Exhibit 99.2
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
The following unaudited pro forma condensed combined financial statements present the pro forma financial position and results of operations of (1) MYnd Analytics, Inc. (now known as Emmaus Life Sciences, Inc. and herein “MYnd”) based on the historical consolidated financial statements of MYnd after giving effect to the Spin-Off and (2) of the combined company based on the historical consolidated financial statements of MYnd and Emmaus Life Sciences, Inc. (now known as EMI Holding, Inc. and herein “Emmaus”) after giving effect to the Spin-Off and the Merger. The following information gives effect at the 1-for-6 reverse stock split effected by MYnd on July 17, 2019 prior to the Merger.
The Merger was accounted for as a reverse recapitalization transaction with Emmaus being deemed the acquiring company for accounting purposes. MYnd’s determination that Emmaus will be the accounting acquirer is based on an analysis of the criteria outlined in ASC 805 and the facts and circumstances of the Merger, including: (1) equity holders of Emmaus will own 94.1% of the common stock of the combined company on a fully-diluted basis; (2) all but one of the directors of the combined company was designated by Emmaus under the terms of the Merger Agreement; (3) Emmaus’ management will be the management of the combined company; (4) approximately 90% of the convertible debt of Emmaus was converted concurrent with the Merger; and (5) the Spin-Off took place immediately before the Merger.
Because Emmaus will be the accounting acquirer in the Merger, but not the legal acquirer, the Merger is deemed a reverse recapitalization transaction under the guidance of ASC 805. As a result, upon consummation of the Merger, the historical financial statements of Emmaus will become the historical financial statements of the combined company.
The following unaudited pro forma combined condensed statements of operations for the year ended September 30, 2018 combine the historical statement of operations of MYnd for the fiscal year ended September 30, 2018 with the historical combined statement of operations of Emmaus for the twelve months ended December 31, 2018, in each case after giving effect to the Merger as if it had been consummated as of the beginning of the respective 12 month periods, October 1, 2017 and January 1, 2018. The following unaudited pro forma combined condensed statements of operations for the nine months ended June 30, 2019 combine the historical statement of operations of MYnd for the nine months year ended June 30, 2019 with the historical combined statement of operations of Emmaus for the nine months ended June 30, 2019, in each case after giving effect to the Merger as if it had been consummated as of October 1, 2018. Other than as disclosed in the notes thereto, the unaudited pro forma combined financial statements do not reflect any additional liabilities, off-balance sheet commitments or other obligations that may become payable after the date of such financial statements.
The unaudited pro forma combined financial statements were prepared based on assumptions and adjustments that are described in the accompanying notes. The application of the acquisition method of accounting is dependent upon certain valuations and other studies that have yet to be completed. Accordingly, the pro forma adjustments reflected in the unaudited pro forma combined financial statements are preliminary and subject to revision as additional information becomes available and additional analyses are performed. Differences between the preliminary adjustments reflected in the unaudited pro forma combined financial statements and the final application of the acquisition method of accounting, which is expected to be completed as soon as practicable after the closing of the Merger, may arise and those differences could have a material impact on the actual accounting for the merger. In addition, differences between the preliminary and final adjustments will likely occur as a result of the amount of cash used in Emmaus’ operations, changes in fair value of Emmaus common stock and changes in Emmaus’ other assets or liabilities between September 30, 2018 and the closing of the Merger.
The unaudited pro forma combined financial statements do not give effect to the potential impact of current financial conditions, regulatory matters or expenses that may be associated with the integration of the two companies. The unaudited pro forma combined financial statements have been prepared for illustrative purposes only and is not necessarily indicative of the financial position or results of operations in future periods or the results that actually would have been realized had MYnd and Emmaus been a combined company during the specified period.
The unaudited pro forma combined financial statements, including the notes thereto, should be read in conjunction with the separate historical financial statements of MYnd and Emmaus included or incorporate by reference in this Current Report and the sections entitled “MYnd Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Emmaus Management’s Discussion and Analysis of Financial Condition and Results of
F-1
Operations”, in the joint proxy statement/prospectus dated June 12, 2019 filed by MYnd with the SEC on June 14, 2019 under Rule 424 of the Securities Act of 1933.
