1 unchanged sentence
CONSOLIDATED BALANCE SHEETS
−Removed: and cash equivalents
−Removed: in Eton Pharmaceuticals
−Removed: receivable, net
−Removed: expenses and other current assets
Current assets
−Removed: plant and equipment, net
−Removed: software costs, net
−Removed: lease right-of-use assets, net
+Added: Cash and cash equivalents
+Added: Investment in Eton Pharmaceuticals
+Added: Accounts receivable, net
+Added: Prepaid expenses and other current assets
+Added: Total current assets
+Added: Property, plant and equipment, net
+Added: Capitalized software costs, net
+Added: Operating lease right-of-use assets, net
+Added: Intangible assets, net
$ 306,630,000
$ 312,164,000
−Removed: AND STOCKHOLDERS’ EQUITY
−Removed: payable and accrued expenses
−Removed: rebates and copay assistance
−Removed: payroll and related liabilities
−Removed: revenue and customer deposits
−Removed: portion of operating lease obligations
+Added: LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities
−Removed: lease obligations, net of current portion
−Removed: expenses, net of current portion
−Removed: payable, net of unamortized debt discount
−Removed: and contingencies
−Removed: STOCKHOLDERS’
−Removed: stock, $ 0.001 par value, 50,000,000 shares authorized, 35,380,955 and 35,168,260 shares issued and outstanding at March 31, 2024
−Removed: and December 31, 2023, respectively
−Removed: paid-in capital
+Added: Accounts payable and accrued expenses
+Added: Accrued rebates and copay assistance
+Added: Accrued payroll and related liabilities
+Added: Deferred revenue and customer deposits
+Added: Current portion of operating lease obligations
+Added: Total current liabilities
+Added: Operating lease obligations, net of current portion
+Added: Accrued expenses, net of current portion
+Added: Deferred tax liability
+Added: Notes payable, net of unamortized debt discount
+Added: TOTAL LIABILITIES
+Added: Commitments and contingencies
+Added: STOCKHOLDERS’ EQUITY
+Added: Common stock, $ 0.001 par value, 50,000,000 shares authorized, 35,479,492 and 35,168,260 shares issued
+Added: and outstanding at June 30, 2024 and December 31, 2023, respectively
+Added: Additional paid-in capital
+Added: Accumulated deficit
( 153,942,000 )
( 133,904,000 )
−Removed: STOCKHOLDERS’ EQUITY
−Removed: Noncontrolling
+Added: TOTAL HARROW, INC.
STOCKHOLDERS’ EQUITY
−Removed: LIABILITIES AND STOCKHOLDERS’ EQUITY
+Added: Noncontrolling interests
+Added: TOTAL STOCKHOLDERS’ EQUITY
+Added: TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
$ 306,630,000
1 unchanged sentence
accompanying notes are an integral part of these condensed consolidated financial statements
−Removed: UNAUDITED CONDENSED
−Removed: CONSOLIDATED STATEMENTS OF OPERATIONS
+Added: CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
For the Three Months Ended
+Added: For the Six Months Ended
Product sales, net
4 unchanged sentences
( 10,000,000 )
+Added: ( 23,092,000 )
+Added: ( 18,271,000 )
Operating expenses:
2 unchanged sentences
Total operating expenses
−Removed: (Loss)income from operations
+Added: Income (loss) from operations
( 5,398,000 )
3 unchanged sentences
( 5,704,000 )
+Added: ( 10,886,000 )
+Added: ( 10,451,000 )
Investment (loss) gain from Eton Pharmaceuticals
( 1,923,000 )
+Added: ( 3,171,000 )
Loss on extinguishment of debt
( 5,465,000 )
−Removed: Other income, net
+Added: Other income (expenses), net
Total other expense, net
1 unchanged sentence
( 6,596,000 )
−Removed: Loss before income tax expense
( 13,985,000 )
( 14,737,000 )
−Removed: Income tax benefit
+Added: Loss before income taxes
( 5,818,000 )
( 4,244,000 )
+Added: ( 19,383,000 )
+Added: ( 11,175,000 )
+Added: Income tax (expense) benefit
+Added: $ ( 6,473,000 )
+Added: $ ( 4,229,000 )
+Added: $ ( 20,038,000 )
+Added: $ ( 10,872,000 )
Basic and diluted net loss per share of common stock
−Removed: Weighted average number of shares of common stock outstanding, basic and
−Removed: The accompanying notes are an integral part of these unaudited condensed consolidated financial statements
−Removed: UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
−Removed: For the Three Months Ended March 31, 2024 and 2023
+Added: Weighted average number of shares of common stock outstanding, basic and diluted
+Added: accompanying notes are an integral part of these unaudited condensed consolidated financial statements
+Added: CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
+Added: the periods ended June 30, 2024 and 2023
Noncontrolling
6 unchanged sentences
Issuance of common stock in connection with:
+Added: Exercise of consultant stock-based options
Exercise of employee stock-based options
−Removed: Vesting of RSUs
+Added: Vesting of RSUs and PSUs
Shares withheld related to net share settlement of equity awards
+Added: ( 1,698,000 )
+Added: ( 1,698,000 )
+Added: ( 1,698,000 )
Stock-based compensation expense
2 unchanged sentences
( 10,872,000 )
−Removed: Balance at March 31, 2023
+Added: Balance at June 30, 2023
$ 142,742,000
1 unchanged sentence
$ ( 355,000 )
−Removed: Noncontrolling
−Removed: Stockholders’
−Removed: Stockholders’
Balance at December 31, 2023
2 unchanged sentences
$ ( 355,000 )
+Added: Issuance of common stock in connection with:
+Added: Exercise of employee stock-based options
+Added: Vesting of RSUs
+Added: Shares withheld related to net share settlement of equity awards
( 1,157,000 )
1 unchanged sentence
( 1,157,000 )
+Added: Stock-based compensation expense
+Added: ( 20,038,000 )
+Added: ( 20,038,000 )
+Added: ( 20,038,000 )
+Added: Balance at June 30, 2024
+Added: $ 212,439,000
+Added: $ ( 153,942,000 )
+Added: $ ( 355,000 )
+Added: Noncontrolling
+Added: Stockholders’
+Added: Stockholders’
+Added: Balance at March 31, 2023
+Added: $ 137,989,000
+Added: $ ( 116,136,000 )
+Added: $ ( 355,000 )
Issuance of common stock in connection with:
+Added: Exercise of consultant stock-based options
Exercise of employee stock-based options
1 unchanged sentence
Shares withheld related to net share settlement of equity awards
+Added: Stock-based compensation expense
( 4,229,000 )
1 unchanged sentence
( 4,229,000 )
−Removed: Stock-based compensation expense
+Added: Balance at June 30, 2023
$ 142,742,000
8 unchanged sentences
$ ( 355,000 )
+Added: Issuance of common stock in connection with:
+Added: Exercise of employee stock-based options
+Added: Vesting of RSUs
+Added: Stock-based compensation expense
+Added: ( 6,473,000 )
+Added: ( 6,473,000 )
+Added: ( 6,473,000 )
+Added: Balance at June 30, 2024
+Added: $ 212,439,000
+Added: $ ( 153,942,000 )
+Added: $ ( 355,000 )
+Added: $ 212,439,000
+Added: $ ( 153,942,000 )
+Added: $ ( 355,000 )
accompanying notes are an integral part of these unaudited condensed consolidated financial statements
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
−Removed: For the Three Months Ended
+Added: For the Six Months Ended
CASH FLOWS FROM OPERATING ACTIVITIES
16 unchanged sentences
( 12,038,000 )
+Added: ( 2,014,000 )
Prepaid expenses and other current assets
Accounts payable, accrued expenses, accrued rebates and copay assistance
−Removed: ( 8,939,000 )
Accrued payroll and related liabilities
−Removed: ( 1,111,000 )
Deferred revenue and customer deposits
3 unchanged sentences
CASH FLOWS FROM INVESTING ACTIVITIES
+Added: Net proceeds on sale of Eton Pharmaceuticals
Investment in patent and trademark assets
2 unchanged sentences
Purchases of property, plant and equipment
−Removed: NET CASH USED IN INVESTING ACTIVITIES
+Added: NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES
( 132,219,000 )
2 unchanged sentences
Proceeds from Oaktree Loan, net of costs
+Added: Payment of debt issuance costs
Payment of payroll taxes upon vesting of PSUs, RSUs and exercise of stock options
10 unchanged sentences
( 73,516,000 )
−Removed: CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
+Added: CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
CASH AND CASH EQUIVALENTS AT END OF PERIOD
7 unchanged sentences
accounts payable and accrued expenses
+Added: Purchase of property, plant and equipment included in
+Added: accounts payable and accrued expenses
Right-of-use assets obtained in exchange for new operating lease obligations
Income taxes owed for exercise of options
−Removed: Insurance premium financed
accompanying notes are an integral part of these unaudited condensed consolidated financial statements
TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
−Removed: the Three Months Ended March 31, 2024 and 2023
+Added: the Three and Six Months Ended June 30, 2024 and 2023
DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION
6 unchanged sentences
of prescription and non-prescription pharmaceutical products accessible and affordable to millions of Americans each year.
