Form 10-Q - Quarterly report [Sections 13 or 15(d)]

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

☒	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2024

☐	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _______________to _______________

Commission file number 001-41765

MIRA Pharmaceuticals, Inc.

(Exact name of registrant as specified in its charter)

Florida		85-3354547
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

1200 Brickell Avenue, Suite 1950 #1183 Miami, Florida		33131
(Address of principal executive offices)		(Zip Code)

Registrant’s telephone number (including area code):

(737) 289-0835

Not Applicable

(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class:		Trading symbol		Name of each exchange on which registered
Common Stock, par value $0.0001 per share		MIRA		The Nasdaq Stock Market LLC

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☐ No ☒

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer or a smaller reporting company. See definition of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer	☐	Accelerated filer	☐

Non-accelerated filer	☒	Smaller reporting company	☒

		Emerging growth company	☒

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☒

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

As of November 12, 2024, there were 16,560,852 shares of company common stock issued and outstanding.

MIRA Pharmaceuticals, Inc.

Quarterly Report on Form 10-Q

TABLE OF CONTENTS

		Page

Part I. Financial Information

Item 1.	Condensed Financial Statements (unaudited)

	Condensed Balance Sheets as of September 30, 2024 and December 31, 2023	1

	Condensed Statements of Operations for the three and nine months ended September 30, 2024 and 2023	2

	Condensed Statements of Stockholders’ Equity (Deficit) for the three and nine months ended September 30, 2024 and 2023	3

	Condensed Statements of Cash Flows for the nine months ended September 30, 2024 and 2023	4

	Notes to Condensed Financial Statements	5

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	10

Item 3.	Quantitative and Qualitative Disclosures about Market Risk	12

Item 4.	Controls and Procedures	13

Cautionary Note on Forward Looking Statements		13

Part II. Other Information		15

Item 1	Legal Proceedings	15

Item 1A.	Risk Factors	15

Item 2	Unregistered Sales of Equity Securities and Use of Proceeds	16

Item 3	Defaults upon Senior Securities	16

Item 4	Mine Safety Disclosures	16

Item 5	Other Information	16

Item 6.	Exhibits	16

Signatures		17

MIRA PHARMACEUTICALS, INC.

CONDENSED BALANCE SHEETS

AS OF SEPTEMBER 30, 2024 AND DECEMBER 31, 2023

	September 30,			December 31,
	2024			2023
ASSETS
Current assets:
Cash	$	4,144,560			4,602,566
Other receivables		-			11,862
Prepaid expenses		86,572			243,802
Total current assets		4,231,132			4,858,230

Operating lease, right of use assets		-			5,061
Due from related party		35,439			69,152
Total assets	$	4,266,571		$	4,932,443

LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Trade accounts payable and accrued liabilities	$	692,833			538,564
Related party accrued interest		-			14,472
Current portion of operating lease liabilities		-			5,061
Total current liabilities		692,833			558,097

Total liabilities		692,833			558,097

Stockholders’ Equity
Preferred stock, $0.0001 par value, 10,000,000 shares authorized and none issued or outstanding.		-			-
Common stock, $0.0001 par value; 100,000,000 shares authorized, 16,266,148 and 14,780,885 shares issued and outstanding at September 30, 2024 and December 31, 2023, respectively.		1,627			1,478
Additional paid-in capital		30,310,136			25,657,930
Accumulated deficit		(26,738,025	)		(21,285,062	)
Total stockholders’ equity		3,573,738			4,374,346
Total liabilities and stockholders’ equity	$	4,266,571		$	4,932,443

See notes to condensed financial statements.

MIRA PHARMACEUTICALS, INC.

CONDENSED STATEMENTS OF OPERATIONS

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

(Unaudited)

	2024			2023			2024			2023
	Three months ended September 30,						Nine months ended September 30,
	2024			2023			2024			2023
Revenues	$	-		$	-		$	-		$	-

Operating costs:
General and administrative expenses		1,014,223			2,144,832			3,136,393			3,830,303
Related party travel costs		-			-			-			453,550
Research and development expenses		1,067,396			1,015,252			2,444,134			1,185,839
Total operating costs		2,081,619			3,160,084			5,580,527			5,469,692

Interest income(expense), net		37,752			(427,732	)		127,564			(725,273
Net loss attributable to common stockholders	$	(2,043,867	)	$	(3,587,816	)	$	(5,452,963	)	$	(6,194,965	)
Basic and diluted loss per share	$	(0.14	)	$	(0.26	)	$	(0.36	)	$	(0.45	)
Weighted average common stock shares outstanding		15,071,915			13,639,197			15,071,915			13,639,197

See notes to condensed financial statements.

MIRA PHARMACEUTICALS, INC.

CONDENSED STATEMENTS OF STOCKHOLDERS’ EQUITY (DEFICIT)

FOR THE THREE MONTHS AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

(Unaudited)

	Shares		Amount		Capital		Deficit			Equity
	Common Stock				Additional Paid-In		Accumulated			Total Stockholders’
	Shares		Amount		Capital		Deficit			Equity
Balances, June 30, 2024		14,780,885		1,478		26,911,646		(24,694,158	)		2,218,966
Issuance of common stock, ATM		1,485,263		149		3,129,476		-			3,129,626
Stock- based compensation		-		-		269,014		-			269,014
Net loss		-		-				(2,043,867	)		(2,043,867	)
Balances, September 30, 2024		16,266,148	$	1,627	$	30,310,136		(26,738,025	)	$	3,573,738

	Common Stock				Additional Paid-In		Accumulated			Total Stockholders’
	Shares		Amount		Capital		Deficit			Equity
Balances, June 30, 2023		13,313,000	$	1,331	$	13,099,830	$	(11,909,868	)	$	1,196,619
Stock-based compensation		-		-		1,452,133		-			1,452,133
Issuance of common stock, IPO		1,275,000		128		7,704,152		-			7,704,279
Issuance of common stock, debt conversion		157,170		16		1,100,080		-			1,100,096
Issuance of common stock		35,715		4		249,996		-			250,000
Net loss		-		-		-		(3,587,816	)		(3,587,816	)
Balances, September 30, 2023		14,780,885	$	1,478	$	23,606,191	$	(15,497,684	)	$	8,115,311

	Common Stock				Additional Paid-In		Accumulated			Total Stockholders’ Equity
	Shares		Amount		Capital		Deficit			(Deficit)
Balances, January 1, 2024		14,780,885	$	1,478	$	25,657,930	$	(21,285,062	)	$	4,374,346
Issuance of common stock, ATM		1,485,263		149		3,129,476		-			3,129,625
Payment of Short Swing Disgorgement by Bay Shore Trust		-		-		148,703		-			148,703
Stock-based compensation		-		-		1,374,027		-			1,374,027
Net loss		-		-		-		(5,452,963	)		(5,452,963	)
Balances, September 30, 2024		16,266,148		1,627		30,310,136	$	(26,738,025	)	$	3,573,738

	Common Stock				Additional Paid-In		Accumulated			Total Stockholders’ Equity
	Shares		Amount		Capital		Deficit			(Deficit)
Balances, January 1, 2023		13,313,000	$	1,331	$	8,699,830	$	(9,302,722	)	$	(596,232	)
Balances		13,313,000	$	1,331	$	8,699,830	$	(9,302,722	)	$	(596,232	)
Stock-based compensation		-		-	$	2,337,133	$	-			2,337,133
Issuance of common stock. IPO		1,275,000		128		7,704,152		-			7,704,279
Issuance of common stock, debt conversion		157,170		16		1,100,080		-			1,100,096
Issuance of common stock		35,715		4		249,996		-			250,000
Issuance of warrants		-		-		3,515,000		-			3,515,000
Net loss		-		-		-		(6,194,965	)		(6,194,965	)
Balances, September 30, 2023		14,780,885	$	1,478	$	23,606,191	$	(15,497,684	)	$	8,115,311
Balances		14,780,885	$	1,478	$	23,606,191	$	(15,497,684	)	$	8,115,311

See notes to condensed financial statements.

MIRA PHARMACEUTICALS, INC.

