Attached files

file filename
8-K/A - CURRENT REPORT - NeuBase Therapeutics, Inc.ohr-8ka_053014.htm
EX-99.3 - UNAUDITED PRO FORMA CONSOLIDATED CONDENSED FINANCIAL STATEMENTS - NeuBase Therapeutics, Inc.ex99-3.htm
EX-99.1 - AUDITED CONSOLIDATED FINANCIAL STATEMENTS - NeuBase Therapeutics, Inc.ex99-1.htm
 

Ohr Pharmaceutical, Inc. 8-K/A

 

Exhibit 99.2

 

 

SKS Ocular, LLC
Consolidated Balance Sheets
(Unaudited)
       
   March 31, 2014  December 31, 2013
ASSETS   
CURRENT ASSETS          
Cash  $184,000   $663,478 
           
Total Current Assets   184,000    663,478 
           
PROPERTY AND EQUIPMENT, net   90,437    44,846 
           
OTHER ASSETS          
License rights, net   556,797    567,537 
Deferred charges   158,729    158,729 
Security deposit   12,243    12,243 
           
TOTAL ASSETS  $1,002,206   $1,446,833 
           
LIABILITIES AND MEMBERS' EQUITY (DEFICIT)     
CURRENT LIABILITIES          
Accounts payable and accrued expenses  $282,758   $169,186 
Accrued consulting liabilities - related parties   1,928,000    1,721,000 
Accrued litigation liability   465,750    465,750 
Accrued interest   207,468    189,397 
Deferred sponsorship income   —      689,625 
Notes payable - related parties   1,552,500    1,552,500 
           
Total Current Liabilities   4,436,476    4,787,458 
           
TOTAL LIABILITIES   4,436,476    4,787,458 
           
MEMBERS' EQUITY (DEFICIT)          
Controlling members' equity   789    789 
Accumulated deficit   (4,955,997)   (4,859,982)
Total SKS Ocular, LLC Members' Equity (Deficit)   (4,955,208)   (4,859,193)
Non-Controlling Interests   1,520,938    1,518,568 
           
Total Members' Equity (Deficit)   (3,434,270)   (3,340,625)
TOTAL LIABILITIES AND          
  MEMBERS' EQUITY (DEFICIT)  $1,002,206   $1,446,833 
           
           
The accompanying notes are an integral part of these unaudited consolidated financial statements.

 

 
 

 

 

SKS Ocular, LLC
Consolidated Statements of Operations
(Unaudited)
       
  

   For the Three Months Ended March 31,
   2014  2013
REVENUES          
Sponsored research and development revenue  $689,625   $900,000 
TOTAL REVENUES   689,625    900,000 
           
OPERATING EXPENSES          
General and administrative   83,520    41,857 
Professional fees   56,497    54,854 
Research and development   625,183    657,700 
           
Total Operating Expenses   765,200    754,411 
           
OPERATING INCOME (LOSS)   (75,575)   145,589 
           
OTHER INCOME (EXPENSE)          
Interest expense, net   (18,070)   (19,292)
           
NET INCOME (LOSS)   (93,645)   126,297 
           
NET (INCOME) LOSS ATTRIBUTABLE TO NON-CONTROLLING INTERESTS   (2,370)   (16,540)
           
NET INCOME (LOSS) ATTRIBUTABLE TO SKS OCULAR, LLC  $(96,015)  $109,757 
           
           
The accompanying notes are an integral part of these unaudited consolidated financial statements.    

 

 
 

 

 

SKS Ocular, LLC
Consolidated Statements of Cash Flows
(Unaudited)
         
   

  For the Three Months Ended March 31,
    2014   2013
OPERATING ACTIVITIES                
Net income (loss)   $ (93,645 )   $ 126,297  
Adjustments to reconcile net income (loss) to net cash provided by            
  (used in) operating activities:                
Depreciation     4,691       2,819  
Amortization of license rights     10,740       10,740  
Changes in operating assets and liabilities       
Accrued research revenue     700,000 
Other assets           (12,243 )
Accounts payable and accrued expenses     131,643       (672,666 )
Deferred sponsorship income     (689,625 )      
Accrued consulting liabilities - related parties     207,000       207,000  
         
Net Cash Provided by (Used in) Operating Activities     (429,196 )     361,947  
               
INVESTING ACTIVITIES        
Purchase of property and equipment     (50,282 )     (4,625 )
         
Net Cash Used in Investing Activities     (50,282 )     (4,625 )
       
                 
NET CHANGE IN CASH   (479,478 )   357,322  
CASH AT BEGINNING OF PERIOD     663,478       3,448  
                 
CASH AT END OF PERIOD $184,000  $360,770 
         
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION        
CASH PAID FOR:        
Interest $   $  
Income taxes        
         
         
The accompanying notes are an integral part of these unaudited consolidated financial statements.      

