| | |
Page
Number |
| |||
| | | | ii | | | |
| | | | ii | | | |
| | | | iii | | | |
| | | | iii | | | |
| | | | 1 | | | |
| | | | 4 | | | |
| | | | 17 | | | |
| | | | 61 | | | |
| | | | 63 | | | |
| | | | 68 | | | |
| | | | 69 | | | |
| | | | 86 | | | |
| | | | 87 | | | |
| | | | 88 | | | |
| | | | 98 | | | |
| | | | 103 | | | |
| | | | 108 | | | |
| | | | 116 | | | |
| | | | 124 | | | |
| | | | 131 | | | |
| | | | 134 | | | |
| | | | 136 | | | |
| | | | 138 | | | |
| | | | 141 | | | |
| | | | 149 | | | |
| | | | 149 | | | |
| | | | 149 | | | |
| | | | 150 | | | |
| | | | F-1 | | | |
| | | | A-1 | | |
| | |
Three Months Ended March 31,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
2022
|
| |
2021
|
| ||||||||||||
Operating Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Product revenues
|
| | | $ | 8,349,422 | | | | | $ | 6,733 | | | | | $ | 227,186 | | | | | $ | 616,511 | | |
Cost of sales
|
| | | | (4,674,259) | | | | | | (3,764) | | | | | | (112,559) | | | | | | (338,896) | | |
Total operating expenses
|
| | | | 13,909,393 | | | | | | 2,673,707 | | | | | | 17,407,813 | | | | | | 8,521,360 | | |
Net loss
|
| | | | (9,933,406) | | | | | | (2,577,964) | | | | | | (6,168,931) | | | | | | (7,923,607) | | |
| | |
As of March 31,
2023 |
| |
As of December 31,
2022 |
| ||||||
Balance Sheet Data: | | | | | | | | | | | | | |
Cash
|
| | | $ | 7,285,691 | | | | | $ | 22,062,657 | | |
Total assets
|
| | | | 128,483,883 | | | | | | 29,158,886 | | |
Total liabilities
|
| | | | 64,745,290 | | | | | | 9,455,684 | | |
Total stockholders’ equity
|
| | | | 63,738,593 | | | | | | 19,703,202 | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Operating Data: | | | | | | | | | | | | | |
Net revenue
|
| | | $ | 48,028,194 | | | | | $ | 76,052,125 | | |
Cost of revenue
|
| | | | (32,476,891) | | | | | | (51,508,445) | | |
Total operating expenses
|
| | | | 48,337,571 | | | | | | 86,543,572 | | |
Total other income (expense)
|
| | | | 31,234,037 | | | | | | (2,152,575) | | |
Net loss
|
| | | | (1,552,231) | | | | | | (64,152,467) | | |
| | |
As of December 31,
2022 |
| |||
Balance Sheet Data: | | | | | | | |
Cash and cash equivalents
|
| | | $ | 2,371,556 | | |
Total assets
|
| | | | 52,324,757 | | |
Total liabilities
|
| | | | 62,585,923 | | |
Total redeemable convertible preferred stock
|
| | | | 16,952,459 | | |
Total stockholders’ deficit
|
| | | | (27,213,625) | | |
| | |
Year Ended
December 31, 2022 |
| |||
Statement of Operations Data: | | | | | | | |
Product revenue
|
| | | $ | 48,255,380 | | |
Cost of sales
|
| | | | 32,589,450 | | |
Gross profit
|
| | | | 15,665,931 | | |
Operating expenses: | | | | | | | |
Selling, general and administrative
|
| | | | 64,079,328 | | |
Research and development
|
| | | | 2,655,758 | | |
Total operating expenses
|
| | | | 66,735,086 | | |
Operating loss
|
| | | | (51,069,155) | | |
Change in fair value of warrant liability
|
| | | | (10,623,000) | | |
Other income (expense): | | | |||||
Other income
|
| | | | 35,510,107 | | |
Other expense
|
| | | | (159,645) | | |
Interest expense
|
| | | | (4,116,425) | | |
Total other income (expense)
|
| | | | 31,234,037 | | |
Loss before income tax benefit
|
| | | | (9,212,118) | | |
Income tax benefit
|
| | | | (501,254) | | |
Net loss
|
| | | $ | (8,710,864) | | |
Net loss per share-basic
|
| | | $ | (0.29) | | |
Weighted-average common shares outstanding-basic and diluted
|
| | | | 30,107,567 | | |
| | |
High
($) |
| |
Low
($) |
| |
Dividend
($) |
| |||||||||
2023 | | | | | | | | | | | | | | | | | | | |
Second Quarter (through July 11, 2023)
|
| | | | 2.78 | | | | | | 1.29 | | | | | | N/A | | |
First Quarter
|
| | | | 3.55 | | | | | | 1.38 | | | | | | N/A | | |
2022 | | | | | | | | | | | | | | | | | | | |
Fourth Quarter
|
| | | | 5.98 | | | | | | 2.47 | | | | | | N/A | | |
Third Quarter
|
| | | | 16.18 | | | | | | 2.44 | | | | | | N/A | | |
Second Quarter
|
| | | | 23.70 | | | | | | 1.76 | | | | | | N/A | | |
First Quarter
|
| | | | 11.57 | | | | | | 3.35 | | | | | | N/A | | |
2021 | | | | | | | | | | | | | | | | | | | |
Fourth Quarter (commencing November 24, 2021)
|
| | | | 117.35 | | | | | | 8.22 | | | | | | N/A | | |
| | |
High
(NIS) |
| |
Low
(NIS) |
| |
Dividend
(NIS) |
