Item 8. Financial Statements and Supplementary Data
Item
8. Financial Statements and Supplementary Data
INDEX
TO FINANCIAL STATEMENTS
Page
Audited
Financial Statements as of and for the Years Ended December 31, 2023 and 2022
Report of Independent Registered Public Accounting Firm (PCAOB ID No. 688 )
F-2
Consolidated Balance Sheets as of December 31, 2023 and 2022
F-3
Consolidated Statements of Operations for the years ended December 31, 2023 and 2022
F-4
Consolidated Statements of Stockholders’ Equity for the years ended December 31, 2023 and 2022
F-5
Consolidated Statements of Cash Flows for the years ended December 31, 2023 and 2022
F-6
Notes to the Consolidated Financial Statements
F-7
F- 1
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To
the Shareholders and Board of Directors of Biofrontera, Inc.
Opinion
on the Financial Statements
We
have audited the accompanying consolidated balance sheets of Biofrontera, Inc. (the “Company”) as of December 31, 2023 and 2022, the related consolidated statements of operations, stockholders’ equity and cash flows for each of the two years
in the period ended December 31, 2023, and the related notes (collectively referred to as the “financial statements”). In
our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December
31, 2023 and 2022, and the results of its operations and its cash flows for each of the two years in the period ended December
31, 2023, in conformity with accounting principles generally accepted in the United States of America.
Basis
for Opinion
These
financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s
financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board
(United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal
securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We
conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain
reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company
is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits
we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion
on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our
audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error
or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding
the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant
estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits
provide a reasonable basis for our opinion.
/s/
Marcum llp
Marcum
LLP
We
have served as the Company’s auditor since 2023.
East
Hanover, New Jersey
March 15, 2024
F- 2
Audited
Consolidated Financial Statements as of and for the Years Ended December 31, 2023 and 2022
BIOFRONTERA
INC.
CONSOLIDATED
BALANCE SHEETS
( In
thousands, except par value and share amounts )
December 31,
2023
2022
ASSETS
Current assets:
Cash and cash equivalents
$ 1,343
$ 17,208
Investment, related party
78
10,548
Accounts receivable, net
5,162
3,748
Other receivables, related party
-
3,658
Inventories, net
10,908
7,168
Prepaid expenses and other current assets
425
810
Other assets, related party
5,159
-
Total current assets
23,075
43,140
Other receivables long term, related party
-
2,813
Property and equipment, net
134
204
Operating lease right-of-use assets
1,612
1,375
Intangible asset, net
2,629
3,032
Other assets
482
320
Total assets
$ 27,932
$ 50,884
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable
3,308
1,278
Accounts payable, related parties, net
5,698
1,312
Accounts payable
5,698
1,312
Acquisition contract liabilities, net
-
6,942
Operating lease liabilities
691
498
Accrued expenses and other current liabilities
4,487
10,864
Short term debt
3,904
-
Total current liabilities
18,088
20,894
Long-term liabilities:
Acquisition contract liabilities, net
-
2,400
Warrant liabilities
4,210
2,843
Operating lease liabilities, non-current
804
848
Other liabilities
37
21
Total liabilities
23,139
27,006
Commitments and contingencies (see Note 23)
-
-
Stockholders’ equity:
Preferred Stock, $ 0.001 par value, 20,000,000 shares authorized, zero shares issued and outstanding as of December 31, 2023 and 2022
-
-
Common Stock, $ 0.001 par value, 15,000,000 shares authorized; 1,517,628 and 1,334,950 shares issued and outstanding as of December 31, 2023 and 2022
2
1
Additional paid-in capital
104,441
103,396
Accumulated deficit
( 99,650 )
( 79,519 )
Total stockholders’ equity
4,793
23,878
Total liabilities and stockholders’ equity
$ 27,932
$ 50,884
The
accompanying notes are an integral part of these consolidated financial statements.
F- 3
Audited
Consolidated Financial Statements as of and for the Years Ended December 31, 2023 and 2022
BIOFRONTERA
INC.
CONSOLIDATED
STATEMENTS OF OPERATIONS
( In
thousands, except per share amounts and number of shares )
December 31,
2023
2022
Products revenues, net
$ 34,005
$ 28,541
Revenues, related party
66
133
Total revenues, net
34,071
28,674
Operating expenses
Cost of revenues, related party
16,789
14,618
Cost of revenues, other
655
567
Selling, general and administrative
38,975
35,137
Selling, general and administrative, related party
152
733
Research and development
77
-
Change in fair value of contingent consideration
100
( 3,800 )
Total operating expenses
56,748
47,255
Loss from operations
( 22,677 )
( 18,581 )
Other income (expense)
Change in fair value of warrant liabilities
6,456
19,017
Warrant inducement expense
( 1,045 )
( 2,629 )
Excess of warrant fair value over offering proceeds
( 2,272 )
-
Change in fair value of investment, related party
( 7,421 )
1,747
Gain on legal settlement
7,385
-
Interest expense, net
( 468 )
( 195 )
Other income (expense), net
( 75 )
33
Total other income (expense)
2,560
17,973
Loss before income taxes
( 20,117 )
( 608 )
Income tax expense
14
32
Net loss
$ ( 20,131 )
$ ( 640 )
Loss per common share:
Basic and diluted
$ ( 13.02 )
$ ( 0.61 )
Weighted-average common shares outstanding:
Basic and diluted
1,546,297
1,056,988
The
accompanying notes are an integral part of these consolidated financial statements.
F- 4
Audited
Consolidated Financial Statements as of and for the Years Ended December 31, 2023 and 2022
BIOFRONTERA
INC.
CONSOLIDATED
STATEMENTS OF STOCKHOLDERS’ EQUITY
(In
thousands, except number of shares)
Common Stock
Additional
Paid-In
Accumulated
Shares
Amount
Capital
Deficit
Total
Balance at December 31, 2021
855,237
$ 1
$ 90,216
$ ( 78,879 )
$ 11,338
Issuance of common stock in exchange for investment, related party
157,402
0
3,683
-
3,683
Issuance of common stock and warrants under private placement, net of negligible issuance costs
92,500
0
117
-
117
Exercise of pre-funded warrants
78,450
0
2,842
2,842
Exercise of PIPE warrants
142,857
0
4,686
-
4,686
Issuance of shares for vested restricted stock units
8,504
-
-
-
-
Stock-based compensation
-
-
1,852
-
1,852
Net loss
-
-
-
( 640 )
( 640 )
Balance at December 31, 2022
1,334,950
$ 1
$ 103,396
$ ( 79,519 )
$ 23,878
Beginning balance
1,334,950
$ 1
$ 103,396
$ ( 79,519 )
$ 23,878
Issuance of shares for vested restricted stock units
8,588
0
-
-
0
Issuance of shares in reverse stock split (for fractional shares)
24,090
0
-
-
0
Issuance of common stock and warrants, under registered public offering
150,000
1
-
-
1
Stock based compensation
-
-
1,045
1,045
Net loss
-
-
-
( 20,131 )
( 20,131 )
Balance at December 31, 2023
1,517,628
$ 2
$ 104,441
$ ( 99,650 )
$ 4,793
Ending balance
1,517,628
$ 2
$ 104,441
$ ( 99,650 )
$ 4,793
The
accompanying notes are an integral part of these consolidated financial statements.
F- 5
Audited
Consolidated Financial Statements as of and for the Years Ended December 31, 2023 and 2022
BIOFRONTERA
INC.
CONSOLIDATED
STATEMENTS OF CASH FLOWS
(In
Thousands)
Years ended December 31,
2023
2022
Cash Flows From Operating Activities:
Net loss
$ ( 20,131 )
$ ( 640 )
Adjustments to reconcile net loss to cash flows used in operations
Gain on legal settlement
( 7,385 )
-
Depreciation
86
101
Amortization of right-of-use assets
560
653
Amortization of acquired intangible assets
418
418
Change in fair value of investment, related party
7,421
( 1,747 )
Change in fair value of contingent consideration
100
( 3,800 )
Change in fair value of warrant liabilities
( 6,456 )
( 19,017 )
Warrant inducement expense
1,045
2,629
Excess of warrant fair value over offering proceeds
2,272
-
Stock-based compensation
1,045
1,852
Provision for inventory obsolescence
-
100
Provision for doubtful accounts
122
106
Non-cash interest expense
402
358
Changes in operating assets and liabilities:
Accounts receivable
( 1,536 )
( 70 )
Other receivables, related party
6,470
4,990
Prepaid expenses and other assets
174
4,154
Other assets, related party
( 5,159
)
-
Inventories
( 3,750 )
( 2,810 )
Accounts payable and related party payables
6,415
912
Operating lease liabilities
( 657 )
( 781 )
Accrued expenses and other liabilities
( 6,351 )
( 3,607 )
Cash flows used in operating activities
( 24,895 )
( 16,199 )
Cash flows from investing activities
Purchases of investment, related party
-
( 5,118 )
Sales of investment, related party
624
-
Purchases of property and equipment
( 5 )
( 38 )
Cash flows provided by (used in) investing activities
619
( 5,156 )
Cash flows from financing activities
Proceeds from line of credit
21,448
-
Proceeds from short term debt
3,800
-
Principal payments short term debt, net
( 21,344 )
Proceeds from issuance of common stock and warrants
4,507
9,391
Proceeds from exercise of warrants
-
4,630
Cash flows provided by financing activities
8,411
14,021
Net decrease in cash and cash equivalents
( 15,865 )
( 7,334 )
Cash, cash equivalents and restricted cash, at the beginning of the year
17,408
24,742
Cash, cash equivalents and restricted cash, at the end of the year
$ 1,543
$ 17,408
Supplemental disclosure of cash flow information
Interest paid
$ 125
$ 1
Interest paid, related party
$ 22
$ -
Income tax paid, net
$ 15
$ 32
Supplemental non-cash investing and financing activities
Release of start-up cost financing obligation as part of legal settlement
$ ( 7,300 )
$ -
Release of contingent consideration obligation as part of legal settlement
$ ( 2,500 )
$ -
Transfer of investment as part of legal settlement
$ 2,415
$ -
Addition of right-of-use assets in exchange for operating lease liabilities
$ 800
$ 234
Conversion of warrant liability to equity in connection with exercise of warrants
$ -
$ 6,840
Issuance of common shares in exchange for investment, related party
$ -
$ 3,683
The
accompanying notes are an integral part of these consolidated financial statements.
F- 6
Notes
to the Audited Consolidated Financial Statements as of and for the Years Ended December 31, 2023 and 2022
1.
Organization and Business Overview
Biofrontera
Inc., a Delaware Corporation, (the “Company” or “Biofrontera”) is a U.S.-based biopharmaceutical company commercializing
a portfolio of pharmaceutical products for the treatment of dermatological conditions with a focus on photodynamic therapy (“PDT”)
and topical antibiotics. The Company’s licensed products are used for the treatment of actinic keratoses, which are pre-cancerous
skin lesions as well as impetigo, a bacterial skin infection.
The Company includes
its wholly owned subsidiary Bio-FRI GmbH (“Bio-FRI”), a limited liability company organized under the laws of Germany, formed
on February 9, 2022, as a German presence to facilitate our relationship with the Ameluz Licensor.
Our
principal licensed product is Ameluz ® , which is a prescription drug approved for use in combination with the
RhodoLED ® lamp series, for PDT (when used together, “Ameluz ® PDT”). In the United States,
the PDT treatment is used for the lesion-directed and field-directed treatment of actinic keratoses of mild-to-moderate severity on
the face and scalp. We are currently selling Ameluz ® for this indication in the U.S. under an exclusive license and
supply agreement (“Ameluz LSA”) with Biofrontera Pharma (“Pharma”) GmbH and Biofrontera Bioscience GmbH
(“Biofrontera Bioscience,” and, together with Pharma, the “Ameluz Licensor”), both of which are related parties.
Our
second prescription drug licensed product is Xepi® (ozenoxacin cream, 1%), a topical non-fluorinated quinolone that inhibits
bacterial growth. Currently, no antibiotic resistance against Xepi® is known and it has been specifically approved by the FDA
for the treatment of impetigo, a common skin infection, due to Staphylococcus aureus or Streptococcus pyogenes. It is approved for
use in the United States in adults and children 2 months and older. Our exclusive license and supply agreement, as amended
(“Xepi LSA”) with Ferrer Internacional S.A. (“Ferrer”) and assumed by the Company on March 25, 2019 through
our acquisition of Cutanea Life Sciences, Inc. (“Cutanea”) enables the Company to market and sell this product in the
United States. The Company has generated limited revenue from sales of Xepi during the current reporting periods and recent
developments with the third-party manufacturer that was providing our supply of Xepi® have resulted in further delays of our
commercialization of the product. However, Ferrer is qualifying a new contract manufacturer, Cambrex, which is expected to begin
production in the second half of 2024. Once the new third-party manufacturer is qualified, we expect the supply of Xepi® will
meet our future market demand.
Liquidity
and Going Concern
Since
we commenced operations in 2015, we have generated significant losses and have incurred net cash outflows from operations of $ 24.9 million
and $ 16.2 million
for the years ended December 31, 2023 and 2022, respectively . The Company had an accumulated deficit as of December 31, 2023 of $ 99.7 million.
The Company’s primary sources of liquidity are its cash collected from the sales of its products, and cash flows from
financing transactions. During the year ended December 31, 2023, we received proceeds of $ 4.1 million
from the issuance of common stock and warrants, net of issuance costs (See Note 18. Stockholders’ Equity ). As of
December 31, 2023, we had cash and cash equivalents of $ 1.3 million,
compared to $ 17.2 million
as of December 31, 2022. These conditions raise substantial doubt about our ability to continue as a going concern for at least
twelve months from the issuance date of this report, which management believes has been alleviated through its plans to mitigate
these conditions and obtain additional liquidity.
Pursuant to the requirements of the Financial Accounting
Standards Board’s Accounting Standards Codification (“ASC”) Topic 205-40, Disclosure of Uncertainties about an Entity’s
Ability to Continue as a Going Concern, management must evaluate whether there are conditions or events, considered in the aggregate,
that raise substantial doubt about the Company’s ability to continue as a going concern for one year from the date the consolidated
financial statements included in this Annual Report on Form 10-K are issued. This evaluation does not take into consideration the potential
mitigating effect of management’s plans that have not been fully implemented or are not within control of the Company as of the
date the financial statements are issued. When substantial doubt exists under this methodology, management evaluates whether the mitigating
effect of its plans sufficiently alleviates substantial doubt about the Company’s ability to continue as a going concern. The mitigating
effect of management’s plans, however, is only considered if both (1) it is probable that the plans will be effectively implemented
within one year after the date that the financial statements are issued, and (2) it is probable that the plans, when implemented, will
mitigate the relevant conditions or events that raise substantial doubt about the entity’s ability to continue as a going concern
within one year after the date that the consolidated financial statements are issued.
In an effort to alleviate these conditions, management plans include execution
on the 2024 budget approved by the Board, which includes significant discretionary sales and marketing, medical affairs, and dermatology
community outreach efforts as we seek to expand the commercialization of Ameluz® in the United States, however, discretionary expenses
are about $ 5.5 million less than what was spent in 2023. We have reduced spending at both the commercial and general and administrative
level but do not expect these reductions to impact our ability to grow and achieve our revenue targets. We also expect to incur additional
expenses in support of our product commercialization efforts. In addition, we expect to continue to incur significant costs to comply
with corporate governance, internal controls and similar requirements applicable to us as a public company in the U.S.