CONDENSED STATEMENTS OF CASH FLOWS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

(Unaudited)

	2024			2023
	Nine Months Ended September 30,
	2024			2023

Cash flows from Operating activities
Net loss	$	(5,452,963	)	$	(6,194,965	)
Adjustments to reconcile net loss to net cash from operations
Interest expense, net		-			(20,515	)
Amortization of debt issuance costs		-			732,292
Stock-based compensation expense		1,374,024			2,337,133
Change in operating assets and liabilities:
Other receivables		11,862			-
Accounts payable and accrued expenses		154,270			(148,516	)
Prepaid expenses		157,231			(202,817	)
Net cash flows from operating activities		(3,755,576	)		(3,497,388	)

Financing activities:
Advances from (to) affiliates		33,713			(50,000	)
Deferred offering costs		-			143,427
Repayments under related party line of credit		(14,472	)		(133,062	)
Proceeds from sale of common stock, less offering costs		3,129,626			7,704,279
Issuance of common stock conversion of debt		-			1,100,096
Issuance of common stock in lieu of fees		-			250,000
Bayshore Trust short-swing disgorgement		148,703			-
Net cash flows provided by financing activities		3,297,570			9,014,740

Net change in cash		(458,006	)		5,517,352
Cash, beginning of year		4,602,566			350,978
Cash, end of period	$	4,144,560		$	5,868,330
Cash paid for interest		-			-

See notes to condensed financial statements

SUPPLEMENTAL CASH FLOW INFORMATION

Non-cash Operating, Financing and Investing Activities:

The Company recorded the fair value of a total of 1,000,000 shares of common stock issued to Bay Shore Trust during the nine months ended September 30, 2023 totaling approximately $3.5 million to deferred finance costs. The Company has amortized approximately $0.7 million of deferred offering costs as non-cash amortization of debt issuances costs in accordance with Generally Accepted Accounting Principles.

The Company recorded the fair value of a total of 157,170 shares of common stock issued to Bay Shore Trust during the nine months ended September 30, 2023 totaling approximately $1.1 million to record Bay Shore Trust conversions of a line of credit and interest to shares of common stock.

The Company recorded the fair value of a total of 35,715 shares of common stock issued to the MZ Group during the nine months ended September 30, 2023 totaling $0.25 million in lieu of fees for investor relation services.

MIRA PHARMACEUTICALS, INC.

NOTES TO CONDENSED FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

(Unaudited)

Note 1. Description of business and summary of significant accounting policies:

Overview

MIRA Pharmaceuticals, Inc. (“MIRA,” or the “Company”), is a pre-clinical-stage pharmaceutical development company with two neuroscience programs targeting a broad range of neurologic and neuropsychiatric disorders. The Company holds exclusive license rights in the U.S., Canada and Mexico for Ketamir-2, a novel, patent pending oral ketamine analog under pre-clinical investigation to potentially deliver ultra-rapid antidepressant effects, providing hope for individuals battling neuropathic pain (“NP”), treatment-resistant depression (“TRD”), major depressive disorder with suicidal ideation (“MDSI”), and potentially post-traumatic stress disorder (“PTSD”).

Additionally, the Company’s novel oral pharmaceutical marijuana, MIRA-55, is currently under investigation for its potential to alleviate neuropathic pain, as well as anxiety and cognitive decline, symptoms often associated with early-stage dementia. MIRA-55, if approved by the U.S. Food and Drug Administration (“FDA”), could mark a significant advancement in addressing various neuropsychiatric, inflammatory, and neurologic diseases and disorders.

The U.S. Drug Enforcement Administration’s (“DEA”) scientific reviews of both Ketamir-2 and MIRA-55 concluded that they would not be considered a controlled substance or listed chemical under the Controlled Substances Act (“CSA”) and its governing regulations.

As used herein, the Company’s Common Stock, par value $0.0001 per share, is referred to as the “Common Stock” and the Company’s preferred stock, par value $0.0001 per share, is referred to as the “Preferred Stock.”

Basis of Accounting

The accounting and reporting policies of the Company conform to accounting principles generally accepted in the United States of America (“GAAP”). In the opinion of management, all adjustments considered necessary for the fair presentation of the financial statements for the periods presented have been included. The results of operations for the nine months ended September 30, 2024 are not necessarily indicative of the results to be expected for future periods

Operating Updates

In early February 2024, the Company made a significant discovery during the manufacturing and scale-up process of its patented molecule known as “MIRA1a,” which the Company believed was the molecule used in its pre-clinical trials and had been synthesized by a contract manufacturer. Through this process, the Company identified a novel and improved version of the molecule, which the Company calls MIRA-55.

As part of the Company’s due diligence and subsequent testing, which began in late 2023, the Company discovered that the pre-clinical studies the Company conducted, previously attributed to MIRA1a, were in fact performed on MIRA-55. Following this revelation, in early March 2024, the Company promptly filed a provisional patent for MIRA-55, which encompasses all pre-clinical studies. If such patent is issued, the Company will own the patent rights to both MIRA1a and MIRA-55.

Moreover, based on the Company’s pre-clinical analyses to date, the Company believes that MIRA-55 is an improvement over MIRA1a in that it displays enhanced potency and potential for efficacy.

Based on the Company’s discoveries and pre-clinical studies to date, the Company has decided to advance MIRA-55 as its lead compound for the Company’s oral pharmaceutical marijuana drug candidate while still retaining its rights to MIRA1a. As such, the Company has decided not to move MIRA1a forward.

Significant Accounting Policies

There have been no material changes in the Company’s significant accounting policies from those previously disclosed in the 2023 Annual Report.

Note 2. Liquidity and capital resources:

In accordance with Accounting Standards Codification 205-40, Going Concern, The Company has evaluated whether there are conditions and events, considered in the aggregate, that raise substantial doubt about the Company’s ability to continue as a going concern within one year after the date the financial statements are issued. As of September 30, 2024, the Company had cash of approximately $4.1 million, and has used approximately $3.8 million of cash in operations during the nine months ended September 30, 2024.

Historically, the Company has been primarily engaged in developing MIRA-55 and, more recently, has also been focusing on the development of Ketamir-2. During these activities, the Company sustained substantial losses. The Company’s ability to fund ongoing operations and future pre-clinical and clinical trials required for FDA approval is dependent on the Company’s ability to obtain significant additional external funding in the near term. Since inception, the Company financed its operations through the sale of Common Stock, and related party financings. The Company maintains an effective shelf registration statement with the SEC for the issuance of shares of common stock under various types of equity offerings, including shares of common stock under our ATM equity program (Note 6). The Company expects to be able to fund operations through the fourth quarter of 2025, with the cash on hand. However, the Company has the ability to issue common stock under its shelf registration statement to assist in liquidity needs.

The Company expects to continue to generate losses in the foreseeable future. The Company’s liquidity needs will be determined largely by the budgeted operational expenditures incurred in regard to the progression of its product candidates. The Company does not have sufficient cash and cash equivalents as of the date of filing this Report to support its operations for at least the 12 months following the date the financial statements are issued. These conditions raise substantial doubt about the Company’s ability to continue as a going concern through 12 months after the date the accompanying financial statements are issued..

The accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and satisfaction of liabilities in the normal course of business, and do not include any adjustments relating to recoverability and classification of recorded asset amounts or the amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern

Note 3. Debt, related party:

MIRALOGX

On November 15, 2023, the Company entered into a Promissory Note and Loan Agreement (the “Loan Agreement”) with MIRALOGX, LLC, a Florida limited liability company (“MIRALOGX”) which is a related-party owned by Bay Shore Trust, a significant stockholder of the Company (“Bay Shore Trust”).

Pursuant to the Loan Agreement, the Company may borrow up to $3.0 million from MIRALOGX to fund the development of licensed products under the License Agreement (the “Loan”).

Together with any Advance Request, the Company shall deliver to the Lender a budget for the requested Advance (the “Budget”). The Budget may only include costs directly associated with preparing an Investigational New Drug (“IND”) application for Ketamir-2, exclusive of personnel costs. Any Advances made by MIRALOGX to the Company pursuant to this Loan may be repaid by the Company (together with any and all interest accrued thereon) at any time without penalty or premium in accordance with the terms hereof. Amounts repaid under the Loan may not be reborrowed

The Loan Agreement has a one-year term, and all outstanding principal and accrued but unpaid interest must be repaid in full on November 15, 2024. Interest on the amounts borrowed under the Loan Agreement accrues at an annual fixed rate of 8%. The Company may prepay all or a portion of the outstanding principal and accrued unpaid interest under the Loan Agreement at any time without a prepayment fee. The Company has not borrowed any funds from the MIRALOGX loan as of September 30, 2024.

