UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.DC 20549


FORMForm 10-Q


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


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

For the quarterly period ended Quarterly Period Ended September 30, 20172022


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 No.Number:001-34079
Rexahn Pharmaceuticals,
Ocuphire Pharma, Inc.
(Exact name of registrantRegistrant as specified in its charter)


Delaware
 11-3516358
(State or Other Jurisdiction of Incorporation or Organization) (I.R.S. Employer Identification No.)Number)


15245 Shady Grove Road, Suite 455
37000 Grand River Avenue, Suite 120
Farmington Hills, MI
48335
(Address of Principal Executive Offices)(Zip Code)

Rockville, MD 20850
(Address of Principal Executive Offices, Including Zip Code)

Telephone: (240) 268-5300
(Registrant’s Telephone Number, Including Area Code)Code: (248) 681-9815

Not Applicable
(Former name, former address and former fiscal year, if changed since last report)

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

Title of Each ClassTrading Symbol(s)Name of Each Exchange on Which Registered
Common Stock, $0.0001 par value per share

OCUP
The Nasdaq Stock Market LLC

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


Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes No


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


Large accelerated filer
Non-accelerated filer
Accelerated filer
Non-accelerated
Accelerated filer
(Do not check if a smaller reporting company)
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


Indicate theThe number of shares outstanding of eachshares of the issuer’s classes ofregistrant’s common stock as of the latest practicable date: 31,725,114 shares as of November 3, 2017.2, 2022 was 20,807,015.



REXAHN PHARMACEUTICALS,
OCUPHIRE PHARMA, INC.
FORM 10-Q
TABLE OF CONTENTS
INDEX

 Page
 
1
Item 11.12
 12
 2
3
 4
45
 56
Item 22.2618
Item 33.3529
Item 4.
3529
  
PART II3629

Item 1A1.29
Item 1A.3629
Item 22.3629
Item 63.29
Item 4.29
Item 5.29
Item 6.3630
  
3731

PART I – FINANCIAL INFORMATIONPART I. Financial Information

Item 1.
Item 1.Financial Statements


Ocuphire Pharma, Inc.
REXAHN PHARMACEUTICALS, INC.
Condensed Balance Sheet
(Unaudited)

  September 30, 2017  December 31, 2016 
ASSETS 
Current Assets:      
Cash and cash equivalents $8,226,189  $11,578,473 
Marketable securities  14,977,346   8,737,107 
Prepaid expenses and other current assets  1,277,604   608,517 
Total Current Assets  24,481,139   20,924,097 
Security Deposits  30,785   30,785 
Equipment, Net  79,056   88,650 
Total Assets $24,590,980  $21,043,532 
LIABILITIES AND STOCKHOLDERS’ EQUITY 
Current Liabilities:        
Accounts payable and accrued expenses $2,338,777  $1,882,500 
         
Deferred Research and Development Arrangement  393,750   450,000 
         
Other Liabilities  61,557   79,204 
         
Warrant Liabilities  6,676,091   1,573,366 
         
Total Liabilities  9,470,175   3,985,070 
Commitments and Contingencies (note 14)
        
Stockholders’ Equity:        
Preferred stock, par value $0.0001, 10,000,000 authorized shares, none issued and outstanding  -   - 
Common stock, par value $0.0001, 50,000,000 authorized shares, 28,459,805 and 23,736,878 issued and outstanding  2,846   2,374 
Additional paid-in capital  151,858,173   132,086,419 
Accumulated other comprehensive loss  (13,965)  (6,122)
Accumulated deficit  (136,726,249)  (115,024,209)
         
Total Stockholders’ Equity  15,120,805   17,058,462 
         
Total Liabilities and Stockholders’ Equity $24,590,980  $21,043,532 

Sheets
(in thousands, except share amounts and par value)
  As of 
  
September 30,
2022
  
December 31,
2021
 
  (unaudited)    
Assets      
Current assets:      
Cash and cash equivalents 
$
13,855
  
$
24,534
 
Prepaids and other current assets
  605   1,314 
Short-term investments
  
101
   
219
 
Total current assets  
14,561
   
26,067
 
Property and equipment, net  
7
   
10
 
Total assets 
$
14,568
  
$
26,077
 
         
Liabilities and stockholders’ equity
        
Current liabilities:        
Accounts payable 
$
1,468
  
$
1,584
 
Accrued expenses  
1,223
   
1,733
 
Short-term loan
     538 
Total current liabilities  
2,691
   
3,855
 
Warrant liabilities  
   
 
Total liabilities  
2,691
   
3,855
 
         
Commitments and contingencies (Note 4, Note 9 and Note 10)      
         
Stockholders’ equity:
        
Preferred stock, par value $0.0001; 10,000,000 shares authorized as of September 30, 2022 and December 31, 2021; no shares issued and outstanding at September 30, 2022 and December 31, 2021.
  
   
 
Common stock, par value $0.0001; 75,000,000 shares authorized as of September 30, 2022 and December 31, 2021; 20,801,506 and 18,845,828 shares issued and outstanding at September 30, 2022 and December 31, 2021, respectively.
  
2
   
2
 
Additional paid-in-capital  
117,296
   
111,588
 
Accumulated deficit  
(105,421
)
  
(89,368
)
Total stockholders’ equity
  
11,877
   
22,222
 
Total liabilities and stockholders’ equity
 
$
14,568
  
$
26,077
 
See accompanying notes to the condensed financial statements)notes.

REXAHN PHARMACEUTICALS, INC.
Ocuphire Pharma, Inc.
Condensed Consolidated Statements of Comprehensive LossCondensed Statement of Operations
(Unaudited)(in thousands, except share and per share amounts)
(unaudited)


 
For the Three Months Ended
September 30,
  
For the Nine Months Ended
September 30,
 
  2022
  2021
  2022  2021 
Collaborations revenue
 $  $489  $  $589 
                 
Operating expenses:                
General and administrative  
1,703
   
1,595
   5,215   6,707 
Research and development  
2,835
   
3,126
   10,769   10,437 
Total operating expenses  
4,538
   
4,721
   15,984   17,144 
Loss from operations  
(4,538
)
  
(4,232
)
  (15,984)  (16,555)
Interest expense  
   
   (9)   
Fair value change of warrant liabilities
  
   
      (33,829)
Other income (expense), net  
7
   
2
   (60)  4 
Loss before income taxes  
(4,531
)
  
(4,230
)
  (16,053)  (50,380)
Benefit (provision) for income taxes  
   
       
Net loss  
(4,531
)
  
(4,230
)
  (16,053)  (50,380)
Other comprehensive loss, net of tax  
   
       
Comprehensive loss 
$
(4,531
)
 
$
(4,230
)
 $(16,053) $(50,380)
Net loss per share:                
Basic and diluted (Note 11) 
$
(0.22
)
 
$
(0.25
)
 $(0.82) $(3.64)
Number of shares used in per share calculations:                
Basic and diluted  
20,498,229
   
16,925,006
   19,635,651   13,841,067 

See accompanying notes.
 
  
For the Three Months Ended
September 30,
  
For the Nine Months Ended
September 30,
 
  2017  2016  2017  2016 
Revenues: $-  $-  $-  $- 
                 
Expenses:                
General and administrative  1,574,323   1,418,990   5,004,832   4,490,145 
Research and development  2,644,999   2,298,585   7,451,656   8,004,193 
                 
Total Expenses  4,219,322   3,717,575   12,456,488   12,494,338 
                 
Loss from Operations  (4,219,322)  (3,717,575)  (12,456,488)  (12,494,338)
                 
Other Income (Expense)                
Interest income  60,750   26,145   135,329   83,884 
Unrealized gain (loss) on fair value of warrants  3,120,500   967,637   (9,047,831)  3,941,682 
Financing expense  -   (143,203)  (333,050)  (313,090)
Total Other Income (Expense)  3,181,250   850,579   (9,245,552)  3,712,476 
                 
Net Loss Before Provision for Income Taxes  (1,038,072)  (2,866,996)  (21,702,040)  (8,781,862)
Provision for income taxes  -   -   -   - 
Net Loss $(1,038,072) $(2,866,996) $(21,702,040) $(8,781,862)
                 
Net loss per share, basic and diluted $(0.04) $(0.13) $(0.83) $(0.42)
                 
Weighted average number of shares outstanding, basic and diluted  28,459,316   21,644,182   26,121,160   21,075,847 

(See accompanying notes to the condensed financial statements)
REXAHN PHARMACEUTICALS, INC.
Ocuphire Pharma, Inc.
Condensed Consolidated Condensed StatementStatements of Comprehensive LossChanges in Stockholders’ Equity (Deficit)
(in thousands, except share amounts)
(Unaudited)

  
For the Three Months Ended
September 30,
  
For the Nine Months Ended
September 30,
 
  2017  2016  2017  2016 
             
Net Loss $(1,038,072) $(2,866,996) $(21,702,040) $(8,781,862)
                 
Unrealized gain (loss) on available-for-sale securities  11,740   (6,983)  (7,843)  13,385 
                 
Comprehensive Loss $(1,026,332) $(2,873,979) $(21,709,883) $(8,768,477)
  Common Stock  
Additional
Paid–In
  Accumulated  Total 
  Shares  Amount  Capital  Deficit  Equity (Deficit) 
                
Balance at December 31, 2020  10,882,495  $1  $19,207  $(32,675) $(13,467)
Reclassification of Series A warrant liability to equity        61,793      61,793 
Stock–based compensation  40,000      494      494 
Exercise of stock options  7,386      10      10 
Net and comprehensive loss           (39,014)  (39,014)
Balance at March 31, 2021  10,929,881   1   81,504   (71,689)  9,816 
Issuance of common stock and warrants in connection with registered direct offering  3,076,923   1   14,999      15,000 
Issuance of common stock in connection with the at-the-market program  900,943      4,067      4,067 
Issuance of common stock in connection with settlement with investors  350,000      1,614      1,614 
Issuance costs        (1,271)     (1,271)
Stock–based compensation  4,474      463      463 
Exercise of Series B warrants  1,629,634             
Net and comprehensive loss           (7,136)  (7,136)
Balance at June 30, 2021  16,891,855   2   101,376   (78,825)  22,553 
Issuance of common stock in connection with the at-the-market program  332,600      1,739      1,739 
Issuance costs
        (50)     (50)
Share–based compensation  4,923      478      478 
Exercise of options
  66,056      76      76 
Net and comprehensive loss
           (4,230)  (4,230)
Balance at September 30, 2021
  17,295,434  $2  $103,619  $(83,055) $20,566 
                     
Balance at December 31, 2021  18,845,828  $2  $111,588  $(89,368) $22,222 
Issuance of common stock in connection with the at-the-market program  336,544      1,208      1,208 
Issuance costs        (35)     (35)
Stock–based compensation  6,970      445      445 
Exercise of stock options  24,309      27      27 
Net and comprehensive loss           (6,595)  (6,595)
Balance at March 31, 2022  19,213,651   2   113,233   (95,963)  17,272 
Issuance of common stock in connection with the at-the-market program  877,927      1,858      1,858 
Issuance costs  
      (53)     (53)
Stock–based compensation  8,024      445      445 
Net and comprehensive loss           (4,927)  (4,927)
Balance at June 30, 2022  20,099,602   2   115,483   (100,890) $14,595 
Issuance of common stock in connection with the at-the-market program
  634,509      1,362      1,362 
Issuance costs
        (42)     (42)
Stock–based compensation
  66,372      493      493 
Exercise of Series B warrants
  1,023             
Net and comprehensive loss
           (4,531)  (4,531)
Balance at September 30, 2022
  20,801,506  $2  $117,296  $(105,421) $11,877 

(See accompanying notes to the condensed financial statements)
notes.

REXAHN PHARMACEUTICALS, INC.
 Ocuphire Pharma, Inc.
Condensed Consolidated Statements of Condensed Statement of Cash Flows
(in thousands)
(Unaudited)

  
For the Nine Months Ended
September 30,
 
  2017  2016 
Cash Flows from Operating Activities:      
Net loss $(21,702,040) $(8,781,862)
Adjustments to reconcile net loss to net cash used in operating activities:        
Compensatory stock  31,200   97,649 
Depreciation and amortization  30,963   24,123 
Amortization of premiums and discounts on marketable securities, net  40,578   21,535 
Stock-based compensation  790,006   1,063,589 
Amortization of deferred research and development arrangement  (56,250)  (56,250)
Unrealized loss (gain) on fair value of warrants  9,047,831   (3,941,682)
Financing expense  333,050   313,090 
Amortization of deferred lease incentive  (9,333)  (9,333)
Deferred lease expenses  (8,314)  (8,787)
Changes in assets and liabilities:        
Prepaid expenses and other assets  (669,087)  419,765 
Accounts payable and accrued expenses  456,277   (875,574)
Net Cash Used in Operating Activities  (11,715,119)  (11,733,737)
Cash Flows from Investing Activities:        
Purchase of equipment  (21,369)  (8,263)
Purchase of marketable securities  (15,008,660)  (8,747,423)
Redemption of marketable securities  8,720,000   8,560,000 
Net Cash Used in Investing Activities  (6,310,029)  (195,686)
Cash Flows from Financing Activities:        
Issuance of common stock and units, net of issuance costs  9,241,271   10,122,223 
Proceeds from exercise of stock warrants  5,354,093   - 
Proceeds from exercise of stock options  77,500   - 
Net Cash Provided by Financing Activities  14,672,864   10,122,223 
Net Decrease in Cash and Cash Equivalents  (3,352,284)  (1,807,200)
Cash and Cash Equivalents – beginning of period  11,578,473   10,199,440 
Cash and Cash Equivalents - end of period $8,226,189  $8,392,240 
Supplemental Cash Flow Information        
Non-cash financing and investing activities:        
Warrants issued $4,107,488  $4,364,110 
Warrant liability extinguishment from exercise of warrants $8,052,594  $- 
  
Nine Months Ended
September 30,
 
  2022
  2021
 
Operating activities      
Net loss 
$
(16,053
)
 
$
(50,380
)
Adjustments to reconcile net loss to net cash used in operating activities:        
Stock-based compensation  
1,383
   
1,435
 
Depreciation  
3
   
3
 
Fair value change in warrant liabilities  
   
33,829
 
Non-cash share settlement with investors
     1,614 
Receipts of investments related to license agreement     (289)
Unrealized loss (gain) from short-term investments
  118   (94)
Change in assets and liabilities:        
Prepaid expenses and other assets  
709
   
709
 
Accounts payable  
(125
)
  
216
 
Accrued and other liabilities  
(512
)
  
(767
)
Net cash used in operating activities  
(14,477
)
  
(13,724
)
Investing activities        
Net cash used in investing activities  
   
 
Financing activities        
Proceeds from issuance of common stock – registered direct offering     15,000 
Proceeds from issuance of common stock – at-the-market program  4,428   5,806 
Issuance costs  (119)  (1,317)
Payments in connection with short-term loan  (538)   
Exercise of stock options and Series B warrants  
27
   
86
 
Net cash provided by financing activities  
3,798
   
19,575
 
Net (decrease) increase in cash and cash equivalents  
(10,679
)
  
5,851
 
Cash and cash equivalents at beginning of period  
24,534
   
16,399
 
Cash and cash equivalents at end of period 
$
13,855
  
$
22,250
 
Supplemental disclosure of cash flow information:        
Cash paid for income taxes 
$
  
$
 
Cash paid for interest 
$
9
  
$
 
Supplemental non-cash financing transactions:        
Non-cash reclassification of Series A warrant liability to equity 
$
  
$
61,793
 
Unpaid issuance and deferred offering costs 
$
11
  
$
4
 
 
(See accompanying notes to the condensed financial statements)notes.

REXAHN PHARMACEUTICALS, INC.
Notes to Condensed Consolidated Financial Statements
(Unaudited)

1.OperationsCompany Description and OrganizationSummary of Significant Accounting Policies

Operations
Nature of Business
 
Rexahn Pharmaceuticals,
Ocuphire Pharma, Inc. (the(the “Company” or “Ocuphire”), a Delaware corporation, is a clinical-stage ophthalmic biopharmaceutical company whose principal operations arefocused on developing and commercializing therapies for the discovery, developmenttreatment of refractive and commercializationretinal eye disorders. Ocuphire’s pipeline currently includes two small molecule product candidates targeting several of innovative treatments for cancer.such indications. The Company had an accumulated deficitCompany’s lead product candidate, Nyxol® Eye Drops (“Nyxol”), is a once-daily eye drop formulation of $136,726,249 at September 30, 2017phentolamine mesylate designed to reduce pupil diameter and anticipates incurring losses through fiscal year 2017improve visual acuity. The Company’s second product candidate, APX3330, is a twice-a-day oral tablet designed to target multiple pathways relevant to retinal and beyond.choroidal (the vascular layer of the eye) diseases such as diabetic retinopathy (“DR”) and diabetic macular edema (“DME”) which, if left untreated, can result in permanent visual acuity loss and eventual blindness. The Company has not yet generated commercial revenuesalso in-licensed APX2009 and has funded its operating losses to date through the saleAPX2014, which are second-generation product candidates and analogs of shares of its common stock and warrants to purchase shares of its common stock, convertible debt, interest income from cash, cash equivalents and marketable securities, and proceeds from reimbursed research and development costs.  The Company believes that its cash, cash equivalents, and marketable securities will be sufficient to cover its cash flow requirements for its current activities for at least the next 12 months from the date these financial statements were issued.  Management believes it has the capability of managing the Company’s operations within existing cash available by focusing on select research and development activities, selecting projects in conjunction with potential financings and milestones, and efficiently managing the Company’s general and administrative affairs.APX3330.

Basis of Presentation
 
The Company has sustained operating losses since inception and expects such losses to continue indefinitely until a sustained revenue source is realized. Management plans to continue financing the Company’s operations primarily through additional issuances of the Company’s equity and debt securities or through collaborations or partnerships with other companies. If adequate funds are not available, the Company may be required to delay, reduce the scope of, or eliminate part or all of its research and development programs.
 
The Company’s headquarters is located in Farmington Hills, Michigan.

Global Economic Conditions
Generally, worldwide economic conditions remain uncertain, particularly due to the effects of the COVID‑19 pandemic and increased inflation. The general economic and capital market conditions both in the U.S. and worldwide, have been volatile in the past and at times have adversely affected the Company’s access to capital and increased the cost of capital. The capital and credit markets may not be available to support future capital raising activity on favorable terms. If economic conditions decline, the Company’s future cost of equity or debt capital and access to the capital markets could be adversely affected.


The COVID-19 pandemic that began in late 2019 introduced significant volatility to the global economy, disrupted supply chains and had a widespread adverse effect on the financial markets. As a result of the COVID-19 pandemic, the Company has experienced, and may continue to experience, delays and disruptions in our clinical trials, as well as interruptions in our manufacturing, supply chain, shipping and research and development operations.  Testing and clinical trials, manufacturing, component supply, shipping and research and development operations may be further impacted by the continuing effects of COVID-19.


Additionally, the Company’s operating results could be materially impacted by changes in the overall macroeconomic environment and other economic factors. Changes in economic conditions, supply chain constraints, logistics challenges, labor shortages, the conflict in Ukraine, and steps taken by governments and central banks, particularly in response to the COVID-19 pandemic as well as other stimulus and spending programs, have led to higher inflation, which has led to an increase in costs and has caused changes in fiscal and monetary policy, including increased interest rates.


Basis of Presentation
The accompanying unaudited condensed consolidated financial statements ofhave been prepared by the Company, have been preparedwithout audit, pursuant to the rules and regulations of the U.S. Securities and Exchange Commission for interim(“SEC”). Certain information and footnote disclosures normally included in financial information.  Accordingly, they dostatements prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) have been condensed or omitted pursuant to such rules and regulations.
The December 31, 2021 condensed balance sheet was derived from audited financial statements, and may not include all ofdisclosures required by GAAP; however, the Company believes that the disclosures are adequate to make the information and footnotes required by accounting principles generally accepted in the United States (“U.S. GAAP”) for complete financial statements.  In the opinion of the Company’s management, all adjustments (consisting of only normal recurring accruals) considered necessary for a fair presentation of the Company’s financial position as of September 30, 2017 and December 31, 2016 and of the results of operations and comprehensive loss for the three and nine months ended September 30, 2017 and 2016 and cash flows for the nine months ended September 30, 2017 and 2016 have been included.  Operating results for the three and nine months ended September 30, 2017 arepresented not necessarily indicative of results that may be expected for any other interim period or the full fiscal year ending December 31, 2017. The accompanyingmisleading. These unaudited condensed financial statements should be read in conjunction with the audited financial statements and the notes thereto included infor the Company’s Annual Report on Form 10-K for thefiscal year ended December 31, 2016 (the “2016 Form 10-K”).  Information included2021.
In the opinion of management, all adjustments, consisting of only normal recurring adjustments that are necessary to present fairly the financial position, results of operations, and cash flows for the interim periods, have been made. The results of operations for the interim periods are not necessarily indicative of the operating results for the full fiscal year or any future periods.
On December 31, 2021, the Company merged its wholly-owned subsidiary, OcuSub Inc, with and into the Company, with the Company remaining as the surviving entity. The merger of the Company’s wholly-owned subsidiary did not have a financial impact in the periods presented. Upon close of this merger, the Company did not have any remaining entities that required consolidation for financial statement reporting purposes. All significant intercompany accounts and transactions were eliminated in the preparation of the condensed balance sheet as of consolidated financial statements prior to the December 31, 2016 has been derived2021 merger with OcuSub Inc.
6

Notes to Condensed Consolidated Financial Statements
Going Concern
The Company’s ability to continue operating as a going concern is contingent upon, among other things, its ability to secure additional financing and to achieve and maintain profitable operations. The Company plans to issue additional equity and/or debt instruments to finance operating and working capital requirements, including additional issuances under the 2021 at-the-market program discussed further below. While the Company expects to obtain the additional financing that is needed, there is no assurance that the Company will be successful in obtaining the necessary funding for future operations. These factors raise substantial doubt as to the Company’s ability to continue as a going concern. The condensed consolidated financial statements do not include any adjustments that might result from the Company’s audited financial statements for the year ended December 31, 2016 included in the 2016 Form 10-K.outcome of these uncertainties.