Also, on
February 20, 2024, the Company entered into the 2024 LSA with Biofrontera AG which will significantly reduce our cost of inventory
in the future. The Company will begin to see gross margins of its primary product, Ameluz®, of approximately 75% as opposed to the
prior 50% beginning with inventory purchases after the execution date. This will reduce our cash needs for inventory which will be
partially offset by R&D costs, resulting in expected net savings of $ 0.7
million by March 2025 and continuing in subsequent years.
In addition, on February 19, 2024, the Company
entered into a securities and purchase agreement with healthcare-focused institutional investors resulting in net proceeds of $ 7.2
million, which were received on February 22, 2024. Under the agreement, we also issued warrants to purchase 8,000 shares of Series
B-3 Convertible Preferred Stock at an exercise price of $ 1,000 per share. If these warrants are exercised in full, we will receive additional
net proceeds of $ 7.2 million. To encourage the investors to
exercise the warrants, they will expire within 21 days upon the satisfaction of certain conditions (but if such conditions are not met,
they will expire three years after issuance). Even though we anticipate that we will satisfy the conditions to trigger the expiration
of the warrants and receive additional financing as a result of the exercise of the warrants, there can be no assurance that such conditions
will be met or that the investors will choose to exercise the warrants prior to expiration. See Note 25. Subsequent Events-
Securities Purchase Agreement for Series B Convertible Preferred .
The Company
believes that, as a result of these plans, it has sufficient liquidity and probable financing to meet its funding requirements for
at least one year from the date the financial statements are issued. However, the Company’s plans will depend on many factors,
including executing on our sales plan over one year from issuance, reaching at least 5% in year to date revenue growth over 2023 by
June 2024, receiving shareholder approval to increase the number of authorized shares to enable the warrant exercise, controlling
our selling, general and administrative costs, and the investors electing to exercise their warrants within the anticipated
timeframe, among other possible challenges and unforeseen circumstances. A lack of execution or unforeseen circumstances may require
the Company to raise additional capital or debt which may not be available on acceptable terms, or at all which could result in a
material adverse effect on the Company and its financial statements.
The accompanying financial statements have been prepared
on a going concern basis, which contemplates the realization of assets and satisfaction of liabilities in the ordinary course of business.
The financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or
the amounts and classification of liabilities that might result from the outcome of the uncertainties described above.
F- 7
2.
Summary of Significant Accounting Policies
Basis
for Preparation of the Consolidated Financial Statements
The
accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the
United States of America (“GAAP”). These consolidated financial statements include the accounts of our wholly owned subsidiary.
All intercompany balances and transactions have been eliminated in consolidation. The information presented reflects the application
of significant accounting policies described below.
All
amounts shown in these financial statements and tables are in thousands and amounts in the notes are in millions, except percentages
and per share and share amounts.
Segment
Reporting
Operating
segments are defined as components of an enterprise about which separate discrete information is available for evaluation by the chief
operating decision-makers in deciding how to allocate resources and assess performance. The Company’s chief operating decision
makers (determined to be the Chief Executive Officer and the Chief Financial Officer) do not manage any part of the Company
separately, and the allocation of resources and assessment of performance are based on the Company’s operating results.
We
operate in a single reporting segment, the commercialization of pharmaceutical products for the treatment of dermatological conditions
and diseases within the U.S. All business operations focus on the products Ameluz ® , including the complementary product
BF-RhodoLED ® , and Xepi ® . We monitor and manage our business operations across these products collectively
as one reporting segment.
Reverse
Stock Split
On
July 3, 2023, the Company effected a 1-for-20 reverse stock split (the “Reverse Stock Split”) of the issued and outstanding
shares of the Company’s common stock, $ 0.001 par value (the “Common Stock”). The Common Stock began trading on the
Nasdaq Capital Market on a post-split basis on July 5, 2023.
All
information included in these consolidated financial statements has been adjusted, on a retrospective basis, to reflect the Reverse Stock
Split as if it had been effective from the beginning of the earliest period presented, unless otherwise stated. All outstanding securities
entitling their holders to purchase shares of Common Stock or acquire shares of Common Stock, including stock options, restricted stock
units, and warrants, were adjusted as a result of the Reverse Stock Split, as required by the terms of those securities.
Use
of Estimates
The
preparation of the consolidated financial statements in accordance with U.S. GAAP requires the use of estimates and assumptions by
management that affect the reported amounts of assets and liabilities, as well as disclosure of contingent assets and liabilities,
as reported on the balance sheet date, and the reported amounts of revenues and expenses arising during the reporting period. The
main areas in which assumptions, estimates and the exercising of judgment are appropriate relate to realization and valuation of
receivables and inventory, valuation of contingent consideration and warrant liabilities, impairment assessment of
intangibles and other long-lived assets, share-based payments, income taxes including
deferred tax assets and liabilities and contingent liability recognition. Estimates are based on historical experience and other assumptions that are considered
appropriate in the circumstances. They are continuously reviewed but may vary from the actual values.
F- 8
Cash
and Cash Equivalents
The
Company considers all highly liquid investments purchased with an original maturity of three months or less at the time of purchase to
be cash equivalents.
The
Company maintains its cash balances at financial institutions that are insured by the Federal Deposit Insurance Corporation
(“FDIC”). At December 31, 2023, approximately $ 1.0 million
of the Company’s cash balances were in excess of FDIC limits. The Company has not experienced any losses on these accounts and
management does not believe that the Company is exposed to any significant risks with respect to these accounts.
Restricted
Cash
Restricted
cash consists primarily of deposits of cash collateral held in accordance with the terms of our corporate credit cards (see Note
13. Cash Balances and Statement of Cash Flows Reconciliation) . Long-term restricted cash was recorded in other assets in the
consolidated balance sheet.
Investment,
Related Party
The
Company accounts for its investment, related party in accordance with ASC 321, Investments — Equity Securities (“ASC
321”). Equity securities, which are comprised of investments in common stock with a readily determinable fair value, are initially
recorded at cost, plus transaction costs, and subsequently measured at fair value, based on quoted market prices, with the gains and
losses reported in the Company’s consolidated statement of operations. As the fair value of the Company’s investments is
reported in a foreign currency, the change in fair value attributable to changes in foreign exchange rates is included in other income,
net in the consolidated statement of operations.
Accounts
Receivable
Accounts
receivable are reported at their net realizable value. Any value adjustments are booked directly against the relevant receivable. We
have standard payment terms that generally require payment within approximately 30 to 90 days. Management performs ongoing credit evaluations
of its customers. The allowance for estimated credit losses represents management’s best
estimate of probable credit losses. The allowance is based upon a number of factors, including the length of time accounts receivable
are past due, the Company’s previous loss history, the specific customer’s ability to pay its obligation and any other forward-looking
data regarding customers’ ability to pay which may be available. In addition, management considered other qualitative factors, particularly
in relation to the greater actinic keratosis and dermatological market. Receivables are written off against the allowance when management
believes that the amount receivable will not be recovered.
Provisions for the allowance for doubtful accounts are recorded in selling, general and administrative expenses in the accompanying statements
of operations.
Concentration
of Credit Risk and Off-Balance Sheet Risk
Financial
instruments that potentially expose the Company to concentrations of credit risk consist primarily of cash, cash equivalents, accounts
receivable and other receivables, related party. The Company maintains all of its cash and cash equivalents at a single accredited financial
institution, in amounts that exceed federally insured limits. The Company has no significant off-balance sheet risk such as foreign exchange
contracts, option contracts, or other foreign hedging arrangements.
Concentrations
of credit risk with respect to receivables, which are typically unsecured, are somewhat mitigated due to the wide variety of customers
using our products. We monitor the financial performance and creditworthiness of our customers so that we can properly assess and respond
to changes in their credit profile. We continue to monitor these conditions and assess their possible impact on our business.
The Company has a receivable due from Biofrontera AG for its 50% share of a legal settlement and related costs
for which they are jointly and severally liable for the total settlement amount. The Company has a contractual right to repayment of
its share of the settlement payment from Biofrontera AG under the Settlement Allocation Agreement entered into on December 9, 2021, which
provided that the settlement payments would first be made by the Company and then reimbursed by Biofrontera AG for its share. Although
this receivable has credit risk, it is mitigated by the Settlement Allocation Agreement as amended on March 31, 2022, which
provides certain remedies to the Company, if Biofrontera AG fails to make timely reimbursements, which the Company may implement in its
sole discretion, including the ability to charge interest at a rate of 6.0% per annum for each day that any reimbursement is past due
and the ability to offset any overdue reimbursement amounts against payments owed to Biofrontera AG by the Company (including amounts
owed under the Company’s license and supply agreement for Ameluz ® ). The Addendum to Amended and Restated License
and Supply Agreement, effective December 5, 2023, and as amended on January 29, 2024, allows for the Company to set off the amounts due to Biofrontera
AG and Ameluz Licensor, with the amounts due from Biofrontera AG and Ameluz Licensor. As such, in accordance with ASC 210-20-45-1
the other receivables, related party have been offset against accounts payable, related parties for the year ended December 31, 2023.
We
are dependent on two licensors, Biofrontera Pharma and Ferrer, to supply drug products, including all underlying
components, for our commercial efforts. These efforts could be adversely affected by a significant interruption in the supply of our
finished products. These licensors may have risks associated with limited source suppliers and contract manufacturers. If our licensors
fail to maintain relationships with these suppliers and manufacturers or they are unable to produce product, our business could be materially
harmed.
Inventories
Finished
goods consist of pharmaceutical products purchased for resale and are stated at the lower of cost or net realizable value. Cost is calculated
by applying the first-in-first-out method (FIFO). Inventory costs include the purchase price of finished goods and freight-in costs.
The Company regularly reviews inventory quantities on hand and writes down to its net realizable value any inventory that it believes
to be impaired. Management considers forecast demand in relation to the inventory on hand, competitiveness of product offerings, market
conditions and product life cycles when determining excess and obsolescence and net realizable value adjustments. Once inventory is written
down and a new cost basis is established, it is not written back up if demand increases.
F- 9
Property
and Equipment
Property
and equipment are recorded at cost less accumulated depreciation. Depreciation is generally applied straight-line over the estimated
useful life of assets. Leasehold improvements are amortized over the shorter of the asset’s estimated useful life or the lease
term. The estimated useful lives of property and equipment are:
Schedule
of Estimated Useful Lives of Property, Plant and Equipment
Estimated Useful Life in Years
Computer equipment
3 years
Computer software
3 years
Furniture and fixtures
3 - 5 years
Leasehold improvements
Shorter of estimated useful lives or the term of the lease
Machinery & equipment
3 - 4 years
The
cost and accumulated depreciation of assets retired or sold are removed from the respective asset category, and any gain or loss is recognized
in our statements of operations.
Intangible
Assets
Intangible
assets with finite lives are amortized over their estimated useful lives. Intangible assets with indefinite lives are not amortized.
Leases
In
February 2016, the Financial Accounting Standards Board (“ FASB”) issued ASU
No. 2016-02, Leases (Topic 842), to enhance the transparency and comparability of financial reporting related to leasing arrangements.
The Company adopted the standard effective January 1, 2022. The adoption of the new lease standard resulted in the addition of an operating lease
right-of-use asset and an operating lease liability in the amount of $ 1.8 million to the consolidated balance sheet as of January 1,
2022.
At
the inception of an arrangement, the Company determines whether the arrangement is or contains a lease based on the unique facts and
circumstances present. Operating lease liabilities and their corresponding right-of-use assets are recorded based on the present
value of lease payments over the expected lease term. The interest rate implicit in lease contracts is typically not readily
determinable. As such, the Company utilizes its incremental borrowing rate (“IBR”), which is the rate incurred to borrow
on a collateralized basis over a similar term an amount equal to the lease payments in a similar economic environment. The IBR for
the twelve months ended December 31, 2023 was 9.5%. Given the absence of an outstanding debt agreement for the twelve months ended December 31, 2022, a synthetic credit rating
analysis was used in estimating the Company’s IBR. Based
on a synthetic credit rating of Ba3 and a term of 3.33 to six years, the IBR was determined to be 6% for lease liabilities at
inception and 8.5% for 2022 lease liabilities. No adjustments to the right-of-use asset were required for items such as
initial direct costs paid or incentives received.
The
Company has elected to adopt the practical expedient provided in ASC 842 and not reassess leases that existed prior to the commencement
date, 1). Whether any expired or existing contracts are or contain leases, 2). Lease classification, or 3). Initial indirect costs for
any existing leases. The Company has elected to combine lease and non-lease components as a single component for certain asset classes,
when applicable. Operating leases are recognized on the balance sheet as operating lease right-of-use assets, operating lease liabilities
current and operating lease liabilities non-current. The Company also elected to utilize the short-term lease recognition exemption and
for those leases that qualified, the Company did not recognize right-of-use assets or lease liabilities. These leases are recognized
on a straight-line basis over the expected term.
Impairment
of Long-Lived Assets
The
Company considers whether events or changes in facts and circumstances, both internally and externally, may indicate that an impairment
of long-lived assets held for use, including right-of-use assets, are present. To the extent indicators of impairment exist, the determination
of recoverability is based on an estimate of undiscounted future cash flows resulting from the use of the asset and its eventual disposition.
In the event that such cash flows are not expected to be sufficient to recover the carrying amount of the asset, the assets are written
down to their estimated fair values and the loss is recognized in the statements of operations. Refer to Note 12. Intangible Asset,
Net.
Contingent
Consideration
Contingent
consideration in a business combination is included as part of the acquisition cost and is recognized at fair value as of the acquisition
date. For contingent consideration, management is responsible for determining the appropriate valuation model and estimated fair value,
and in doing so, considers a number of factors, including information provided by an outside valuation advisor. Contingent consideration
liabilities are reported at their estimated fair values based on probability-adjusted present values of the consideration expected to
be paid, using significant inputs and estimates. Key assumptions used in these estimates include probability assessments with respect
to the likelihood of achieving certain milestones and discount rates consistent with the level of risk of achievement. The fair value
of contingent consideration liabilities is remeasured each reporting period, with changes in the fair value included in current operations.
The remeasured liability amount could be significantly different from the amount at the acquisition date, resulting in material charges
or credits in subsequent reporting periods.
F- 10
Contingencies
Loss
contingency provisions are recorded if the potential loss from any claim, asserted or unasserted, or legal proceeding is considered probable,
and the amount can be reasonably estimated or a range of loss can be determined. These accruals represent management’s best estimate
of probable loss. Disclosure is also provided when it is reasonably possible that a loss will be incurred or when it is reasonably possible
that the amount of a loss will exceed the recorded provision. On a quarterly basis, we review the status of each significant matter and
assess its potential financial exposure. Significant judgment is required in both the determination of probability and as to whether
an exposure is reasonably estimable. Because of uncertainties related to these matters, accruals are based only on the best information
available at the time. As additional information becomes available, we reassess the potential liability related to pending claims and
litigation and may change our estimates. Legal costs associated with legal proceedings are expensed when incurred.