Bay Shore Trust

In April 2023, the Company entered into a Promissory Note and Loan Agreement with the Bay Shore Trust. Under this Promissory Note and Loan Agreement (the “Bay Shore Note”), the Company had the right to borrow up to an aggregate of $5 million from the Bay Shore Trust at any time up to the second anniversary of the issuance of the Bay Shore Note or, if earlier, upon the completion of the Company’s IPO. The Bay Shore Note accrued interest at a rate equal 7% per annum, simple interest, during the first year that the note was outstanding.

On July 20, 2023, the Company entered into a conversion agreement with the Bay Shore Trust under which the Bay Shore Trust had converted, at the time of the IPO, $1.1 million of the outstanding principal balance of the Bay Shore Note into shares of Common Stock at a conversion price equal to the price of the Common Stock sold to the public in the IPO, which resulted in the issuance of 157,170 shares of Common Stock to Bay Shore Trust. On August 14, 2023, the Company paid $1.0 million in full to Bay Shore Trust, which was the amount due. The Company also paid accrued interest of $0.03 million. The remaining amount of $0.01 million in accrued interest due to Bay Shore Trust has been settled as of September 30^th, 2024.

Note 4. Related party transactions:

Due from related parties – During the nine months ended September 30, 2024, the Company received payment from a related party in the amount of $0.03 million for costs of shared management resources.

Shared management- Historically, the Company has shared management with related parties on an as-needed basis, to collaborate and pool resources efficiently. For the nine months ended September 30, 2024, the Company incurred $0.04 million in costs related to this arrangement which is recorded in general and administrative expenses. Further, as of September 30, 2024, the Company is no longer sharing management with related parties.

Shared lease costs- On April 1, 2023 the Company entered into an Agreement For Shared Lease Costs with MIRALOGX, LLC, (the “Shared Agreement”) who is a related party for the jet usage. Under the Shared Agreement, the Company agrees to make monthly contributions or payments in accordance with its monthly use of shared aircraft toward rent payments. However, the Company has not used the aircraft after the termination of the lease on March 31, 2023 and there are no minimum payments due without usage.

Debt, related party - See Note 3.

Stock settlement agreement - See Note 6

Note 5. Leases:

The Company’s former corporate headquarters were located in Baltimore, Maryland, which included a lease for office space. This lease began in November 2021 and ended April 2024. The lease was not renewed after April 2024. In April 2024, the company moved to a virtual office model and does not have a physical office space.

Variable lease costs

Variable lease costs primarily include utilities, property taxes, and other operating costs that are passed on from the lessor. Variable lease costs related to the aircraft include usage expenses, which includes pilot expenses, jet fuel and general flight expenses.

The components of lease expense were as follows:

Schedule of Lease Expense

Lease Costs	2024		2023
	Nine months ended September 30,
Lease Costs	2024		2023
Operating Lease Cost
Operating Lease	$	5,092	$	200,283
Variable Lease Costs		-		311,126
Total Lease Cost	$	5,092	$	511,409

Supplemental cash flow information related to leases were as follows:

Other Lease Information	2024		2023
	Nine months ended September 30,
Other Lease Information	2024		2023
Cash paid for amounts included in the measurement of lease liabilities
Operating cash flows from operating leases	$	5,092	$	511,409

Note 6. Stockholders’ equity:

Common Stock Issuances

On August 12, 2024, the Company filed a shelf registration statement with the SEC to facilitate the issuance of our common stock and entered into an At The Market Offering Agreement (the “ATM Agreement”) with Rodman & Renshaw LLC (the “Manager”), under which the Company may offer and sell shares of its Common Stock, with an aggregate offering amount sold of up to $19,268,571. On September 24, 2024, the Company filed a prospectus supplement to amend the shelf registration statement to update the maximum amount eligible to be sold under the ATM Agreement to $75 million. As of September 30, 2024, under the ATM Agreement, the Company has sold 1,485,263 shares of Common Stock at an average price per share of $1.61 and received net proceeds of approximately $3.1 million, after deducting commissions and other fees of $0.09 million.

Stock-based compensation

The fair value of each option award is estimated on the grant date using the Black-Scholes valuation model that uses assumptions for expected volatility, expected dividends, expected term, and the risk-free interest rate. Expected price volatility is based on the historical volatilities of a peer group as the Company does not have a multi-year trading history for its shares. Industry peers consist of several public companies in the biotech industry similar to the Company in size, stage of life cycle and product indications. The Company intends to continue to consistently apply this process using the same or similar public companies until a sufficient amount of historical information regarding the volatility of the Company’s own stock price becomes available, or unless circumstances change such that the identified companies are no longer similar to the Company, in which case, more suitable companies whose share prices are publicly available would be utilized in the calculation.

Expected term of options granted is derived using the “simplified method” which computes expected term as the average of the sum of the vesting term plus contract term. The risk-free rate is based on the U.S. Treasury yield curve in effect at the time of grant. The Company recognizes forfeitures as they occur.

During the nine months ended September 30, 2024, a total of 1,204,000 options to purchase Common Stock, with an aggregate fair market value of approximately $1.2 million were granted to the members of the Company’s Board of Directors, executive officers and consultants of the Company. The options have exercise prices ranging from $0.71 to $1.57 and a term of 10 years from the grant date. These option vest over various terms ranging from immediate vesting upon grant to the one year anniversary of the grant date.

The following is option activity during the nine months ended September 30, 2024.

Schedule of Stock Option Activity

	Number of shares			Weighted average exercise price per share		Aggregate intrinsic value
Outstanding as January 1, 2024		1,215,001		$	5.29
Options granted		1,204,000		$	1.08
Forfeitures		(546,667	)	$	5.00
Outstanding as September 30, 2024		1,872,334		$	2.67	$	1,467,700

As of September 30, 2024, options exercisable totaled 1,350,391. There are approximately $0.5 million of unrecognized compensation costs related to non-vested share-based compensation awards, which will be expensed through 2025.

Key assumptions used to value stock options during the nine months ended September 30, 2024 are as follows:

Expected price volatility		77.7%-152.45	%
Risk-free interest rate		3.49%-4.24	%
Exercise price	$	0.71 - $1.57
Expected term (in years)		5-6 years
Dividend yield		-

Warrants

The Company has granted warrants to purchase shares of Common Stock. Warrants may be granted to affiliates in connection with certain agreements. As of September 30, 2024, a cumulative total of 1,763,570 warrants, with exercise prices ranging from $2.00 to $7.00, and remain exercisable and outstanding. There were no warrants granted or exercised during the nine months ended September 30, 2024.

Earnings Per Share

During the three and nine months ended September 30, 2024 and September 30, 2023, outstanding stock options and warrants of 3,635,904 and 2,215,001 respectively, were not included in the computation of diluted earnings per share, because to do so would have had an antidilutive effect.

Stock Settlement Agreement

On April 24, 2024 the Company settled a claim submitted by certain shareholders under Section 16 of the Securities Exchange Act involving the Company that claimed illegal profits were earned on stock transactions involving insiders of the Company. After investigation, the Company informed the insider, Bayshore Trust, of the claim and came to agreement with the shareholders, whereby requiring the disgorgement of profits by the insider back to the Company in the amount of $148,703, which was recorded in additional paid in capital in the accompanying financial statement

Note 7. Subsequent Events:

The Company evaluates subsequent events until the date the accompanying unaudited condensed financial statements are issued. Significant subsequent events are described below:

ATM Offering

From October 1, 2024 through November 12, 2024, under the ATM Agreement, the Company sold and issued 294,704 shares of Common Stock at an average price per share of $1.84, and received net proceeds of approximately $0.5 million, after deducting commissions and other fees of $0.01 million. .

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

The following discussion and analysis should be read in conjunction with the Condensed Financial Statements and Notes thereto included elsewhere in this Quarterly Report. This discussion contains certain forward-looking statements that involve risks and uncertainties. The Company’s actual results and the timing of certain events could differ materially from those discussed in these forward-looking statements as a result of certain factors, including, but not limited to, those set forth herein and elsewhere in this Quarterly Report and in the Company’s other filings with the SEC. See “Cautionary Note Regarding Forward Looking Statements” below.

As used in this Management’s Discussion and Analysis of Financial Condition and Results of Operations, unless otherwise indicated, the terms “the Company”, “we”, “us”, “our” and similar terminology refer to MIRA Pharmaceuticals, Inc.

Background of the Company

We are a pre-clinical-stage pharmaceutical development company with two neuroscience programs targeting a broad range of neurologic and neuropsychiatric disorders. We hold exclusive license rights in the U.S., Canada and Mexico for Ketamir-2, a novel, patent pending oral ketamine analog under pre-clinical investigation to potentially deliver ultra-rapid antidepressant effects, providing hope for individuals battling NP, TRD, MDSI and potentially PTSD.

Additionally, our novel oral pharmaceutical marijuana molecule, MIRA-55, is being studied for its potential to alleviate neuropathic pain, as well as anxiety and cognitive decline, symptoms commonly associated with early-stage dementia. MIRA-55, if approved by the FDA, could mark a significant advancement in addressing various neuropsychiatric, inflammatory, and neurologic diseases and disorders.

The DEA’s scientific review of Ketamir-2 and MIRA-55 concluded that neither would be considered a controlled substance or listed chemical under the CSA and its governing regulations.

We were incorporated under the laws of the State of Florida in September 2020 and commenced substantive operations, including our pharmaceutical development program, in late 2020.

Critical Accounting Estimates

See Note 1 of the Notes to Condensed Financial Statements included in Item 1 of this Quarterly Report for a summary of significant accounting policies and information on recently issued accounting pronouncements.

Results of Operations

For the three months ended September 30, 2024 compared to the three months ended September 30, 2023

Research and Development Expenses. During the three months ended September 30, 2024, we incurred $1.1 million in research and development expenses, which were primarily related to initial payments for pre-clinical research projects. We incurred $1.0 million in research and development expenses during the three months ended September 30, 2023, relating to initial payment for toxicology study costs. Research and development expenses include pre-clinical, toxicology and consultant expenses.

General and Administrative Expenses. We incurred $1.0 million and $2.1 million in general and administrative expenses during the three months ended September 30, 2024 and September 30, 2023, respectively. General and administrative expenses are composed primarily of compensation, insurance, professional fees, stock-based compensation, administration and other related costs. The decrease is primarily due to stock-based compensation, debt issuance costs, and compensation related to the IPO efforts of the executive team that occurred in 2023 and is not reoccurring.

Interest income (expense), net. We earned $0.04 million in interest income (expense), net during the three months ended September 30, 2024 and incurred $(0.43) million interest income (expense), net during the three months September 30, 2023, respectively. Interest income in during 2024 related primarily to money market account interest whereas interest expense during 2023 included $0.44 million of debt issuance costs and $0.02 million of interest income.

For the nine months ended September 30, 2024 compared to the nine months ended September 30, 2023

Research and Development Expenses. During the nine months ended September 30, 2024, we incurred $2.4 million in research and development expenses which were primarily related to initial payments for pre-clinical research projects. We incurred $1.2 million in research and development expenses during the nine months ended September 30, 2023, relating to initial payments for several toxicology projects. Research and development expenses include pre-clinical, toxicology and consultant expenses and we expect our 2024 costs to be consistent going forward.

General and Administrative Expenses. We incurred general and administrative expenses of $3.1 million and $3.8 million during the nine months ended September 30, 2024 and September 30, 2023, respectively. General and administrative expenses consists of payroll, consulting fees, IT-related costs, legal and accounting costs, office and rent expenses, investor relations and stock-based compensation expenses. The decrease is due primarily to stock-based compensation, debt issuance costs, and compensation related to the IPO efforts of the executive team that occurred in 2023. We would expect our 2024 costs to be consistent going forward.

Related Party Travel Costs. We incurred no in related party travel costs during the nine months ended September 30, 2024, compared to $0.5 million in September 30, 2023. The related party travel costs incurred in 2023 consisted of a lease and use of an airplane with an entity under common control. The airplane lease was terminated in March 2023 and no further costs are expected to be incurred.

Interest income (expense), net. We earned $0.13 million in interest income (expense), net during the nine months ended September 30, 2024 and incurred $0.73 million in interest income (expense), net during the nine months ended September 30, 2023, respectively. Interest expense during 2023 included $0.74 million of debt issuance costs and $0.02 million of interest income. Whereas in 2024 the Company earned $0.13 million in interest income from to money market accounts.

Liquidity and Capital Resources

Sources of Liquidity

Since our inception in September 2020, we have financed our operations primarily through an unsecured line of credit with a major shareholder and an affiliated company, through a private placement of shares of our common stock that occurred during the fourth quarter 2021 and during 2022, by the proceeds from our completed initial public offering in August 2023 and through the proceeds of an ATM offering during the third quarter of 2024. We intend to finance our clinical development programs and working capital needs from existing cash, and potentially new sources of debt and equity financing. We may enter into new licensing and commercial partnership agreements.

Historically, we have been primarily engaged in developing MIRA-55 and, more recently, have also been focusing on the development of Ketamir-2. During these activities, we have sustained substantial losses. Our ability to fund ongoing operations and future pre-clinical and clinical trials required for FDA approval is dependent on our ability to obtain significant additional external funding in the near term. We expect to be able to fund operations through the fourth quarter of 2025, with the issuance of common stock under our shelf registration as described in Note 7 of the accompanying financial statements.

On August 12, 2024, the Company filed a shelf registration statement on Form S-3 with the SEC. The terms of any offering under the shelf registration statement will be established at the time of such offering and will be described in a prospectus supplement filed with the SEC prior to completion of any such offering.

We expect to continue to generate losses in the foreseeable future. Our liquidity needs will be determined largely by the budgeted operational expenditure incurred in regard to the progression of our product candidates. We do not have sufficient cash and cash equivalents as of the date of filing this Report to support our operations for at least 12 months. These conditions raise substantial doubt about our ability to continue as a going concern through 12 months after the date the financial statements included in this Report are issued.

Cash Flows

The following table provides information regarding our cash flows for the periods presented:

	Nine Months Ended September 30,
	2024			2023
Net cash flows from:
Operating activities	$	(3,755,576	)	$	(3,497,388	)
Financing activities		3,297,570			9,014,740
Net change in cash	$	(458,006	)	$	5,517,352

Net Cash Used in Operating Activities

For the nine months ended September 30, 2024, operating activities used $3.8 million of cash, primarily due to a net loss of $5.5 million, offset by $1.4 million in stock-based compensation expense and $0.3 million in change in accounts payable, accrued and prepaid expenses. Accounts payable, accrued and prepaid expenses were primarily composed of research and development payables, consultant costs, insurance costs and investor relations expenses.

For the nine months ended September 30, 2023, operating activities used $3.5 million of cash, primarily due to a net loss of $6.2 million, a $0.4 million change in accounts payable, accrued and prepaid expenses, offset by $2.3 million in stock-based compensation expense and $0.7 million in amortization of debt issuance costs. Accounts payable, accrued and prepaid expenses were primarily composed of research and development payables, consultant costs, insurance costs and investor relations expense.

Net Cash Provided by Financing Activities

For the nine months ended September 30, 2024, financing activities provided $3.3 million of cash, resulting primarily from $3.1 million in proceeds from sale of common stock, less offering costs from the ATM agreement, and $0.2 million in proceeds from short swing disgorgement and related party advances.

For the nine months ended September 30, 2023, financing activities provided $9.0 million of cash, resulting primarily from $7.7 million in proceeds from sale of common stock, less offering costs, $1.4 million of issuance of common stock for conversion of debt and issuance of common stock in lieu of investor relation fees, and offset by $0.1 million of repayments under related party line of credit.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

We are a smaller reporting company as defined by Rule 12b-2 of the Exchange Act, and therefore are not required to provide the information under this item per Item 305(e) of Regulation S-K.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

Our management, our Chief Executive Officer (our principal executive officer) and our Chief Financial Officer (our principal financial officer) (the “Certifying Officers”), has evaluated the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) or 15d-15(e) under the Exchange Act) as of June 30, 2024. The term “disclosure controls and procedures,” as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act, means controls and other procedures of a company that are designed to ensure that information required to be disclosed by the company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commission’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is accumulated and communicated to the company’s management, including its principal executive and principal accounting officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure. Our management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving their objectives and our management necessarily applies its judgment in evaluating the cost-benefit relationship of possible controls and procedures. The Certifying officers have concluded, based on their evaluation as of the end of the period covered by this Report that our disclosure controls and procedures were not effective to provide reasonable assurance that the objectives of our disclosure control system were met. Management is in process of implementing plans to remediate the ineffectiveness of its disclosure controls and procedures through enhancements to its internal control environment as more fully described below.

Changes in Internal Control over Financial Reporting

During 2024, the Company has designed and implemented new and enhanced controls to strengthen the Company’s internal controls over financial reporting, including hiring additional experienced accounting personnel, among other enhancements. Management believes these enhancements will be sufficient to remediate previously identified material weaknesses. However, the new and enhanced controls have not operated for a sufficient amount of time to conclude that the Company’s disclosure controls and procedures were effective.

Other than as described above, there were no additional changes in our internal control over financial reporting (as defined in Rule 13(a)-15(f) of the Exchange Act) that occurred during the period covered by this quarterly report that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting

CAUTIONARY NOTE ON FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. In some cases, you can identify forward-looking statements by terms such as “may,” “will,” “should,” “expect,” “plan,” “anticipate,” “could,” “intend,” “target,” “project,” “contemplate,” “believe,” “estimate,” “predict,” “potential”, or “continue” or the negative of these terms or other similar expressions. In particular, statements about the markets in which we operate, including growth of our various markets, and our expectations, beliefs, plans, strategies, objectives, prospects, assumptions, or future events or performance contained in this quarterly report under the headings “Risk Factors,” “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Business” are forward-looking statements. We have based these forward-looking statements on our current expectations, assumptions, estimates and projections. While we believe these expectations, assumptions, estimates, and projections are reasonable, such forward-looking statements are only predictions and involve known and unknown risks and uncertainties, many of which are beyond our control. These and other important factors, including those discussed in this quarterly report under the headings “Risk Factors,” “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Business,” may cause our actual results, performance, or achievements to differ materially from any future results, performance or achievements expressed or implied by these forward-looking statements, or could affect our share price. Important factors that could cause actual results or events to differ materially from those expressed in forward-looking statements include, but are not limited to, the following:

● our use of the net proceeds from our offerings;

● our ability to obtain and maintain regulatory approval of our product candidates;

● our ability to successfully commercialize and market our product candidates, if approved;

● our ability to contract with third-party suppliers, manufacturers and other service providers and their ability to perform adequately;

● the potential market size, opportunity, and growth potential for our product candidates, if approved;

● our ability to obtain additional funding for our operations and development activities;

● the accuracy of our estimates regarding expenses, capital requirements and needs for additional financing;

● the initiation, timing, progress and results of our pre-clinical studies and clinical trials, and our research and development programs;

● the timing of anticipated regulatory filings;

● the timing of availability of data from our clinical trials;

● our future expenses, capital requirements, need for additional financing, and the period over which we believe that the net proceeds from this offering, together with our existing cash and cash equivalents, will be sufficient to fund our operating expenses and capital expenditure requirements;

● our ability to retain the continued service of our key professionals and to identify, hire and retain additional qualified professionals;

● our ability to advance product candidates into, and successfully complete, clinical trials;

● our ability to recruit and enroll suitable patients in our clinical trials;

● the timing or likelihood of the accomplishment of various scientific, clinical, regulatory, and other product development objectives;

● the pricing and reimbursement of our product candidates, if approved;

● the rate and degree of market acceptance of our product candidates, if approved;

● the implementation of our business model and strategic plans for our business, product candidates, and technology;

● the scope of protection we are able to establish and maintain for intellectual property rights covering our product candidates and technology;

● developments relating to our competitors and our industry;

● the development of major public health concerns, including the novel coronavirus outbreak or other pandemics arising globally, and the future impact of it and COVID-19 on our clinical trials, business operations and funding requirements; and

● other risks and factors listed under “Risk Factors” and elsewhere in this quarterly report.

Given the risks and uncertainties set forth in this quarterly report, you are cautioned not to place undue reliance on such forward-looking statements. The forward-looking statements contained in this quarterly report are not guarantees of future performance and our actual results of operations, financial condition, and liquidity, and the development of the industry in which we operate, may differ materially from the forward-looking statements contained in this quarterly report. In addition, even if our results of operations, financial condition and liquidity, and events in the industry in which we operate, are consistent with the forward-looking statements contained in this quarterly report, they may not be predictive of results or developments in future periods.

Any forward-looking statement that we make in this quarterly report speaks only as of the date of such statement. Except as required by federal securities laws, we do not undertake any obligation to update or revise, or to publicly announce any update or revision to, any of the forward-looking statements, whether as a result of new information, future events or otherwise, after the date of this quarterly report.

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

From time to time, we may be named in claims arising in the ordinary course of business. Currently, no legal proceedings, government actions, administrative actions, investigations, or claims are pending against us or involve us that, in the opinion of our management, could reasonably be expected to have a material adverse effect on our business and financial condition.

We anticipate that we will expend significant financial and managerial resources in the defense of our intellectual property rights in the future if we believe that our rights have been violated. We also anticipate that we will expend significant financial and managerial resources to defend against claims that our products and services infringe upon the intellectual property rights of third parties.

Item 1A. Risk Factors.

Our business, financial condition, results of operations and cash flows are subject to, and could be materially adversely affected by, various risks and uncertainties, including, without limitation, those set forth below, any one of which could cause our actual results to vary materially from recent results or our anticipated future results.

We expect to rely on third parties to conduct our pre-clinical trials and those third parties may not perform satisfactorily, including failing to meet deadlines for the completion of such trials or failing to comply with regulatory requirements or our pre-clinical protocols.

We currently rely on contract research organizations (CROs) to conduct our pre-clinical trials, as we currently do not plan to independently conduct pre-clinical trials of any of our product candidates. Our agreements with these CROs, and other third parties might terminate for a variety of reasons, including a failure to perform by the third parties. If we were ever to need to enter into alternative arrangements or if we were to need to change a CRO for an ongoing pre-clinical trial, we might experience delays in our pre-clinical development activities

Geopolitical events and global economic conditions, such as the Israel-Hamas war may impact our third parties that we engage to supply any materials or to manufacture any products for our preclinical tests and clinical trials, which increases the risk of potential delay of development efforts, as applicable.

If the third parties that we engage to supply any materials or to manufacture any products for our preclinical tests and clinical trials should cease to continue to do so for any reason, including due to the effects of global economic conditions, including the Israel-Hamas war, we likely would experience delays in advancing these tests and trials while we identify and qualify replacement suppliers or manufacturers and we may be unable to obtain replacement supplies on terms that are favorable to us. In addition, if we are not able to obtain adequate supplies of our product, or the substances used to manufacture them, it will be more difficult for us to develop our product, and compete effectively.

Our current and anticipated dependence upon third-party suppliers may adversely affect our ability to develop our product, and product candidates and could delay our clinical trials and development programs as well as marketing and commercialization efforts, and otherwise harm our operations and financial condition and increase our costs and expenses.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

None

Item 3. Defaults upon Senior Securities.

None.

Item 4. Mine Safety Disclosures.

Not applicable.

Item 5. Other Information.

Not applicable.

Item 6. Exhibits.

Number		Description

31.1		Certification of Chief Executive Officer Pursuant to Sarbanes-Oxley Section 302

31.2		Certification of Chief Financial Officer Pursuant to Sarbanes-Oxley Section 302

32.1		Certification Pursuant To 18 U.S.C. Section 1350 (*)

32.2		Certification Pursuant To 18 U.S.C. Section 1350 (*)

101.ins		Inline XBRL Instance Document

101.sch		Inline XBRL Taxonomy Extension Schema Document

101.cal		Inline XBRL Taxonomy Calculation Linkbase Document

101.def		Inline XBRL Taxonomy Definition Linkbase Document

101.lab		Inline XBRL Taxonomy Label Linkbase Document

101.pre		Inline XBRL Taxonomy Presentation Linkbase Document

104		The cover page from the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2023, formatted in Inline XBRL.

*		A signed original of this written statement required by Section 906 has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.

SIGNATURES

Pursuant to the requirements of the Exchange Act, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

	MIRA PHARMACEUTICALS, INC.

Date: November 12, 2024	By:	/s/ Erez Aminov
		Erez Aminov
		Chief Executive Officer
		(Principal Executive Officer)

Date: November 12, 2024	By:	/s/ Michelle Yanez
		Michelle Yanez
		Chief Financial Officer, Treasurer and Secretary
		(Principal Financial Officer)

Exhibit 31.1

Certification of Chief Executive Officer

Pursuant to Rule 13a-14(a)

I, Erez Aminov, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of MIRA PHARMACEUTICALS, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries as applicable, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(c) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: November 12, 2024

/s/ Erez Aminov
Erez Aminov
Chief Executive Officer

Exhibit 31.2

Certification of Chief Financial Officer

Pursuant to Rule 13a-14(a)

I, Michelle Yanez, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of MIRA Pharmaceuticals, Inc.;

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: November 12, 2024

/s/ Michelle Yanez
Michelle Yanez
Chief Financial Officer, Treasurer and Secretary

Exhibit 32.1

MIRA PHARMACEUTICALS, INC.

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of MIRA Pharmaceuticals, Inc. (the “Company”) on Form 10-Q for the period ending September 30, 2024, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Erez Aminov, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. ss.1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to my knowledge:

(1) The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company.

/s/ Erez Aminov
Erez Aminov
Chief Executive Officer
November 12, 2024

Exhibit 32.2

MIRA PHARMACEUTICALS, INC.

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of MIRA Pharmaceuticals, Inc. (the “Company”) on Form 10-Q for the period ending September 30, 2024, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Michelle Yanez, Chief Financial Officer, Treasurer and Secretary of the Company, certify, pursuant to 18 U.S.C. ss.1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to my knowledge:

(1) The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company.

/s/ Michelle Yanez
Michelle Yanez
Chief Financial Officer, Treasurer and Secretary
November 12, 2024

Cover - shares	9 Months Ended
Cover - shares	Sep. 30, 2024	Nov. 12, 2024
Cover [Abstract]
Document Type	10-Q
Amendment Flag	false
Document Quarterly Report	true
Document Transition Report	false
Document Period End Date	Sep. 30, 2024
Document Fiscal Period Focus	Q3
Document Fiscal Year Focus	2024
Current Fiscal Year End Date	--12-31
Entity File Number	001-41765
Entity Registrant Name	MIRA Pharmaceuticals, Inc.
Entity Central Index Key	0001904286
Entity Tax Identification Number	85-3354547
Entity Incorporation, State or Country Code	FL
Entity Address, Address Line One	1200 Brickell Avenue
Entity Address, Address Line Two	Suite 1950 #1183
Entity Address, City or Town	Miami
Entity Address, State or Province	FL
Entity Address, Postal Zip Code	33131
City Area Code	(737)
Local Phone Number	289-0835
Title of 12(b) Security	Common Stock, par value $0.0001 per share
Trading Symbol	MIRA
Security Exchange Name	NASDAQ
Entity Current Reporting Status	No
Entity Interactive Data Current	Yes
Entity Filer Category	Non-accelerated Filer
Entity Small Business	true
Entity Emerging Growth Company	true
Elected Not To Use the Extended Transition Period	true
Entity Shell Company	false
Entity Common Stock, Shares Outstanding		16,560,852

Condensed Balance Sheets - USD ($)	Sep. 30, 2024	Dec. 31, 2023
Current assets:
Cash	$ 4,144,560	$ 4,602,566
Other receivables		11,862
Prepaid expenses	86,572	243,802
Total current assets	4,231,132	4,858,230
Operating lease, right of use assets		5,061
Total assets	4,266,571	4,932,443
Current liabilities:
Trade accounts payable and accrued liabilities	692,833	538,564
Current portion of operating lease liabilities		5,061
Total current liabilities	692,833	558,097
Total liabilities	692,833	558,097
Stockholders’ Equity
Preferred stock, $0.0001 par value, 10,000,000 shares authorized and none issued or outstanding.
Common stock, $0.0001 par value; 100,000,000 shares authorized, 16,266,148 and 14,780,885 shares issued and outstanding at September 30, 2024 and December 31, 2023, respectively.	1,627	1,478
Additional paid-in capital	30,310,136	25,657,930
Accumulated deficit	(26,738,025)	(21,285,062)
Total stockholders’ equity	3,573,738	4,374,346
Total liabilities and stockholders’ equity	4,266,571	4,932,443
Related Party [Member]
Current assets:
Due from related party	35,439	69,152
Current liabilities:
Related party accrued interest		$ 14,472

Condensed Balance Sheets (Parenthetical) - $ / shares	Sep. 30, 2024	Dec. 31, 2023
Statement of Financial Position [Abstract]
Preferred stock, par value	$ 0.0001	$ 0.0001
Preferred stock, shares authorized	10,000,000	10,000,000
Preferred stock, shares issued	0	0
Preferred stock, shares outstanding	0	0
Common stock, par value	$ 0.0001	$ 0.0001
Common stock, shares authorized	100,000,000	100,000,000
Common stock, shares issued	16,266,148	14,780,885
Common stock, shares outstanding	16,266,148	14,780,885

Condensed Statements of Operations (Unaudited) - USD ($)	3 Months Ended		9 Months Ended
	Sep. 30, 2024	Sep. 30, 2023	Sep. 30, 2024	Sep. 30, 2023
Income Statement [Abstract]
Revenues
Operating costs:
General and administrative expenses	1,014,223	2,144,832	3,136,393	3,830,303
Related party travel costs				453,550
Research and development expenses	1,067,396	1,015,252	2,444,134	1,185,839
Total operating costs	2,081,619	3,160,084	5,580,527	5,469,692
Interest income(expense), net	37,752	(427,732)	127,564	(725,273)
Net loss attributable to common stockholders	$ (2,043,867)	$ (3,587,816)	$ (5,452,963)	$ (6,194,965)
Basic loss per share	$ (0.14)	$ (0.26)	$ (0.36)	$ (0.45)
Diluted loss per share	$ (0.14)	$ (0.26)	$ (0.36)	$ (0.45)
Weighted average common stock shares outstanding - basic	15,071,915	13,639,197	15,071,915	13,639,197
Weighted average common stock shares outstanding - diluted	15,071,915	13,639,197	15,071,915	13,639,197

Condensed Statements of Stockholders' Equity (Deficit) (Unaudited) - USD ($)	Common Stock [Member]	Additional Paid-in Capital [Member]	AOCI Attributable to Parent [Member]	Total
Balances at Dec. 31, 2022	$ 1,331	$ 8,699,830	$ (9,302,722)	$ (596,232)
Balance, shares at Dec. 31, 2022	13,313,000
Stock-based compensation		2,337,133		2,337,133
Net loss			(6,194,965)	(6,194,965)
Issuance of common stock. IPO	$ 128	7,704,152		7,704,279
Issuance of common stock, IPO, shares	1,275,000
Issuance of common stock, debt conversion	$ 16	1,100,080		1,100,096
Issuance of common stock, debt conversion, shares	157,170
Issuance of common stock	$ 4	249,996		250,000
Issuance of common stock, shares	35,715
Issuance of warrants		3,515,000		3,515,000
Balances at Sep. 30, 2023	$ 1,478	23,606,191	(15,497,684)	8,115,311
Balance, shares at Sep. 30, 2023	14,780,885
Balances at Jun. 30, 2023	$ 1,331	13,099,830	(11,909,868)	1,196,619
Balance, shares at Jun. 30, 2023	13,313,000
Stock-based compensation		1,452,133		1,452,133
Net loss			(3,587,816)	(3,587,816)
Issuance of common stock. IPO	$ 128	7,704,152		7,704,279
Issuance of common stock, IPO, shares	1,275,000
Issuance of common stock, debt conversion	$ 16	1,100,080		1,100,096
Issuance of common stock, debt conversion, shares	157,170
Issuance of common stock	$ 4	249,996		250,000
Issuance of common stock, shares	35,715
Balances at Sep. 30, 2023	$ 1,478	23,606,191	(15,497,684)	8,115,311
Balance, shares at Sep. 30, 2023	14,780,885
Balances at Dec. 31, 2023	$ 1,478	25,657,930	(21,285,062)	4,374,346
Balance, shares at Dec. 31, 2023	14,780,885
Issuance of common stock, ATM	$ 149	3,129,476		3,129,625
Issuance of common stock, ATM, shares	1,485,263
Stock-based compensation		1,374,027		1,374,027
Net loss			(5,452,963)	(5,452,963)
Payment of Short Swing Disgorgement by Bay Shore Trust		148,703		148,703
Balances at Sep. 30, 2024	$ 1,627	30,310,136	(26,738,025)	3,573,738
Balance, shares at Sep. 30, 2024	16,266,148
Balances at Jun. 30, 2024	$ 1,478	26,911,646	(24,694,158)	2,218,966
Balance, shares at Jun. 30, 2024	14,780,885
Issuance of common stock, ATM	$ 149	3,129,476		3,129,626
Issuance of common stock, ATM, shares	1,485,263
Stock-based compensation		269,014		269,014
Net loss			(2,043,867)	(2,043,867)
Balances at Sep. 30, 2024	$ 1,627	$ 30,310,136	$ (26,738,025)	$ 3,573,738
Balance, shares at Sep. 30, 2024	16,266,148

Condensed Statements of Cash Flows (Unaudited) - USD ($)	9 Months Ended
	Sep. 30, 2024	Sep. 30, 2023
Cash flows from Operating activities
Net loss	$ (5,452,963)	$ (6,194,965)
Adjustments to reconcile net loss to net cash from operations
Interest expense, net		(20,515)
Amortization of debt issuance costs		732,292
Stock-based compensation expense	1,374,024	2,337,133
Change in operating assets and liabilities:
Other receivables	11,862
Accounts payable and accrued expenses	154,270	(148,516)
Prepaid expenses	157,231	(202,817)
Net cash flows from operating activities	(3,755,576)	(3,497,388)
Financing activities:
Advances from (to) affiliates	33,713	(50,000)
Deferred offering costs		143,427
Repayments under related party line of credit	(14,472)	(133,062)
Proceeds from sale of common stock, less offering costs	3,129,626	7,704,279
Issuance of common stock conversion of debt		1,100,096
Issuance of common stock in lieu of fees		250,000
Bayshore Trust short-swing disgorgement	148,703
Net cash flows provided by financing activities	3,297,570	9,014,740
Net change in cash	(458,006)	5,517,352
Cash, beginning of year	4,602,566	350,978
Cash, end of period	4,144,560	5,868,330
Cash paid for interest

Condensed Statements of Cash Flows (Unaudited) (Parenthetical)	9 Months Ended
	Sep. 30, 2023 USD ($) shares
Amortization of debt issuance costs	$ 732,292
Common Stock [Member]
Shares issued \| shares	35,715
Bay Shore Trust [Member]
Shares issued \| shares	1,000,000
Deferred finance cost	$ 3,500,000
Amortization of debt issuance costs	$ 700,000
Bay Shore Trust [Member] \| Common Stock [Member]
Shares issued \| shares	157,170
Deferred finance cost	$ 1,100,000
MZ Group [Member]
Shares issued \| shares	35,715
Deferred finance cost	$ 250,000

Description of business and summary of significant accounting policies

9 Months Ended

Sep. 30, 2024

Accounting Policies [Abstract]

Description of business and summary of significant accounting policies

Note 1. Description of business and summary of significant accounting policies:

Overview

Basis of Accounting

Operating Updates

Moreover, based on the Company’s pre-clinical analyses to date, the Company believes that MIRA-55 is an improvement over MIRA1a in that it displays enhanced potency and potential for efficacy.

Significant Accounting Policies

There have been no material changes in the Company’s significant accounting policies from those previously disclosed in the 2023 Annual Report.

Liquidity and capital resources

9 Months Ended

Sep. 30, 2024

Liquidity And Capital Resources

Liquidity and capital resources

Note 2. Liquidity and capital resources:

Debt, related party

9 Months Ended

Sep. 30, 2024

Debt Disclosure [Abstract]

Debt, related party

Note 3. Debt, related party:

MIRALOGX

Pursuant to the Loan Agreement, the Company may borrow up to $3.0 million from MIRALOGX to fund the development of licensed products under the License Agreement (the “Loan”).

Bay Shore Trust

Related party transactions

9 Months Ended

Sep. 30, 2024

Related party transactions

Note 4. Related party transactions:

Debt, related party - See Note 3.

Stock settlement agreement - See Note 6

Leases

9 Months Ended

Sep. 30, 2024

Leases

Leases

Note 5. Leases:

Variable lease costs

The components of lease expense were as follows:

Schedule of Lease Expense

Lease Costs	2024		2023
	Nine months ended September 30,
Lease Costs	2024		2023
Operating Lease Cost
Operating Lease	$	5,092	$	200,283
Variable Lease Costs		-		311,126
Total Lease Cost	$	5,092	$	511,409

Supplemental cash flow information related to leases were as follows:

Other Lease Information	2024		2023
	Nine months ended September 30,
Other Lease Information	2024		2023
Cash paid for amounts included in the measurement of lease liabilities
Operating cash flows from operating leases	$	5,092	$	511,409

Stockholders’ equity

9 Months Ended

Sep. 30, 2024

Equity [Abstract]

Stockholders’ equity

Note 6. Stockholders’ equity:

Common Stock Issuances

Stock-based compensation

The following is option activity during the nine months ended September 30, 2024.

Schedule of Stock Option Activity

	Number of shares			Weighted average exercise price per share		Aggregate intrinsic value
Outstanding as January 1, 2024		1,215,001		$	5.29
Options granted		1,204,000		$	1.08
Forfeitures		(546,667	)	$	5.00
Outstanding as September 30, 2024		1,872,334		$	2.67	$	1,467,700

Key assumptions used to value stock options during the nine months ended September 30, 2024 are as follows:

Expected price volatility		77.7%-152.45	%
Risk-free interest rate		3.49%-4.24	%
Exercise price	$	0.71 - $1.57
Expected term (in years)		5-6 years
Dividend yield		-

Warrants

Earnings Per Share

Stock Settlement Agreement

Subsequent Events

9 Months Ended

Sep. 30, 2024

Subsequent Events [Abstract]

Subsequent Events

Note 7. Subsequent Events:

The Company evaluates subsequent events until the date the accompanying unaudited condensed financial statements are issued. Significant subsequent events are described below:

ATM Offering

Description of business and summary of significant accounting policies (Policies)	9 Months Ended
	Sep. 30, 2024
Accounting Policies [Abstract]
Overview	*Overview* MIRA Pharmaceuticals, Inc. (“MIRA,” or the “Company”), is a pre-clinical-stage pharmaceutical development company with two neuroscience programs targeting a broad range of neurologic and neuropsychiatric disorders. The Company holds exclusive license rights in the U.S., Canada and Mexico for Ketamir-2, a novel, patent pending oral ketamine analog under pre-clinical investigation to potentially deliver ultra-rapid antidepressant effects, providing hope for individuals battling neuropathic pain (“NP”), treatment-resistant depression (“TRD”), major depressive disorder with suicidal ideation (“MDSI”), and potentially post-traumatic stress disorder (“PTSD”). Additionally, the Company’s novel oral pharmaceutical marijuana, MIRA-55, is currently under investigation for its potential to alleviate neuropathic pain, as well as anxiety and cognitive decline, symptoms often associated with early-stage dementia. MIRA-55, if approved by the U.S. Food and Drug Administration (“FDA”), could mark a significant advancement in addressing various neuropsychiatric, inflammatory, and neurologic diseases and disorders. The U.S. Drug Enforcement Administration’s (“DEA”) scientific reviews of both Ketamir-2 and MIRA-55 concluded that they would not be considered a controlled substance or listed chemical under the Controlled Substances Act (“CSA”) and its governing regulations. As used herein, the Company’s Common Stock, par value $0.0001 per share, is referred to as the “Common Stock” and the Company’s preferred stock, par value $0.0001 per share, is referred to as the “Preferred Stock.”
Basis of Accounting	*Basis of Accounting* The accounting and reporting policies of the Company conform to accounting principles generally accepted in the United States of America (“GAAP”). In the opinion of management, all adjustments considered necessary for the fair presentation of the financial statements for the periods presented have been included. The results of operations for the nine months ended September 30, 2024 are not necessarily indicative of the results to be expected for future periods
Operating Updates	*Operating Updates* In early February 2024, the Company made a significant discovery during the manufacturing and scale-up process of its patented molecule known as “MIRA1a,” which the Company believed was the molecule used in its pre-clinical trials and had been synthesized by a contract manufacturer. Through this process, the Company identified a novel and improved version of the molecule, which the Company calls MIRA-55. As part of the Company’s due diligence and subsequent testing, which began in late 2023, the Company discovered that the pre-clinical studies the Company conducted, previously attributed to MIRA1a, were in fact performed on MIRA-55. Following this revelation, in early March 2024, the Company promptly filed a provisional patent for MIRA-55, which encompasses all pre-clinical studies. If such patent is issued, the Company will own the patent rights to both MIRA1a and MIRA-55. Moreover, based on the Company’s pre-clinical analyses to date, the Company believes that MIRA-55 is an improvement over MIRA1a in that it displays enhanced potency and potential for efficacy. Based on the Company’s discoveries and pre-clinical studies to date, the Company has decided to advance MIRA-55 as its lead compound for the Company’s oral pharmaceutical marijuana drug candidate while still retaining its rights to MIRA1a. As such, the Company has decided not to move MIRA1a forward.
Significant Accounting Policies	*Significant Accounting Policies* There have been no material changes in the Company’s significant accounting policies from those previously disclosed in the 2023 Annual Report.

Leases (Tables)

9 Months Ended

Sep. 30, 2024

Leases

Schedule of Lease Expense

The components of lease expense were as follows:

Schedule of Lease Expense

Lease Costs	2024		2023
	Nine months ended September 30,
Lease Costs	2024		2023
Operating Lease Cost
Operating Lease	$	5,092	$	200,283
Variable Lease Costs		-		311,126
Total Lease Cost	$	5,092	$	511,409

Schedule of Cash Flow Information Related to Leases

Supplemental cash flow information related to leases were as follows:

Other Lease Information	2024		2023
	Nine months ended September 30,
Other Lease Information	2024		2023
Cash paid for amounts included in the measurement of lease liabilities
Operating cash flows from operating leases	$	5,092	$	511,409

Stockholders’ equity (Tables)

9 Months Ended

Sep. 30, 2024

Equity [Abstract]

Schedule of Stock Option Activity

The following is option activity during the nine months ended September 30, 2024.

Schedule of Stock Option Activity

	Number of shares			Weighted average exercise price per share		Aggregate intrinsic value
Outstanding as January 1, 2024		1,215,001		$	5.29
Options granted		1,204,000		$	1.08
Forfeitures		(546,667	)	$	5.00
Outstanding as September 30, 2024		1,872,334		$	2.67	$	1,467,700

Schedule of Key Assumptions Used to Value Stock Options

Key assumptions used to value stock options during the nine months ended September 30, 2024 are as follows:

Expected price volatility		77.7%-152.45	%
Risk-free interest rate		3.49%-4.24	%
Exercise price	$	0.71 - $1.57
Expected term (in years)		5-6 years
Dividend yield		-

Description of business and summary of significant accounting policies (Details Narrative) - $ / shares	Sep. 30, 2024	Dec. 31, 2023
Accounting Policies [Abstract]
Common stock, par value	$ 0.0001	$ 0.0001
Preferred stock, par value	$ 0.0001	$ 0.0001

Liquidity and capital resources (Details Narrative) - USD ($)	9 Months Ended
	Sep. 30, 2024	Sep. 30, 2023	Dec. 31, 2023
Liquidity And Capital Resources
Cash	$ 4,144,560		$ 4,602,566
Net cash in operations	$ 3,755,576	$ 3,497,388

Debt, related party (Details Narrative) - USD ($) $ in Thousands	Aug. 14, 2023	Jul. 20, 2023	Sep. 30, 2024	Nov. 15, 2023	Apr. 30, 2023
Miralogx Llc [Member]
Defined Benefit Plan Disclosure [Line Items]
Long term borrowings				$ 3,000
Interest rate				8.00%
Bay Shore Trust [Member]
Defined Benefit Plan Disclosure [Line Items]
Interest rate					7.00%
Outstanding principal balance	$ 1,000	$ 1,100			$ 5,000
Issuance of common stock		157,170
Payment of accrued interest	$ 30
Remaining amount of accrued interest			$ 10

Related party transactions (Details Narrative) - USD ($)	9 Months Ended
	Sep. 30, 2024	Dec. 31, 2023
Related Party Transaction [Line Items]
Related party. travel cost	$ 40,000.00
Related Party [Member]
Related Party Transaction [Line Items]
Accounts receivable related party	35,439	$ 69,152
Related Party [Member] \| Minimum [Member]
Related Party Transaction [Line Items]
Accounts receivable related party	$ 30,000.00

Schedule of Lease Expense (Details) - USD ($)	9 Months Ended
Schedule of Lease Expense (Details) - USD ($)	Sep. 30, 2024	Sep. 30, 2023
Leases
Operating Lease	$ 5,092	$ 200,283
Variable Lease Costs		311,126
Total Lease Cost	$ 5,092	$ 511,409

Schedule of Cash Flow Information Related to Leases (Details) - USD ($)	9 Months Ended
	Sep. 30, 2024	Sep. 30, 2023
Leases
Operating cash flows from operating leases	$ 5,092	$ 511,409

Schedule of Stock Option Activity (Details)	9 Months Ended
Schedule of Stock Option Activity (Details)	Sep. 30, 2024 USD ($) $ / shares shares
Equity [Abstract]
Number of shares, Outstanding beginning balance \| shares	1,215,001
Weighted average exercise price per share, Outstanding beginning balance \| $ / shares	$ 5.29
Number of shares, Options granted \| shares	1,204,000
Weighted average exercise price per share, Options granted \| $ / shares	$ 1.08
Number of shares, Forfeitures \| shares	(546,667)
Weighted average exercise price per share, Forfeitures \| $ / shares	$ 5.00
Number of shares, Outstanding ending balance \| shares	1,872,334
Weighted average exercise price per share, Outstanding ending balance \| $ / shares	$ 2.67
Aggregate intrinsic value, Outstanding \| $	$ 1,467,700

Schedule of Key Assumptions Used to Value Stock Options (Details)	9 Months Ended
	Sep. 30, 2024 $ / shares
Dividend yield
Minimum [Member]
Expected price volatility	77.70%
Risk-free interest rate	3.49%
Weighted average fair values	$ 0.71
Weighted average expected life in years	5 years
Maximum [Member]
Expected price volatility	152.45%
Risk-free interest rate	4.24%
Weighted average fair values	$ 1.57
Weighted average expected life in years	6 years

Stockholders’ equity (Details Narrative) - USD ($)			3 Months Ended		9 Months Ended
Stockholders’ equity (Details Narrative) - USD ($)	Sep. 24, 2024	Aug. 12, 2024	Sep. 30, 2024	Sep. 30, 2023	Sep. 30, 2024	Sep. 30, 2023	Apr. 24, 2024	Dec. 31, 2023
Accumulated Other Comprehensive Income (Loss) [Line Items]
Share-based compensation options to purchase common stock					1,204,000
Share-based compensation options, granted value			$ 1,200,000		$ 1,200,000
Option term					10 years
Options exercisable			1,350,391		1,350,391
Unrecognized compensation costs			$ 500,000		$ 500,000
Additional paid in capital			$ 30,310,136		$ 30,310,136		$ 148,703	$ 25,657,930
Share-Based Payment Arrangement, Option [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Computation of diluted earnings per share			3,635,904	3,635,904	3,635,904	3,635,904
Warrant [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Computation of diluted earnings per share			2,215,001	2,215,001	2,215,001	2,215,001
Minimum [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Stock options exercise price					$ 0.71
Maximum [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Stock options exercise price					$ 1.57
Warrant [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Warrant outstanding			1,763,570		1,763,570
Warrant granted					0
Warrant exercised					0
Warrant [Member] \| Minimum [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Warrant exercise price			$ 2.00		$ 2.00
Warrant [Member] \| Maximum [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Warrant exercise price			7.00		$ 7.00
ATM Agreement [Member] \| Common Stock [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Issuance of common stock, net proceeds value		$ 19,268,571			$ 3,100,000
Maximum amount eligible to be sold under agreement	$ 75,000,000
Number of shares issued					1,485,263
Issuance of common stock, price per share			$ 1.61		$ 1.61
Commissions and other fees					$ 90,000.00

Subsequent Events (Details Narrative) - ATM Agreement [Member] - Common Stock [Member] - USD ($)		1 Months Ended	9 Months Ended
	Aug. 12, 2024	Nov. 12, 2024	Sep. 30, 2024
Subsequent Event [Line Items]
Issuance of common stock, shares			1,485,263
Issuance of common stock, price per share			$ 1.61
Issuance of common stock, net proceeds value	$ 19,268,571		$ 3,100,000
Commissions and other fees			$ 90,000.00
Subsequent Event [Member]
Subsequent Event [Line Items]
Issuance of common stock, shares		294,704
Issuance of common stock, price per share		$ 1.84
Issuance of common stock, net proceeds value		$ 500,000
Commissions and other fees		$ 10,000.00

MIRA Pharmaceuticals (NASDAQ:MIRA)
Historical Stock Chart
From Oct 2024 to Nov 2024

Click Here for more MIRA Pharmaceuticals Charts.

MIRA Pharmaceuticals (NASDAQ:MIRA)
Historical Stock Chart
From Nov 2023 to Nov 2024

Market Data

News

Trading Tools

Markets

Discover

Hot Features

Follow Feed

Options Flow

Monitor

MIRA MIRA Pharmaceuticals Inc

MIRA Pharmaceuticals Inc News

Your Recent History

Company

Business

Popular

Get The App

Trending Now

Toplists

Market Data

News

Trading Tools

Markets

Discover

Hot Features

Follow Feed

Options Flow

Monitor

MIRA MIRA Pharmaceuticals Inc

MIRA Pharmaceuticals Inc News

Your Recent History

Company

Business

Popular

Get The App