0001385818 AYTU BIOPHARMA, INC false --06-30 Q1 2025 0.0001 0.0001 50,000,000 50,000,000 0 0 0 0 0.0001 0.0001 200,000,000 200,000,000 6,149,202 6,149,202 5,972,638 5,972,638 0.0 0.1 http://fasb.org/us-gaap/2024#OtherLiabilitiesCurrent http://fasb.org/us-gaap/2024#OtherLiabilitiesCurrent http://fasb.org/us-gaap/2024#OtherLiabilitiesNoncurrent http://fasb.org/us-gaap/2024#OtherLiabilitiesNoncurrent 0 0.1 4 7 4 http://fasb.org/us-gaap/2024#DerivativeGainLossOnDerivativeNet 2.35 2.35 1 5 1 5 0 1 5 1 5 false false false false Includes August 2022 Warrants, March 2022 Warrants and Avenue Capital Warrants. Relates to the exercise of 176,000 of the Tranche B Pre-Funded Warrants, which were liability classified and exercised at a price of $0.0001 per share. The number of warrants outstanding as of September 30, 2024, is comprised of 3,821,115 liability classified warrants, 430,217 liability classified June 2023 Pre-Funded Warrants, 1,630,424 liability classified Tranche B Pre-Funded Warrants and 18,114 equity classified warrants. The number of warrants outstanding as of June 30, 2024, is comprised of 3,821,115 liability classified warrants, 430,217 liability classified June 2023 Pre-Funded Warrants, 1,806,434 liability classified Tranche B Pre-Funded Warrants and 18,114 equity classified warrants. As pre-funded warrants do not have an expiration date, they have been excluded from the calculation of the weighted average remaining contractual life in years. The warrants exercised during the three months ended September 30, 2024, were 176,000 of the Tranche B Warrants, which were exercised at a price of $0.0001 per share. 00013858182024-07-012024-09-30 xbrli:shares 00013858182024-11-01 thunderdome:item iso4217:USD 00013858182024-09-30 00013858182024-06-30 iso4217:USDxbrli:shares 00013858182023-07-012023-09-30 0001385818us-gaap:CommonStockMember2024-06-30 0001385818us-gaap:AdditionalPaidInCapitalMember2024-06-30 0001385818us-gaap:RetainedEarningsMember2024-06-30 0001385818us-gaap:CommonStockMember2024-07-012024-09-30 0001385818us-gaap:AdditionalPaidInCapitalMember2024-07-012024-09-30 0001385818us-gaap:RetainedEarningsMember2024-07-012024-09-30 0001385818us-gaap:CommonStockMember2024-09-30 0001385818us-gaap:AdditionalPaidInCapitalMember2024-09-30 0001385818us-gaap:RetainedEarningsMember2024-09-30 0001385818us-gaap:CommonStockMember2023-06-30 0001385818us-gaap:AdditionalPaidInCapitalMember2023-06-30 0001385818us-gaap:RetainedEarningsMember2023-06-30 00013858182023-06-30 0001385818us-gaap:CommonStockMember2023-07-012023-09-30 0001385818us-gaap:AdditionalPaidInCapitalMember2023-07-012023-09-30 0001385818us-gaap:RetainedEarningsMember2023-07-012023-09-30 0001385818us-gaap:CommonStockMember2023-09-30 0001385818us-gaap:AdditionalPaidInCapitalMember2023-09-30 0001385818us-gaap:RetainedEarningsMember2023-09-30 00013858182023-09-30 00013858182024-01-012024-09-30 00013858182023-01-012023-09-30 00013858182023-12-31 00013858182022-12-31 xbrli:pure 0001385818us-gaap:OtherNoncurrentLiabilitiesMember2024-03-31 00013858182024-01-012024-03-31 0001385818aytu:AdhdPortfolioMemberaytu:RxSegmentMember2024-07-012024-09-30 0001385818aytu:AdhdPortfolioMemberaytu:RxSegmentMember2023-07-012023-09-30 0001385818aytu:ThePediatricPortfolioMemberaytu:RxSegmentMember2024-07-012024-09-30 0001385818aytu:ThePediatricPortfolioMemberaytu:RxSegmentMember2023-07-012023-09-30 0001385818us-gaap:ProductAndServiceOtherMemberaytu:RxSegmentMember2024-07-012024-09-30 0001385818us-gaap:ProductAndServiceOtherMemberaytu:RxSegmentMember2023-07-012023-09-30 0001385818aytu:RxSegmentMember2024-07-012024-09-30 0001385818aytu:RxSegmentMember2023-07-012023-09-30 0001385818aytu:ManufacturingEquipmentMember2024-09-30 0001385818aytu:ManufacturingEquipmentMember2024-06-30 0001385818aytu:OfficeEquipmentFurnitureAndOtherMember2024-09-30 0001385818aytu:OfficeEquipmentFurnitureAndOtherMember2024-06-30 0001385818us-gaap:LeaseholdImprovementsMember2024-09-30 0001385818us-gaap:LeaseholdImprovementsMember2024-06-30 0001385818aytu:OfficeSpaceInBerwynPennsylvaniaMember2024-09-30 0001385818us-gaap:OperatingExpenseMember2024-07-012024-09-30 0001385818us-gaap:OperatingExpenseMember2023-07-012023-09-30 0001385818us-gaap:CostOfSalesMember2024-07-012024-09-30 0001385818us-gaap:CostOfSalesMember2023-07-012023-09-30 0001385818us-gaap:OtherExpenseMember2024-07-012024-09-30 0001385818us-gaap:OtherExpenseMember2023-07-012023-09-30 utr:Y 0001385818us-gaap:TechnologyBasedIntangibleAssetsMember2024-09-30 0001385818us-gaap:DevelopedTechnologyRightsMember2024-09-30 0001385818us-gaap:TechnologyBasedIntangibleAssetsMember2024-06-30 0001385818us-gaap:DevelopedTechnologyRightsMember2024-06-30 0001385818srt:MinimumMember2024-07-012024-09-30 0001385818srt:MaximumMember2024-07-012024-09-30 0001385818aytu:TrisKarbinalAgreementMember2023-07-012024-09-30 0001385818us-gaap:OtherCurrentLiabilitiesMemberaytu:TrisKarbinalAgreementMember2024-09-30 0001385818aytu:TrisKarbinalAgreementMember2024-07-012024-09-30 0001385818aytu:TrisKarbinalAgreementMember2024-09-30 0001385818us-gaap:OtherNoncurrentLiabilitiesMember2024-09-30 0001385818aytu:EclipseBusinessCapitalLlcLoanAgreementMemberus-gaap:SecuredDebtMember2024-06-12 0001385818aytu:EclipseBusinessCapitalLlcLoanAgreementMemberus-gaap:SecuredDebtMember2024-06-122024-06-12 0001385818aytu:EclipseBusinessCapitalLlcLoanAgreementMemberus-gaap:SecuredDebtMember2024-09-30 0001385818aytu:EclipseBusinessCapitalLlcLoanAgreementMemberus-gaap:SecuredDebtMemberaytu:OnOrBeforeJanuary262023Member2024-03-24 0001385818aytu:EclipseBusinessCapitalLlcLoanAgreementMemberus-gaap:SecuredDebtMemberaytu:AfterJanuary262023ButBeforeJanuary262024Member2024-03-24 0001385818aytu:EclipseBusinessCapitalLlcLoanAgreementMemberus-gaap:SecuredDebtMemberaytu:AfterJanuary262024ButBeforeJanuary262025Member2024-03-24 0001385818aytu:EclipseBusinessCapitalLlcLoanAgreementMemberus-gaap:SecuredDebtMember2024-07-012024-09-30 0001385818aytu:EclipseBusinessCapitalLlcLoanAgreementMemberus-gaap:SecuredDebtMember2023-07-012023-09-30 0001385818aytu:EclipseBusinessCapitalLlcLoanAgreementMemberus-gaap:SecuredDebtMember2024-06-30 0001385818aytu:AvenueCapitalLoanMember2022-01-26 0001385818aytu:AvenueCapitalLoanMemberus-gaap:PrimeRateMember2022-01-262022-01-26 0001385818aytu:AvenueCapitalWarrantsMember2022-01-26 0001385818aytu:AvenueCapitalIssuanceMember2022-03-07 0001385818aytu:AvenueCapitalWarrantsMember2022-03-07 0001385818aytu:AvenueCapitalWarrantsMember2022-10-25 0001385818aytu:AvenueCapitalLoanMember2022-01-262022-01-26 0001385818aytu:AvenueCapitalLoanMember2024-09-30 0001385818aytu:AvenueCapitalLoanMember2023-07-012023-09-30 0001385818aytu:AvenueCapitalLoanMemberaytu:AfterJanuary262024ButBeforeJanuary262025Member2024-09-30 0001385818aytu:AvenueCapitalLoanMember2024-04-012024-06-30 0001385818aytu:EclipseTermLoanMember2024-06-12 0001385818aytu:EclipseTermLoanMemberus-gaap:SecuredOvernightFinancingRateSofrMember2024-06-122024-06-12 0001385818aytu:EclipseTermLoanMember2024-06-122024-06-12 0001385818aytu:EclipseTermLoanMember2024-09-30 0001385818aytu:EclipseTermLoanMemberaytu:OnOrBeforeJune122025Member2024-06-12 0001385818aytu:EclipseTermLoanMemberaytu:AfterJune122025ButOnOrBeforeJune122026Member2024-06-12 0001385818aytu:EclipseTermLoanMemberaytu:AfterJune122026ButOnOrBeforeJune122027Member2024-06-12 0001385818aytu:EclipseTermLoanMemberaytu:AfterJune122026ButOnOrBeforeJune122028Member2024-06-12 0001385818aytu:EclipseTermLoanMember2024-07-012024-09-30 0001385818us-gaap:FairValueInputsLevel1Member2024-09-30 0001385818us-gaap:FairValueInputsLevel2Member2024-09-30 0001385818us-gaap:FairValueInputsLevel3Member2024-09-30 0001385818us-gaap:FairValueInputsLevel1Member2024-06-30 0001385818us-gaap:FairValueInputsLevel2Member2024-06-30 0001385818us-gaap:FairValueInputsLevel3Member2024-06-30 0001385818us-gaap:FairValueInputsLevel3Member2024-07-012024-09-30 0001385818aytu:TrancheBPrefundedWarrantsMember2024-09-30 0001385818aytu:June2023WarrantsTrancheAMemberus-gaap:MeasurementInputSharePriceMember2024-09-30 0001385818aytu:OtherWarrantsMemberus-gaap:MeasurementInputSharePriceMember2024-09-30 0001385818aytu:June2023WarrantsTrancheAMemberus-gaap:MeasurementInputExpectedTermMember2024-09-30 0001385818aytu:OtherWarrantsMemberus-gaap:MeasurementInputExpectedTermMembersrt:MinimumMember2024-09-30 0001385818aytu:OtherWarrantsMemberus-gaap:MeasurementInputExpectedTermMembersrt:MaximumMember2024-09-30 0001385818aytu:June2023WarrantsTrancheAMemberus-gaap:MeasurementInputPriceVolatilityMember2024-09-30 0001385818aytu:OtherWarrantsMemberus-gaap:MeasurementInputPriceVolatilityMembersrt:MinimumMember2024-09-30 0001385818aytu:OtherWarrantsMemberus-gaap:MeasurementInputPriceVolatilityMembersrt:MaximumMember2024-09-30 0001385818aytu:June2023WarrantsTrancheAMemberus-gaap:MeasurementInputRiskFreeInterestRateMember2024-09-30 0001385818aytu:June2023WarrantsTrancheAMemberus-gaap:MeasurementInputExpectedDividendRateMember2024-09-30 0001385818aytu:OtherWarrantsMemberus-gaap:MeasurementInputExpectedDividendRateMember2024-09-30 0001385818srt:MaximumMemberaytu:TrisKarbinalAgreementMember2024-09-30 0001385818us-gaap:RestrictedStockMember2024-09-30 0001385818aytu:The2020ShelfMember2020-06-17 0001385818aytu:TheAugust2022OfferingMember2022-08-112022-08-11 0001385818aytu:August2022PrefundedWarrantsMember2022-08-11 0001385818aytu:August2022CommonWarrantsMember2022-08-11 0001385818aytu:August2022CommonAndPrefundedWarrantsMember2022-08-11 0001385818aytu:TheAugust2022OfferingMember2022-08-11 0001385818aytu:PrefundedWarrantsMember2022-08-11 0001385818aytu:SecuritiesPurchaseAgreementMember2023-06-082023-06-08 0001385818aytu:PrefundedWarrantsMember2023-06-08 0001385818aytu:TrancheACommonWarrantsMember2023-06-08 0001385818aytu:TrancheBCommonWarrantsMember2023-06-08 0001385818aytu:CommonWarrantsMember2023-06-08 0001385818aytu:CommonWarrantsExchangedForPrefundedWarrantsMember2023-06-08 0001385818aytu:SecuritiesPurchaseAgreementWarrantsMember2023-06-08 0001385818aytu:SecuritiesPurchaseAgreementWarrantsMember2023-06-082023-06-08 0001385818aytu:TrancheBCommonWarrantsMember2024-06-142024-06-14 0001385818aytu:TrancheBPrefundedWarrantsMember2024-06-142024-06-14 0001385818aytu:TrancheBPrefundedWarrantsMember2024-06-14 0001385818aytu:The2024ShelfMember2024-09-26 0001385818aytu:The2023EquityIncentivePlanMember2023-05-182023-05-18 0001385818aytu:The2023EquityIncentivePlanMember2023-05-18 0001385818us-gaap:EmployeeStockOptionMemberaytu:The2023EquityIncentivePlanMember2023-05-182023-05-18 0001385818us-gaap:EmployeeStockOptionMemberaytu:The2023EquityIncentivePlanMembersrt:MinimumMember2023-05-182023-05-18 0001385818us-gaap:EmployeeStockOptionMemberaytu:The2023EquityIncentivePlanMembersrt:MaximumMember2023-05-182023-05-18 0001385818aytu:RestrictedStockAndRestrictedStockUnitsRsusMemberaytu:The2023EquityIncentivePlanMembersrt:MinimumMember2023-05-182023-05-18 0001385818aytu:RestrictedStockAndRestrictedStockUnitsRsusMemberaytu:The2023EquityIncentivePlanMembersrt:MaximumMember2023-05-182023-05-18 0001385818aytu:The2023EquityIncentivePlanMember2024-09-30 0001385818aytu:The2015PlanMember2020-02-13 0001385818us-gaap:EmployeeStockOptionMemberaytu:The2015PlanMember2015-06-012015-06-01 0001385818us-gaap:EmployeeStockOptionMemberaytu:The2015PlanMembersrt:MinimumMember2015-06-012015-06-01 0001385818us-gaap:EmployeeStockOptionMemberaytu:The2015PlanMembersrt:MaximumMember2015-06-012015-06-01 0001385818us-gaap:RestrictedStockMemberaytu:The2015PlanMembersrt:MinimumMember2015-06-012015-06-01 0001385818us-gaap:RestrictedStockMemberaytu:The2015PlanMembersrt:MaximumMember2015-06-012015-06-01 0001385818us-gaap:RestrictedStockUnitsRSUMemberaytu:The2015PlanMember2015-06-012015-06-01 0001385818aytu:Neos2015PlanMember2021-04-19 0001385818us-gaap:RestrictedStockUnitsRSUMemberaytu:Neos2015PlanMember2021-04-19 0001385818us-gaap:EmployeeStockOptionMemberaytu:Neos2015PlanMember2021-04-192021-04-19 0001385818us-gaap:EmployeeStockOptionMemberaytu:Neos2015PlanMembersrt:MinimumMember2021-04-192021-04-19 0001385818us-gaap:EmployeeStockOptionMemberaytu:Neos2015PlanMembersrt:MaximumMember2021-04-192021-04-19 00013858182023-07-012024-06-30 0001385818us-gaap:EmployeeStockOptionMember2024-09-30 0001385818us-gaap:EmployeeStockOptionMember2024-07-012024-09-30 0001385818us-gaap:RestrictedStockMember2024-06-30 0001385818us-gaap:RestrictedStockMember2024-07-012024-09-30 0001385818us-gaap:RestrictedStockMemberaytu:The2015PlanMember2024-07-012024-09-30 0001385818us-gaap:RestrictedStockMemberaytu:The2015PlanMember2024-09-30 0001385818us-gaap:RestrictedStockMemberaytu:OutsideEquityIncentivePlanMember2024-07-012024-09-30 0001385818us-gaap:RestrictedStockMemberaytu:OutsideEquityIncentivePlanMember2024-09-30 0001385818us-gaap:RestrictedStockUnitsRSUMember2024-06-30 0001385818us-gaap:RestrictedStockUnitsRSUMember2024-07-012024-09-30 0001385818us-gaap:RestrictedStockUnitsRSUMember2024-09-30 0001385818us-gaap:ResearchAndDevelopmentExpenseMember2024-07-012024-09-30 0001385818us-gaap:ResearchAndDevelopmentExpenseMember2023-07-012023-09-30 0001385818us-gaap:SellingAndMarketingExpenseMember2024-07-012024-09-30 0001385818us-gaap:SellingAndMarketingExpenseMember2023-07-012023-09-30 0001385818us-gaap:GeneralAndAdministrativeExpenseMember2024-07-012024-09-30 0001385818us-gaap:GeneralAndAdministrativeExpenseMember2023-07-012023-09-30 0001385818aytu:NetLossFromDiscontinuedOperationsMember2024-07-012024-09-30 0001385818aytu:NetLossFromDiscontinuedOperationsMember2023-07-012023-09-30 0001385818aytu:SecuritiesPurchaseAgreementWarrantsMember2023-06-08 0001385818aytu:SecuritiesPurchaseAgreementWarrantsMember2023-06-082023-06-08 0001385818aytu:August2022CommonWarrantsMembersrt:MinimumMember2022-08-11 0001385818aytu:August2022CommonWarrantsMembersrt:MaximumMember2022-08-11 0001385818aytu:August2022CommonWarrantsMember2022-12-31 0001385818aytu:ReverseStockSplitMember2023-01-062023-01-06 0001385818aytu:August2022CommonWarrantsMember2023-06-30 0001385818srt:WeightedAverageMember2024-06-30 0001385818srt:WeightedAverageMember2024-07-012024-09-30 0001385818srt:WeightedAverageMember2024-09-30 0001385818aytu:LiabilityWarrantsMember2024-06-30 0001385818aytu:LiabilityPrefundedWarrantsMember2024-06-30 0001385818aytu:TrancheBCommonWarrantsMember2024-06-30 0001385818aytu:EquityWarrantsMember2024-06-30 0001385818aytu:TrancheBCommonWarrantsMember2024-07-012024-09-30 0001385818aytu:LiabilityWarrantsMember2024-09-30 0001385818aytu:LiabilityPrefundedWarrantsMember2024-09-30 0001385818aytu:TrancheBCommonWarrantsMember2024-09-30 0001385818aytu:EquityWarrantsMember2024-09-30 0001385818aytu:LiabilityWarrantsMember2024-07-012024-09-30 0001385818aytu:LiabilityWarrantsMember2023-07-012023-09-30 0001385818aytu:EquityBasedWarrantsMember2024-07-012024-09-30 0001385818aytu:EquityBasedWarrantsMember2023-07-012023-09-30 0001385818us-gaap:RestrictedStockMember2024-07-012024-09-30 0001385818us-gaap:RestrictedStockMember2023-07-012023-09-30 0001385818us-gaap:RestrictedStockUnitsRSUMember2024-07-012024-09-30 0001385818us-gaap:RestrictedStockUnitsRSUMember2023-07-012023-09-30 0001385818us-gaap:EmployeeStockOptionMember2024-07-012024-09-30 0001385818us-gaap:EmployeeStockOptionMember2023-07-012023-09-30 0001385818aytu:ConsumerHealthDivestureMember2024-07-012024-09-30 0001385818aytu:ConsumerHealthDivestureMember2023-07-012023-09-30 0001385818aytu:ConsumerHealthDivestureMember2024-06-30
 