F-2
UNAUDITED PRO FORMA COMBINED BALANCE SHEET OF EMMAUS LIFE SCIENCES, INC.
AS OF JUNE 30, 2019
|
|
Emmaus Life |
|
|
MYnd |
|
|
Pro Forma |
|
|
|
|
Emmaus |
|
||||||||
|
|
Sciences, Inc. |
|
|
Analytics, Inc. |
|
|
Adjustments |
|
|
Notes |
|
Combined |
|
||||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
CURRENT ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
|
15,168,700 |
|
|
$ |
|
2,443,400 |
|
|
|
|
(2,443,400 |
) |
|
(e) |
|
$ |
|
15,168,700 |
|
Accounts receivable, net |
|
|
|
1,981,200 |
|
|
|
|
183,400 |
|
|
|
|
(183,400 |
) |
|
(e) |
|
|
|
1,981,200 |
|
Inventories, net |
|
|
|
5,906,300 |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
5,906,300 |
|
||
Investment in marketable securities |
|
|
|
32,890,400 |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
32,890,400 |
|
||
Prepaid expenses and other current assets |
|
|
|
703,000 |
|
|
|
|
151,700 |
|
|
|
|
(151,700 |
) |
|
(e) |
|
|
|
703,000 |
|
Total current assets |
|
|
|
56,649,600 |
|
|
|
|
2,778,500 |
|
|
|
|
(2,778,500 |
) |
|
|
|
|
|
56,649,600 |
|
Property and equipment, net |
|
|
|
144,800 |
|
|
|
|
82,800 |
|
|
|
|
(82,800 |
) |
|
(e) |
|
|
|
144,800 |
|
Intangible assets, net |
|
|
|
47,000 |
|
|
|
|
74,300 |
|
|
|
|
(74,300 |
) |
|
(e) |
|
|
|
47,000 |
|
Goodwill |
|
|
— |
|
|
|
|
1,386,800 |
|
|
|
|
(1,386,800 |
) |
|
(e) |
|
|
|
— |
|
|
Other noncurrent assets |
|
|
|
4,649,900 |
|
|
|
|
26,000 |
|
|
|
|
(26,000 |
) |
|
(e) |
|
|
|
365,400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,284,500 |
) |
|
(f) |
|
|
|
|
|
Total assets |
|
$ |
|
61,491,300 |
|
|
$ |
|
4,348,400 |
|
|
$ |
|
(8,632,900 |
) |
|
|
|
$ |
|
57,206,800 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses |
|
$ |
|
11,453,600 |
|
|
$ |
|
1,748,400 |
|
|
|
|
(1,748,400 |
) |
|
(e) |
|
$ |
|
9,009,400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
750,000 |
|
|
(h) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,194,200 |
) |
|
(c) |
|
|
|
|
|
Trade discount |
|
|
|
5,000,000 |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
5,000,000 |
|
||
Deferred revenue |
|
|
— |
|
|
|
|
175,800 |
|
|
|
|
(175,800 |
) |
|
(e) |
|
|
|
— |
|
|
Notes payable, net |
|
|
|
11,163,300 |
|
|
|
— |
|
|
|
|
(7,277,400 |
) |
|
(c) |
|
|
|
3,885,900 |
|
|
Notes payable to related parties, net |
|
|
|
470,200 |
|
|
|
— |
|
|
|
|
(276,600 |
) |
|
(c) |
|
|
|
193,600 |
|
|
Convertible notes payable, net |
|
|
|
13,866,300 |
|
|
|
— |
|
|
|
|
(9,833,300 |
) |
|
(c) |
|
|
|
4,033,000 |
|
|
Convertible notes payable to related parties, net |
|
|
|
14,180,200 |
|
|
|
— |
|
|
|
|
(14,180,200 |
) |
|
(c) |
|
|
|
— |
|
|
Other current liabilities |
|
|
|
1,116,400 |
|
|
|
|
1,500 |
|
|
|
|
(1,500 |
) |
|
(e) |
|
|
|
259,400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(857,000 |
) |
|
(f) |
|
|
|
|
|