Use of Estimates

The preparation of condensed consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported amounts of assets and liabilities andin the disclosure of contingent assets and liabilities at the date of thecondensed consolidated financial statements and accompanying notes. Actual results could differ from those estimates.

 
Segment Information

Operating segments are components of an enterprise for which separate financial information is available and is evaluated regularly by the reportedCompany’s chief operating decision maker in deciding how to allocate resources and assessing performance. The Company’s chief operating decision maker is its Chief Executive Officer. The Company’s Chief Executive Officer views the Company’s operations and manages its business in one operating segment, which is the business of development and commercialization of products related to vision performance and health. Accordingly, the Company has a single reporting segment.

Cash and Cash Equivalents
The Company considers all highly liquid investments with an original maturity of 90 days or less at the time of deposit to be cash equivalents.

Concentration of Credit Risk


Financial instruments that potentially subject the Company to a concentration of credit risk consist of cash and cash equivalents. The Company’s cash is held by two long-standing financial institutions in the United States. Amounts on deposit may at times exceed federally insured limits. Management believes that the financial institutions are financially sound, and accordingly, minimal credit risk exists with respect to the financial institutions. As of September 30, 2022, the Company had deposits that exceeded federally insured amounts by $13.4 million.



Short-term Investments



The Company determines the appropriate classification of revenuesits investments in debt and expenses duringequity securities at the reporting period.  These estimatestime of purchase and are recorded on a settlement date basis. The Company’s short-term investments are comprised of equity securities, which in accordance with the fair value hierarchy described below are recorded at fair value using Level l inputs on the balance sheets.  Subsequent changes in fair values are recorded in other income (expense), net on the  condensed consolidated statements of comprehensive loss. The Company classifies investments available to fund current operations as current assets on its balance sheets. The Company did not recognize any impairments on its investments to date through September 30, 2022.

Revenue Recognition

The Company follows the provisions of Accounting Standards Codification (“ASC”) 606, Revenue from Contracts with Customers. The guidance provides a five-step model to determine how revenue is recognized. The Company has entered into license agreements which have revenue recognition implications. (See Note 10 – Collaboration License Agreements.)


In determining the appropriate amount of revenue to be recognized, the Company performs the following steps: (i) identification of the contracts with a customer; (ii) determination of the performance obligations in the contract; (iii) measurement of the transaction price, including potential constraints on variable consideration; (iv) allocation of the transaction price to the performance obligations based on management’s best knowledgeestimated stand-alone selling prices; and (v) recognition of current events and actionsrevenue when (or as) the Company satisfies a performance obligation.


A performance obligation is a promise in a contract to transfer a distinct good or service to the customer and is the unit of account in ASC 606. Performance obligations may undertakeinclude license rights, development services, and services associated with regulatory submission and approval processes. Significant management judgment is required to determine the level of effort required under an arrangement and the period over which the Company expects to complete its performance obligations under the arrangement. If the Company cannot reasonably estimate when its performance obligations are either completed or become inconsequential, then revenue recognition is deferred until the Company can reasonably make such estimates. Revenue is then recognized over the remaining estimated period of performance using the cumulative catch-up method.


As part of the accounting for these arrangements, the Company must develop assumptions that require judgment to determine the stand-alone selling price of each performance obligation identified in the future.  Actual resultscontract. The Company uses key assumptions to determine the stand-alone selling price, which may ultimately differ from these estimates.  These estimates are reviewed periodically,include forecasted revenues, development timelines, reimbursement rates for personnel costs, discount rates and as adjustments become necessary, they are reported in earnings inprobabilities of technical and regulatory success. The Company allocates the period in which they become available.
total transaction price to each performance obligation based on the estimated relative standalone selling prices of the promised goods or service underlying each performance obligation.


5
7

REXAHN PHARMACEUTICALS, INC.
Notes to Condensed Consolidated Financial Statements
(Unaudited)

2.Recent Accounting Pronouncements Affecting the Company

Licenses of intellectual property: If the license to the Company’s intellectual property is determined to be distinct from the other performance obligations identified in the arrangement, the Company recognizes revenues from non-refundable, up-front fees allocated to the license when the license is transferred to the customer, and the customer can use and benefit from the license. For licenses that are bundled with other promises, the Company utilizes judgment to assess the nature of the combined performance obligation to determine whether the combined performance obligation is satisfied over time or at a point in time and, if over time, the appropriate method of measuring progress for purposes of recognizing revenue from non-refundable, up-front fees. The Company evaluates the measure of progress each reporting period and, if necessary, adjusts the measure of performance and related revenue recognition. 


Milestone payments: At the inception of each arrangement that includes milestone payments, the Company evaluates whether the milestones are considered probable of being achieved and estimates the amount to be included in the transaction price using the most likely amount method. If it is probable that a significant revenue reversal would not occur, the value of the associated milestone (such as a regulatory submission) is included in the transaction price. Milestone payments that are not within the control of the Company, such as approvals from regulators, are not considered probable of being achieved until such contingency occurs (such as receipt of those approvals). When the Company’s assessment of probability of achievement changes and variable consideration becomes probable, any additional estimated consideration is allocated to each performance obligation based on the estimated relative standalone selling prices of the promised goods or service underlying each performance obligation and recorded in collaborations revenue based upon when the customer obtains control of each element.


Royalties: For arrangements that include sales-based royalties, including milestone payments based on the level of sales, and the license is deemed to be the predominant item to which the royalties relate, the Company recognizes revenue at the later of (a) when the related sales occur, or (b) when the performance obligation to which some or all of the royalty has been allocated has been satisfied (or partially satisfied).



General and Administrative Expenses



General and administrative expenses (“G&A”) consist primarily of personnel-related costs, including salaries and stock-based compensation costs, for personnel in functions not directly associated with research and development activities. Other significant costs include legal fees relating to intellectual property and corporate matters, professional fees for accounting and tax services, settlement costs with third parties and other services provided by business consultants.



Research and Development Expenses



Research and development expenses (“R&D”) consist of costs incurred in performing research and development activities, including compensation for research and development employees and consultants, costs associated with preclinical studies and clinical trials, regulatory activities, manufacturing activities to support clinical activities, license fees, fees paid to external service providers that conduct certain research and development, and an allocation of R&D related overhead expenses.



Other Income (Expense), net



Other income (expense), net includes payments made by the Company in connection with the Contingent Value Rights Agreement discussed further below with former stockholders of Rexahn Pharmaceuticals, Inc. (“Rexahn”). In addition, other income (expense), net includes interest earned from cash and cash equivalent investments, realized and unrealized gains (losses) from equity investments and from foreign currency exchange transactions, and when they occur, reimbursements in connection with grants and other sources.
 
Revenue from Contracts
Stock-Based Compensation



The Company accounts for stock-based compensation in accordance with Customers

In May 2014,the provisions of the Financial Accounting Standards Board (“FASB”) issued Accounting Standards UpdateCodification (“ASU”ASC 718”) 2014-09, “Revenue from Contracts with Customers,” a comprehensive new revenue recognition standard that will supersede nearly all existing revenue recognition guidance under U.S. GAAP., Compensation — Stock Compensation. Accordingly, compensation costs related to equity instruments granted are recognized at the grant date fair value. The standard’s core principle is that a company should recognize revenueCompany records forfeitures when it transfers goods or servicesthey occur. Stock-based compensation arrangements to customers in an amount that reflects the consideration to which the company expects to be entitled in exchangenon-employees are accounted for those goods and services, and provides a revenue recognition framework in accordance with this principle.  On August 12, 2015, the FASB issued ASU 2015-14, which defers the effective dateapplicable provisions of ASU 2014-09 by one year to December 15, 2017 for annual reporting periods beginning after that date and interim periods therein.  ASC 718.



Warrant Liabilities



The Company expectsissued Series A Warrants in connection with the Pre-Merger Financing (see Note 3 – Pre-Merger Financing) and assumed Rexahn warrants issued prior to adopt this standard for the annual reporting period beginning January 1, 2018.   As the Company currently does not have revenue, contracts the Company does not expect the adoption of this standard to have a material impact on the operating results of the Company.

Leases

In February 2016, the FASB issued ASU 2016-02, “Leases,” which requires an entity to recognize assets and liabilities arising from leases on the balance sheet and to provide additional disclosures about leasing arrangements.  ASU 2016-02 will be effective for reporting periods beginning after December 15, 2018, with early adoption permitted.Merger. The Company is currently evaluating the impact the adoption of this guidance will have on its financial statements.

Compensation-Stock Compensation

In March 2016, the FASB issued ASU 2016-09, “Compensation-Stock Compensation: Improvements to Employee Share Based Payment Accounting,” which includes multiple provisions intended to simplify various aspects of accountingaccounts for share-based payments.  The guidance is effective for reporting periods beginning after December 15, 2016, with early adoption permitted.  The Company adopted this guidance for the three months ended March 31, 2017.  This pronouncement did not havethese warrants as a material impact on the financial statements.
REXAHN PHARMACEUTICALS, INC.
Notes to Condensed Financial Statements
(Unaudited)

3.Marketable Securities
Marketable securities are considered “available-for-sale” in accordance with FASB Accounting Standards Codification (“ASC”) 320, “Debt and Equity Securities,” and thus are reportedliability while outstanding at fair value induring periods when certain provisions preclude equity accounting treatment for these instruments. Additionally, issuance costs associated with the Company’s accompanying balance sheet, with unrealized gainswarrants classified as liabilities are expensed as incurred and losses excluded from earnings and reportedreflected as a separate component of stockholders’ equity.  Amounts reclassified out of accumulated other comprehensive income (loss) into realized gains and losses are accounted for on the basis of specific identification and are included in other income orinterest expense in the statementaccompanying consolidated statements of operations.comprehensive loss. The Company classifies such investments as current on the balance sheet as the investments are readily marketable and available for usechange in current operations.

The following table shows the Company’s marketable securities’ adjusted cost, gross unrealized gains and losses, and fair value by significant investment category as of September 30, 2017 and December 31, 2016:

  September 30, 2017 
  
Cost
Basis
  
Gross
Unrealized
Gains
  
Gross
Unrealized
Losses
  
Fair
Value
 
Commercial Paper $3,230,566  $-  $(1,983) $3,228,583 
Corporate Bonds  11,760,745   142   (12,124)  11,748,763 
Total Marketable Securities $14,991,311  $142  $(14,107) $14,977,346 

  December 31, 2016 
  
Cost
Basis
  
Gross
Unrealized
Gains
  
Gross
Unrealized
Losses
  
Fair
Value
 
Certificates of Deposit $720,000  $197  $-  $720,197 
Commercial Paper  3,987,424   -   (1,684)  3,985,740 
Corporate Bonds  4,035,805   -   (4,635)  4,031,170 
Total Marketable Securities $8,743,229  $197  $(6,319) $8,737,107 

The Company typically invests in highly-rated securities, with the primary objective of minimizing the potential risk of principal loss.  As of September 30, 2017, the Company had three investments of commercial paper with an aggregate fair value of $3,228,583 and unrealized losses of $1,983, and 11 corporate bonds with an aggregate fair value of $11,249,968 and unrealized losses of $12,124 all of which have been unrealized losses for less than 12 months.  The Company does not intend to sell its marketable securities in an unrealized loss position.  Based upon these securities’ fair value relative to the cost, high ratings, and volatility of fair value, the Company considers the declines in market value of its marketable securities to be temporary in nature, does not consider any of its investments other-than-temporarily impaired, and anticipates that it will recover the entire amortized cost basis.

The amortized cost basis and fair value of marketable securities by contractual maturity are:
Maturity Cost Basis  Fair Value 
Less than 1 year $11,963,973  $11,955,906 
1 to 5 years  3,027,338   3,021,440 
Total Marketable Securities $14,991,311  $14,977,346 
REXAHN PHARMACEUTICALS, INC.
Notes to Condensed Financial Statements
(Unaudited)

4.Prepaid Expenses and Other Current Assets
  
September 30,
2017
  
December 31,
2016
 
       
Deposits on contracts $611,550  $179,476 
Prepaid expenses and other current assets  666,054   429,041 
         
  $1,277,604  $608,517 

Deposits on contracts consist of deposits on research and development contracts for services that had not been incurred as of the balance sheet date.  Prepaid expenses and other assets include prepaid general and administrative expenses, such as insurance, rent, investor relations fees and compensatory stock issued for services not yet incurred as of the balance sheet date.

5.Equipment, Net
  
September 30,
2017
  
December 31,
2016
 
       
Furniture and fixtures $78,794  $78,794 
Office and computer equipment  121,817   113,932 
Lab equipment  445,134   431,650 
Leasehold improvements  133,762   133,762 
         
Total equipment  779,507   758,138 
Less: Accumulated depreciation and amortization  (700,451)  (669,488)
         
Net carrying amount $79,056  $88,650 

6.Accounts Payable and Accrued Expenses
  
September 30,
2017
  
December 31,
2016
 
       
Trade payables $462,602  $430,013 
Accrued expenses  142,270   141,190 
Accrued research and development contract costs  1,163,545   499,889 
Payroll liabilities  570,360   811,408 
         
  $2,338,777  $1,882,500 
REXAHN PHARMACEUTICALS, INC.
Notes to Condensed Financial Statements
(Unaudited)

7.Deferred Research and Development Arrangement
Rexgene Biotech Co., Ltd.
In 2003, the Company entered into a collaborative research agreement with Rexgene Biotech Co., Ltd. (“Rexgene”), a shareholder.  Rexgene is engaged in the development of pharmaceutical products in Asia and has agreed to assist the Company with the research, development and clinical trials necessary for registration of the Company’s drug candidate Archexin® in Asia.  This agreement provides Rexgene with exclusive rights to license, sublicense, make, have made, use, sell and import Archexin in Asia.  In accordance with the agreement, Rexgene paid the Company a one-time fee of $1,500,000 in 2003.  The agreement terminates at the later of 20 years or the term of the patent.  The amortization reduces research and development expenses for the periods presented.

The Company is using 20 years as its basis for recognition and accordingly, research and development expenses were reduced by $18,750 for each of the three month periods ended September 30, 2017 and 2016 and $56,250 for each of the nine month periods ended September 30, 2017 and 2016.  The remaining $393,750 and $450,000 to be amortized at September 30, 2017 and December 31, 2016, respectively, is reflected as a deferred research and development arrangement on the balance sheet.  The payment from Rexgene is being used in the cooperative funding of the costs of development of Archexin. Royalties of 3% of net sales of licensed products will become payable by Rexgene to the Company on a quarterly basis once commercial sales of Archexin begin in Asia.  The product is still under development and commercial sales in Asia are not expected to begin until at least 2018.
REXAHN PHARMACEUTICALS, INC.
Notes to Condensed Financial Statements
(Unaudited)
8.Other Liabilities

Deferred Lease Incentive

In accordance with the Company’s office lease agreement, as amended and further discussed in Note 14, the Company has been granted leasehold improvement allowances from the lessor to be used for the construction cost of improvements to the leased property, which included architectural and engineering fees, government agency plan check, permit and other fees, sales and use taxes, testing and inspection costs and telephone and data cabling and wiring in the premises.  The Company accounted for the benefit of the leasehold improvement allowance as a reduction of rental expense over the term of the office lease.
The following table sets forth the cumulative deferred lease incentive:

  
September 30,
2017
  
December 31,
2016
 
       
Deferred lease incentive $154,660  $154,660 
Less accumulated amortization  (132,884)  (123,551)
         
Balance $21,776  $31,109 

Deferred Office Lease Expense

The lease agreement, as amended, provided for an initial annual base rent with annual increases over the lease term.  The Company recognizes rental expense on a straight-line basis over the term of the lease, which resulted in a deferred rent liability of $39,781 and $48,095 as of September 30, 2017 and December 31, 2016, respectively.
9.Net Loss per Common Share
Basic loss per common share is computed by dividing net loss by the weighted average number of shares of common stock outstanding for the period.  Diluted loss per common share is computed by dividing net loss by the weighted average number of shares of common stock outstanding, plus the number of common share equivalents that would be dilutive.  As of September 30, 2017 and December 31, 2016, there were stock options, restricted stock units and warrants to acquire, in the aggregate, 7,166,209 and 7,142,728 shares of the Company’s common stock, respectively, that are potentially dilutive. However, diluted loss per share is the same as basic loss per share for all periods presented because the inclusion of common share equivalents would be anti-dilutive.
REXAHN PHARMACEUTICALS, INC.
Notes to Condensed Financial Statements
(Unaudited)
10.Common Stock

The following transactions occurred during the nine months ended September 30, 2017:

Reverse Stock Split

On May 5, 2017 the Company effected a one-for-ten reverse stock split of the outstanding shares of the Company’s common stock, together with a corresponding proportional reduction in the number of authorized shares of the Company’s capital stock.  Each ten shares of the Company’s common stock, par value $0.0001 per share, issued and outstanding at the effective time of the reverse stock split were reclassified and combined into one share of common stock par value $0.0001 per share. The number of shares of common stock and preferred stock the Company is authorized to issue was reduced to 50 million and 10 million, respectively.  All share and per share amounts of common stock, stock options, stock warrants and restricted stock units have been restated for all periods to give retroactive effect to the reverse stock split.  Accordingly, an amount equal to the par value of the decreased shares resulting from the reverse stock split was reclassified from “Common stock” to “Additional paid-in capital.”

Warrant Exercises

During the nine months ended September 30, 2017, warrant holders exercised warrants to purchase shares of the Company’s common stock for cash of $5,354,093 and the Company issued 1,652,623 shares.

Stock Option Exercises

During the nine months ended September 30, 2017, a stock option holder exercised options to purchase shares of the Company’s common stock for cash of $77,500 and the Company issued 25,000 shares.

Compensatory Shares

During the nine months ended September 30, 2017, the Company issued 15,000 shares to a privately held investor relations firm in exchange for investor relations services.  The aggregate market value of the stock issued was $31,200.
REXAHN PHARMACEUTICALS, INC.
Notes to Condensed Financial Statements
(Unaudited)

Registered Direct Offering

On June 12, 2017 the Company closed a registered direct public offering of 3,030,304 shares of common stock and warrants to purchase up to 1,515,152 shares of common stock.  The common stock and warrants were sold in units, consisting of a share of common stock and a warrant to purchase 0.5 shares of common stock, at a price of $3.30 per unit, with an exercise price for the warrants of $4.00 per share.  The total gross proceeds of the offering were $10,000,003.  The warrants issued will become exercisable beginning six months after the closing date, and will remain exercisable until the five-year anniversary of the initial exercise date, and were recorded as liabilities at fair value.

A summary of the allocation of the proceeds of the offering is shown below:
Gross Proceeds: $10,000,003 
     
Allocated to warrant liabilities  3,673,168 
Allocated to common stock and additional paid-in capital  6,326,835 
     
Total allocated gross proceeds: $10,000,003 

The Company also issued warrants to purchase up to an aggregate 181,818 shares of common stock to the placement agent in the offering.  The closing costs for the offering of $1,193,052 included $434,320 for the placement agent warrants and $758,732 for placement agent and other fees.  Based on the estimated fair value of the stock and warrants in the units, the Company allocated $333,050 to financing expense for the warrants and $860,002 as stock issuance costs.
REXAHN PHARMACEUTICALS, INC.
Notes to Condensed Financial Statements
(Unaudited)

11.Stock-Based Compensation

As of September 30, 2017, the Company had 1,830,443 options to purchase common stock and 47,300 restricted stock units (“RSUs”) outstanding.

At the Company’s Annual Meeting of Shareholders held on June 10, 2013, the Company’s shareholders voted to approve the Rexahn Pharmaceuticals, Inc. 2013 Stock Option Plan (the “2013 Plan”).  Under the 2013 Plan, the Company grants equity awards to key employees, directors and consultants of the Company.  The Company initially reserved 1,700,000 shares of common stock for issuance pursuant to the 2013 Plan, and on April 11, 2017, the Company’s shareholders approved an increase of 1,700,000 shares of common stock reserved for issuance pursuant to the 2013 Plan. As of September 30, 2017, there were 1,483,443 options and 47,300 RSUs outstanding under the 2013 Plan, and 1,868,507 shares were available for issuance.

