3.07 | | |
|
Dilution per share to new investors participating in this offering
|
| | | | | | | | | $ | 6.93 | | |
| | |
Number
|
| |
%
|
| |
(thousands)
|
| |
Weighted
Avg Per Share |
| ||||||||||||||||||
|
Amount
|
| |
Percent
|
| ||||||||||||||||||||||||||
Existing shareholders
|
| | | | 9,161,333 | | | | | | 56% | | | | | $ | 0.92 | | | | | | 0% | | | | | $ | 0.00 | | |
Investors in offering(1)
|
| | | | 7,279,911 | | | | | | 44% | | | | | | 69,452 | | | | | | 100% | | | | | $ | 9.54 | | |
| | | | | 16,441,244 | | | | | | 100% | | | | | $ | 69,453 | | | | | | 100% | | | | | $ | 4.22 | | |
| | |
As of June 30, 2021
|
| |||||||||||||||
| | |
Actual
|
| |
Adjusted
|
| |
Proforma
|
| |||||||||
Cash | | | | $ | 12,176 | | | | | $ | 27,591 | | | | | $ | 58,977 | | |
Accrued expenses, related party
|
| | | | 500 | | | | | | — | | | | | | — | | |
Installment payments – licenses, short-term (net of debt discount of $639 as
of June 30, 2021) |
| | | | 3,861 | | | | | | 3,861 | | | | | | 3,861 | | |
Note payable, related party
|
| | | | 5,245 | | | | | | — | | | | | | — | | |
Installment payments – licenses, long-term (net of debt discount of $565 as
of June 30, 2021) |
| | | | 6,435 | | | | | | 6,435 | | | | | | 6,435 | | |
Convertible preferred shares settled note (net of debt discount of $1,824 as
of June 30, 2021) |
| | | | 13,092 | | | | | | — | | | | | | — | | |
Derivative warrant liability
|
| | | | 4,287 | | | | | | 5,000 | | | | | | 5,000 | | |
Stockholders’ (deficit)/equity | | | | | | | | | | | | | | | | | | | |
Common stock, $.0001 par value, 50,000,000 shares authorized, 3,161,333, 6,921,244 and 10,441,244 issued and outstanding as of June 30, 2021, actual, adjusted and pro forma, respectively
|
| | | | — | | | | | | 1 | | | | | | 1 | | |
Common stock – Class A, $.0001 par value, 50,000,000 shares authorized, 6,000,000 shares issued and outstanding as of June 30, 2021
|
| | | | 1 | | | | | | — | | | | | | 1 | | |
Additional paid-in capital
|
| | | | 5,684 | | | | | | 39,223 | | | | | | 70,608 | | |
Retained earnings (accumulated deficit)
|
| | | | (6,477) | | | | | | (6,477) | | | | | | (6,477) | | |
Total stockholders’ equity
|
| | | | (793) | | | | | | 32,747 | | | | | | 64,133 | | |
Total Capitalization
|
| | | $ | 32,627 | | | | | $ | 48,043 | | | | | $ | 79,429 | | |
($ in thousands)
|
| |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
|
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||||
Product revenue, net . . . . . . . . . . . . . . . . . . . . . . . . . .. . . . . . . .
|
| | | $ | 44,531 | | | | | $ | 34,921 | | | | | $ | 9,610 | | | | | | 28% | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of goods sold – product revenue . . . . . . . . . . . . . . . . . . .
|
| | | | 14,594 | | | | | | 10,532 | | | | | | 4,062 | | | | | | 39% | | |
Selling, general and administrative . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 22,086 | | | | | | 19,130 | | | | | | 2,956 | | | | | | 15% | | |
Total operating expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 36,680 | | | | | | 29,662 | | | | | | 7,018 | | | | | | 24% | | |
Income from operations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 7,851 | | | | | | 5,259 | | | | | | 2,592 | | | | | | 49% | | |
Other expense | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 698 | | | | | | 255 | | | | | | 443 | | | | | | 174% | | |
Total other expense
|
| | | | 698 | | | | | | 255 | | | | | | 443 | | | | | | 174% | | |
Income before income taxes . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 7,153 | | | | | | 5,004 | | | | | | 2,149 | | | | | | 43% | | |
Income tax expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 1,870 | | | | | | 1,379 | | | | | | 491 | | | | | | 36% | | |
Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | 5,283 | | | | | $ | 3,625 | | | | | $ | 1,659 | | | | | | 46% | | |
Net income per common share – basic . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | 0.58 | | | | | $ | 0.40 | | | | | $ | 0.18 | | | | | | 46% | | |
Net income per common share – diluted . . . . . . . . . . . . . . . . . . . .
|
| | | $ | 0.49 | | | | | $ | 0.36 | | | | | $ | 0.13 | | | | | | 36% | | |
($ in thousands)
|
| |
Year Ended December 31
|
| |
Change
|
| ||||||||||||||||||
|
2020
|
| |
2019
|
| |
$
|
| |
%
|
| ||||||||||||||
Targadox® . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | 30,708 | | | | | $ | 28,068 | | | | | $ | 2,640 | | | | | | 9% | | |
Ximino® . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 9,518 | | | | | | 3,642 | | | | | | 5,876 | | | | | | 161% | | |
Exelderm® . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 4,453 | | | | | | 2,867 | | | | | | 1,586 | | | | | | 55% | | |
Other product revenue . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | (148) | | | | | | 344 | | | | | | (492) | | | | | | NM | | |
Total product revenue, net . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | 44,531 | | | | | $ | 34,921 | | | | | $ | 9,610 | | | | | | 28% | | |
| | |
Returns
|
| |
Coupons
|
| |
Managed
Care/Gov’t Rebates |
| |
Total
|
| ||||||||||||
Balance at December 31, 2018
|
| | | $ | 3,065 | | | | | $ | 1,599 | | | | | $ | — | | | | | $ | 4,664 | | |
Current Provision Related to Sales Made in the Current Period
|
| | | | 2,925 | | | | | | 42,374 | | | | | | 1,985 | | | | | | 47,284 | | |
Checks/Credits Issued to Third Parties
|
| | | | (574) | | | | | | (37,567) | | | | | | — | | | | | | (38,141) | | |
Reclassed Between Liability Accounts
|
| | | | (900) | | | | | | 900 | | | | | | — | | | | | | — | | |
Balance at December 31, 2019
|
| | | $ | 4,516 | | | | | $ | 7,306 | | | | | $ | 1,985 | | | | | $ | 13,807 | | |
Current Provision (Adjustment) Related to Sales Made in the Current Period
|
| | | | 1,294 | | | | | | 100,168 | | | | | | (537) | | | | | | 100,925 | | |
Checks/Credits Issued to Third Parties
|
| | | | (2,130) | | | | | | (95,805) | | | | | | (1,348) | | | | | | (99,283) | | |
Reclassed Between Liability Accounts
|
| | | | (1,100) | | | | | | 1,100 | | | | | | — | | | | | | — | | |
Balance at December 31, 2020
|
| | | $ | 2,580 | | | | | $ | 12,769 | | | | | $ | 100 | | | | | $ | 15,449 | | |
($ in thousands, except per share data)
|
| |
(Unaudited)
Six Months Ended June 30, |
| |
Change
|
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||||
Product revenue, net
|
| | | $ | 26,007 | | | | | $ | 21,361 | | | | | $ | 4,646 | | | | | | 22% | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of goods sold – product revenue
|
| | | | 11,392 | | | | | | 6,934 | | | | | | 4,458 | | | | | | 64% | | |