 



UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

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

 

For the quarterly period ended September 30, 2024

 

or

 

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: 001-38247

 

aytu20231231_10qimg001.jpg

 

AYTU BIOPHARMA, INC.

(Exact name of registrant as specified in its charter)

 

Delaware

 

47-0883144

(State or other jurisdiction of incorporation or organization)

 

(I.R.S. Employer Identification No.)

 

7900 East Union Avenue, Suite 920, Denver, Colorado 80237

 (720) 437-6580
(Address of principal executive offices and zip code) (Registrant’s telephone number, including area code)

 

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

 

Title of each class

 

Trading Symbol(s)

 

Name of each exchange on which registered

Common Stock, par value $0.0001 per share

 

AYTU

 

The Nasdaq Capital Market

 

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, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions 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 1, 2024, the registrant had 6,149,369 shares of common stock outstanding.



 

 

 
 

AYTU BIOPHARMA, INC.

FORM 10-Q

 

TABLE OF CONTENTS

 

   

Page

Cautionary Information Regarding Forward-Looking Statements 3
     
PART I - FINANCIAL INFORMATION 4
Item 1.

Financial Statements

4
 

Unaudited Consolidated Balance Sheets

4

 

Unaudited Consolidated Statements of Operations

5

 

Unaudited Consolidated Statements of Stockholders’ Equity

6

 

Unaudited Consolidated Statements of Cash Flows

7

 

Notes to the Unaudited Consolidated Financial Statements

8

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

33

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

38

Item 4.

Controls and Procedures

39

     
PART II - OTHER INFORMATION 40
Item 1.

Legal Proceedings

40

Item 1A.

Risk Factors

40

Item 5. Other Information 40
Item 6.

Exhibits

40

     
SIGNATURES

41

 

 

 

CAUTIONARY INFORMATION REGARDING FORWARD-LOOKING STATEMENTS

 

This Report on Form 10‑Q (“Form 10-Q” or “this report”) includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (“Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (“Exchange Act”). All statements other than statements of historical facts contained in this report, including statements regarding our anticipated future clinical and regulatory events, future financial position, business strategy and plans and objectives of management for future operations, are forward-looking statements. Forward looking statements are generally written in the future tense and/or are preceded by words such as “may,” “will,” “should,” “forecast,” “could,” “expect,” “suggest,” “believe,” “estimate,” “continue,” “anticipate,” “intend,” “potential,” “plan,” or similar words, or the negatives of such terms or other variations on such terms or comparable terminology. Such forward-looking statements include, without limitation: our anticipated future cash position; the planned expanded commercialization of our products and the potential future commercialization of our product candidates; our anticipated future growth rates; anticipated sales increases; anticipated net revenue increases; amounts of certain future expenses and cost of sales; our plans to acquire additional assets or dispose of assets, anticipated increases or decreases to operating expenses, and selling, general, and administrative expenses; and future events under our current and potential future collaborations.

 

These forward-looking statements are subject to a number of risks, uncertainties and assumptions, including without limitation the risks described in “Risk Factors” in Part I, Item 1A of our Annual Report on Form 10‑K for the year ended June 30, 2024 (“2024 Form 10-K”), and in the reports we file with the United States Securities and Exchange Commission (“SEC”). These risks are not exhaustive. Moreover, we operate in a very competitive and rapidly changing environment. New risk factors emerge from time to time, and it is not possible for our management to predict all risk factors, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. Forward-looking statements should not be relied upon as predictions of future events. We can provide no assurance that the events and circumstances reflected in the forward-looking statements will be achieved or occur, and actual results could differ materially from those projected in the forward-looking statements. We assume no obligation to update or supplement forward-looking statements, except as may be required under applicable law.

 

This Form 10-Q may refer to registered trademarks that we currently own or license, such as Aytu, Aytu BioPharma, Aytu RxConnect, Neos Therapeutics, Adzenys, Adzenys ER, Adzenys XR-ODT, Cotempla, Cotempla XR-ODT, Karbinal, Poly-Vi-Flor and Tri-Vi-Flor, which are protected under applicable intellectual property laws and are our property or the property of our subsidiaries. This Form 10-Q also contains trademarks, service marks, copyrights and trade names of other companies, which are the property of their respective owners. Solely for convenience, our trademarks and tradenames referred to in this Form 10-Q may appear without the ® or ™ symbols, but such references are not intended to indicate in any way that we will not assert, to the fullest extent under applicable law, our rights to these trademarks and tradename.

 

 

PART 1 - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

AYTU BIOPHARMA, INC.