Total current liabilities |
|
|
|
57,250,000 |
|
|
|
|
1,925,700 |
|
|
|
|
(36,794,400 |
) |
|
|
|
|
|
22,381,300 |
|
LONG-TERM LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade discount |
|
|
|
24,830,000 |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
24,830,000 |
|
||
Deferred revenue |
|
|
|
10,500,000 |
|
|
|
— |
|
|
|
— |
|
|
|
|
|
|
10,500,000 |
|
||
Warrant derivative liabilities |
|
|
|
1,200,000 |
|
|
|
— |
|
|
|
|
(1,200,000 |
) |
|
(g) |
|
|
|
— |
|
|
Notes payable, net |
|
|
|
703,000 |
|
|
|
|
615,800 |
|
|
|
|
(1,318,800 |
) |
|
(e) |
|
|
|
— |
|
Convertible notes payable, net |
|
|
|
450,300 |
|
|
|
— |
|
|
|
|
5,525,100 |
|
|
(c) |
|
|
|
5,975,400 |
|
|
Other long-term liabilities |
|
|
|
3,781,800 |
|
|
|
|
123,000 |
|
|
|
|
(123,000 |
) |
|
(e) |
|
|
|
400 |
|
|
|
|
|
|
|
|
|
— |
|
|
|
|
(3,781,400 |
) |
|
(f) |
|
|
|
|
|
|
Total Liabilities |
|
|
|
98,715,100 |
|
|
|
|
2,664,500 |
|
|
|
|
(37,692,500 |
) |
|
|
|
|
|
63,687,100 |
|
STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock—par value $0.001 per share, 15,000,000 shares authorized, 1,100,000 issued and outstanding at June 30, 2019 and none issued and outstanding on a pro forma basis |
|
|
— |
|
|
|
|
1,100 |
|
|
|
|
(1,100 |
) |
|
(a) |
|
|
|
— |
|
|
Common stock—par value $0.001 per share, 250,000,000 shares authorized, 12,701,266 shares issued and outstanding at June 30, 2019 and 47,465,209 shares outstanding on a pro forma basis |
|
|
|
35,600 |
|
|
|
|
12,700 |
|
|
|
|
1,100 |
|
|
(a) |
|
|
|
42,100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(13,800 |
) |
|
(e) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,500 |
|
|
(c) |
|
|
|
|
|
Additional paid-in capital |
|
|
|
153,085,300 |
|
|
|
|
95,789,800 |
|
|
|
|
(95,789,800 |
) |
|
(e) |
|
|
|
189,420,300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36,335,000 |
|
|
(c) |
|
|
|
|
|
Accumulated other comprehensive income (loss) |
|
|
|
(56,200 |
) |
|
|
— |
|
|
|
— |
|
|
|
|
|
|
(56,200 |
) |
||
Accumulated deficit |
|
|
|
(189,503,200 |
) |
|
|
|
(92,003,100 |
) |
|
|
|
92,003,100 |
|
|
(e) |
|
|
|
(195,101,200 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(750,000 |
) |
|
(h) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
353,900 |
|
|
(f) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,201,900 |
) |
|
(c)(g) |
|
|
|
|
|
Non-controlling interest |
|
|
|
(785,300 |
) |
|
|
|
(2,116,600 |
) |
|
|
|
2,116,600 |
|
|
(e) |
|
|
|
(785,300 |
) |
Total stockholders’ equity (deficit) |
|
|
|
(37,223,800 |
) |
|
|
|
1,683,900 |
|
|
|
|
29,059,600 |
|
|
|
|
|
|
(6,480,300 |
) |
Total liabilities & stockholders’ equity |
|
$ |
|
61,491,300 |
|
|
$ |
|
4,348,400 |
|
|
$ |
|
(8,632,900 |
) |
|
|
|
$ |
|
57,206,800 |
|
F-3
UNAUDITED PRO FORMA COMBINED STATEMENT OF INCOME (LOSS) OF EMMAUS LIFE SCIENCES, INC.