Research and development
|
| | | | 29 | | | | | | — | | | | | | 29 | | | | | | 100% | | |
Research and development – licenses acquired
|
| | | | 13,743 | | | | | | — | | | | | | 13,743 | | | | | | 100% | | |
Selling, general and administrative
|
| | | | 14,021 | | | | | | 10,441 | | | | | | 3,580 | | | | | | 34% | | |
Total operating expenses
|
| | | | 39,185 | | | | | | 17,375 | | | | | | 21,810 | | | | | | 126% | | |
Income (loss) from operations
|
| | | | (13,178) | | | | | | 3,986 | | | | | | (17,164) | | | | | | -431% | | |
Other expense | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 1,563 | | | | | | 305 | | | | | | 1,258 | | | | | | 412% | | |
Change in fair value of derivative liability
|
| | | | 182 | | | | | | — | | | | | | 182 | | | | | | 100% | | |
Total other expense
|
| | | | 1,745 | | | | | | 305 | | | | | | 1,440 | | | | | | 472% | | |
Income (loss) before income taxes
|
| | | | (14,923) | | | | | | 3,681 | | | | | | (18,604) | | | | | | -505% | | |
Income tax (benefit) expense
|
| | | | (3,326) | | | | | | 929 | | | | | | (4,255) | | | | | | -458% | | |
Net (loss) income
|
| | | $ | (11,597) | | | | | $ | 2,752 | | | | | $ | (14,349) | | | | | | -521% | | |
Net (loss) income per common share – basic
|
| | | $ | (1.27) | | | | | $ | 0.30 | | | | | $ | (1.57) | | | | | | -520% | | |
Net (loss) income per common share – diluted
|
| | | $ | (1.27) | | | | | $ | 0.25 | | | | | $ | (1.52) | | | | | | -598% | | |
($ in thousands)
|
| |
(Unaudited)
Six Months Ended June 30, |
| |
Change
|
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||||
Targadox® | | | | $ | 12,926 | | | | | $ | 14,981 | | | | | $ | (2,055) | | | | | | -14% | | |
Ximino® | | | | | 3,413 | | | | | | 4,823 | | | | | | (1,410) | | | | | | -29% | | |
Exelderm® | | | | | 2,953 | | | | | | 1,687 | | | | | | 1,266 | | | | | | 75% | | |
Accutane® | | | | | 2,141 | | | | | | — | | | | | | 2,141 | | | | | | 100% | | |
Qbrexza® | | | | | 4,568 | | | | | | — | | | | | | 4,568 | | | | | | 100% | | |
Other branded revenue
|
| | | | 6 | | | | | | (130) | | | | | | 136 | | | | | | -105% | | |
Total product revenues
|
| | | $ | 26,007 | | | | | $ | 21,361 | | | | | $ | 4,646 | | | | | | 22% | | |
| | |
Returns
|
| |
Coupons
|
| |
Managed
Care/Gov’t Rebates |
| |
Total
|
| ||||||||||||
Balance at December 31, 2020
|
| | | $ | 2,580 | | | | | $ | 12,769 | | | | | $ | 100 | | | | | $ | 15,449 | | |
Current Provision Related to Sales Made in the Current Period
|
| | | | 1,428 | | | | | | 68,591 | | | | | | 2,275 | | | | | | 72,294 | | |
Checks/Credits Issued to Third Parties
|
| | | | (1,594) | | | | | | (64,148) | | | | | | (1,293) | | | | | | (67,035) | | |
Reclassed Between Liability Accounts
|
| | | | (315) | | | | | | 315 | | | | | | — | | | | | | — | | |
Balance at June 30, 2021
|
| | | $ | 2,099 | | | | | $ | 17,527 | | | | | $ | 1,082 | | | | | $ | 20,708 | | |
($ in thousands)
|
| |
Year Ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Total cash (used in)/provided by: | | | | | | | | | | | | | |
Operating activities . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | 5,132 | | | | | $ | 9,018 | | |
Investing activities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | (1,200) | | | | | | (2,400) | | |
Financing activities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | (487) | | | | | | (3,551) | | |
Net increase in cash . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | 3,445 | | | | | $ | 3,067 | | |
($ in thousands)
|
| |
(Unaudited)
Six Months Ended June 30, |
| | ||||||||||||||
|
2021
|
| |
2020
|
| |
Change
|
| |||||||||||
Net cash (used in) provided by operating activities
|
| | | $ | (6,077) | | | | | $ | 1,149 | | | | | $ | (7,226) | | |
Net cash provided by financing activities
|
| | | | 10,007 | | | | | | — | | | | | | 10,007 | | |
Net increase in cash
|
| | | $ | 3,930 | | | | | $ | 1,149 | | | | | $ | 2,781 | | |
| | |
6 Months Ended
|
| |
Years Ended December 31,
|
| ||||||||||||||||||
($ in thousands)
|
| |
June 30, 2021
|
| |
June 30, 2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Net (loss) income
|
| | | $ | (11,597) | | | | | $ | 2,752 | | | | | $ | 5,283 | | | | | $ | 3,625 | | |
Income tax (benefit) expense
|
| | | | (3,326) | | | | | | 929 | | | | | | 1,870 | | | | | | 1,379 | | |
Non-cash interest
|
| | | | 1,025 | | | | | | 305 | | | | | | 698 | | | | | | 255 | | |
Amortization of licenses
|
| | | | 1,325 | | | | | | 710 | | | | | | 1,420 | | | | | | 1,174 | | |
Debt discount amortization
|
| | | | 270 | | | | | | — | | | | | | — | | | | | | — | | |
Depreciation
|
| | | | — | | | | | | 3 | | | | | | 5 | | | | | | 5 | | |
Non-GAAP EBITDA
|
| | | $ | (12,303) | | | | | $ | 4,699 | | | | | $ | 9,276 | | | | | $ | 6,438 | | |
Stock-based compensation
|
| | | | 33 | | | | | | 99 | | | | | | 153 | | | | | | 240 | | |
Change in fair value of placement agent warrant
|
| | | | 182 | | | | | | — | | | | | | — | | | | | | — | | |
R&D license non-cash contingent payment
|
| | | | 3,743 | | | | | | — | | | | | | — | | | | | | — | | |
Qbrexza inventory step-up
|
| | | | 1,238 | | | | | | — | | | | | | — | | | | | | — | | |
Severance
|
| | | | 260 | | | | | | — | | | | | | — | | | | | | — | | |
Non-GAAP Adjusted EBITDA
|
| | | $ | (6,837)(1) | | | | | $ | 4,798(2) | | | | | $ | 9,492(2) | | | | | $ | 6,678 | | |
|
Net sales milestones for product acquisition
|
| | | $ | 303,000 | | |
|
Development milestones
|
| | | | 38,500 | | |
|
Contingent payments
|
| | | | 5,000 | | |
|
Accrued research and development license acquired
|
| | | | 8,000 | | |
| | |
Future Lease
Liability |
| |||
Six Months Ended December 31, 2021
|
| | | $ | 48 | | |
Year Ended December 31, 2022
|
| | | | 100 | | |
Total
|
| | | | 148 | | |
Less: present value discount
|
| | | | (5) | | |
Operating lease liabilities
|
| | | $ | 143 | | |
Name
|
| |
Age
|
| |
Position
|
| |||
Claude Maraoui
|
| | | | 55 | | | |
President, Chief Executive Officer and Director
|
|
Ernie De Paolantonio
|
| | | | 68 | | | | Chief Financial Officer | |
Name
|
| |
Age
|
| |
Position
|
| |||
Robert Nevin
|
| | | | 53 | | | | Chief Commercial Officer | |
Ramsey Alloush
|
| | | | 36 | | | | General Counsel | |
Andrew Zwible
|
| | | | 41 | | | | Vice President, Operations | |
Ernest Galvan
|
| | | | 59 | | | |
Vice President, Marketing and Strategy
|
|
Name
|
| |
Age
|
| |
Position
|
| |||
Lindsay A. Rosenwald, M.D.
|
| | | | 66 | | | | Executive Chairman of the Board | |
Claude Maraoui
|
| | | | 55 | | | |
President & Chief Executive Officer, Director
|
|
Neil Herskowitz
|
| | | | 64 | | | | Director | |
Jeff Paley, M.D.