UNAUDITED CONSOLIDATED BALANCE SHEETS

(in thousands, except share data)

 

  

September 30,

  

June 30,

 
  

2024

  

2024

 

ASSETS

        

Current assets:

        

Cash and cash equivalents

 $20,108  $20,006 

Accounts receivable, net

  23,159   23,526 

Inventories

  11,739   12,141 

Prepaid expenses and other current assets

  5,732   5,097 

Current assets of discontinued operations

     1,121 

Total current assets

  60,738   61,891 

Non-current assets:

        

Property and equipment, net

  692   693 

Operating lease right-of-use assets

  1,225   829 

Intangible assets, net

  51,205   52,453 

Other non-current assets

  1,971   2,185 

Non-current assets of discontinued operations

     44 

Total non-current assets

  55,093   56,204 

Total assets

 $115,831  $118,095 
         

LIABILITIES AND STOCKHOLDERS’ EQUITY

        

Current liabilities:

        

Accounts payable

 $13,513  $10,314 

Accrued liabilities

  33,723   38,143 

Revolving credit facility

  4,270   2,395 

Current portion of debt

  1,857   1,857 

Other current liabilities

  7,889   8,962 

Current liabilities of discontinued operations

     557 

Total current liabilities

  61,252   62,228 

Non-current liabilities:

        

Debt, net of current portion

  10,430   10,877 

Derivative warrant liabilities

  9,402   12,745 

Other non-current liabilities

  4,921   4,529 

Total non-current liabilities

  24,753   28,151 
         

Commitments and contingencies (note 13)

          
         

Stockholders’ equity:

        

Preferred stock, par value $.0001; 50,000,000 shares authorized; no shares issued or outstanding

      

Common stock, par value $.0001; 200,000,000 shares authorized; 6,149,202, and 5,972,638 shares issued and outstanding, respectively

  1   1 

Additional paid-in capital

  348,324   347,688 

Accumulated deficit

  (318,499)  (319,973)

Total stockholders’ equity

  29,826   27,716 

Total liabilities and stockholders’ equity

 $115,831  $118,095 

 

The accompanying notes to the unaudited consolidated financial statements are an integral part of this statement.

 

 

AYTU BIOPHARMA, INC.

UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except share and per share data)

 

  

Three Months Ended

 
  

September 30,

 
  

2024

  

2023

 

Net revenue

 $16,574  $17,817 

Cost of sales

  4,589   4,779 

Gross profit

  11,985   13,038 
         

Operating expenses:

        

Selling and marketing

  5,659   6,091 

General and administrative

  5,125   6,295 

Research and development

  426   595 

Amortization of intangible assets

  921   924 

Restructuring costs

  784    

Total operating expenses

  12,915   13,905 

Loss from operations

  (930)  (867)

Other income, net

  542   584 

Interest expense

  (994)  (1,283)

Derivative warrant liabilities gain (loss)

  2,880   (5,907)

Income (loss) from continuing operations before income tax expense

  1,498   (7,473)

Income tax expense

  (405)   

Net income (loss) from continuing operations

  1,093   (7,473)

Net income (loss) from discontinued operations, net of tax

  381   (647)

Net income (loss)

 $1,474  $(8,120)
         

Basic weighted-average common shares outstanding (note 17)

  6,068,019   5,482,037 

Diluted weighted-average common shares outstanding (note 17)

  9,099,601   5,482,037 
         

Net income (loss) per share (note 17):

        

Basic - continuing operations

 $0.18  $(1.36)

Diluted - continuing operations

 $(0.20) $(1.36)

Basic - discontinued operations, net of tax

 $0.06  $(0.12)

Diluted - discontinued operations, net of tax

 $0.04  $(0.12)

Basic - net income (loss)

 $0.24  $(1.48)

Diluted - net loss

 $(0.15) $(1.48)

 

The accompanying notes to the unaudited consolidated financial statements are an integral part of this statement.

 

 

AYTU BIOPHARMA, INC.

UNAUDITED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

(in thousands, except share data)

 

          

Additional

      

Total

 
  

Common Stock

  

Paid-in

  

Accumulated

  

Stockholders’

 
  

Shares

  

Amount

  

Capital

  

Deficit

  

Equity

 

Balances, June 30, 2024

  5,972,638  $1  $347,688  $(319,973) $27,716 

Stock-based compensation expense

  564      173      173 

Issuance of common stock from exercise of warrants

  176,000      463      463 

Net income

           1,474   1,474 

Balances, September 30, 2024

  6,149,202  $1  $348,324  $(318,499) $29,826 

 

 

          

Additional

      

Total

 
  

Common Stock

  

Paid-in

  

Accumulated

  

Stockholders’

 
  

Shares

  

Amount

  

Capital

  

Deficit

  

Equity

 

Balances, June 30, 2023

  5,517,174  $1  $343,485  $(304,129) $39,357 

Stock-based compensation expense

  13,061      930      930 

Net loss

           (8,120)  (8,120)

Balances, September 30, 2023

  5,530,235  $1  $344,415  $(312,249) $32,167 

 

The accompanying notes to the unaudited consolidated financial statements are an integral part of this statement.

 

 

AYTU BIOPHARMA, INC.

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

 

  

Three Months Ended

 
  

September 30,

 
  

2024

  

2023

 

Cash flows from operating activities:

        

Net income (loss)

 $1,474  $(8,120)

Adjustments to reconcile net income (loss) to cash used in operating activities:

        

Depreciation, amortization and accretion

  1,427   1,843 

Stock-based compensation expense

  173   725 

Derivative warrant liabilities (gain) loss

  (2,880)  5,907 

Amortization of debt discount and issuance costs

  27   148 

Inventory write-down

  68   51 

Other non-cash adjustments

  (468)  (6)

Non-cash adjustments from discontinued operations

  (157)  592 

Changes in operating assets and liabilities:

        

Accounts receivable, net

  478   (1,684)

Inventories

  334   (1,121)

Prepaid expenses and other current assets

  119   467 

Accounts payable

  3,143   946 

Accrued liabilities

  (4,969)  (4,827)

Other operating assets and liabilities, net

  101   3,744 

Changes in operating assets and liabilities from discontinued operations

  (60)  1,124 

Net cash used in operating activities

  (1,190)  (211)
         

Cash flows from investing activities:

        

Cash received from sales of fixed assets

  517    

Cash payments for fixed asset purchases

  (136)   

Other investing activities

     (76)

Net cash provided by (used in) investing activities

  381   (76)
         

Cash flows from financing activities:

        

Net proceeds received from (payments made on) revolving credit facility

  1,875   (348)

Payment made to fixed payment arrangements

  (500)  (2,204)

Payment of stock issuance costs

     (160)

Payments made to borrowings

  (464)  (22)

Net cash provided by (used in) financing activities

  911   (2,734)
         

Net change in cash and cash equivalents

  102   (3,021)

Cash and cash equivalents at beginning of period

  20,006   22,985 

Cash and cash equivalents at end of period

 $20,108  $19,964 
         

Supplemental disclosure of cash flow information:

        

Cash paid for interest

 $366  $1,359 

Cash paid for income taxes

 $446  $246 

Non-cash investing and financing activities:

        

Other non-cash investing and financing activities

 $483  $ 

 

The accompanying notes to the unaudited consolidated financial statements are an integral part of this statement.

 

 

AYTU BIOPHARMA, INC.

NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

 

Note 1 - Nature of Business

 

Aytu BioPharma, Inc. (“Aytu,” the “Company,” “we,” “us,” or “our”), is a pharmaceutical company focused on commercializing novel therapeutics. The Company was originally incorporated as Rosewind Corporation on August 9, 2002, in the state of Colorado and was re-incorporated as Aytu BioScience, Inc. in the state of Delaware on June 8, 2015. Following the acquisition of Neos Therapeutics, Inc. (“Neos”) in March 2021 (the “Neos Acquisition”), the Company changed its name to Aytu BioPharma, Inc.

 

The Company’s strategy is to become a leading pharmaceutical company that improves the lives of patients. The Company uses a focused approach of in-licensing, acquiring, developing, and commercializing novel prescription therapeutics in order to continue building its portfolio of revenue-generating products and leveraging its commercial team’s expertise to build leading brands within large therapeutic markets. The Company’s primary focus is on commercializing innovative prescription products that address conditions frequently developed or diagnosed in childhood.

 

The Company’s business from continuing operations is focused on its prescription pharmaceutical products sold primarily through third party wholesalers and pharmacies and which primarily consists of two product portfolios. The first consists of two products for the treatment of attention deficit hyperactivity disorder (“ADHD”): Adzenys XR-ODT (amphetamine) extended-release orally disintegrating tablets (“Adzenys”) and Cotempla XR-ODT (methylphenidate) extended-release orally disintegrating tablets (“Cotempla” and Adzenys together with Cotempla the “ADHD Portfolio”). The second consists primarily of Karbinal® ER (carbinoxamine maleate extended-release oral suspension) (“Karbinal”), an extended-release first-generation antihistamine suspension containing carbinoxamine indicated to treat numerous allergic conditions, and Poly-Vi-Flor and Tri-Vi-Flor, two complementary prescription fluoride-based supplement product lines containing combinations of fluoride and vitamins in various formulations for infants and children with fluoride deficiency (the “Pediatric Portfolio”).

 

Operating segments are identified as components of an enterprise about which separate discrete financial information is available for evaluation by the chief operating decision maker (“CODM”). After the previously announced successful wind down and divestiture of the Consumer Health business that occurred during the first quarter of fiscal 2025, the Company determined that its continuing operations now operate in a single operating and reportable segment. The Company’s CODM is its Chief Executive Officer who manages operations and regularly reviews the financial information of the Company’s continuing operations as a single operating segment for the purposes of allocating resources and evaluating its financial performance, and for which discrete financial information is available. The results of the Consumer Health business have been reported as discontinued operations (see Note 20 – Discontinued Operations).

 

In July 2023, the Company entered into an exclusive collaboration, distribution and supply agreement with Medomie Pharma Ltd (“Medomie”), a privately owned pharmaceutical company, for Medomie to sell Adzenys and Cotempla in Israel and the Palestinian Authority. In September 2024, the Company entered into an exclusive collaboration, distribution and supply agreement with Lupin Pharma Canada Ltd (“Lupin”), a subsidiary of global pharmaceutical company Lupin Limited, for Lupin to sell Adzenys and Cotempla in Canada. The Company will supply Adzenys and Cotempla to Medomie and Lupin based on forecasts and provide product training. Medomie and Lupin are responsible for seeking local regulatory approvals and marketing authorizations for both Adzenys and Cotempla, which is expected to occur over the next 18 to 24 months. The agreement with Medomie and the agreement with Lupin represent the Company’s first and second international commercial agreements for Adzenys and Cotempla, respectively.

 

Note 2 - Summary of Significant Accounting Policies

 

Principals of Consolidation

 

The Company’s unaudited consolidated financial statements and notes thereto include the accounts of its wholly owned subsidiaries Aytu Therapeutics, LLC and Neos Therapeutics, Inc. and their respective wholly owned subsidiaries, as well as Innovus Pharmaceuticals, Inc. and its wholly owned subsidiaries prior to the divestiture of Innovus Pharmaceuticals, Inc. on July 31, 2024. All significant inter-company balances and transactions have been eliminated in consolidation.

 

8

 

Basis of Presentation

 

The unaudited consolidated financial statements and notes thereto contained in this Form 10-Q represent the financial statements of the Company and its wholly owned subsidiaries and have been prepared pursuant to the rules and regulations of the SEC regarding interim financial reporting. Accordingly, certain information and disclosures normally included in the complete financial statements prepared in accordance with accounting principles generally accepted in the United States (“U.S. GAAP”) have been omitted pursuant to such rules and regulations. The unaudited consolidated financial statements and notes thereto should be read in conjunction with the Company’s 2024 Form 10-K, which included all disclosures required by U.S. GAAP. In the opinion of management, these unaudited consolidated financial statements and notes thereto contain all adjustments necessary for the fair statement of the financial position of the Company and the results of operations and cash flows for the interim periods presented. The consolidated balance sheet as of  June 30, 2024, was derived from the audited annual financial statements but does not contain all of the footnote disclosures from the annual financial statements. The results of operations for the period ended September 30, 2024, are not necessarily indicative of expected operating results for the full year or any future period.