Derivative
Instruments
The
Company accounts for common stock warrants as either equity-classified or liability-classified instruments based on an assessment of
the specific terms of the warrants and applicable authoritative guidance in FASB Accounting Standards Codification (“ASC”)
480, Distinguishing Liabilities from Equity (“ASC 480”) and Derivatives and Hedging (“ASC 815”). Warrants
classified as equity are recorded at fair value as of the date of issuance on the Company’s consolidated balance sheets and no
further adjustments to their valuation are made. Warrants classified as derivative liabilities that require separate accounting as liabilities
are recorded on the Company’s consolidated balance sheets at their fair value on the date of issuance and are revalued on each
subsequent balance sheet date until such instruments are exercised or expire, with any changes in the fair value between reporting periods
recorded as other income or expense. Management estimates the fair value of these liabilities using the Black-Scholes-Merton model and assumptions that are based on the individual characteristics of the warrants or instruments on the valuation date, as well
as assumptions for future financings, expected volatility, expected life, yield, and risk-free interest rate.
At
their issuance date on November 2, 2023, the Pre-Funded Warrants (“2023 Pre-Funded Warrants”) (see Note 18.
Stockholders’ Equity) were accounted for as equity as these instruments met all of the requirements for equity classification
under ASC 815-40.
Fair
Value Measurements
The
Company is required to disclose information on all assets and liabilities reported at fair value that enables an assessment of the inputs
used in determining the reported fair values. ASC 820, Fair Value Measurements and Disclosures , or ASC 820, establishes a hierarchy
of inputs used in measuring fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring
that the observable inputs be used when available. Observable inputs are those that market participants would use in pricing the asset
or liability based on market data obtained from sources independent of the Company. Unobservable inputs reflect the Company’s assumptions
about the inputs that market participants would use in pricing the asset or liability and are developed based on the best information
available in the circumstances. The three levels of the fair value hierarchy are described below:
Level
1 – Quoted prices in active markets for identical assets or liabilities.
Level
2 – Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or
indirectly.
Level
3 – Unobservable inputs using estimates or assumptions developed by the Company, which reflect those that a market participant
would use in pricing the asset or liability.
To
the extent that valuation is based on models or inputs that are less observable or unobservable in the market, the determination of fair
value requires more judgment. Accordingly, the degree of judgment exercised by the Company in determining fair value is greatest for
instruments categorized in Level 3. A financial instrument’s level within the fair value hierarchy is based on the lowest level
of any input that is significant to the fair value measurement.
Fair
Value of Financial Instruments
The
carrying amounts reflected in the consolidated balance sheets for, accounts receivable, other receivables,
accounts payable and start-up cost financing included in acquisition contract liabilities approximate their fair values, due to their
short-term nature.
F- 11
Revenue
Recognition
The
Company accounts for revenue in accordance with ASC Topic 606, Revenue from Contracts with Customers . Under ASC Topic 606, revenue
is recognized when a customer obtains control of promised goods or services in an amount that reflects the consideration to which the
Company expects to be entitled in exchange for those goods or services. We recognize revenue when the customer obtains control of our
product, which occurs at a point in time, typically upon delivery to the customer.
To
determine revenue recognition, we perform the following five steps: (i) identify the contract(s) with a customer; (ii) identify the performance
obligations in the contract; (iii) determine the transaction price, including variable consideration, if any; (iv) allocate the transaction
price to the performance obligations in the contract; and (v) recognize revenue when (or as) we satisfy a performance obligation. We
only apply the five-step model to contracts when collectability of the consideration to which we are entitled in exchange for the goods
or services we transfer to the customer is determined to be probable.
The
Company realizes its revenue primarily through the sale of its Ameluz ® product, which are made directly to physicians,
hospitals or other qualified healthcare providers. Sales are recognized, net of sales deductions, when ownership and control are transferred
to the customer, which is generally upon delivery. Sales deductions include expected trade discounts and allowances, product returns,
and government rebates. These discounts and allowances are estimated at the time of sale based on the amounts incurred or expected to
be received for the related sales.
Xepi ®
is sold directly to specialty pharmacies. Sales are recognized net of sales deductions when ownership and control are transferred
to the customer, which is generally upon delivery. Sales deductions include expected returns, discounts and incentives such as payments
made under patient assistance programs. These rebates are estimated at the time of sale based on the amounts incurred or expected to
be received for the related sales.
The
payment terms for sales of our pharmaceutical products are generally short-term payment terms with the possibility of volume-based discounts,
co-pay assistance discounts, or other rebates.
BF
RhodoLED ® is also sold directly to physicians, hospitals or other qualified healthcare providers through (i) direct sales,
(ii) rental agreements, or (iii) an evaluation period up to six-month for a fee, after which a customer can decide to purchase or return
the lamp. For direct sales, revenue is recognized only after complete installation has taken place. As directed by the instruction manual,
the lamp may only be used by the customer once it has been professionally installed. A final decision to purchase the lamps that are
within the evaluation period does not need to be made until the end of the evaluation period. Lamps that are not returned at the end
of the evaluation period are converted into sales in accordance with the contract terms. The Company generates immaterial revenues from
the monthly fees during the evaluation or rental period and from the sale of lamps at the end of the evaluation period.
Variable
Consideration
Revenues
from product sales are recorded at the net sales price (transaction price), which includes estimates of variable consideration for which
sales reserves are established and which result from discounts, rebates and other incentives that are offered within contracts between
the Company and its customers. Components of variable consideration include trade discounts and allowances, product returns, government
rebates, and other incentives such as patient co-pay assistance. Variable consideration is recorded on the balance sheet as either a
reduction of accounts receivable, if expected to be claimed by a customer, or as a current liability, if expected to be payable to a
third party other than a customer. Where appropriate, these estimates take into consideration relevant factors such as the Company’s
historical experience, current contractual and statutory requirements, specific known market events and trends, industry data and forecasted
customer buying and payment patterns. These reserves reflect the Company’s best estimates of the amount of consideration to which
it is entitled based on the terms of the contract. Actual amounts of consideration ultimately received may differ from the Company’s
estimates. If actual results in the future vary from the Company’s estimates, the Company will adjust these estimates, and record
any necessary adjustments in the period such variances become known.
F- 12
Trade
Discounts and Allowances – The Company provides customers with trade discounts, rebates, allowances and/or other incentives.
The Company records estimates for these items as a reduction of revenue in the same period the revenue is recognized.
Government
and Payor Rebates – The Company contracts with, or is subject to arrangements with, certain third-party payors, including pharmacy
benefit managers and government agencies, for the payment of rebates with respect to utilization of its commercial products. The Company
is also subject to discount and rebate obligations under state and federal Medicaid programs and Medicare. The Company records estimates
for these discounts and rebates as a reduction of revenue in the same period the revenue is recognized.
Other
Incentives – The Company has historically maintained a co-pay assistance program, which is intended to provide financial assistance
to qualified patients with the cost of purchasing Xepi ® . The Company estimates and records accruals for these incentives
as a reduction of revenue in the period the revenue is recognized. The Company estimates amounts for co-pay assistance based upon the
number of claims and the cost per claim that the Company expects to receive associated with products sold to customers but remaining
in the distribution channel at the end of each reporting period. During 2023, due to the continued delays with the supply of Xepi ® ,
the co-pay assistance program was discontinued.
Royalties
For
arrangements that include sales-based royalties, the Company recognizes royalty expense at the later of (i) when the related sales occur,
or (ii) when the performance obligation to which some or all of the royalty has been allocated has been satisfied (or partially satisfied).
Product Warranty
The
Company generally provides a 36-month warranty for sales of BF-RhodoLED ® for which estimated contractual warranty obligations
are recorded as an expense at the time of installation. Customers do not have the option to purchase the warranty separately and the
warranty does not provide the customer with a service beyond the assurance that BF-RhodoLED ® complies with agreed-upon
specifications. Therefore, the warranty is not considered to be a performance obligation. The lamps are subject to regulatory and quality
standards. Future warranty costs are estimated based on historical product performance rates and related costs to repair given products.
The accounting estimate related to product warranty expense involves judgment in determining future estimated warranty costs. Should
actual performance rates or repair costs differ from estimates, revisions to the estimated warranty liability would be required. Warranty
expenses were $ 0.1 million and negligible for the years ended December 31, 2023 and 2022, respectively, and are recognized as selling, general and administrative
expenses.
Contract
Costs
Incremental
costs of obtaining a contract with a customer may be recorded as an asset if the costs are expected to be recovered. As a practical expedient,
we recognize the incremental costs of obtaining a contract as an expense when incurred if the amortization period of the asset that we
otherwise would have recognized is one year or less. Sales commissions earned by the Company’s sales force are considered incremental
costs of obtaining a contract. To date, we have expensed sales commissions as these costs are generally attributed to periods shorter
than one year. Sales commissions are included in selling, general and administrative expenses.
Cost
of Revenues
Cost
of revenues is comprised of purchase costs of our products, third party logistics and distribution costs including packaging, freight,
transportation, shipping and handling costs, and inventory adjustment due to expiring products, as well as sales-based royalties. Logistics
and distribution costs totaled $ 0.5 million for each of the years ended December 31, 2023 and 2022, respectively.
F- 13
Share-Based
Compensation
The
Company measures and recognizes share-based compensation expense for equity awards based on fair value at the grant date. The Company
uses the Black-Scholes-Merton option pricing model to calculate the fair value of its stock option grants. The compensation
cost for restricted stock awards is based on the closing price of the Company’s common stock on the date of grant. Share-based
compensation expense recognized in the statements of operations is based on the period the services are performed and recognized as compensation
expense on a straight-line basis over the requisite service period. The Company accounts for forfeitures as they occur.
The
Black-Scholes-Merton option pricing model requires the input of subjective assumptions, including the risk-free interest rate, the expected volatility
of the value of the Company’s common stock, and the expected term of the option. These estimates involve inherent uncertainties
and the application of management’s judgment. If factors change and different assumptions are used, the share-based compensation
expense could be materially different in the future. These assumptions are estimated as follows:
Risk-Free
Interest Rate. The risk-free rate is based on the interest rate payable on United States Treasury securities in effect at the time of
grant for a period that is commensurate with the assumed expected term.
Expected
Volatility. The Company based the volatility assumption on a weighted average of the peer group re-levered equity volatility, the warrant
implied volatility and the historical equity volatility of the Company. The peer group was developed based on companies in the biopharma
industry whose shares are publicly traded. Due to our limited historical data and the long-term nature of the awards, the peer group
volatility was more heavily weighted.
Expected
Term. The expected term represents the period of time that options are expected to be outstanding. Due to the lack of historical exercise
data and given the plain vanilla nature of the options granted by the Company, the expected term is determined using the “simplified”
method, as prescribed in SEC Staff Accounting Bulletin (“SAB”) No. 107 (“SAB 107”), whereby the expected life
equals the average of the vesting term and the original contractual term.
Dividend
Yield. The dividend yield is 0 % as the Company has never declared or paid, and for the foreseeable future does not expect to declare
or pay, a dividend on its common stock.
Foreign
Currency Transactions
Transactions
realized in currencies other than USD are reported using the exchange rate on the date of the transaction.
Selling,
General and Administrative Expense
Selling,
general and administrative expenses are primarily comprised of compensation and benefits associated with our sales force, commercial
support personnel, personnel in executive and other administrative functions, as well as medical affairs professionals. Other selling,
general and administrative expenses include marketing, advertising, and other commercial costs to support the commercial operation of
our product and professional fees for legal, consulting, and other general and administrative costs.
Advertising
costs are expensed as incurred. For the years ended December 31, 2023 and 2022, advertising costs totaled $ 0.2 million and $ 0.1 million,
respectively.
R&D Costs
R&D costs are expensed as incurred. R&D costs include external costs of outside vendors engaged to conduct
R&D activities, and other operational costs related to the Company’s R&D activities.
Income
Taxes
The
Company accounts for income taxes using the asset and liability method in accordance with ASC 740, Income Taxes , which requires
the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been recognized in
the financial statements or in the Company’s tax returns. Deferred taxes are determined based on the difference between the financial
reporting and tax basis of assets and liabilities using enacted tax rates in effect in the years in which the differences are expected
to reverse. Changes in deferred tax assets and liabilities are recorded in the provision for income taxes. The Company assesses the likelihood
that its deferred tax assets will be recovered from future taxable income and, to the extent it believes, based upon the weight of available
evidence, that it is more likely than not that all or a portion of deferred tax assets will not be realized, a valuation allowance is
established through a charge to income tax expense. Potential for recovery of deferred tax assets is evaluated by estimating the future
taxable profits expected and considering prudent and feasible tax planning strategies.
The
Company accounts for uncertainty in income taxes recognized in the financial statements by applying a two-step process to determine the
amount of tax benefit to be recognized. First, the tax position must be evaluated to determine the likelihood that it will be sustained
upon external examination by the taxing authorities. If the tax position is deemed more likely-than-not to be sustained, the tax position
is then assessed to determine the amount of benefit to recognize in the financial statements. The amount of the benefit that may be recognized
is the largest amount that has a greater than 50% likelihood of being realized upon ultimate settlement. The provision for income taxes
includes the effects of any resulting tax reserves, or unrecognized tax benefits, that are considered appropriate as well as the related
net interest and penalties.
F- 14
Net
Loss per Share
Basic
and diluted net loss per common share is computed by dividing net loss attributable to common stockholders by the weighted average number
of common shares outstanding. When the effects are not anti-dilutive, diluted earnings per share is computed by dividing the Company’s
net income attributable to common stockholders by the weighted average number of common shares outstanding and the impact of all dilutive
potential common shares outstanding during the period, including stock options, restricted stock units, and warrants, using the treasury
stock method.
Recently
Issued Accounting Pronouncements
In
September 2016, the FASB issued Accounting Standards Update (“ASU ”) 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial
Instruments , which requires entities to record expected credit losses for certain financial instruments, including trade receivables,
as an allowance that reflects the entity’s current estimate of credit losses expected to be incurred. The new standard was effective
for us on January 1, 2023, and did not have a material effect on our consolidated financial statements.
In November 2023, FASB issued ASU 2023-07, Segment
Reporting (Topic 280), Improvements to Reportable Segment Disclosures to improve reportable segment disclosure requirements
through enhanced disclosures about significant segment expenses on an interim and annual basis. All disclosure requirements of ASU 2023-07
are required for entities with a single reportable segment. ASU 2023-07 is effective for fiscal years beginning after December 15, 2023,
and interim periods for the fiscal years beginning after December 15, 2024, and should be applied on a retrospective basis to all periods
presented. Early adoption is permitted. We are currently evaluating the effect of adopting the ASU on our disclosures.
In December 2023, the FASB issued ASU 2023-09, Income
Taxes (Topic 740) – Improvements to Income Tax Disclosures . The ASU requires that an entity disclose specific categories
in the effective tax rate reconciliation as well as provide additional information for reconciling items that meet a quantitative threshold.
Further, the ASU requires certain disclosures of state versus federal income tax expense and taxes paid. The amendments in this ASU are
required to be adopted for fiscal years beginning after December 15, 2024. Early adoption is permitted and the amendments should be applied
on a prospective basis. We are currently evaluating the effect of adopting the ASU on our disclosures.