|
| | | | 53 | | | | Director | |
Justin Smith
|
| | | | 47 | | | | Director | |
Miranda Toledano
|
| | | | 44 | | | | Director | |
Name and principal position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
Stock
Awards(1) ($) |
| |
All Other
($) |
| |
($)
|
| ||||||||||||||||||
Claude Maraoui. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Chief Executive Officer
|
| | | | 2020 | | | | | $ | 450,000 | | | | | $ | 450,000 | | | | | $ | 1,193,061 | | | | | $ | 827 | | | | | $ | 2,093,888 | | |
Nirav Jhaveri(2) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Chief Financial Officer
|
| | | | 2020 | | | | | | 281,194 | | | | | | — | | | | | | 219,050 | | | | | | 680 | | | | | | 500,924 | | |
| | |
Option Awards(1)
|
| |
Stock Awards(2)
|
| ||||||||||||||||||||||||||||||||||||
Name
|
| |
Grant
Date |
| |
Number of
Securities Underlying Unexercised Options Exercisable |
| |
Number of
Securities Underlying Unexercised Options Unexercisable |
| |
Option
Exercise Price(3) |
| |
Option
Expiration Date |
| |
Number of
Shares of Stock that Have Not Vested |
| |
Market
Value of Shares that Have Not Vested |
| |||||||||||||||||||||
Claude Maraoui
|
| | | | 10/19/2015 | | | | | | 1,250,000 | | | | | | — | | | | | $ | 0.065 | | | | | | 10/19/2025 | | | | | | — | | | | | | — | | |
| | | | | 09/24/2020 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 354,024 | | | | | $ | 1,193,061 | | |
Nirav Jhaveri
|
| | | | 06/17/2019 | | | | | | 13,333 | | | | | | 6,667 | | | | | $ | 1.390 | | | | | | | | | | | | | | | | | | | | |
| | | | | 09/24/2020 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 65,000 | | | | | $ | 219,050 | | |
| | |
Number of
Shares Beneficially Owned Prior to Offering |
| |
Percentage of
Shares Beneficially Owned |
| ||||||||||||
Name of Beneficial Owner
|
| |
Prior to
this Offering |
| |
After
this Offering |
| ||||||||||||
5% and Greater Stockholders: | | | | | | | | | | | | | | | | | | | |
Fortress Biotech, Inc.(1)
|
| | | | 8,500,000 | | | | | | 92.8% | | | | | | 51.7% | | |
Named Executive Officers and Directors: | | | | | | | | | | | | | | | | | | | |
Lindsay A. Rosenwald, M.D.(2)
|
| | | | 500,000 | | | | | | 5.5% | | | | | | 3.0% | | |
Claude Maraoui(3)
|
| | | | 1,450,000 | | | | | | 15.8% | | | | | | 8.8% | | |
Neil Herskowitz
|
| | | | — | | | | | | | | | | | | | | |
Jeff Paley M.D.
|
| | | | — | | | | | | | | | | |||||
Justin Smith
|
| | | | — | | | | | | | | | | | | | | |
Miranda Toledano
|
| | | | — | | | | | | | | | | | | | | |
All executive officers and directors as a group
|
| | | | 1,950,000 | | | | | | 21.3% | | | | | | 11.9% | | |
Underwriter
|
| |
Number of Shares
|
| |||
B. Riley Securities, Inc.
|
| | | | 2,992,000 | | |
Roth Capital Partners, LLC
|
| | | | 528,000 | | |
Total
|
| | | | 3,520,000 | | |
| | |
Per Share
|
| |
Total Without
Exercise of Over- Allotment |
| |
Total With
Exercise of Over- Allotment |
| |||||||||
Public offering price
|
| | | $ | 10.00 | | | | | $ | 35,200,000 | | | | | $ | 40,480,000 | | |
Underwriting discounts and commissions
|
| | | $ | 0.70 | | | | | $ | 2,464,000 | | | | | $ | 2,833,600 | | |
Proceeds, before expenses to us
|
| | | $ | 9.30 | | | | | $ | 32,736,000 | | | | | $ | 37,646,400 | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | |
| | | | | F-26 | | | |
| | | | | F-27 | | | |
| | | | | F-28 | | | |
| | | | | F-29 | | | |
| | | | | F-30 | | | |
| | | | | F-31 | | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
| | |
(Unaudited)
|
| | | | | | | |||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 12,176 | | | | | $ | 8,246 | | |
Accounts receivable, net of reserves
|
| | | | 26,193 | | | | | | 23,928 | | |
Inventory
|
| | | | 14,315 | | | | | | 1,404 | | |
Prepaid expenses and other current assets
|
| | | | 789 | | | | | | 1,664 | | |
Total current assets
|
| | | | 53,473 | | | | | | 35,242 | | |
Long-term assets | | | | | | | | | | | | | |
Intangible assets, net
|
| | | | 13,701 | | | | | | 15,029 | | |
Operating lease right-of-use asset, net
|
| | | | 133 | | | | | | 175 | | |
Deferred tax assets
|
| | | | 5,269 | | | | | | 1,454 | | |
Other assets
|
| | | | 149 | | | | | | 6 | | |
Total long-term assets
|
| | | | 19,252 | | | | | | 16,664 | | |
Total assets
|
| | | $ | 72,725 | | | | | $ | 51,906 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 4,245 | | | | | $ | 1,839 | | |
Accounts payable, related party
|
| | | | 345 | | | | | | 117 | | |
Accrued expenses
|
| | | | 35,364 | | | | | | 21,498 | | |
Accrued expenses, related party
|
| | | | 500 | | | | | | — | | |
Installment payments – licenses, short-term (net of debt discount of $639 and $778 as
of June 30, 2021 and December 31, 2020, respectively) |
| | | | 3,861 | | | | | | 4,522 | | |
Operating lease liabilities, short-term
|
| | | | 94 | | | | | | 85 | | |
Total current liabilities
|
| | | | 44,409 | | | | | | 28,061 | | |
Income tax payable
|
| | | | — | | | | | | 99 | | |
Note payable, related party
|
| | | | 5,245 | | | | | | 5,220 | | |
Installment payments – licenses, long-term (net of debt discount of $565 and $863 as of June 30, 2021 and December 31, 2020, respectively)
|
| | | | 6,435 | | | | | | 8,137 | | |
Convertible class A preferred stock settled note (net of debt discount of $1,824 as of June 30, 2021)
|
| | | | 13,092 | | | | | | — | | |
Derivative warrant liability
|
| | | | 4,287 | | | | | | — | | |
Operating lease liabilities, long-term
|
| | | | 49 | | | | | | 97 | | |
Total liabilities
|
| | | | 73,517 | | | | | | 41,614 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Stockholders’ equity (deficit) | | | | | | | | | | | | | |
Common stock, $.0001 par value, 50,000,000 shares authorized, 3,161,333 and 3,151,333 shares issued and outstanding as of June 30, 2021 and December 31, 2020, respectively
|
| | | | — | | | | | | — | | |
Common stock – Class A, $.0001 par value, 50,000,000 shares authorized, 6,000,000 shares issued and outstanding as of June 30, 2021 and December 31, 2020
|
| | | | 1 | | | | | | 1 | | |
Additional paid-in capital
|
| | | | 5,684 | | | | | | 5,171 | | |
Retained earnings (accumulated deficit)
|
| | | | (6,477) | | | | | | 5,120 | | |
Total stockholders’ equity (deficit)
|
| | | | (792) | | | | | | 10,292 | | |
Total liabilities and stockholders’ equity (deficit)
|
| | | $ | 72,725 | | | | | $ | 51,906 | | |
| | |
Three Months Ended June 30,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Product revenue, net
|
| | | $ | 15,288 | | | | | $ | 9,415 | | | | | $ | 26,007 | | | | | $ | 21,361 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of goods sold – product revenue
|
| | | | 7,484 | | | | | | 3,124 | | | | | | 11,392 | | | | | | 6,934 | | |
Research and development
|
| | | | 29 | | | | | | — | | | | | | 29 | | | | | | — | | |
Research and development – licenses
acquired |
| | | | 13,743 | | | | | | — | | | | | | 13,743 | | | | | | — | | |
Selling, general and administrative
|
| | | | 7,795 | | | | | | 4,752 | | | | | | 14,021 | | | | | | 10,441 | | |
Total operating expenses
|
| | | | 29,051 | | | | | | 7,876 | | | | | | 39,185 | | | | | | 17,375 | | |
Income (loss) from operations
|
| | | | (13,763) | | | | | | 1,539 | | | | | | (13,178) | | | | | | 3,986 | | |