 

Use of Estimates

 

The preparation of financial statements and footnotes requires the use of management estimates, judgments and assumptions. Actual results may differ from estimates. In the accompanying unaudited consolidated financial statements and notes thereto, estimates are used for, but not limited to, stock-based compensation; revenue recognition, determination of variable consideration for accruals of chargebacks, administrative fees and rebates, government rebates, returns and other allowances; allowance for credit losses; inventory impairment; determination of right-of-use (“ROU”) assets and lease liabilities; valuation of financial instruments, warrants and derivative warrant liabilities, intangible assets, and long-lived assets; purchase price allocations and the depreciable lives of long-lived assets; accruals for contingent liabilities; and determination of the income tax provision, deferred taxes and valuation allowance. Because of the uncertainties inherent in such estimates, actual results may differ from those estimates. The Company periodically evaluates estimates used in the preparation of the financial statements for reasonableness.

 

Prior Period Reclassification

 

Certain prior year amounts in the Company’s unaudited consolidated financial statements and the notes thereto have been reclassified to conform to the current year presentation. These reclassifications did not impact operating results or cash flows for the three months ended September 30, 2024, and 2023, or the Company’s financial position as of September 30, 2024, or June 30, 2024.

 

Warrants

 

The Company accounts for warrants as either equity-classified or liability-classified instruments based on an assessment of the warrant’s specific terms and applicable authoritative guidance in Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 480, Distinguishing Liabilities from Equity (“ASC 480”) and ASC Topic 815, Derivatives and Hedging (“ASC 815”). The assessment considers whether the warrants are freestanding financial instruments pursuant to ASC 480, meet the definition of a liability pursuant to ASC 480, and whether the warrants meet all of the requirements for equity classification under ASC 815, including whether the warrants are indexed to the Company’s own common shares and whether the warrant holders could potentially require “net cash settlement” in a circumstance outside of the Company’s control, among other conditions for equity classification. This assessment, which requires the use of professional judgment, is conducted at the time of warrant issuance and as of each subsequent quarterly period end date while the warrants are outstanding. Liability and equity classified warrants are valued using a Black-Scholes option pricing model or Monte Carlo simulation model at issuance and for each reporting period when applicable.

 

9

 

Income Taxes

 

The Company calculates its quarterly income tax provision based on estimated annual effective tax rates applied to ordinary income (or loss) and other known items computed and recognized when they occur. There have been no changes in tax law affecting the tax provision during the three months ended September 30, 2024. The effective tax rate was 27.0% and zero percent for the three months ended September 30, 2024, and 2023, respectively, primarily driven by the limitations on losses as a result of Section 382 of the Internal Revenue Code changes in ownership coupled with existing valuation allowances.

 

An ownership change has limited the Company’s ability to offset, post-change, United States federal taxable income. Section 382 of the Internal Revenue Code imposes an annual limitation on the amount of post-ownership change taxable income a corporation may offset with pre-ownership change net operating loss carryforwards and certain recognized built-in losses. Previous acquisitions, financing transactions, and equity ownership changes in the past five years have caused a significant limitation on the Company’s ability to use the change in control net operating loss carryovers. The ownership changes result in increased future tax liability and are a driver of the change from a zero percent effective tax rate.

 

The provision for income taxes is determined using the asset and liability approach of accounting for income taxes. Under this approach, deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes and net operating loss and tax credit carryforwards. The amount of deferred taxes on these temporary differences is determined using the tax rates that are expected to apply to the period when the asset is realized or the liability is settled, as applicable, based on tax rates and laws in the respective tax jurisdiction enacted as of the balance sheet date. A valuation allowance is recorded to reduce the net deferred tax asset when it is more likely than not that some portion or all of its deferred tax asset will not be utilized.

 

The Company recognizes the effect of income tax positions only if those positions are more likely than not to be sustained upon an examination. The Company recognizes interest and penalties related to uncertain tax positions in income tax expense in the unaudited consolidated statements of operations.

 

Employee Retention Credit

 

On March 27, 2020, the United States government enacted the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”) to provide certain relief as a result of the COVID-19 pandemic. The CARES Act provides tax relief, along with other stimulus measures, including a provision for an Employee Retention Credit (“ERC”), which allows for employers to claim a refundable payroll tax credit against the employer share of Social Security tax equal to 70% of the qualified wages paid to employees after December 31, 2020, through September 30, 2021. The ERC was designed to encourage businesses to keep employees on the payroll during the COVID-19 pandemic.

 

As there is no authoritative guidance under U.S. GAAP on accounting for government assistance to for-profit business entities, the Company accounted for the ERC by analogy to International Accounting Standard (“IAS”) 20, Accounting for Government Grants and Disclosure of Government Assistance (“IAS 20”). In accordance with IAS 20, the Company recorded a $3.8 million ERC accrual in other non-current liabilities, which represents the proceeds the Company received from the ERC program during the first quarter of fiscal 2024. Further in accordance with IAS 20, when management determines it has reasonable assurance that the Company has substantially met all eligibility requirements of the ERC and following any adjustments from its regulatory audit or upon further clarifications from the Internal Revenue Code of 1986, as amended (the “IRC”), the ERC accrual shall be recognized as a benefit in other income in the unaudited consolidated statement of operations. The associated vendor fee of $0.4 million was expensed as incurred in the first quarter of fiscal 2024.

 

Recently Adopted Accounting Pronouncements

 

Debt - Debt with Conversion and Other Option

 

In August 2020, the FASB issued Accounting Standards Update (“ASU”) No. 2020-06, DebtDebt with Conversion and Other Options (Subtopic 470-20) and Derivatives and HedgingContracts in Entitys Own Equity (Subtopic 815-40)Accounting for Convertible Instruments and Contracts in an Entitys Own Equity, which simplifies the accounting for convertible instruments by removing major separation models currently required. Consequently, more convertible debt instruments will be reported as a single liability instrument with no separate accounting for embedded conversion features. The amendments in this update are effective for public entities that are smaller reporting companies, as defined by the SEC, for the fiscal years beginning after December 15, 2023, including interim periods within those fiscal years. Early adoption is permitted through a modified retrospective or full retrospective method. The Company adopted the guidance on July 1, 2024, and the adoption of the standard did not have a material impact on the Company’s consolidated financial statements.

 

10

 

Recent Accounting Pronouncements Not Yet Adopted

 

Segment Reporting - Improvements to Reportable Segment Disclosures

 

In  November 2023, the FASB issued ASU No. 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures (“ASU 2023-07”). ASU 2023-07 was issued to improve reportable segment disclosure requirements, primarily through enhanced disclosures about significant segment expenses. The guidance should be applied retrospectively unless it is impracticable to do so. ASU 2023-07 is effective for fiscal years beginning after December 15, 2023, and interim periods in fiscal years beginning after December 15, 2024. Early adoption is permitted, including in an interim period. The Company is currently evaluating the provisions of this guidance and assessing the potential impact on the Company’s consolidated financial statements and disclosures.

 

Disaggregation of Income Statement Expenses

 

In November 2024, the FASB issued ASU No. 2024-03, Income Statement Reporting Comprehensive Income Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses (“ASU 2024-03”). The amendments in ASU 2024-03 require public business entities to disclose in the notes to the financial statements, among other things, specific information about certain costs and expenses including purchases of inventory; employee compensation; and depreciation, amortization and depletion expenses for each caption on the income statement where such expenses are included. ASU 2024-03 is effective for annual reporting periods beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027. Early adoption is permitted, and the amendments may be applied prospectively to reporting periods after the effective date or retrospectively to all periods presented in the financial statements. The Company is currently evaluating the provisions of this guidance and assessing the potential impact on the Company’s consolidated financial statements and disclosures.

 

For a complete set of the Company’s significant accounting policies, refer to the Company’s 2024 Form 10-K. There have been no significant changes to the Company’s significant accounting policies and there is no other accounting guidance has been issued and not yet adopted that is applicable to the Company and that would have a material effect on the Company’s unaudited consolidated financial statements and related disclosures as of September 30, 2024, and through the filing of this Form 10-Q.

 

Note 3 - Revenue

 

Net revenue from continuing operations consists of sales of prescription pharmaceutical products from the Company’s ADHD Portfolio and Pediatric Portfolio, principally to a limited number of wholesale distributors and pharmacies in the United States. Net revenue is recognized at the point in time that control of the product transfers to the customer, which typically aligns with shipping terms (i.e., upon delivery), generally “free-on-board” destination when shipped domestically within the United States, consistent with contractual terms.

 

Savings offers, rebates, and wholesaler chargebacks reflect the terms of underlying agreements, which may vary. Accordingly, actual amounts will depend on the mix of sales by product and contracting entity. Future returns may not follow historical trends. The Company’s periodic adjustments of its estimates are subject to time delays between the initial product sale, and the ultimate reporting and settlement of deductions. The Company entered into negotiations with a vendor related to certain variable interest accruals that reduce revenue for the Company’s ADHD Portfolio. As a result of these negotiations, the Company and the vendor agreed to a reduction to the liability purportedly owed by the Company of $3.3 million, which resulted in a decrease in the estimated variable consideration accrual as of September 30, 2024, and a related increase in net revenue of $3.3 million for the three months ended September 30, 2024.

 

11

 

Revenue by Product Portfolio

 

Net revenue disaggregated by significant product portfolio for the three months ended September 30, 2024, and 2023, were as follows:

 

  

Three Months Ended

 
  

September 30,

 
  

2024

  

2023

 
  

(in thousands)

 

ADHD Portfolio

 $15,264  $15,128 

Pediatric Portfolio

  1,293   2,565 

Other

  17   124 

Total net revenue

 $16,574  $17,817 

 

Other includes net revenue from various discontinued deprioritized products. The Consumer Health business was divested in the first quarter of fiscal 2025 and is reported within discontinued operations (see Note 20 – Discontinued Operations).

 

Revenue by Geographic Location

 

The Company’s net revenue is predominately within the United States, with insignificant international sales.

 

Note 4 - Inventories

 

Inventories consist of raw materials, work in process and finished goods, and are recorded at the lower of cost or net realizable value, with cost determined on a first-in, first-out basis. The Company periodically reviews the composition of its inventories to identify obsolete, slow-moving or otherwise unsaleable items. In the event that such items are identified and there are no alternate uses for the inventory, the Company will record a charge to reduce the value of the inventory to net realizable value in the period first recognized. The Company incurred inventory write-downs of $0.1 million for both the three months ended September 30, 2024, and 2023, primarily as a result of unsalable and slow-moving products.

 

Inventories consist of the following:

 

  

September 30,

  

June 30,

 
  

2024

  

2024

 
  

(in thousands)

 

Raw materials

 $720  $266 

Work in process

  3,363   5,725 

Finished goods

  7,656   6,150 

Inventories

 $11,739  $12,141 

 

12

 
 

Note 5 - Property and Equipment

 

Properties and equipment are recorded at cost and depreciated on a straight-line basis over the assets’ estimated economic life. Leasehold improvements are amortized over the shorter of the estimated economic life or remaining lease term.

 

Property and equipment, net, consist of the following:

 

  

September 30,

  

June 30,

 
  

2024

  

2024

 
  

(in thousands)

 

Manufacturing and lab equipment

 $1,443  $1,838 

Office equipment, furniture and other

  956   945 

Leasehold improvements

  158   35 

Property and equipment, gross

  2,557   2,818 

Less: accumulated depreciation and amortization

  (1,865)  (2,125)

Property and equipment, net

 $692  $693 

 

Depreciation and amortization expense from property and equipment was $0.1 million and $0.3 million for the three months ended September 30, 2024, and 2023, respectively.

 

Note 6 - Leases

 

The Company has entered into various operating lease agreements for certain of its offices, manufacturing facilities and equipment, and finance lease agreements for certain equipment. These leases have original lease periods expiring between calendar year 2024 and calendar year 2030. Most leases include one or more options to renew, and the exercise of a lease renewal option typically occurs at the discretion of both parties. Certain non-real estate leases also include options to purchase the leased property. The Company’s lease agreements generally do not contain any material residual value guarantees or material restrictive covenants. The Company had no remaining finance leases recorded as of June 30, 2024.

 

In June 2024, the Company entered into a forward-starting operating lease agreement to lease office space in Berwyn, Pennsylvania from the owner of the office space that the Company is currently renting under a sublease arrangement. The Company determined that it is an operating lease, and that lease commencement occurred in July 2024. The initial lease termination date is July 31, 2030, and under the lease agreement the Company has one five-year renewal option to extend the lease through July 2035. Undiscounted minimum monthly rent payments average approximately $13,000 over the initial term of the lease. The Company has elected to utilize the practical expedient to not separate lease and non-lease components upon recognition and variable lease payments will be expensed as incurred. The Company recorded an operating lease ROU asset of $0.5 million and a lease liability of $0.5 million at lease commencement in July 2024. The ROU asset and lease liability will be recorded at present value using an incremental borrowing rate of 12.3%.