On August 5, 2003, the Company established a stock option plan (the “2003 Plan”).  Under the 2003 Plan, the Company granted stock options to key employees, directors and consultants of the Company.  With the adoption of the 2013 Plan, no new stock options may be issued under the 2003 Plan, but previously issued options under the 2003 Plan remain outstanding until their expiration.  As of September 30, 2017, there were 335,000 options outstanding under the 2003 Plan.

In March 2016, the Company granted to a third party an option to purchase up to 12,000 shares of the Company’s common stock.  These were the only Company stock options outstanding as of September 30, 2017, that were not issued pursuant to the 2013 Plan or the 2003 Plan.

Accounting for Awards

Stock-based compensation expense is the estimated fair value of options and RSUs granted amortized on a straight-line basis over the requisite vesting service period for the entire portion of the award. Total stock-based compensation recognized by the Company for the three and nine months ended September 30, 2017 and 2016 is as follows:
  
For the Three Months
Ended September 30,
  
For the Nine Months
Ended September 30,
 
  2017  2016  2017  2016 
Statement of operations line item:            
General and administrative $184,914  $232,951  $580,812  $673,064 
Research and development  42,700   136,451   209,194   390,525 
                 
Total $227,614  $369,402  $790,006  $1,063,589 
No income tax benefit has been recognized in the statement of operations for stock-based compensation arrangements as the Company has provided for a 100% valuation allowance on its deferred tax assets.
REXAHN PHARMACEUTICALS, INC.
Notes to Condensed Financial Statements
(Unaudited)

Summary of Stock Option Transactions

There were 483,260 stock options granted at exercise prices ranging from $1.84 to $6.18 with an aggregate fair value of $738,937 during the nine months ended September 30, 2017.  There were  587,637 stock options granted at exercise prices ranging from $2.60 to $3.70 with an aggregate fair value of $1,150,513 during the nine months ended September 30, 2016.

The majority of the option grants to employees vest over a four-year period from the grant date. The vesting period is either (i) 30%, 30% and 40% on the first, second and third anniversaries of the grant date, respectively, or (ii) 25% each on the first four anniversaries of the grant date.  With the exception of the options granted in March 2016, which have a three-year term, options generally expire ten years from the date of grant. For the majority of grants to non-employee consultants of the Company, the vesting period is between one and three years, subject to the fulfillment of certain conditions in the individual stock agreements, or 100% upon the occurrence of certain events specified in the individual stock agreements.

The fair value of options at the date of grant was estimated using the Black-Scholes option pricing model.  The Company took into consideration guidance under ASC 718, “Compensation-Stock Compensation” and Staff Accounting Bulletin No. 107 (“SAB 107”) when reviewing and updating assumptions.  The expected volatility is based upon historical volatility of the Company’s stock.  The expected term is based upon the simplified method as allowed under SAB 107.

The assumptions made in calculating the fair values of options are as follows:
  Nine Months Ended September 30, 
  2017  2016 
Black-Scholes assumptions      
Expected dividend yield  0%  0%
Expected volatility  69-79%  31-75%
Risk free interest rate  1.8-2.0%  0.8 -1.4%
Expected term (in years) 5.5-6 years  2-6 years 
A summary of stock option activity for the nine months ended September 30, 2017 is as follows:

  
Number of
Options
  
Weighted
Average
Exercise
Price
 
Weighted Average
Remaining
Contractual Term
 
Aggregate
 Intrinsic
Value
 
Outstanding, January 1, 2017  1,690,037  $6.20 7.3 years $- 
Granted  483,260  $2.37      
Exercised  (25,000) $3.10      
Expired  (15,000) $16.07      
Cancelled  (302,854) $5.00      
              
Outstanding, September 30, 2017  1,830,443  $5.35 7.4 years $194,644 
Exercisable, September 30, 2017  1,068,630  $6.60 6.3 years $- 
REXAHN PHARMACEUTICALS, INC.
Notes to Condensed Financial Statements
(Unaudited)

The total intrinsic value of options exercised was $97,872 for the nine months ended September 30, 2017.  There were no stock options exercised during the three months ended September 30, 2017 or the three and nine months ended September 30, 2016.  The weighted average fair value of the options granted was $1.53 and $1.96 for the nine months ended September 30, 2017 and 2016, respectively.
A summary of the Company’s unvested options as of September 30, 2017 and changes during the nine months ended September 30, 2017 is presented below:

  2017 
  Number of Options  
Weighted Average Fair
Value at Grant Date
 
Unvested at January 1, 2017  897,123  $3.21 
Granted  483,260  $1.53 
Vested  (458,968) $3.12 
Cancelled  (159,602) $2.27 
         
Unvested at September 30, 2017  761,813  $2.41 
As of September 30, 2017 there was $1,487,756 of total unrecognized compensation cost related to unvested stock options, which is expected to be recognized over a weighted average vesting period of 2.6 years.
Summary of Restricted Stock Unit Transactions
The Company began granting RSUs to employees in 2017.  There were 62,300 RSUs granted with an aggregate fair value of $114,632 during the nine months ended September 30, 2017.  The fair value of an RSU award is the closing price of the Company’s common stock on the date of grant.
A summary of RSU activity for the nine months ended September 30, 2017 is as follows:

  Number of RSUs  
Weighted
Average Grant
Date Fair Value
 
Outstanding, January 1, 2017  -  $- 
Granted  62,300  $1.84 
Vested and Released  -  $- 
Cancelled  (15,000) $1.84 
         
Outstanding, September 30, 2017  47,300  $1.84 
As of September 30, 2017, there was $72,824 of total unrecognized compensation cost related to unvested RSUs which is expected to be recognized over a weighted average vesting period of 3.4 years.
REXAHN PHARMACEUTICALS, INC.
Notes to Condensed Financial Statements
(Unaudited)

12.Warrants
As of September 30, 2017, warrants to purchase up to 5,288,466 shares were outstanding, having exercise prices ranging from $3.00 to $12.80 and expiration dates ranging from December 4, 2017 to December 12, 2022.

  2017  2016 
  
Number of
warrants
  
Weighted
average exercise
price
  
Number of
warrants
  
Weighted average
exercise price
 
Balance, January 1  5,452,691  $4.92   2,649,199  $7.97 
Issued during the period  1,696,970  $4.01   3,194,000  $3.47 
Exercised during the period  (1,861,195) $3.51   -  $- 
Expired during the period  -  $-   (390,508) $13.72 
                 
Balance, September 30  5,288,466  $5.13   5,452,691  $4.92 
At September 30, 2017 the weighted average remaining contractual life of the outstanding warrants was 3.8 years.

The warrants issued to investors in the December 2012, November 2015, March 2016 and September 2016 offerings contain a provision for net cash settlement in the event of a fundamental transaction (contractually defined to include a merger, sale of substantially all assets, tender offer or share exchange).  Pursuant to the November 2015, March 2016, and September 2016 warrants, if fundamental transaction occurs, then the warrant holder has the option to receive cash, equal to the fair value of the remaining unexercised portion of the warrant.  The option is available to holders of the December 2012 warrants only if the consideration issued in the fundamental transaction consists of cash or stock in a non-public company.  Due to these contingent redemption provisions, the warrants require liability classification in accordance with ASC 480, “Distinguishing Liabilities from Equity,” and are recorded at fair value.   The June 2017 warrants contain a provision that allows the holder to opt for cash settlement in a fundamental transaction that was approved by, or required to be approved by, the board of directors of the Company. All of the Company’s outstanding warrants provide the holder the option as to the type of consideration received if the holders of common stock receive an option as to their consideration. In addition, all of the Company’s outstanding warrants contain a cashless exercise provision that is exercisable only in the event that a registration statement is not effective. That provision may not be operative if an effective registration statement is not available because an exemption under the U.S. securities laws may not be available to issue unregistered shares.  As a result, net cash settlement may be required, and the warrants require liability classification.

ASC 820, “Fair Value Measurements and Disclosures,” provides requirements for disclosure of liabilities that are measured at fair value on a recurring basis in periods subsequent to the initial recognition.  Fair values for warrants were determined using the Binomial Lattice (“Lattice”) valuation technique. The Lattice model provides for dynamic assumptions regarding volatility and risk-free interest rates within the total period to maturity. Accordingly, within the contractual term, the Company provided multiple date intervals over which multiple volatilities and risk free interest rates were used. These intervals allow the Lattice model to project outcomes along specific paths that consider volatilities and risk free rates that would be more likely in an early exercise scenario.
REXAHN PHARMACEUTICALS, INC.
Notes to Condensed Financial Statements
(Unaudited)

Significant assumptions are determined as follows:
Trading market values—Published trading market values;
Exercise price—Stated exercise price;
Term—Remaining contractual term of the warrant;
Volatility—Historical trading volatility for periods consistent with the remaining terms; and
Risk-free rate—Yields on zero coupon government securities with remaining terms consistent with the remaining terms of the warrants.

Due to the fundamental transaction provision, which could provide for early redemption of the warrants, the model also considered the probability the Company would enter into a fundamental transaction during the remaining term of the warrant. Because the Company is not yet achieving positive cash flow, management believes the probability of a fundamental transaction occurring over the term of the warrant is unlikely and therefore estimates the probability of entering into a fundamental transaction to be 5%.  For valuation purposes, the Company also assumed that if such a transaction did occur, it was more likely to occur towards the end of the term of the warrants.

The significant unobservable inputs used in the fair value measurement of the warrants include management’s estimate of the probability that a fundamental transaction may occur in the future.  Significant increases (decreases) in the probability of occurrence would result in a significantly higher (lower) fair value measurement.
The following table summarizes the fair value of the warrants as of the respective balance sheet dates:

  Fair Value as of: 
Warrant Issuance: September 30, 2017  December 31, 2016 
December 2012 Investor Warrants $10  $49 
July 2013 Investor Warrants  57,422   2,060 
October 2013 Investor Warrants  106,316   3,708 
January 2014 Investor Warrants  125,862   714 
November 2015 Investor Warrants  1,564,850   260,500 
November 2015 Placement Agent Warrants  3,882   13,542 
March 2016 Investor Warrants  862,700   358,945 
March 2016 Placement Agent Warrants  -   21,320 
September 2016 Investor Warrants  1,289,457   854,640 
September 2016 Placement Agent Warrants  -   57,888 
June 2017 Investor Warrants  2,395,683   - 
June 2017 Placement Agent Warrants  269,909   - 
Total: $6,676,091  $1,573,366 
REXAHN PHARMACEUTICALS, INC.
Notes to Condensed Financial Statements
(Unaudited)

The following table summarizes the number of shares indexed to the warrants as of the respective balance sheet dates:

  Number of Shares indexed as of: 
Warrant Issuance September 30, 2017  December 31, 2016 
December 2012 Investor Warrants  17,430   17,430 
July 2013 Investor Warrants  200,000   200,000 
October 2013 Investor Warrants  231,732   231,732 
January 2014 Investor Warrants  476,193   476,193 
November 2015 Investor Warrants  1,250,001   1,250,001 
November 2015 Placement Agent Warrants  3,334   83,335 
March 2016 Investor Warrants  607,806   1,171,875 
March 2016 Placement Agent Warrants  -   78,125 
September 2016 Investor Warrants  805,000   1,800,000 
September 2016 Placement Agent Warrants  -   144,000 
June 2017 Investor Warrants  1,515,152   - 
June 2017 Placement Agent Warrants  181,818   - 
Total:  5,288,466   5,452,691 
The assumptions used in calculating the fair values of the warrants are as follows:

  September 30, 2017  December 31, 2016 
Trading market prices $2.42  $1.40 
Estimated future volatility  104%  104%
Dividend  -   - 
Estimated future risk-free rate  1.06-2.25%  1.06-2.44%
Equivalent volatility  56-109%  51-60%
Equivalent risk-free rate  0.72-1.52%  0.59-1.25%
REXAHN PHARMACEUTICALS, INC.
Notes to Condensed Financial Statements
(Unaudited)

Changes in the fair value of the warrant liabilities carried atwhile outstanding was recognized as a component of the fair value reported as “unrealized gain (loss) on fair value of warrants”change in warrant liabilities line item in the statementcondensed consolidated statements of operations:comprehensive loss.
  
For the Three Months Ended
September 30,
  
For the Nine Months Ended
September 30,
 
  2017  2016  2017  2016 
Expired Warrants $-  $-  $-  $2,590 
December 2012 Investor Warrants  7,306   2,212   39   9,490 
July 2013 Investor Warrants  125,686   22,040   (55,362)  115,940 
October 2013 Investor Warrants  135,683   30,264   (102,608)  159,871 
January 2014 Investor Warrants  177,900   12,190   (125,148)  129,905 
November 2015 Investor Warrants  797,688   409,125   (1,304,350)  1,613,750 
November 2015 Placement Agent Warrants  1,691   24,683   (366,694)  104,842 
March 2016 Investor Warrants  356,472   425,625   (2,873,309)  1,677,891 
March 2016 Placement Agent Warrants  -   26,283   (351,899)  112,188 
September 2016 Investor Warrants  506,353   12,780   (4,807,246)  12,780 
September 2016 Placement Agent Warrants  -   2,435   (503,150)  2,435 
June 2017 Investor Warrants  894,076   -   1,277,485   - 
June 2017 Placement Agent Warrants  117,645   -   164,411   - 
Total: $3,120,500  $967,637  $(9,047,831) $3,941,682 

19
8

REXAHN PHARMACEUTICALS, INC.
Notes to Condensed Consolidated Financial Statements
(Unaudited)

13.Income Taxes
Fair Value Measurements
 
No provision for federal and state income taxes was required for the three and nine months ended September 30, 2017 and 2016 due to the Company’s operating losses and increased deferred tax asset valuation allowance.  At September 30, 2017 and December 31, 2016, the Company had unused net operating loss carry-forwards of approximately $123,515,000 and $111,605,000 respectively, which expire at various dates through 2037.  Some of this amount may be subject to annual limitations under certain provisions of the Internal Revenue Code related to “changes in ownership.”
As of September 30, 2017 and December 31, 2016, the deferred tax assets related to the aforementioned carry-forwards have been fully offset by valuation allowances, because significant utilization of such amounts is not presently expected in the foreseeable future.
Deferred tax assets and valuation allowances consist of:

  
September 30,
2017
  
December 31,
2016
 
       
Net Operating Loss Carryforwards $48,171,000  $43,526,000 
Stock Compensation Expense  1,947,000   1,968,000 
Book tax differences on assets and liabilities  425,000   547,000 
Valuation Allowance  (50,543,000)  (46,041,000)
         
Net Deferred Tax Assets $-  $- 

The Company files income tax returns in the U.S. federal and Maryland state jurisdictions.  Tax years for fiscal 2014 through 2016 are open and potentially subject to examination by the federal and Maryland state taxing authorities.
REXAHN PHARMACEUTICALS, INC.
Notes to Condensed Financial Statements
(Unaudited)
14.Commitments and Contingencies
a)The Company has contracted with various vendors for services, with termsfollows accounting guidance that emphasizes that require payments over the terms of the agreements, usually ranging from two to 36 months. The costs to be incurred are estimated and are subject to revision. As of September 30, 2017, the total estimated cost to complete these agreements was approximately $10,750,000.  All of these agreements may be terminated by either party upon appropriate notice as stipulated in the respective agreements.
b)On June 22, 2009, the Company entered into a License Agreement with Korea Research Institute of Chemical Technology (“KRICT”) to acquire the rights to all intellectual property related to quinoxaline-piperazine derivatives that were synthesized under a Joint Research Agreement.  The initial license fee was $100,000, all of which was paid as of December 31, 2009.  The agreement with KRICT calls for a one-time milestone payment of $1,000,000 within 30 days after the first achievement of marketing approval of the first commercial product arising out of or in connection with the use of KRICT’s intellectual property.  As of September 30, 2017, the milestone has not occurred.
c)Office Space Lease
On June 5, 2009, the Company entered into a commercial lease agreement for 5,466 square feet of office space in Rockville, Maryland.  The lease was amended on June 7, 2013 to extend the term until June 30, 2019.
On July 26, 2014 the lease was amended to add 1,727 square feet of office space for a term beginning on September 1, 2014 and ending on August 31, 2015, which was subsequently renewed through June 30, 2019. Under the lease agreement, the Company pays its allocable portion of real estate taxes and common area operating charges.
Rent paid under the Company’s lease during the three months ended September 30, 2017 and 2016 was $52,172 and $51,823, respectively, and rent paid during the nine months ended September 30, 2017 and 2016 was $153,968 and 154,426, respectively.
Laboratory Lease
On April 20, 2015, the Company signed a five-year lease agreement for 2,552 square feet of laboratory space commencing on July 1, 2015 and ending on June 30, 2020.  Under the lease agreement, the Company pays its allocable portion of real estate taxes and common area operating charges. Rent paid under this lease during the three months ended September 30, 2017 and 2016 was $16,244 and $15,771, respectively, and rent paid during the nine months ended September 30, 2017 and 2016 was $47,787 and $46,395, respectively.
REXAHN PHARMACEUTICALS, INC.
Notes to Condensed Financial Statements
(Unaudited)

Future rental payments over the next five years for all leases are as follows:
For the remaining three months ending December 31:2017 $68,943 
For the year ending December 31:2018  279,274 
 2019   176,080 
 2020  34,468 
      
 Total $558,765 
d)
The Company has established a 401(k) plan for its employees.  The Company has elected to match 100% of the first 3% of an employee’s compensation plus 50% of an additional 2% of the employee’s deferral. Expense related to this matching contribution aggregated to $31,453 and $29,114 for the three months ended September 30, 2017 and 2016, respectively, and $102,536 and $92,203 for the nine months ended September 30, 2017 and 2016, respectively.
e)In July 2013, the Company entered into an exclusive license agreement with the University of Maryland, Baltimore for a novel drug delivery platform, Nano-Polymer Drug Conjugate Systems.  RX-21101 is the Company’s first drug candidate utilizing this platform.  The agreement requires the Company to make payments to the University of Maryland if RX-21101 or any products from the licensed delivery platform achieve development milestones.  As of September 30, 2017, no development milestones have occurred.
f)In October 2013, the Company signed an exclusive license agreement with the Ohio State Innovation Foundation, for a novel oligonucleotide drug delivery platform, Lipid-Coated Albumin Nanoparticle.  The agreement requires the Company to make payments to the Ohio State Innovation Foundation if any products from the licensed delivery platform achieve development milestones.  As of September 30, 2017, no development milestones have occurred.
REXAHN PHARMACEUTICALS, INC.
Notes to Condensed Financial Statements
(Unaudited)

15.Fair Value Measurements
ASC 820 defines fair value is a market-based measurement, not an entity-specific measurement. Fair value is defined as the“the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date, not adjusted for transaction costs.  ASC 820 also establishesdate.” Fair value measurements are defined on a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels giving the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3).three-level hierarchy:

The three levels are described below:


Level 1 Inputs
inputs: Unadjusted quoted prices in active markets for identical assets or liabilities that are accessible by the Company;in active markets;


Level 2 Inputsinputs: Quoted prices for similar assets and liabilities in active markets, quoted prices in markets that are not active, or financial instruments forinputs which all significant inputs are observable, eitherwhether directly or indirectly;indirectly, for substantially the full term of the asset or liability; and


Level 3 Inputsinputs: Unobservable inputs that reflect the Company’s own assumptions about the assumptions market participants would use in pricing the asset or liability in which there is little, if any, market activity for the asset or liability including significant assumptions ofat the Company and other market participants.measurement date.

As of September 30, 2022 and December 31, 2021, the fair values of cash and cash equivalents, prepaid and other assets, accounts payable, accrued expenses and short-term loan, while outstanding, approximated their carrying values because of the short-term nature of these assets or liabilities. The fair value of the short-term investments, while outstanding, were based on observable Level 1 inputs in the form of quoted market prices from a major stock exchange. The fair value of the warrant liabilities, while outstanding, were based on cash flow models discounted at current implied market rates evidenced in recent arms-length transactions representing expected returns by market participants for similar instruments and were based on Level 3 inputs. There were no transfers between fair value hierarchy levels during the three and nine months ended September 30, 2022 and 2021.
 