Other expense | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 1,342 | | | | | | 155 | | | | | | 1,563 | | | | | | 305 | | |
Change in fair value of derivative liability
|
| | | | 182 | | | | | | — | | | | | | 182 | | | | | | — | | |
Total other expense
|
| | | | 1,524 | | | | | | 155 | | | | | | 1,745 | | | | | | 305 | | |
Income (loss) before income taxes
|
| | | | (15,287) | | | | | | 1,384 | | | | | | (14,923) | | | | | | 3,681 | | |
Income tax (benefit) expense
|
| | | | (3,422) | | | | | | 929 | | | | | | (3,326) | | | | | | 929 | | |
Net (loss) income
|
| | | $ | (11,865) | | | | | $ | 455 | | | | | $ | (11,597) | | | | | $ | 2,752 | | |
Net (loss) income per common share – basic
|
| | | $ | (1.30) | | | | | $ | 0.05 | | | | | $ | (1.27) | | | | | $ | 0.30 | | |
Net (loss) income per common share – diluted
|
| | | $ | (1.30) | | | | | $ | 0.04 | | | | | $ | (1.27) | | | | | $ | 0.25 | | |
Weighted average common shares outstanding – basic
|
| | | | 9,161,333 | | | | | | 9,133,333 | | | | | | 9,159,841 | | | | | | 9,133,333 | | |
Weighted average common shares outstanding – diluted
|
| | | | 9,161,333 | | | | | | 10,832,990 | | | | | | 9,159,841 | | | | | | 10,826,279 | | |
| | |
Common Stock
|
| |
Common Stock A
|
| |
Additional
Paid-in Capital |
| |
Retained
Earnings (Accumulated Deficit) |
| |
Total
Shareholders’ Equity / (Deficit) |
| |||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||
Balance as of December 31, 2020
|
| | | | 3,151,333 | | | | | $ | — | | | | | | 6,000,000 | | | | | $ | 1 | | | | | $ | 5,171 | | | | | $ | 5,120 | | | | | $ | 10,292 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 33 | | | | | | — | | | | | | 33 | | |
Exercise of options for cash
|
| | | | 10,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7 | | | | | | — | | | | | | 7 | | |
Contribution of capital – extinguishment of related party payable
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 473 | | | | | | — | | | | | | 473 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,597) | | | | | | (11,597) | | |
Balance as of June 30, 2021 (Unaudited)
|
| | | | 3,161,333 | | | | | $ | — | | | | | | 6,000,000 | | | | | $ | 1 | | | | | $ | 5,684 | | | | | $ | (6,477) | | | | | $ | (792) | | |
| | |
Common Stock
|
| |
Common Stock A
|
| |
Additional
Paid-in Capital |
| |
Retained
Earnings (Accumulated Deficit) |
| |
Total
Shareholders’ Equity / (Deficit) |
| |||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||
Balance as of March 31, 2021 (Unaudited)
|
| | | | 3,161,333 | | | | | $ | — | | | | | | 6,000,000 | | | | | $ | 1 | | | | | $ | 5,378 | | | | | $ | 5,388 | | | | | $ | 10,767 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11 | | | | | | — | | | | | | 11 | | |
Contribution of capital – extinguishment of related party payable
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 295 | | | | | | — | | | | | | 295 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,865) | | | | | | (11,865) | | |
Balance as of June 30, 2021 (Unaudited)
|
| | | | 3,161,333 | | | | | $ | — | | | | | | 6,000,000 | | | | | $ | 1 | | | | | $ | 5,684 | | | | | $ | (6,477) | | | | | $ | (792) | | |
| | |
Common Stock
|
| |
Common Stock A
|
| |
Additional
Paid-in Capital |
| |
Retained
Earnings (Accumulated Deficit) |
| |
Total
Shareholders’ Equity |
| |||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||
Balance as of December 31, 2019
|
| | | | 3,133,333 | | | | | $ | — | | | | | | 6,000,000 | | | | | $ | 1 | | | | | $ | 2,914 | | | | | $ | (163) | | | | | $ | 2,752 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 99 | | | | | | — | | | | | | 99 | | |
Contribution of capital – extinguishment of related party payable
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 854 | | | | | | — | | | | | | 854 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,752 | | | | | | 2,752 | | |
Balance as of June 30, 2020 (Unaudited)
|
| | | | 3,133,333 | | | | | $ | — | | | | | | 6,000,000 | | | | | $ | 1 | | | | | $ | 3,867 | | | | | $ | 2,589 | | | | | $ | 6,457 | | |
| | |
Common Stock
|
| |
Common Stock A
|
| |
Additional
Paid-in Capital |
| |
Retained
Earnings |
| |
Total
Shareholders’ Equity |
| |||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||
Balance as of March 31, 2020 (Unaudited)
|
| | | | 3,133,333 | | | | | $ | — | | | | | | 6,000,000 | | | | | $ | 1 | | | | | $ | 2,973 | | | | | $ | 2,134 | | | | | $ | 5,108 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 40 | | | | | | — | | | | | | 40 | | |
Contribution of capital – extinguishment of related party payable
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 854 | | | | | | — | | | | | | 854 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 455 | | | | | | 455 | | |
Balance as of June 30, 2020 (Unaudited)
|
| | | | 3,133,333 | | | | | $ | — | | | | | | 6,000,000 | | | | | $ | 1 | | | | | $ | 3,867 | | | | | $ | 2,589 | | | | | $ | 6,457 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net (loss) income
|
| | | $ | (11,597) | | | | | $ | 2,752 | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation expenses
|
| | | | — | | | | | | 3 | | |
Bad debt (reserve) expense
|
| | | | (57) | | | | | | 76 | | |
Non-cash interest expense
|
| | | | 1,025 | | | | | | 305 | | |
Amortization of debt discount
|
| | | | 270 | | | | | | — | | |
Amortization of license fee
|
| | | | 1,325 | | | | | | 710 | | |
Amortization of operating lease right-of-use assets
|
| | | | 42 | | | | | | 45 | | |
Stock-based compensation
|
| | | | 33 | | | | | | 99 | | |
Deferred taxes (benefit) provision
|
| | | | (3,414) | | | | | | 44 | | |
Extinguishment of related party income tax payable
|
| | | | 72 | | | | | | 885 | | |
Change in fair value of derivative liability
|
| | | | 182 | | | | | | — | | |
Research and development-licenses acquired, expense
|
| | | | 3,743 | | | | | | — | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (2,208) | | | | | | 1,692 | | |
Inventory
|
| | | | (12,911) | | | | | | (351) | | |
Prepaid expenses and other current assets
|
| | | | 950 | | | | | | 100 | | |
Other assets
|
| | | | (143) | | | | | | (200) | | |
Accounts payable
|
| | | | 2,131 | | | | | | (607) | | |
Accounts payable, related party
|
| | | | 252 | | | | | | 27 | | |
Accrued expenses
|
| | | | 13,866 | | | | | | (4,372) | | |
Accrued expenses, related party
|
| | | | 500 | | | | | | — | | |
Income tax payable
|
| | | | (99) | | | | | | (14) | | |
Lease liabilities
|
| | | | (39) | | | | | | (45) | | |
Net cash (used in) provided by operating activities
|
| | | | (6,077) | | | | | | 1,149 | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Proceeds from the exercise of options
|
| | | | 7 | | | | | | — | | |
Payment of license note payable
|
| | | | (2,800) | | | | | | — | | |
Proceeds from convertible preferred shares
|
| | | | 14,332 | | | | | | — | | |
Payment of debt issuance costs associated with convertible preferred shares
|
| | | | (1,532) | | | | | | — | | |
Net cash provided by financing activities
|
| | | | 10,007 | | | | | | — | | |
Net increase in cash
|
| | | | 3,930 | | | | | | 1,149 | | |
Cash at the beginning of the period
|
| | | | 8,246 | | | | | | 4,801 | | |