 

The components of lease costs are as follows:

 

  

Three Months Ended

  
  

September 30,

  
  

2024

  

2023

 

Statement of Operations Classification

  

(in thousands)

  

Lease cost:

         

Operating lease cost

 $122  $360 

Operating expenses

Short-term lease cost

  91   23 

Operating expenses

Finance lease cost:

         

Amortization of leased assets

     14 

Cost of sales

Interest on lease liabilities

     1 

Interest expense

Total lease cost

 $213  $398  

 

13

 

Supplemental balance sheet information related to leases is as follows:

 

  

September 30,

  

June 30,

  
  2024  2024 

Balance Sheet Classification

  

(in thousands)

  

Assets:

         

Operating lease assets

 $1,225  $829 

Operating lease right-of-use assets

          

Liabilities:

         

Current: operating leases

 $484  $712 

Other current liabilities

Non-current: operating leases

  1,144   577 

Other non-current liabilities

Total lease liabilities

 $1,628  $1,289  

 

The remaining weighted-average lease term and discount rate used are as follows:

 

  

September 30,

  

June 30,

 
  

2024

  

2024

 

Weighted-average remaining lease term (years):

        

Operating lease assets

  4.2   2.7 

Weighted-average discount rate:

        

Operating lease assets

  11.1%  10.0%

 

Supplemental cash flow information related to leases is as follows:

 

  

Three Months Ended

 
  

September 30,

 
  

2024

  

2023

 
  

(in thousands)

 

Cash flow classification of lease payments:

        

Operating cash flows from operating leases

 $168  $360 

Operating cash flows from finance leases

 $  $1 

Financing cash flows from finance leases

 $  $23 

 

As of June 30, 2024, the Company did not have any remaining finance leases. As of September 30, 2024, the Company’s future minimum lease payments were as follows:

 

  

Operating

 
  

(in thousands)

 

2025 (remaining 9 months)

 $792 

2026

  399 

2027

  377 

2028

  386 

2029

  358 

2030

  230 

Thereafter

  19 

Total lease payments

  2,561 

Less: imputed interest

  (520)

Less: tenant improvement allowance

  (413)

Lease liabilities

 $1,628 

 

14

 
 

Note 7 - Intangible Assets

 

A summary of the Company’s definite-lived intangible assets as of September 30, 2024, and June 30, 2024, respectively, is as follows:

 

  

September 30, 2024

 
  

Gross Carrying Amount

  

Accumulated Amortization

  

Net Carrying Amount

  

Weighted-Average Remaining Life

 
  

(in thousands)

  

(in years)

 

Acquired product technology rights

 $41,268  $(13,988) $27,280   10.5 

Acquired technology rights

  30,200   (6,275)  23,925   13.5 

Total intangible assets

 $71,468  $(20,263) $51,205   11.9 

 

  

June 30, 2024

 
  

Gross Carrying Amount

  

Accumulated Amortization

  

Net Carrying Amount

  

Weighted-Average Remaining Life

 
  

(in thousands)

  

(in years)

 

Acquired product technology rights

 $41,268  $(13,184) $28,084   10.7 

Acquired technology rights

  30,200   (5,831)  24,369   13.8 

Total intangible assets

 $71,468  $(19,015) $52,453   12.0 

 

Carrying amounts are net of any impairment charges from prior periods. An intangible asset with zero net carrying amount at the end of a reporting period is not presented in the table of a future reporting period. Certain of the Company’s amortizable intangible assets include renewal options, extending the expected life of the asset. The renewal periods range between approximately 1 to 20 years depending on the license, patent or other agreement. Renewals are accounted for when they are reasonably assured. Intangible assets are amortized using the straight-line method over the estimated useful lives. Amortization expense of intangible assets was $1.2 million and $1.5 million for the three months ended September 30, 2024, and 2023, respectively.

 

The following table summarizes the estimated future amortization expense to be recognized over the next five fiscal years and periods thereafter:

 

  

Estimated Future Amortization Expense

 
  

(in thousands)

 

2025 (remaining 9 months)

 $3,742 

2026

  4,989 

2027

  4,989 

2028

  4,989 

2029

  4,989 

2030

  2,847 

Thereafter

  24,660 

Total future amortization expense

 $51,205 

 

Acquired Product Technology Rights

 

The acquired product technology rights are related to the rights to production, supply and distribution agreements of various products pursuant to the acquisitions of the Pediatric Portfolio in November 2019 and the Neos Acquisition in March 2021.

 

15

 

ADHD Portfolio

 

As part of the Neos Acquisition, the Company acquired developed product technology for the production and sale of Adzenys and Cotempla. The formulations for the ADHD products are protected by patented technology. The estimated remaining economic life of these proprietary technologies is 14 years.

 

Karbinal

 

The Company acquired and assumed all rights and obligations pursuant to the supply and distribution agreement, as amended, with Tris Pharma, Inc. (“Tris”) for the exclusive rights to commercialize Karbinal in the United States (the “Tris Karbinal Agreement”). The Tris Karbinal Agreement’s initial term terminates in August of 2033, with an optional initial 20-year extension.

 

Poly-Vi-Flor and Tri-Vi-Flor

 

The Company acquired and assumed all rights and obligations pursuant to a supply and license agreement and various assignment and release agreements, including a previously agreed to settlement and license agreements (the “Poly-Tri Agreements”) for the exclusive rights to commercialize Poly-Vi-Flor and Tri-Vi-Flor in the United States.

 

Acquired Technology Rights

 

TRRP Technology

 

As part of the Neos Acquisition, the Company acquired time release resin particle (“TRRP”) proprietary technology, which is a proprietary drug delivery technology protected by the Company as a trade secret that allows the Company to modify the drug release characteristics of each of its respective products. The TRRP technology underlines each of the ADHD Portfolio core products and can potentially be used in future product development initiatives as well.

 

Note 8 - Accrued Liabilities

 

Accrued liabilities consist of the following:

 

  

September 30,

  

June 30,

 
  

2024

  

2024

 
  

(in thousands)

 

Accrued savings offers

 $9,929  $11,054 

Accrued program liabilities

  5,990   9,964 

Accrued customer and product related fees

  5,540   5,395 

Accrued employee compensation

  5,212   4,603 

Return reserve

  4,218   4,832 

Other accrued liabilities

  2,834   2,295 

Total accrued liabilities

 $33,723  $38,143 

 

Accrued savings offers represent programs for the Company’s patients covered under commercial payor plans in which the cost of a prescription to such patients is discounted. Accrued program liabilities include government and commercial rebates. Accrued customer and product related fees include accrued expenses and deductions for rebates, wholesaler chargebacks and fees, and other product-related fees and deductions such as royalties for Pediatric Portfolio products, accrued distributor fees, and Medicaid liabilities. The return reserve represents the Company’s accrual for estimated product returns. Accrued employee compensation includes sales commissions, paid time off earned, accrued payroll and accrued bonus. Other accrued liabilities consist of various other accruals, none of which individually or in the aggregate represent greater than five percent of total liabilities.

 

16

 
 

Note 9 - Other Liabilities

 

Other liabilities consist of the following:

 

  

September 30,

  

June 30,

 
  

2024

  

2024

 
  

(in thousands)

 

Fixed payment arrangements

 $7,405  $8,337 

Employee retention credit

  3,759   3,759 

Operating lease liabilities

  1,628   1,289 

Other

  18   106 

Total other liabilities

  12,810   13,491 

Less: current portion of other liabilities

  (7,889)  (8,962)

Total non-current portion of other liabilities

 $4,921  $4,529 

 

Fixed Payment Arrangements

 

Fixed payment arrangements represent obligations to an investor assumed as part of the acquisition of products from Cerecor, Inc. in 2019, including fixed and variable payments.

 

In May 2022, the Company entered into an agreement with Tris to terminate the license, development, manufacturing and supply agreement dated November 2, 2018, related to Tuzistra XR (the “Tuzistra License Agreement”). Pursuant to such termination, as of September 30, 2024, the Company has accrued a settlement liability of $5.8 million in other current liabilities on the consolidated balance sheet payable to Tris, with a provision that allows the Company to pay interest on any principal amounts due but remaining unpaid past July 2024.

 

The Tris Karbinal Agreement grants the Company the exclusive right to distribute and sell Karbinal in the United States. The initial term of the agreement was 20 years. The Company pays Tris a royalty equal to 23.5% of net revenue from the product. The Tris Karbinal Agreement also contains minimum unit sales commitments, which is based on a commercial year that spans from August 1 through July 31, of 70,000 units annually through 2025. The Company is required to pay Tris a royalty make-whole payment of $30 for each unit under the 70,000-unit annual minimum sales commitment through 2025. The Tris Karbinal Agreement make-whole payment is capped at $2.1 million each year. The annual payment is due in August of each year. The Tris Karbinal Agreement also has multiple commercial milestone obligations that aggregate up to $3.0 million based on cumulative net revenue from the product, the first of which is triggered at $40.0 million. As of September 30, 2024, the Tris Karbinal Agreement accrued fixed payment arrangement balance was $1.7 million recorded in other current liabilities on the consolidated balance sheet.

 

Employee Retention Credit 

 

The $3.8 million ERC accrual in other non-current liabilities as of September 30, 2024, represents the proceeds the Company received from the ERC program during the first quarter of fiscal 2024. Please see Note 2 – Significant Accounting Policies for further detail.

 

Operating Lease Liabilities 

 

The Company has entered into various operating lease agreements for certain of its offices, manufacturing facilities and equipment. Please refer to Note 6 - Leases for further detail.

 

Other

 

Other consists of taxes payable, deferred cost related to the Company’s technology transfer, and various other accruals, none of which individually or in the aggregate represent greater than five percent of total liabilities.

 

17

 
 

Note 10 - Revolving Credit Facility

 

On June 12, 2024, the Company and certain of its subsidiaries entered into consent, joinder and amendment No. 5 (the “Eclipse Amendment No. 5”) to the loan and security agreement dated October 2, 2019, as amended by amendment No. 1, dated March 19, 2021, amendment No. 2, dated January 26, 2022, amendment No. 3, dated June 1, 2022, amendment No. 4 dated March 24, 2023, and the Eclipse Amendment No. 5 (together the “Eclipse Agreement”) with Eclipse Business Capital LLC (“Eclipse”), as agent, and the lenders party thereto (agent and such lenders, collectively, the “Eclipse Lender”). Under the Eclipse Amendment No. 5, which provided for among other things, two loan agreements, a term loan (the “Eclipse Term Loan”) and a revolving credit facility (the “Eclipse Revolving Loan”). The Eclipse Term Loan is described further in Note 11 - Long-Term Debt. The Eclipse Revolving Loan provides for a maximum amount available under the revolving credit facility provided under the Eclipse Agreement of $14.5 million at an interest rate of the secured overnight financing rate as administered by the SOFR Administrator (“SOFR”) plus 4.5%. In addition, the Company is required to pay an unused line fee of 0.5% of the average unused portion of the maximum Eclipse Revolving Loan amount during the immediately preceding month. The ability to make borrowings and obtain advances of revolving loans under the Eclipse Agreement remains subject to a borrowing base and reserve, and availability blockage requirements. The Eclipse Revolving Loan maturity date, as amended, is June 12, 2028, and the effective interest rate was 9.8% as of September 30, 2024.

 

In the event that, for any reason, all or any portion of the Eclipse Agreement is terminated prior to the scheduled maturity date, in addition to the payment of all outstanding principal and unpaid accrued interest, the Company is required to pay a fee equal to (i) 2.0% of the Eclipse Revolving Loan commitment if such event occurs on or before June 12, 2025, (ii) 1.0% of the Eclipse Revolving Loan commitment if such event occurs after June 12, 2025, but on or before June 12, 2026, and (iii) 0.5% of the Eclipse Revolving Loan commitment if such event occurs after June 12, 2026, but on or before June 12, 2028. The Company may also be required to pay an early termination fee related to the Eclipse Term Loan as further described in Note 11 - Long-Term Debt. The Company may permanently terminate the Eclipse Agreement upon written notice to Eclipse.

