Exhibit 99.1
AMENDED UNAUDITED PRO FORMA CONDENSED FINANCIAL INFORMATION
The following amended unaudited pro forma condensed financial information is presented to illustrate the estimated effects of the acquisition by Oragenics, Inc. (the “Company” or “Oragenics”) of Noachis Terra Inc. (“Noachis Terra”) pursuant to a Stock Purchase Agreement, dated as of May 1, 2020, (the “Acquisition”) by and among the Company, and Mr. Joseph Hernandez, the sole shareholder of Noachis Terra (the “Seller”) (the “Stock Purchase Agreement”). Pursuant to the Stock Purchase Agreement, the Company acquired one hundred percent (100%) of the total issued and outstanding common stock of Noachis Terra. In exchange, the Seller received the following: (i) cash consideration equal to $1,925,000, of which approximately $500,000 has been applied to extinguish Noachis Terra’s pre-Transaction liabilities (a portion of which were due to the Seller); (ii) 9,200,000 restricted shares of the Company’s common stock, and (iii) warrants to purchase 9,200,000 shares of the Company’s common stock, which warrants carry an exercise price of $1.25 per share, a five-year term, and subject to additional exercise restrictions as defined in the Stock Purchase Agreement. In addition to the above consideration, the Seller is entitled to receive contingent consideration based upon the exercise of certain of the Company’s outstanding warrants, for so long as the warrants remain outstanding.
The following amended pro forma condensed balance sheet information as of March 31, 2020 is based upon and derived from the historical financial information of the Company and gives effect to the Acquisition as if such transaction had occurred on March 31, 2020. The unaudited pro forma condensed statements of operations for the three months ended March 31, 2020 and for the year ended December 31, 2019 are also based upon and derived from the historical financial information of the Company and gives effect to the Acquisition as if it occurred on January 1, 2019. The historical financial information reflects adjustments that are (i) directly attributable to the Acquisition, (ii) factually supportable, and (iii) with respect to the unaudited pro forma condensed statements of operations, are expected to have a continuing impact on the results of operations. The pro forma adjustments are based upon available information and certain assumptions, as described in the accompanying notes to the unaudited pro forma condensed financial information, that the Company believes are reasonable under the circumstances and which are described in the accompanying notes to the unaudited pro forma condensed financial information.
The Acquisition has been accounted for as an asset purchase. The asset acquired was in-process research and development which does not have any alternative uses and therefore the aggregate fair value of the purchase price is being recorded as research and development expenses in 2020.
The unaudited pro forma condensed financial information has been prepared in accordance with SEC Regulation S-X Article 11 and is not necessarily indicative of the financial position or results of operations that would have been realized had the transactions been completed as of the dates indicated, nor is it meant to be indicative of any anticipated combined financial position or future results of operations that the Company will experience.
The unaudited pro forma condensed financial statements, including the notes thereto, should be read in conjunction with the historical financial statements of the Company included in its Annual Report on Form 10-K for the year ended December 31, 2019 and in its Quarterly Report on Form 10-Q for the quarter ended March 31, 2020, as well as the historical financial statements of Noachis Terra included in Exhibit 99.1 to the Company’s Form 8-K filed on May 29, 2020.
Unaudited Pro Forma Condensed Balance Sheet
As of March 31, 2020
| Pro Forma | Pro Forma | |||||||||||||||
| Oragenics (1) | Adjustments | Note 3 | Combined | |||||||||||||
| Assets | ||||||||||||||||
| Current assets: | ||||||||||||||||
| Cash and cash equivalents | $ | 14,372,105 | $ | (1,925,000 | ) | (a) | $ | 12,447,105 | ||||||||
| Prepaid expense and other current assets | 328,674 | - | 328,674 | |||||||||||||
| Total current assets | 14,700,779 | (1,925,000 | ) | 12,775,779 | ||||||||||||
| Property and equipment, net | 79,654 | - | 79,654 | |||||||||||||
| Operating lease right-of use assets | 781,674 | - | 781,674 | |||||||||||||
| Total assets | $ | 15,562,107 | $ | (1,925,000 | ) | $ | 13,637,107 | |||||||||
| Liabilities and Shareholders’ Equity | ||||||||||||||||
| Current liabilities: | ||||||||||||||||
| Accounts payable and accrued expenses | $ | 1,786,671 | $ | - | $ | 1,786,671 | ||||||||||
| Accounts payable to related party | - | - | - | |||||||||||||
| Short-term notes payable | 70,847 | - | 70,847 | |||||||||||||
| Operating lease liabilities | 167,864 | - | 167,864 | |||||||||||||
| Total current liabilities | 2,025,382 | - | 2,025,382 | |||||||||||||
| Long-term liabilities: | ||||||||||||||||
| Operating lease liabilities | 627,723 | - | 627,723 | |||||||||||||
| Total long term liabilities | 627,723 | - | 627,723 | |||||||||||||
| Shareholders’ equity (deficit) | ||||||||||||||||
| Preferred stock | 7,174,854 | - | 7,174,854 | |||||||||||||
| Common stock | 46,125 | 9,200 | (a) | 55,325 | ||||||||||||
| Additional paid-in capital | 138,890,067 | 8,021,499 | (a) | 146,911,566 | ||||||||||||
| Accumulated deficit | (133,202,044 | ) | (9,955,699 | ) | (b) | (143,157,743 | ) | |||||||||
| Total stockholders’ equity (deficit) | 12,909,002 | (1,925,000 | ) | 10,984,002 | ||||||||||||
| Total liabilities and shareholders’ equity (deficit) | $ | 15,562,107 | $ | (1,925,000 | ) | $ | 13,637,107 | |||||||||
| 1. | Derived from the Oragenics unaudited balance sheet as of March 31, 2020. |
See the accompanying notes to the unaudited pro forma condensed financial statements.