Cash at the end of the period
|
| | | $ | 12,176 | | | | | $ | 5,950 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash paid for income taxes
|
| | | $ | 157 | | | | | $ | 61 | | |
Supplemental disclosure of non-cash financing and investing activities: | | | | | | | | | | | | | |
Unpaid debt offering cost
|
| | | $ | 200 | | | | | $ | — | | |
Unpaid deferred offering cost
|
| | | $ | 75 | | | | | $ | — | | |
Derivative warrant liability associated with convertible preferred shares
|
| | | $ | 362 | | | | | $ | — | | |
Extinguishment of related party payable relates to deferred tax assets
|
| | | $ | 401 | | | | | $ | (31) | | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
| | |
(Unaudited)
|
| | ||||||||
Raw materials
|
| | | $ | 4,907 | | | | | $ | — | | |
Finished goods
|
| | | | 9,408 | | | | | | 1,404 | | |
Total Inventory
|
| | | $ | 14,315 | | | | | $ | 1,404 | | |
| | |
Useful Life
(Years) |
| |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
| | | | | |
(Unaudited)
|
| | ||||||||
Leasehold improvements
|
| |
2
|
| | | $ | 11 | | | | | $ | 11 | | |
Total property and equipment
|
| | | | | | | 11 | | | | | | 11 | | |
Less: Accumulated depreciation
|
| | | | | | | (11) | | | | | | (11) | | |
Property and equipment, net
|
| | | | | | $ | — | | | | | $ | — | | |
| | |
Estimated Useful
Life (Years) |
| |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
| | | | | |
(Unaudited)
|
| | ||||||||
Ceracade® | | |
3
|
| | | $ | 300 | | | | | $ | 300 | | |
Luxamend® | | |
3
|
| | | | 50 | | | | | | 50 | | |
Targadox® | | |
3
|
| | | | 1,250 | | | | | | 1,250 | | |
Ximino® | | |
7
|
| | | | 7,134 | | | | | | 7,134 | | |
Exelderm® | | |
3
|
| | | | 1,600 | | | | | | 1,600 | | |
Accutane
|
| |
5
|
| | | | 4,727 | | | | | | 4,727 | | |
Anti-itch product(1)
|
| |
3
|
| | | | 3,942 | | | | | | 3,945 | | |
Total
|
| | | | | | | 19,003 | | | | | | 19,006 | | |
Accumulated amortization
|
| | | | | | | (5,302) | | | | | | (3,977) | | |
Net intangible assets
|
| | | | | | $ | 13,701 | | | | | $ | 15,029 | | |
| | |
Ximino®
|
| |
Exelderm®
|
| |
Accutane®
|
| |
Total
Amortization |
| ||||||||||||
Six Months Ended December 31, 2021
|
| | | $ | 509 | | | | | $ | 167 | | | | | $ | 473 | | | | | $ | 1,149 | | |
December 31, 2022
|
| | | | 1,019 | | | | | | — | | | | | | 946 | | | | | | 1,965 | | |
December 31, 2023
|
| | | | 1,019 | | | | | | — | | | | | | 945 | | | | | | 1,964 | | |
December 31, 2024
|
| | | | 1,019 | | | | | | — | | | | | | 946 | | | | | | 1,965 | | |
December 31, 2025
|
| | | | 1,019 | | | | | | — | | | | | | 945 | | | | | | 1,964 | | |
Thereafter
|
| | | | 595 | | | | | | — | | | | | | 157 | | | | | | 752 | | |
Sub-total
|
| | | $ | 5,180 | | | | | $ | 167 | | | | | $ | 4,412 | | | | | $ | 9,759 | | |
Asset not yet placed in service
|
| | | | | | | | | | | | | | | | | | | | | | 3,942 | | |
Total
|
| | | $ | 5,180 | | | | | $ | 167 | | | | | $ | 4,412 | | | | | $ | 13,701 | | |
| | |
June 30, 2021
|
| |||
Risk-free interest rate
|
| | | | 0.87% | | |
Expected dividend yield
|
| | | | — | | |
Expected term in years
|
| | | | 1.3 | | |
Expected volatility
|
| | | | 50% | | |
| | |
June 30, 2021
|
|
Discount rate
|
| |
30%
|
|
Expected dividend yield
|
| |
—
|
|
Expected term
|
| |
3 months to 5 years
|
|
| | |
Fair Value Measurement as of June 30, 2021
|
| |||||||||||||||||||||
|
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||||
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative warrant liability
|
| | | $ | — | | | | | | — | | | | | $ | 4,287 | | | | | $ | 4,287 | | |
Total
|
| | | $ | — | | | | | $ | — | | | | | $ | 4,287 | | | | | $ | 4,287 | | |
| | |
Warrant
Liability |
| |||
Balance at December 31, 2020
|
| | | $ | — | | |
Additions: | | | | | | | |
Contingent payment warrant
|
| | | | 3,743 | | |
Placement agent warrant
|
| | | | 362 | | |
Change in fair value of warrant liability
|
| | | | 182 | | |
Balance at June 30, 2021 (Unaudited)
|
| | | $ | 4,287 | | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
| | |
(Unaudited)
|
| | ||||||||
Accrued expenses: | | | | | | | | | | | | | |
Accrued employee compensation
|
| | | $ | 1,948 | | | | | $ | 2,041 | | |
Research and development – license fees
|
| | | | 8,000 | | | | | | — | | |
Accrued royalties payable
|
| | | | 3,340 | | | | | | 2,682 | | |
Accrued coupons and rebates
|
| | | | 18,609 | | | | | | 12,869 | | |
Return reserve
|
| | | | 2,099 | | | | | | 2,580 | | |
Other
|
| | | | 1,368 | | | | | | 1,326 | | |
Total accrued expenses
|
| | | $ | 35,364 | | | | | $ | 21,498 | | |
| | |
June 30, 2021
|
| |||||||||||||||||||||
| | |
Ximino(1)
|
| |
Accutane(2)
|
| |
Anti-Itch
Product(3) |
| |
Total
|
| ||||||||||||
Installment payments – licenses, short-term
|
| | | $ | 2,000 | | | | | $ | 1,000 | | | | | $ | 1,500 | | | | | $ | 4,500 | | |
Less: imputed interest
|
| | | | (517) | | | | | | (101) | | | | | | (21) | | | | | | (639) | | |
Sub-total installment payments – licenses, short-term
|
| | | | 1,483 | | | | | | 899 | | | | | | 1,479 | | | | | | 3,861 | | |
Installment payments – licenses, long-term
|
| | | | 5,000 | | | | | | 2,000 | | | | | | — | | | | | | 7,000 | | |
Less: imputed interest
|
| | | | (519) | | | | | | (46) | | | | | | — | | | | | | (565) | | |
Sub-total installment payments – licenses, long-term
|
| | | | 4,481 | | | | | | 1,954 | | | | | | — | | | | | | 6,435 | | |
Total installment payments – licenses
|
| | | $ | 5,964 | | | | | $ | 2,853 | | | | | $ | 1,479 | | | | | $ | 10,296 | | |
| | |
December 31, 2020
|
| |||||||||||||||||||||
| | |
Ximino(1)
|
| |
Accutane(2)
|
| |
Anti-Itch
Product(3) |
| |
Total
|
| ||||||||||||
Installment payments – licenses, short-term
|
| | | $ | 2,000 | | | | | $ | 500 | | | | | $ | 2,800 | | | | | $ | 5,300 | | |
Less: imputed interest
|
| | | | (602) | | | | | | (122) | | | | | | (54) | | | | | | (778) | | |
Sub-total installment payments – licenses, short-term
|
| | | | 1,398 | | | | | | 378 | | | | | | 2,746 | | | | | | 4,522 | | |
Installment payments – licenses, long-term
|
| | | | 5,000 | | | | | | 3,000 | | | | | | 1,000 | | | | | | 9,000 | | |
Less: imputed interest
|
| | | | (775) | | | | | | (88) | | | | | | — | | | | | | (863) | | |
Sub-total installment payments – licenses, long-term
|
| | | | 4,225 | | | | | | 2,912 | | | | | | 1,000 | | | | | | 8,137 | | |
Total installment payments – licenses
|
| | | $ | 5,623 | | | | | $ | 3,290 | | | | | $ | 3,746 | | | | | $ | 12,659 | | |
| | |
Principal
|
| |
Imputed
Interest |
| |
Total Notes
Payable |
| |||||||||
Six Months Ended December 31, 2021
|
| | | $ | 2,500 | | | | | $ | (341) | | | | | $ | 2,159 | | |
December 31, 2022
|
| | | | 5,000 | | | | | | (490) | | | | | | 4,510 | | |
December 31, 2023
|
| | | | 2,500 | | | | | | (276) | | | | | | 2,224 | | |
December 31, 2024
|
| | | | 1,500 | | | | | | (97) | | | | | | 1,403 | | |
Total
|
| | | $ | 11,500 | | | | | $ | (1,204) | | | | | $ | 10,296 | | |
| | |
Three Months Ended
June 30, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Lease cost | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating lease cost
|
| | | $ | 21 | | | | | $ | 24 | | | | | $ | 44 | | | | | $ | 47 | | |