FOR THE TWELVE MONTHS SEPTEMBER 30, 2018 FOR MYND AND TWELVE MONTHS DECEMBER 31, 2018 FOR EMMAUS
|
|
|
Historical |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
Emmaus Life Sciences, Inc. |
|
|
MYnd Analytics, Inc. |
|
|
Pro Forma Adjustments |
|
|
Notes |
|
Emmaus Combined |
|
||||||||
NET SALES |
|
|
|
15,076,800 |
|
|
$ |
|
1,315,500 |
|
|
|
|
(1,315,500 |
) |
|
(e) |
|
$ |
|
15,076,800 |
|
COST OF SALES |
|
|
|
763,500 |
|
|
|
|
827,400 |
|
|
|
|
(827,400 |
) |
|
(e) |
|
|
|
763,500 |
|
GROSS PROFIT |
|
|
|
14,313,300 |
|
|
|
|
488,100 |
|
|
|
|
(488,100 |
) |
|
|
|
|
|
14,313,300 |
|
OPERATING EXPENSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
|
|
1,722,900 |
|
|
|
|
1,377,500 |
|
|
|
|
(1,377,500 |
) |
|
(e) |
|
|
|
1,722,900 |
|
Selling and marketing |
|
|
|
4,813,500 |
|
|
|
|
1,617,900 |
|
|
|
|
(1,617,900 |
) |
|
(e) |
|
|
|
4,813,500 |
|
General and administrative |
|
|
|
17,876,600 |
|
|
|
|
7,737,600 |
|
|
|
|
(7,737,600 |
) |
|
(e) |
|
|
|
17,876,600 |
|
Total operating expenses |
|
|
|
24,413,000 |
|
|
|
|
10,733,000 |
|
|
|
|
(10,733,000 |
) |
|
|
|
|
|
24,413,000 |
|
OPERATING INCOME (LOSS) |
|
|
|
(10,099,700 |
) |
|
|
|
(10,244,900 |
) |
|
|
|
10,244,900 |
|
|
|
|
|
|
(10,099,700 |
) |
Other income (expense) |
|
|
|
738,000 |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
|
|
738,000 |
|
Loss on Debt extinguishment |
|
|
|
(3,244,800 |
) |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
|
|
(3,244,800 |
) |
Change in fair value of warrant derivative liabilities |
|
|
|
20,674,000 |
|
|
|
|
— |
|
|
|
|
(20,674,000 |
) |
|
(g) |
|
|
|
— |
|
Change in fair value of embedded conversion option |
|
|
|
466,000 |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
|
|
466,000 |
|
Loss on investment in marketable securities |
|
|
|
(43,977,000 |
) |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
|
|
(43,977,000 |
) |
Interest income (expense) |
|
|
|
(22,593,600 |
) |
|
|
|
(86,300 |
) |
|
|
|
86,300 |
|
|
(e) |
|
|
|
(4,445,436 |
) |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
18,148,164 |
|
|
(c) |
|
|
|
|
|
Total other income (expense) |
|
|
|
(47,937,400 |
) |
|
|
|
(86,300 |
) |
|
|
|
(2,439,536 |
) |
|
|
|
|
|
(50,463,236 |
) |
INCOME (LOSS) BEFORE INCOME TAXES |
|
|
|
(58,037,100 |
) |
|
|
|
(10,331,200 |
) |
|
|
|
7,805,364 |
|
|
|
|
|
|
(60,562,936 |
) |
INCOME TAXES |
|
|
|
6,200 |
|
|
|
|
1,900 |
|
|
|
|
(1,900 |
) |
|
(e) |
|
|
|
6,200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS) |
|
$ |
|
(58,043,300 |
) |
|
$ |
|
(10,333,100 |
) |
|
$ |
|
7,807,264 |
|
|
|
|
$ |
|
(60,569,136 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET LOSS ATTRIBUTED TO NONCONTROLLING INTEREST |
|
|
|
(145,700 |
) |
|
|
|
(734,400 |
) |
|
|
|
734,400 |
|
|
(e) |
|
|
|
(145,700 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET LOSS ATTRIBUTED TO EMMAUS LIFE SCIENCES |
|
|
|
(57,897,600 |
) |
|
|
|
(9,598,700 |
) |
|
|
|
7,072,864 |
|
|
|
|
|
|
(60,423,436 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BASIC LOSS PER SHARE |
|
$ |
|
(1.65 |
) |
|
$ |
|
(1.86 |
) |
|
|
|
— |
|
|
(g) |
|
$ |
|
(1.38 |
) |
WEIGHTED AVERAGE SHARES OUTSTANDING - BASIC |
|
|
|
35,097,990 |
|
|
|
|
5,199,566 |
|
|
|
|
(35,097,990 |
) |
|
(d) |
|
|
|
43,729,840 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,724,149 |
|
|
(c) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,724,149 |
) |
|
(b) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38,530,274 |
|
|
(d) |
|
|
|
|
|
DILUTED LOSS PER SHARE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(g) |
|
$ |
|
(1.33 |
) |
WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
45,340,574 |
|
The accompanying notes are an integral part of these unaudited pro forma financial statements.