 

The Eclipse Agreement contains customary affirmative covenants, negative covenants and events of default, as defined in the agreement, including covenants and restrictions that, among other things, require the Company to satisfy certain capital expenditure limitations and other financial covenants, and restrict the Company’s ability to incur liens, incur additional indebtedness, make certain dividends and distributions with respect to equity securities, engage in mergers and acquisitions or make asset sales without the prior written consent of Eclipse. A failure to comply with these covenants could permit Eclipse to declare the Company’s obligations under the Eclipse Agreement, together with accrued interest and fees, to be immediately due and payable, plus any applicable additional amounts relating to a prepayment or termination, as described above. As of September 30, 2024, the Company was in compliance with the covenants under the Eclipse Agreement. The Company’s obligations under the Eclipse Agreement are secured by substantially all of the Company’s assets, as defined further in the Eclipse Agreement.

 

Total interest expense on the Eclipse Revolving Loan, including amortization of deferred financing costs, was less than $0.1 million for both the three months ended September 30, 2024, and 2023, respectively. The amounts drawn on the Eclipse Revolving Loan were $4.3 million and $2.4 million as of September 30, 2024, and June 30, 2024, respectively. The unused revolving credit facility amount as of September 30, 2024, was $2.5 million.

 

Note 11 - Long-Term Debt

 

Avenue Capital Loan

 

On January 26, 2022 (“Closing Date”), the Company entered into a loan and security agreement (the “Avenue Capital Agreement”) with Avenue Venture Opportunities Fund II, L.P. and Avenue Venture Opportunities Fund II, L.P. as lenders (the “Avenue Capital Lenders”), and Avenue Capital Management II, L.P. as administrative agent (the “Avenue Capital Agent”), collectively (“Avenue Capital”), pursuant to which the Avenue Capital Lenders provided the Company and certain of its subsidiaries with a secured $15.0 million loan. The interest rate on the loan was the greater of the prime rate or 3.25%, plus 7.4%, payable monthly in arrears. The maturity date of the loan was January 26, 2025. The proceeds from the Avenue Capital Agreement were used towards the repayment of the term loans.

 

Pursuant to the Avenue Capital Agreement, the Company was required to make interest only payments for the first 18 months following the Closing Date (the “Interest-only Period”). The Interest-only Period could be extended automatically without any action by any party for six months provided as of the last day of the Interest-only Period then in effect, the Company received, prior to June 15, 2023, a specified amount of net proceeds from the sale and issuance of its equity securities (“Interest-only Milestone 1”). The Interest-only Period was able to be further extended automatically without any action by any party for an additional six months provided, the Company had achieved, prior to December 31, 2023, (i) Interest-only Milestone 1 and (ii) a specified amount of trailing 12 months revenue as of the date of determination.

 

18

 

On January 26, 2022 (“Issuance Date”), as consideration for entering into the Avenue Capital Agreement, the Company issued warrants to the Avenue Capital Lenders to purchase shares of common stock at an exercise price equal to $24.20 per share (the “Avenue Capital Warrants”). The Avenue Capital Warrants provided that in the event the Company were to engage in an equity offering at a price lower than $24.20 prior to June 30, 2022, the exercise price would be adjusted to the effective price of such equity offering and the number of shares of common stock to be issued under the Avenue Capital Warrants would be adjusted as set forth in the agreement. The Avenue Capital Warrants were immediately exercisable and expire on January 31, 2027. At inception, the Company accounted for the Avenue Capital Warrants as a derivative warrant liability as the number of warrants was not fixed at the Issuance Date. The fair value of the Avenue Capital Warrants at issuance was approximately $0.6 million.

 

On March 7, 2022, the Company closed on an equity offering of shares of common stock and warrants at an offering price of $25.00 per share. As this offering precluded the Company from pursuing any equity financing prior to July 7, 2022, and the effective price of the March 7, 2022, offering was more than the exercise price of the Avenue Capital Warrants, the shares of common stock issuable upon exercise of the Avenue Capital Warrants were set at an exercise price of $24.20.

 

On October 25, 2022, the Company entered into an agreement with Avenue Venture Opportunities Fund, L.P (“Avenue”) to extend the interest-only period of its existing senior secure loan facility held with Avenue. The amendment to the original loan agreement, which was executed in January 2022, extended the interest-only period to January 2024. In exchange for this extension of the interest-only period, the Company and Avenue agreed to reset the exercise price of the warrants issued in conjunction with the original loan agreement to $8.60, corresponding to the warrant exercise price associated with the Company’s August 2022 equity financing.

 

On June 13, 2023, in conjunction with the Securities Purchase Agreement described in Note 16 - Warrants, the interest-only period of the Avenue Capital Agreement was extended further upon the achievement of both the revenue-based milestone and equity raise-based milestone stipulated in the Avenue Capital Agreement. As a result, the interest-only period was extended to January 26, 2025.

 

In addition to the debt discount discussed above, the Company also incurred $0.4 million loan origination, legal and other fees. The debt discount and issuance costs were being amortized over the term of the loan, using the effective interest method resulting in an effective rate of 16.6%. Total interest expense on the Avenue Capital loan, including debt discount amortization, was $0.7 million for the three months ended September 30, 2023.

 

On June 12, 2024, the Company used proceeds from the Eclipse Term Loan and a portion of the proceeds from the exercise of warrants to repay the Avenue Capital loan in full. Upon early repayment of the Avenue Capital loan, the Company was required to pay Avenue Capital a fee equal to 1.0% of the loan or $0.2 million. In addition, upon the payment in full of the obligations, the Company was required to pay Avenue Capital a fee in the amount of $0.6 million (“Final Payment”). At inception, the Company accounted for the Final Payment as additional obligations on the debt, with the corresponding charge being recorded as debt discount. At retirement, the early termination fee, the Final Payment fee, and the write-off of all remaining related debt discount and deferred financing costs were included in the calculation of loss on extinguishment of debt. The Company recorded a loss on extinguishment of debt of $0.6 million related to the retirement of the Avenue Capital loan in the fourth quarter of fiscal 2024.

 

Eclipse Term Loan

 

On June 12, 2024, the Company and certain of its subsidiaries entered into Eclipse Amendment No. 5, which provided for among other things, the Eclipse Term Loan and the Eclipse Revolving Loan described further in Note 10 - Revolving Credit Facility. The Eclipse Term Loan consists of a principal amount of $13.0 million, at an interest rate of SOFR plus 7.0%, with a four-year term maturing on June 12, 2028, and a straight-line loan amortization period of seven years, which would provide for a loan balance at the end of the four-year term of $5.6 million to be repaid on June 12, 2028, the maturity date. The Company used the proceeds of the Eclipse Term Loan and a portion of the proceeds from warrant exercises described below to repay in full the Avenue Capital loan. The effective interest rate on the Eclipse Term Loan was 12.3% as of September 30, 2024.

 

In the event that, for any reason, all or any portion of the Eclipse Agreement is terminated prior to the scheduled maturity date, in addition to the payment of all outstanding principal and unpaid accrued interest, the Company is required to pay a fee equal to (i) 3.0% of the Eclipse Term Loan if such event occurs on or before June 12, 2025, (ii) 2.0% of the Eclipse Term Loan if such event occurs after June 12, 2025, but on or before June 12, 2026, (iii) 1.0% of the Eclipse Term Loan if such event occurs after June 12, 2026, but on or before June 12, 2027, and (iv) 0.5% of the Eclipse Term Loan if such event occurs after June 12, 2026, but on or before June 12, 2028. The Company may also be required to pay an early termination fee related to the Eclipse Revolving Loan as further described in Note 10 - Revolving Credit Facility. The Company may permanently terminate the Eclipse Agreement upon written notice to Eclipse. The Company’s obligations under the Eclipse Agreement are secured by substantially all of the Company’s assets, as further defined in the Eclipse Agreement.

 

19

 

The Eclipse Agreement contains customary affirmative covenants, negative covenants and events of default, as defined in the agreement, including covenants and restrictions that, among other things, require the Company to satisfy certain capital expenditure limitations and other financial covenants, and restricts the Company’s ability to incur liens, incur additional indebtedness, make certain dividends and distributions with respect to equity securities, engage in mergers and acquisitions or make certain asset sales without the prior written consent of the Eclipse Lender. A failure to comply with these covenants could permit the Eclipse Lender to declare the Company’s obligations under the agreement, together with accrued interest and fees, to be immediately due and payable, plus any applicable additional amounts relating to a prepayment or termination, as described above. As of September 30, 2024, the Company was in compliance with the covenants under the Eclipse Agreement. The Company incurred interest expense on the Eclipse Term Loan, including debt discount and issuance costs amortization, of $0.4 million for the three months ended September 30, 2024.

 

Long-term debt consists of the following:

 

  

September 30,

  

June 30,

 
  

2024

  

2024

 
  

(in thousands)

 

Term loan principal amount

 $12,536  $13,000 

Unamortized debt discount and issuance costs

  (249)  (266)

Total debt

  12,287   12,734 

Less: current portion of debt

  (1,857)  (1,857)

Total debt, net of current portion

 $10,430  $10,877 

 

Future principal payments of the Eclipse Term Loan are as follows:

 

  

Future Principal Payments

 
  

(in thousands)

 

2025 (remaining 9 months)

 $1,393 

2026

  1,857 

2027

  1,857 

2028

  7,429 

Total future principal payments

  12,536 

Less: unamortized debt discount and issuance costs

  (249)

Less: current portion of debt

  (1,857)

Total debt, net of current portion

 $10,430 
 

Note 12 - Fair Value Considerations

 

The Company determines the fair value of financial and non-financial assets and liabilities using the fair value hierarchy, which establishes three levels of inputs that may be used to determine fair value as follows:

 

 

Level 1: Inputs that reflect unadjusted quoted prices in active markets that are accessible to Aytu for identical assets or liabilities;

 

 

Level 2: Inputs that include quoted prices for similar assets and liabilities in active or inactive markets or that are observable for the asset or liability either directly or indirectly; and

 

 

Level 3: Unobservable inputs that are supported by little or no market activity.

 

20

 

The Company’s financial instruments include cash and cash equivalents, accounts receivable, accounts payable, accrued liabilities, derivative warrant liabilities, contingent consideration liabilities, fixed payment arrangements, and current and non-current debt. The carrying amounts of certain short-term financial instruments, including cash and cash equivalents, accounts receivable, accounts payable and accrued liabilities approximate their fair value due to their short maturities. Current and non-current debt are reported at their amortized costs on the Company’s consolidated balance sheets. The remaining financial instruments are reported on the Company’s consolidated balance sheets at amounts that approximate current fair values. The Company’s carrying value of its consolidated amounts of cash and cash equivalents approximate their fair value as of September 30, 2024, and June 30, 2024, and are categorized within level 1 of the U.S. GAAP fair value hierarchy. The Company’s policy is to recognize transfers in and/or out of fair value hierarchy as of the date in which the event or change in circumstances caused the transfer. There were no transfers between Level 1, Level 2 and Level 3 in the periods presented.

 

Recurring Fair Value Measurements

 

The Company’s financial assets and liabilities that were accounted for at fair value on a recurring basis as of  September 30, 2024, and June 30, 2024, by level within the fair value hierarchy as follows:

 

 

 Fair Value at September 30,  Fair Value Measurements at September 30, 2024 
  

2024

  

(Level 1)

  

(Level 2)

  

(Level 3)

 
  

(in thousands)

 

Liabilities:

                

Derivative warrant liabilities

 $9,402  $  $  $9,402 

Total

 $9,402  $  $  $9,402 

 

 

  Fair Value at June 30,  Fair Value Measurements at June 30, 2024 
  

2024

  

(Level 1)

  

(Level 2)

  

(Level 3)

 
  

(in thousands)

 

Liabilities:

                

Derivative warrant liabilities

 $12,745  $  $  $12,745 

Total

 $12,745  $  $  $12,745 

 

Summary of Level 3 Input Changes

 

A summary of changes to those fair value measures using Level 3 inputs for the three months ended September 30, 2024, is as follows:

 

  

Derivative

 
  

Warrant Liabilities

 
  

(in thousands)

 

Balance as of June 30, 2024

 $12,745 

Settlements (1)

  (463)

Included in earnings

  (2,880)

Balance as of September 30, 2024

 $9,402 

(1) 

Relates to the exercise of 176,000 of the Tranche B Pre-Funded Warrants, which were liability classified and exercised at a price of $0.0001 per share.

