Notes to
Consolidated Financial Statements (Unaudited)
For the
three months ended March 31, 2023 and 2022
Note
1 – Description of Business
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
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 under the Research Project. In addition, the Company and the University of Arizona
entered into an option agreement (the “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. On September 13, 2022, the Company exercised its option under
the Option Agreement and on February 24, 2023 entered into an exclusive worldwide license agreement with the University of Arizona for
all of the technology related to the Research Project.
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. The lead anticancer mRNA molecule
arising from this technology is targeted for liver cancer and bears the laboratory name K1.1.
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 50 generic prescription
drugs and 11 OTC products. The consolidated financial statements contained in this Report include the results of operations of Nora Pharma
from January 1, 2023 through March 31, 2023.
Note
2 – Basis of Presentation
The
unaudited financial statements of the Company for the three months periods ended March 31, 2023 and 2022 have been prepared in accordance
with accounting principles generally accepted in the United States of America for interim financial information and pursuant to the requirements
for reporting on Form 10-Q and Regulation S-X. Accordingly, they do not include all the information and footnotes required by accounting
principles generally accepted in the United States of America for complete financial statements. However, such information reflects all
adjustments (consisting solely of normal recurring adjustments), which are, in the opinion of management, necessary for the fair presentation
of the financial position and the results of operations. Results shown for interim periods are not necessarily indicative of the results
to be obtained for a full fiscal year. The balance sheet information as of December 31, 2022 was derived from the audited financial statements
included in the Company's financial statements as of and for the year ended December 31, 2022 included in the Company’s Annual
Report on Form 10-K filed with the Securities and Exchange Commission (the “SEC”) on April 4, 2023. These financial statements
should be read in conjunction with that report.
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. 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:
Allocation
of 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 | |
The value of the 3,700,000 common shares issued
as part of the consideration paid for Nora Pharma was determined based on the closing market price of the Company’s common shares
on the acquisition date, October 20, 2022 ($1.22 per share).
The Company impaired 100% of the goodwill amount
in 2022 and is intending to depreciate the intangible assets over 5 years using the straight-line method.
As part of the consideration paid for Nora Pharma,
the Company agreed to a $5,000,000 CAD ($3,632,000 USD) earnout amount payable to Mr. Malek Chamoun, the Seller of Nora Pharma. 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.
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 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 diluted (loss) per share | |
$ | (1.74 | ) | |
$ | (4.70 | ) |
Weighted average number of shares outstanding | |
| 15,056,097 | | |
| 2,612,061 | |
Note
4 – 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 reflect 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
5 – 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 completed a public offering and 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”).
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.
On January 19, 2023, the Company announced a
stock repurchase program of up to $2
million under SEC Rule 10B-18. During the three months ended March 31, 2023, the Company 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.
The 445,711 repurchased common shares were cancelled and returned to treasury reducing the number of issued and outstanding shares
from 22,585,632 to 22,139,921.
Through
March 31, 2023 and December 31, 2022, the Company has a total of 22,139,921
and 22,585,632
shares of common stock issued and outstanding, respectively.
The
Company has declared no dividends
since inception.
Note
6 – 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.
In
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. |
As
of March 31, 2023, 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. During the three month period ended March
31, 2023, no Investor Warrants or April Warrants were exercised.
The Company’s
outstanding warrants at March 31, 2023 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 |
Note
7 – Net Loss Per Common Share
Basic
net loss per share is calculated by dividing the net loss by the weighted-average number of shares of common stock outstanding during
the period, without consideration for common stock equivalents.
Diluted
net loss per share is calculated by dividing the net loss by the weighted-average number of shares of common stock outstanding during
the period, taking into consideration common stock equivalents.
In
February 2022, the Company issued 4,102,200
Tradeable Warrants pursuant to the Company’s Public Offering.
In March and April 2022, the Company issued 3,603,604
Investor Warrants and 9,725,690
April Warrants pursuant to two private placements. As of March
31, 2023, 3,138,507
Tradeable Warrants and 2,802,703
Investor Warrants were exercised, leaving 963,693
Tradeable Warrants, 800,901
Investor Warrants and 9,725,690
April Warrants outstanding. These warrants are dilutive and were
included in the diluted earnings per share.
In
March and April 2022, the Company issued and sold Pre-Funded Warrants to purchase an aggregate of 3,692,276 shares of common stock at
a nominal exercise price of $0.001 per share (see Note 3). During the three months ended March 31, 2023, all of these warrants were exercised
and therefore had no remaining dilutive effect.
Note
8 – 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 March 31, 2023 were as follows:
Schedule of lease information |
|
Operating lease ROU asset |
$728,129 |
Operating Lease liability - Short-term |
$121,303 |
Operating lease liability - Long-term |
$613,136 |
Remaining lease term |
6
years 9 months |
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 March 31, 2023 are as follows:
Schedule of maturities
of lease payments |
|
|
|
2023 |
$91,654 |
2024 |
$115,978 |
2025 |
$116,166 |
2026 |
$110,028 |
2027 |
$103,636 |
Thereafter |
$196,976 |
Note
9 – Management and Director Compensation
The
Company paid its officers cash compensation totaling $820,000
and $270,000
for the three month periods ended March 31, 2023 and 2022, respectively.
The
Company paid its directors cash compensation totaling $100,000
and $50,000
for the three month period ended March 31, 2023 and 2022, respectively.
Note 10 – Subsequent
Events
In accordance with ASC 855 – Subsequent
Events, the Company has analyzed its operations after March 31, 2023 to the date these unaudited financial statements were available.
No subsequent transactions were identified.