3.
Acquisition Contract Liabilities
On
March 25, 2019, we entered into an agreement (as amended, the “Share Purchase Agreement” or “SPA”)
with Maruho Co, Ltd. (“Maruho”) to acquire 100 %
of the shares of Cutanea Life Sciences, Inc. (“Cutanea”). As of the date of the acquisition, Maruho owned approximately 29.9 %
of Biofrontera AG through its wholly-owned subsidiary, Maruho Deutschland GmbH. Biofrontera AG is our former parent, and currently a
significant shareholder.
Pursuant
to the Share Purchase Agreement, Maruho agreed to provide $ 7.3 million in start-up cost financing for Cutanea’s redesigned business
activities (“start-up costs”). These start-up costs were to be paid back to Maruho by the end of 2023 in accordance
with contractual obligations related to an earn-out arrangement. In addition, as part of the earn-out arrangement with Maruho, the product
profit amount from the sale of Cutanea products as defined in the share purchase agreement was be shared equally between Maruho and Biofrontera
until 2030 (“contingent consideration”).
The
contingent consideration was recorded at acquisition-date fair value using a Monte Carlo simulation with an assumed discount rate of
6.0 % over the applicable term. The contingent consideration is recorded within acquisition contract liabilities, net. The amount of contingent
consideration that could be payable is not subject to a cap under the agreement. The Company re-measured contingent consideration and
re-assessed the underlying assumptions and estimates at each reporting period utilizing a scenario-based method.
On
December 29, 2023, we entered into a Confidential Settlement Agreement and Mutual Release (the “Release”), with Maruho, and
a Share Transfer Agreement (together with the Release, the “Settlement Agreement”).
The Settlement Agreement resolves the arbitration proceeding initiated by the Company against Maruho in the
International Chamber of Commerce (the “Arbitration”) in which the Company alleged certain claims against Maruho concerning
the Share Purchase Agreement. In the Arbitration, the Company sought, in part, a declaration that it is not obligated to repay $ 7.3 million
of “start-up costs” to Maruho.
The
Settlement Agreement contains a mutual release whereby each of the Company and Maruho agreed to release and discharge the other party
from any and all claims, actions, causes of action, suits, debts, dues, sums of money, accounts, reckonings, bonds, bills, specialties,
covenants, contracts, controversies, agreements, promises, variances, trespasses, damages, judgments, extents, executions, claims, and
demands whatsoever, in law, admiralty, equity, arbitration or otherwise, which against the other arising from or in connection with or
in any manner relating to the Share Purchase Agreement, including but not limited to any claims that were or could have been asserted
in the Arbitration.
Under
the Settlement Agreement, the obligations of the Company to repay the $ 7.3
million of start-up costs to Maruho, and to make the contingent consideration payments, were released. In exchange the Company agreed to transfer to Maruho 5,451,016
shares of Biofrontera AG. The exchange of the shares of Biofrontera AG for the release of the liabilities mentioned above, both of
which were recorded at their respective fair values at the exchange date, resulted in a gain.
The
following table provides a summary of the transaction under the settlement Agreement:
Schedule of Acquisition Contract Liabilities
(in thousands)
Release of contingent consideration
$ ( 2,500 )
Release of start-up cost financing
( 7,300 )
Transfer of Investment in Biofrontera AG
$ 2,415
Gain on settlement
$ ( 7,385 )
F- 15
4.
Fair Value Measurements
The
following table presents information about the Company’s assets that are measured at fair value on a recurring basis and indicates
the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:
Schedule of Fair Value Hierarchy Valuation Inputs
(in thousands)
Level
December 31,
2023
December 31,
2022
Assets:
Investment, related party
1
$ 78
$ 10,548
Liabilities:
Contingent Consideration
3
$ -
$ 2,400
Warrant liability – 2023 Purchase Warrants
3
$ 3,470
$ -
Warrant liability – 2022 Purchase Warrants
3
$ 328
$ 1,129
Warrant liability – Purchase Warrants
3
$ 328
$ 1,129
Warrant liability – 2022 Inducement Warrants
3
$ 412
$ 1,714
Warrant liability
3
$ 412
$ 1,714
Investment,
related party
A s
of December 31, 2023 and 2022, the Company has an investment in 177,465 and 6,466,946 , respectively, of common shares of Biofrontera
AG, a company traded on the Frankfurt Stock Exchange and a significant shareholder of Biofrontera. The fair value of this investment
was determined with Level 1 inputs through references to quoted market prices. See Note 6. Investment Related Party and
Note 17. Related Party Transactions .
Contingent
Consideration
Contingent
consideration, which relates to the estimated profits from the sale of Cutanea products to be shared equally with Maruho under the Share
Purchase Agreement, is reflected at fair value within acquisition contract liabilities, net on the consolidated balance sheets. The fair
value is based on significant inputs not observable in the market, which represent a Level 3 measurement within the fair value hierarchy.
The valuation of the contingent consideration utilizes a scenario-based method under which a set of payoffs are calculated using the
term of the earnout, projections, and an appropriate metric risk premium. These payoffs are then discounted back from the payment date
to the valuation date using a payment discount rate. Finally, the discounted payments are summed together to arrive at the value of the
contingent consideration. The scenario-based method incorporates the following key assumptions: (i) the forecasted product profit amounts,
(ii) the remaining contractual term, (iii) a metric risk premium, and (iv) a payment discount rate. The Company re-measures contingent
consideration and re-assesses the underlying assumptions and estimates at each reporting period.
F- 16
Under
the Settlement Agreement (see Note 3), the obligations of the Company to make the profit-sharing payments related
to the products acquired by the Company pursuant to the Share Purchase Agreement were released.
The
following table provides a roll forward of the fair value of the contingent consideration:
Schedule of Fair Value of Contingent Consideration
(in thousands)
Balance at December 31, 2021
$ 6,200
Change in fair value of contingent consideration
( 3,800 )
Balance at December 31, 2022
$ 2,400
Change in fair value of contingent consideration
100
Release of contingent consideration
( 2,500 )
Balance at December 31, 2023
$ -
The
increase/(decrease) in fair value of the contingent consideration in the amount of $ 0.1 million and $ ( 3.8 ) million during the years ended
December 31, 2023 and 2022 was recorded in operating expenses in the statements of operations.
Warrant
Liabilities
The
warrant liabilities are comprised of (i) outstanding warrants to purchase 170,950
shares of Common Stock originally issued in a private placement on May 16, 2022, as amended on
November 2, 2023 to extend the expiration date until November 2, 2028 and revise the exercise price to $ 3.55 per share (the “2022
Purchase Warrants”) (ii) warrants to purchase 214,286 shares of Common Stock issued
on July 26, 2022, as amended on November 2, 2023 to extend the expiration date until November 2, 2028 and revise the exercise price to
$ 3.55 per share (the “2022 Inducement Warrants”) and (iii) warrants to purchase 1,807,500 shares of Common Stock issued on
November 2, 2023 expiring five years following the date of issuance and with an exercise price of $ 3.55 per share ( the “2023 Purchase
Warrants”). See Note 18. Stockholders’ Equity - Registered Public Offering and Warrant Amendment for additional
details.
The 2022 Purchase
Warrants, the 2022 Inducement Warrants and the 2023 Purchase Warrants were accounted for as liabilities as these warrants provide for
a redemption right in the case of a fundamental transaction which fails the requirement of the indexation guidance under ASC
815-40. The resulting warrant liabilities are re-measured at each balance sheet date until their exercise or expiration, and any change
in fair value is recognized in the Company’s consolidated statement of operations. The warrant liabilities are measured at fair
value at inception and on a recurring basis, with changes in fair value presented within the consolidated statement of operations.
The
Company utilizes a Black-Scholes option pricing model to estimate the fair value of the warrant liabilities which is considered a Level
3 fair value measurement. Certain inputs utilized in our Black-Scholes pricing model may fluctuate in future periods based upon factors
which are outside of the Company’s control. A significant change in one or more of these inputs used in the calculation of the
fair value may cause a significant change to the fair value of our warrant liabilities which could also result in material non-cash gain
or loss being reported in our consolidated statement of operations.
The
fair value at issuance for the Level 3 warrants was estimated using a Black-Scholes pricing model based on the following assumptions
at May 16, 2022 for the 2022 Purchase Warrants, July 26, 2022 for the 2022 Inducement Warrants, and November 2, 2023 for the 2023
Purchase Warrants:
Schedule of Fair Value Warrant by Using Black-Scholes Pricing Model Assumptions
2023 Purchase
2022
Purchase
2022
Inducement
Stock price
$ 4.90
$ 52.40
$ 32.80
Expiration term (in years)
5.00
5.50
4.34
Volatility
90 %
65.0 %
70.0 %
Risk-free Rate
4.6 %
2.83 %
2.84 %
Dividend yield
0.0 %
0.0 %
0.0 %
The
fair value for the Level 3 warrants at December 31, 2023 was estimated using Black-Scholes pricing model based on the following assumptions:
2023 Purchase
2022 Purchase
2022 Inducement
Stock price
$ 2.77
Expiration term (in years)
4.84
Volatility
95 %
Risk-free Rate
3.82 %
Dividend yield
0.0 %
The
fair value for the Level 3 warrants at December 31, 2022 was estimated using Black-Scholes pricing model based on the following assumptions:
2022
Purchase
2022
Inducement
Stock price
$ 18.40
$ 18.40
Expiration term (in years)
4.88
3.92
Volatility
70 %
75 %
Risk-free Rate
3.96 %
4.07 %
Dividend yield
0.0 %
0.0 %
F- 17
The
following table presents the changes in the warrant liabilities measured at fair value (in thousands):
Schedule
of Changes in Fair Value Warrant Liabilities
December 31,
2023
December 31,
2022
Fair value at beginning of year
$ 2,843
$ 12,854
Issuance of new warrants
6,778
13,217
Exercise of warrants
-
( 6,840 )
Change in fair value of warrant liability
( 6,456 )
( 19,017 )
Warrant inducement expense (See Note 18. Stockholders’ Equity -
Exercise of 2021 Purchase Warrant and Issuance of 2022 Inducement Warrant)
1,045
2,629
Fair value at end of year
$ 4,210
2,843
5.
Revenue
We
generate revenue primarily through the sales of our licensed products Ameluz ® , BF-RhodoLED ® lamps and Xepi ® .
Revenue from the sales of our BF-RhodoLED ® lamp and Xepi ® are relatively insignificant compared with the
revenues generated through our sales of Ameluz ® .
Related
party revenue relates to an agreement with Biofrontera Bioscience for BF-RhodoLED ® leasing and installation service. Refer
to Note 17. Related Party Transactions .
An
analysis of the changes in product revenue allowances and reserves is summarized as follows:
Schedule
of Revenue Allowance and Accrual Activities
Co-pay
Prompt
Government
assistance
pay
and payor
(in thousands):
Returns
program
discounts
rebates
Total
Balance at December 31, 2021
$ 43
$ 101
$ 48
$ 54
$ 246
Provision related to current period sales
10
574
19
210
813
Credit or payments made during the period
( 5 )
( 666 )
( 62 )
( 244 )
( 977 )
Balance at December 31, 2022
$ 48
$ 9
$ 5
$ 20
$ 82
Beginning balance
$ 48
$ 9
$ 5
$ 20
$ 82
Provision related to current period sales
4
156
3
344
507
Credit or payments made during the period
-
( 165 )
( 2 )
( 310 )
( 477 )
Balance at December 31, 2023
$ 52
-
6
54
112
Ending balance
$ 52
-
6
54
112
6.
Investment, Related Party
As
of December 31, 2023 and December 31, 2022, our investment in equity securities consisted solely of 177,465
and 6,466,946 ,
respectively of common shares of Biofrontera AG, a significant shareholder. (See Note 17. Related Party Transactions ). Equity
securities gains and losses include unrealized gains and losses from changes in fair values during the period on equity securities
we still own, as well as gains and losses on securities we sold or transferred during
the period. As reflected in the consolidated statements of cash flows, we received proceeds from sales of equity securities of
approximately $ 0.6
million during the twelve months ended December 31, 2023. There were no
proceeds from sales of equity securities during the twelve months ended December 31, 2022.
Schedule
of Related Party Investments in Equity Securities
(in thousands):
December 31,
2023
December 31,
2022
Net losses recognized during the period on equity securities
$ ( 7,421 )
$ ( 1,747 )
Less: Net realized losses on equity securities sold or transferred
7,219
-
Unrealized losses recognized during the reporting period on equity securities still held at the reporting date
( 202 )
( 1,747 )
7.
Accounts Receivable, net
Accounts
receivable are mainly attributable to the sale of Ameluz ® . products. It is expected that all trade receivables will
be settled within twelve months of the balance sheet date. Trade accounts receivable are stated at their net realizable value. The
allowance for credit losses reflects our best estimate of expected credit losses of the receivables determined on the basis of
historical experience and current information. In developing the estimate for expected credit losses, trade accounts receivable are
segmented into pools of assets depending primarily on delinquency status, and fixed reserve percentages are established for each
pool of trade accounts receivable.
In
determining the reserve percentages for each pool of trade accounts receivable, we considered our historical experience with certain
customers, regulatory and legal environments and other relevant current and future forecasted macroeconomic factors. If we become aware
of any customer-specific factors that impact credit risk, specific allowances for these known troubled accounts will be recorded.
The
allowance for doubtful accounts was $ 0.2 million and $ 0.1 million as of December 31, 2023 and 2022, respectively.
F- 18
8.
Other Receivables, Related Party
As
of December 31, 2023 and 2022 the Company had a receivable, related party of $ 2.8 million
(presented net in accounts payable, related party) and $ 6.5 million ($ 3.7 million
short term and $ 2.8 million long term), respectively, primarily due from Biofrontera AG for its 50 %
share of the balance of a legal settlement (See Note 23. Commitments and Contingencies – Legal proceedings ) for which
both parties are jointly and severally liable. The Company has a contractual right to repayment of its share of the settlement
payments, plus interest and other miscellaneous settlement costs, from Biofrontera AG under the Settlement Allocation Agreement
(“Allocation Agreement”) entered into on December 9, 2021 and as amended on March 31, 2022, which provides that the
settlement payments would first be made by the Company and then reimbursed by Biofrontera AG for its share. The Allocation
Agreement, as amended, provides certain remedies to the Company if Biofrontera AG fails to make timely reimbursements, which the
Company may implement in its sole discretion, including the ability to charge interest at a rate of 6.0 %
per annum for each day that any reimbursement is past due and the ability to offset any overdue reimbursement amounts against
payments owed to Biofrontera AG by the Company (including amounts owed under the Company’s license and supply agreement for
Ameluz ® ). See Note 17. Related Party.
The Addendum to Amended
and Restated License and Supply Agreement, effective December 5, 2023, and as amended on January 29, 2024, allows for us to set off
the amounts due to Biofrontera AG and the Ameluz Licensor, with the amounts due from Biofrontera AG, and the Ameluz Licensor. As
such, in accordance with ASC 210-20-45-1 the other receivables, related party have been offset against accounts payable, related
parties for the year ended December 31, 2023. No reserve
for the receivable was deemed necessary as of December 31, 2023 or December 31, 2022.