The fair value of financial instruments measured on a recurring basis is as follows (in thousands):
  As of September 30, 2022 
Description Total  Level 1  Level 2  Level 3 
Assets:            
Short-term investments
 
$
101
  
$
101
  
$
  
$
 
Total assets at fair value
 
$
101
  
$
101
  
$
  
$
 

  As of December 31, 2021 
Description Total  Level 1  Level 2  Level 3 
Assets:            
Short-term investments
 
$
219
  
$
219
  
$
  
$
 
Total assets at fair value
 
$
219
  
$
219
  
$
  
$
 

The following tables present assets and liabilities that aretable provides a roll-forward of short-term investments measured at fair value on a recurring basis and are categorized using the fair value hierarchy.  There have been no changes in the methodologies used at September 30, 2017 and December 31, 2016.
de
Fair Value Measurements at September 30, 2017 
  Total  Level 1  Level 2  Level 3 
Assets:            
Commercial Paper  3,228,583   -   3,228,583   - 
Corporate Bonds  11,748,763   -   11,748,763   - 
Total Assets: $14,977,346  $-  $14,977,346  $- 
                 
Liabilities:                
Warrant Liabilities $6,676,091  $-  $-  $6,676,091 
Fair Value Measurements at December 31, 2016 
  Total  Level 1  Level 2  Level 3 
Assets:            
Certificates of Deposit $720,197  $-  $720,197  $- 
Commercial Paper  3,985,740   -   3,985,740   - 
Corporate Bonds  4,031,170   -   4,031,170   - 
Total Assets: $8,737,107  $-  $8,737,107  $- 
                 
Liabilities:                
Warrant Liabilities $1,573,366  $-  $-  $1,573,366 
REXAHN PHARMACEUTICALS, INC.
Notes to Condensed Financial Statements
(Unaudited)

The fair value of the Company’s Level 2 marketable securities is determined by using quoted prices from independent pricing services that use market data for comparable securities in active or inactive markets.  A variety of dataobservable level 1 inputs including benchmark yields, interest rates, known historical trades and broker dealer quotes are used with pricing models to determine the quoted prices.

The fair value methodology for the warrant liabilities is disclosed in Note 12.

The carrying amounts reported in the financial statements for cash and cash equivalents (Level 1), approximate fair value because of the short term maturity of these financial instruments.

The following table sets forth a reconciliation of changes for the nine months ended September 30, 20172022 and 2021 (in thousands):

  2022
  2021
 
Short-term investments      
Balance as of beginning of period $219  $ 
Receipt of investments related to license agreement     342 
Unrealized (loss) gain
  (118)  41 
Balance as of end of period $101  $383 

9

Notes to Condensed Consolidated Financial Statements
The following table provides a roll-forward of the warrant liabilities measured at fair value on a recurring basis using unobservable level 3 inputs for the nine months ended September 30, 2022 and 2021 (in thousands):
  2022
  2021
 
Warrant liabilities      
Balance as of beginning of period 
$
  
$
27,964
 
Change in fair value of warrant liabilities  
   
33,829
 
Reclassification of Series A warrants from liability to equity  
   
(61,793
)
Balance as of end of period 
$
  
$
 
Recent Accounting Pronouncements

In June 2016, the FASB issued Accounting Standards Update (“ASU”) 2016-13, “Financial Instruments – Credit Losses”. The ASU sets forth a “current expected credit loss” (“CECL”) model which requires the Company to measure all expected credit losses for financial instruments held at the reporting date based on historical experience, current conditions, and reasonable supportable forecasts. This replaces the existing incurred loss model and is applicable to the measurement of credit losses on financial assets measured at amortized cost and applies to some off-balance sheet credit exposures. The Company does not expect that the adoption of this ASU on January 1, 2023 will have a significant impact on its condensed consolidated financial statements.

In August 2020, FASB issued ASU 2020-06, Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging—Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity, which, among other things, provides guidance on how to account for contracts on an entity’s own equity. This ​ASU eliminates the beneficial conversion and cash conversion accounting models for convertible instruments. It also amends the accounting for certain contracts in an entity’s own equity that are currently accounted for as derivatives because of specific settlement provisions. In addition, this ASU modifies how particular convertible instruments and certain contracts that may be settled in cash or shares impact the diluted EPS computation. The amendments in this ASU are effective for public business entities that meet the definition of a Securities and Exchange Commission (“SEC”) filer, excluding entities eligible to be smaller reporting companies as defined by the SEC, for fiscal years beginning after December 15, 2021, including interim periods within those fiscal years. For all other entities, the amendments are effective for fiscal years beginning after December 15, 2023, including interim periods within those fiscal years. The Company is currently evaluating the impact of ASU 2020-06 on its condensed consolidated financial statements.

In November 2021, the FASB issued ASU 2021-10, Government Assistance (Topic 832) - Disclosures by Business Entities about Government Assistance, to increase the transparency of government assistance including the disclosure of the types of assistance, an entity’s accounting for the assistance, and the effect of the assistance on an entity’s financial statements. The amendments in this ASU are effective for all entities within their scope for financial statements issued for annual periods beginning after December 15, 2021. The Company adopted this guidance on January 1, 2022 and it did not have a material impact to our financial statements.
2.Merger and Contingent Value Rights Agreement
On November 5, 2020, the Company completed its merger transaction (the “Merger”) with Rexahn. In connection with the Merger, the Company, Shareholder Representatives Services LLC, as representative of the Rexahn stockholders prior to the Merger, and Olde Monmouth Stock Transfer Co., Inc., as the rights agent, entered into a Contingent Value Rights Agreement (the “CVR Agreement”).
Pursuant to the terms of the Merger and the CVR Agreement, Rexahn stockholders of record as of immediately prior to the effective time of the Merger received one contingent value right (“CVR”) for each share of Rexahn common stock held.
Each CVR entitles such holders to receive, for each calendar quarter (each, a “CVR Payment Period”) during the 15-year period after the Closing (the “CVR Term”), an amount equal to the following:

90% of all payments received by Rexahn or its affiliates during such CVR Payment Period from or on behalf of BioSense Global LLC (“BioSense”) pursuant to that certain License and Assignment Agreement, dated as of February 25, 2019, by and between BioSense and Rexahn, as amended by Amendment No. 1, dated August 24, 2019, and as further amended by Amendment No. 2, dated March 10, 2020, minus certain permitted deductions;

90% of all payments received by Rexahn or its affiliates during such CVR Payment Period from or on behalf of Zhejiang HaiChang Biotechnology Co., Ltd. (“HaiChang”) pursuant to that certain Exclusive License Agreement, dated as of February 8, 2020, by and between HaiChang and Rexahn, minus certain permitted deductions; and

75% of the sum of (i) all cash consideration paid by a third party to Rexahn or its affiliates during the applicable CVR Payment Period in connection with the grant, sale or transfer of rights to Rexahn’s pre-closing intellectual property (other than a grant, sale or transfer of rights involving a sale or disposition of the post-Merger combined company) that is entered into during the 10-year period after the Closing (“Parent IP Deal”), plus (ii) with respect to any non-cash consideration received by Rexahn or its affiliates from a third party during the applicable CVR Payment Period in connection with any Parent IP Deal, all amounts received by Rexahn and its affiliates for such non-cash consideration at the time such non-cash consideration is monetized by Rexahn or its affiliates, minus (iii) certain permitted deductions.
10

Notes to Condensed Consolidated Financial Statements
The CVRs are not transferable, except in certain limited circumstances, will not be certificated or evidenced by any instrument, will not accrue interest and will not be registered with the SEC or listed for trading on any exchange. The CVR Agreement will continue in effect until the later of the end of the CVR Term and the payment of all amounts payable thereunder. As of September 30, 2022, no milestones had been accrued as there were no additional potential milestones yet considered probable beyond those previously reported in the second and third quarters of calendar year 2021.

Former Rexahn Warrants
Following the closing of the Merger, 231,433 outstanding, unexercised Rexahn warrants to purchase common stock remained outstanding, the majority of which were subsequently repurchased according to the terms of the original warrant agreements.  As of September 30, 2022, 63,734 of the Rexahn warrants remained outstanding with exercise prices ranging from $38.40 to $146.88 per share with an average remaining contractual life of 1.2 years.

3.Pre-Merger Financing



Securities Purchase Agreement



On June 17, 2020, Ocuphire, Rexahn and certain investors entered into a Securities Purchase Agreement, which was amended and restated in its entirety on June 29, 2020 (as amended and restated, the “Securities Purchase Agreement”).  Pursuant to the Securities Purchase Agreement, the investors invested a total of $21.15 million in cash, including $300,000 invested by five directors of Ocuphire Pharma, Inc., prior to the Merger and one director of Rexahn upon closing of the Merger (the “Pre-Merger Financing”).  The Pre-Merger Financing also included the issuance of Series A Warrants and Series B Warrants discussed further below.



Waiver Agreements



Effective February 3, 2021, each investor that invested in the Pre-Merger Financing entered into a Waiver Agreement with the Company (collectively, the “Waiver Agreements”). Pursuant to the Waiver Agreements, the investors and the Company agreed to waive certain rights, finalize the exercise price and number of Series A Warrants and Series B Warrants, eliminate certain financing restrictions, extend the term of certain leak-out agreements, and, in the case of certain investors, grant certain registration rights for the shares underlying the warrants.


The Waiver Agreements provide for the elimination of the full ratchet anti-dilution provisions contained in the Series A Warrants (as certain of the anti-dilution provisions had previously caused liability accounting treatment for the Series A Warrants). Upon the effective date of the Waiver Agreements, the Series A Warrants were reclassified to equity.

Pursuant to the Waiver Agreements, the number of shares underlying all of the Series B Warrants was fixed in the aggregate with respect to all investors, eliminating any future resets.


Series A Warrants



The Series A Warrants were issued on November 19, 2020 at an initial exercise price of $4.4795 per share, were immediately exercisable upon issuance and have a term of five years from the date of issuance. The Series A Warrants are exercisable for 5,665,838 shares of common stock in the aggregate (without giving effect to any limitation on exercise contained therein) and were outstanding as of September 30, 2022. Prior to the execution of the Waiver Agreements, the Series A Warrants were accounted for and classified as liabilities on the accompanying condensed balance sheets given certain price reset provisions not used for a fair valuation under a fixed for fixed settlement scenario as required for equity balance sheet classification. Upon the February 3, 2021 effective date of the Waiver Agreements, the Series A Warrants were reclassified to equity. A final fair valuation of the Series A Warrants was performed utilizing a Black Scholes model to estimate the aggregate fair value of the liabilities classifiedSeries A Warrants prior to being re-classified as Levelequity. Input assumptions used were as follows: risk-free interest rate 0.4%; expected volatility of 86.6%; expected life of 4.8 years; and expected dividend yield zero percent. The underlying stock price used was the market price as quoted on Nasdaq as of  February 3, in2021, the effective date of the Waiver Agreement.  The fair value change of the Series A Warrants was $33.8 million and was recorded to the fair value hierarchy:
  Warrant Liabilities 
Balance at January 1, 2017 $1,573,366 
Additions  4,107,488 
Unrealized losses, net  9,047,831 
Transfers out of level 3  (8,052,594)
Balance at September 30, 2017 $6,676,091 
  Warrant Liabilities 
Balance at January 1, 2016 $2,739,163 
Additions  4,364,110 
Unrealized gains, net  (3,941,682)
Transfers out of level 3  - 
Balance at September 30, 2016 $3,161,591 

Additions consistchange in warrant liabilities line item on the accompanying condensed consolidated statements of comprehensive loss for the nine months ended September 30, 2021. As a result of the fair valuereclassification to equity, the Series A Warrants are no longer subject to remeasurement.



Series B Warrants



The Series B Warrants have an exercise price of warrant liabilities$0.0001, were exercisable upon issuance.  Transfers outissuance and will expire on the day following the later to occur of Level 3 for warrant liabilities consist of warrant exercises, where(i) the liability is convertedReservation Date (as defined therein), and (ii) the date on which the investor’s Series B Warrants have been exercised in full (without giving effect to additional paid-in capital upon exercise.any limitation on exercise contained therein) and no shares remain issuable thereunder. The Company’s policy is to recognize transfers in and transfers outSeries B Warrants outstanding as of September 30, 2022 were exercisable for 77,678 shares of common stock. The Series B Warrants were accounted for and classified as equity on the actual date of the event or change in circumstance that caused the transfer.accompanying condensed balance sheets.
24

11

REXAHN PHARMACEUTICALS, INC.
Notes to Condensed Consolidated Financial Statements
4.
Commitments and Contingencies
(Unaudited)
16.Subsequent Events
 
Apexian Sublicense Agreement
On October 17, 2017January 21, 2020, the Company closedentered into a sublicense agreement with Apexian Pharmaceuticals, Inc., pursuant to which it obtained exclusive worldwide patent and other intellectual property rights. In exchange for the patent and other intellectual rights, the Company agreed to certain milestone payments and royalty payments on future sales (See Note 9 — Apexian Sublicense Agreement). As of September 30, 2022, there was sufficient uncertainty with regard to any future cash milestone payments under the sublicense agreement, and as such, no liabilities were recorded related to the sublicense agreement.

Facility Leases
In May 2019, the Company entered into a short-term non-cancellable facility lease (the “HQ Lease”) for its operations and headquarters for a seven-month term beginning in June 2019. The HQ Lease, as amended, has extended the term to December 31, 2022. Additionally, Ocuphire leased office space in Rockville, Maryland through June 30, 2021 previously occupied by Rexahn (the “Rexahn Lease”). The HQ Lease and the Rexahn Lease qualified for the short-term lease exception under ASC 842, Leases. The monthly base rent, as amended, for the HQ Lease is approximately $3,000. The monthly base rent for the Rexahn Lease was $13,000. The rent expense associated with the HQ Lease and Rexahn Lease amounted to $9,000 during each three month period ended September 30, 2022 and 2021. The rent expense associated with the HQ Lease and Rexahn Lease amounted to $30,000 and $107,000 during the nine months ended September 30, 2022 and 2021, respectively. The total remaining expected rental payments under the HQ Lease amount to $45,000 through its new December 31, 2023 expiration date as amended in October 2022. (See Note 14 — Subsequent Events).

Other

In the ordinary course of business, from time to time, the Company may be subject to a broad range of claims and legal proceedings that relate to contractual allegations, patent infringement and other claims. In addition, the Company from time to time may be potentially committed to reimburse third parties for costs incurred associated with business development related transactions upon the achievement of certain milestones. The Company establishes accruals when applicable for matters and commitments which it believes losses are probable and can be reasonably estimated. To date, no loss contingency for such matters and potential commitments have been recorded. Although it is not possible to predict with certainty the outcome of these matters or potential commitments, the Company is of the opinion that the ultimate resolution of these matters and potential commitments will not have a material adverse effect on its results of operations or financial position.
5.Supplemental Balance Sheet Information
Prepaid and Other Assets
Prepaid and other assets consist of the following (in thousands):
  
September 30,
2022
  
December 31,
2021
 
Prepaids 
$
544
  
$
1,243
 
Other  
61
   
71
 
Total prepaids and other assets 
$
605
  
$
1,314
 

Property and Equipment, net
Property and equipment held for use by category are presented in the following table (in thousands):

  
September 30,
2022
  
December 31,
2021
 
Equipment 
$
20
  
$
20
 
Furniture  
5
   
5
 
Total property and equipment 

25
   
25
 
Less accumulated depreciation  
(18
)
  
(15
)
Property and equipment, net 
$
7
  
$
10
 

Depreciation expense was $1,000 during each of the three month periods ended September 30, 2022 and 2021 and $3,000 during each of the nine month periods ended September 30, 2022 and 2021.

Accrued Expenses

Accrued expenses consist of the following (in thousands):
  September 30,  December 31, 
  2022
  2021
 
R&D services and supplies 
$
583
  
$
1,081
 
Payroll  
380
   
488
 
Professional services  
186
   
84
 
Other  
74
   
80
 
Total 
$
1,223
  
$
1,733
 

12

Notes to Condensed Consolidated Financial Statements

Short-Term Loan



The Company entered into an unsecured short-term loan (the “Loan”) agreement in the amount of $0.6 million in November 2021 related to financing an insurance policy.  The Loan was payable in six monthly installments of $108,000 beginning in December 2021.  The Loan had an annual interest rate of 5.5% per annum.  Interest expense in the amount of $9,000 was recognized in connection with the Loan during the nine months ended September 30, 2022. The final payment on the Loan was made in May 2022.

6.Related Party Transactions
Pre-Merger Financing and Waiver Agreements
Five directors of Ocuphire Pharma, Inc., prior to the Merger, and one director of Rexahn participated in the Pre-Merger Financing, investing an aggregate of $300,000.  Following the closing of the Merger, these directors received 17,729 converted initial shares of common stock, 53,189 converted shares of additional common stock, 80,366 Series A Warrants and 9,444 Series B Warrants. In connection with the Pre-Merger Financing, six directors of the Company signed Waiver Agreements, waiving certain reset provisions and financing restrictions.  These directors did not receive any of the additional Series B Warrants that were issued in connection with the Waiver Agreements. See Note 3 – Pre-Merger Financing.

On April 8, 2022, Ocuphire entered into a consulting agreement with a director of the Company. The consulting agreement provides for $10,000 a month in cash payments, effective as of April 1, 2022. Additionally, on April 8, 2022, in connection with the consulting arrangement, the director received a stock option grant for 50,000 options, 25% of which will vest on March 31, 2023, with the remainder vesting in equal monthly installments over 36 months. The consulting agreement was amended on September 19, 2022 to provide for vesting acceleration for stock-based awards in the event of a change in control. The Company incurred related consulting expenses of $30,000  and $60,000 during the three and nine months ended September 30, 2022, respectively. There were no related consulting expenses incurred during the three and nine months ended September 30, 2021. As of September 30, 2022, $10,000 of the related consulting expenses were unpaid.
7.
Stockholders’ Equity
At-The-Market Program

On February 4, 2021, Ocuphire filed a Form S-3 shelf registration under the Securities Act of 1933 which was declared effective by the SEC on February 12, 2021 (the “2021 Shelf”) under which the Company may offer and sell, from time to time in its sole discretion, securities having an aggregate offering price of up to $125 million. In connection with the 2021 Shelf, on March 11, 2021, Ocuphire entered into a sales agreement with JonesTrading Institutional Services LLC (“JonesTrading”) under which the Company may offer and sell, from time to time at its sole discretion, to or through JonesTrading, acting as agent and/or principal, shares of its common stock having an aggregate offering price of up to $40 million (the “2021 ATM”). During the three and nine months ended September 30, 2022, 634,509 and 1,848,980 shares of common stock were sold under the 2021 ATM for aggregate gross proceeds in the amount of $1.4 million and $4.4 million, respectively, before deducting issuance expenses, including the placement agent’s fees, legal and accounting expenses, in the amount of $42,000 and $130,000, respectively.  During the three and nine months ended September 30, 2021, 332,600 and 1,233,543 shares were sold under the 2021 ATM for gross proceeds in the amount of approximately $1.7 million and $5.8 million, before deducting issuance expenses in the amount of approximately $0.1 and $0.3 million, respectively.

Registered Direct Offering

On June 4, 2021, the Company entered into a placement agency agreementfor a registered direct public offering (“RDO”) with A.G.P./Alliance Global Partners (“AGP”). Pursuant to the terms of 3,265,309the placement agency agreement, AGP on June 8, 2021 sold an aggregate of 3,076,923 shares of the Company’s common stock and warrants to purchase up to 1,632,654 shares of common stock.  The common stock and warrants were sold in units, consisting of a share of common stock and a warrant to purchase 0.5 shares of common stock, at a price of $2.45 per unit, with an exercise price for the warrants of $2.85 per share.  The total gross proceeds of the offering were $8,000,007.  The warrants issued will become exercisable beginning six months after the closing date, and will remain exercisable until the five-year anniversary of the initial exercise date.  The Company also issued warrants to purchase up to 195,9191,538,461 shares of the Company’s common stock (the “RDO Warrants”) at an offering price of $4.875 per one share and 0.50 RDO Warrants, for gross proceeds of approximately $15,000,000, before AGP’s fees and related offering expenses in the amount of approximately $1.1 million.

The RDO Warrants have an exercise price of $3.06$6.09 per share, are exercisable from the initial issuance date of June 8, 2021, and will expire five years following the initial issuance date. As of September 30, 2022, 1,538,461 RDO Warrants were outstanding.

8.Stock-based Compensation
Stock-based compensation expense was included in general and administrative and research and development costs as follows in the accompanying condensed consolidated statements of comprehensive loss for the three and nine month periods indicated below (in thousands):
  
Three Months
Ended
September 30,
  
Nine Months
Ended
September 30,
 
  2022
  2021
  2022
  2021
 
General and administrative $299
  $322  $870  $804 
Research and development  194   156   513   631 
Total stock-based compensation $493  $478  $1,383  $1,435 

13

Notes to designeesCondensed Consolidated Financial Statements
Ocuphire Stock Options
Inducement Plan
On February 22, 2021, the Company adopted the Ocuphire Pharma, Inc. Inducement Plan (the “Inducement Plan”), pursuant to which the Company reserved 325,258 shares of its common stock to be used exclusively for grants of awards to individuals who were not previously employees or directors of the placement agentCompany, as an inducement material to the individual’s entry into employment with the Company within the meaning of Rule 5635(c)(4) of the Nasdaq Listing Rules.

