NOTE
2 – MANAGEMENT’S PLANS TO CONTINUE AS A GOING CONCERN
We
have prepared our unaudited condensed consolidated financial statements on the basis that we will continue as a going concern, which
contemplates the realization of assets and satisfaction of liabilities in the normal course of business. We have incurred losses
from operations since inception, we have a working capital deficit of $5.9
million and we have an accumulated deficit of $66
million 66,248 as of June 30, 2022. We anticipate incurring additional losses for the foreseeable future until such time, if ever,
that we can generate significant sales from our therapeutic product candidates which are currently in development or we enter into
cash flow positive business development transactions.
To
date, we have generated no sales or revenues, have incurred significant losses and expect to incur significant additional losses as we
advance our product candidates through development. Consequently, our operations are subject to all the risks inherent in the establishment
of a pre-revenue business enterprise as well as those risks associated with a company engaged in the research and development of pharmaceutical
compounds.
Our
cash balances at June 30, 2022 were approximately $265,000, representing 100% of our total assets. Based on our current expected level
of operating expenditures we expect to be able to fund our operations into the fourth quarter of 2022. We will require additional cash
to fund and continue our operations beyond that point. This period could be shortened if there are any unanticipated increases in planned
spending on development programs or other unforeseen events. We anticipate raising additional funds through public or private sales of
debt or equity securities, or some combination thereof. There is no assurance that any such financing will be available when needed in
order to allow us to continue our operations, or if available, on terms favorable or acceptable to us.
In
the event additional financing is not obtained, we may pursue cost cutting measures as well as explore the sale of assets to generate
additional funds. If we are required to significantly reduce operating expenses and delay, reduce the scope of, or eliminate any of our
development programs or clinical trials, these events could have a material adverse effect on our business, results of operations, and
financial condition. These factors raise substantial doubt about our ability to continue as a going concern. The consolidated financial
statements 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 we be unable to continue as a going concern.
Our
current cash level raises substantial doubt about our ability to continue as a going concern past the fourth quarter of 2022. If we do
not obtain additional funds by such time, we may no longer be able to continue as a going concern and will cease operation which means
that our shareholders will lose their entire investment.
NOTE
3 – SUMMARY OF CRITICAL ACCOUNTING POLICIES AND USE OF ESTIMATES
Basis
of Presentation
The
accompanying condensed consolidated financial statements are unaudited. The unaudited interim consolidated financial statements have
been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) and pursuant to the
rules and regulations of the Securities and Exchange Commission (the “SEC”). Certain information and note disclosures normally
included in annual financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to those rules and regulations,
although the Company believes that the disclosures made are adequate to make the information not misleading.
These
interim consolidated financial statements as of and for the three and six months ended June 30, 2022 and 2021 are unaudited; however,
in the opinion of management, such statements include all adjustments (consisting of normal recurring accruals) necessary to present
fairly the financial position, results of operations and cash flows of the Company for the periods presented. The results for the three
and six months ended June 30, 2022 are not necessarily indicative of the results to be expected for the year ending December 31, 2022
or for any future period. All references to June 30, 2022 and 2021 in these footnotes are unaudited.
These
unaudited condensed consolidated financial statements should be read in conjunction with our audited financial statements and the notes
thereto for the year ended December 31, 2021, included in the Company’s annual report on Form 10-K filed with the SEC on March
31, 2022.
The
consolidated balance sheet as of December 31, 2021 has been derived from the audited consolidated financial statements at that date but
does not include all disclosures required by the accounting principles generally accepted in the United States of America.
Principles
of Consolidation
The
unaudited condensed consolidated financial statements include the accounts of the parent company, Rebus Holdings, Inc., (fka Inspyr Therapeutics,
Inc.) and its wholly-owned subsidiaries, Inspyr Therapeutics, Inc., Lewis & Clark Pharmaceuticals, Inc. and Ridgeway Therapeutics,
Inc. (a California corporation). All significant intercompany accounts and transactions have been eliminated.
Reverse
Stock Split and Increase in Authorized Shares
The
one for seventy-five (1-for-75) Reverse Stock Split became effective with the Secretary of State of Delaware as of 4:59 p.m. Eastern
Time on October 5, 2021, and the Company began trading on a post Reverse Stock Split basis at the market open on October 12, 2021. As
a result of the Reverse Stock Split, each of the holders of the Company’s Common Stock received one (1) new share of Common
Stock for every seventy-five (75) shares such shareholder held immediately prior. No fractional shares were issued as a result of
the Reverse Stock Split. Any fractional shares that would have otherwise resulted from the Reverse Stock Split will be rounded up to
the next whole number of shares. The Reverse Stock Split also affected the Company’s outstanding stock options, warrants and other
exercisable or convertible instruments and resulted in the shares underlying such instruments being reduced and the exercise price being
increased proportionately to the Reverse Stock Split ratio.
All
share and per share data has been retroactively adjusted in the accompanying consolidated financial statements and footnotes for all
periods presented to reflect the effects of the Reverse Stock Split.
Use
of Estimates
The
preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates
and assumptions that affect the amounts reported in the financial statements and accompanying disclosures. Significant estimates include
the fair value of derivative instruments, stock-based compensation, recognition of clinical trial costs and other accrued liabilities.
Actual results may differ from those estimates.
Research
and Development
Research
and development costs are charged to expense as incurred. Our research and development expenses consist primarily of expenditures for
pre-clinical research, toxicology and other studies, manufacturing, clinical trials, compensation and consulting costs associated therewith.
We
incurred research and development expenses of approximately $0.2 million and $0.1 million for the three months ended June 30, 2022 and
2021, respectively. We incurred research and development expenses of approximately $0.2 million and $0.1 million for the six months
ended June 30, 2022 and 2021, respectively.