9.
Inventories
Inventories
are comprised of Ameluz ® , Xepi ® and the BF-RhodoLED ® finished products.
The
provision related to BF-RhodoLED ® devices was negligible and $ 0.1 million
for the years ended December 31, 2023 and 2022, respectively. The provision for Xepi ® inventory obsolescence was
$ 0.1 million
and negligible for the years ended December 31, 2022 and 2023, respectively. There was no provision
relating to Ameluz ® at December 31, 2022. As of December 31, 2023, in connection with the voluntary recall by the
Ameluz Licensor, we recorded an inventory write-off of $ 5.2 million
with a corresponding asset for the anticipated replacement from the licensor to other assets, related party, as the recalled lots of
Ameluz products will be replaced by the Ameluz Licensor at no additional cost in accordance with the Ameluz LSA. See Note 25.
Subsequent Events , Voluntary Product Recall of Limited Lots of Ameluz® for further discussion of the voluntary
recall.
10.
Prepaid Expenses and Other Current Assets
Prepaid
expenses and other current assets consist of the following:
Schedule of Prepaid Expenses and Other Current Assets
(in thousands)
December 31,
2023
December 31,
2022
$
Prepaid expenses
$ 305
$ 439
Security deposits
-
85
Other
120
286
Total
$ 425
$ 810
11.
Property and Equipment, Net
Property
and equipment, net consists of the following:
Schedule of Property and Equipment
(in thousands)
December 31,
2023
December 31,
2022
Computer equipment
$ 94
$ 89
Computer software
27
27
Furniture & fixtures
81
81
Leasehold improvement
368
368
Machinery & equipment
121
146
Property and equipment, gross
691
711
Less: Accumulated depreciation
( 557 )
( 507 )
Property and equipment, net
$ 134
$ 204
Depreciation
expense was $ 0.1 million for each of the years ended December 31, 2023 and 2022, respectively, which was included in selling, general
and administrative expense on the consolidated statements of operations.
F- 19
12.
Intangible Asset, Net
Intangible
asset, net consists of the following:
Schedule of Intangible Asset Net
(in thousands)
December 31,
2023
December 31,
2022
Capitalized software costs
$ 15
$ -
Xepi ® license
4,600
$ 4,600
Less: Accumulated amortization
( 1,986 )
( 1,568 )
Intangible asset, net
$ 2,629
$ 3,032
The
Xepi ® license intangible asset was recorded at acquisition-date fair value of $ 4.6 million and is amortized on a straight-line
basis over the useful life of 11 years. Amortization expense was $ 0.4 million for each of the years ended December 31, 2023 and 2022.
We
review the Xepi ® license intangible asset for impairment whenever events or changes in circumstances indicate that
the carrying amount of the asset group may not be fully recoverable. The Company has generated limited revenue from the sales of
Xepi ® during the current reporting periods and recent developments with the third-party manufacturer that was
providing our supply of Xepi® have resulted in further constraints on the commercialization of the product. However, Ferrer is
qualifying a new Contract manufacturer, Cambrex, which is expected to begin production in the second half of 2024.
The
Company performed an impairment analysis because of this situation, coupled with the relief from the start-up cost and contingent consideration payment obligations under the Release, which significantly increased the carrying value of the asset group, and determined no impairment charges were deemed necessary during
the twelve months ended December 31, 2023.
Capitalized
Software Costs. The Company capitalizes the application development phase costs of internal use software in accordance with ASC 350-40, “ Intangibles-Goodwill and Other-Internal Use Software”. Capitalized
costs will be amortized on a straight-line basis over the estimated useful life of the asset upon completion. There was no amortization
expense as of December 31, 2023.
13.
Cash Balances and Statement of Cash Flows Reconciliation
The
Company maintains its cash balances at financial institutions that are insured by the Federal Deposit Insurance Corporation (“FDIC”).
At December 31, 2023, approximately $ 1.0 million
of the Company’s cash balances were in excess of FDIC limits. The Company has not experienced any losses on these accounts and
management does not believe that the Company is exposed to any significant risks with respect to these accounts.
Restricted
cash consists primarily of deposits of cash collateral held in accordance with the terms of our corporate credit cards. Long-term restricted
cash was recorded in other assets in the consolidated balance sheet.
The
following table provides a reconciliation of cash, cash equivalents, and restricted cash that sum to the total shown in the statements
of cash flows:
Schedule of Reconciliation of Cash, Cash Equivalents, and Restricted Cash
(in thousands)
December 31,
2023
December 31,
2022
Cash and cash equivalents
$ 1,343
$ 17,208
Long-term restricted cash
200
200
Total cash and cash equivalent, and restricted cash shown on the statements of cash flows
$ 1,543
$ 17,408
Long-term
restricted cash was recorded in other assets in the consolidated balance sheet.
14.
Accrued Expenses and Other Current Liabilities
Accrued
expenses and other current liabilities consist of the following:
Schedule of Accrued Expenses and Other Current Liabilities
(in thousands)
December 31,
2023
December 31,
2022
Legal settlement (See Note 24)
$ 403
$ 6,207
Employee compensation and benefits
2,185
2,850
Professional fees
1,064
1,353
Distribution and Storage
118
40
Product revenue allowances and reserves
149
82
Other
568
332
Total
$ 4,487
$ 10,864
F- 20
15.
Income Taxes
As
a result of the net losses, we have incurred in each fiscal year since inception, we have recorded no provision for federal income taxes
for the years ended December 31, 2023 and December 31, 2022. Income tax expense incurred in 2023 and 2022 relates to state income taxes.
At December 31, 2023 and December 31, 2022, the Company had no unrecognized tax benefits.
A
reconciliation of the expected income tax (benefit) computed using the federal statutory income tax rate to the Company’s effective
income tax rate is as follows:
Schedule of Effective Income Tax Rate Reconciliation
2023
2022
Year ended December 31,
2023
2022
Income tax computed at federal statutory tax rate
21.00
%
21.00 %
State taxes
5.21
%
( 5.85 )%
Permanent differences – non-deductible expenses
( 0.48
)%
( 37.93 )%
Change in fair value of contingent consideration
( 0.10
)%
133.62 %
Change in fair value of warrant liabilities
3.27
%
576.27 %
Gain on legal settlement
2.61 %
-
True-ups
( 0.08
)%
( 7.42 )%
Federal R&D Credits
0.04
%
-
Change in valuation allowance
( 31.61
)%
( 685.54 )%
Effective income tax rate
( 0.14
)%
( 5.85 )%
The
principal components of the Company’s deferred tax assets and liabilities consist of the following at December 31, 2023 and 2022:
Schedule
of Deferred Tax Assets and Liabilities
(in thousands)
December 31,
2023
December 31,
2022
Deferred tax assets (liabilities):
Net operating loss carryforwards
$ 36,964
$ 30,450
Credit Carryforward
8
-
Intangible assets
4,270
4,824
Acquisition contract liabilities
-
( 96 )
Property and equipment
129
123
Accrued expenses and reserves
393
890
Stock based compensation
711
449
Lease liability
391
361
Other
40
-
ROU asset
( 422
)
( 369 )
Investment revaluation
43
( 469 )
Total deferred tax assets
42,527
36,163
Less valuation allowance
( 42,527
)
( 36,163 )
Net deferred taxes
$ -
$ -
The
Company has had no federal income tax expense due to operating losses incurred since inception. The Company has evaluated the positive
and negative evidence bearing upon the realizability of its deferred tax assets. Based on this, the Company has provided a valuation
allowance for the full amount of the net deferred tax assets as the realization of the deferred tax assets is not determined to be more
likely than not. During 2023, the valuation allowance increased by $ 6.4 million, primarily due to the increase in the Company’s
net operating loss carryforwards during the period.
As
of December 31, 2023, the Company had approximately $ 148.6 million and $ 111.5 million of Federal and state net operating loss carryforwards,
respectively. $ 139.0 million of the federal NOLs are not subject to expiration and the remaining NOLs begin to expire in 2036. These
loss carryforwards are available to reduce future federal taxable income, if any. These loss carryforwards are subject to review and
possible adjustment by the appropriate taxing authorities. The amount of loss carryforwards that may be utilized in any future period
may be limited based upon changes in the ownership of the Company’s shareholders.
F- 21
The
Company follows the provisions of ASC 740-10, “Accounting for Uncertainty in Income Taxes,” which specifies how tax benefits
for uncertain tax positions are to be recognized, measured, and recorded in financial statements; requires certain disclosures of uncertain
tax matters; specifies how reserves for uncertain tax positions should be classified on the balance sheet; and provides transition and
interim period guidance, among other provisions. As of December 31, 2023, the Company has not recorded any amounts for uncertain tax
positions. The Company’s policy is to recognize interest and penalties accrued on any uncertain tax positions as a component of
income tax expense, if any, in its statements of operations. As of December 31, 2023 the Company had no reserves for uncertain tax positions.
For the year ended December 31, 2023 no estimated interest or penalties were recognized on uncertain tax positions.
The
Company’s tax returns for 2019 through 2023 remain open and subject to examination by the Internal Revenue Service and state
taxing authorities. Under the provisions of the Internal Revenue Code, the net operating loss and tax credit carryforwards are
subject to review and possible adjustment by the Internal Revenue Service and state tax authorities. Net operating loss and tax
credit carryforwards may become subject to an annual limitation in the event of certain cumulative changes in the ownership interest
of significant shareholders over a three-year period in excess of 50 percentage points, as defined under Sections 382 and 383 of the
Internal Revenue Code, respectively, as well as similar state provisions. This could limit the amount of tax attributes that can be
utilized annually to offset future tax liabilities. The amount of the annual limitation is determined based on the value of the
Company immediately prior to an ownership change. Subsequent ownership changes may further affect the limitation in future years.
The Company has completed numerous financings since its inception, which may have resulted in a change in control as defined by
Sections 382 and 383 of the Internal Revenue Code. As of December 31, 2023, we have not completed a formal Internal Revenue Code
Section 382 analysis of our equity changes.
16.
Debt
Line
of Credit
On
May 8, 2023, the Company entered into a Loan and Security Agreement (the “Loan Agreement”) with MidCap Business Credit LLC,
providing us with a revolving line of credit in the aggregate principal amount of up to $ 6.5 million, subject to a borrowing base and
an availability block, with a maturity date of May 8, 2026 . The Loan Agreement is secured by a lien on substantially all of the assets
of the Company, subject to customary exceptions.
Advances
under the Loan Agreement bear interest at the 30-Day Adjusted Term Secured Overnight Financing Rate (“SOFR”), set monthly
on the first day of the month based on 30-Day Term SOFR plus a spread adjustment of 15 basis points and subject to a floor of 2.25%,
plus 4.00% calculated and charged monthly in arrears. In the event of a called event of default, a default interest rate of 3.00% percent
shall be added to the aforementioned rate. Under the
terms of the Loan Agreement, amounts available for advances would be subject to a borrowing base, which is a formula based on certain
eligible receivables and inventory, and a block on such availability in the amount of $ 650,000 .
Our borrowing capacity is based on our eligible receivables with an additional $ 1.0
million borrowing capacity based on inventory.
The
borrowing base is up to 85% of accounts receivable, plus the least of (a) $1.0 million for inventory and (b) 85% of accounts receivable,
less borrowing base reserve, if any, as defined in the Loan Agreement. The Loan Agreement also
includes an Unused Line Fee Rate of 0.375% of the credit limit less all outstanding advances, which shall be paid on a monthly basis.
The
interest rate as of December 31, 2023 was 5.5 % and interest expense for the twelve months ended December 31, 2023 was $ 0.1 million.
The Company recorded approximately $ 0.2 million of costs related to the line of credit as an asset to be amortized on a straight-line
basis over the term of the line of credit. The Company recognized minimal amortization expense in connection with this line of credit
for the twelve months ended December 31, 2023, which is recorded as interest expense on the accompanying consolidated statement of operations.
The line of credit balance as of December 31, 2023 was $ 0.2 million.
Effective as
of January 4, 2024, we voluntarily terminated the Loan Agreement and paid the outstanding principal balance on the revolving
line of credit of approximately $ 194,000 . We also paid a termination fee of $ 150,000 in connection with the early termination of the revolving
line of credit.
Loan
Facilities
On
December 21, 2023, we entered into credit facilities with two different lenders, each pursuant to a Business Loan and Security Agreement
for a term loan in the principal amount of $ 2,000,000 ,
evidenced by a Secured Promissory Note, effective as of December 21, 2023.
F- 22
Each
of the Loans requires the Company to make weekly payments of principal and interest in the amount of approximately $ 102,857 through July
5, 2024 , the maturity date. Each of the Loans is secured by a security interest in substantially all of the Company’s assets (the
“Collateral”). The default interest rate for each of the Loans is 5.0 %.
Each
of the Business Loan and Security Agreements includes limitations on the Company’s ability to sell, lease, transfer, or otherwise
dispose of its assets outside the ordinary course of its business; or to create, incur, allow or suffer to exist any lien on any of its
assets other than liens in favor of either lender and certain other permitted liens. Each of the Business Loan and Security Agreements
also contains customary representations and warranties and customary events of default, upon the occurrence of which, after any applicable
grace period, the applicable lender would have the ability to accelerate its loan and exercise remedies with respect to the Collateral.
The interest rate as of December 31, 2023 was 44 % and interest expense for the twelve months ended December 31, 2023 was negligible.
The loan balance as of December 31, 2023 was $ 3.7 million.
17.
Related Party Transactions
License
and Supply Agreement
On
October 8, 2021, we entered into an amendment to the Ameluz LSA under which the price we pay per unit is based upon our sales history.
Under the Ameluz LSA , the Company obtained an exclusive, non-transferable license to use Pharma’s
technology to market and sell the licensed products Ameluz® and BF-RhodoLED® and must purchase the such products exclusively
from Pharma. As a result of this amendment, the purchase price we pay the Ameluz Licensor for Ameluz ® will be determined
in the following manner:
●
fifty
percent of the anticipated net price per unit until we generate $ 30 million in revenue from sales of the products we license from
the Ameluz Licensor during a given Commercial Year (as defined in the Ameluz LSA);
●
forty
percent of the anticipated net price per unit for all revenues we generate between $ 30 million and $ 50 million from sales of the
products we license from the Ameluz Licensor; and
●
thirty
percent of the anticipated net price per unit for all revenues we generate above $ 50 million from sales of the products we license
from the Ameluz Licensor.
Purchases
of the licensed products from Pharma, inclusive of estimated and actual purchase price adjustments during the years ended December 31, 2023 and 2022 were $ 23.4
million and $ 17.9
million, respectively, and recorded in inventories in the consolidated balance sheets, and, when sold, in cost of revenues, related
party in the consolidated statements of operations. Amounts due and payable to Pharma as of December 31, 2023 and 2022 were $ 8.5
million and $ 1.3
million, respectively, which were recorded in accounts payable, related parties in the consolidated balance sheets.