2020 Equity Incentive Plan
The stockholders of the Company approved the 2020 Equity Incentive Plan (the “2020 Plan”) for stock-based awards. The 2020 Plan became effective on November 5, 2020.  Under the 2020 Plan, (i) 1,000,000 new shares of common stock were reserved for issuance and (ii) up to 70,325 additional shares of common stock may be issued, consisting of (A) shares that remain available for the issuance of awards under prior equity plans and (B) shares of common stock subject to outstanding stock options or other awards covered by prior equity plans that have been cancelled or expire on or after the date that the 2020 Plan became effective. The 2020 Plan permits the grant of incentive and nonstatutory stock options, appreciation rights, restricted stock, restricted stock units, performance stock and net loss awards, and other stock-based awards.
2018 Equity Incentive Plan
Prior to the 2020 Plan, the Company had adopted a 2018 Equity Incentive Plan (the “2018 Plan”) in April 2018 under which 1,175,000 shares of the Company’s common stock were reserved for issuance to employees, directors and consultants. Upon the effective date of the 2020 Plan, no additional shares were available for issuance under the 2018 Plan.

2020 Plan Evergreen Provision
Under the 2020 Plan, the shares reserved automatically increase on January 1 of each year, for a period of not more than ten years from the date the 2020 Plan is approved by the stockholders of the Company, commencing on January 1, 2021 and ending on (and including) January 1, 2030, by an amount equal to 5% of the shares of common stock outstanding as of December 31 of the preceding calendar year. Notwithstanding the foregoing, the Board of Directors may act prior to January 1 of a given year to provide that there will be no January 1 increase in the offering.share reserve for such year or that the increase in the share reserve for such year will be a lesser number of shares of common stock than would otherwise occur pursuant to the preceding sentence. On January 1, 2022, 942,291 shares were added to the 2020 Plan as a result of the evergreen provision.
General

During the three and nine months ended September 30, 2022, 167,000 and 893,305 stock options were granted to directors, officers, employees and consultants, respectively, generally vesting over a ten (10) to forty-eight (48) month period. During the three and nine months ended September 30, 2021, 128,000 and 387,800 stock options were granted to newly-hired consultants and employees, respectively, generally vesting over a six (6) to forty-eight (48) month period. The Company recognized $394,000 and $452,000 in stock-based compensation expense related to stock options during the three months ended September 30, 2022 and 2021, respectively, and $1,229,000 and $1,331,000 during the nine months ended September 30, 2022 and 2021, respectively. During the nine months ended September 30, 2022, 24,309 stock options were exercised with an intrinsic value of $59,000. During the three and nine months ended September 30, 2021, 66,056 and 73,442 stock options were exercised, respectively, with an intrinsic value of $271,000 and $345,000, respectively.
The weighted average fair value per share of options granted during the three and nine months ended September 30, 2022 was $1.65 and $2.06, respectively. The weighted average fair value per share of options granted during the three and nine months ended September 30, 2021 was $3.69 and $4.47, respectively. The Company measures the fair value of stock options with service-based and performance-based vesting criteria to employees, directors, consultants and directors on the date of grant using the Black-Scholes option pricing model. The Company does not have history to support a calculation of volatility and expected term. As such, the Company has used a weighted-average volatility considering the volatilities of several guideline companies.
 
25
14

Notes to Condensed Consolidated Financial Statements
For purposes of Contentsidentifying similar entities, the Company considered characteristics such as industry, length of trading history, and stage of life cycle. The assumed dividend yield was based on the Company’s expectation of not paying dividends in the foreseeable future. The average expected life of the options was based on the contractual term for agreements that allow for exercise of vested options through the end of the contractual term upon termination of continuous service, and for all other agreements, was based on the midpoint between the vesting date and the end of the contractual term according to the “simplified method” as described in Staff Accounting Bulletin 110. The risk-free interest rate is determined by reference to implied yields available from U.S. Treasury securities with a remaining term equal to the expected life assumed at the date of grant. The Company records forfeitures when they occur.

The weighted-average assumptions used in the Black-Scholes option pricing model are as follows during the three and nine months ended September 30, 2022 and 2021:

  
Three Months
Ended
September 30,
  
Nine Months
Ended
  September 30,
 
  2022
  2021
  2022
  2021
 
Expected stock price volatility  91.2%  99.7%  97.4%  98.0%
Expected life of options (years)  5.4   5.8   5.8   5.8 
Expected dividend yield  0%  0%
  0%  0%
Risk free interest rate  3.4%  0.9%  2.3%  0.9%

During the three and nine months ended September 30, 2022, 89,623 and 356,726 stock options vested, respectively. During the
three and nine months ended September 30, 2021, 95,949 and 328,893 stock options vested, respectively.

During the three and nine months ended September 30, 2022, 13,500 and 27,788 options were forfeited, respectively. During the nine months ended September 30, 2021, 25,558 options were forfeited. As of September 30, 2022, 892,920 shares were available for future issuance under the 2020 Plan and Inducement Plan. No shares were available for future issuance under the 2018 Plan.
Unrecognized stock-based compensation cost was $3.0 million as of September 30, 2022. The unrecognized stock-based expense is expected to be recognized over a weighted average period of 1.3 years.
Ocuphire Restricted Stock Awards
The Company did not grant any restricted stock awards (“RSAs”) during any of the periods presented. The RSAs granted in previous periods were subject to various vesting schedules.  During the nine months ended September 30, 2022 and 2021, zero and 40,000 RSAs vested, respectively, and no RSAs were forfeited during the periods presented. The stock-based compensation expense attributed to the RSAs during the nine months ended September 30, 2022 and 2021 was zero and $22,000, respectively.

Common Stock Issued for Services

The Company granted stock for services in the amount of 52,225 common shares during the three months ended September 30, 2022 to four board members who elected to receive their board retainers in the form of stock for services performed as compared to 5,047 shares of common stock granted for services to two board members during the three months ended September 30, 2021. During the nine months ended September 30, 2022 and 2021, 74,396 and 14,444 common shares were issued to board members for services, respectively. The stock-based compensation related to these services amounted to $99,000 and $26,000 during the three months ended September 30, 2022 and 2021, respectively, and $154,000 and $82,000 during the nine months ended September 30, 2022 and 2021, respectively.
 
Former Rexahn Options

None of the unexercised and vested options to purchase Common Stock granted under the Rexahn Pharmaceuticals Stock Option Plan, as amended (the “Rexahn 2003 Plan”) remained outstanding as of September 30, 2022.  All of the previously outstanding Rexahn options expired unexercised.

15

Notes to Condensed Consolidated Financial Statements
9.Apexian Sublicense Agreement
On January 21, 2020, the Company entered into a sublicense agreement (as amended on June 4, 2020, the “Apexian Sublicense Agreement”) with Apexian, pursuant to which it obtained exclusive worldwide patent and other intellectual property rights that constitute a Ref-1 Inhibitor program relating to therapeutic applications to treat disorders related to ophthalmic and diabetes mellitus conditions. The lead compound in the Ref-1 Inhibitor program is APX3330, which the Company intends to develop as an oral pill therapeutic to treat diabetic retinopathy and diabetic macular edema initially, and potentially later to treat wet age-related macular degeneration. In connection with the Apexian Sublicense Agreement, the Company issued a total of 891,422 shares of its common stock to Apexian and to certain affiliates of Apexian in calendar year 2020. As a result of the common stock issued pursuant to the Apexian Sublicense Agreement, Apexian is considered by Ocuphire to be a related party.

The Company also agreed to make one-time milestone payments under the Apexian Sublicense Agreement for each of the first ophthalmic indication and the first diabetes mellitus indication for the development and regulatory milestones, and once for each of several sales milestones. These milestone payments include (i) payments for specified developmental and regulatory milestones (including completion of the first Phase 2 trial and the first Phase 3 pivotal trial in the United States, and filing and achieving regulatory approval from the FDA for the first New Drug Application for a compound) totaling up to $11 million in the aggregate and (ii) payments for specified sales milestones of up to $20 million in the aggregate, which net sales milestone payments are payable once, upon the first achievement of such milestone. Lastly, the Company also agreed to make a royalty payment equal to a single-digit percentage of its net sales of products associated with the covered patents under the Apexian Sublicense Agreement. If it is not terminated pursuant to its terms, the Apexian Sublicense Agreement shall remain in effect until expiration of the last to expire of the covered patents.
None of the criteria to recognize milestone or royalty obligations were met during the three and nine month periods ended September 30, 2022 and 2021.

10.Collaboration and License Agreements


BioSense License and Assignment Agreement


On March 10, 2020, pre-Merger, Rexahn entered into an amendment to its collaboration and license agreement, (as amended, the “BioSense License and Assignment Agreement”) with BioSense to advance the development and commercialization of RX-3117 for all human uses in the Republic of Singapore, China, Hong Kong, Macau, and Taiwan (the “BioSense Territory”). Under the terms of the BioSense License and Assignment Agreement, the Company (i) granted BioSense an exclusive license to develop and commercialize pharmaceutical products containing RX-3117 as a single agent for all human uses in the BioSense Territory and (ii) assigned and transferred all of the former Rexahn patents and patent applications related to RX-3117 in the BioSense Territory. The upfront payment consisted of an aggregate of $1,650,000, of which $1,550,000 was paid to Rexahn prior to the Merger. During the nine month period ended September 30, 2021, the Company satisfied a performance obligation for the $100,000 payment that was remaining and recorded this amount as collaboration revenue.


Under the BioSense License and Assignment Agreement, the Company is eligible to receive additional milestone payments in an aggregate of up to $84,500,000 upon the achievement of development, regulatory and commercial goals and will also be eligible to receive tiered royalties at low double-digit rates on annual net sales in the BioSense Territory. The Company determined that none of the milestone payments under the BioSense License and Assignment Agreement were probable of payment as of September 30, 2022, and as a result, no revenue related to the milestones was recognized as the achievement of events entitling the Company to any milestone payments were highly susceptible to factors outside of the Company’s control. Future sales-based royalties related to the exclusive license to develop RX-3117 will be recognized in the period the underlying sales transaction occurs.


Payments received under the BioSense License and Assignment Agreement are subject to the CVR Agreement described in Note 2 – Merger and Contingent Value Rights Agreement.

Processa License Agreement

On June 16, 2021, the Company entered into a license agreement (the “Processa License Agreement”) with Processa Pharmaceuticals, Inc. (“Processa”), pursuant to which the Company has agreed to grant Processa an exclusive license to develop, manufacture and commercialize RX-3117 globally, excluding the BioSense Territory.


As consideration for the Processa License Agreement, the Company received an upfront payment in July 2021 consisting of 44,689 shares of Processa common stock with a fair value of $289,000 (at the contract date) and a $200,000 cash payment. The Company was restricted from selling the Processa common stock for a period of one year ending June 16, 2022. As additional consideration, Processa will make payments to the Company upon the achievement of certain development and regulatory milestones, which primarily consist of dosing a patient in pivotal trials or having a drug indication approved by a regulatory authority in the United States or another country. In addition, Processa will pay the Company mid-single-digit royalties based on annual sales under the license and will make one-time sales milestone payments based on the achievement during a calendar year of certain thresholds for annual sales. Processa is also required to give the Company 32% of any milestone payments received based on any sub-license agreement Processa may enter into with respect to the Processa License Agreement. The Company determined that none of the milestone payments under the Processa License Agreement were probable of payment as of September 30, 2022, and as a result, no revenue related to the milestones was recognized, as the achievement of events entitling the Company to any milestone payments were highly susceptible to factors outside of the Company’s control.


Processa is required to use commercially reasonable efforts, at its sole cost and expense, to conduct development activities in one or more countries, including meeting specific diligence milestones that consist of: (i) first patient administered drug in a clinical trial of a licensed product prior to the three (3) year anniversary of the effective date; and (ii) first patient administered drug in a pivotal clinical trial of a licensed product or first patient administered drug in a clinical trial for a second indication of a licensed product prior to the five (5) year anniversary of the effective date. Either party may terminate the agreement in the event of a material breach of the agreement that has not been cured following written notice and a 120-day opportunity to cure such breach, and Processa may terminate the agreement for any reason upon 120 days prior written notice to Ocuphire.


During the three and nine month period ended September 30, 2021, the Company had fulfilled its performance obligations with respect to the upfront payment under the Processa License Agreement and revenue was recognized in connection with the payment.


Payments received under the Processa License Agreement will be subject to the CVR Agreement described in Note 2– Merger and Contingent Value Rights Agreement.

16

Notes to Condensed Consolidated Financial Statements
11.Net loss per share
Basic loss per share of common stock is computed by dividing net loss by the weighted average number of shares of common stock outstanding during the period.  Diluted earnings or loss per share of common stock is computed similarly to basic earnings or loss per share except the weighted average shares outstanding are increased to include additional shares from the assumed exercise of any common stock equivalents, if dilutive. The Company’s warrants, unissued common stock for services and stock options while outstanding are considered common stock equivalents for this purpose. Diluted earnings are computed utilizing the treasury method for the warrants, unissued common stock for services and stock options. No incremental common stock equivalents were included in calculating diluted loss per share because such inclusion would be anti-dilutive given the net loss reported for the periods presented.

The following potential common shares were not considered in the computation of diluted net loss per share as their effect would have been anti-dilutive for the three and nine month periods ended presented below:
  September 30, 
  2022
  2021
 
Series A, Series B, and RDO warrants
  
7,281,977
   
7,282,999
 
Stock options
  
2,938,044
   
2,072,998
 
Unissued common stock for services
  
   
5,047
 
Former Rexahn warrants
  
63,734
   
66,538
 
Former Rexahn options
  
   
82
 

12.
Income Taxes
The effective tax rate for the three and nine months ended September 30, 2022 and 2021 was zero percent. As of September 30, 2022, a full valuation allowance has been established to reduce the Company’s net deferred income tax assets. As such, no tax benefit related to the Company’s pre-tax loss was recognized for any of the periods presented.

The Company’s corporate returns are subject to examination for tax years beginning in 2018 for federal income tax purposes and subject to examination in various state jurisdictions. The Company does not have any reserves for income taxes that represent the Company’s potential liability for uncertain tax positions.

13.
Deferred Compensation Plan
Effective October 1, 2021, the Company began offering a 401(k) plan (“401K Plan”) to its employees. All employees are eligible to participate in the 401K Plan. The Company makes matching contributions equal to 100% on the first3% of compensation that is deferred as an elective deferral and an additional 50% on the next 2% of compensation. The Company’s matching contributions are made on a payroll-by-payroll basis. During the three and nine months ended September 30, 2022, the Company contributed $17,000 and $62,000 to the 401K Plan, respectively.
14.Subsequent Events

Headquarters Lease


On October 17, 2022, the term of the HQ Lease was extended by one year to December 31, 2023.  The rent under the HQ Lease will continue to be $3,000 per month.

Ocuphire Pharma, Inc.
Form 10-Q

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


OVERVIEW

The following discussion of our financial condition and results of operations should be read in conjunction with the unaudited condensed financial statements and notes thereto set forthincluded in Part I “Financial Information”, Item 1I “Financial Statements” of this Quarterly Report on Form 10-Q (the “Report”) and the audited financial statements and notes theretorelated footnotes included in our Annual Report on Form 10-K for the year ended December 31, 2016.2021.


Except for the historical informationForward-Looking Statements

Certain statements contained herein, the matters discussed in this Quarterly Report on Form 10-Q may be deemed to beare not statements of historical fact and are forward-looking statements that involve risks and uncertainties.  We make such forward-looking statements pursuant towithin the safe harbor provisionsmeaning of Section 27A of the Private Securities Litigation Reform Act of 19951933, as amended, and other federal securities laws.  In this Quarterly Report on Form 10-Q,Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Forward-looking statements give current expectations or forecasts of future events or our future financial or operating performance. We may, in some cases, use words such as “believe”, “estimate”, “expect”, “anticipate”, “will”, “may”, “intend”“anticipate,” “believe,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “potential,” “predict,” “project,” “should,” “will,” “would” or the negative of those terms, and other similar expressions are intendedthat convey uncertainty of future events or outcomes to identify these forward-looking statements.  We caution that

These forward-looking statements reflect our management’s beliefs and views with respect to future events, are based largely on our expectationsestimates and assumptions as of the date of this Report and are subject to a number of known and unknown risks and uncertainties, thatmany of which are subject to change based on factors that are, in many instances, beyond our control.  Actualcontrol, that could cause our actual results performance or achievements mayto differ materially from those contemplated, expressed or implied by thein these forward-looking statements.

Although we believe that the expectations reflected We discuss many of these risks in greater detail under Part I, Item 1A “Risk Factors” in our forward-looking statements are reasonable asAnnual Report on Form 10-K for the year ended December 31, 2021 and subsequent reports filed with or furnished to the Securities and Exchange Commission (the “SEC”), including this Report. Moreover, we operate in a very competitive and rapidly changing environment. New risks emerge from time to time. It is not possible for our management to predict all risks, nor can we assess the impact of all factors on our business or the date we make them,extent to which any factor, or combination of factors, may cause actual results couldto differ materially from those currently anticipated due to a number of factors, including risks relating to:

·our understandings and beliefs regarding the role of certain biological mechanisms and processes in cancer;

·our drug candidates being in early stages of development, including in pre-clinical development;

·our ability to initially develop drug candidates for orphan indications to reduce the time-to-market and take advantage of certain incentives provided by the U.S. Food and Drug Administration;

·our ability to transition from our initial focus on developing drug candidates for orphan indications to candidates for more highly prevalent indications;

·our ability to successfully and timely complete clinical trials for our drug candidates in clinical development;

·uncertainties related to the timing, results and analyses related to our drug candidates in pre-clinical development;

·our ability to obtain the necessary U.S. and international regulatory approvals for our drug candidates;

·our reliance on third-party contract research organizations and other investigators and collaborators for certain research and development services;

·our ability to maintain or engage third-party manufacturers to manufacture, supply, store and distribute supplies of our drug candidates for our clinical trials;
·our ability to form strategic alliances and partnerships with pharmaceutical companies and other partners for sales and marketing of certain of our product candidates;

·demand for and market acceptance of our drug candidates;

·the scope and validity of our intellectual property protection for our drug candidates and our ability to develop our candidates without infringing the intellectual property rights of others;

·our lack of profitability and the need for additional capital to operate our business; and

·other risks and uncertainties, including those set forth herein and in our Annual Report on Form 10-K for the year ended December 31, 2016 under the caption “Risk Factors” and those detailed from time to time in our filings with the Securities and Exchange Commission.

Thesecontained in any forward-looking statements arewe may make. Given these uncertainties, you should not place undue reliance on these forward-looking statements.

Any forward-looking statement made by us in this Report speaks only as of the date hereof and weor as of the date specified herein. We undertake no obligation to publicly update or revise theany forward-looking statements,statement, whether as a result of new information, future eventsdevelopments or otherwise.

We are a clinical stage biopharmaceutical company dedicated to the discovery, development and commercialization of innovative treatments for cancer. Our mission is to improve the lives of cancer patientsotherwise, except as may be required by developing next-generation cancer therapies that are designed to maximize efficacy while minimizing the toxicity and side effects traditionally associated with cancer treatment. Our clinical pipeline features three oncology product candidates in Phase II clinical development and additional compounds in pre-clinical development. Our strategy is to continue building a significant pipeline of innovative oncology product candidates that we intend to commercialize with partners. Our three clinical stage drug candidates in active development are RX-3117, SupinoxinTM (RX-5902) and Archexin®.

·
RX-3117 is a small molecule nucleoside compound that we believe has therapeutic potential in a broad range of cancers, including pancreatic, bladder, colon, and lung cancer. RX-3117 is being evaluated as monotherapy in a multi-center Phase IIa clinical trial in metastatic pancreatic cancer in patients who are refractory to, or have relapsed after, multiple prior rounds of chemotherapy.  We are also planning to evaluate RX-3117 in combination with Abraxane® (nab-paclitaxel) as first line treatment in patients who are newly-diagnosed with metastatic pancreatic cancer and have not had prior cytotoxic treatment.  In 2016, we commenced enrollment in another Phase IIa trial in patients with locally advanced or metastatic bladder cancer.  This Phase IIa clinical trial is a multi-center open label, single agent study of RX-3117 being conducted at 10 clinical centers in the United States.  RX-3117 has received orphan drug designation from the U.S. Food and Drug Administration (the “FDA”) for pancreatic cancer.  Orphan drug designation in the United States provides tax incentives for clinical research and a waiver from user fees under certain circumstances. In addition, an orphan drug generally receives seven years of exclusivity after approval for a designated use, during which period the FDA generally cannot approve another product with the same active moiety for the same indication.  Rexahn has also received a positive opinion from the European Medicines Agency recommending orphan drug designation in pancreatic cancer.

·
Supinoxin, or RX-5902, is a potential first-in-class small molecule inhibitor of phosphorylated-p68, a protein that we believe plays a key role in cancer cell growth, progression and metastasis through its interaction with beta-catenin. In February, 2017 we initiated a Phase IIa clinical study of Supinoxin in patients with metastatic triple negative breast cancer (“TNBC”).
applicable laws or regulations.
 
27Overview

Ocuphire is a clinical-stage ophthalmic biopharmaceutical company focused on developing and commercializing therapies for the treatment of refractive and retinal eye disorders. Ocuphire’s pipeline currently includes two small-molecule product candidates targeting several of such indications.