−Removed: owns commercial rights to one of the largest portfolios of branded ophthalmic pharmaceutical products in the U.S.
−Removed: that are marketed under
−Removed: its Harrow name.
+Added: owns commercial rights to one of the largest portfolios of branded ophthalmic pharmaceutical products in the U.S, all of which are marketed
+Added: under its Harrow name.
The Company also owns and operates ImprimisRx, one of the nation’s leading ophthalmology-focused pharmaceutical-compounding
−Removed: Company owns non-controlling equity interests in Surface Ophthalmics, Inc.
−Removed: (“Surface”) and Melt Pharmaceuticals, Inc.
−Removed: both companies that began as subsidiaries of Harrow.
−Removed: Harrow also owns royalty rights in various drug candidates being developed by Surface
of Presentation
7 unchanged sentences
adjustments) considered necessary for a fair presentation have been included.
−Removed: Operating results for the three months ended March 31,
+Added: Operating results for the three and six months ended June
30, 2024 are not necessarily indicative of the results that may be expected for the year ending December 31, 2024 or for any other period.
1 unchanged sentence
Annual Report on Form 10-K for the year ended December 31, 2023.
−Removed: accompanying unaudited condensed consolidated financial statements include the accounts of the Company and its wholly owned and majority-owned
−Removed: subsidiaries.
+Added: accompanying unaudited condensed consolidated financial statements include the accounts of the Company and its wholly-owned and majority-
+Added: owned subsidiaries.
consolidates entities in which it has a controlling financial interest.
6 unchanged sentences
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
−Removed: following represents an update for the three months ended March 31, 2024 to the significant accounting policies described in the Company’s
−Removed: Annual Report on Form 10-K for the year ended December 31, 2023.
+Added: following represents an update for the three and six months ended June 30, 2024 to the significant accounting policies described in the
+Added: Company’s Annual Report on Form 10-K for the year ended December 31, 2023.
Uncertainties and Liquidity
4 unchanged sentences
of operations.
+Added: Company estimates and records a provision for its expected credit losses related to its financial instruments, including its trade receivables.
+Added: Management considers historical collection rates, the current financial status of the Company’s customers, macroeconomic factors,
+Added: and other industry-specific factors when evaluating for current expected credit losses.
+Added: Forward-looking information is also considered
+Added: in the evaluation of current expected credit losses.
+Added: However, because of the short time to the expected receipt of accounts receivable,
+Added: management believes that the carrying value, net of expected losses, approximates fair value and therefore, relies more on historical
+Added: and current analysis of such financial instruments, including its trade receivables.
+Added: determine the provision for credit losses for accounts receivable, the Company has disaggregated its accounts receivable by class of
+Added: customer at the business component level, as management determined that risk profile of the Company’s customers is consistent based
+Added: on the type and industry in which they operate, mainly in the pharmaceuticals industry.
+Added: Each business component is analyzed for estimated
+Added: credit losses individually.
+Added: In doing so, the Company establishes a historical loss matrix, based on the previous collections of accounts
+Added: receivable by the age of such receivables, and evaluates the current and forecasted financial position of its customers, as available.
+Added: Further, the Company considers macroeconomic factors and the status of the pharmaceuticals industry to estimate if there are current
+Added: expected credit losses within its trade receivables based on the trends of the Company’s expectation of the future status of such
+Added: economic and industry-specific factors.
+Added: Also, specific allowance amounts are established based on review of outstanding invoices to record
+Added: the appropriate provision for customers that have a higher probability of default.
+Added: accounts receivable balance on the Company’s condensed consolidated balance sheet as of June 30, 2024 was $ 52,727,000 , net of $ 235,000
+Added: of allowances.
+Added: The following table provides a roll-forward of the allowance for credit losses that is deducted from the amortized cost
+Added: basis of accounts receivable to present the net amount expected to be collected at June 30, 2024:
+Added: OF ACCOUNTS RECEIVABLE ALLOWANCE OF CREDIT LOSS
+Added: Balance at January 1, 2024
+Added: Change in expected credit losses
+Added: Write-offs, net of recoveries
+Added: Balance at June 30, 2024
Value Measurements
16 unchanged sentences
would relate to forecasts of future earnings and cash flows used in a discounted future cash flows method.
−Removed: March 31, 2024 and December 31, 2023, the Company measured its investment in Eton Pharmaceuticals, Inc.
−Removed: (“Eton”) on a recurring
−Removed: The Company’s investment in Eton is classified as Level 1 as the fair value is determined using quoted market prices in
−Removed: active markets for the same securities.
−Removed: As of March 31, 2024 and December 31, 2023, the fair market value of the Company’s investment
−Removed: in Eton was $ 7,433,000 and $ 8,681,000 , respectively.
−Removed: The Company sold its remaining interest in April 2024 (see Note 16).
+Added: December 31, 2023, the Company measured its investment in Eton Pharmaceuticals, Inc.
+Added: (“Eton”) on a recurring basis.
+Added: The Company’s
+Added: investment in Eton was classified as a Level 1 as the fair value was determined using quoted market prices in active markets for the
+Added: same securities.
+Added: As of December 31, 2023, the fair market value of the Company’s investment in Eton was $ 8,681,000 .
+Added: In April 2024,
+Added: the Company sold all 1,982,000 shares of common stock it held of Eton in a block trade at a gross price of $ 3.00 per share.
+Added: After deducting
+Added: trading expenses and commissions of approximately $ 436,000 , the Company received net proceeds of $ 5,510,000 and recorded a loss of $ 3,171,000
+Added: related to the sale of its investment in Eton.
Company’s 2026 Notes (as defined in Note 11) are carried at face value, including the unamortized premium, less unamortized debt
8 unchanged sentences
OF ESTIMATED FAIR VALUE
−Removed: March 31, 2024
+Added: June 30, 2024
December 31, 2023
12 unchanged sentences
common stockholders for the period by the weighted average number of common and common equivalent shares, such as stock options, restricted
−Removed: stock units (“RSUs”), performance stock units (“PSUs”), and warrants, outstanding during the period.
−Removed: Common equivalent
−Removed: shares (using the treasury stock method) from stock options, unvested RSUs, unvested PSUs and warrants were 4,318,057 and 4,750,340 at
−Removed: March 31, 2024 and 2023, respectively, and are excluded in the calculation of diluted net loss per common share for the periods presented,
+Added: stock units (“RSUs”), and market-based vesting performance stock units (“PSUs”) outstanding during the period.
+Added: Common equivalent shares (using the treasury stock method) from stock options, unvested RSUs, and unvested PSUs were 4,488,940 and 6,131,026
+Added: at June 30, 2024 and 2023, respectively, and are excluded in the calculation of diluted net loss per common share for the periods presented
because the effect is anti-dilutive.