On
December 12, 2023, we entered into an addendum (the “Addendum ”), effective as of
December 5, 2023, to the Ameluz LSA. The Addendum provides, among other things, for a schedule of payments in relation to
various financial obligations among the Company, Biofrontera Pharma, Biofrontera
Bioscience, and Biofrontera AG, including updated terms relating to payments by the Company to Pharma for purchases of Licensed
Products (as that term is defined in the Amulez LSA) under the Amulez LSA through the
end of 2024. As of December 31, 2023 any receivable amounts from related parties were offset against accounts payable, related
parties in accordance with the Addendum.
On
February 19, 2024, we entered into the Second Amended and Restated License and Supply Agreement (the “Second A&R Amezuz LSA”), effective as of February 13, 2024, by and among the Company, Biofrontera
Pharma, and Biofrontera Bioscience. See
Note 24. Subsequent Events - Ameluz LSA Amendment, for new terms effective February 13, 2024.
F- 23
Service
Agreements
In
December 2021, we entered into an Amended and Restated Master Contract Services Agreement, or “Services Agreement”,
which provides for the execution of statements of work, by and among the Company , Biofrontera AG, Biofrontera Pharma and Biofrontera
Bioscience, primarily for regulatory support and pharmacovigilance. The
Services Agreement enables us to continue relying on Biofrontera AG and its subsidiaries for various services it has historically
provided to us for as long as we deem necessary. We currently have statements of work in place
regarding pharmacovigilance, regulatory affairs, medical affairs, information technology, and investor relations services and are
continuously assessing the other services historically provided to us by Biofrontera AG to determine 1) if they will be needed, and
2) whether they can or should be obtained from other third-party providers.
As
of December 31, 2023, we have migrated away from Biofrontera AG to third party providers for most of our significant information
technology services. Expenses related to the Services Agreement were $ 0.2
million and $ 0.7
million for the years ended December 31, 2023 and 2022, which were recorded in selling, general and administrative, related party.
Amounts due to Biofrontera AG related to the Services Agreement were $ 0.1
million and $ 0.2 million as of December 31, 2023 and 2022, respectively which were
recorded in accounts payable, related parties in the consolidated balance sheets.
As
of December 31, 2023, any receivable amounts from related parties were offset against accounts payable, related parties in accordance
with the Addendum.
Clinical
Lamp Lease Agreement
On
August 1, 2018, the Company executed a clinical lamp lease agreement with Biofrontera Bioscience to provide lamps and associated services.
Total
revenue related to the clinical lamp lease agreement was approximately $ 0.1
million for each of the years ended December
31, 2023 and 2022 and recorded as revenues, related party. Amounts due from Biofrontera Bioscience for clinical lamp and other reimbursements
were approximately $ 0.2
million for each of the years ended December
31, 2023 and 2022, which were offset against accounts payable, related parties in accordance with
the Addendum.
Others
The
Company has recorded a receivable of $ 2.8 million and $ 6.4 million as of December 31, 2023 and December 31, 2022, respectively, due from
Biofrontera AG for its 50 % share of the balance of a legal settlement for which both parties are jointly and severally liable. See Note
8. Other Receivables, Related Party . The Company recognized $ 0 and $ 0.1 million of interest income in connection with this
receivable for the years ended December 31, 2023 and 2022, respectively.
As
of December 31, 2023 and December 31, 2022, our investment, related party consisted solely of 177,465
and 6,466,946 ,
respectively, of common shares of Biofrontera AG. In accordance with a Share Purchase and Transfer Agreement dated, November 3, 2022,
the Company had purchased approximately 1,674,996 shares (of the total 6,466,946 shares) for $ 1.7 million from Maruho. The total investment
was valued at $ 0.1
million and $ 10.5
million, as of December
31, 2023 and 2022, respectively. See Note 6. Investment, Related Party . In 2023, under the Release, the Company transferred 5,451,016
shares of our shares
in Biofrontera AG to Maruho in exchange for the extinguishment of the total acquisition costs due to Maruho.
As
of December 31, 2023, any receivable amounts for related party transactions among
the Company, Pharma, Bioscience and Biofrontera AG were offset against accounts payable, related parties in accordance
with the Addendum.
F- 24
18.
Stockholders’ Equity
Under
the Company’s Certificate of Amendment to the Amended and Restated Certificate of Incorporation, effective July 3, 2023, the Company
is authorized to issue 15,000,000 shares of common stock, par value $ 0.001 per share and 20,000,000 shares of preferred stock, par value
$ 0.001 per share. See Note 2. Summary of Significant Accounting Policies for information relating to the Reverse Stock Split.
The
holders of common stock are entitled to one vote for each share held. Common stockholders are not entitled to receive dividends, unless
declared by the Board of Directors. The Company has not declared dividends since inception. In the event of liquidation of the Company,
dissolution or winding up, the holders of common stock are entitled to share ratably in all assets remaining after payment of liabilities.
The common stock has no preemptive or conversion rights or other subscription rights. There are no redemption or sinking fund provisions
applicable to the common stock. The outstanding shares of common stock are fully paid and non-assessable.
Registered
Public Offering - On October 30, 2023, the Company entered into a securities purchase agreement (“2023 Purchase
Agreement”) with an institutional investor for the purchase and sale, in a registered public offering (the “Public
Offering”) by the Company of: (i) 150,000 shares
of Common Stock at a combined offering price of $ 3.74 ,
(ii) 1,055,000 pre-funded
warrants to purchase up to 1,055,000 shares
of Common Stock (the “Pre-Funded Warrants”) at a combined offering price of $ 3.7399 and
(iii) 1,205,000 warrants
to purchase up to 1,807,500 shares
of Common Stock (the “Common Warrants”), resulting in gross proceeds of approximately $ 4.5 million.
The Public Offering closed on November 2, 2023.
The
Common Warrants are exercisable upon issuance, will expire five years following the date of issuance and have an exercise price of $ 3.55
per share. The Pre-Funded Warrants are exercisable upon issuance, will expire five years following the date of issuance and have an exercise
price of $ 0.0001 per share.
Warrant
Amendment
On
October 30, 2023, in connection with the 2023 Purchase Agreement, the Company entered into an amendment to amend the 2022 Purchase Warrant
and the 2022 Inducement Warrant (the “Existing Warrants Amendment”) pursuant to which the Company agreed, effective November
2, 2023, to (i) revise the exercise price of the Existing Warrants to $ 3.55 and (ii) extend the date until which the Existing Warrants
can be exercised until November 2, 2028. No other terms of the Existing Warrants were revised or changed.
As
a result of this amendment to the Existing Warrants, the Company recorded an inducement expense on modification of common stock warrants
in the amount of $ 1.0 million. The loss represents the increase in fair value of the Existing Warrants, as amended. The increase in fair
value was calculated as the difference in value immediately before and after modification using the Black-Scholes option pricing model.
The fair value of the Existing Warrants was determined to be $ 0.4 million immediately prior to the modification in accordance with the
following key assumptions:
Schedule
of Fair Value Warrant by Using Black-Scholes Pricing Model Assumptions Prior to Modification
2022 Purchase
2022 Inducement
Stock price
$ 4.90
$ 4.90
Expiration term (in years)
4.04
3.08
Volatility
90.0 %
90.0 %
Risk-free Rate
4.66 %
4.72 %
Dividend yield
0.0 %
0.0 %
The
fair value of the Existing Warrants was determined to be $ 1.4 million immediately after the modification in accordance with the following
key assumptions:
2022 Purchase
2022 Inducement
Stock price
$ 4.90
$ 4.90
Expiration term (in years)
5.00
5.00
Volatility
90.0 %
90.0 %
Risk-free Rate
4.60 %
4.60 %
Dividend yield
0.0 %
0.0 %
Warrants
– The details of all outstanding warrants as of December 31, 2023 were as follows:
Schedule
of Outstanding Warrants
Warrant Shares
Weighted Average
Exercise Price
Balance, December 31, 2021
219,477
$ 99.69
Issued
463,686
35.77
Exercised
( 221,307 )
20.92
Balance, December 31, 2022
461,856
52.29
Issued
2,862,500
2.24
Exercised
-
Balance, December 31, 2023
3,324,356
$ 2.46
F- 25
Reverse
Stock Split - On July 3, 2023 Biofrontera Inc. effected a 1-for-20 reverse stock split (the “Reverse Stock Split”) of
the issued and outstanding shares of the Company’s common stock, $ 0.001 par value (the “Common Stock”). The Common
Stock began trading on the Nasdaq Capital Market on a post-split basis on July 5, 2023.
All
information included in these consolidated financial statements has been adjusted, on a retrospective basis, to reflect the Reverse Stock
Split as if it had been effective from the beginning of the earliest period presented, unless otherwise stated. All outstanding securities
entitling their holders to purchase shares of Common Stock or acquire shares of Common Stock, including stock options, restricted stock
units, and warrants, were adjusted as a result of the Reverse Stock Split, as required by the terms of those securities.
Exercise
of 2021 Purchase Warrant and Issuance of 2022 Inducement Warrant – On July 26, 2022, the Company entered into the Reprice and
Reload Offer of Common Stock Purchase Warrants (the “Inducement Letter”) with the holder of the Company’s 2021 Purchase
Warrant (the “Investor”). The Investor agreed to exercise for cash, the 2021 Purchase Warrant, in exchange
for the Company’s agreement to (i) lower the exercise price of the 2021 Purchase Warrant from $ 105.00
to $ 32.40
per share and (ii) issue the 2022 Inducement
Warrant to purchase up to 214,286
shares of common stock. The Company received
proceeds of $ 4.6 million,
from the exercise of the 2021 Purchase Warrant and expensed the related issuance costs of $ 0.3
million. The 2021 Purchase Warrant modification
along with the fair value of the 2022 Inducement Warrant of $ 2.6
million was expensed as warrant modification
expense in the accompanying consolidated statement of operations for the year ended December 31, 2022.
Private
Placement – On May 16, 2022, the Company entered into a Securities Purchase Agreement (“May 2022 PIPE”). In
the May 2022 PIPE, the Company issued for the gross cash receipts of $ 9.4 million
(i) 92,500 shares
of the common stock, (ii) a warrant to purchase up to 170,950 shares
of the common stock (“2022 Purchase Warrant”) and (iii) a warrant to purchase up to 78,450 shares
of the common stock (“2022 Pre-Funded Warrant”). The purchase price for one share of common stock (or common stock
equivalent) and a warrant to purchase one share of common stock was $ 55.00 . In connection with the 2023 Purchase Agreement ,
the Company entered into the Amendment to Common Stock Purchase Warrants effective November 2, 2023, to (i) revise the exercise price
from $ 55.40 to $ 3.55 and (ii) extend the date which the warrant can be exercised from November 18, 2027 until November 2, 2028 for the
2022 Purchase Warrant. Because the warrants are accounted for as liabilities, the May 2022 PIPE proceeds were allocated the first to the
warrants based on their fair value with the remaining proceeds allocated to common stock and additional paid in capital.
The 2022 Pre-Funded Warrant had a
term of exercise equal to five ( 5 ) years with a nominal exercise price of $ 0.02 per share and was exercised on July 14, 2022, for
a total of 78,450 shares of common stock, resulting in negligible net proceeds. As of December 31,
2023, there were no 2022 Pre-Funded Warrants outstanding.
Adoption
of a stockholder rights plan. On October 13, 2022 the Company’s Board of Directors (“Board”) authorized and
declared a dividend distribution of one Preferred Stock Purchase Right (a “Right”) for each outstanding share of common
stock to stockholders of record as of the close of business on October 24, 2022. In addition, one Right will automatically attach to
each share of Common Stock issued between the record date of the distribution and the earlier of the distribution date and the
expiration date of the Rights. Each Right entitles the registered holder to purchase from the Company a unit consisting of one
ten-thousandth of a share (a “Unit”) of Series A Junior Participating Cumulative Preferred Stock, par value $ 0.001
per share, of the Company at a cash exercise price of $ 5.00
per Unit, subject to adjustment, under certain conditions. The complete terms of the Rights are set forth in the Stockholder Rights
Agreement, dated October 13, 2022, as amended by Amendment No. 1 to the Stockholder Rights Agreement, dated as of April 26, 2023,
between the Company and Computershare Trust Company, N.A, as Rights agent.
While
the stockholder rights plan described above (the “Rights Plan”) became effective immediately, the Rights would become exercisable
only if a person or group, or anyone acting in concert with such a person or group, acquires beneficial ownership, as defined in the
Rights Agreement, of 20% or more of the Company’s issued and outstanding common stock in a transaction not approved by the Board.
The Rights Plan will expire on June 30, 2026.
Under
the Rights Plan, a person or group who beneficially owned 20% or more of the Company’s outstanding Common Stock prior to the first
public announcement of the Rights Plan on October 14, 2022 will not trigger the Rights so long as they do not acquire beneficial ownership
of any additional shares of Common Stock at a time when they still beneficially own 20% or more of such Common Stock.
F- 26
Series
A Junior Participating Cumulative Preferred Stock. In connection with the adoption of the Rights Plan, the Board approved a Certificate
of Designations of Series A Junior Participating Cumulative Preferred Stock which designates the rights, preferences and privileges of
5,000 shares of Preferred Stock. The Certificate of Designations was filed with the Secretary of State of Delaware and became effective
on October 13, 2022.
Exchange
Agreement – On October 25, 2022, the Company entered into private exchange agreements with certain holders of options to
acquire ordinary shares, nominal value € 1.00
per share, of Biofrontera AG pursuant to which the parties agreed to a negotiated private exchange, and closed on a series of
private exchanges of 3,148,042
shares of the Company’s common stock in exchange for the AG Options.
19.
Equity Incentive Plans and Share-Based Payments
2021
Omnibus Incentive Plan
In
2021, the Board adopted, and our shareholders approved, the 2021 Omnibus Incentive Plan (“2021 Plan). On December
12, 2022, the 2021 Plan was amended by our stockholders and the number of shares reserved and authorized for awards under the 2021 Plan
was increased from 137,500 shares to 266,990 shares. The maximum contractual term for stock options issued under the 2021 Plan is ten
years . As of December 31, 2023, there were 141,824 shares available for future awards under the amended 2021 Plan.
Non-qualified
stock options
We
maintain the 2021 Plan for the benefit of our officers, directors and employees. Employee stock options granted under the 2021 Plan generally
vest in equal annual installments over three years and are exercisable for a period of up to ten years from the grant date. Non-employee
director options vest in equal monthly installments following the date of grant and will be fully vested on the one-year anniversary
of the date of grant. All stock options are exercisable at a price equal to the market value of
the common shares underlying the option on the grant date.
The
Company recognizes the grant-date fair value of share-based awards granted as compensation expense on a straight-line basis over the
requisite service period. The fair value of stock options is estimated at the time of grant using the Black-Scholes option pricing model,
which requires the use of inputs and assumptions such as the fair value of the underlying stock, exercise price of the option, expected
term, risk-free interest rate, expected volatility and dividend yield. The Company elects to account for forfeitures as they occur.
The
fair value of each option was estimated on the date of the grant using the Black-Scholes option pricing model with the following
assumptions:
Schedule of Stock Options Assumptions
2023
2022
Expected volatility
70 %
- 95 %
55 %
- 70 %
Expected term
(in years)
6.0
5.24
- 6.0
Risk-free interest rate
3.54 %-
4.66 %
1.34 %
- 4.10 %
Expected dividend yield
0.0 %
0.0 %
F- 27
The weighted average grant-date fair value of options
granted during the years ended December 31, 2023 and 2022 was $ 6.40 and $ 29.28 , respectively.