F-4
UNAUDITED PRO FORMA COMBINED STATEMENT OF INCOME (LOSS) OF EMMAUS LIFE SCIENCES, INC.
FOR THE NINE MONTHS ENDED JUNE 30, 2019
|
|
Emmaus Life |
|
|
MYnd |
|
|
Pro Forma |
|
|
|
|
Emmaus |
|
||||||||
|
|
Sciences, Inc. |
|
|
Analytics, Inc. |
|
|
Adjustments |
|
|
Notes |
|
Combined |
|
||||||||
NET SALES |
|
$ |
|
18,018,500 |
|
|
$ |
|
1,374,200 |
|
|
|
|
(1,374,200 |
) |
|
(e) |
|
$ |
|
18,018,500 |
|
COST OF SALES |
|
|
|
661,500 |
|
|
|
|
929,000 |
|
|
|
|
(929,000 |
) |
|
(e) |
|
|
|
661,500 |
|
GROSS PROFIT |
|
|
|
17,357,000 |
|
|
|
|
445,200 |
|
|
|
|
(445,200 |
) |
|
|
|
|
|
17,357,000 |
|
OPERATING EXPENSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
|
|
1,502,600 |
|
|
|
|
951,200 |
|
|
|
|
(951,200 |
) |
|
(e) |
|
|
|
1,502,600 |
|
Selling and marketing |
|
|
|
4,538,200 |
|
|
|
|
592,500 |
|
|
|
|
(592,500 |
) |
|
(e) |
|
|
|
4,538,200 |
|
General and administrative |
|
|
|
13,279,000 |
|
|
|
|
6,969,600 |
|
|
|
|
(6,969,600 |
) |
|
(e) |
|
|
|
13,279,000 |
|
Total operating expenses |
|
|
|
19,319,800 |
|
|
|
|
8,513,300 |
|
|
|
|
(8,513,300 |
) |
|
|
|
|
|
19,319,800 |
|
OPERATING INCOME (LOSS) |
|
|
|
(1,962,800 |
) |
|
|
|
(8,068,100 |
) |
|
|
|
8,068,100 |
|
|
|
|
|
|
(1,962,800 |
) |
Other income (expense) |
|
|
|
351,900 |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
|
|
351,900 |
|
Impairment loss on long-term investment |
|
|
|
(524,000 |
) |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
|
|
(524,000 |
) |
Change in fair value of warrant derivative liabilities |
|
|
|
522,000 |
|
|
|
|
— |
|
|
|
|
(522,000 |
) |
|
(g) |
|
|
|
— |
|
Loss on investment in marketable securities |
|
|
|
(28,820,200 |
) |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
|
|
(28,820,200 |
) |
Interest income (expense) |
|
|
|
(21,995,500 |
) |
|
|
|
(69,500 |
) |
|
|
|
69,500 |
|
|
(e) |
|
|
|
(7,299,200 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,696,300 |
|
|
(c) |
|
|
|
|
|
Total other income (expense) |
|
|
|
(50,465,800 |
) |
|
|
|
(69,500 |
) |
|
|
|
14,243,800 |
|
|
|
|
|
|
(36,291,500 |
) |
INCOME (LOSS) BEFORE INCOME TAXES |
|
|
|
(52,428,600 |
) |
|
|
|
(8,137,600 |
) |
|
|
|
22,311,900 |
|
|
|
|
|
|
(38,254,300 |
) |
INCOME TAXES |
|
|
|
220,700 |
|
|
|
|
2,400 |
|
|
|
|
(2,400 |
) |
|
(e) |
|
|
|
220,700 |
|
NET INCOME (LOSS) |
|
$ |
|
(52,649,300 |
) |
|
$ |
|
(8,140,000 |
) |
|
$ |
|
22,314,300 |
|
|
|
|
$ |
|
(38,475,000 |
) |
NET LOSS ATTRIBUTED TO NONCONTROLLING INTEREST |
|
|
|
(819,400 |
) |
|
|
|
(1,382,200 |
) |
|
|
|
1,382,200 |
|
|
|
|
|
|
(819,400 |
) |
NET LOSS ATTRIBUTED TO EMMAUS LIFE SCIENCES |
|
|
|
(51,829,900 |
) |
|
|
|
(6,757,800 |
) |
|
|
|
20,932,100 |
|
|
|
|
|
|
(37,655,600 |
) |
BASIC LOSS PER SHARE |
|
$ |
|
(1.45 |
) |
|
$ |
|
(0.76 |
) |
|
|
|
|
|
|
(g) |
|
$ |
|
(0.84 |
) |
WEIGHTED AVERAGE SHARES OUTSTANDING - BASIC |
|
|
|
35,805,832 |
|
|
|
|
8,880,214 |
|
|
|
|
(35,805,832 |
) |
|
(d) |
|
|
|
45,017,632 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,652,802 |
|
|
(c) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,652,802 |
) |
|
(b) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36,137,418 |
|
|
(d) |
|
|
|
|
|
DILUTED LOSS PER SHARE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(g) |
|
$ |
|
(0.81 |
) |
WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
46,628,590 |
|
The accompanying notes are an integral part of these unaudited pro forma financial statement
F-5
Notes to the Unaudited Pro Forma Condensed Combined Financial Statements
1) Basis of Presentation
The unaudited pro forma condensed combined financial statements were prepared in accordance with U.S. GAAP and pursuant to the rules and regulations of SEC Regulation S-X, and present the pro forma financial position and results of operations based upon the historical Financial Statements of MYnd Analytics, Inc. and Emmaus Life Sciences, Inc.
2) The Merger
Under the terms of the Merger Agreement, Athena Merger Subsidiary, Inc., a wholly owned subsidiary of MYnd, or Merger Sub, merged with and into Emmaus, with Emmaus surviving as a subsidiary of MYnd. The Merger Agreement also provides that all of the business, assets and liabilities of MYnd are expected to be transferred to an existing wholly-owned subsidiary of MYnd, which is referred to as MYnd California prior to the Merger. Emmaus stockholders received a number of newly issued shares of MYnd common stock, determined using an Exchange Ratio defined in the Merger Agreement, in exchange for their shares of Emmaus stock. Upon the Merger, stockholders of Emmaus became the majority owners of MYnd. MYnd has concluded that the transaction represents a reverse recapitalization transaction pursuant to Financial Accounting Standards Board Accounting Standards Codification Topic 805, Business Combinations, based on the structure of the Merger and the resulting relative share ownership, composition of the board of directors and senior management of the combined entity, in favor of Emmaus. Accordingly, under ASC 805, Emmaus is the accounting acquirer.
3) Pro Forma Adjustments
Pro forma adjustments are necessary to reflect the merger consideration, to adjust amounts related to the tangible assets and liabilities of MYnd to reflect the preliminary estimate of their fair values, and to reflect the impact of the Merger on the statements of operations as if the companies had been combined during the period presented. The unaudited pro forma condensed combined financial statements include pro forma adjustments that are (i) directly attributable to the transaction, (ii) factually supportable, and (iii) with respect to the unaudited pro forma condensed combined statements of operations, expected to have a continuing impact on the results of operations of the combined company. Such adjustments do not contemplate the consumption of cash resources to fund continuing operating costs of MYnd or Emmaus for the period subsequent to June 30, 2019, which are expected to be material. The pro forma adjustments included in the unaudited pro forma condensed combined financial statements are as follows:
F-6