Included in the basic and diluted net loss per share calculation were RSUs awarded to directors
−Removed: that had vested, but the issuance and delivery of the shares are deferred until the director resigns.
−Removed: The number of shares underlying
−Removed: vested RSUs at March 31, 2024 and 2023 was 223,928 and 336,264 , respectively.
−Removed: following table shows the computation of basic net loss per share of common stock for the three months ended March 31, 2024 and 2023:
+Added: that had vested, but the issuance and delivery of the shares are deferred until the director ceases providing services.
+Added: The number of
+Added: shares underlying vested RSUs at June 30, 2024 and 2023 was 181,038 and 234,027 , respectively.
+Added: following table shows the computation of basic and diluted net loss per share of common stock:
OF BASIC NET LOSS PER SHARE OF COMMON STOCK
−Removed: For the Three Months Ended
+Added: For the Three Months Ended June 30,
+Added: For the Six Months Ended June 30,
Numerator – net loss
1 unchanged sentence
$ ( 4,229,000 )
+Added: $ ( 20,038,000 )
+Added: $ ( 10,872,000 )
Denominator – weighted average number of shares outstanding, basic and diluted
Net loss per share, basic and diluted
−Removed: Company’s effective tax rate was ( 0.11 )% and 4.16 % for the three months ended March 31, 2024 and 2023, respectively.
+Added: Company’s effective tax rate was 3.38 % and ( 2.71 ) % for the six months ended June 30, 2024 and 2023, respectively.
The Company’s
−Removed: effective tax rate for the three months ended March 31, 2024 and 2023 differs from the U.S.
−Removed: federal statutory tax rate of 21 % due to
−Removed: state taxes, permanent book-tax differences related to Internal Revenue Code of 1986, as amended (“IRC”), Section 162(m)
−Removed: excess officer compensation limitation and share-based compensation and the change in valuation allowance.
−Removed: of March 31, 2024 and December 31, 2023, there were no unrecognized tax benefits included in the condensed consolidated balance sheets
+Added: effective tax rate for the six months ended June 30, 2024 and 2023 differs from the U.S.
+Added: federal statutory tax rate of 21 % due to state
+Added: taxes, permanent book-tax differences related to Internal Revenue Code of 1986, as amended (“IRC”), Section 162(m) excess
+Added: officer compensation limitation and share-based compensation and the change in valuation allowance.
+Added: of June 30, 2024 and December 31, 2023, there were no unrecognized tax benefits included in the condensed consolidated balance sheets
that would, if recognized, affect the effective tax rate.
1 unchanged sentence
– Related Party
−Removed: Company owns 3,500,000
−Removed: shares of common stock and 2,334,256
−Removed: shares of preferred stock of Melt (representing in aggregate approximately 46 %
−Removed: of Melt’s equity interests as of March 31, 2024).
−Removed: The Company analyzes its investment in Melt and related agreements on a
−Removed: regular basis to evaluate its position of variable interests in Melt.
−Removed: The Company has determined that it does not have the ability
−Removed: to control Melt, however it has the ability to exercise significant influence over the operating and financial decisions of Melt and
−Removed: uses the equity method of accounting for this investment.
−Removed: Under this method, the Company recognizes its portion of earnings and
−Removed: losses in Melt in its consolidated financial statements and adjusts the carrying amount of its investment in Melt accordingly.
−Removed: intra-entity profits and losses are eliminated.
+Added: Company owns 3,500,000 shares of common stock and 2,334,256 shares of preferred stock of Melt (representing in aggregate approximately
+Added: 46 % of Melt’s equity interests as of June 30, 2024).
+Added: The Company analyzes its investment in Melt and related agreements on a regular
+Added: basis to evaluate its position of variable interests in Melt.
+Added: The Company has determined that it does not have the ability to control
+Added: Melt, however it has the ability to exercise significant influence over the operating and financial decisions of Melt.
+Added: Therefore the
+Added: Company uses the equity method of accounting for the Melt investment.
+Added: Under this method, the Company recognizes earnings and losses in
+Added: Melt in its consolidated financial statements and adjusts the carrying amount of its investment in Melt accordingly.
+Added: Any intra-entity
+Added: profits and losses are eliminated.
a quarterly basis, management assesses whether there are any indicators that the carrying value of the Company’s equity method
6 unchanged sentences
than temporary, the Company will recognize an impairment loss based on the estimated fair value of the equity method investments.
−Removed: Company has no other investments other than its common stock and preferred stock positions in Melt and no other requirements to advance
−Removed: funds to Melt.
−Removed: following table summarizes the Company’s investments in Melt as of March 31, 2024:
+Added: Company has no investments other than its common stock and preferred stock positions in Melt and no other requirements to advance funds
+Added: following table summarizes the Company’s investments in Melt as of June 30, 2024:
SCHEDULE OF INVESTMENT
5 unchanged sentences
Note 4 for more information and related party disclosure regarding Melt.
−Removed: Guidance Issued but Not Adopted at March 31, 2024
+Added: Guidance Issued but Not Adopted at June 30, 2024
August 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2023-05,
36 unchanged sentences
consolidated financial statements.
−Removed: Reclassifications
−Removed: prior period items and amounts have been reclassified to conform to the classifications used to prepare the condensed consolidated financial
−Removed: statements for the current period.
−Removed: These reclassifications had no material impact on the Company’s condensed consolidated financial
−Removed: position, results of operations, or cash flows as previously reported.
−Removed: Company accounts for contracts with customers in accordance with ASC 606, Revenues from Contracts with Customers .
−Removed: has three primary streams of revenue:
−Removed: (1) product revenues, including revenue recognized from sales of products through its pharmacy
−Removed: and outsourcing facility and sales of branded products to wholesalers through a third-party logistics (“3PL”) partner, (2)
−Removed: revenue recognized from transfer of acquired product sales and profits in 2023, and (3) revenue recognized from intellectual property
−Removed: licenses and related arrangements.
+Added: Company accounts for contracts with customers in accordance with ASC 606, Revenue from Contracts with Customers .
+Added: The Company has
+Added: three primary streams of revenue:
+Added: (1) product revenues, including revenue recognized from sales of products through its pharmacy and
+Added: outsourcing facility and sales of branded products to wholesalers through a third-party logistics (“3PL”) partner, (2) revenue
+Added: recognized from transfer of acquired product sales and profits, and (3) revenue recognized from intellectual property licenses
+Added: and related arrangements.
Company sells prescription medications directly through its pharmacy, outsourcing facility and 3PL partner.
54 unchanged sentences
Property License and Related Arrangements Revenues
−Removed: of March 31, 2024, the Company holds five intellectual property licenses and related arrangements pursuant to which the Company has agreed
+Added: of June 30, 2024, the Company held five intellectual property licenses and related arrangements pursuant to which the Company has agreed
to license or sell to a customer the right to access the Company’s intellectual property.
20 unchanged sentences
recognized on a straight-line basis over the applicable term.
−Removed: disaggregated by revenue source for the three months ended March 31, 2024 and 2023 consisted of the following:
+Added: disaggregated by revenue source consisted of the following:
SCHEDULE OF DISAGGREGATED REVENUE
For the Three Months Ended
+Added: For the Six Months Ended
Product sales, net
−Removed: Other revenues (including transfer of acquired product sales/profit)
+Added: Other revenues
Total revenues
−Removed: revenue and customer deposits at March 31, 2024 and December 31, 2023 were $ 112,000 and $ 75,000 , respectively.
+Added: revenue and customer deposits at June 30, 2024 and December 31, 2023 were $ 248,000 and $ 75,000 , respectively.
All deferred revenue and
−Removed: customer deposit amounts at December 31, 2023 were recognized as revenue during the three months ended March 31, 2024.
+Added: customer deposit amounts at December 31, 2023 were recognized as revenue during the six months ended June 30, 2024.
INVESTMENT IN, AND NOTE RECEIVABLE FROM MELT PHARMACEUTICALS, INC.
6 unchanged sentences
while any patent rights remain outstanding, as well as other conditions.