Share-based
compensation expense related to stock options of approximately $ 0.7
million and $ 0.8
million was recorded in selling, general and administrative expenses on the accompanying consolidated statement of operations for
the years ended December 31, 2023 and 2022, respectively.
Options
outstanding and exercisable under the employee share option plan as of December 31, 2023 and 2022, and a summary of option activity during
the year then ended is presented below.
Schedule of Stock Option Activity
Shares
Weighted Average Exercise Price
Weighted Average Remaining Contractual Term
Aggregate Intrinsic Value (1)
Outstanding at December 31, 2021
30,737
$ 95.40
9.94
$ 1,691
Granted
64,572
$ 48.20
Exercised
-
$ -
Canceled or forfeited
( 8,358 )
$ 76.11
Outstanding at December 31, 2022
86,951
$ 62.16
9.27
$ 1
Granted
49,730
$ 9.35
Exercised
-
$ -
Canceled or forfeited
37,195
$ 52.55
Outstanding at December 31, 2023
99,486
$ 39.36
8.79
$ -
Exercisable at December 31, 2023
27,815
$ 67.54
8.14
$ -
(1) The aggregate intrinsic
value is calculated as the difference between the exercise price of the underlying options and the fair value of the common stock for
the options that were in the money at December 31, 2023 and December 31, 2022.
As
of December 31, 2023, there was $ 0.9 million of unrecognized compensation cost related to unvested stock options held by employees and
directors, which is expected to be recognized over a weighted-average period of approximately 2.0 years.
Share-Based
Compensation (RSUs)
Restricted
Stock Units (“RSUs”) will vest annually over two years, subject to the recipient’s continued service with the Company
through the applicable vesting dates. The fair value of each RSU is estimated based on the closing market price of the Company’s
common stock on the grant date.
Share-based
compensation expense related to RSUs of $ 0.3
million and $ 1.0
million for the RSUs was recorded in selling, general and administrative expenses in the accompanying consolidated statement of
operations for the years ended December 31, 2023 and 2022.
As
of December 31, 2023, there was $ 0.1 million of unrecognized compensation cost related to unvested RSUs, which is expected to be recognized
over a weighted-average period of approximately 0.4 years.
The
following table summarizes the activity for RSUs during the year ended December 31, 2022 and December 31, 2021:
Schedule
of Restricted Stock Units
Shares
Weighted Average Grant Date Fair Value
Outstanding balance at December 31, 2021
8,504
$ 95.40
Granted
17,176
52.20
Issued
( 8,504 )
95.40
Forfeited
-
-
Outstanding balance at December 31, 2022
17,176
$ 52.20
Awarded
-
-
Issued
( 8,588 )
52.20
Forfeited
( 3,817 )
52.20
Outstanding balance at December 31, 2023
4,771
$ 52.20
F- 28
20.
Interest Expense, net
Interest
expense, net consists of the following:
Schedule of Interest Expense
For years ended December 31,
(in thousands)
2023
2022
Interest expense
( 220 )
( 12 )
Interest expense, related party
( 22 )
-
Contract asset interest expense
( 358 )
( 358 )
Interest income- related party
-
165
Interest income – other
132
10
Interest expense, net
$ ( 468 )
$ ( 195 )
Interest
expense is comprised primarily of interest on our Loan and Security Agreements.
Interest expense, related
party relates to interest incurred on late payments to the Biofrontera Group.
Contract
asset interest expense relates to the $ 1.7 million contract asset in connection with the $ 7.3 million start-up cost financing received
from Maruho under the Cutanea acquisition Share Purchase Agreement. The contract asset was amortized on a straight-line basis using a
6 % interest rate over the financing arrangement contract term, which ended on December 31, 2023 .
Interest
income - related party, relates to default interest on the recorded receivable of $ 6.1 million as of September 30, 2022 from Biofrontera
AG for its 50 % share of the balance of a legal settlement.
Interest
income – other, relates primarily to interest earned on funds deposited in our bank accounts.
21.
Other Income, net
Other
income, net consists of the following:
Schedule of Other Income, Net
For years ended December 31,
(in thousands)
2023
2022
Gain/Loss on termination of operating leases
134
93
Foreign currency transactions
( 114 )
( 28 )
Bank service charges
( 92 )
( 8 )
Other, net
( 3 )
( 24 )
Interest expense, net
$ ( 75 )
$ 33
22.
Net Loss per Share
Basic
net earnings (loss) per common share are calculated by dividing net income by the weighted average number of common shares
outstanding during the period. As noted in ASC 260-10-45-13, shares issuable for little to no
consideration should be included in the number of outstanding shares used for basic EPS. As such, the 2022 Pre-Funded Warrants are
included in the outstanding shares for EPS purposes. Diluted net earnings per common share are calculated by dividing net
income (loss) by the diluted weighted average number of common shares outstanding during the period. The diluted shares include the
dilutive effect of stock-based awards based on the treasury stock method. In periods where a net loss is recorded, no effect is
given to potentially dilutive securities, since the effect would be anti-dilutive.
The
following table sets forth the computation of the Company’s basic and diluted net earnings (loss) per share attributable to common
stockholders (in thousands, except share and per share data):
Schedule of Basic and Diluted Net Loss per Share Attributable to Common Stockholders
2023
2022
For years ended December 31,
2023
2022
Net loss
$ ( 20,131 )
$ ( 640 )
Weighted average common shares outstanding, basic and diluted
1,546,297
1,056,988
Net loss per share, basic and diluted
$ ( 13.02 )
$ ( 0.61 )
The
following table sets forth securities that were anti-dilutive for diluted EPS for the periods presented but which could potentially dilute
EPS in the future:
Schedule of Anti-dilutive Securities Excluded from Computation of Earnings per Share
December 31,
2023
2022
Common stock warrants
2,269,356
459,856
Common stock options and RSUs
104,257
104,127
Unit Purchase Options
20,182
20,182
Total
2,393,795
584,165
Anti-dilutive securities excluded from computation of earnings per share
2,393,795
584,165
23.
Commitments and Contingencies
Facility
Leases
The
Company leases its corporate headquarters under an operating lease that expires in August 2025. The Company has the option to extend
the term of the lease for one five (5) year period upon written notice to the landlord. The extension period has not been included in
the determination of the ROU asset or the lease liability as the Company concluded that it is not reasonably certain that it would exercise
this option. The Company provided the landlord with a security deposit in the amount of $ 0.1 million, which was recorded as other assets
in the consolidated balance sheets.
F- 29
The
Company has also entered into a master lease agreement for its vehicles. After an initial non-cancelable twelve-month period, each vehicle
is leased on a month-to-month basis. Based on historical retention experience of approximately three years, the vehicles have varying
expiration dates through March 2027.
The
components of lease expense for the year ended December 31, 2023 were as follows (in thousands except lease term and discount rate):
Schedule of Components of Lease Expense and Other Information
Operating Lease expense
December 31, 2023
December 31, 2022
Amortization of ROU assets (operating lease cost)
$ 560
$ 653
Interest on lease liabilities
84
99
Total lease expense
$ 644
$ 752
Other Information
Operational cash flow used for operating leases
$ 733
$ 781
ROU assets obtained in exchange for lease liabilities
800
234
Weighted -average remaining lease term (in years)
2.22
2.54
Weighted -average discount rate
7.76 %
6.31 %
Future
lease payments under non-cancelable leases as of December 31, 2023 were as follows (in thousands):
Schedule of Future Commitments and Sublease Income
Years ending December 31,
Future lease commitments
2024
779
2025
587
2026
238
2027
31
Thereafter
-
Total future minimum lease payments
$ 1,635
Less imputed interest
$ ( 140 )
Total lease liability
$ 1,495
Schedule
of Operating Lease Liability
Reported as:
December 31, 2023
Operating lease liability, current
$ 691
Operating lease liability, non-current
804
Total
1,495
Ameluz LSA Sales Commitment
If we fail to earn
$ 150
million in revenues from Ameluz ®
and t he RhodoLED ® lamp
series over the preceding five (5) year period leading to the Ameluz LSA’s termination
date (either fifteen (15) years from the date of the Amended and Restated License and Supply Agreement, dated June 16, 2021 or any later
termination date following the automatic renewal of this Agreement), Biofrontera Pharma has the right to terminate the Ameluz LSA by
providing one (1) year written notice. See Note 25, Subsequent Events, Amendments to the Ameluz LSA.
Milestone
payments with Ferrer Internacional S.A.
Under
the Xepi LSA, we are obligated to make payments to Ferrer upon the occurrence of certain milestones. Specifically, we must pay
Ferrer i) $ 2,000,000
upon the first occasion when annual net sales of Xepi ® under the Xepi LSA exceed $ 25,000,000 ,
and ii) $ 4,000,000
upon the first occasion annual net sales of Xepi ® under the Xepi LSA exceed $ 50,000,000 .
No payments were made in 2023 or 2022 related to Xepi ® milestones.
Legal
proceedings
At
each reporting date, the Company evaluates whether or not a potential loss amount or a potential range of loss is probable and reasonably
estimable under the provisions of FASB ASC Topic 450, Contingencies . The Company expenses as incurred the legal costs related
to such legal proceedings.
F- 30
Settlement
Agreement with DUSA Pharmaceuticals Inc.
On
November 29, 2021, the Company entered into a settlement and release agreement with respect to a lawsuit filed March 23, 2018 in the
United States District Court for the District of Massachusetts in which we were alleged to have infringed on certain patents and
misappropriated certain trade secrets. In the settlement, the Company and Biofrontera AG together agreed to make an aggregate
payment of $ 22.5
million and engage a forensic expert to destroy data at issue in the litigation to settle the claims in the litigation. On September
13, 2023, we were served with a new complaint filed by DUSA Pharmaceuticals Inc. See DUSA – 2023 Legal Claim section below for
details.
As
of December 31, 2023, we have reflected a legal settlement liability in the amount of $ 0.4
million for the remaining payments due under the settlement for the estimated remaining cost of the forensic expert and a
related receivable from related party of $ 2.8
million (presented net in accounts payable, related party) for the remaining legal settlement costs to be reimbursed in accordance
with the Settlement Allocation Agreement, which provided that the settlement payments, including the cost of the forensic expert,
would first be made by the Company and then reimbursed by Biofrontera AG for its share.
Settlement
Agreement with Biofrontera AG
Pursuant
to the terms of that certain Settlement Agreement, dated as of April 11, 2023, among the Company, Biofrontera AG and certain current
and former directors of the Company (the “AG Settlement Agreement”), the Company has taken or committed, among other
things, to take the following actions:
●
On July 7, 2023, in connection with the AG Settlement
Agreement, Board appointed Heikki Lanckriet to the Board. Mr. Lanckriet will serve as a Class I Director
to hold office for a term expiring at the annual meeting of the Company’s stockholders for fiscal year 2025. Mr. Lanckriet’s
term as director began upon his appointment at the July 7, 2023 meeting.
●
The Company will begin a
search, pursuant to the conditions set forth in the AG Settlement Agreement including a strike right granted to the aforementioned
director nominated by Biofrontera AG, for an additional director candidate, who is fully independent from Biofrontera AG, Deutsche
Balaton Aktiengesellschaft and any of their respective affiliates, to be nominated for election as a Class II
Director at the Company’s 2024 annual meeting of stockholders.
●
The Board will increase its size to seven members, including
the two directors appointed and elected pursuant to the AG Settlement Agreement as noted above.
In
addition, the AG Settlement Agreement contains provisions to maintain Biofrontera AG’s representation on the Board as long as
it holds at least 20% of the Company’s outstanding common stock and to limit further increases in the size of the Board or
changes to the Company’s stockholder rights plan. Under the AG Settlement Agreement, Biofrontera AG also agrees, subject to
certain conditions, to vote in support of the directors nominated by, and the proposals recommended by, the Board. With the closing
of the Securities Purchase Agreement, dated February 19, 2024 (see Note 25. Subsequent Events), Biofrontera AG ceased to own
at least 20 % of our common stock outstanding. Accordingly, if Biofrontera AG does not acquire sufficient shares of our common stock
to own at least 20% within 30 days from the date of notice, February 26, 2024, the Board representation provisions, and the
standstill/voting provisions noted above shall terminate. Our Related Party Transaction Committee has elected to waive the
requirement that AG must cause its sitting non-independent director, Heikki Lanckriet, to resign from his position of
director.
DUSA – 2023 Legal
Claim
On
September 13, 2023, Biofrontera was served with a complaint filed in United Stated District Court for the District of Massachusetts by
DUSA Pharmaceuticals, Inc., Sun Pharmaceutical Industries, Inc., and Sun Pharmaceutical Industries LTD (collectively “DUSA”
or “Plaintiffs”) in which DUSA alleges breach of contract, violation of the Lanham Act, and unfair trade practices. All claims
stem from allegations that Biofrontera has promoted its Ameluz product in a manner that is inconsistent with its approved FDA labeling.
Though this complaint was originally filed in the U.S. District Court for the District of Massachusetts, this matter has been transferred
by agreement of the parties to the U.S. District Court for the District of New Jersey.
The
Company denies the Plaintiffs’ claims and intends to defend these matters vigorously. Based on the Company’s assessment of
the facts underlying the above claims, the uncertainty of litigation and the preliminary stage of the case, the Company cannot estimate
the possibility of a material loss, nor the potential range of loss that may result from this action. If the final resolution of the
matter is adverse to the Company, it could have a material impact on the Company’s financial position, results of operations, or
cash flows.
24.
Retirement Plan
The
Company has a defined-contribution plan under Section 401(k) of Internal Revenue Code (the “401(k) Plan”). The 401(k) Plan
covers all employees who meet defined minimum age and service requirements and allows participants to defer a portion of their annual
compensation on a pre-tax basis. The Company matches 50% of employee contributions up to a maximum of 6% of employees’ salary.
Matching
contribution costs paid by the Company were $ 0.3 million and $ 0.2 million for the years ended December 31, 2023 and 2022, respectively.
25.
Subsequent Events
We
have completed an evaluation of subsequent events after the balance sheet date of December 31, 2023 through the date this Annual Report
on Form 10- K was filed with the SEC.
Termination
of Loan Agreement
Effective
as of January 4, 2024, we voluntarily terminated the Loan Agreement (See Note 16. Debt) .
We repaid the outstanding principal balance on the revolving line of credit of approximately $ 194,000
and paid a termination fee of $ 150,000
in connection with the early termination of the revolving line of credit.
Exercise of 2023 Pre-Funded Warrants
On January 8, 2024 and February 2, 2024, an investor exercised 167,000 and 888,000 the 2023 Pre-Funded Warrants,
respectively and purchased a total of 1,055,000 shares of common stock at an exercise price of $ .0001 per share, resulting in
negligible net proceeds,
Notice
from Nasdaq
On
November 22, 2023, we received a letter (the “Notice”) from the Listing Qualifications Staff of Nasdaq notifying
us that, because our stockholders’ equity as reported in our Quarterly Report on Form 10-Q for the period ended September 30, 2023
was $1,038,000, we are no longer in compliance with the continued listing requirement under Nasdaq Listing Rule 5550(b)(1), which requires
that a listed company’s stockholders’ equity be at least $2,500,000. Additionally, as of the date of the Notice, the Company
did not meet either of the alternative requirements of maintaining a market value of listed securities of $35 million or achieving a
net income from continuing operations of $500,000 in the most recently completed fiscal year or in two of the last three most recently
completed fiscal years. As a result, as of the date of this Form 10-K, we do not satisfy Nasdaq Marketplace Rule 5550(b) .