Variable lease cost
|
| | | | 1 | | | | | | — | | | | | | 2 | | | | | | — | | |
Total lease cost
|
| | | $ | 22 | | | | | $ | 24 | | | | | $ | 46 | | | | | $ | 47 | | |
| | |
Six Months Ended
June 30, |
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Operating cash flows from operating leases
|
| | | $ | 44 | | | | | $ | 47 | | |
Weighted-average remaining lease term – operating leases
|
| | | | 1.2 | | | | | | 0.5 | | |
Weighted-average discount rate – operating leases
|
| | | | 4.0% | | | | | | 6.0% | | |
| | |
Future Lease
Liability |
| |||
Six Months Ended December 31, 2021
|
| | | $ | 48 | | |
Year Ended December 31, 2022
|
| | | | 100 | | |
Total
|
| | | | 148 | | |
Less: present value discount
|
| | | | (5) | | |
Operating lease liabilities
|
| | | $ | 143 | | |
($ in thousands)
|
| |
Six Months Ended June 30,
|
| |||||||||||||||||||||||||||||||||
|
2021
|
| |
2020
|
| ||||||||||||||||||||||||||||||||
|
Interest
|
| |
Fees
|
| |
Total
|
| |
Interest
|
| |
Fees
|
| |
Total
|
| ||||||||||||||||||||
Convertible preferred shares
|
| | | | — | | | | | | 270 | | | | | | 270 | | | | | | — | | | | | | — | | | | | | — | | |
Conversion premium
|
| | | | 584 | | | | | | — | | | | | | 584 | | | | | | — | | | | | | — | | | | | | — | | |
Interest payable on convertible preferred shares
|
| | | | 263 | | | | | | — | | | | | | 263 | | | | | | — | | | | | | — | | | | | | — | | |
Installment payments – licenses
|
| | | | 441 | | | | | | — | | | | | | 441 | | | | | | 305 | | | | | | — | | | | | | 305 | | |
EWB Fees
|
| | | | 5 | | | | | | — | | | | | | 5 | | | | | | — | | | | | | — | | | | | | — | | |
Total Interest Expense and Financing Fee
|
| | | $ | 1,293 | | | | | $ | 270 | | | | | $ | 1,563 | | | | | $ | 305 | | | | | $ | — | | | | | $ | 305 | | |
($ in thousands)
|
| |
Three Months Ended June 30,
|
| |||||||||||||||||||||||||||||||||
|
2021
|
| |
2020
|
| ||||||||||||||||||||||||||||||||
|
Interest
|
| |
Fees
|
| |
Total
|
| |
Interest
|
| |
Fees
|
| |
Total
|
| ||||||||||||||||||||
Convertible preferred shares
|
| | | | — | | | | | | 270 | | | | | | 270 | | | | | | — | | | | | | — | | | | | | — | | |
Conversion premium
|
| | | | 584 | | | | | | — | | | | | | 584 | | | | | | — | | | | | | — | | | | | | — | | |
Interest payable on convertible preferred shares
|
| | | | 263 | | | | | | — | | | | | | 263 | | | | | | — | | | | | | — | | | | | | — | | |
Installment payments – licenses
|
| | | | 220 | | | | | | — | | | | | | 220 | | | | | | 155 | | | | | | — | | | | | | 155 | | |
EWB Fees
|
| | | | 5 | | | | | | — | | | | | | 5 | | | | | | — | | | | | | — | | | | | | — | | |
Total Interest Expense and Financing Fee
|
| | | $ | 1,072 | | | | | $ | 270 | | | | | $ | 1,342 | | | | | $ | 155 | | | | | $ | — | | | | | $ | 155 | | |
| | |
Number of
shares |
| |
Weighted
average exercise price |
| |
Total weighted
average intrinsic value |
| |
Weighted
average remaining contractual life (years) |
| ||||||||||||
Outstanding options at December 31, 2020
|
| | | | 2,142,000 | | | | | $ | 0.80 | | | | | $ | 7,934,320 | | | | | | 5.72 | | |
Exercised
|
| | | | (10,000) | | | | | | 0.68 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (17,666) | | | | | | 1.36 | | | | | | | | | | | | | | |
Outstanding options at June 30, 2021
|
| | | | 2,114,334 | | | | | $ | 0.79 | | | | | $ | 7,840,679 | | | | | | 5.20 | | |
Options vested and exercisable
|
| | | | 1,978,416 | | | | | $ | 0.75 | | | | | $ | 7,415,011 | | | | | | 5.02 | | |
| | |
Number of
units |
| |
Weighted
average exercise price |
| ||||||
Unvested balance at December 31, 2020
|
| | | | 815,524 | | | | | $ | 3.37 | | |
Forfeited
|
| | | | (95,000) | | | | | | 3.37 | | |
Unvested balance at June 30, 2021
|
| | | | 720,524 | | | | | $ | 3.37 | | |
| | |
Three Months Ended
June 30, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||
Targadox® | | | | $ | 5,727 | | | | | $ | 6,514 | | | | | $ | 12,926 | | | | | $ | 14,981 | | |
Ximino® | | | | | 1,312 | | | | | | 2,074 | | | | | | 3,413 | | | | | | 4,823 | | |
Exelderm® | | | | | 1,736 | | | | | | 864 | | | | | | 2,953 | | | | | | 1,687 | | |
Accutane® | | | | | 1,945 | | | | | | — | | | | | | 2,141 | | | | | | — | | |
Qbrexza® | | | | | 4,568 | | | | | | — | | | | | | 4,568 | | | | | | — | | |
Other branded revenue
|
| | | | — | | | | | | (37) | | | | | | 6 | | | | | | (130) | | |
Total product revenues
|
| | | $ | 15,288 | | | | | $ | 9,415 | | | | | $ | 26,007 | | | | | $ | 21,361 | | |
| | |
For the Three and
Six Months Ended June 30, 2021 |
| |||
Unvested restricted stock units/awards
|
| | | | 720,524 | | |
Unvested Options
|
| | | | 2,114,334 | | |
Total potential dilutive effect
|
| | | | 2,834,858 | | |
| | |
Three Months
|
| |
Six Months
|
| ||||||
|
Ended June 30, 2020
|
| |||||||||||
Net income
|
| | | $ | 455 | | | | | $ | 2,752 | | |
Weighted average shares outstanding – basic
|
| | | | 9,133,333 | | | | | | 9,133,333 | | |
Stock options
|
| | | | 1,699,657 | | | | | | 1,692,946 | | |
Weighted average shares outstanding – diluted
|
| | | | 10,832,990 | | | | | | 10,826,279 | | |
Per share data: | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.05 | | | | | $ | 0.30 | | |
Diluted
|
| | | $ | 0.04 | | | | | $ | 0.25 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash
|
| | | $ | 8,246 | | | | | $ | 4,801 | | |
Accounts receivable, net of reserves
|
| | | | 23,928 | | | | | | 18,955 | | |
Inventory
|
| | | | 1,404 | | | | | | 857 | | |
Prepaid expenses and other current assets
|
| | | | 1,664 | | | | | | 655 | | |
Total current assets
|
| | | | 35,242 | | | | | | 25,268 | | |
Long-term assets | | | | | | | | | | | | | |
Property and equipment, net
|
| | | | — | | | | | | 5 | | |
Intangible assets, net
|
| | | | 15,029 | | | | | | 7,377 | | |
Operating lease right-of-use asset, net
|
| | | | 175 | | | | | | 84 | | |
Deferred tax assets
|
| | | | 1,454 | | | | | | 1,119 | | |
Other assets
|
| | | | 6 | | | | | | 6 | | |
Total long-term assets
|
| | | | 16,664 | | | | | | 8,591 | | |
Total assets
|
| | | $ | 51,906 | | | | | $ | 33,859 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 1,839 | | | | | $ | 2,043 | | |
Accounts payable, related party
|
| | | | 117 | | | | | | 65 | | |
Accrued expenses
|
| | | | 21,498 | | | | | | 18,706 | | |
Installment payments – licenses, short-term (net of debt discount of $778 and nil as
of December 31, 2020 and December 31, 2019, respectively) |
| | | | 4,522 | | | | | | — | | |
Operating lease liabilities, short-term
|
| | | | 85 | | | | | | 83 | | |
Total current liabilities
|
| | | | 28,061 | | | | | | 20,897 | | |
Income tax payable | | | | | 99 | | | | | | — | | |
Note payable, related party
|
| | | | 5,220 | | | | | | 5,220 | | |
Installment payments – licenses, long-term (net of debt discount of $863 and $2,010 as
of December 31, 2020 and December 31, 2019, respectively) |
| | | | 8,137 | | | | | | 4,990 | | |
Operating lease liabilities, long-term
|
| | | | 97 | | | | | | — | | |
Total liabilities
|
| | | | 41,614 | | | | | | 31,107 | | |
Commitments and contingencies (Note 10) | | | | | | | | | | | | | |
Stockholders’ equity | | | | | | | | | | | | | |
Common stock, $.0001 par value, 50,000,000 shares authorized