−Removed: February 2019, the Company entered into a Management Services Agreement (the “Melt MSA”), whereby the Company provided to
−Removed: Melt certain administrative services and support, including bookkeeping, web services and human resources related activities, and Melt
−Removed: was required to pay the Company a monthly amount of $ 10,000 .
+Added: February 2019, the Company entered into a Management Services Agreement (the “Melt MSA”), whereby the Company provided
+Added: to Melt certain administrative services and support, including bookkeeping, web services and human resources related activities, and
+Added: Melt was required to pay the Company a monthly amount of $ 10,000 .
The Melt MSA was terminated effective July 1, 2023.
−Removed: During the three months
−Removed: ended March 31, 2024 and 2023, the Company recorded $ 0 and $ 59,000 , respectively, due from Melt for reimbursable expenses and amounts
−Removed: payable pursuant to the Melt MSA, which are included in prepaid expenses and other current assets in the accompanying condensed consolidated
−Removed: balance sheets.
−Removed: As of March 31, 2024 and December 31, 2023, the Company was due $ 228,000 , from
−Removed: Melt for reimbursable expenses and amounts due under the Melt MSA
+Added: During the three and six months ended June 30, 2024, the Company did not record
+Added: any reimbursable expenses and amounts payable by Melt pursuant to the Melts MSA.
+Added: During the three and six months ended June 30,
+Added: 2023, the Company recorded $ 30,000
+Added: due from Melt for reimbursable expenses and amounts payable by Melt pursuant to the Melt MSA, which amounts are included in prepaid
+Added: expenses and other current assets in the accompanying condensed consolidated balance sheets.
+Added: As of each of June 30, 2024 and
+Added: December 31, 2023, the Company was due $ 228,000
+Added: from Melt for reimbursable expenses and amounts payable under the Melt MSA.
March 2024, Melt completed its Series B Preferred Stock financing which raised gross proceeds of approximately $ 23,900,000 .
Company’s Chief Executive Officer, Mark L.
−Removed: Baum, was previously a member of the Melt board of directors until his resignation during
−Removed: the year ended December 31, 2021.
−Removed: Baum re-joined the Melt board of directors in January 2023.
−Removed: At the time Mr.
−Removed: Baum re-joined, the
−Removed: Melt board of directors consisted of five members, including Mr.
−Removed: Baum, who is the only representative of the Company on Melt’s
−Removed: board of directors.
+Added: Baum, is a member of the Melt board of directors.
+Added: The Melt board of directors consists
+Added: of five members, including Mr.
+Added: Baum is the only representative of the Company on Melt’s board of directors.
unaudited condensed results of operations information of Melt is summarized below:
OF CONDENSED INCOME STATEMENT
−Removed: the Three Months Ended
−Removed: from operations
+Added: For the Six Months Ended
+Added: Revenues, net
+Added: Loss from operations
+Added: $ ( 5,631,000 )
+Added: $ ( 2,448,000 )
+Added: $ ( 5,344,000 )
+Added: $ ( 3,551,000 )
unaudited condensed balance sheet information of Melt is summarized below:
4 unchanged sentences
Total liabilities
−Removed: Total preferred stock and stockholders’ equity
+Added: Total stockholders’ equity
Total liabilities and stockholders’ equity
1 unchanged sentence
products, including those held at the Company’s 3PL partner, related laboratory supplies and active pharmaceutical ingredients.
−Removed: The composition of inventories as of March 31, 2024
−Removed: and December 31, 2023 was as follows:
+Added: The composition of inventories was as follows:
OF INVENTORIES
−Removed: March 31, 2024
−Removed: December 31, 2023
+Added: At December 31,
Raw materials
3 unchanged sentences
PREPAID EXPENSES AND OTHER CURRENT ASSETS
−Removed: expenses and other current assets at March 31, 2024 and December 31, 2023 consisted of the following:
+Added: expenses and other current assets consisted of the following:
OF PREPAID EXPENSES AND OTHER CURRENT ASSETS
−Removed: March 31, 2024
−Removed: December 31, 2023
+Added: At December 31,
Prepaid insurance
7 unchanged sentences
PROPERTY, PLANT AND EQUIPMENT
−Removed: plant and equipment at March 31, 2024 and December 31, 2023 consisted of the following:
+Added: plant and equipment consisted of the following:
OF PROPERTY, PLANT AND EQUIPMENT
−Removed: plant and equipment, net:
−Removed: and equipment
−Removed: and pharmacy equipment
−Removed: plant and equipment, gross
+Added: At December 31,
+Added: Property, plant and equipment, net:
+Added: Computer hardware
+Added: Furniture and equipment
+Added: Lab and pharmacy equipment
+Added: Leasehold improvements
+Added: Property, plant and equipment, gross
+Added: Accumulated depreciation
( 10,669,000 )
−Removed: plant and equipment, net
−Removed: the three months ended March 31, 2024 and 2023, depreciation related to the property, plant and equipment was $ 296,000 and $ 225,000 ,
−Removed: respectively.
+Added: ( 10,072,000 )
+Added: Property, plant and equipment,
+Added: the three and six months ended June 30, 2024, depreciation related to property, plant and equipment was $ 301,000 and $ 597,000 , respectively,
+Added: compared to $ 228,000 and $ 453,000 during the same periods in 2023, respectively.
CAPITALIZED SOFTWARE COSTS
−Removed: software costs at March 31, 2024 and December 31, 2023 consisted of the following:
+Added: software costs consisted of the following:
SCHEDULE OF CAPITALIZED SOFTWARE COSTS
−Removed: March 31, 2024
−Removed: December 31, 2023
+Added: At December 31,
Capitalized software costs
6 unchanged sentences
Capitalized internal-use software in process
−Removed: Total capitalized software costs net
−Removed: the three months ended March 31, 2024 and 2023, the Company recorded amortization expense related to capitalized software costs of $ 136,000
−Removed: and $ 67,000 , respectively.
+Added: Total capitalized software
+Added: Company recorded amortization expense of $ 152,000 and $ 288,000 related to capitalized software costs during the three and six months
+Added: ended June 30, 2024, respectively, and $ 170,000 and $ 237,000 during the same periods in 2023, respectively.
INTANGIBLE ASSETS AND GOODWILL
−Removed: Company’s intangible assets at March 31, 2024 consisted of the following:
+Added: Company’s intangible assets at June 30, 2024 consisted of the following:
SCHEDULE OF INTANGIBLE ASSETS
1 unchanged sentence
$ ( 188,000 )
−Removed: Acquired new drug applications (“NDAs”)
+Added: Acquired NDAs
( 16,352,000 )
5 unchanged sentences
$ 154,884,000
−Removed: expense for intangible assets for the three months ended March 31, 2024 and 2023 was as follows:
+Added: expense for intangible assets was as follows:
SCHEDULE OF AMORTIZATION EXPENSES FOR INTANGIBLE ASSETS
For the Three Months Ended
+Added: For the Six Months Ended
Acquired NDAs
Customer relationships
−Removed: Amortization of intangible
−Removed: future amortization expense for the Company’s intangible assets at March 31, 2024 was as follows:
−Removed: SCHEDULE OF ESTIMATED FUTURE AMORTIZATION EXPENSE
−Removed: Intangible assets
−Removed: were no changes to the carrying value of the Company’s goodwill during the three months ended March 31, 2024 and 2023.
+Added: expense of intangible assets
+Added: future amortization expenses for the Company’s intangible assets at June 30, 2024 was as follows:
+Added: OF ESTIMATED FUTURE AMORTIZATION EXPENSE
+Added: Remainder of 2024
+Added: $ 154,650,000
+Added: were no changes to the carrying value of the Company’s goodwill during the three and six months ended June 30, 2024 and 2023.