Cash
Equivalents
For
purposes of the statements of cash flows, we consider all highly liquid debt instruments purchased with a maturity date of three months
or less to be cash equivalents. We maintain our cash in bank deposit accounts which, at times, may exceed applicable government mandate
insurance limits. We have not experienced any losses in our accounts. We did not have any cash equivalents at June 30, 2022 or December
31, 2021.
Concentrations
of Credit Risk
Financial
instruments and related items, which potentially subject the Company to concentrations of credit risk, consist primarily of cash and
cash equivalents. The Company places its cash and temporary cash investments with credit quality institutions. At times, such investments
may exceed applicable government mandated insurance limits. Cash was $0.3 million and $0.7 million at June 30, 2022 and December 31,
2021, respectively. As of June 30, 2022 and December 31, 2021, there was no cash over the federally insured limit.
Income
(Loss) per Share
Basic
income (loss) per share is calculated by dividing net income (loss) and net income (loss) attributable to common shareholders by the
weighted average number of common shares outstanding for the period.
The
following potentially dilutive securities have been excluded from the computations of basic weighted average shares outstanding as of
June 30, 2022 and 2021, as they would be anti-dilutive:
Schedule of Antidilutive Securities Excluded from Computation of Earnings Per Share | |
| | | |
| | |
| |
Six Months Ended
June 30, | |
| |
2022 | | |
2021 | |
Shares underlying options outstanding | |
| - | | |
| 9 | |
Shares underlying warrants outstanding | |
| 1 | | |
| 53 | |
Shares underlying convertible notes outstanding | |
| 20,339,299 | | |
| 3,022,772 | |
Shares underlying convertible preferred stock outstanding | |
| 128,626,878 | | |
| 28,503,372 | |
| |
| 148,966,178 | | |
| 31,526,206 | |
Diluted
loss per share for the three months ended June 30, 2021 is calculated as follows:
Diluted loss per share | |
| | |
Net income attributable to common shareholders | |
$ | 17,156 | |
Income attributable to convertible debentures and preferred stock | |
| (17,547 | ) |
Expense attributable to convertible debentures and preferred stock | |
| 235 | |
Diluted loss attributable to common shareholders | |
$ | (156 | ) |
| |
| | |
Basic shares outstanding | |
$ | 6,919,167 | |
Convertible instruments | |
| 31,526,144 | |
Diluted shares outstanding | |
$ | 38,445,311 | |
| |
| | |
Diluted loss per share | |
$ | (0.00 | ) |
Derivative
Liability
The
Company has financial instruments that are considered derivatives or contain embedded features subject to derivative accounting. Embedded
derivatives are valued separately from the host instrument and are recognized as derivative liabilities in the Company’s balance
sheet. The Company measures these instruments at their estimated fair value and recognizes changes in their estimated fair value in results
of operations during the period of change. The Company values its derivative liabilities using the Black-Scholes option valuation model.
The resulting liability is valued at each reporting date and the change in the liability is reflected as change in derivative liability
in the statement of operations.
Fair
Value of Financial Instruments
Our
short-term financial instruments, including cash, accounts payable and other liabilities, consist primarily of instruments with maturities
of one year or less when acquired. We believe that the fair values of our current assets and current liabilities approximate their reported
carrying amounts.
The
derivative liabilities consist of our convertible notes and Series F preferred stock with variable conversion features. The Company uses
the Black-Scholes option-pricing model to value its derivative liabilities which incorporate the Company’s stock price, volatility,
U.S. risk-free interest rate, dividend rate, and estimated life.
Fair
Value Measurements
The
U.S. GAAP Valuation Hierarchy establishes a valuation hierarchy for disclosure of the inputs to valuation used to measure fair value.
This hierarchy prioritizes the inputs into three broad levels as follows. Level 1 inputs are quoted prices (unadjusted) in active markets
for identical assets or liabilities. Level 2 inputs are quoted prices for similar assets and liabilities in active markets or inputs
that are observable for the asset or liability, either directly or indirectly through market corroboration, for substantially the full
term of the financial instrument. Level 3 inputs are unobservable inputs based on our own assumptions used to measure assets and liabilities
at fair value. A financial asset or liability’s classification within the hierarchy is determined based on the lowest level input
that is significant to the fair value measurement.
The
Company has recorded a derivative liability for its convertible notes and preferred stock with variable conversion features as of June
30, 2022 and December 31, 2021. The tables below summarize the fair values of our financial liabilities as of June 30, 2022 and December
31, 2021 (in thousands):
Schedule of fair values of financial liabilities | |
| | | |
| | | |
| | | |
| | |
| |
Fair Value at June 30, | | |
Fair Value Measurement Using | |
| |
2022 | | |
Level 1 | | |
Level 2 | | |
Level 3 | |
Convertible notes | |
$ | 417 | | |
| — | | |
| — | | |
$ | 417 | |
Preferred stock | |
| 1,659 | | |
| — | | |
| — | | |
| 1,659 | |
Derivative liability | |
$ | 2,076 | | |
$ | — | | |
$ | — | | |
$ | 2,076 | |
| |
Fair Value at December 31, | | |
Fair Value Measurement Using | |
| |
2021 | | |
Level 1 | | |
Level 2 | | |
Level 3 | |
Convertible notes | |
$ | 518 | | |
| — | | |
| — | | |
$ | 518 | |
Preferred stock | |
| 606 | | |
| — | | |
| — | | |
| 606 | |
Derivative liability | |
$ | 1,124 | | |
$ | — | | |
$ | — | | |
$ | 1,124 | |
The
reconciliation of the derivative liability measured at fair value on a recurring basis using unobservable inputs (Level 3) is as follows
(in thousands):
Schedule of derivative liability measured at fair value on a recurring basis using unobservable inputs (Level 3) | |
| | | |
| | |
| |
Six Months Ended
June 30, | |
| |
2022 | | |
2021 | |
Balance at beginning of year | |
$ | 1,124 | | |
$ | 6,828 | |
Additions to derivative instruments | |
| — | | |
| 1,354 | |
Reclassification on conversion | |
| (507 | ) | |
| (3,029 | ) |
Loss (gain) on change in fair value of derivative liability | |
| 1,459 | | |
| 3,659 | |
Balance at end of year | |
$ | 2,076 | | |
$ | 8,812 | |
Income
Taxes
Income
taxes are accounted for under the asset and liability method. Deferred tax assets and liabilities are recognized for the future tax consequences
attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective
tax bases and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected
to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred
tax assets and liabilities of a change in tax rates is recognized in operations in the period that includes the enactment date. A valuation
allowance is provided when it is more likely than not that some portion or all of a deferred tax asset will not be realized. The ultimate
realization of deferred tax assets is dependent upon the generation of future taxable income and the reversal of deferred tax liabilities
during the period in which the related temporary difference becomes deductible.