Unaudited Pro Forma Condensed Statement of Operations
For the Three Months Ended March 31, 2020
| Pro Forma | Pro Forma | |||||||||||||||
| Oragenics (1) | Adjustments | Note 3 | Combined | |||||||||||||
| Operating expenses | ||||||||||||||||
| Research and development | $ | 3,712,679 | $ | 9,955,699 | (b) | $ | 13,668,378 | |||||||||
| Selling, general and administrative | 1,519,083 | - | 1,519,083 | |||||||||||||
| Total operating expenses | 5,231,762 | 9,955,699 | 15,187,461 | |||||||||||||
| Loss from operations | (5,231,762 | ) | (9,955,699 | ) | (15,187,461 | ) | ||||||||||
| Other income (expense) | ||||||||||||||||
| Interest income | 44,515 | - | 44,515 | |||||||||||||
| Interest expense | (1,708 | ) | - | (1,708 | ) | |||||||||||
| Local business tax | (600 | ) | - | (600 | ) | |||||||||||
| Miscellaneous income | 1,795 | - | 1,795 | |||||||||||||
| Total other income, net | 44,002 | - | 44,002 | |||||||||||||
| Loss before income taxes | (5,187,760 | ) | (9,955,699 | ) | (15,143,459 | ) | ||||||||||
| Income tax benefit | - | - | - | |||||||||||||
| Net loss | $ | (5,187,760 | ) | $ | (9,955,699 | ) | $ | (15,143,459 | ) | |||||||
| Net loss per share: | ||||||||||||||||
| Basic and diluted | $ | (0.11 | ) | $ | (1.08 | ) | $ | (0.27 | ) | |||||||
| Weighted average number of shares | 46,124,803 | 9,200,000 | (c) | 55,324,803 | ||||||||||||
| 1. | Derived from the Oragenics unaudited statement of operations for the three months ended March 31, 2020. |
See the accompanying notes to the unaudited pro forma condensed financial statements.
Unaudited Pro Forma Condensed Statement of Operations
For the Year Ended December 31, 2019
| Pro Forma | Pro Forma | |||||||||||||||
| Oragenics (1) | Adjustments | Note 3 | Combined | |||||||||||||
| Operating expenses | ||||||||||||||||
| Research and development | $ | 12,120,318 | $ | - | $ | 12,120,318 | ||||||||||
| Selling, general and administrative | 3,757,251 | - | 3,757,251 | |||||||||||||
| Total operating expenses | 15,877,569 | - | 15,877,569 | |||||||||||||
| Loss from operations | (15,877,569 | ) | - | (15,877,569 | ) | |||||||||||
| Other income (expense) | ||||||||||||||||
| Interest income | 320,011 | - | 320,011 | |||||||||||||
| Interest expense | (7,300 | ) | - | (7,300 | ) | |||||||||||
| Local business tax | (1,601 | ) | - | (1,601 | ) | |||||||||||
| Miscellaneous income | 456 | - | 456 | |||||||||||||
| Total other income, net | 311,566 | - | 311,566 | |||||||||||||
| Loss before income taxes | (15,566,003 | ) | - | (15,566,003 | ) | |||||||||||
| Income tax benefit | - | - | - | |||||||||||||
| Net loss | $ | (15,566,003 | ) | $ | - | $ | (15,566,003 | ) | ||||||||
| Net loss per share: | ||||||||||||||||
| Basic and diluted | $ | (0.37 | ) | $ | - | $ | (0.30 | ) | ||||||||
| Weighted average number of shares | 42,283,947 | 9,200,000 | (c) | 51,483,947 | ||||||||||||
| 1. | Derived from the Oragenics audited statement of operations for the year ended December 31, 2019. |
See the accompanying notes to the unaudited pro forma condensed financial statements.