 

21

 

Significant Assumptions

 

The valuation methodologies and key assumptions used for the mark to market fair value measurements of derivative warrant liabilities as of September 30, 2024, are as follows:

 

  

June 2023 Warrants

  

Warrants

 
  

Tranche A

  

Other (1)

 
  

Monte Carlo &

    
  

Black-Scholes

  

Black-Scholes

 

Aytu closing stock price

 

$ 2.35

  

$ 2.35

 

Equivalent term (years)

 3.7  2.3-2.9 

Expected volatility

 

79.9%

  

79.9%-82.7%

 

Risk-free rate

 

3.6%

  

3.6%

 

Dividend yield

 

0.0%

  

0.0%

 

(1) 

Includes August 2022 Warrants, March 2022 Warrants, Avenue Capital Warrants and Tranche B Pre-Funded Warrants. See Note 16 - Warrants for definitions of these terms and further information.

 

 

Note 13 - Commitments and Contingencies

 

Pediatric Portfolio Fixed Payments and Product Milestone

 

The Tris Karbinal Agreement grants the Company the exclusive right to distribute and sell Karbinal in the United States. The initial term of the agreement was 20 years. The Company pays Tris a royalty equal to 23.5% of net revenue from the product.

 

The Tris Karbinal Agreement also contains minimum unit sales commitments, which is based on a commercial year that spans from August 1 through July 31, of 70,000 units annually through 2025. The Company is required to pay Tris a royalty make-whole payment of $30 for each unit under the 70,000‑unit annual minimum sales commitment through 2025. The Tris Karbinal Agreement make-whole payment is capped at $2.1 million each year. The annual payment is due in August of each year. The Tris Karbinal Agreement also has multiple commercial milestone obligations that aggregate up to $3.0 million based on cumulative net revenue from the product, the first of which is triggered at $40.0 million.

 

Legal Matters

 

Witmer Class-Action Securities Litigation

 

A stockholder derivative suit was filed on September12, 2022, in the Delaware Chancery Court by Paul Witmer, derivatively and on behalf of all Aytu stockholders, against Armistice Capital, LLC, Armistice Capital Master Fund, Ltd., Steve Boyd (Armistice’s Chief Investment Officer and Managing Partner, and a former director of Aytu), and certain other current and former directors of Aytu, Joshua R. Disbrow, Gary Cantrell, John Donofrio, Jr., Michael Macaluso, Carl Dockery and Ketan B. Mehta. Plaintiff amended the complaint on April 5, 2023. The Amended Complaint dropped Mr. Macaluso as a defendant and alleges that (i) Armistice facilitated the sale of assets of Cerecor in 2019 and Innovus in 2020 to Aytu in exchange for convertible securities which it subsequently converted and sold at a profit on the open market; (ii) the Armistice defendants breached their fiduciary duties, were unjustly enriched and wasted corporate assets in connection with these acquisitions; (iii) the Armistice defendants breached their fiduciary duties by engaging in insider trading; and (iv) the other directors breached their fiduciary duties, and aided and abetted the Armistice defendants’ breaches of fiduciary duties, in connection with these acquisitions. The Amended Complaint sought unspecified damages, equitable relief, restitution, disgorgement of profits, enhanced governance and internal procedures, and attorneys’ fees. While the Company believes that this lawsuit is without merit and have vigorously defended against it, the Company agreed to settle the matter for various corporate governance modifications and the payment of plaintiff’s attorneys’ fees. That settlement is subject to court approval, the hearing on which has not yet been scheduled.

 

22

 
 

Note 14 - Stockholders Equity

 

The Company has 200 million shares of common stock authorized with a par value of $0.0001 per share and 50 million shares of preferred stock authorized with a par value of $0.0001 per share. As of September 30, 2024, included in common stock outstanding are 19,019 shares of unvested restricted stock issued to executives, directors and employees.

 

On September 28, 2021, the Company filed a shelf registration statement on Form S-3, which was declared effective by the SEC on October 7, 2021. This shelf registration statement covered the offering, issuance and sale by the Company of up to an aggregate of $100.0 million of its common stock, preferred stock, debt securities, warrants, rights and units (the “2021 Shelf”). The 2021 Shelf expired in October 2024.

 

On August 11, 2022, the Company closed on an underwritten public offering (the “August 2022 Offering”) utilizing the 2021 Shelf, pursuant to which it sold an aggregate of (i) 1,075,290 shares of its common stock; (ii) in lieu of common stock to certain investors that so chose, pre-funded warrants to purchase 87,500 shares of its common stock; and (iii) accompanying warrants to purchase 1,265,547 shares of its common stock. The shares of common stock and the pre-funded warrants were each sold in combination with corresponding common warrants, with one common warrant to purchase one share of common stock for each share of common stock or each pre-funded warrant sold. The combined public offering price for each share of common stock and accompanying common warrant was $8.60, and the combined offering price for each pre-funded warrant and accompanying common warrant was $8.58, which equated to the public offering price per share of the common stock and accompanying common warrant, less the $0.02 per share exercise price of each pre-funded warrant. The pre-funded warrants were exercised in full in August 2022. The common warrants have an exercise price of $8.60 per share of common stock and are exercisable for a period of five years from issuance. The Company raised $10.0 million in gross proceeds through the August 2022 Offering before underwriting fees and other expenses of $0.9 million. The pre-funded and common warrants had a combined fair value of approximately $6.0 million at issuance and are classified as derivative warrant liabilities, with the offset in additional paid in capital in stockholders’ equity in the Company’s consolidated financial statements (see Note 16 - Warrants).

 

On June 8, 2023, using a placement agent, the Company entered into a securities purchase agreement (the “Securities Purchase Agreement”) with certain institutional investors, pursuant to which the Company issued and sold an aggregate of (i) 1,743,695 shares of the Company’s common stock; (ii) pre-funded warrants in lieu of shares to purchase 430,217 shares of common stock (the “June 2023 Pre-Funded Warrants”); (iii) accompanying tranche A warrants to purchase 2,173,912 shares of common stock (the “Tranche A Warrants”); and (iv) accompanying tranche B warrants to purchase 2,173,912 shares of common stock in a best-efforts offering (the “Tranche B Warrants” and the Tranche A Warrants together with the Tranche B Warrants, the “Common Warrants”). The Common Warrants may be exercised for either shares of common stock or pre-funded warrants to purchase common stock at a future exercise price of $0.0001 per share in the same form as the June 2023 Pre-Funded Warrants (the “Exchange Warrants”). Each pre-funded warrant is exercisable for one share of common stock at an exercise price of $0.0001 per share. The pre-funded warrants are immediately exercisable and may be exercised at any time until all of the pre-funded warrants are exercised in full. The Common Warrants are immediately exercisable at a price of $1.59 per share (or $1.5899 per Exchange Warrant). The Tranche A Warrants will expire upon the earlier of (i) five years after the date of issuance or (ii) 30 days following the closing price of the Company’s common stock equaling 200% of the exercise price ($3.18 per share) for at least 40 consecutive trading days. The Tranche B Warrants were exercised in June 2024 as further described below. The Company raised $4.0 million in gross proceeds and net proceeds were $3.4 million after deducting offering expenses. The June 2023 Pre-Funded Warrants do not have an expiration date. The warrants had a combined fair value of approximately $5.0 million at issuance and are classified as derivative warrant liabilities. The resulting offset is recorded in derivative warrant liabilities (loss) gain along with the issuance costs of $0.6 million in the unaudited consolidated financial statement of operations (see Note 16 - Warrants).

 

On June 14, 2024, the Tranche B Warrants were exercised, generating proceeds of $3.5 million. The Tranche B Warrants were converted into 367,478 shares of common stock and 1,806,434 pre-funded warrants to purchase shares of common stock with an exercise price of $0.0001 per share (the “Tranche B Pre-Funded Warrants”). The Tranche B Pre-Funded Warrants had a fair value of approximately $5.1 million at issuance and are classified as derivative warrant liabilities, with the offset in additional paid in capital in stockholders’ equity in the Company’s consolidated financial statements. The Company used a portion of the proceeds from the Tranche B Warrants exercise as part of the Avenue Capital loan repayment described further in Note 11 - Long-Term Debt.

 

On September 26, 2024, the Company filed a shelf registration statement on Form S-3, which was declared effective by the SEC on October 15, 2024. This shelf registration statement covers the offering, issuance and sale by the Company of up to an aggregate of $100.0 million of its common stock, preferred stock, debt securities, warrants, rights and units (the “2024 Shelf”). Through the filing date of this Form 10-Q, $100.0 million remains available under the 2024 Shelf. This availability is subject to the SEC’s “baby shelf” limitation as set forth in SEC Instruction I.B.6 limitation to the Form S-3.

 

23

 
 

Note 15 - Equity Incentive Plans

 

2023 Equity Incentive Plan

 

On May 18, 2023, the Company’s stockholders approved the Aytu BioPharma, Inc. 2023 Equity Incentive Plan (the “2023 Equity Incentive Plan”). Prior to the Company’s adoption of the 2023 Equity Incentive Plan, the Company awarded equity incentive grants to its directors and employees under the Aytu BioScience, Inc. 2015 Stock Option and Incentive Plan (the “Aytu 2015 Plan”) and the Neos Therapeutics, Inc. 2015 Stock Options and Incentive Plan (the “Neos 2015 Plan”, and collectively with the Aytu 2015 Plan, the “2015 Plans”). For the 2023 Equity Incentive Plan, the stockholders approved (i) 200,000 new shares; (ii) 87,129 shares available for grant under the 2015 Plans be “rolled over” to the 2023 Equity Incentive Plan; and (iii) any shares that are returned to the Company under the 2015 Plans be added to the 2023 Equity Incentive Plan. With the approval of the 2023 Equity Incentive Plan, no additional awards will be granted under the 2015 Plans. All outstanding awards previously granted under previous stock incentive plans will remain outstanding and subject to the terms of the plans. Stock options granted under the 2023 Equity Incentive Plan have contractual terms of 10 years or less from the grant date and a vesting period ranging from 3 to 4 years. The restricted stock awards and restricted stock units have a vesting period of 3 to 4 years. As of September 30, 2024, the Company had 187,422 shares that are available for grant under the 2023 Equity Incentive Plan.

 

Aytu 2015 Plan

 

On June 1, 2015, the Company’s stockholders approved the Aytu 2015 Plan, which, as amended in July 2017, provides for the award of stock options, stock appreciation rights, restricted stock, and other equity awards. On February 13, 2020, the Company’s stockholders approved an increase to 250,000 total shares of common stock in the Aytu 2015 Plan. The shares of common stock underlying any awards that are forfeited, canceled, reacquired by Aytu prior to vesting, satisfied without any issuance of stock, expire or are otherwise terminated (other than by exercise) under the Aytu 2015 Plan will be added back to the shares of common stock available for issuance under the 2023 Equity Incentive Plan. Stock options granted under this plan have contractual terms of 10 years from the grant date and a vesting period ranging from 3 to 4 years. The restricted stock awards have a vesting period ranging from 4 to 10 years, and the restricted stock units have a vesting period of 4 years.

 

Neos 2015 Plan

 

Pursuant to the Neos Acquisition, the Company assumed 3,486 stock options and 1,786 restricted stock units previously granted under the Neos 2015 Plan. Accordingly, on April 19, 2021, the Company registered 5,272 shares of its common stock under the Neos 2015 Plan with the SEC. The terms and conditions of the assumed equity securities remained the same as they were previously under the Neos 2015 Plan. The Company allocated costs of the replacement awards attributable to pre-combination and post-combination service periods. The pre-combination service costs were included in the consideration transferred. The remaining costs attributable to the post-combination service period are being recognized as stock-based compensation expense over the remaining terms of the replacement awards. Stock options granted under this plan have contractual terms of 10 years from the grant date and a vesting period ranging from 1 to 4 years.

 

Stock Options

 

Stock option activity is as follows:

 

          

Weighted

 
          

Average

 
      

Weighted

  

Remaining

 
  

Number of

  

Average

  

Contractual

 
  

Options

  

Exercise Price

  

Life in Years

 

Outstanding at June 30, 2024

  146,539  $6.18   8.8 

Forfeited/cancelled

  (5,100) $4.18    

Outstanding at September 30, 2024

  141,439  $6.25   8.6 
             

Exercisable at September 30, 2024

  63,059  $11.32   8.4 

 

24

 

During the three months ended  September 30, 2024, no stock options were granted. As of September 30, 2024, there was $0.1 million total unrecognized compensation costs related to non-vested stock options granted under the Company’s equity incentive plans. The unrecognized compensation cost is expected to be recognized over a weighted average period of 1.7 years.