Its lead product candidate, Nyxol® Eye Drops (“Nyxol”), is a once-daily eye drop formulation of phentolamine mesylate designed to reduce pupil diameter and improve visual acuity. As a result, Nyxol can potentially be used for the treatment of multiple indications such as reversal of pharmacologically-induced mydriasis (“RM”) (dilation of the pupil), presbyopia (age-related blurry near vision) and dim light or night vision disturbances (“NVD”) (halos and glares). Ocuphire’s management believes these multiple indications potentially represent a significant market opportunity. Nyxol has been studied in a total of 12 clinical trials (3 Phase 1, 5 Phase 2, 4 Phase 3) in a total of approximately 1,100 patients (with over 650 Nyxol-treated) and has demonstrated promising clinical data for use in the multiple ophthalmic indications mentioned above. Ocuphire reported positive top-line data from the 1st Phase 3 trial (MIRA-2) for RM in March 2021, reported positive top-line data from a 2nd Phase 3 RM trial (MIRA-3) in March 2022, reported positive data from a pediatric safety study (MIRA-4) for RM in April 2022, and Ocuphire reported positive top-line data from a Phase 3 trial of Nyxol for treatment of NVD in May 2022. Ocuphire also reported positive top-line data from a Phase 2 trial of Nyxol for treatment of presbyopia, both Nyxol alone and with low-dose pilocarpine (pilocarpine hydrochloride 0.4% ophthalmic solution, “LDP”) as adjunctive therapy in June 2021 and January 2022. Ocuphire anticipates submitting a new drug application (“NDA”) to the U.S. Food and Drug Administration (“FDA”) in the fourth quarter of 2022 under the 505(b)(2) pathway for its drug-led combination product. Ocuphire has started pre-commercialization planning and activities in anticipation of approval of its RM application.

Ocuphire’s second product candidate, APX3330, is a twice-a-day oral tablet designed to target multiple pathways relevant to retinal and choroidal (the vascular layer of the eye) diseases such as diabetic retinopathy (“DR”) and diabetic macular edema (“DME”) which, if left untreated, can result in permanent visual acuity loss and eventual blindness. DR is a disease resulting from diabetes in which chronically elevated blood sugar levels cause progressive damage to blood vessels in the retina. DME is a severe form of DR which involves leakage of protein and fluid into the macula, the central portion of the retina, causing swelling and vascular damage. Prior to Ocuphire’s in-licensing of the product candidate, APX3330 had been studied by other sponsors in a total of 11 clinical trials (6 Phase 1 and 5 Phase 2) in a total of over 420 healthy volunteers or patients (with over 340 APX3330-treated) for inflammatory and oncology indications, and had demonstrated evidence of tolerability, pharmacokinetics, durability, and target engagement. Ocuphire has also in-licensed APX2009 and APX2014, which are second-generation product candidates and analogs of APX3330. Ocuphire initiated a Phase 2 trial for APX3330 in April 2021 for the treatment of patients with DR, including moderately severe non-proliferative DR (“NPDR”) and mild proliferative DR (“PDR”), as well as patients with DME without loss of central vision. Ocuphire reported enrollment completion of 103 patients in the ZETA-1 trial in March 2022 and expects to report top-line results from the ZETA-1 DR/DME Phase 2b study in early 2023. During Ocuphire’s KOL event in October 2022, Ocuphire reported masked safety data from the ongoing Phase 2 trial in DR/DME for the 103 patients enrolled, of which 91 patients completed 24 weeks of dosing. These masked safety data are consistent with the favorable safety profile from the prior 11 clinical trials, which included total exposure experience of over 10,000 subject-days with 600 mg daily dose of APX3330.

18

·
Archexin is a potential best-in-class, potent inhibitor of the protein kinase Akt-1, which we believe plays a critical role in cancer cell proliferation, survival, angiogenesis, metastasis and drug resistance. Archexin has received orphan drug designation from the FDA for renal cell carcinoma (“RCC”), glioblastoma, ovarian cancer, stomach cancer and pancreatic cancer. We are currently conducting a Phase IIa proof-of-concept clinical trial of Archexin in patients with metastatic renal cell carcinoma to evaluate its safety and efficacy in combination with AFINITOR® (everolimus).

Ocuphire Pharma, Inc.
Since our inception, our effortsForm 10-Q

Strategic Outlook

As part of its strategy, Ocuphire will continue to explore opportunities to acquire additional ophthalmic assets and resourcesto seek strategic partners for late-stage development, regulatory preparation and commercialization in key global markets. To date, Ocuphire’s primary activities have been focused primarily on developing our pharmaceutical technologies,conducting research and development activities, planning clinical trials, performing business and financial planning, recruiting personnel and raising capitalcapital. Ocuphire does not have any products approved for sale and recruiting personnel.  We have no product saleshas not generated any significant amounts of revenue. Ocuphire does not expect to date,generate significant revenues until, and we will not generate any product sales until we receive approval fromunless, the FDA or equivalent foreignother regulatory bodiesauthorities approve Nyxol or APX3330 and Ocuphire successfully commercializes its product candidates, or if Ocuphire enters into any significant license and/or collaboration agreements. Until such time, if ever, as Ocuphire can generate substantial product revenue, Ocuphire expects to begin selling our pharmaceutical candidates.  Our major sourcesfinance its cash needs through a combination of working capital have been proceeds from various privateequity and publicdebt financings as well as collaborations, strategic alliances and licensing and collaboration agreements with our strategic investors and partners.

On May 5, 2017 the Company effected a one-for-ten reverse stock split of the outstanding shares of the Company’s common stock, together with a corresponding proportional reduction in the number of authorized shares of the Company’s capital stock.  See Note 10, “Common Stock—Reverse Stock Split,” in the Notes to Consolidated Financial Statements.
Recently Issued Accounting Standards

See Note 2, “Recent Accounting Pronouncements Affecting the Company,” in the Notes to Condensed Financial Statements for a discussion of recent accounting pronouncements.

Results of Operations

Comparison of the Three and Nine Months Endedarrangements. Through September 30, 20172022, Ocuphire has funded its operations primarily through equity financings that totaled $54.1 million in gross proceeds, of which $21.15 million was received in connection with the merger (“Merger”) with Rexahn Pharmaceuticals, Inc. (“Rexahn”), net cash at Rexahn, a minor amount of license fee payments earned under license agreements related to Rexahn’s RX-3117 drug compound, and September 30, 2016

Total Revenues

We had no revenuesthrough the issuance of convertible notes in private placements that totaled $8.5 million in gross proceeds. Ocuphire’s net losses were $16.1 million and $50.4 million for the three and nine months ended September 30, 20172022 and 2021, respectively. As of September 30, 2022, Ocuphire had an accumulated deficit of $105.4 million. Ocuphire anticipates that its expenses will increase substantially as it:
continues clinical trials for Nyxol, APX3330 and for any other product candidate in its future pipeline;
continues preclinical studies for Nyxol, APX3330 and for any other product candidate in its future pipeline;
develops additional product candidates that it identifies, in-licenses or 2016.acquires;

seeks regulatory approvals for any product candidates that successfully complete clinical trials;
contracts to manufacture its product candidates;
maintains, expands and protects its intellectual property portfolio;
hires additional staff, including clinical, scientific, operational and financial personnel, to execute its business plan;
adds operational, financial and management information systems and personnel, including personnel to support its product development and potential future commercialization efforts;
continues to operate as a public company; and
establishes on its own or with partners, a sales, marketing and distribution infrastructure to commercialize any products for which Ocuphire may obtain regulatory approval;
Ocuphire’s net losses may fluctuate significantly from quarter to quarter and year to year, depending on the timing of its preclinical studies, clinical trials and its expenditures on other research and development activities as well as level of license fee payments received under license agreements in connection with the former Rexahn drug compounds.

Recent Developments

Clinical Milestones

In September 2022, Ocuphire announced last patient last visit completion in ZETA-1, a Phase 2b trial evaluating the safety and efficacy of APX3330 in diabetic retinopathy patients. Top-line data from this trial is expected in early 2023.

In July 2022, Ocuphire submitted a Phase 3 protocol to the FDA for the VEGA-2 trial.  This is the first of two Phase 3 registration trials intended to support a presbyopia indication for Nyxol alone and Nyxol with LDP and is anticipated to initiate in the fourth quarter of 2022. In addition, the VEGA-3 trial (the second Phase 3) and LYRA-1 trial (1-year safety) are planned to begin in 2023. If successful, the Company plans to file a supplemental NDA for Nyxol as a single-agent for presbyopia and a new NDA for the combination thereafter.
Non-clinical Update

In support of conducting clinical trials using Nyxol for chronic indications such as presbyopia and NVD, Ocuphire has successfully completed a 6-month rabbit ocular toxicology study. The findings from the 6-month study provide support for the conduct of the planned 1-year Phase 3 safety trial LYRA-1. The submission of the final report is planned in the fourth quarter of 2022 to the FDA.

In support of the combination of Nyxol and LDP treatment in presbyopia, a 90-day nonclinical ocular toxicology study with Nyxol and LDP in Dutch-belted rabbits has been conducted. The in-life phase has successfully been completed and the report is being finalized with a subsequent submission to the FDA.

Ocuphire Pharma, Inc.
Form 10-Q

Regulatory Update

In August 2022, the FDA granted a small business waiver of the Prescription Drug User Fee Act (PDUFA) fee of $3.1 million for the 505(b)(2) NDA for Nyxol.

 Presentations, Publications and Conferences

Ocuphire’s management team and medical advisors have participated by invitation at over 25 medical, scientific, industry and investment conferences from January through October 2022, at which over 40 papers, posters and panel talks were presented. The Company has been engaging with many key opinion leaders to expand awareness of the Nyxol and APX3330 development programs.

In early November 2022, Ocuphire announced a manuscript titled “A randomized phase 2 clinical trial of phentolamine mesylate eye drops in patients with severe night vision disturbances,” was published in peer-reviewed journal BMC Ophthalmology.

Medical Advisory Board

Ocuphire announced expansion of the Medical Advisory Board with seven new medical advisors totaling 22 across refractive, retina and medical optometry.

Global Economic Conditions

Generally, worldwide economic conditions remain uncertain, particularly due to the effects of the COVID‑19 pandemic and increased inflation. The general economic and capital market conditions both in the U.S. and worldwide, have been volatile in the past and at times have adversely affected the Company’s access to capital and increased the cost of capital. The capital and credit markets may not be available to support future capital raising activity on favorable terms. If economic conditions decline, the Company’s future cost of equity or debt capital and access to the capital markets could be adversely affected.
The COVID-19 pandemic that began in late 2019 introduced significant volatility to the global economy, disrupted supply chains and had a widespread adverse effect on the financial markets. As a result of the COVID-19 pandemic, the Company has experienced, and may continue to experience, delays and disruptions in our clinical trials, as well as interruptions in our manufacturing, supply chain, shipping and research and development operations.  Testing and clinical trials, manufacturing, component supply, shipping and research and development operations may be further impacted by the continuing effects of COVID-19.
 Additionally, the Company’s operating results could be materially impacted by changes in the overall macroeconomic environment and other economic factors. Changes in economic conditions, supply chain constraints, logistics challenges, labor shortages, the conflict in Ukraine, and steps taken by governments and central banks, particularly in response to the COVID-19 pandemic as well as other stimulus and spending programs, have led to higher inflation, which has led to an increase in costs and has caused changes in fiscal and monetary policy, including increased interest rates.
Financial Operations Overview
Collaborations Revenue
To date, Ocuphire had limited collaborations revenue during the second and third quarters of 2021 related to fees earned from license agreements with BioSense Global LLC (“BioSense”) and Processa Pharmaceuticals, Inc. (“Processa”) in connection with the Rexahn RX-3117 drug compound. We anticipate that we may earn additional revenues stemming from additional milestone and royalty payments from these or other license agreements related to Rexahn’s legacy drug compounds; however, the attainment of milestones or level of sales required to earn royalty payments is highly uncertain.
Ocuphire does not expect to generate significant revenue unless or until it obtains regulatory approval of and commercializes Nyxol or APX3330, or until it enters into a significant license agreement for either Nyxol or APX3330. If Ocuphire fails to complete the development of Nyxol, APX3330, or any other product candidate it may pursue in the future, in a timely manner, or fails to obtain regulatory approval, Ocuphire’s ability to generate significant revenue would be compromised.
Operating Expenses
Ocuphire’s operating expenses are classified into two categories: general and administrative and research and development.
General and Administrative Expenses

General and administrative expenses consist primarily of personnel-related costs, including salaries, benefits and related expensesstock-based compensation costs, for executive, financepersonnel in functions not directly associated with research and administrative activities. Other significant costs include insurance coverage for directors and officers and other administrative personnel, recruitment expenses,property and liability exposures, legal fees relating to intellectual property and corporate matters, professional fees for accounting and tax services, and other corporate expenses, includingservices provided by business development, investor relations, andconsultants. Ocuphire anticipates that its general legal activities.

General and administrative expenses will significantly increase in the future to support its continued research and development activities and costs associated with operating as a public company. These increases will include increased approximately $155,000,costs related to the hiring of additional personnel and fees for legal and professional services as well as other public company-related costs.
Ocuphire Pharma, Inc.
Form 10-Q

Research and Development
To date, Ocuphire’s research and development expenses have been related primarily to the clinical-stage development of Nyxol and APX3330. Research and development expenses consist of costs incurred in performing research and development activities, including compensation and benefits for research and development employees and costs for consultants, costs associated with preclinical studies and clinical trials, regulatory activities, manufacturing activities to support clinical activities, license fees, non-legal patent costs, fees paid to external service providers that conduct certain research and development, and an allocation of overhead expenses. Research and development costs are expensed as incurred and costs incurred by third parties are expensed as the contracted work is performed. Ocuphire accrues for costs incurred as the services are being provided by monitoring the status of the study or 10.9%project, and the invoices received from its external service providers. Ocuphire adjusts its accrual as actual costs become known. Research and development activities are central to Ocuphire’s business model.
Ocuphire expects that Nyxol and APX3330 will have higher development costs during their later stages of clinical development, as compared to costs incurred during their earlier stages of development, primarily due to the increased size and duration of the later-stage clinical trials. Ocuphire expects its research and development expenses to significantly increase over the next several years. However, it is difficult for Ocuphire to determine with certainty the duration, costs and timing to complete its current or future preclinical programs and clinical trials of Nyxol, APX3330, and other product candidates. The duration, costs and timing of clinical trials and development of Nyxol, APX3330 and other product candidates will depend on a variety of factors that include, but are not limited to, the following:
per patient trial costs;
the number of patients that participate in the trials;
the number of sites included in the trials;
the countries in which the trials are conducted;
the length of time required to enroll eligible patients;
the number of doses that patients receive;
the drop-out or discontinuation rates of patients;
potential additional safety monitoring or other studies requested by regulatory agencies;
the duration of patient follow-up;
the phase of development of the product candidate;
arrangements with contract research organizations and other service providers; and
the efficacy and safety profile of the product candidates.
Interest Expense
Interest expense consists of interest costs relates to interest on principal associated with a short-term loan (related to financing an insurance policy) during the period it is outstanding.  The short-term loan had an annual interest rate of 5.5%.
Fair Value Change in Warrant Liabilities
The fair value change in warrant liabilities comprises the change in the fair value of the warrant liabilities during the period the warrant liabilities are outstanding.
Other Income (Expense), net

Other income (expense), net includes interest earned from cash and cash equivalent investments, realized and unrealized gains (losses) from equity investments and foreign currency exchange transactions, and reimbursements in connection with grants and other sources when they occur. In addition, payments made by us in connection with the Contingent Value Rights Agreement (the “CVR Agreement”) with former Rexahn shareholders when they occur are also included in this line item.
Provision for Income Taxes
Provision for income taxes consists of federal and state income taxes in the United States, as well as deferred income taxes and changes in related valuation allowance reflecting 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. Currently, there is no provision for income taxes, as Ocuphire has incurred operating losses to $1,574,000date, and a full valuation allowance has been provided on the net deferred tax assets as of September 30, 2022 and December 31, 2021.
Ocuphire Pharma, Inc.
Form 10-Q

Results of Operations
Comparison of the Three Months Ended September 30, 2022 and 2021

The following table summarizes Ocuphire’s operating results for the periods indicated (in thousands):
  For the Three Months Ended 
  September 30, 
  2022  2021  Change 
          
Collaborations revenue $  $489  $(489)
             
Operating expenses:            
General and administrative  1,703   1,595   108 
Research and development  2,835   3,126   (291)
Total operating expenses  4,538   4,721   (183)
Loss from operations  (4,538)  (4,232)  (306)
Other income, net  7   2   5 
Loss before income taxes  (4,531)  (4,230)  (301)
Provision for income taxes         
Net loss $(4,531) $(4,230) $(301)

Collaborations Revenue

Collaborations revenue was $0.5 million for the three months ended September 30, 20172021. Revenue during the period was derived from $1,419,000the license agreement with Processa related to certain technology transfers. There was no collaborations revenue recognized during the current year period.
General and Administrative Expenses
General and administrative expenses for the three months ended September 30, 2016.2022 were $1.7 million compared to $1.6 million for the three months ended September 30, 2021. The $0.1 million increase was largely attributed to an increase in legal costs on a net basis. General and administrative expenses increased approximately $515,000, or 11.4%,included $0.3 million in stock-based compensation expense during each of the three-month periods ended September 30, 2022 and 2021.
Research and Development Expenses
Research and development expenses for the three months ended September 30, 2022 were $2.8 million compared to $5,005,000$3.1 million for the three months ended September 30, 2021. The $0.3 million decrease was primarily attributable to the completion of clinical trials and the timing of manufacturing activities for Nyxol and APX3330. Research and development expenses also included $ 0.2 million in stock-based compensation expense during each of the three-month periods ended September 30, 2022 and 2021.
Other Income, net
       During the three months ended September 30, 2022, Ocuphire had other income, net of $7,000 which consisted of interest income related to cash and cash equivalents of $34,000, offset in part by unrealized losses from our short-term investments of $25,000 and from realized foreign currency exchange losses of $2,000.

Other income, net during the three months ended September 30, 2021 consisted primarily of  unrealized gains from our short-term investments and to a lesser extent interest income from our cash and cash equivalent investments in the aggregate of $94,000, offset largely by payments due in connection with the CVR Agreement in the amount of $92,000.
Ocuphire Pharma, Inc.
Form 10-Q

Comparison of the Nine Months Ended September 30, 2022 and 2021

The following table summarizes Ocuphire’s operating results for the periods indicated (in thousands):
  For the Nine Months Ended 
  September 30, 
  2022  2021  Change 
          
Collaborations revenue $  $589  $(589)
             
Operating expenses:            
General and administrative  5,215   6,707   (1,492)
Research and development  10,769   10,437   332 
Total operating expenses  15,984   17,144   (1,160)
Loss from operations  (15,984)  (16,555)  571 
Interest expense
  (9)     (9)
Fair value change in warrant liabilities     (33,829)  33,829 
Other (expense) income, net  (60)  4   (64)
Loss before income taxes  (16,053)  (50,380)  34,327 
Provision for income taxes         
Net loss $(16,053) $(50,380) $34,327 

Collaborations Revenue

Collaborations revenue was $0.6 million for the nine months ended September 30, 20172021. Revenue during the period was derived from $4,490,000the license agreements with Processa and BioSense related to certain technology transfers. There was no collaborations revenue recognized during nine months ended September 30, 2022.
General and Administrative Expenses
General and administrative expenses for the nine months ended September 30, 2016.  The increases2022 were primarily attributable$5.2 million compared to higher personnel costs and professional fees in 2017.
Research and Development Expenses

Research and development expenses increased approximately $346,000, or 15.1%, to $2,645,000 for the three months ended September 30, 2017, from $2,299,000 for the three months ended September 30, 2016.  Research and development expenses decreased approximately $552,000, or 6.9%, to $7,452,000$6.7 million for the nine months ended September 30, 2017, from $8,004,0002021. The $1.5 million decrease was largely attributable to the $1.6 million non-cash settlement with certain investors in the comparable prior year period, offset by a slight increase in general and administrative expenses attributed to higher payroll and other operating costs of $0.1 million, on a net basis, in the current year period when compared to the comparable prior year period.  General and administrative expenses included $0.9 million and $0.8 million in stock-based compensation expense during the nine months ended September 30, 2022 and 2021, respectively.
Research and Development Expenses
Research and development expenses for the nine months ended September 30, 2016.  In both2022 were $10.8 million compared to $10.4 million for the three and nine-month periodsnine months ended September 30, 2017, we experienced increased clinical trial costs compared2021. The $0.3 million increase was primarily attributable to the prior year periods, partially offset by a decreasetiming of clinical trials and manufacturing activities for Nyxol and APX3330 as well as regulatory, preclinical and other development activities. Research and development expenses also included $0.5 million and $0.6 million in personnel expenses.  Instock-based compensation expense during the three-month periodnine months ended September 30, 2017, a new drug manufacturing campaign that began2022 and 2021, respectively.
Fair Value Change in Warrant Liabilities
The fair value change in warrant liabilities was an expense of $33.8 million for the third quarter together with the increased clinical trial costs contributed to the overall increase in research and development expenses in the period.  Conversely, the increased clinical trial costs in the nine-month periodnine months ended September 30, 20172021 and was due to the issuance of the Series A Warrants in connection with the Pre-Merger Financing in November 2020.  The fair value of the Series A Warrants was impacted by the fluctuations in Ocuphire’s common stock fair value and by the number of potential shares of common stock issuable upon conversion of the underlying Ocuphire warrant liabilities. Upon the February 3, 2021 effective date of the Waiver Agreements, the Series A Warrants were more than offset by lower drug manufacturing costs asreclassified to equity and are no longer subject to remeasurement.
There was a resultnegligible change to the fair value of supplies that were available from earlier manufacturing campaigns.the warrant liability associated with the Rexahn warrants during the nine months ended September 30, 2022.
Other (Expense) Income, net
          During the nine months ended September 30, 2017, we incurred2022, Ocuphire had other expense, net of $60,000 stemming from net unrealized losses from our short-term investments of $118,000 and realized currency losses of approximately $1,324,000$1,000, offset in part by interest income of drug manufacturing costs, primarily as a result of the drug manufacturing campaign that began in the third quarter, compared$59,000 related to approximately $2,325,000cash and cash equivalents.
Other income, net  during the nine months ended September 30, 2016,2021 consisted primarily of  unrealized gains from large manufacturing campaignsour short-term investments and to a lesser extent interest income from our cash and cash equivalent investments in the early monthsaggregate of 2016.  Because the volume and timing of our drug manufacturing does not correlate directly$96,000, offset largely by payments due in connection with the level and timing of clinical trial activity, we expect expenses related to drug manufacturing costs to vary from period to period based not only on the progress of clinical trials, but also when we engage in manufacturing activities.  We expect research and development expenses to increaseCVR Agreement in the remaining quarteramount of 2017 compared to the quarter ended$92,000.
Ocuphire Pharma, Inc.
Form 10-Q

Liquidity and Capital Resources
Capital Resources
As of September 30, 2017 due to continued patient enrollment in our clinical trials and new manufacturing campaigns.