Recent
Accounting Pronouncements
There
have not been any recent changes in accounting pronouncements and Accounting Standards Update (ASU) issued by the Financial Accounting
Standards Board (FASB) during the six months ended June 30, 2022 that are of significance or potential significance to the Company.
NOTE
4 – SUPPLEMENTAL CASH FLOW INFORMATION
The
following table contains additional information for the periods reported (in thousands).
Schedule of additional information of cash flow | |
| | | |
| | |
| |
Six Months Ended June 30, | |
| |
2022 | | |
2021 | |
Non-cash financial activities: | |
| | | |
| | |
Common stock issued on conversion of notes payable and derivative liability | |
$ | 790 | | |
$ | 3,696 | |
Debentures converted to common stock | |
| 462 | | |
| 2,156 | |
Derivative liability extinguished upon conversion of notes payable | |
| 507 | | |
| 3,029 | |
Derivative liability issued | |
| — | | |
| 1,354 | |
Accounts payable paid through issuance of debentures | |
| — | | |
| 100 | |
Accrued director fees forgiven and credited to paid in capital | |
| — | | |
| 336 | |
There
was no cash paid for interest and income taxes for the six months ended June 30, 2022 and 2021.
NOTE
5 – ACCRUED EXPENSES
Accrued
expenses consist of the following (in thousands):
Schedule of accrued expenses | |
| | | |
| | |
| |
June 30,
2022 | | |
December 31,
2021 | |
Accrued compensation and benefits | |
$ | 1,326 | | |
$ | 1,326 | |
Accrued research and development | |
| 233 | | |
| 233 | |
Accrued other | |
| 492 | | |
| 445 | |
Total accrued expenses | |
$ | 2,051 | | |
$ | 2,004 | |
NOTE
6 – DERIVATIVE LIABILITY
We
account for equity-linked financial instruments, such as our convertible preferred stock, convertible debentures and our common stock
warrants as either equity instruments or derivative liabilities depending on the specific terms of the respective agreement. Equity-linked
financial instruments are accounted for as derivative liabilities, in accordance with ASC Topic 815 – Derivatives and Hedging,
if the instrument allows for cash settlement or issuance of a variable number of shares. We classify derivative liabilities on the balance
sheet at fair value, and changes in fair value during the periods presented in the statement of operations, which is revalued at each
balance sheet date subsequent to the initial issuance of the stock warrant.
We
have issued convertible debentures and preferred stock which contain variable conversion features, anti-dilution protection and other
conversion price adjustment provisions. As a result, the Company assessed its outstanding equity-linked financial instruments and concluded
that the convertible notes and preferred stock are subject to derivative accounting. The fair value of the conversion feature is classified
as a liability in the consolidated financial statements, with the change in fair value during the periods presented recorded in the consolidated
statement of losses.
During
the three months ended June 30, 2022 and 2021, we recorded expense of approximately $1.1 million and income of approximately $17.5 million,
respectively, related to the change in fair value of the derivative liabilities during the periods. During the six months ended June
30, 2022 and 2021, we recorded expense of approximately $1.5 million and $3.7 million, respectively. For purpose of determining the fair
market value of the derivative liability, the Company used Black Scholes option valuation model. The significant assumptions used in
the Black Scholes valuations of the derivatives for the six months ended June 30, 2022 and 2021 are as follows:
Schedule of black scholes valuations of derivatives | |
| | | |
| | |
| |
For the Six Months Ended June 30, | |
| |
2022 | | |
2021 | |
Expected dividends | |
| 0 | % | |
| 0 | % |
Expected volatility | |
| 198% - 260 | % | |
| 101% - 301 | % |
Risk free interest rate | |
| 0.22% - 2.86 | % | |
| 0.05% - 0.07 | % |
Expected term | |
| 3 – 21 Months | | |
| 3 – 12 Months | |
As
of June 30, 2022 and December 31, 2021, the derivative liability recognized in the financial statements was approximately $2.1 million
and $1.1 million, respectively.
NOTE
7 – COMMITMENTS AND CONTINGENCIES
Operating
Leases
The
Company currently does not have any ongoing leases for office space. It has availability to office space on an as needed basis. Its employees
work on a remote basis.
There
was no rent expense for the three and six months ended June 30, 2022 and 2021.
Legal
Matters
The
Company is subject at times to legal proceedings and claims, which arise in the ordinary course of its business. Although occasional
adverse decisions or settlements may occur, the Company believes that the final disposition of such matters should not have a material
adverse effect on its financial position, results of operations or liquidity.
COVID-19
Uncertainty
On
March 11, 2020, the World Health Organization declared a pandemic related to the rapidly spreading coronavirus (COVID-19) outbreak, which
has led to a global health emergency. The extent of the public-health impact of the outbreak is currently unknown and rapidly evolving,
and the related health crisis could adversely affect the global economy, resulting in an economic downturn. Any disruption of the Company’s
facilities or those of our suppliers could likely adversely impact the Company’s operations. At this time, there is significant
uncertainty relating to the potential effect of the novel coronavirus on our business.
NOTE
8 – CAPITAL STOCK AND STOCKHOLDERS’ EQUITY
Preferred
Stock
As
of June 30, 2022, there were outstanding 134 shares of Series A Preferred Stock, 71 shares of Series B Preferred Stock, 290 shares of
Series C Preferred Stock, 5,000 shares of Series D Preferred Stock, 5,000 shares of Series E Preferred Stock and 8,000 shares of Series
F Preferred Stock.
As
a result of past equity financings and conversions of debentures, the conversion prices of (i) our Series A Preferred Stock has been
reduced to $29,812.50 per share at June 30, 2022, (ii) our Series B Preferred Stock has been reduced to $0.75 per share at June 30, 2022,
(iii) 200 shares of our Series C preferred stock has been reduced to $1,125.00 per share at June 30, 2022, (iv) 90.43418 shares of our
Series C Preferred Stock has been reduced to $562.50 per share at June 30, 2022.
Common
Stock
Reverse
Stock Split
On
September 1, 2021, the Board of Directors approved a one-for-seventy-five (1-for-75) Reverse Stock Split. The Reverse Stock Split became
effective with the Secretary of State of Delaware as of 4:59 p.m. Eastern Time on October 5, 2021, and the Company began trading on a
post Reverse Stock Split basis at the market open on October 12, 2021. As a result of the Reverse Stock Split, each of the holders of
the Company’s Common Stock received one (1) new share of Common Stock for every seventy-five (75) shares such shareholder
held immediately prior. No fractional shares were issued as a result of the Reverse Stock Split. Any fractional shares that would have
otherwise resulted from the Reverse Stock Split will be rounded up to the next whole number of shares. The Reverse Stock Split also affected
the Company’s outstanding stock options, warrants and other exercisable or convertible instruments and resulted in the shares underlying
such instruments being reduced and the exercise price being increased proportionately to the Reverse Stock Split ratio.
All
share and per share data has been retroactively adjusted in the accompanying consolidated financial statements and footnotes for all
periods presented to reflect the effects of the Reverse Stock Split.
Common
Stock Activity
During
the six months ended June 30, 2022, we issued a total of 20,363,686 shares of common stock, valued at $789,699, upon the conversion of
$461,972 principal amount of our convertible debentures. We recorded loss on conversion of debt of $0 and $23,746 during the three and
six months ended June 30, 2022, respectively.
During
the six months ended June 30, 2021, we issued a total of 4,627,031 shares of common stock, valued at $3,696,057, upon the conversion
of $2,155,568 principal amount of our convertible debentures. We recorded gain on conversion of debt of $11,395 and $1,177,504 during
the three and six months ended June 30, 2021, respectively.
NOTE
9 – CONVERTIBLE DEBENTURES AND NOTES
June
2021 Debentures
On
June 18, 2021, the Company sold an aggregate of $600,000 of senior convertible debentures (“June Debentures”) for (i) $500,000
in cash and (ii) $100,000 in cancellation of outstanding indebtedness to existing accredited and institutional investors of the Company.
The June Debentures (i) are non-interest bearing, (ii) have a maturity date of June 18, 2022, (iii) are convertible into shares of Common
Stock at the election of the holders at any time, subject to a beneficial ownership limitation of 9.99%, and (iv) have a conversion price
equal to the lesser of $24.75 and 85% of the lowest Volume Weighted Average Price (VWAP) during the five (5) trading days immediately
prior to the conversion date, subject to adjustment, as described therein. The maturity date of the debentures has been extended to December 31, 2023.
During
the six months ended June 30, 2022, $461,972 of June Debentures have been converted to Common Stock and $100,000 remains outstanding
at June 30, 2022.
We
have amortized $21,440 and $54,292 of discount to interest expense during the three and six months ended June 30, 2022, respectively
and $203,458 of discount has been charged off against loss upon the conversion of the June Debentures during the three months ended March
31, 2022. There was no unamortized discount at June 30, 2022.
October
2020 Debentures
On
October 23, 2020, the Company sold an aggregate of $600,000 of senior convertible debentures (“October Debentures”) for (i)
$500,000 in cash and (ii) $100,000 in cancellation of outstanding indebtedness to existing accredited and institutional investors of
the Company.
The
October Debentures (i) are non-interest bearing, (ii) have a maturity date of October 23, 2021, (iii) are convertible into shares of
common stock at the election of the holders at any time, subject to a beneficial ownership limitation of 9.99%, and (iv) have a conversion
price equal to the lesser of (i) $24.75 and (ii) 85% of the lowest volume-weighted average price during the five trading days immediately
prior to the date of conversion. The maturity date of the debentures has been extended to December 31, 2023.
October
Debentures in the amount of $100,000 remain outstanding at June 30, 2022.
September
2017 Debentures
On
September 12, 2017, we entered into an exchange agreement (“Exchange Agreement”) with certain holders of our Series A Preferred
Stock and Series B Preferred Stock. Pursuant to the terms of the Exchange Agreement, we issued to the investors approximately $2.5 million
in principal amount of senior convertible debentures (the “September 2017 Debentures”) in exchange for 1,614.8125 shares
of Series A Preferred Stock with a stated value of approximately $1.6 million and 890 shares of Series B Preferred Stock with a stated
value of approximately $0.9 million.
On
September 12, 2017, we sold an aggregate of $320,000 of our September 2017 Debentures. The sale consisted of $250,000 in cash and the
cancellation of $70,000 of obligations of the Company.
The
maturity date of the September 2017 Debentures has been extended to December 31, 2023. September Debentures in the amount of $110,072
remain outstanding at June 30, 2022.
NOTE
10 – RELATED PARTY TRANSACTIONS
In
September of 2021, we began paying $10,000 per month to Silvestre Law Group, P.C., our outside corporate counsel, for our SEC compliance
legal work (“Monthly Fee”). Mr. Silvestre, our CEO since August 16, 2021, is a principal of Silvestre Law Group, P.C. Additionally,
Silvestre Law Group bills us at their standard rates for additional services outside of the scope of the Monthly Fee. For the three and
six months ended June 30, 2022, we accrued $30,000 and $65,843, respectively, in legal fees to Silvestre Law Group. We paid Silvestre
Law Group $40,000 for the Monthly Fee and recorded an additional $25,843 in legal fees for other services not covered by the Monthly
Fee during the six months ended June 30, 2022. The company has a balance due to Silvestre Law Group of $309,848 at June 30, 2022. Silvestre
Law Group also holds $290,000 of our convertible debentures at June 30, 2022.
ITEM
2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The
following Management’s Discussion and Analysis of Financial Condition and Results of Operations contains forward-looking statements
regarding our business development plans, pre-clinical and clinical studies, regulatory reviews, timing, strategies, expectations, anticipated
expenses levels, business prospects and positioning with respect to market, demographic and pricing trends, business outlook, technology
spending and various other matters (including contingent liabilities and obligations and changes in accounting policies, standards and
interpretations) and express our current intentions, beliefs, expectations, strategies or predictions. These forward-looking statements
are based on a number of assumptions and currently available information and are subject to a number of risks and uncertainties. Our
actual results could differ materially from those anticipated in these forward-looking statements as a result of various factors, including
those set forth under “Special Note Regarding Forward-Looking Statements” and under “Risk Factors” and elsewhere
in this quarterly report. The following discussion should be read in conjunction with Part I, Item 1 of this Quarterly Report as well
as the financial statements and related notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2021,
filed with the SEC on March 31, 2022.
Our
Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is provided in addition
to the accompanying financial statements and notes to assist readers in understanding our results of operations, financial condition,
and cash flows. MD&A is organized as follows:
|
● |
Company
Overview - Discussion of our business plan and strategy in order to provide context for the remainder of MD&A. |
|
● |
Critical
Accounting Policies - Accounting policies that we believe are important to understanding the assumptions and judgments incorporated
in our reported financial results and forecasts. |
|
● |
Results
of Operations - Analysis of our financial results comparing the three and six months ended June 30, 2022, to the comparable periods
of 2021. |
|
● |
Liquidity
and Capital Resources - Liquidity discussion of our financial condition and potential sources of liquidity. |
Company
Overview
Business
Rebus
Holdings, Inc. (fka Inspyr Therapeutics, Inc.) is a pharmaceutical company focused on the research and development of novel targeted
precision therapeutics for the treatment of cancer. Our approach utilizes our proprietary delivery technology to better enhance immuno-modulation
for improved therapeutic outcomes. Our potential first-in-class immune-oncology lead asset, RT-AR001, an adenosine A2A receptor
antagonist, is differentiated by its intratumoral delivery of nano- or microparticle formulations that allows for better tumor infiltration.
The adenosine A2 Receptor is one of many T-cell surface immune checkpoint proteins. Our patented portfolio of adenosine receptor
antagonists provides flexibility to optimize treatment based on the specific adenosine targets found in each type of cancer.
Adenosine
Receptor Modulators
The
adenosine receptor modulators include A2A, A2B and dual A2A/A2B antagonists that have broad
development applicability including indications within immuno-oncology. Very high concentrations of adenosine are produced in the tumor
microenvironment which prevents the host’s own immune cells from attacking the tumor. Adenosine receptor antagonists as single-agents
and in combination with other existing immuno-oncology agents may overcome this immunosuppression, and boost the host immune response
leading to enhanced anti-tumor activity as well as inhibition of metastasis. Preclinical data has shown effects with our drug candidates
in animal models utilizing a novel platform delivery system. While we believe that the data from our nonclinical studies appear encouraging,
the outcome of our ongoing or future studies may ultimately be unsuccessful.
Rebus
Holdings / Ridgeway Licensing Agreement
Pursuant
to our recent termination of license with Ridgeway Therapeutics, Inc., a Delaware Corporation, we reacquired the rights to certain intellectual
property, discussed above, and are currently focusing on a pipeline of small molecule adenosine receptor modulators. In October 2020,
pursuant to the cancellation of a license agreement whereby we previously licensed US Patent 9,593,118, we reacquired the exclusive right
to such patent that covers both A2B and dual A2A/A2B antagonists. Accordingly, going forward our major
focus will be to: (i) further characterization of the anti-cancer activity of our unique pipeline delivery platform containing A2A,
A2B and dual A2A/A2B antagonists, leading to selection of a clinical candidate or candidates for an
Investigative New Drug or IND enabling studies; and (ii) licensing and/or partnering our delivery platform and the A2A, A2B
and dual A2A/A2B antagonists for further development.
During
March 2020, we sold $250,000 of debt securities for cash, in October 2020, we sold $500,000 of debt securities for cash, in January 2021,
we sold $500,000 of debt securities for cash and in June 2021 we sold $500,000 of debt securities for cash. We are currently using such
funds to maintain our SEC reporting requirements, pay outstanding invoices to our independent registered accounting firm, legal fees,
and to retain consultants and other personnel in preparation for an Investigational New Drug Application filing related to our unique
delivery platform and portfolio of adenosine A2R antagonists for the treatment of certain solid tumors. Should we fail to
further raise sufficient funds to execute our business plan, our priority would be to maintain our intellectual property portfolio and
seek business development opportunities with potential development partners and/or acquirors.
Pre-Revenue
We
are a pre-revenue, early-stage company that has not achieved profitability, and has no product revenues. Additionally, we have no approved
products for sale.
Recent
Developments
|
● |
Effective
October 12, 2021, we (i) completed a 1-for-75 Reverse Stock Split and (ii) a holding company reorganization whereby we changed our
name to Rebus Holdings, Inc. |
|
|
|
|
● |
On
August 16, 2021, we appointed Raul Silvestre, Esq. as (i) our interim chief executive officer and principal accounting officer and
(ii) a member of the Board of Directors. |
|
● |
On
June 18, 2021, we completed the private placement of $600,000 of non-interest bearing senior convertible debentures in exchange for
$500,000 in cash and the cancellation of $100,000 in obligations. |
|
|
|
|
● |
On
January 12, 2021, we completed the private placement of $500,000 of non-interest bearing senior convertible debentures. |
|
|
|
|
● |
On
October 5, 2020, in exchange for the issuance of (i) 866,667 shares of Common Stock and (ii) 8,000 shares of Series F 0% Convertible
Preferred Stock, we entered into an agreement to terminate an outstanding license agreement with Ridgeway Therapeutics, Inc. whereby
we had previously licensed certain immune-oncology delivery technologies for the treatment of cancer to Ridgeway Therapeutics (“License
Termination”). As a result of the License Termination, the Company announced on October 8, 2020 that it would be refocusing
its efforts on a novel-immuno-oncology delivery technology targeting adenosine receptor antagonists for the treatment of cancer. |
Financial
To
date, we have devoted substantially all of our efforts and financial resources to the development of our proposed drug candidates. We
have not received FDA approval to market, distribute or sell any products. We have recently begun working on developing IND approved
studies for our adenosine receptor technology platform.
Since
our inception in 2003, we have generated no revenue from product sales and have funded our operations principally through the private
and public sales of our equity securities. We have never been profitable and as of June 30, 2022, we had an accumulated deficit of approximately
$66 million. We expect to continue to incur significant operating losses for the foreseeable future as we continue the development of
our product candidates and advance them through clinical trials.
Our
cash balances at June 30, 2022 were approximately $265,000 representing 100% of total assets. In January 2021, we completed a private
placement of $500,000 in cash of our debt securities and in June 2021 we completed an additional private placement of $500,000 in cash
of our debt securities. Based on our current expected level of operating expenditures and current cash balance as of the date of this
report, we expect to be able to fund our operations into the fourth quarter of 2022. This period could be shortened if there are any
significant increases in spending that were not anticipated or other unforeseen events.
We
anticipate raising additional cash through the private or public sales of equity or debt securities to continue to fund our operations
and the development of our product candidates. There is no assurance that any such collaborative arrangement will be entered into or
that financing will be available to us when needed in order to allow us to continue our operations, or if available, on terms acceptable
to us. If we do not raise sufficient funds in a timely manner, we may be forced to curtail operations, delay or stop our ongoing pre-clinical
studies and potential clinical trials, cease operations altogether, or file for bankruptcy. We currently do not have commitments for
future funding from any source.
Going
Concern
Our
auditors’ report on our December 31, 2021 consolidated financial statements expressed an opinion that our capital resources as
of the date of their Audit Report were not sufficient to sustain operations or complete our planned activities for the upcoming year
unless we raised additional funds. Upon the cancellation of the Ridgeway license, we resumed preclinical development. Notwithstanding
our recent financings in (i) January of 2021 whereby we raised $500,000 in cash and (ii) June 2021 whereby we raised $500,000 in cash,
our current cash level raises substantial doubt about our ability to continue as a going concern. If we do not obtain additional funds,
we may no longer be able to continue as a going concern and will cease operation which means that our shareholders will lose their entire
investment.
Critical
Accounting Policies and Use of Estimates
The
preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management
to make significant judgments and estimates that affect the reported amounts of assets and liabilities and disclosure of contingent assets
and liabilities at the date of the financial statements and the reported amounts of expenses during the reporting period. Management
bases these significant judgments and estimates on historical experience and other assumptions it believes to be reasonable based upon
information presently available. Actual results could differ from those estimates under different assumptions, judgments or conditions.
There were no material changes to our critical accounting policies and use of estimates previously disclosed in our 2021 Annual Report
on Form 10-K.
Recent
Accounting Pronouncements
There
have not been any recent changes in accounting pronouncements and Accounting Standards Update (ASU) issued by the Financial Accounting
Standards Board (FASB) during the three months ended June 30, 2022 that are of significance or potential significance to the Company.
Result
of Operations
Three
Months Ended June 30, 2022 Compared to Three Months Ended June 30, 2021
Our results of operations have varied significantly
from year to year and quarter to quarter and may vary significantly in the future. We did not have revenue during the three months ended
June 30, 2022 and 2021, and we do not anticipate generating any revenues during 2022. Net loss for the three months ending June 30, 2022
was approximately $1.4 million and net income was approximately $17.2 million for the three months ended June 30, 2021, resulting from
the operational activities described below.
Operating
Expenses
Operating
expense totaled approximately $0.3 million and $0.2 million during the three months ended June 30, 2022 and 2021, respectively. The increase
in operating expenses is the result of the following factors.
| |
Three months ended June 30, | | |
Change in 2022 versus 2021 | |
| |
2022 | | |
2021 | | |
$ | | |
% | |
| |
(amount in thousands) | | |
| | |
| |
Operating Expenses | |
| | | |
| | | |
| | | |
| | |
Research and development | |
$ | 174 | | |
$ | 72 | | |
$ | 102 | | |
| 142 | % |
General and administrative | |
| 110 | | |
| 84 | | |
| 26 | | |
| 31 | % |
Total operating expenses | |
$ | 284 | | |
$ | 156 | | |
$ | 128 | | |
| 82 | % |
Research
and Development Expenses
Research
and development expenses totaled approximately $0.2 million and $0.1 million for the three months ended June 30, 2022 and 2021, respectively.
Our
current research and development expenses currently consist primarily of consulting fees and development expense related to development
of the adenosine A2R antagonists and preparation for an IND filing.
General
and Administrative
General
and administrative expenses totaled approximately $0.1 million and $0.1 million for the three months ended June 30, 2022 and 2021, respectively.
The increase of approximately $0.03 million, or 31%, for the three months ended June 30, 2022 compared to the same period in 2021, was
primarily due to increased franchise tax expense.
Our
general and administrative expenses currently consist primarily of expenditures related to legal, accounting and tax, other professional
services, and general operating expenses.
Other
Income (Expense)
Other
income (expense) totaled approximately $1.1 million of expense and $17.3 million of income for the three months ended June 30, 2022 and
2021, respectively.
| |
Three Months Ended June 30, | | |
Change in 2022
Versus 2021 | |
| |
2022 | | |
2021 | | |
$ | | |
% | |
| |
(amount in thousands) | | |
| | |
| |
Gain (loss) on change in fair value of derivative liability | |
$ | (1,060 | ) | |
$ | 17,535 | | |
$ | (18,595 | ) | |
| (106 | )% |
Gain on conversion of debt | |
| - | | |
| 12 | | |
| (12 | ) | |
| (100 | )% |
Interest (expense), net | |
| (21 | ) | |
| (235 | ) | |
| 214 | | |
| (91 | )% |
Total other (expense) | |
$ | (1,081 | ) | |
$ | 17,312 | | |
$ | (18,393 | ) | |
| (106 | )% |
Gain (loss)
on change in fair value of derivative liability
As
a result of a change in the fair value of our derivative liability, we realized loss of $1.1 million and gain of $17.5 million during
the three months ended June 30, 2022 and 2021, respectively. The change in the fair value of our derivative liability was the result
of our convertible debentures and notes issued in September 2017, July 2018, December 2018, July 2019, October 2019, November 2019, March
2020, October 2020, January 2021 and June 2021, where we issued convertible notes with variable conversion rates, and to the issuance
of our Series F preferred stock in October 2020, which is convertible into a variable number of shares of common stock. Refer to Note
6 in our unaudited condensed consolidated financial statements for further discussion on our derivative liability.
Gain
on conversion of debt
There
was no gain or loss on conversion of debentures during the three months ended June 30, 2022, compared to a gain on conversion of debentures
of approximately $0.01 million during the three months ended June 30, 2021. Gain or loss on conversion of debt results from the difference
between the fair value of common stock issued upon conversion and the carrying amount of the debt converted.
Interest
income (expense)
We
had net interest expense of $0.02 million in the three months ended June 30, 2022 compared to expense of $0.2 million for the three months
ended June 30, 2021. The decrease of $0.2 million was attributable to a decrease in the cost associated with derivative instruments issued
with a value in excess of proceeds received.
Six
Months Ended June 30, 2022 Compared to Six Months Ended June 30, 2021
Our
results of operations have varied significantly from year to year and quarter to quarter and may vary significantly in the future. We
did not have revenue during the six months ended June 30, 2022 and 2021, and we do not anticipate generating any revenues during 2022.
Net losses for the six months ending June 30, 2022 and 2021 were approximately $2.0 million and $3.5 million, respectively, resulting
from the operational activities described below.
Operating
Expenses
Operating
expense totaled approximately $0.4 million and $0.3 million during the six months ended June 30, 2022 and 2021, respectively. The increase
in operating expenses is the result of the following factors.
| |
Six months ended June 30, | | |
Change in 2022 versus 2021 | |
| |
2022 | | |
2021 | | |
$ | | |
% | |
| |
(amount in thousands) | | |
| | |
| |
Operating Expenses | |
| | | |
| | | |
| | | |
| | |
Research and development | |
$ | 192 | | |
$ | 93 | | |
$ | 99 | | |
| 106 | % |
General and administrative | |
| 242 | | |
| 253 | | |
| (11 | ) | |
| (4 | )% |
Total operating expenses | |
$ | 434 | | |
$ | 346 | | |
$ | 88 | | |
| 25 | % |
Research
and Development Expenses
Research
and development expenses totaled approximately $0.2 million and $0.1 million for the six months ended June 30, 2022 and 2021, respectively.
Our
current research and development expenses currently consist primarily of consulting fees and development expense related to development
of the adenosine A2R antagonists and preparation for an IND filing.
General
and Administrative
General
and administrative expenses totaled approximately $0.2 million and $0.3 million for the six months ended June 30, 2022 and 2021, respectively.
The decrease of approximately $0.01 million, or 4%, for the six months ended June 30, 2022 compared to the same period in 2021, was primarily
due to decreased professional fees and services and director compensation, partially offset by an increase in franchise tax expense.
Our
general and administrative expenses currently consist primarily of expenditures related to legal, accounting and tax, other professional
services, and general operating expenses.
Other
Income (Expense)
Other
income (expense) totaled approximately $1.5 million and $3.1 million of expense for the six months ended June 30, 2022 and 2021, respectively.
| |
Six Months Ended June 30, | | |
Change in 2022 Versus 2021 | |
| |
2022 | | |
2021 | | |
$ | | |
% | |
| |
(amount in thousands) | | |
| | |
| |
Loss on change in fair value of derivative liability | |
$ | (1,459 | ) | |
$ | (3,659 | ) | |
$ | 2,200 | | |
| (60) | % |
(Loss) gain on conversion of debt | |
| (24 | ) | |
| 1,178 | | |
| (1,202 | ) | |
| (102 | )% |
Interest (expense), net | |
| (54 | ) | |
| (652 | ) | |
| 598 | | |
| (92 | )% |
Total other (expense) | |
$ | (1,537 | ) | |
$ | (3,133 | ) | |
$ | 1,596 | | |
| (51) | % |
Loss
on change in fair value of derivative liability
As
a result of a change in the fair value of our derivative liability, we realized loss of $1.5 million and $3.7 million during the six
months ended June 30, 2022 and 2021, respectively. The change in the fair value of our derivative liability was the result of our convertible
debentures and notes issued in September 2017, July 2018, December 2018, July 2019, October 2019, November 2019, March 2020, October
2020, January 2021 and June 2021, where we issued convertible notes with variable conversion rates, and to the issuance of our Series
F preferred stock in October 2020, which is convertible into a variable number of shares of common stock. Refer to Note 6 in our unaudited
condensed consolidated financial statements for further discussion on our derivative liability.
(Loss)
Gain on conversion of debt
There
was a loss on conversion of debentures of approximately $0.02 million during the six months ended June 30, 2022, compared to a gain of
$1.2 million during the six months ended June 30, 2021. Gain or loss on conversion of debt results from the difference between the fair
value of common stock issued upon conversion and the carrying amount of the debt converted.
Interest
income (expense)
We
had net interest expense of $0.1 million in the six months ended June 30, 2022 compared to expense of $0.7 million for the six months
ended June 30, 2021. The decrease of $0.6 million was attributable to a decrease in the cost associated with derivative instruments issued
with a value in excess of proceeds received.
Liquidity
and Capital Resources
We
have incurred losses since our inception in 2003 as a result of significant expenditures on operations, research and development and
the lack of any approved products to generate revenue. We have an accumulated deficit of $66.2 million as of June 30, 2022 and anticipate
that we will continue to incur additional losses for the foreseeable future. To date, we have funded our operations through the private
sale of our equity securities, convertible debentures, and exercise of options and warrants, resulting in gross proceeds of approximately
$39.1 million. Cash at June 30, 2022 was $265,000.
Our
auditors’ report on our December 31, 2021 financial statements expressed an opinion that our capital resources as of the date of
their Audit Report were not sufficient to sustain operations or complete our planned activities for the upcoming year unless we raised
additional funds. Based on our current level of expected operating expenditures, we expect to be able to fund our operations into the
fourth quarter of 2022. This assumes that we spend minimally on general operations and only continue conducting our ongoing clinical
trials, and that we do not encounter any unexpected events or other circumstances that could shorten this time period. If we do not obtain
additional funds by such time, we may no longer be able to continue as a going concern and will cease operation which means that our
shareholders will lose their entire investment.
We
are actively seeking sources of financing to fund our continued operations and research and development programs. To raise additional
capital, we may sell equity or debt securities, or enter into collaborative, strategic and/or licensing transactions. There can be no
assurance that we will be able to complete any financing transaction in a timely manner or on acceptable terms or otherwise. If we are
not able to raise additional cash, we may be forced to further delay, curtail, or cease development of our product candidates, or cease
operations altogether.
| |
Six Months Ended June 30, | | |
Change in 2022 versus 2021 | |
| |
2022 | | |
2021 | | |
$ | | |
% | |
| |
(amount in thousands) | | |
| | |
| |
Cash at beginning of period | |
$ | 711 | | |
$ | 404 | | |
$ | 307 | | |
| 76 | % |
Net cash used in operating activities | |
| (446 | ) | |
| (274 | ) | |
| (172 | ) | |
| 63 | % |
Net cash provided by investing activities | |
| - | | |
| - | | |
| - | | |
| - | % |
Net cash provided by financing activities | |
| - | | |
| 1,000 | | |
| (1,000 | ) | |
| (100 | )% |
Cash at end of period | |
$ | 265 | | |
$ | 1,130 | | |
$ | (865 | ) | |
| (77 | )% |
Cash
totaled approximately $0.3 million and $1.1 million as of June 30, 2022 and 2021, respectively. The decrease of approximately $0.9 million
at June 30, 2022 compared to the same period in 2021 was primarily attributable to cash used in operations.
Net
Cash Used in Operating Activities
Net
cash used in operating activities was approximately $0.4 million and $0.3 million for the six months ended June 30, 2022 and 2021, respectively.
Cash used for operations increased by approximately $0.2 million, or 63%, during the six months ended June 30, 2022, compared to the
same period in 2021. The increase in cash used was primarily attributable to an increase in our net loss (after adjusting for noncash
items) of approximately $0.1 million partially and by changes in accounts payable and accrued expenses of approximately $0.1 million.
Net
Cash Provided by Investing Activities
There
was no cash provided by or used in investing activities for the six months ended June 30, 2022 and 2021.
Net
Cash Provided by Financing Activities
There
was no cash provided by financing activities for the six months ended June 30, 2022, compared to $1 million cash provided by financing
activities for the six months ended June 30, 2021. In 2021, we received proceeds of $1,000,000 from the sale of convertible debentures.