We
submitted a compliance plan to Nasdaq on January 8, 2024. The compliance plan was accepted and we were granted 180 calendar days from
November 22, 2023 to evidence compliance.
Amendments
to the Ameluz LSA
On
January 29, 2024, we entered into an amendment and restatement (the “Amendment”), effective January 26, 2024 , of the
Ameluz LSA. The Amendment modifies a schedule of payments in relation to various financial obligations among the Company, Biofrontera
Pharma, Biofrontera Bioscience, and Biofrontera AG, including terms relating to payments by the Company to Biofrontera Pharma for purchases
of Licensed Products (as that term is defined in the Ameluz LSA) under the Ameluz LSA. Among other things, the Addendum provides that
payment that was due from the Company on January 31, 2024 be deferred to February 29, 2024.
F- 31
On
February 19, 2024, we entered into the Second A&R Ameluz LSA,
effective as of February 13, 2024, by and among the Company, Biofrontera Pharma, and Biofrontera Bioscience. The Second A&R Ameluz LSA amends
and restates the Ameluz LSA, originally dated as of October 1, 2016 which was previously amended on July 1, 2019, June 16, 2021, October
8, 2021, December 5, 2023 and January 26, 2024.
Among
other things, the Second A&R Ameluz LSA has been amended to (i)
change the Transfer Price (as defined in the Second A&R Ameluz LSA) to 25% through 2025 and then increasing over time pursuant
to the schedule set forth in the Second A&R Ameluz LSA to a maximum of 35% starting in 2032, subject to a minimum dollar amount
per unit, from the previous Transfer Price of 50% of annual revenue up to $30 million, and then decreasing on further sales until
reaching 30% of annual revenue at and above $50 million, (ii) provide for the transfer of responsibilities for Ongoing Trials (as
defined in the Second A&R Ameluz LSA) on or before June 1, 2024, including the Company assuming related contracts and
transferring key personnel from Pharma and Bioscience to the Company, and (iii) make the failure to achieve the applicable Annual
Minimum Sales (as defined in the Second A&R Ameluz LSA) a termination event in certain circumstances, unless waived by
Biofrontera Pharma and Biofrontera Bioscience. The Second A&R Ameluz LSA also includes an Addendum to the Second A&R Ameluz
LSA which modifies a schedule of payments in relation to various financial obligations among the Company, Biofrontera Pharma,
Biofrontera Bioscience, and Biofrontera AG, including terms relating to payments by the Company to Biofrontera Pharma for purchases
of Licensed Products (as that term is defined in the Second A&R Ameluz LSA) under the Second A&R Ameluz
LSA. Based on the most current budget projections, we expect to order Ameluz
to be delivered in Q4 2024, and therefore, the positive effects of the Second A&R Ameluz LSA amendment will not be realized until
then.
In
connection with the Second A&R Ameluz LSA, the Company entered into a Release of Claims, dated February 13, 2024, by and among
the Company, Biofrontera Pharma and Biofrontera Bioscience, pursuant to which the Company agreed to release Biofrontera Pharma and
Biofrontera Bioscience from all claims and liabilities arising out of or relating to any failure by Biofrontera Pharma and
Biofrontera Bioscience to perform certain obligations under the Second A&R Ameluz LSA with respect to clinical trials that the Company
will assume responsibility for under the Second A&R Ameluz LSA.
Voluntary
Product Recall of Limited Lots of Ameluz®
On
February 9, 2024, we were notified that our Ameluz Licensor, had initiated a voluntary recall of a limited number of lots of Ameluz®
due to a manufacturing defect in the impacted product’s packaging, which is provided by an unaffiliated supplier. In its communication,
the Ameluz Licensor confirmed that the recalled product is not likely to cause adverse health consequences. We have notified all impacted
physician customers of this recall and have arranged for the prompt replacement of the recalled products. There were no sales of recalled
product for the year ended December 31, 2023. See Note 9. Inventories for impact to inventory as of December 31, 2023.
Pursuant
to the Ameluz LSA, the Company will not bear any financial responsibility for the costs associated with this recall. As such, the Company
does not anticipate a material financial impact on its business as a result of the recall.
Securities Purchase Agreement
for Series B Convertible Preferred
On February 19, 2024, we entered
into a securities purchase agreement (the “Preferred Purchase Agreement”) with certain accredited investors (the “ Preferred
Investors ”), pursuant to which the Company agreed to issue and sell, in a private placement (the “ Offering ”),
(i) 6,586
shares of Series B-1 Convertible Preferred Stock, par value $ 0.001
per share (the “ Series B-1 Preferred Stock ”), and (ii) warrants (the “ Preferred Warrants ”)
to purchase shares of Series B-3 Convertible Preferred Stock, par value $ 0.001
per share (the “ Series B-3 Preferred Stock ”) for an aggregate offering price of $ 8.0
million. Each share of Series B-1 Preferred Stock was sold for $ 1,000
per share and the consideration for each Preferred Warrant was $ 0.125
per share of common stock that each share of Series B-3 Preferred Stock may be converted into. The net proceeds of the Offering were approximately $ 7.2 million, after deducting fees paid to the placement agent
and other estimated offering expenses payable by the Company. The Company intends to use the net proceeds from the Offering for working
capital purposes and other general corporate purposes and ongoing activities related to expediting the development and approval of additional
indications for Ameluz®.
The aggregate exercise price of the Preferred
Warrants is approximately $ 8.0
million, exercisable for an aggregate of 8,000
shares of Series B-3 Preferred Stock commencing on the Exercisability Date (as defined in the Form of Preferred Warrant) until the
earlier of (i) 5 days following the date of completion of (A) the Company’s public
announcement of (I) at least 95% of the Company’s territory managers, medical science liaisons, and reimbursement
employees are using the Company’s customer relationship management system routinely or on a performance improvement plan and
(II) the Company’s revenue for the period starting on January 1, 2024 and ending no earlier than April 30, 2024 excluding
revenue from related parties (including Biofrontera AG) is at least 5% higher than the Company’s revenue excluding revenue
from related parties (including Biofrontera AG) for the corresponding period of the same length, starting on January 1,
2023, which announcement shall be made promptly after certification by the
Company’s board of directors that such targets have been completed, and (B) the Stockholder Approval (as defined below) and
(C) the effectiveness of a registration statement with the U.S. Securities and Exchange Commission covering the resale of the Common
Stock underlying all shares of Series B-3 Preferred Stock (as defined below) and (ii) February 22, 2027.
Subject to the terms and limitations contained in the Certificate of Designation,
the shares of the Series B-1 Preferred Stock issued in the Offering are immediately convertible and the Series B-3 Preferred Stock issuable
upon exercise of the Warrants issued in the Offering will not become convertible until the Company’s stockholders approve (i) the
issuance of all Common Stock issuable upon conversion of the Issued Preferred Stock and the Series B-3 Preferred Stock or the Series B-3
Preferred Stock upon exercise of the Preferred Warrants to the extent required under the Nasdaq listing rules, (iii) an increase to the
Company’s authorized share capital (collectively, the “Stockholder Approval”).
Pursuant to the Preferred Purchase Agreement and as
soon as practicable following the date of the Stockholder Approval, the Company shall appoint two independent directors to the Company’s
Board who are designated by Rosalind Advisors, Inc.
On February 22, 2024, concurrent with the
closing of the Offering, each purchaser delivered a notice of initial conversion requesting that the Company convert the Series B-1
Preferred Stock they had acquired in the Offering up to the Cap (as defined in the Certificate of Designation) for each purchaser.
As a result of this conversion, the Company issued 2,516,785 shares of the Company’s common stock to the purchasers, and as of
February 22, 2024, the total number of the Company’s outstanding shares of common stock is 5,089,413 and the total number of
the Company’s outstanding shares of Series B-1 Convertible Preferred Stock is 4,806 , with 6,793,893 shares of common stock
issuable upon conversion of the Series B-1 Preferred. Upon obtaining the Stockholder Approval, there will be 11,309,019 shares of common stock issuable upon conversion
of all of the Series B-3 Convertible Preferred Stock, that may be acquired upon exercise of the Warrants.
Amendment to Articles
of Incorporation - Series B Preferred Stock
Pursuant to the terms of the Preferred Purchase
Agreement, on February 20, 2024, the Company filed the Certificate of Designation with the Delaware Secretary of State designating 6,586
shares of its authorized and unissued preferred stock as Series B-1 Preferred Stock, 6,586
shares as Series B-2 Preferred Stock and 8,000
shares as Series B-3 Convertible Preferred Stock, each with a stated value of $ 1,000
per share. The Certificate of Designation sets forth the rights, preferences and limitations of the shares of Series B Preferred
Stock. The company will need to increase the number of authorized shares from the current 15,000,000 in order to have enough
common shares available to allow for the conversion of the B-2 and B-3 Preferred Stock. The Board of Directors has approved an increase
of authorized shares up to 35,000,000 on March 4, 2024, subject to shareholder approval.
F- 32
The
following is a summary of the terms of the Series B Preferred Stock:
Voting
Rights . Subject to certain limitations described in the Certificate of Designation, the Series B Preferred Stock is voting
stock. Holders of the Series B Preferred Stock are entitled to vote together with the Common Stock on an as-if-converted-to-Common-Stock
basis. Holders of Common Stock are entitled to one vote for each share of Common Stock held on all matters submitted to a vote of stockholders.
Accordingly, holders of Series B Preferred Stock will be entitled to one vote for each whole share of Common Stock into which their Series
B Preferred Stock is then-convertible on all matters submitted to a vote of stockholders.
Unless
and until the Company has obtained the Stockholder Approval, the number of shares of Common Stock that shall be deemed issued upon conversion
of the Series B Preferred Stock (for purposes of calculating the number of aggregate votes that the holders of Series B Preferred Stock
are entitled to on an as-converted basis) will be equal to that number of shares equal to 9.9 % of the Company’s outstanding Common
Stock as of the Signing Date (excluding for purposes of the calculation, any securities issued on the Signing Date) (the “ Cap ”),
which each such holder being able to vote the number of shares of Series B Preferred Stock held by it relative to the total number of
shares of Series B Preferred Stock then outstanding multiplied by the Cap. Notwithstanding the foregoing, the holders of the Series B
Preferred Stock are not entitled to vote together with the Common Stock on an as-if-converted-to-Common-Stock-basis with regard to the
approval of the issuance of units upon conversion of the Series B-1 Preferred Stock and the issuance of all Common Stock upon conversion
of the Series B Preferred Stock.
Conversion . Prior
to the Stockholder Approval, the Series B Preferred Stock is not convertible in excess of the Cap. Following the Stockholder Approval,
each share of Series B-1 Preferred Stock will automatically convert into either Common Stock or, to the extent the conversion would cause
a holder to exceed their beneficial ownership limitation, shares of Series B-2 Preferred Stock.
Liquidation .
Prior to the Stockholder Approval, in the event of any voluntary or involuntary liquidation, dissolution or winding up of the Company,
including a change of control transaction, or Deemed Liquidation Event (any such event, a “ Liquidation ”) the holders
of shares of Series B Preferred Stock then outstanding shall be entitled to be paid out of the assets of the Company available for distribution
to its stockholders, and in the event of a Deemed Liquidation Event, the holders of shares of Series B Preferred Stock then outstanding
shall be entitled to be paid out of the consideration payable to stockholders in such Deemed Liquidation Event or the other proceeds
available for distribution to stockholders, before any payment shall be made to the holders of any other shares of capital stock of the
Company by reason of their ownership thereof, an amount per share equal to the greater of (i) three times the Original Per Share Price,
together with any dividends accrued but unpaid thereon (the “ Liquidation Preference ”) or (ii) such amount per share
as would have been payable had all shares of Series B Preferred Stock been converted into Common Stock (without regard to any limitations
on conversion set forth in the Certificate of Designation or otherwise) immediately prior to such Liquidation (the amount payable pursuant
to this sentence is hereinafter referred to as the “ Series B Liquidation Amount ”). If upon any such Liquidation, the
assets of the Company available for distribution to its stockholders shall be insufficient to pay the holders of shares of Series B Preferred
Stock the full Liquidation Preference, the holders of shares of Series B Preferred Stock shall share ratably in any distribution of the
assets available for distribution in proportion to the respective amounts which would otherwise be payable in respect of the shares held
by them upon such distribution if all amounts payable on or with respect to such shares were paid in full. After the payment in full
of all Series B Liquidation Amount, the remaining assets of the Company available for distribution to its stockholders or, in the case
of a Deemed Liquidation Event, the consideration not payable to the holders of shares of Series B Preferred Stock pursuant to the Certificate
of Designation shall be distributed among the holders of shares of Common Stock, pro rata based on the number of shares held by each
such holder.
Following
the Stockholder Approval, upon any Liquidation, the assets of the Company available for distribution to its stockholders shall be distributed
among the holders of the shares of Series B Preferred Stock and Common Stock, pro rata based on the number of shares held by each such
holder, treating for this purpose all shares of Series B Preferred Stock as if they had been converted to Common Stock pursuant to the
terms of the Certificate of Designation immediately prior to such Liquidation, without regard to any limitations on conversion set forth
in the Certificate of Designation or otherwise.
Redemption .
Unless prohibited by Delaware law governing distributions to stockholders, in the event the Stockholder Approval is not obtained within
one year following the Issuance Date, shares of Series B-1 Preferred Stock shall be redeemed by the Company at a price equal to the then
Liquidation Preference at any time for up to three years following the Issuance Date commencing not more than 60 days after receipt by
the Company at any time on or after the one year anniversary of the Issuance Date of written notice from the holders of a majority of
the then outstanding shares of Series B-1 Preferred Stock, voting together as a single class (the “ Redemption Request ”)
requesting redemption of all shares of Series B-1 Preferred Stock (such date, the “ Redemption Date ”). Upon receipt
of a Redemption Request, the Company shall apply all of its assets to any such redemption, and to no other corporate purpose, except
to the extent prohibited by Delaware law governing distributions to stockholders. On the Redemption Date, the Company shall redeem, on
a pro rata basis in accordance with the number of shares of Series B-1 Preferred Stock owned by each holder, the total number of shares
of Series B-1 Preferred Stock outstanding immediately prior to the Redemption Date; provided, however, that Excluded Shares (as defined
in the Certificate of Designation) shall not be redeemed and shall be excluded from the calculations set forth in this sentence. If,
on the Redemption Date, Delaware law governing distributions to stockholders prevents the Company from redeeming all shares of Series
B-1 Preferred Stock to be redeemed, the Company shall ratably redeem the maximum number of shares that it may redeem consistent with
such law, and shall redeem the remaining shares as soon as it may lawfully do so under such law.
Participation
Right . For a period of one year following closing of the transactions, the purchasers will have the right to participate
as an investor in any securities offering consummated by the Company.
F- 33
Item
9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosures
None.