| |||||||||
2023 | | | | | | | | | | | | | | | | | | | |
Second Quarter (through July 11, 2023)
|
| | | | 0.8300 | | | | | | 0.3920 | | | | | | N/A | | |
First Quarter
|
| | | | 0.9500 | | | | | | 0.3600 | | | | | | N/A | | |
2022 | | | | | | | | | | | | | | | | | | | |
Fourth Quarter
|
| | | | 0.9590 | | | | | | 0.3260 | | | | | | N/A | | |
Third Quarter
|
| | | | 2.9800 | | | | | | 0.7740 | | | | | | N/A | | |
Second Quarter
|
| | | | 4.6970 | | | | | | 2.3300 | | | | | | N/A | | |
First Quarter
|
| | | | 8.3400 | | | | | | 3.8200 | | | | | | N/A | | |
2021 | | | | | | | | | | | | | | | | | | | |
Fourth Quarter
|
| | | | 9.9570 | | | | | | 6.6670 | | | | | | N/A | | |
Third Quarter
|
| | | | 10.8500 | | | | | | 6.8420 | | | | | | N/A | | |
Second Quarter
|
| | | | 9.8990 | | | | | | 7.5500 | | | | | | N/A | | |
| | |
Molekule
Common Stock |
| |
Aura
Ordinary Shares |
| ||||||
February 24, 2023 / February 26, 2023
|
| | | $ | 2.45 | | | | | $ | 0.1345(1) | | |
July 11, 2023
|
| | | | 2.20 | | | | | | 0.2001(2) | | |
| | |
Historical
Molekule(a) |
| |
Historical
Legacy Molekule(b) |
| |
Reclassification
Adjustments |
| |
Transaction
Accounting Adjustments |
| |
Pro Forma
Condensed Combined |
| |||||||||||||||
Product revenues
|
| | | $ | 227,186 | | | | | $ | 48,028,194 | | | | | $ | | | | | $ | | | | | $ | 48,255,380 | | | ||
Cost of sales
|
| | | | 112,559 | | | | | | 32,476,891 | | | | | | | | | | | | | | | | | | 32,589,450 | | |
Gross profit
|
| | | | 114,628 | | | | | | 15,551,303 | | | | | | | | | | | | | | | | | | 15,665,931 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, general and administrative
|
| | | | 15,453,261 | | | | | | — | | | | | | 47,636,365(c) | | | | | | 989,702(d) | | | | | | 64,079,328 | | |
Research and development
|
| | | | 1,954,552 | | | | | | — | | | | | | 701,206(c) | | | | | | | | | | | | 2,655,758 | | |
General, administrative, research and development
|
| | | | — | | | | | | 38,948,195 | | | | | | (38,948,195)(c) | | | | | | | | | | | | — | | |
Sales, marketing and advertising
|
| | | | — | | | | | | 9,389,376 | | | | | | (9,389,376)(c) | | | | | | | | | | | | — | | |
Total operating expenses
|
| | | | 17,407,813 | | | | | | 48,337,571 | | | | | | | | | | | | (989,702) | | | | | | 66,735,086 | | |
Operating loss
|
| | | | (17,293,185) | | | | | | (32,786,268) | | | | | | | | | | | | (989,702) | | | | | | (51,069,155) | | |
Change in fair value of warrant liability
|
| | | | (10,623,000) | | | | | | — | | | | | | | | | | | | | | | | | | (10,623,000) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income
|
| | | | — | | | | | | 35,510,107 | | | | | | | | | | | | | | | | | | 35,510,107 | | |
Other expense
|
| | | | — | | | | | | (159,645) | | | | | | | | | | | | | | | | | | (159,645) | | |
Interest expense
|
| | | | — | | | | | | (4,116,425) | | | | | | | | | | | | | | | | | | (4,116,425) | | |
Total other income (expense)
|
| | | | — | | | | | | 31,234,037 | | | | | | | | | | | | | | | | | | 31,234,037 | | |
Loss before income tax benefit
|
| | | | (6,670,185) | | | | | | (1,552,231) | | | | | | | | | | | | (989,702) | | | | | | (9,212,118) | | |
Income tax benefit
|
| | | | (501,254) | | | | | | — | | | | | | | | | | | | | | | | | | (501,254) | | |
Net loss
|
| | | $ | (6,168,931) | | | | | $ | (1,552,231) | | | | | $ | — | | | | | $ | (989,702) | | | | | $ | (8,710,864) | | |
Net loss per share-basic
|
| | | $ | (0.42) | | | | | $ | — | | | | | | | | | | | | | | | | | $ | (0.29 | | |
Weighted-average common shares outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 14,676,369 | | | | | | — | | | | | | | | | | | | 15,431,198(e) | | | | | | 30,107,567 | | |
|
Shares of Molekule Common Stock Issued to Legacy Molekule Stockholders
|
| | | | 14,907,210 | | |
|
Shares of Molekule Common Stock Issued to Legacy Molekule Warrantholders
|
| | | | 23,608 | | |
|
Total
|
| | | | 14,930,818 | | |
|
Molekule closing share price as of January 12, 2023
|
| | | $ | 3.40 | | |
|
Consideration Transferred for Share Exchange
|
| | | | 50,764,781 | | |
|
Fair value of replacement awards attributable to pre-Molekule Merger services
|
| | | | 1,701,292 | | |
|
Total Consideration Transferred
|
| | | $ | 52,466,073 | | |