ACCOUNTS PAYABLE AND ACCRUED EXPENSES
−Removed: payable and accrued expenses at March 31, 2024 and December 31, 2023 consisted of the following:
+Added: payable and accrued expenses consisted of the following:
SCHEDULE OF ACCOUNTS PAYABLE AND ACCRUED EXPENSES
−Removed: insurance premium
−Removed: accrued payments
−Removed: interest (see Note 11)
−Removed: exit fee for Oaktree Loan (see Note 11)
−Removed: accounts payable and accrued expenses
+Added: At December 31,
+Added: Accounts payable
+Added: Accrued insurance premium
+Added: Other accrued payments
+Added: Accrued interest (see Note 11)
+Added: Accrued exit fee for Oaktree Loan (see Note 11)
+Added: Total accounts payable and accrued expenses
current portion
( 22,264,000 )
−Removed: total accrued expenses
−Removed: Company financed all insurance policies for the policy term of August 2023 through August 2024.
−Removed: The financing agreement has an interest
−Removed: rate of 7.48 % per annum and requires nine monthly payments of $ 150,000 , of which we have three payments remaining as of March 31, 2024.
+Added: ( 24,581,000 )
+Added: Non-current total accrued expenses
+Added: Company financed insurance policies for the policy terms of August 2023 through August 2024.
+Added: The financing agreement had an interest
+Added: rate of 7.48 % per annum and required nine monthly payments of $ 150,000 all of which had been paid as of June 30, 2024.
Loan Due 2026
16 unchanged sentences
and other current assets and is being amortized on a straight-line basis over the access period.
−Removed: expense related to the Oaktree Loan totaled $ 2,953,000 and $ 95,000 for the three months ended March 31, 2024 and 2023, respectively,
+Added: expense related to the Oaktree Loan totaled $ 2,944,000 and $ 5,897,000 for the three and six months ended June 30, 2024, respectively,
and included the amortization of debt issuance costs and discount of $ 602,000 and $ 1,205,000 , respectively.
+Added: Interest expense related
+Added: to the Oaktree Loan totaled $ 2,570,000 and $ 2,665,000 for the three and six months ended June 30, 2023, respectively, and included the
+Added: amortization of debt issuance costs and discount of $ 514,000 and $ 526,000 , respectively.
+Added: Oaktree Loan carries an exit fee equal to 3.5 % of the aggregate principal amount owed, payable at maturity.
+Added: As of June 30, 2024 and December
+Added: 31, 2023, the Company had recorded in accrued expenses the total exit fee liability of $ 2,713,000 .
– 11.875% Senior Notes Due 2027
−Removed: December 2022 and in January 2023, the Company closed offerings of $ 40,250,000 aggregate principal amount of 11.875 % senior notes due
−Removed: December 2027 (the “2027 Notes”).
−Removed: Interest expense related to the 2027 Notes totaled
−Removed: $ 1,373,000 and $ 1,395,000 for the three months ended March 31, 2024 and 2023, respectively, and included the amortization of debt issuance
−Removed: costs and discount of $ 178,000 and $ 200,000 , respectively.
+Added: December 2022 and January 2023, the Company closed offerings of $ 40,250,000 aggregate principal amount of 11.875 % senior notes due December
+Added: 2027 (the “2027 Notes”).
+Added: Interest expense related to the 2027 Notes totaled $ 1,373,000 and $ 2,746,000 for the three and six
+Added: months ended June 30, 2024, respectively, and included amortization of debt issuance costs and debt discount of $ 178,000 and $ 356,000 ,
+Added: respectively.
+Added: Interest expense related to the 2027 Notes totaled $ 1,371,000 and $ 2,766,000 for the three and six months ended June 30,
+Added: 2023, respectively, and included amortization of debt issuance costs and debt discount of $ 176,000 and $ 376,000 , respectively.
– 8.625% Senior Notes Due 2026
1 unchanged sentence
amount of 8.625 % senior notes due April 2026 (the “2026 Notes”).
−Removed: In terest expense related
−Removed: to the 2026 Notes totaled $ 1,812,000 and $ 1,810,000 for the three months ended March 31, 2024 and 2023, respectively, and included amortization
−Removed: of debt issuance costs and debt discount of $ 195,000 and $ 193,000 , respectively.
−Removed: summary of the Company’s debt at March 31, 2024 and December 31, 2023 is described as follows:
+Added: Interest expense related to the 2026 Notes totaled $ 1,812,000
+Added: and $ 3,624,000 for the three and six months ended June 30, 2024, respectively, and included amortization of debt issuance costs and debt
+Added: discount of $ 195,000 and $ 390,000 , respectively.
+Added: Interest expense related to the 2026 Notes totaled $ 1,812,000 and $ 3,622,000 for the
+Added: three and six months ended June 30, 2023, respectively, and included amortization of debt issuance costs and debt discount of $ 195,000
+Added: and $ 388,000 , respectively.
+Added: summary of the Company’s debt is described as follows:
SCHEDULE OF LONG TERM DEBT
+Added: At December 31,
8.625 % Senior Notes due April 2026
11.875 % Senior Notes due December 2027
−Removed: Loan, due January 2026
+Added: Oaktree Loan due January 2026
Notes payable gross
−Removed: Unamortized debt issuance costs
+Added: Unamortized debt issuance costs, net of premium
+Added: ( 7,727,000 )
+Added: ( 9,578,000 )
Notes payable net
−Removed: the three months ended March 31, 2024 and 2023, the total effective interest rate of the Company’s debt was 10.78 % .
−Removed: March 31, 2024, future minimum payments under the Company’s debt were as follows:
+Added: $ 185,023,000
+Added: $ 183,172,000
+Added: the three and six months ended June 30, 2024, the total effective interest rate of the Company’s debt was 10.78 % and 10.88 %, respectively,
+Added: and 10.71 % and 10.81 % for the same periods in 2023, respectively.
+Added: June 30, 2024, future minimum payments under the Company’s debt were as follows:
SCHEDULE OF FUTURE MINIMUM PAYMENT UNDER NOTES PAYABLES
24 unchanged sentences
expire in September 2027 .
−Removed: March 2024, we entered in a new operating lease for 17,625 square feet of office space in Nashville, Tennessee which is expected
−Removed: to commence in July 2024 and has a seven year term (target expiration date of June 30, 2032 ) with an option to extend the term for
−Removed: two additional five-year terms.
+Added: March 2024, the Company entered into an operating lease for 17,625 square feet of office space in Nashville, Tennessee which is expected to
+Added: commence in August 2024 and has a seven year term (target expiration date of June 30, 2032 ) with an option to extend the term for
+Added: two additional five-year periods .
Once occupied, the Company expects this office space to serve as the Company’s new corporate
1 unchanged sentence
Any operating lease right-of-use assets and liabilities related to this lease will be recognized at its commencement
−Removed: March 31, 2024, the weighted average incremental borrowing rate and the weighted average remaining lease term for the operating leases
+Added: June 30, 2024, the weighted average incremental borrowing rate and the weighted average remaining lease term for the operating leases
held by the Company were 6.60 % and 11.2 years, respectively.
−Removed: the three months ended March 31, 2024 and 2023, cash paid for amounts included for the operating lease liabilities was $ 327,000 and $ 306,000 ,
−Removed: respectively.
−Removed: During the three months ended March 31, 2024 and 2023, the Company recorded operating lease expense of $ 319,000 and $ 309,000 ,
+Added: the three and six months ended June 30, 2024, cash paid for amounts included for the operating lease liabilities was $ 327,000 and $ 650,000 ,
+Added: respectively, and $ 306,000 and $ 611,000 for the same periods in 2023, respectively.
+Added: During the three and six months ended June 30, 2024,
+Added: the Company recorded operating lease expense of $ 319,000 and $ 638,000 , respectively, and $ 308,000 and $ 617,000 for the same periods in
2023, respectively, which is included in selling, general and administrative expenses.
−Removed: lease payments under operating leases as of March 31, 2024 were as follows :
−Removed: SCHEDULE OF FUTURE LEASE PAYMENTS UNDER OPERATING LEASES
+Added: lease payments under operating leases as of June 30, 2024 were as follows :
+Added: OF FUTURE LEASE PAYMENTS UNDER OPERATING LEASES
Operating Leases
7 unchanged sentences
STOCKHOLDERS’ EQUITY AND STOCK-BASED COMPENSATION
−Removed: the three months ended March 31, 2024, the Company issued 46,175 shares of common stock and received proceeds of $ 348,000 upon the exercise
+Added: the six months ended June 30, 2024, the Company issued 86,996 shares of common stock and received proceeds of $ 521,000 upon the exercise
of options to purchase 86,996 shares of common stock with exercise prices ranging from $ 1.70 to $ 12.38 per share.
−Removed: the three months ended March 31, 2024, 45,000 RSUs granted in February 2021 to Andrew R.
+Added: the six months ended June 30, 2024, the Company issued 199 shares of common stock upon the cashless exercise of options to purchase 700
+Added: shares at an exercise price of $ 7.60 per share.
+Added: the six months ended June 30, 2024, 45,000 RSUs granted in February 2021 to Andrew R.
Boll, the Company’s Chief Financial Officer,
−Removed: vested, and 26,520 shares the Company’s common stock were issued to Mr.
−Removed: Boll, net of 18,480 shares of common stock withheld for
−Removed: payroll tax withholdings totaling $ 197,000 .
−Removed: the three months ended March 31, 2024, 150,000 RSUs granted in February 2021 to Mark L.
+Added: vested, and 26,520 shares of the Company’s common stock were issued to Mr.
+Added: Boll, net of 18,480 shares of common stock withheld
+Added: for payroll tax withholdings totaling $ 197,000 .
+Added: the six months ended June 30, 2024, 150,000 RSUs granted in February 2021 to Mark L.
Baum, the Company’s Chief Executive Officer,
−Removed: vested, and 90,164 shares the Company’s common stock were issued to Mr.
−Removed: Baum, net of 59,836 shares of common stock withheld for
−Removed: payroll tax withholdings totaling $ 638,000 .
−Removed: the three months ended March 31, 2024, 30,000 RSUs granted in February 2021 to John Saharek, the Company’s Chief Commercial Officer,
−Removed: vested, and 17,384 shares the Company’s common stock were issued to Mr.
+Added: vested, and 90,164 shares of the Company’s common stock were issued to Mr.
+Added: Baum, net of 59,836 shares of common stock withheld
+Added: for payroll tax withholdings totaling $ 638,000 .
+Added: the six months ended June 30, 2024, 30,000 RSUs granted in February 2021 to John Saharek, the Company’s Chief Commercial Officer,
+Added: vested, and 17,384 shares of the Company’s common stock were issued to Mr.
Saharek, net of 12,616 shares of common stock withheld
for payroll tax withholdings totaling $ 135,000 .
−Removed: the three months ended March 31, 2024, 50,000 RSUs granted in February 2021 to employees, vested, and 32,452 shares the Company’s
−Removed: common stock were issued, net of 17,548 shares of common stock withheld for payroll tax withholdings totaling $ 187,000 .
−Removed: the three months ended March 31, 2024, 8,389 shares of the Company’s common stock underlying RSUs issued to directors vested, but
−Removed: the issuance and delivery of these shares are deferred until the applicable director ceases providing services to the Company.
+Added: the six months ended June 30, 2024, 50,000 RSUs granted in February 2021 to various other employees, vested, and 32,452 shares of the
+Added: Company’s common stock were issued, net of 17,548 shares of common stock withheld for payroll tax withholdings totaling $ 187,000 .
+Added: the six months ended June 30, 2024, the Company issued 57,517 shares of its common stock underlying RSUs held by directors that ceased
+Added: providing services to the Company.
+Added: The RSUs had previously vested, including 3,872 RSUs that vested during the six months ended June
+Added: 30, 2024, but the issuance and delivery of the shares were deferred until the director ceased providing services to the Company.
+Added: the six months ended June 30, 2024, 23,016 shares of the Company’s common stock underlying RSUs issued to directors vested, but
+Added: the issuance and delivery of these shares are deferred until the applicable directors cease providing services to the Company.
September 17, 2007, the Company’s Board of Directors and stockholders adopted the Company’s 2007 Incentive Stock and Awards
7 unchanged sentences
with the 2007 Plan, the “Plans”).
−Removed: As of December 31, 2023, the 2017 Plan provides for the issuance of a maximum of 6,000,000
+Added: As of June 30, 2024, the 2017 Plan provides for the issuance of a maximum of 6,000,000
shares of the Company’s common stock.
3 unchanged sentences
Under the Plans, the Company is authorized to issue incentive stock
−Removed: options intended to qualify under Section 422 of the Internal Revenue Code of 1986, as amended, non-qualified stock options, restricted
−Removed: stock units and restricted stock.
+Added: options intended to qualify under Section 422 of the Internal Revenue Code of 1986, as amended, non-qualified stock options, RSUs and
+Added: restricted stock.
The Plans are administered by the Compensation Committee of the Company’s Board of Directors.
−Removed: The Company had 400,250 shares available for future issuances under the 2017 Plan at March 31, 2024.
−Removed: summary of stock option activity under the Plans for the three months ended March 31, 2024 is as follows:
+Added: The Company had
+Added: 173,219 shares available for future issuances under the 2017 Plan at June 30, 2024.
+Added: summary of stock option activity under the Plans for the six months ended June 30, 2024 is as follows:
SCHEDULE OF STOCK OPTION PLAN ACTIVITY
7 unchanged sentences
Options cancelled/forfeited
−Removed: Options outstanding – March 31, 2024
+Added: Options outstanding – June 30, 2024
Options exercisable
2 unchanged sentences
have been received by option holders if all option holders had exercised and immediately sold all shares underlying options with an exercise
−Removed: price lower than the market price on March 31, 2024, based on the closing price of the Company’s common stock of $ 13.23 on that
−Removed: the three months ended March 31, 2024, the Company granted stock options to certain employees.
−Removed: The stock options were granted with an
−Removed: exercise price equal to the current market price of the Company’s common stock, as reported by the securities exchange on which
−Removed: the common stock was then listed, at the grant date and have contractual terms of ten years.
−Removed: Vesting terms for options granted to employees
−Removed: during the three months ended March 31, 2024 included the following vesting schedule:
−Removed: 25% of the shares subject to the option vest and
−Removed: become exercisable on the first anniversary of the grant date and the remaining 75% of the shares subject to the option vest and become
−Removed: exercisable quarterly in equal installments thereafter over three years.
−Removed: Certain option awards provide for accelerated vesting if there
−Removed: is a change in control (as defined in the Plans) and in the event of certain modifications to the option award agreement.
+Added: price lower than the market price on June 28, 2024, based on the closing price of the Company’s common stock of $ 20.89 on that
+Added: the six months ended June 30, 2024, the Company granted stock options to certain employees.
+Added: The stock options were granted with an exercise
+Added: price equal to the current market price of the Company’s common stock, as reported by the securities exchange on which the common
+Added: stock was then listed, at the grant date and have contractual terms of ten years.
+Added: Vesting terms for options granted to employees during
+Added: the six months ended June 30, 2024 included the following vesting schedule:
+Added: 25% of the shares subject to the option vest and become exercisable
+Added: on the first anniversary of the grant date and the remaining 75% of the shares subject to the option vest and become exercisable quarterly
+Added: in equal installments thereafter over three years .
+Added: Certain option awards provide for accelerated vesting if there is a change in control
+Added: (as defined in the Plans) and in the event of certain modifications to the option award agreement.
fair value of each option award is estimated on the date of grant using the Black-Scholes-Merton option pricing model.
20 unchanged sentences
Dividend yield
−Removed: following table summarizes information about stock options outstanding and exercisable at March 31, 2024:
+Added: following table summarizes information about stock options outstanding and exercisable at June 30, 2024:
SCHEDULE OF STOCK OPTION OUTSTANDING AND EXERCISABLE
11 unchanged sentences
$ 1.47 - $ 25.86
−Removed: of March 31, 2024, there was approximately $ 1,815,000 of total unrecognized compensation expense related to unvested stock options granted
+Added: of June 30, 2024, there was approximately $ 1,723,000 of total unrecognized compensation expense related to unvested stock options granted
under the Plans.
1 unchanged sentence
The stock-based
−Removed: compensation for all stock options was $ 126,000 and $ 341,000 during the three months ended March 31, 2024 and 2023, respectively.
−Removed: intrinsic value of options exercised during the three months ended March 31, 2024 was $ 139,000 .
−Removed: awards are granted subject to certain vesting requirements and other restrictions, including time-based performance and market-based
−Removed: vesting criteria.
−Removed: The grant date fair value of the RSUs, which has been determined based upon the market value of the Company’s
−Removed: common stock on the grant date, is expensed over the vesting period of the RSUs.
−Removed: summary of the Company’s RSU activity and related information for the three months ended March 31, 2024 is as follows:
+Added: compensation for all stock options was $ 130,000 and $ 256,000 during the three and six months ended June 30, 2024, respectively, and $ 122,000
+Added: and $ 463,000 during the same periods in 2023, respectively.
+Added: intrinsic value of options exercised during the six months ended June 30, 2024 was $ 694,000 .
+Added: awards are granted subject to certain vesting requirements and other restrictions, including time-based and performance-based vesting
+Added: The grant date fair value of the RSUs, which has been determined based upon the market value of the Company’s common
+Added: stock on the grant date, is expensed over the vesting period of the RSUs.
+Added: summary of the Company’s RSU activity and related information for the six months ended June 30, 2024 is as follows:
SCHEDULE OF RESTRICTED STOCK UNITS ACTIVITY
3 unchanged sentences
RSUs cancelled/forfeited
−Removed: RSUs unvested - March 31, 2024
−Removed: of March 31, 2024, the total unrecognized compensation expense related to unvested RSUs was approximately $ 859,000 , which is expected
+Added: RSUs unvested - June 30, 2024
+Added: of June 30, 2024, the total unrecognized compensation expense related to unvested RSUs was approximately $ 3,945,000 , which is expected
to be recognized over a weighted-average period of 2.2 years, based on estimated and actual vesting schedules of the applicable RSUs.
−Removed: The stock-based compensation for RSUs during the three months ended March 31, 2024 and 2023 was $ 405,000 and $ 29,000 , respectively.
−Removed: summary of the Company’s PSU activity and related information for the three months ended March 31, 2024 is as follows:
+Added: The stock-based compensation for RSUs during the three and six months ended June 30, 2024 was $ 502,000 and $ 907,000 , respectively, and
+Added: was $ 122,000 and $ 463,000 during the same periods in 2023, respectively.
+Added: summary of the Company’s PSU activity and related information for the six months ended June 30, 2024 is as follows:
SCHEDULE OF PERFORMANCE STOCK UNITS ACTIVITY
3 unchanged sentences
PSUs cancelled/forfeited
−Removed: PSUs unvested – March 31, 2024
−Removed: of March 31, 2024, the total unrecognized compensation expense related to unvested PSUs was approximately $ 14,553,000 , which is expected
+Added: PSUs unvested – June 30, 2024
+Added: of June 30, 2024, the total unrecognized compensation expense related to unvested PSUs was approximately $ 14,553,000 , which is expected
to be recognized over a weighted-average period of 0.76 years, based on estimated and actual vesting schedules of the applicable PSUs.
−Removed: The stock-based compensation for PSUs during the three months ended March 31, 2024 and 2023 was $ 3,638,000 and $ 1,263,000 , respectively.
+Added: The stock-based compensation for PSUs during the three and six months ended June 30, 2024 was $ 3,638,000 and $ 7,276,000 , respectively,
+Added: and $ 5,290,000 and $ 6,582,000 during the same periods in 2023, respectively.
Compensation Summary
1 unchanged sentence
SCHEDULE OF STOCK BASED COMPENSATION GRANTED TO EMPLOYEES, DIRECTORS AND CONSULTANTS
−Removed: For the Three Months Ended March 31,
+Added: For the Three Months Ended
+Added: For the Six Months Ended
Employees - selling, general and administrative
6 unchanged sentences
The Company describes legal proceedings and other matters that
−Removed: are/were significant or that it believes could become significant in this footnote.
+Added: are/were significant or that it believes could become significant in this note.
Company records accruals for loss contingencies to the extent that it concludes it is probable that a liability has been incurred and
8 unchanged sentences
predict or determine the eventual outcomes of matters that have not concluded, an adverse determination in one or more of the matters
−Removed: (whether discussed in this footnote or not) currently pending may have a material adverse effect on the Company’s condensed consolidated
+Added: (whether discussed in this note or not) currently pending may have a material adverse effect on the Company’s condensed consolidated
results of operations, financial position or cash flows.
5 unchanged sentences
unfair competition and false advertising (Lanham Act).
−Removed: ImprimisRx is seeking damages from OSRX.
−Removed: Since July 2021, the complaint has been
−Removed: amended and OSRX added counterclaims alleging ImprimisRx, LLC is violating the Lanham Act with false advertising.
−Removed: Both parties are seeking
−Removed: damages from the other.
−Removed: The Company expects the trial to take place in August 2024.
+Added: Since July 2021, the complaint has been amended and OSRX added counterclaims alleging
+Added: ImprimisRx, LLC is violating the Lanham Act with false advertising.
+Added: The Court granted cross motions for summary judgement on each party’s
+Added: Lanham Act claims thus leaving only ImprimisRx, LLC’s copyright infringement, trademark infringement and unfair competition claims
+Added: ImprimisRx, LLC is seeking damages from OSRX.
+Added: The matter was expected to go to trial in August 2024, however, due to scheduling
+Added: conflicts with the Court, the trial will be re-scheduled to a later date that has not yet been determined.
and Professional Liability
23 unchanged sentences
Approved Product Acquisitions
−Removed: recent years, the Company has acquired commercial and product rights to various FDA approved ophthalmic medications and products through
−Removed: asset purchase, licenses, supply and/or other related agreements.
−Removed: In general, in exchange for product and commercial rights these agreements
−Removed: provide the counterparties with certain upfront and contingent milestone payments typically related to certain annual sales amounts and
−Removed: manufacturing events, and in certain cases, per unit transfer prices and royalties on sales of some of the products.
−Removed: During the three
−Removed: months ended March 31, 2024 and 2023, $ 274,000 and $ 0 were incurred under these agreements as royalty expenses, respectively.
−Removed: Company incurred $ 0 and $ 5,000,000 related to upfront and milestone payments under these agreements during the three months ended March 31,
+Added: recent years, the Company has acquired commercial and product rights to various FDA approved ophthalmic medications and products
+Added: through asset purchase, licenses, supply and/or other related agreements.
+Added: In general, in exchange for product and commercial rights
+Added: these agreements provide the counterparties with certain upfront and contingent milestone payments typically related to certain
+Added: annual sales amounts and manufacturing events, and in certain cases, per unit transfer prices and royalties on sales of some of the
+Added: During the three and six months ended June 30, 2024, $ 1,036,000
+Added: and $ 1,310,000 ,
+Added: respectively, were incurred under these agreements as royalty expenses, and $ 0
and $ 0 , respectively,
−Removed: As of March 31, 2024, the remaining contingent consideration payable pursuant to these agreements were not
−Removed: considered probable and reasonably estimable and therefore, no amount was accrued related to these contingent obligations during the
−Removed: three months ended March 31, 2024.
−Removed: At the time contingent consideration payable becomes probable and reasonably estimable the additional
−Removed: consideration, if any, paid will be allocated to the assets based on their initial estimated fair values as a percent of the total purchase
+Added: during the same periods in 2023.
+Added: During the three and six months ended June 30, 2024, $ 0
+Added: were incurred under these agreements related to upfront and milestone payments under these agreements, respectively, and $ 0
+Added: and $ 5,000,000 , respectively,
+Added: during the same periods in 2023.
+Added: As of June 30, 2024, the remaining contingent consideration payable pursuant to these
+Added: agreements were not considered probable and reasonably estimable and therefore, no amount was accrued related to these contingent
+Added: obligations during the three and six months ended June 30, 2024.
+Added: At the time contingent consideration payable becomes probable and
+Added: reasonably estimable the additional consideration, if any, paid will be allocated to the assets based on their initial estimated
+Added: fair values as a percent of the total purchase price.
Company has acquired and sourced intellectual property rights related to certain proprietary innovations from certain inventors, innovator
7 unchanged sentences
on the completion of certain milestones, generally consisting of:
−Removed: (1) a payment payable within 30 to 45 days after the issuance
−Removed: of the first patent in the United States arising from the acquired intellectual property (if any);
−Removed: (2) a payment payable within 30 days
−Removed: after the Company files the first investigational new drug application (“IND”) with the U.S.
−Removed: Food and Drug Administration
−Removed: (“FDA”) for the first product arising from the acquired intellectual property (if any);
−Removed: (3) for certain of the Inventors,
−Removed: a payment payable within 30 days after the Company files the first new drug application with the FDA for the first product arising from
−Removed: the acquired intellectual property (if any);
−Removed: and (4) certain royalty payments based on the net receipts received by the Company in connection
−Removed: with the sale or licensing of any product based on the acquired intellectual property (if any), after deducting (among other things)
−Removed: the Company’s development costs associated with such product.
−Removed: If, following five years after the date of the applicable asset purchase
−Removed: agreement, the Company either (a) for certain of the Inventors, has not filed an IND or, for the remaining Inventors, has not initiated
−Removed: a study where data is derived, or (b) has failed to generate royalty payments to the Inventors for any product based on the acquired
−Removed: intellectual property, the Inventors may terminate the applicable asset purchase agreement and request that the Company re-assign the
−Removed: acquired technology to the Inventors.
−Removed: During the three months ended March 31, 2024 and 2023, $ 180,000 and $ 376,000 were incurred under
−Removed: these agreements as royalty expenses, respectively.
+Added: (1) a payment payable within 30 to 45 days after the issuance of the
+Added: first patent in the United States arising from the acquired intellectual property (if any);
+Added: (2) a payment payable within 30 days after
+Added: the Company files the first investigational new drug application (“IND”) with the U.S.
+Added: Food and Drug Administration (“FDA”)
+Added: for the first product arising from the acquired intellectual property (if any);
+Added: (3) for certain of the Inventors, a payment payable within
+Added: 30 days after the Company files the first new drug application with the FDA for the first product arising from the acquired intellectual
+Added: property (if any);
+Added: and (4) certain royalty payments based on the net receipts received by the Company in connection with the sale or
+Added: licensing of any product based on the acquired intellectual property (if any), after deducting (among other things) the Company’s
+Added: development costs associated with such product.
+Added: If, following five years after the date of the applicable asset purchase agreement, the
+Added: Company either (a) for certain of the Inventors, has not filed an IND or, for the remaining Inventors, has not initiated a study where
+Added: data is derived, or (b) has failed to generate royalty payments to the Inventors for any product based on the acquired intellectual property,
+Added: the Inventors may terminate the applicable asset purchase agreement and request that the Company re-assign the acquired technology to
+Added: the Inventors.
+Added: During the three and six months ended June 30, 2024, $ 316,000 and $ 496,000 , respectively, were incurred under these agreements as royalty
+Added: expenses and $ 275,000 and $ 651,000 , respectively, during the same periods in 2023.
and Marketing Agreements
9 unchanged sentences
Commission expenses of $ 0 and $ 130,000 were incurred under these agreements for commission
−Removed: expenses during the three months ended March 31, 2024 and 2023, respectively.
+Added: expenses during the three and six months ended June 30, 2023, respectively.
Manufacturing
−Removed: Company had entered into manufacturing agreements with respect to third-party contract manufacturers for its FDA approved pharmaceutical
+Added: Company has entered into manufacturing agreements with respect to third-party contract manufacturers for its FDA approved pharmaceutical
Some of these contract manufacturing agreements require minimum annual order amounts.
4 unchanged sentences
of innovative ophthalmic therapies.
−Removed: The Company’s chief operating decision-maker is the Chief Executive Officer, who evaluates
−Removed: the Company as a single operating segment.
−Removed: Company had one and two products that accounted for more than 10% of total revenues during the three months ended March 31, 2024 and
−Removed: 2023, respectively.
−Removed: These products accounted for 11 % and 36 % of revenues during the three months ended March 31, 2024 and 2023, respectively.
−Removed: of March 31, 2024 and December 31, 2023, accounts receivable from a single customer accounted for 68 % and 80 % of total accounts receivable,
−Removed: respectively.
−Removed: For the three months ended March 31, 2024, revenues from a single customer accounted for 27 % of total revenues.
−Removed: three months ended March 31, 2023, no customer exceeded 10% of total revenues.
+Added: An operating segment is defined as a component of an entity that engages in business activities from which it may
+Added: recognize revenues and incur expense, its operating results are regularly reviewed by the entity’s chief operating decision maker
+Added: (“CODM”) to make decisions about resources to be allocated to the segment and assess its performance, and its discrete financial
+Added: information is available.
+Added: The Company’s CODM, who is the Chief Executive Officer, evaluates
+Added: the Company as a single operating segment, consistent with internal management reporting.
+Added: Company had one product that accounted for more than 10 % of total revenues during the three and six months ended June 30, 2024.
+Added: The Company had four products that each accounted for more than 10 % of total revenues during the three months
+Added: ended June 30, 2023 and three products that each accounted for more that 10 % of total revenues during the six months ended June 30, 2023.
+Added: These products collectively accounted for 23 % and 14 % of revenues during the three and six months ended June 30, 2024, respectively.
+Added: For the same periods in the prior year these products collectively accounted for 48 % and 38 % of revenues during the three and six months
+Added: ended June 30, 2023.
+Added: of June 30, 2024 and December 31, 2023, accounts receivable from a single customer accounted for 67 %
+Added: of total accounts receivable, respectively.
+Added: For the three and six months ended June 30, 2024, revenues from a single customer
+Added: accounted for 45 %
+Added: and 40 % of total revenues, respectively.
+Added: For the three and six months ended June 30, 2023, revenues from a single customer accounted for 27 %
+Added: of total revenues, respectively.
Company receives its active pharmaceutical ingredients from three main suppliers.
−Removed: These suppliers collectively accounted for 85 % of active
−Removed: pharmaceutical ingredient purchases during the three months ended March 31, 2024, and 90 % during the same period in 2023.
+Added: These suppliers collectively accounted for 61 %
+Added: and 62 % of active pharmaceutical ingredient purchases during the three and six months ended June 30, 2024, respectively, and 80 %
+Added: during the same periods in 2023, respectively.
SUBSEQUENT EVENTS
−Removed: Company has performed an evaluation of events occurring subsequent to March 31, 2024 through the filing date of this Quarterly Report
+Added: Company has performed an evaluation of events occurring subsequent to June 30, 2024 through the filing date of this Quarterly Report
on Form 10-Q.
Based on its evaluation, no events other than those described below need to be disclosed.
−Removed: April 2024, the Company issued 1,481 shares of common stock and received proceeds of $ 11,000 upon the exercise of options to purchase
−Removed: 1,481 shares of common stock with exercise prices between $ 10.62 and $ 12.72 per share.
−Removed: April 2024, the Company sold all 1,982,000 shares of common stock it held of Eton in a block trade at a gross price of $ 3.00 per share.
−Removed: After deducting trading expenses and commissions of approximately $ 436,000 , the Company received net proceeds of $ 5,510,000 related to
+Added: July 2024, the Company issued 2,563
+Added: shares of common stock and received proceeds of $ 53,000
+Added: upon the exercise of options to purchase 2,563
+Added: shares of common stock with exercise prices between $ 7.60 and $ 20.97
+Added: In July 2024, the Company issued 889 shares of common stock upon the cashless exercise of options to purchase 1,000
+Added: shares at an exercise price of $ 2.60 per share.
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.