The table below summarizes the approximate amounts incurred in each2022, Ocuphire’s principal sources of our research and development projects for the three and nine months ended September 30, 2017 and 2016:

  
For the Three Months Ended
September 30,
  
For the Nine Months Ended
September 30,
 
  2017  2016  2017  2016 
Clinical Candidates:            
RX-3117 $1,245,500  $510,000  $3,134,000  $1,944,700 
Supinoxin  492,000   513,300   1,189,800   1,842,700 
Archexin  123,200   337,600   422,000   1,421,200 
                 
Preclinical, Personnel and Overhead  784,299   937,685   2,705,856   2,795,593 
                 
Total Research and Development Expenses $2,644,999  $2,298,585  $7,451,656  $8,004,193 

Interest Income

Interest income increased approximately $35,000 and $51,000 or 132.4% and $61.3%, respectively for the three and nine months ended September 30, 2017, respectively, compared to the same periods in 2016.  The increases were primarily attributable to higher aggregate balancesliquidity consisted of cash and cash equivalents of $13.9 million. Ocuphire believes that its cash on hand will be sufficient to fund its operations into the fourth quarter of 2023. The Company’s cash and marketable securitiescash equivalents are invested primarily in cash deposits at large, long-standing financial institutions.
          Ocuphire has not generated any significant revenue to date and higher interest rates on marketable securitiesanticipates that it will continue to incur losses for the threeforeseeable future in the absence of successful product commercialization or execution of significant license agreements with third parties. Future capital requirements depend on many factors, including the need for the following:
continued clinical trials and nine months ended September 30, 2017 comparedpreclinical studies for Nyxol, APX3330 and for any other product candidate in its future pipeline;
developing additional product candidates that it identifies, in-licenses or acquires;
seeking regulatory approvals for any product candidates that successfully complete clinical trials;
contracts to manufacture its product candidates;
Establishing, on its own or with partners, a sales, marketing and distribution infrastructure to commercialize any products for which it may obtain regulatory approval;
maintaining, expanding and protecting its intellectual property portfolio;
hiring additional staff, including clinical, scientific, operational and financial personnel, to execute its business plan;
adding operational, financial and management information systems and personnel, including personnel to support its product development and potential future commercialization efforts; and
operating as a public company.
 Historical Capital Resources
Ocuphire’s primary source of cash to fund its operations has been various equity offerings in the same periodsamount of $54.1 million and the issuance of convertible notes in 2016.the amount of $8.5 million, inclusive of the promissory notes exchanged for Ocuphire convertible notes.
At-The-Market Program
 
29On February 4, 2021, Ocuphire filed a Form S-3 shelf registration under the Securities Act which was declared effective by the SEC on February 12, 2021 (the “2021 Shelf”) under which the Company may offer and sell, from time to time in its sole discretion, securities having an aggregate offering price of up to $125 million. In connection with the 2021 Shelf, on March 11, 2021, Ocuphire entered into a sales agreement with JonesTrading Institutional Services LLC (“JonesTrading”) under which the Company may offer and sell, from time to time at its sole discretion, to or through JonesTrading, acting as agent and/or principal, shares of its common stock having an aggregate offering price of up to $40 million (the “2021 ATM”). A total of 4,627,870 shares of common stock were sold under the 2021 ATM for gross proceeds through September 30, 2022 in the amount of $17.9 million before deducting issuance expenses in the amount of $0.6 million.
Registered Direct Offering
On June 4, 2021, the Company entered into a placement agency agreement with A.G.P./Alliance Global Partners (“AGP”). Pursuant to the terms of the placement agency agreement, AGP on June 8, 2021, sold an aggregate of 3,076,923 shares of the Company’s common stock and warrants to purchase 1,538,461 shares of the Company’s common stock (the “RDO Warrants”) at an offering price of $4.875 per share and 0.50 RDO Warrants, for gross proceeds of $15.0 million, before deducting AGP’s fees and related offering expenses in the amount of $1.1 million. The purchase agreement contains customary representations, warranties and agreements by the Company, customary conditions to closing, indemnification obligations of the Company, other obligations of the parties and termination provisions.
The RDO Warrants have an exercise price of $6.09 per share, are exercisable upon the initial issuance date of June 8, 2021, and will expire five years following the initial exercise date. Subject to limited exceptions, a holder of a RDO Warrant will not have the right to exercise any portion of its RDO Warrants if the holder, together with its affiliates, would beneficially own in excess of 4.99% (or, at the election of a holder prior to the date of issuance, 9.99%) of the number of shares of common stock outstanding immediately after giving effect to such exercise; provided, however, that upon prior notice to the Company, the holder may increase or decrease the beneficial ownership limitation, provided further that in no event shall the beneficial ownership limitation exceed 9.99%. As of September 30, 2022, 1,538,461 RDO Warrants were still outstanding.
Unrealized Gain (Loss)
Ocuphire Pharma, Inc.
Form 10-Q

The offering of the securities was made pursuant to the Company’s effective shelf registration statement on Fair ValueForm S-3.
Pre-Merger Financing
Securities Purchase Agreement
On June 17, 2020, Ocuphire, Rexahn and certain investors entered into a Securities Purchase Agreement, which was amended and restated in its entirety on June 29, 2020 (as amended and restated, the “Securities Purchase Agreement”).  Pursuant to the Securities Purchase Agreement, the investors invested a total of $21.15 million in cash, including $300,000 invested by directors of Ocuphire Pharma, Inc. prior to the Merger, and one director of Rexahn, upon closing of the Merger (the “Pre-Merger Financing”). Pursuant to the Pre-Merger Financing, (i) Ocuphire issued and sold to the investors shares of common stock of Ocuphire Pharma, Inc. prior to the Merger (the “Initial Shares”) which converted pursuant to the exchange ratio in the Merger into an aggregate of 1,249,996 shares (the “Converted Initial Shares”) of common stock, (ii) Ocuphire deposited into escrow, for the benefit of the Investors, additional shares of common stock of Ocuphire Pharma, Inc. prior to the Merger (the “Additional Shares”) which converted pursuant to the exchange ratio in the Merger into an aggregate of 3,749,992 shares of common stock (the “Converted Additional Shares”), which Converted Additional Shares were delivered (or became deliverable) to the investors on November 19, 2020, and (iii) the Company agreed to issue to each investor on the tenth trading day following the consummation of the Merger (x) Series A Warrants representing the right to acquire shares of common stock equal to the sum of (A) the Converted Initial Shares purchased by the investor, (B) the Converted Additional Shares delivered or deliverable to the investor, without giving effect to any limitation on delivery contained in the Securities Purchase Agreement and (C) the initial number of shares of common stock, if any, underlying the Series B Warrants issued to the Investor and (y) additional warrants to purchase shares of common stock.

Our warrants are recorded as liabilities at fair value,Waiver Agreements
Effective February 3, 2021, each investor that invested in the Pre-Merger Financing (each, a “Holder”) entered into a Waiver Agreement with the Company (collectively, the “Waiver Agreements”). Pursuant to the Waiver Agreements, the Holders and the warrants are valued using a lattice model.  ChangesCompany agreed to waive certain rights, finalize the exercise price and number of Series A Warrants and Series B Warrants, eliminate certain financing restrictions, extend the term of certain leak-out agreements, and, in the fair valuecase of warrantscertain Holders, grant certain registration rights for the shares underlying the warrants.
The Waiver Agreements provide for the permanent waiver of the full ratchet anti-dilution provisions, contained in the Series A Warrants (as certain of the anti-dilution provisions had previously caused liability accounting treatment for the Series A Warrants). Upon the effective date of the Waiver Agreement, the Series A Warrants were reclassified to equity.
Pursuant to the Waiver Agreements, the number of shares underlying all of the Series B Warrants was fixed to 1,708,335 in the aggregate with respect to all Holders.
Series A Warrants
The Series A Warrants were issued on November 19, 2020 at an initial exercise price of $4.4795 per share, were immediately exercisable upon issuance and have a term of five years from the date of issuance. The Series A Warrants are recorded as an unrealized gain or lossexercisable for 5,665,838 shares of common stock in our statementthe aggregate (without giving effect to any limitation on exercise contained therein). As of operations.  During the three months ended September 30, 20172022, 5,665,838 Series A Warrants were still outstanding.
At issuance, the Series A Warrants contained certain provisions that could have resulted in a downward adjustment of the initial exercise price and 2016, we recorded unrealized gainsan upward adjustment in the number of shares underlying the warrants if Ocuphire were to have issued or sold, or made an agreement to issue or sell, any shares of common stock for a price lower than the exercise price then in effect.  Pursuant to the terms of the Waiver Agreements, these provisions are no longer in effect.
Series B Warrants
The Series B Warrants have an exercise price of $0.0001, were exercisable upon issuance and will expire on the fair valueday following the later to occur of our warrants(i) the Reservation Date (as defined therein), and (ii) the date on which the investor’s Series B Warrants have been exercised in full (without giving effect to any limitation on exercise contained therein) and no shares remain issuable thereunder. The Series B Warrants were initially exercisable for 665,836 shares of approximately $3,121,000common stock in the aggregate (without giving effect to any limitation on exercise contained therein) and $968,000.  Duringultimately became exercisable for 1,708,335 shares of common stock upon execution of the Waiver Agreements. As of September 30, 2022, 77,678 Series B Warrants were still outstanding.
At issuance, the Series B Warrants contained certain provisions that could have resulted in the issuance of additional Series B Warrants depending on the dollar volume-weighted average prices of a share of Common Stock during a 45-trading day Reset Period.  Pursuant to the terms of the Waiver Agreements, those provisions are no longer in effect.
Ocuphire Convertible Notes
Ocuphire Pharma, Inc.
Form 10-Q

From May 2018 through March 2020, Ocuphire issued convertible notes (the “Ocuphire convertible notes”) for aggregate gross proceeds of $8.5 million, inclusive of the promissory notes exchanged for Ocuphire convertible notes. The final closing of the Ocuphire convertible notes occurred on March 10, 2020. The Ocuphire convertible notes had an interest rate of 8% per annum. On November 4, 2020, all of Ocuphire’s outstanding notes were converted into 977,128 shares of Ocuphire common stock in connection with the completion of the Merger.
Cash Flows
The following table summarizes Ocuphire’s cash flows for the periods indicated (in thousands):
  For the Nine Months Ended 
  September 30, 
  2022  2021 
    
Net cash used in operating activities $(14,477) $(13,724)
Net cash provided by (used in) investing activities      
Net cash provided by financing activities  3,798   19,575 
Net (decrease) increase in cash and cash equivalents $(10,679) $5,851 

Cash Flow from Operating Activities
For the nine months ended September 30, 2017, we recorded unrealized (losses) gains on the fair value2022, cash used in operating activities of warrants$14.5 million was attributable to a net loss of $16.1 million, partially offset by $1.5 million in non-cash operating expenses, and attributable to a net cash increase of approximately ($9,048,000)$0.1 million stemming from the change in Ocuphire’s net operating assets and $3,942,000 respectively.  Estimating fair valuesliabilities. The non-cash expenses consisted principally of warrants requires the developmentstock-based compensation of significant$1.4 million and subjective estimates that may,unrealized loss on short-term investments of $0.1 million. The change in operating assets and are likelyliabilities was primarily attributable to change over the durationa net cash source of the warrants due$0.7 million attributed to related changes to external market factors.  The large unrealized gain for the three months ended September 30, 2017 primarily resulted from a decrease in prepaid expenses, offset largely by a decrease in accounts payable and accrued expense associated with the stock pricefluctuations of the underlying common stock at September 30, 2017 compared to June 30, 2017.  The large unrealized loss forOcuphire’s operating expenses.
For the nine months ended September 30, 2017 primarily resulted from2021, cash used in operating activities of $13.7 million was attributable to a significant increasenet loss of $50.4 million, partially offset by $36.5 million in non-cash operating expenses and a net change of $0.2 million in Ocuphire’s net operating assets and liabilities. The non-cash expenses consisted principally of the fair value change in the stock pricewarrant liabilities of $33.8 million, a share settlement with certain investors in the underlyingamount of $1.6 million, stock-based compensation of $1.4 million and non-cash impact from the receipt of common stock at September 30, 2017 comparedstemming from the fulfillment of revenue milestones ($0.4) million. The change in operating assets and liabilities was primarily attributable to December 31, 2016.  An increasea decrease in volatility ofOcuphire’s prepaid expenses offset in part by a net decrease in accrued liabilities in connection with operating as a public company post-Merger.
Cash Flow from Investing Activities
There were no sources or uses from investing activities during the common stock during that period and the large number of outstanding warrants also had an impact on the large unrealized loss for the nine months ended September 30, 2017.periods presented.

Cash Flow from Financing ExpenseActivities

We incurred approximately $333,000 and $313,000 ofNet cash provided by financing expensesactivities during the nine months ended September 30, 2017, and 2016, respectively related to our registered direct offerings in June 2017, September 2016 and March 2016.  We incurred approximately $143,0002022 was $3.8 million that consisted principally of financing expenses duringproceeds received from the three months ended September 30, 2016, related to our registered direct offering in September 2016.  We did not incur financing expenses during the three months ended September 30, 2017.

Net Loss

As a result2021 ATM net of the above, net loss for the three and nine months ended September 30, 2017 was approximately $1,038,000 and $21,702,000, or $0.04 and $0.83 per share, respectively, compared to approximately $2,867,000 and $8,782,000, or $0.13 and $0.42 per share, respectively, for the three and nine months ended September 30, 2016.  As previously discussed, includedissuance costs in the net loss for the three and nine months ended September 30, 2017 are non-cash chargesamount of approximately $3,121,000 and ($9,048,000)$4.3 million, offset in unrealized gains (losses)part by payments made on the fair valueshort-term loan of warrants, compared to unrealized gains of $968,000 and $3,942,000 for the three and nine months ended September 30, 2016.$0.5 million.
 
Research and Development Projects

Research and development costs are expensed as incurred.  These costs consist primarily of salaries and related personnel costs, costs to acquire pharmaceutical products and product rights for development and amounts paid to contract research organizations, hospitals and laboratories for the provision of services and materials for drug development and clinical trials.  Costs incurred in obtaining the license rights to technology in the research and development stage that have no alternative future uses are expensed as incurred.  Our research and development programs are related to our oncology clinical stage drug candidates, RX-3117, Supinoxin and Archexin, and our pre-clinical stage drug candidate, RX-21101.  As we expand our clinical studies, we expect to enter into additional development agreements.  Significant additional expenditures will be required if we complete our clinical trials, start new trials, apply for regulatory approvals, continue development of our technologies, expand our operations and bring our products to market.  The eventual total cost of each clinical trial is dependent on a number of uncertainties such as trial design, the length of the trial, the number of clinical sites and the number of patients.  The process of obtaining and maintaining regulatory approvals for new therapeutic products is lengthy, expensive and uncertain.  Because the successful development of our most advanced drug candidates, RX-3117, Supinoxin and Archexin, is uncertain, and because RX-21101 is in early-stage development, we are unable to estimate the costs of completing our research and development programs, the timing of bringing such programs to market and, therefore, when materialNet cash inflows could commence from the sale of these drug candidates, if any.  If these projects are not completed as planned, our results of operations and financial condition would be negatively affected.

RX-3117
 RX-3117 is a novel, investigational oral small molecule nucleoside compound.  We believe RX-3117 has therapeutic potential in a broad range of cancers including pancreatic, bladder, cervical, non-small cell lung cancer and colon cancer.  We previously identified the MTD of RX-3117, which we are evaluating in Phase IIa proof-of-concept clinical trials in patients with relapsed or refractory metastatic pancreatic cancer and patients with locally advanced or metastatic bladder cancer.

Expenses related to RX-3117 increased during the three and nine months ended September 30, 2017 compared to the same period in 2016 due to increased clinical trial and patient enrollments resulting from the progression of our pancreatic and bladder cancer clinical trials, as well as manufacturing costs for new campaigns. We expect that expenses related to RX-3117 will increase in the remainder of 2017 compared to the three and nine months ended September 30, 2017 due to patient enrollment costs, continued manufacturing costs for new campaigns, and the commencement of a combination Phase IIa clinical trial with Abraxane in pancreatic cancer.

Supinoxin (RX-5902)
Supinoxin is a potential first-in-class small molecule inhibitor of phosphorylated p68, a protein that we believe plays a key role in cancer growth, progression and metastasis through its interaction with beta-catenin. Phosphorylated p68 results in up-regulation of cancer-related genes and a subsequent proliferation of cancer cells and tumor growth.  In February 2017, we initiated a Phase IIa clinical study of Supinoxin in patients with metastatic TNBC.

Expenses related to Supinoxin decreased during the three and nine months ended September 30, 2017 compared to the three and nine months ended September 30, 2016.  The decrease is primarily attributable to decreased manufacturing costs due to a significant supply of drug product already available from earlier manufacturing campaigns.  However, we expect that expenses related to Supinoxin will increase in the remainder of 2017 compared to the three and nine months ended September 30, 2017 due to patient enrollment costs associated with our Phase IIa trial in patients with metastatic TNBC and new manufacturing campaigns.
Archexin

Archexin is a potential best-in-class, potent inhibitor of the protein kinase Akt-1, which we believe plays a critical role in cancer cell proliferation, survival, angiogenesis, metastasis and drug resistance.  We are currently conducting a Phase IIa proof-of-concept clinical trial of Archexin in patients with metastatic RCC to evaluate its safety and efficacy in combination with AFINITOR (everolimus).

Expenses related to Archexin decreased during the three and nine months ended September 30, 2017 compared to the same periods in 2016.  The decrease is primarily attributable to decreased manufacturing costs due to a significant supply of drug product already available.  We expect that expenses related to Archexin will remain flat for the remainder of 2017 compared to the three and nine months ended September 30, 2017 as we continue the ongoing Archexin clinical trial.

Pre-clinical Pipeline

Expenses related to our pre-clinical candidates increased for the three and nine months ended September 30, 2017 compared to the same periods in 2016 primarily as a result of increased research activities.  We expect that expenses related to our pre-clinical pipeline, including RX-21101, will remain flat for the remainder of 2017 compared to the three and nine months ended September 30, 2017 as we continue testing and development.

Research and Development Process
We have engaged third-party contract research organizations and other investigators and collaborators, such as universities and medical institutions, to conduct our pre-clinical studies, toxicology studies and clinical trials.  Engaging third-party contract research organizations is typical practice in our industry. However, relying on such organizations means that the clinical trials and other studies described above are being conducted at external locations and that the completion of these trials and studies is not within our direct control. Trials and studies may be delayed due to circumstances outside our control, and such delays may result in additional expenses for us.
Liquidity and CapitalResources

Cash Flows

Cash used in operatingprovided by financing activities was approximately $11,715,000 for the nine months ended September 30, 2017.  The operating cash flows during the nine months ended September 30, 2017 reflect2021 was $19.6 million in connection with proceeds received from both the Registered Direct Offering and 2021 ATM, net of issuance costs, and to a net loss of $21,702,000, offset by an unrealized loss on the fair value of warrants of $9,048,000 and a net increase of cash components of working capital and non-cash charges totaling $939,000.  Cash usedmuch lesser extent proceeds in operating activities was approximately $11,734,000 for the nine months ended September 30, 2016.  The operating cash flows during the nine months ended September 30, 2016 reflect our net loss of $8,782,000, an unrealized gain on the fair value of warrants of 3,942,000 and a net increase of cash components of working capital and other non-cash charges totaling $990,000.

Cash used in investing activities was approximately $6,310,000 for the nine months ended September 30, 2017, which consisted of $15,009,000 and $21,000 for the purchases of marketable securities and equipment, respectively, offset by $8,720,000 from the redemption of marketable securities. Cash used in investing activities was approximately $196,000 for the nine months ended September 30, 2016, which consisted of $8,748,000 and $8,000 for the purchases of marketable securities and equipment, respectively offset by $8,560,000 from the redemption of marketable securities.
Cash provided by financing activities was approximately $14,673,000 for the nine months ended September 30, 2017, which consisted of net proceeds of $9,241,000 from our registered direct public offering in June 2017 and $5,354,000 and $78,000 fromconnection with the exercise of stock warrantsoptions.
Liquidity and options, respectively.  Cash provided by financingCapital Resource Requirements
          Ocuphire has no current source of revenue to sustain its present activities, was approximately $10,122,000 forand Ocuphire does not expect to generate significant revenue until, and unless, the nine months ended September 30, 2016, which consisted of net proceeds from our registered direct public offerings in March 2016FDA or other regulatory authorities approve Nyxol or APX3330 and September 2016.

After September 30, 2017, on October 17, 2017, we closed a registered direct public offering of 3,265,309 shares of common stock and warrants to purchase up to 1,632,654 shares of common stock, resulting in gross proceeds to us of approximately $8,000,000.

Contractual Obligations

We have a variety of contractual obligations, as more fully described in our 2016 Form 10-K.  These obligations include, but are not limited to, contractual obligations in connection withit successfully commercializes its product candidates or if Ocuphire enters into any significant license agreements (including related milestone payments), lease payments, employee compensationwith third parties. Until such time, if ever, as Ocuphire can generate substantial product revenue, it expects to finance its cash needs through a combination of equity and incentive program expenses,debt financings as well as collaborations, strategic alliances and contracts with various vendors for services.  Aslicensing arrangements. Ocuphire does not have any committed external source of September 30, 2017,funds. To the total estimated cost to complete our contracts with vendors for researchextent that Ocuphire raises additional capital through the sale of equity or convertible debt securities, the ownership interest of Ocuphire’s stockholders will be diluted, and development services was approximately $10,750,000 under the terms of the applicable agreements.  All of these securities may include liquidation, warrants, or other preferences that adversely affect your rights as a common stockholder. Debt financing, if available, may involve agreements that include covenants limiting or restricting Ocuphire’s ability to take specific actions, such as incurring additional debt, making capital expenditures or declaring dividends. If Ocuphire raises additional funds through collaborations, strategic alliances or licensing arrangements with pharmaceutical partners, Ocuphire may have to relinquish valuable rights to its technologies, future revenue streams or grant licenses on terms that may not be favorable to Ocuphire. If Ocuphire is unable to raise additional funds through equity or debt financings or through collaborations, strategic alliances or licensing arrangements when needed, Ocuphire may be terminated by either party upon appropriate noticerequired to delay, limit, reduce or terminate its product development, future commercialization efforts, or grant rights to develop and market its product candidates that Ocuphire would otherwise prefer to develop and market itself.
Ocuphire Pharma, Inc.
Form 10-Q

Future Capital Requirements
          Ocuphire’s independent registered public accounting firm included an explanatory paragraph in its report on Ocuphire’s financial statements as stipulated inof and for the respective agreements.

Currentyears ended December 31, 2021 and Future Financing Needs

We have incurred negative cash flow from operations since we started our business.  We have spent, and expect2020, noting the existence of substantial doubt about its ability to continue as a going concern. This uncertainty arose from management’s review of Ocuphire’s results of operations and financial condition and its conclusion that, based on Ocuphire’s operating plans, Ocuphire did not have sufficient existing working capital to spend, substantial amounts in connection with implementing our business strategy, including our planned product development efforts, our clinical trials and our research and development efforts.  Wesustain operations substantially beyond twelve months following the date of the report filing. To continue to fund operations, Ocuphire will need to raise capital. Ocuphire may obtain additional capitalfinancing in the future through public or privatethe issuance of common stock, through other equity or debt offeringsfinancings or through arrangementscollaborations or partnerships with strategic partners or other sources in order to continue to develop our drug candidates.  There cancompanies. Ocuphire may not be no assurance that additional capital will be available when needed or on terms satisfactory to us, if at all.  If we are not able to raise sufficient additional capital weon terms acceptable to it, or at all, and any failure to raise capital as and when needed could compromise Ocuphire’s ability to execute on its business plan.
          The development of Nyxol and APX3330 is subject to numerous uncertainties, and Ocuphire has based these estimates on assumptions that may prove to be substantially different than what Ocuphire currently anticipates and could result in cash resources being used sooner than what Ocuphire currently expects. Additionally, the process of advancing early-stage product candidates and testing product candidates in clinical trials is costly, and the timing of progress in these clinical trials is uncertain. Ocuphire’s ability to successfully transition to profitability will havebe dependent upon achieving a level of product sales adequate to reduce oursupport its cost structure. Ocuphire cannot give any assurance that it will ever be profitable or generate positive cash flow from operating activities.
Contractual Obligations and Commitments
Facility Lease
          Ocuphire leases a facility under a non-cancellable operating lease that commenced on June 8, 2019 and expires on December 31, 2022, as amended, for a base rent in the amount of $3,000 per month.
 Apexian Sublicense Agreement
          On January 21, 2020, Ocuphire entered into the Apexian Sublicense Agreement, pursuant to which it obtained exclusive worldwide patent and other intellectual property rights that constitute a Ref-1 Inhibitor program relating to therapeutic applications to treat disorders related to ophthalmic and diabetes mellitus conditions. The lead compound in the Ref-1 Inhibitor program is APX3330, which Ocuphire intends to develop as an oral tablet therapeutic to treat DR and DME, and potentially wAMD.
          In connection with the Apexian Sublicense Agreement, Ocuphire issued 843,751 shares of Ocuphire common stock to Apexian and certain of Apexian’s affiliates.
Ocuphire agreed to make one-time milestone payments under the Apexian Sublicense Agreement for each of the first ophthalmic indication and the first diabetes mellitus indication. These milestone payments include (i) payments for specified developmental and regulatory milestones (including completion of the first Phase 2 trial and the first Phase 3 pivotal trial in the United States, and filing and achieving regulatory approval from the FDA for the first New Drug Application for a compound) totaling up to $11 million in the aggregate and (ii) payments for specified sales milestones of up to $20 million in the aggregate, each of which net sales milestone payments is payable once, upon the first achievement of such milestone.
          Lastly, Ocuphire also agreed to make royalty payments equal to a single-digit percentage of its net sales of products covered by the patents under the Apexian Sublicense Agreement. None of the milestone or royalty payments were triggered as of the date of this Report.
 Other Commitments
          In the course of normal operations, Ocuphire entered into cancellable purchase commitments with its suppliers for various key research, clinical and manufacturing services. The purchase commitments covered by these arrangements are subject to change based on Ocuphire’s research and development activities. We believeefforts.
 Other Funding Requirements
As noted above, certain of our cash requirements relate to the funding of our ongoing research and development of Nyxol and APX3330, inclusive of any potential milestone and royalty obligations under our intellectual property licenses. See “Part I, Item 1— Business—Nyxol and APX3330 Clinical Experience Summaries —Ocuphire Clinical Development Plan —Future Planned Nyxol Trials—Potential Clinical Plans for APX3330—Future In-Licensing and Acquisition Opportunities—Manufacturing—Apexian Sublicense Agreement— Review and Approval of Drugs in the United Statesin our Annual Report on Form 10-K for the year ended December 31, 2021 for a discussion of design, development, pre-clinical and clinical activities that we may conduct in the future, including expected cash equivalents, and marketable securities will be sufficientexpenditures required for some of those activities, to cover ourthe extent we are able to estimate such costs.
Our other cash flow requirements for our current activities for at leastwithin the next 12twelve months include accounts payable, accrued expenses, purchase commitments and other current liabilities. Our other cash requirements greater than twelve months from various contractual obligations and commitments may include operating leases and contractual agreements with third-party service providers for clinical research, product development, manufacturing, commercialization, supplies, payroll, equipment maintenance, and audits for periods into calendar year 2023. Refer to Note 4 – Commitments and Contingencies included in Part 1, Item 1 – Financial Statements” of this Report for further detail of our lease obligation and license agreements with regard to the date these financial statements were issued.

The actual amounttiming of funds we will need to operate is subject to many factors, some of which are beyond our control.  These factors include the following:

·the progress of our product development activities;

·the number and scope of our product development programs;

·the progress of our pre-clinical and clinical trial activities;

·the progress of the development efforts of parties with whom we have entered into collaboration agreements;
expected future payments.
 
3327

·our ability to maintain current collaboration programs and to establish new collaboration arrangements;

Ocuphire Pharma, Inc.
·the costs involved in prosecuting and enforcing patent claims and other intellectual property rights; and
Form 10-Q


·the costs and timing of regulatory approvals.
 We expect to satisfy our short-term and long-term obligations through cash on hand and from future equity and debt financings until we generate an adequate level of revenue from commercial sales to cover expenses, if ever.


Off-Balance Sheet ArrangementsCritical Accounting Policies and Estimates

          Ocuphire’s financial statements are prepared in accordance with U.S. GAAP. These accounting principles require Ocuphire to make estimates and judgments that can affect the reported amounts of assets and liabilities as of the date of the financial statements as well as the reported amounts of revenue and expense during the periods presented. Ocuphire believes that the estimates and judgments upon which it relies are reasonably based upon information available to Ocuphire at the time that it makes these estimates and judgments. To the extent that there are material differences between these estimates and actual results, Ocuphire’s financial results will be affected. The accounting policies that reflect Ocuphire’s more significant estimates and judgments and which it believes are the most critical to aid in fully understanding and evaluating its reported financial results are described below.
          Our significant accounting policies are discussed in Note 1 — Company Description and Summary of Significant Accounting Policies, included in “Part I, Item 1 – Financial Statements” of this Report. We believe that the following accounting policies and estimates are the most critical to aid in fully understanding and evaluating our reported financial results. These estimates require our most difficult, subjective, or complex judgments because they relate to matters that are inherently uncertain. We have reviewed these critical accounting policies and estimates and related disclosures with the Audit Committee of our Board of Directors. We have not made any material changes to date, nor do we believe there is a reasonable likelihood of a material future change to the accounting methodologies for the areas described below.
 Collaborations Revenue

For discussion about the determination of collaborations revenue, see Note 10 — Collaborations and License Agreements included in “Part 1, Item 1 – Financial Statements” of this Report. To date, we have not had, nor expect to have in the future, significant variable consideration adjustments related to product revenue, such as chargebacks, sales allowances and sales returns.

Warrant Liabilities

          Following the Merger, Ocuphire issued the Series A Warrants in connection with the Pre-Merger Financing and assumed Rexahn warrants issued prior to the Merger. Ocuphire accounts for these warrants as a liability at fair value as long as certain provisions precluding equity accounting treatment are present.  Upon the execution of the Waiver Agreements described in Note 3 — Pre-Merger Financing included in “Part 1, Item 1 – Financial Statements” of this Report, the Series A Warrants were no longer subject to cash settlement or indexation provisions, precluding equity classification, and as a result, not subject to fair value remeasurement. Ocuphire will continue to adjust the Rexahn warrant liability for changes in fair value until the earlier of the exercise, expiration, or until such time that cash settlement or indexation provisions are no longer in effect for the Rexahn warrants.  We do not have any off-balance sheet arrangements or holdingsexpect that the fluctuations in variable interest entities.fair value attributed to the Rexahn warrant liability will be significant.

Stock-based Compensation
 
34Ocuphire accounts for stock-based compensation in accordance with the provisions of ASC 718, Compensation — Stock Compensation. Accordingly, compensation costs related to equity instruments granted are recognized at the grant date fair value which is not subject to remeasurement. We record equity instrument forfeitures when they occur. For discussions about the application of grant date fair value associated with our stock-based compensation, see Note 8 — Stock-based Compensation included in “Part 1, Item 1 – Financial Statements” of this Report.

Income Tax Assets and Liabilities

Currently, there is no provision for income taxes, as we have incurred operating losses to date, and a full valuation allowance has been provided on our net deferred tax assets. For additional information, see Note 12 — Income Taxes included in “Part 1, Item 1 – Financial Statements” of this Report.

Contingencies

We are subject to numerous contingencies arising in the ordinary course of business, including obligations related to certain license agreements. For additional information, see Note 4 — Commitments and Contingencies included in “Part 1, Item 1 – Financial Statements” of this Report.

Recent Accounting Pronouncements

Refer to Note 1 — “Company Description and Summary of Significant Accounting Policies” to our condensed consolidated financial statements included in “Part 1, Item 1 – Financial Statements” in this Report for a discussion of recently issued accounting pronouncements.

Ocuphire Pharma, Inc.
Form 10-Q

Item 3.Quantitative and Qualitative Disclosures About Market Risk.Risk


Not applicable for smaller reporting companies.
For quantitative and qualitative disclosures about market risk, refer to “Quantitative and Qualitative Disclosures About Market Risk” in our 2016 Form 10-K.  Our exposures to market risk have not changed materially since December 31, 2016.

Item 4.Controls and Procedures.Procedures

Evaluation of Disclosure Controls and Procedures


Under the supervision and with the participation of our management, including our Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), we evaluated the effectiveness of the design and operation of ourWe maintain disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the period covered by this report. Based upon that evaluation, our CEO and CFO concludedare designed to ensure that our disclosure controls and procedures as of the end of the period covered by this report were effective such that the information we are required to be disclosed by usdisclose in reports filed under theour Exchange Act reports is (i) recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s (the “SEC’s”)SEC’s rules and forms, and (ii)that such information is accumulated and communicated to our management, including our CEOprincipal executive officer and CFO,principal financial officer, as appropriate, to allow timely decisions regarding required disclosure. A
          We designed and evaluated our disclosure controls system cannotand procedures recognizing that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance and not absolute assurance however,of achieving the desired control objectives. Also, the design of a control system must reflect the fact that there are resource constraints and that the objectivesbenefits of controls must be considered relative to their costs. Because of the controls system are met, andinherent limitations in all control systems, no evaluation of controls can provide absolute assurance that misstatements due to error or fraud will not occur or that all control issues and instances of fraud, if any, within a company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty and that breakdowns can occur because of simple error or mistake. The design of any system of controls is based, in part, upon certain assumptions about the likelihood of future events and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions.

          Under the supervision of and with the participation of our management, including our principal executive officer and principal financial officer, we evaluated the effectiveness of our disclosure controls and procedures, as such term is defined in Rules 13a-15(e) and 15(d)- 15(e) promulgated under the Exchange Act as of September 30, 2022. Based on this evaluation, our principal executive officer and principal financial officer concluded that our disclosure controls and procedures were effective as of September 30, 2022.
Changes in Internal Control Over Financial Reporting


There has beenwere no changechanges in our internal control over financial reporting (as such term is defined in RulesRule 13a-15(f) and 15d-15(f) under the Exchange Act) during the quarter ended September 30, 20172022, that hashave materially affected, or isare reasonably likely to materially affect, ourthe Company’s internal control over financial reporting.
PART II. Other InformationII – OTHER INFORMATION


Item 1.Legal Proceedings

From time to time, we may be involved in various claims and legal proceedings relating to claims arising out of our operations. We are not currently a party to any legal proceedings that, in the opinion of our management, are likely to have a material adverse effect on our business. Regardless of outcome, litigation can have an adverse impact on us because of defense and settlement costs, diversion of management resources and other factors.

Item 1A.
Risk Factors.
Factors


InvestingOur business is subject to risks and events that, if they occur, could adversely affect our financial condition and results of operations and the trading price of our securities. During the three months ended September 30, 2022, our risk factors have not changed materially from those risk factors previously disclosed in our stock involves a high degree of risk.  In addition toAnnual Report on Form 10-K for the other information set forth in this report, youyear ended December 31, 2021. You should carefully consider the factors set forthrisks and uncertainties discussed in the Risk Factors section ofPart I, Item 1A “Risk Factors” in our 2016Annual Report on Form 10-K as well as other information contained infor the 2016 Form 10-K and in other reports we file with the SEC. We do not believe that there have been any material changes to the risk factors disclosed in our 2016 Form 10-K.year ended December 31, 2021.


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

None.

Item 3.Defaults Upon Senior Securities

None.

Item 4.
Mine Safety Disclosures


PursuantNot applicable to a consulting agreement, we issued 7,500 shares of common stock during the three months ended September 30, 2017 to a privately held investor relations firm in consideration for investor relations services.  The shares of common stock were not registered under the Securities Act of 1933, as amended (the “Securities Act”), pursuant to the exemption from registration requirements provided by Section 4(a)(2) of the Securities Act, as a transaction not involving a public offering.our Company.


Item 5.Other Information

None.

Ocuphire Pharma, Inc.
Form 10-Q

Item 6.Exhibits.Exhibits


Exhibit No.
Description
NUMBER
DESCRIPTION OF DOCUMENT
Form
Amended and Restated Certificate of Warrant, filed as Exhibit 4.1Incorporation of the Registrant (incorporated by reference to Appendix G to the Company’sRegistrant’s Definitive Proxy Statement on Schedule 14A, filed on April 29, 2005).
Certificate of Amendment of Amended and Restated Certificate of Incorporation of the Registrant (incorporated by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K, filed on October 13, 2017, is incorporated herein by reference.May 5, 2017).
 
FormCertificate of Securities Purchase Agreement, dated asAmendment of October 13, 2017,Amended and Restated Certificate of Incorporation of the Registrant (incorporated by and between Rexahn Pharmaceuticals, Inc. and the purchasers identified on the signature pages thereto, filed asreference to Exhibit 10.13.1 to the Company’sRegistrant’s Current Report on Form 8-K, filed on October 13 2017, is incorporated herein by reference.August 30, 2018).
 
Certificate of Amendment of Amended and Restated Certificate of Incorporation of the Registrant (incorporated by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K, filed on April 12, 2019).
Certificate of Amendment of Amended and Restated Certificate of Incorporation (incorporated by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K, filed on November 6, 2020).
Certificate of Amendment of Amended and Restated Certificate of Incorporation (incorporated by reference to Exhibit 3.2 to the Registrant’s Current Report on Form 8-K, filed on November 6, 2020).
Second Amended and Restated Bylaws of the Registrant (incorporated by reference to Exhibit 3.3 to the Registrant’s Current Report on Form 8-K, filed on November 6, 2020).
First Amendment to Second Amended and Restated Bylaws of the Registrant (incorporated by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K filed on June 10, 2022).
Second Amendment to Second Amended and Restated Bylaws of the Registrant (incorporated by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K filed on June 17, 2022).
Fourth Lease Amendment, dated as of October 17, 2022.
Certification of ChiefPrincipal Executive Officer pursuant to Rules 13a-14(a) / 15d-14(a)Section 302 of the Sarbanes-Oxley Act of 2002.
 
Certification of ChiefPrincipal Financial Officer pursuant to Rules 13a-14(a) / 15d-14(a)Section 302 of the Sarbanes-Oxley Act of 2002.
 
Certification of ChiefPrincipal Executive Officer pursuant to 18 U.S.C. 1350, as adoptedand Principal Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 20022002.
101.INSInline XBRL Instance Document.
101.SCHInline XBRL Taxonomy Extension Schema Document.
101.CALInline XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEFInline XBRL Taxonomy Extension Definition Linkbase Document.
101.LABInline XBRL Taxonomy Extension Label Linkbase Document.
101.PREInline XBRL Taxonomy Extension Presentation Linkbase Document.
104Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101)

  
Certification of Chief Financial Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
*
 
101
The following materials from Rexahn Pharmaceuticals, Inc.’s Quarterly Report on Form 10-Q, formatted in Extensible Business Reporting Language (“XBRL”): (i) Condensed Balance Sheet; (ii) Condensed Statement of Operations; (iii) Condensed Statement of Comprehensive Loss; (iv) Condensed Statement of Cash Flows; and (v) Notes to the Financial Statements.
Documents are furnished not filed

Ocuphire Pharma, Inc.
Form 10-Q

SIGNATURESSIGNATURES


Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this reportReport to be signed on its behalf by the undersigned thereunto duly authorized.


REXAHN PHARMACEUTICALS, INC.
Dated: November 4, 2022
 
                         (Registrant)Ocuphire Pharma, Inc.
 
By:
/s/ Mina Sooch
 
 By:/s/ Peter D. Suzdak
Date: November 3, 2017
Mina Sooch
 Peter D. Suzdak
 
Chief Executive Officer
(principal executive officer)
 
 By:/s/ Tae Heum Jeong
Date: November 3, 2017
(Principal Executive Officer)
 

Tae Heum Jeong
By:
/s/ Amy Rabourn
 
Amy Rabourn
 
ChiefVice President of Finance
(Principal Financial Officer and SecretaryOfficer)
(principal financial and accounting officer)


31

37