| 1. | Description of transaction and basis of presentation |
Description of Transaction
On May 1, 2020, the Company completed its acquisition of Noachis Terra pursuant to the Stock Purchase Agreement. The Company acquired one hundred percent (100%) of the total issued and outstanding common stock of Noachis Terra for, (i) cash consideration equal to $1,925,000, (ii) 9,200,000 restricted shares of the Company’s common stock, and (iii) warrants to purchase 9,200,000 shares of the Company’s common stock. In addition, the Seller is entitled to receive contingent consideration based upon the exercise of certain of the Company’s outstanding warrants.
Basis of Presentation
The unaudited pro forma condensed financial statements are based on the Company’s historical financial statements as adjusted to give effect to the Acquisition. The unaudited pro forma condensed balance sheet as of March 31, 2020 gives effect to the Acquisition as if it had occurred on March 31, 2020. The unaudited pro forma condensed statements of operations for the three months ended March 31, 2020 and the year ended December 31, 2019 give effect to the Acquisition as if it had occurred on January 1, 2019.
The historical financial information of the Company has been adjusted in the accompanying unaudited pro forma condensed financial information to give effect to pro forma events that are (i) directly attributable to the Acquisition, (ii) factually supportable, and (iii) with respect to the unaudited pro forma condensed statements of operations, are expected to have a continuing impact on the results of operations. The Acquisition will be accounted for as an asset purchase. The asset acquired was in-process research and development which does not have any alternative uses and therefore the aggregate fair value of the purchase price is being recorded as research and development expenses in 2020.
| 2. | Preliminary consideration and purchase price allocation |
The following table summarizes the components of the total estimated consideration:
| Cash consideration (i) | $ | 1,925,000 | ||
| Number of Oragenics restricted shares issued | 9,200,000 | |||
| Multiplied by the fair value per share of Oragenics common stock (ii) | $ | 0.5030 | ||
| Common stock consideration | 4,627,600 | |||
| Number of Oragenics warrants issued | 9,200,000 | |||
| Multiplied by the fair value of Oragenics warrants (iii) | $ | 0.3699 | ||
| Estimated fair value of warrant consideration | 3,403,099 | |||
| Total estimated consideration | $ | 9,955,699 |
| (i) | Represents the cash consideration, of which a portion will be applied to extinguish Noachis Terra’s pre-acquisition liabilities. | |
| (ii) | Represents the closing price of the Company’s common stock as reported on the NYSE on May 1, 2020. | |
| (iii) | Represents the estimated fair value of warrants issued as consideration. The fair value was calculated under the Black-Scholes option pricing model, with the following assumptions: strike price of $1.25, risk free interest rate of 0.36%; expected volatility of 121%, effective life of 5.0 years and dividend yield of zero. The Company has preliminary determined the exercise features of these warrants would be afforded equity treatment. |
Note 3. Pro forma adjustments
| (a) | Represents the estimated fair value of consideration transferred in the Acquisition and settlement of Noachis Terra’s outstanding liabilities. |
| Cash and cash equivalents | Common stock, $0.001 par value | Additional paid-in capital | ||||||||||
| Cash consideration | $ | 1,925,000 | $ | - | $ | - | ||||||
| Common stock consideration | - | 9,200 | 4,618,400 | |||||||||
| Estimated fair value of warrant consideration | - | - | 3,403,099 | |||||||||
| Total estimated consideration | $ | 1,925,000 | $ | 9,200 | $ | 8,021,499 | ||||||
| As of March 31, 2020, Noachis Terra’s outstanding liabilities to be settled with the proceeds from the consideration transferred was $246,091. |
| (b) | Represents the aggregate fair value of the in-process research and development which does not have any alternative uses and therefore the aggregate fair value of the purchase price being recorded in research and development expenses in 2020. | |
| (c) | Represents the increase in the weighted average shares outstanding due to the issuance of 9,200,000 shares common stock in connection with the Acquisition. |
| Three Months ended March 31, 2020 | Year ended December 31, 2019 | |||||||
| Historical Oragenics- Basic and diluted weighted average number of shares | 46,124,803 | 42,283,947 | ||||||
| Shares issued in Acquisition | 9,200,000 | 9,200,000 | ||||||
| Pro forma- Basic and diluted weighted average number of shares | 55,324,803 | 51,483,947 | ||||||