 

 

 
 

 

SKS Ocular, LLC

 Notes to Unaudited Consolidated Financial Statements

 March 31, 2014

 

NOTE 1 – BASIS OF PRESENTATION

 

The accompanying financial statements have been prepared by the Company in accordance with accounting principles generally accepted in the United States of America.  In the opinion of management, all adjustments (which include only normal recurring adjustments) necessary to present fairly the financial position, results of operations, and cash flows at March 31, 2014, and for all periods presented herein, have been made.

 

Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted.  It is suggested that these condensed financial statements be read in conjunction with the financial statements and notes thereto included in the Company’s December 31, 2013 audited financial statements.  The results of operations for the periods ended March 31, 2014 and 2013 are not necessarily indicative of the operating results for the full years.

 

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Use of Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates. Estimates subject to change in the near term include impairment (if any) of long-lived assets and fair value of derivative liabilities.

 

Principles of consolidation

The Company’s consolidated financial statements include the accounts of SKS Ocular, LLC and its subsidiaries, SKS Ocular 1, LLC (“SKS 1”), C Therapeutics, LLC and NanoVax, LLC. Intercompany account balances and transactions have been eliminated in the consolidation. Where the Company’s ownership interest is less than 100%, the non-controlling interests are reported in members’ equity in the consolidated balance sheets. The non-controlling interests in net loss, is classified separately in the consolidated statements of operations.

 

Fair Value of Financial Instruments

The carrying value of short-term instruments, including cash, accounts payable and accrued expenses, and short-term notes approximate fair value due to the relatively short period to maturity for these instruments.

 

Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. Valuation techniques used to measure fair value maximize the use of observable inputs and minimize the use of unobservable inputs. The Company utilizes a three-level valuation hierarchy for disclosures of fair value measurements, defined as follows:

 

Level 1: inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets

 

Level 2: inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the assets or liability, either directly or indirectly, for substantially the full term of the financial instruments.

 

Level 3: inputs to the valuation methodology are unobservable and significant to the fair value

 

The Company does not have any assets or liabilities that are required to be measured and recorded at fair value on a recurring basis.

 

Recent Accounting Pronouncements

The Company has implemented all new accounting pronouncements that are in effect and that may impact its consolidated financial statements and does not believe that there are any other new pronouncements that have been issued that might have a material impact on its financial position or results of operations.

 

 
 

SKS Ocular, LLC

 Notes to Unaudited Consolidated Financial Statements

 March 31, 2014

 

NOTE 3 - PROPERTY AND EQUIPMENT

 

Property and equipment are comprised of the following:

 

   March 31, 2014  December 31, 2013
Lab equipment  $108,487   $58,205 
Computer equipment and software   7,415    7,415 
Leasehold improvements   3,199    3,199 
    119,101    68,819 
Accumulated depreciation   (28,664)   (23,973)
   $90,437   $44,846 

 

Depreciation and amortization expense related to property and equipment for the three months ended March 31, 2014 and 2013 was $3,691 and $2,819, respectively.

 

NOTE 4 – SUBSEQUENT EVENTS

 

The Company has evaluated subsequent events through August 12, 2014, and has identified the following reportable events:

 

On May 7, 2014, the Company entered into an agreement with related parties to convert certain notes to member equity interest. The total principal amount of $1,960,000 (which includes related party notes issued in April 2014 of $353,500) and accrued interest of $215,933 was converted at $36 per share into 58,940 shares of member equity interest in the Company.

 

In May 2014, the Company issued a total of 8.16% profit interests to ten individuals in exchange for consulting services provided to the Company.

 

In May 2014, pursuant to the option agreement referred to in Note 4, the Company entered into a license agreement with a third party for its nanoparticle vaccine technology. In connection with such license agreement, the Company is required to pay a license fee of $50,000, it share in the patent expenses incurred by the third party, royalty fees based on future net sales and certain milestone payments.

 

On May 14, 2014, the Company entered into a contribution agreement with Ohr Pharmaceutical, Inc. (“Ohr”), wherein the latter acquired certain assets of the Company, including, licenses, patents and contracts relate to micro-fabrication polymer-based sustained delivery platforms related to ocular therapeutics and dry age-related macular degeneration animal models, together with biomarkers to support such models. In exchange for these assets, Ohr paid the Company $3.5 million in cash and issued 1,194,862 shares of its common stock. The Company will also receive up to 1,493,577 shares of Ohr’s common stock if certain agreed milestones are met. Likewise, if Ohr enters into an additional research agreement with the Company’s research partner in the next six months, then Ohr will pay the Company 2/3 of any cash payments from such research partner up to $5 million. The transaction closed on May 30, 2014.