|
| | | | | | | | | | | | |
Common stock, 3,151,333 and 3,133,333 shares issued and outstanding as of December 31, 2020 and December 31, 2019, respectively
|
| | | | — | | | | | | — | | |
Common stock – Class A, 6,000,000 shares issued and outstanding as of December 31, 2020 and December 31, 2019
|
| | | | 1 | | | | | | 1 | | |
Additional paid-in capital
|
| | | | 5,171 | | | | | | 2,914 | | |
Retained earnings (accumulated deficit)
|
| | | | 5,120 | | | | | | (163) | | |
Total stockholders’ equity
|
| | | | 10,292 | | | | | | 2,752 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 51,906 | | | | | $ | 33,859 | | |
| | |
For the Years Ended December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Product revenue, net
|
| | | $ | 44,531 | | | | | $ | 34,921 | | |
Operating expenses | | | | | | | | | | | | | |
Cost of goods sold – product revenue
|
| | | | 14,594 | | | | | | 10,532 | | |
Selling, general and administrative
|
| | | | 22,086 | | | | | | 19,130 | | |
Total operating expenses
|
| | | | 36,680 | | | | | | 29,662 | | |
Income from operations
|
| | | | 7,851 | | | | | | 5,259 | | |
Other expense | | | | | | | | | | | | | |
Interest expense
|
| | | | 698 | | | | | | 255 | | |
Total other expense
|
| | | | 698 | | | | | | 255 | | |
Income before income taxes
|
| | | | 7,153 | | | | | | 5,004 | | |
Income tax expense
|
| | | | 1,870 | | | | | | 1,379 | | |
Net income
|
| | | $ | 5,283 | | | | | $ | 3,625 | | |
Net income per common share – basic
|
| | | $ | 0.58 | | | | | $ | 0.40 | | |
Net income per common share – diluted
|
| | | $ | 0.49 | | | | | $ | 0.36 | | |
Weighted average shares outstanding – basic
|
| | | | 9,135,985 | | | | | | 9,133,333 | | |
Weighted average shares outstanding – diluted
|
| | | | 10,836,122 | | | | | | 10,075,804 | | |
| | |
Common Stock
|
| |
Common Stock A
|
| |
Additional
Paid-in Capital |
| |
Retained
Earnings (Accumulated Deficit) |
| |
Total
Shareholders’ Equity (Deficit) |
| |||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||
Balance as of January 1, 2019
|
| | | | 3,133,333 | | | | | $ | — | | | | | | 6,000,000 | | | | | $ | 1 | | | | | $ | 1,491 | | | | | $ | (3,788) | | | | | $ | (2,296) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 240 | | | | | | — | | | | | | 240 | | |
Contribution of capital – extinguishment of related party payable
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,183 | | | | | | — | | | | | | 1,183 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,625 | | | | | | 3,625 | | |
Balance as of December 31, 2019
|
| | | | 3,133,333 | | | | | $ | — | | | | | | 6,000,000 | | | | | $ | 1 | | | | | $ | 2,914 | | | | | $ | (163) | | | | | $ | 2,752 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 153 | | | | | | — | | | | | | 153 | | |
Exercise of options for cash
|
| | | | 18,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 13 | | | | | | — | | | | | | 13 | | |
Contribution of capital – extinguishment of related party payable
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,091 | | | | | | — | | | | | | 2,091 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,283 | | | | | | 5,283 | | |
Balance as of December 31, 2020
|
| | | | 3,151,333 | | | | | $ | — | | | | | | 6,000,000 | | | | | $ | 1 | | | | | $ | 5,171 | | | | | $ | 5,120 | | | | | $ | 10,292 | | |
| | |
For the Years Ended
December 31, |
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net income
|
| | | $ | 5,283 | | | | | $ | 3,625 | | |
Adjustments to reconcile net loss to net income provided by operating activities: | | | | | | | | | | | | | |
Depreciation expense
|
| | | | 5 | | | | | | 5 | | |
Bad debt expense
|
| | | | 49 | | | | | | 100 | | |
Non-cash interest expense
|
| | | | 698 | | | | | | 255 | | |
Amortization of license fee
|
| | | | 1,420 | | | | | | 1,174 | | |
Amortization of operating lease right-of-use assets
|
| | | | 91 | | | | | | 85 | | |
Stock-based compensation
|
| | | | 153 | | | | | | 240 | | |
Deferred income taxes
|
| | | | (335) | | | | | | 69 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (5,022) | | | | | | (10,492) | | |
Inventory
|
| | | | (547) | | | | | | (179) | | |
Prepaid expenses and other current assets
|
| | | | (1,009) | | | | | | 404 | | |
Accounts payable
|
| | | | (204) | | | | | | 1,083 | | |
Accounts payable, related party
|
| | | | 52 | | | | | | 65 | | |
Accrued expenses
|
| | | | 2,390 | | | | | | 11,651 | | |
Income tax payable
|
| | | | 2,191 | | | | | | 1,019 | | |
Lease liabilities
|
| | | | (83) | | | | | | (86) | | |
Net cash provided by operating activities
|
| | | | 5,132 | | | | | | 9,018 | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Purchase of intangible assets
|
| | | | (1,200) | | | | | | (2,400) | | |
Net cash used in investing activities
|
| | | | (1,200) | | | | | | (2,400) | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Proceeds from the exercise of options
|
| | | | 13 | | | | | | — | | |
Payment of license note payable
|
| | | | (500) | | | | | | — | | |
Payment of Fortress Note
|
| | | | — | | | | | | (4,000) | | |
Proceeds from Fortress Note
|
| | | | — | | | | | | 449 | | |
Net cash used in financing activities
|
| | | | (487) | | | | | | (3,551) | | |
Net increase in cash
|
| | | | 3,445 | | | | | | 3,067 | | |
Cash at the beginning of the period
|
| | | | 4,801 | | | | | | 1,734 | | |
Cash at the end of the period
|
| | | $ | 8,246 | | | | | $ | 4,801 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Cash paid for income taxes
|
| | | $ | 110 | | | | | $ | 192 | | |
Supplemental disclosure of non-cash financing and investing activities: | | | | | | | | | | | | | |
Note payable for intangible asset acquisition
|
| | | $ | 7,872 | | | | | $ | 4,734 | | |
Contribution capital – extinguishment of related party payable
|
| | | $ | 2,091 | | | | | $ | 1,183 | | |
| | |
As of December 31,
|
| |||||||||
|
2020
|
| |
2019
|
| ||||||||
Finished Goods
|
| | | $ | 1,404 | | | | | $ | 857 | | |
Total Inventory
|
| | | $ | 1,404 | | | | | $ | 857 | | |
| | |
Useful Life
(Years) |
| |
As of December 31,
|
| ||||||||||||
|
2020
|
| |
2019
|
| ||||||||||||||
Leasehold improvements
|
| | | | 2 | | | | | $ | 11 | | | | | $ | 11 | | |
Less: accumulated depreciation
|
| | | | | | | | | | (11) | | | | | | (6) | | |
Property and equipment, net
|
| | | | | | | | | $ | — | | | | | $ | 5 | | |
| | |
Estimated Useful
|
| |
As of December 31,
|
| ||||||||||||
|
Life (Years)
|
| |
2020
|
| |
2019
|
| |||||||||||
Ceracade® | | | | | 3 | | | | | $ | 300 | | | | | $ | 300 | | |
Luxamend® | | | | | 3 | | | | | | 50 | | | | | | 50 | | |
Targadox® | | | | | 3 | | | | | | 1,250 | | | | | | 1,250 | | |
Ximino®(1) | | | | | 7 | | | | | | 7,134 | | | | | | 7,134 | | |
Exelderm® | | | | | 3 | | | | | | 1,600 | | | | | | 1,200 | | |
Accutane®(2) | | | | | 5 | | | | | | 4,727 | | | | | | — | | |
Anti-itch product(3)
|
| | | | 3 | | | | | | 3,945 | | | | | | — | | |
Total
|
| | | | | | | | | | 19,006 | | | | | | 9,934 | | |
Less: accumulated amortization
|
| | | | | | | | | | (3,977) | | | | | | (2,557) | | |
Intangible assets, net
|
| | | | | | | | | $ | 15,029 | | | | | $ | 7,377 | | |
| | |
Ximino®
|
| |
Exelderm®
|
| |
Accutane®
|
| |
Total
Amortization |
| ||||||||||||
December 31, 2021
|
| | | $ | 1,019 | | | | | $ | 667 | | | | | $ | 788 | | | | | $ | 2,074 | | |
December 31, 2022
|
| | | | 1,019 | | | | | | — | | | | | | 945 | | | | | | 1,964 | | |
December 31, 2023
|
| | | | 1,019 | | | | | | — | | | | | | 945 | | | | | | 1,964 | | |
December 31, 2024
|
| | | | 1,019 | | | | | | — | | | | | | 945 | | | | | | 1,964 | | |
December 31, 2025
|
| | | | 1,019 | | | | | | — | | | | | | 945 | | | | | | 1,964 | | |
Thereafter
|
| | | | 595 | | | | | | — | | | | | | 159 | | | | | | 754 | | |
Sub-total
|
| | | $ | 5,690 | | | | | $ | 667 | | | | | $ | 4,727 | | | | | $ | 11,084 | | |
Assets not yet placed in service
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,945 | | |
Total
|
| | | $ | 5,690 | | | | | $ | 667 | | | | | $ | 4,727 | | | | | $ | 15,029 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Accrued expenses: | | | | | | | | | | | | | |
Accrued employee compensation
|
| | | $ | 2,041 | | | | | $ | 1,762 | | |
Accrued royalties payable
|
| | | | 2,682 | | | | | | 2,320 | | |
Accrued coupon and rebates
|
| | | | 12,869 | | | | | | 9,291 | | |
Accrued returns reserve
|
| | | | 2,580 | | | | | | 4,516 | | |
Other
|
| | | | 1,326 | | | | | | 817 | | |
Total accrued expenses
|
| | | $ | 21,498 | | | | | $ | 18,706 | | |
| | |
Principal
|
| |
Imputed Interest
Discount |
| |
Total Notes
Payable |
| |||||||||
December 31, 2021
|
| | | $ | 5,300 | | | | | $ | (778) | | | | | $ | 4,522 | | |
December 31, 2022
|
| | | | 5,000 | | | | | | (490) | | | | | | 4,510 | | |
December 31, 2023
|
| | | | 2,500 | | | | | | (276) | | | | | | 2,224 | | |
December 31, 2024
|
| | | | 1,500 | | | | | | (97) | | | | | | 1,403 | | |
Total
|
| | | $ | 14,300 | | | | | $ | (1,641) | | | | | $ | 12,659 | | |
| | |
For the Years Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Operating lease cost
|
| | | $ | 94 | | | | | $ | 94 | | |
Variable lease cost
|
| | | | 6 | | | | | | 4 | | |
Total lease cost
|
| | | $ | 100 | | | | | $ | 98 | | |
| | |
For the Years Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Operating cash flows from operating leases
|
| | | $ | 86 | | | | | $ | 94 | | |
Right-of-use assets exchanged for new operating lease liabilities
|
| | | | 182 | | | | | | — | | |
Weighted-average remaining lease term – operating leases
|
| | | | 1.5 | | | | | | 1.0 | | |
Weighted-average discount rate – operating leases
|
| | | | 5.0% | | | | | | 6.0% | | |
| | |
Future Lease Liability
|
| |||
Year Ended December 31, 2021
|
| | | $ | 91 | | |
Year Ended December 31, 2022
|
| | | | 100 | | |
Total
|
| | | | 191 | | |
Less: present value discount
|
| | | | (9) | | |
Operating lease liabilities
|
| | | $ | 182 | | |
|
Risk-free interest rate
|
| |
1.85% – 2.09%
|
|
|
Expected dividend yield
|
| |
—
|
|
|
Expected term in years
|
| |
5.0 – 10.0
|
|
|
Expected volatility
|
| |
111.43% – 112.03%
|
|
|
Risk-free interest rate
|
| | | | 2.49% | | |
|
Expected dividend yield
|
| | | | — | | |
|
Expected term in years
|
| | | | 4.0 | | |
|
Expected volatility
|
| | | | 75% | | |
| | |
Number of
Shares |
| |
Weighted
Average Exercise Price |
| |
Total
Weighted Average Intrinsic Value |
| |
Weighted
Average Remaining Contractual Life (Years) |
| ||||||||||||
Outstanding options as of December 31, 2018
|
| | | | 2,050,000 | | | | | $ | 0.72 | | | | | $ | 1,382,450 | | | | | | 7.39 | | |
Granted
|
| | | | 285,000 | | | | | | 1.39 | | | | | | — | | | | | | — | | |
Forfeited
|
| | | | (41,000) | | | | | | 1.20 | | | | | | 52,156 | | | | | | — | | |
Outstanding options as of December 31, 2019
|
| | | | 2,294,000 | | | | | | 0.79 | | | | | $ | 5,916,970 | | | | | | 6.73 | | |
Exercised
|
| | | | (18,000) | | | | | | 0.69 | | | | | | 29,428 | | | | | | — | | |
Forfeited
|
| | | | (134,000) | | | | | | 0.72 | | | | | | 325,359 | | | | | | — | | |
Outstanding options as of December 31, 2020
|
| | | | 2,142,000 | | | | | $ | 0.80 | | | | | $ | 7,934,320 | | | | | | 5.72 | | |
Options vested and exercisable as of December 31, 2020
|
| | | | 1,865,083 | | | | | $ | 0.72 | | | | | $ | 7,046,658 | | | | | | 5.38 | | |
| | |
Number of Units
|
| |
Weighted
Average Exercise Price |
| ||||||
Unvested balance at December 31, 2019
|
| | | | — | | | | | $ | — | | |
Granted
|
| | | | 845,524 | | | | | | 3.37 | | |
Forfeited
|
| | | | (30,000) | | | | | | 3.37 | | |
Unvested balance at December 31, 2020
|
| | | | 815,524 | | | | | $ | 3.37 | | |
| | |
December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Targadox® | | | | $ | 30,708 | | | | | $ | 28,068 | | |
Ximino® | | | | | 9,518 | | | | | | 3,642 | | |
Exelderm® | | | | | 4,453 | | | | | | 2,867 | | |
Other branded revenue
|
| | | | (148) | | | | | | 344 | | |
Total product revenue, net
|
| | | $ | 44,531 | | | | | $ | 34,921 | | |
| | |
For the Years Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Current: | | | | | | | | | | | | | |
Federal
|
| | | $ | 1,669 | | | | | $ | 1,110 | | |
State
|
| | | | 536 | | | | | | 200 | | |
Total current
|
| | | | 2,205 | | | | | | 1,310 | | |
Deferred: | | | | | | | | | | | | | |
Federal
|
| | | | (234) | | | | | | (28) | | |
State
|
| | | | (101) | | | | | | 97 | | |
Total deferred
|
| | | | (335) | | | | | | 69 | | |
Total income tax expense
|
| | | $ | 1,870 | | | | | $ | 1,379 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Net operating loss carryforwards
|
| | | $ | 5 | | | | | $ | 46 | | |
Amortization of license fees
|
| | | | 1,086 | | | | | | 905 | | |
Stock compensation
|
| | | | 113 | | | | | | 128 | | |
Lease liability
|
| | | | 48 | | | | | | 21 | | |
Reserve on sales return, discount and bad debt
|
| | | | 765 | | | | | | 1,119 | | |
Accruals and reserves
|
| | | | 248 | | | | | | 40 | | |
Total deferred tax assets
|
| | | | 2,265 | | | | | | 2,259 | | |
Deferred tax liability: | | | | | | | | | | | | | |
Section 481(a) adjustment on reserve on sales return, discount and bad debt
|
| | | | (765) | | | | | | (1,119) | | |
Right-of-use asset
|
| | | | (46) | | | | | | (21) | | |
Deferred tax assets, net
|
| | | $ | 1,454 | | | | | $ | 1,119 | | |
| | |
For the Years Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Percentage of pre-tax income: | | | | | | | | | | | | | |
U.S. federal statutory income tax rate
|
| | | | 21% | | | | | | 21% | | |
State taxes, net of federal benefit
|
| | | | 6% | | | | | | 3% | | |
Non-deductible items
|
| | | | 0% | | | | | | 1% | | |
Provision to return
|
| | | | 0% | | | | | | 1% | | |
Change in state rate
|
| | | | -1% | | | | | | 0% | | |
Other
|
| | | | 0% | | | | | | 2% | | |
Effective income tax rate
|
| | | | 26% | | | | | | 28% | | |
| | |
For the Years Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Net income
|
| | | $ | 5,283 | | | | | $ | 3,625 | | |
Weighted average shares outstanding – basic
|
| | | | 9,135,985 | | | | | | 9,133,333 | | |
Stock options
|
| | | | 1,700,137 | | | | | | 942,471 | | |
Weighted average shares outstanding – diluted
|
| | | | 10,836,122 | | | | | | 10,075,804 | | |
Per share data: | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.58 | | | | | $ | 0.40 | | |
Diluted
|
| | | $ | 0.49 | | | | | $ | 0.36 | | |