 

Restricted Stock

 

Restricted stock activity is as follows:

 

      

Weighted

 
      

Average Grant

 
  

Number of

  

Date Fair

 
  

Shares

  

Value

 

Unvested at June 30, 2024

  24,105  $100.34 

Vested

  (5,924) $16.84 

Unvested at September 30, 2024

  18,181  $127.54 

 

During the three months ended  September 30, 2024, no restricted stock was granted under the Company’s equity incentive plan. As of September 30, 2024, there was $0.9 million total unrecognized compensation costs related to non-vested restricted stock granted under the Company’s equity incentive plans. The unrecognized compensation cost is expected to be recognized over a weighted average period of 2.5 years.

 

During the three months ended  September 30, 2024, no restricted stock was granted outside of the Company’s equity incentive plan. As of September 30, 2024, there was $0.2 million total unrecognized compensation costs related to non-vested restricted stock issued outside of the Company’s equity incentive plans. The unrecognized compensation cost is expected to be recognized over a weighted average period of 0.3 years. As of September 30, 2024, 838 shares of restricted stock remain unvested that were granted outside of the Company's equity incentive plan.

 

Restricted Stock Units

 

Restricted stock units (“RSU” or “RSUs”) activity is as follows:

 

      

Weighted

 
      

Average Grant

 
  

Number of

  

Date Fair

 
  

Shares

  

Value

 

Unvested at June 30, 2024

  1,775  $24.14 

Vested

  (564) $24.29 

Unvested at September 30, 2024

  1,211  $24.07 

 

During the three months ended  September 30, 2024, no RSUs were granted. As of September 30, 2024, there was less than $0.1 million of unrecognized compensation costs related to non-vested RSUs granted under the Company’s equity incentive plans. The unrecognized compensation cost is expected to be recognized over a weighted average period of 0.4 years.

 

Stock-based compensation expense related to the fair value of stock options, restricted stock, and RSUs was included in the consolidated statements of operations as set forth in the below table:

 

  

Three Months Ended

 
  

September 30,

 
  

2024

  

2023

 
  

(in thousands)

 

Cost of sales

 $1  $ 

Research and development

  2   1 

Selling and marketing

  32    

General and administrative

  138   724 

Net income (loss) from discontinued operations, net of tax

     205 

Total stock-based compensation expense

 $173  $930 

 

25

 
 

Note 16 - Warrants

 

Liability Classified Warrants

 

The Company accounts for liability classified warrants by recording the fair value of each instrument in its entirety and recording the fair value of the warrant derivative liability. The fair value of liability classified derivative financial instruments was calculated using either the Black-Scholes option pricing model or the Monte Carlo simulation model and is revalued every quarter. Changes in the fair value of liability classified derivative financial instruments in subsequent periods are recorded as unrealized derivative gain or loss in the consolidated statements of operations (see Note 12 – Fair Value Considerations).

 

On June 8, 2023, using a placement agent, the Company entered into a securities purchase agreement (the “Securities Purchase Agreement”) with certain institutional investors, pursuant to which the Company issued and sold an aggregate of (i) 1,743,695 shares of the Company’s common stock; (ii) June 2023 Pre-Funded Warrants in lieu of shares to purchase 430,217 shares of common stock; (iii) accompanying Tranche A Warrants to purchase 2,173,912 shares of common stock; and (iv) accompanying Tranche B Warrants to purchase 2,173,912 shares of common stock in a best-efforts offering (the Tranche A Warrants together with the Tranche B Warrants, the “Common Warrants”). The Common Warrants may be exercised for either shares of common stock or pre-funded warrants to purchase common stock at a future exercise price of $0.0001 per share in the same form as the June 2023 Pre-Funded Warrants (the “Exchange Warrants”). Each pre-funded warrant is exercisable for one share of common stock at an exercise price of $0.0001 per share. The pre-funded warrants are immediately exercisable and may be exercised at any time until all of the pre-funded warrants are exercised in full. The Common Warrants are immediately exercisable at a price of $1.59 per share (or $1.5899 per Exchange Warrant). The Tranche A Warrants will expire upon the earlier of (i) five years after the date of issuance or (ii) 30 days following the closing price of the Company’s common stock equaling 200% of the exercise price ($3.18 per share) for at least 40 consecutive trading days. The Tranche B Warrants were exercised in June 2024 as further described below. The Company raised $4.0 million in gross proceeds and net proceeds were $3.4 million after deducting offering expenses. The June 2023 Pre-Funded Warrants do not have an expiration date. The warrants had a combined fair value of approximately $5.0 million at issuance and are classified as derivative warrant liabilities. The resulting offset is recorded in derivative warrant liabilities gain (loss) along with the issuance costs of $0.6 million in the unaudited consolidated financial statement of operations (see Note 14 - Stockholders Equity).

 

On June 14, 2024, the Tranche B Warrants were exercised, generating proceeds of $3.5 million. The Tranche B Warrants were converted into 367,478 shares of common stock and 1,806,434 Tranche B Pre-Funded Warrants to purchase shares of common stock with an exercise price of $0.0001 per share. The Tranche B Pre-Funded Warrants, which do not have an expiration date, had a fair value of approximately $5.1 million at issuance and are classified as derivative warrant liabilities, with the offset in additional paid in capital in stockholders’ equity in the Company’s consolidated financial statements. The Company used a portion of the proceeds from the Tranche B Warrants exercise as part of the Avenue Capital loan repayment described further in Note 11 - Long-Term Debt.

 

On August 11, 2022, the Company closed an offering (the “August 2022 Offering”), pursuant to which, the Company issued pre-funded warrants to purchase 87,500 shares of its common stock and common warrants to purchase 1,265,547 shares of its common stock. The shares of common stock and the pre-funded warrants were each sold in combination with corresponding common warrants, which one common warrant to purchase one share of common stock for each share of common stock or each pre-funded warrant was sold. The pre-funded warrants had an exercise price of $0.02 per share of common stock and were exercised in full in August 2022. The common warrants have an exercise price of $8.60 per share of common stock and are exercisable for a period of five years from issuance. The common warrants provide that if there occurs any stock split, stock dividend stock recapitalization, or similar event (a “Stock Combination Event”), then the warrant exercise price will be adjusted to the greater of the quotient determined by dividing the sum of the VWAP of the common stock for each of the five lowest trading days during the 20 consecutive trading day period ending immediately preceding the 16th trading day after such Stock Combination Event, divided by five; or $2.32, and the number of shares of common stock to be issued would be adjusted proportionately as set forth in the agreement limited to a maximum of 2,325,581 shares. The common warrants also provide that in the event the Company were to engage in an equity offering at a common stock price lower than the warrant exercise price prior to the second anniversary of a Stock Combination Event, the exercise price would be adjusted to the greater of the effective price of such equity offering or $2.32 (see Note 14 – Capital Structure).

 

26

 

In November 2022 and throughout the quarter ended December 31, 2022, the Company sold shares through its ATM Sales Agreement. Per the warrant agreement in the August 2022 Offering, these sales qualified as an equity offering, and the sales price was less than the current exercise price of $8.60. As a result, the common warrants exercise price was adjusted to $3.30. On January 6, 2023, the Company consummated a 20 to 1 reverse stock split. Pursuant to the warrant agreement described above, the Company triggered a Stock Combination Event, and the warrant exercise price and number to be issued was adjusted based on the average of each of the lowest five trading days during the twenty-day consecutive trading day period beginning on December 30, 2022. Subsequently, as a result of the Securities Purchase Agreement in June 2023, the common warrants from the August 2022 Offering had an adjusted exercise price of $2.32.

 

A summary of warrants is as follows:

 

          

Weighted

 
          

Average

 
      

Weighted

  

Remaining

 
  

Number of

  

Average

  

Contractual

 
  

Warrants

  

Exercise Price

  

Life in Years (4)

 

Outstanding June 30, 2024 (1)

  6,075,880  $3.71   3.6 

Warrants exercised (2)

  (176,000) $0.0001    

Outstanding September 30, 2024 (3)

  5,899,880  $3.22   3.3 

(1) 

The number of warrants outstanding as of June 30, 2024, is comprised of 3,821,115 liability classified warrants, 430,217 liability classified June 2023 Pre-Funded Warrants, 1,806,434 liability classified Tranche B Pre-Funded Warrants and 18,114 equity classified warrants.

(2) 

The warrants exercised during the three months ended September 30, 2024, were 176,000 of the Tranche B Warrants, which were exercised at a price of $0.0001 per share.

(3) 

The number of warrants outstanding as of September 30, 2024, is comprised of 3,821,115 liability classified warrants, 430,217 liability classified June 2023 Pre-Funded Warrants, 1,630,424 liability classified Tranche B Pre-Funded Warrants and 18,114 equity classified warrants.

(4) 

As pre-funded warrants do not have an expiration date, they have been excluded from the calculation of the weighted average remaining contractual life in years.

 

27

 
 

Note 17 - Earnings Per Share

 

Basic net income (loss) per share is calculated by dividing the net income (loss) available to the common stockholders by the weighted average number of common shares outstanding during that period. Diluted net income (loss) per share reflects the potential of securities that could share in the net income (loss) of the Company. For the three months ended September 30, 2023, the Company incurred a net loss from continuing operations and discontinued operations and thus did not include common equivalent shares in the computation of diluted net loss per share because the effect would have been anti-dilutive.

 

Basic net income or loss per common share is calculated by dividing net income or loss available to common stockholders by the basic weighted-average number of common shares outstanding for the respective period. Diluted net income or loss per common share is calculated by dividing adjusted net income or loss by the diluted weighted-average number of common shares outstanding, which includes the effect of potentially dilutive securities. Potentially dilutive securities for this calculation consist of warrants to purchase common stock that are either liability classified or equity classified (see Note 16 – Warrants); employee stock options (see Note 15 – Equity Incentive Plans); employee unvested restricted stock (see Note 15 – Equity Incentive Plans); and employee unvested restricted stock units (see Note 15 – Equity Incentive Plans). For the three months ended September 30, 2024, and 2023, if the Company incurred a net loss from continuing operations; a net loss from discontinued operations, net of tax; or a net loss then the Company did not include common equivalent shares in the computation of diluted net loss from continuing operations per share; diluted net loss from discontinued operations, net of tax; or diluted net loss per share because the effect would have been anti-dilutive.

 

The following is a reconciliation of the numerator and the denominator used in the basic per share calculations:

 

  

Three Months Ended

 
  

September 30,

 
  

2024

  

2023

 
  

(in thousands, except share and per share data)

 

BASIC

        

Numerators:

        

Net income (loss) from continuing operations

 $1,093  $(7,473)

Net income (loss) from discontinued operations, net of tax

  381   (647)

Net income (loss)

 $1,474  $(8,120)

Denominator:

        

Basic weighted-average common shares outstanding

  6,068,019   5,482,037 

Per share calculations:

        

Net income (loss) per share from continuing operations

 $0.18  $(1.36)

Net income (loss) per share from discontinued operations, net of tax

 $0.06  $(0.12)

Net income (loss) per share

 $0.24  $(1.48)

 

28

 

The following is a reconciliation of the numerator and the denominator used in the diluted per share calculations:

 

  

Three Months Ended

 
  

September 30,

 
  

2024

  

2023

 
  

(in thousands, except share and per share data)

 

DILUTED: CONTINUING OPERATIONS

        

Numerator:

        

Net income (loss) from continuing operations

 $1,093  $(7,473)

Adjustment for change in fair value of warrant liabilities

  (2,880)   

Adjusted numerator - net loss from continuing operations

 $(1,787) $(7,473)

Denominator:

        

Basic weighted-average common shares outstanding

  6,068,019   5,482,037 

Dilutive effect of warrants to purchase common stock

  3,028,862    

Dilutive effect of unvested restricted stock and restricted stock units

  2,720    

Diluted weighted-average common shares outstanding

  9,099,601   5,482,037 

Per share calculation:

        

Net loss per share from continuing operations

 $(0.20) $(1.36)
         

DILUTED: DISCONTINUED OPERATIONS

        

Numerator:

        

Net income (loss) from discontinued operations, net of tax

 $381  $(647)

Denominator: