UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)

☒

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

For the quarterly period ended ~~March 31,~~September 30, 2023

☐

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

For the transition period from to

Commission file number 001-36714

JAGUAR HEALTH, INC.

(Exact name of registrant as specified in its charter)

Delaware		46-2956775
(State or other jurisdiction of		(I.R.S. Employer
incorporation or organization)		Identification No.)

200 Pine Street, Suite 400

San Francisco, California 94104

(Address of principal executive offices, zip code)

(415) 371-8300

(Registrant’s telephone number, including area code)

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

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ⌧ No ◻

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


Large accelerated filer ◻	Accelerated filer ◻	Non-accelerated filer ⌧	Smaller reporting company ☒
			Emerging growth company ☐

If an emerging growth company, indicate by a 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 ⌧

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


Title of each class:	Trading Symbol(s)	Name of each exchange on which registered:
Common ~~Stock,~~stock, Par Value $0.0001 Per Share	JAGX	The NASDAQ Capital Market

As of ~~May 15,~~November 14, 2023, there were (i) ~~19,105,622~~50,755,580 shares of voting common stock, par value $0.0001 per share, outstanding, and (ii) 9 shares of non-voting common stock, par value $0.0001 per share, outstanding (convertible into 9nine shares of voting common stock taking into account the reverse stock split effected on January 23, 2023) and 137 shares of Series G preferred stock outstanding (3,425,000 shares of common stock in aggregate on an as converted basis)stock).

Table of Contents


	Page No.
PART I. — FINANCIAL INFORMATION	1
Item 1. Condensed Consolidated Financial Statements	1
Condensed Consolidated Balance Sheets	1
Condensed Consolidated Statements of Comprehensive Losses	2
Condensed Consolidated Statements of Changes in Convertible Preferred Stock and Stockholders’ Equity	4
Condensed Consolidated Statements of Cash Flows	68
Notes to Condensed Consolidated Financial Statements	810
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations	4553
Item 3. Quantitative and Qualitative Disclosures About Market Risk	5568
Item 4. Controls and Procedures	5568
PART II. — OTHER INFORMATION	5769
Item 1. Legal Proceedings	5769
Item 1A. Risk Factors	5769
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds	5769
Item 3. Defaults ~~upon senior securities~~Upon Senior Securities	5769
Item 4. Mine ~~safety disclosures~~Safety Disclosures	5769
Item 5. Other Information	5770
Item 6. Exhibits	5870
SIGNATURE	5971

Table of Contents

PART I. — FINANCIAL INFORMATION

Item 1. Condensed Consolidated Financial Statements

JAGUAR HEALTH, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS


	March 31,		December 31,		September 30,		December 31,
(In thousands, except share and per share data)	2023		2022		2023		2022
	(unaudited)				(unaudited)
Assets
Current assets:
Cash	$	14,367	$	5,469	$	3,226	$	5,469
Accounts receivable		987		1,879		1,674		1,879
Other receivable		457		588		171		588
Inventory		8,684		7,024		8,379		7,024
Prepaid expenses and other current assets		7,866		7,361		8,609		7,361
Total current assets		32,361		22,321		22,059		22,321
Property and equipment, net		541		557		511		557
Operating lease - right-of-use asset		1,062		1,140		824		1,140
Intangible assets, net		21,951		22,439		20,974		22,439
Other assets		1,012		995		1,012		992
Total assets	$	56,927	$	47,452	$	45,380	$	47,449

Liabilities and Stockholders' equity (deficit)
Current liabilities:
Accounts payable	$	5,692	$	5,808	$	5,133	$	5,808
Accrued liabilities		9,280		8,165		3,288		8,165
Operating lease liability, current		503		483		526		483
Notes payable, current		15,621		15,883		3,509		15,883
Total current liabilities		31,096		30,339		12,456		30,339
Operating lease liability, net of current portion		627		725		351		725
Notes payable, net of discount, net of current portion (includes hybrid instrument designated at Fair Value Option amounting to $8.2 million as of March 31, 2023 and $7.8 million December 31, 2022, respectively)		17,544		17,744
Notes payable, net of discount, net of current portion (includes notes designated at Fair Value Option amounting to $30.0 million as of September 30, 2023 and $7.8 million December 31, 2022, respectively)						31,157		17,744
Total liabilities		49,267		48,808		43,964		48,808

Commitments and contingencies (See Note 6)

Stockholders' equity (deficit)
Series B-2 convertible preferred stock: 10,165 shares authorized at March 31, 2023 and December 31, 2022; zero shares issued and outstanding at March 31, 2023 and December 31, 2022		—		—
Series C perpetual preferred stock: 1,011,000 shares authorized at March 31, 2023 and December 31, 2022; zero shares issued and outstanding at March 31, 2023 and December 31, 2022		—		—
Series E perpetual preferred stock: 4,475,074 shares authorized at March 31, 2023 and December 31, 2022; zero shares issued and outstanding at March 31, 2023 and December 31, 2022		—		—
Common stock - voting: $0.0001 par value, 298,000,000 shares authorized at March 31, 2023 and December 31, 2022; 14,175,741 and 2,182,084 issued and outstanding at March 31, 2023 and December 31, 2022		1		—
Common stock - non-voting: $0.0001 par value, 50,000,000 shares authorized at March 31, 2023 and December 31, 2022; 2,120,786 shares issued and outstanding at March 31, 2023 and December 31, 2022		—		—
Series G convertible preferred stock: $0.0001 par value; 137 and zero shares designated from 10,000,000 preferred stock authorized at September 30, 2023 and December 31, 2022; 137 and zero shares issued and outstanding at September 30, 2023 and December 31, 2022						—		—
Series H convertible preferred stock: $0.0001 par value; 105 and zero shares designated from 10,000,000 preferred stock authorized at September 30, 2023 and December 31, 2022; 80 and zero shares issued and outstanding at September 30, 2023 and December 31, 2022						—		—
Series I convertible preferred stock: $0.0001 par value; 118 and zero shares designated from 10,000,000 preferred stock authorized at September 30, 2023 and December 31, 2022; 118 and zero shares issued and outstanding at September 30, 2023 and December 31, 2022						—		—
Common stock - voting: $0.0001 par value, 298,000,000 shares authorized at September 30, 2023 and December 31, 2022; 24,815,767 and 2,182,084 issued and outstanding at September 30, 2023 and December 31, 2022						2		—
Common stock - non-voting: $0.0001 par value, 50,000,000 shares authorized at September 30, 2023 and December 31, 2022; 9 shares issued and outstanding at September 30, 2023 and December 31, 2022						—		—
Additional paid-in capital		287,383		266,971		301,233		266,969
Noncontrolling interest		310		(699)		56		(699)
Accumulated deficit		(279,150)		(266,948)		(299,079)		(266,949)
Accumulated other comprehensive loss		(884)		(680)		(796)		(680)
Total Stockholders' equity (deficit)		7,660		(1,356)
Total liabilities and Stockholders' equity (deficit)	$	56,927	$	47,452
Total stockholders' equity (deficit)						1,416		(1,359)
Total liabilities and stockholders' equity (deficit)					$	45,380	$	47,449

~~The~~

See accompanying notes ~~are an integral part of~~to these unaudited condensed consolidated financial statements.

Table of Contents

JAGUAR HEALTH, INC.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSSES

(Unaudited)

Three Months Ended

March 31,
(In thousands, except share and per share data)

2023

2022
Product revenue

$
1,972

$
2,625
Operating expenses

Cost of product revenue

345

455
Research and development

4,775

4,945
Sales and marketing

1,884

2,835
General and administrative

4,813

6,144
Total operating expenses

11,817

14,379
Loss from operations

(9,845)

(11,754)
Interest expense

(2,181)

(4,194)
Loss on extinguishment of debt

—

(2,815)
Change in fair value of financial instruments and hybrid instrument designated at Fair Value Option

(359)

(233)
Other income (expense)

(12)

832
Loss before income tax

(12,397)

(18,164)
Income tax expense

—

—
Net loss

$
(12,397)

$
(18,164)
Net loss attributable to noncontrolling interest

$
(195)

$
(178)
Net loss attributable to common stockholders

$
(12,202)

$
(17,986)
Net loss per share, basic and diluted

$
(2.39)

$
(23.10)
Weighted-average common shares outstanding, basic and diluted

5,109,609

778,512


	Three Months Ended				Nine Months Ended
	September 30,				September 30,
(In thousands, except share and per share data)	2023		2022		2023		2022
Product revenue	$	2,813	$	3,150	$	7,461	$	8,696
Operating expenses
Cost of product revenue		514		613		1,350		1,524
Research and development		6,081		5,940		15,133		13,336
Sales and marketing		1,472		2,109		4,929		7,089
General and administrative		3,533		4,384		12,783		14,876
Total operating expenses		11,600		13,046		34,195		36,825
Loss from operations		(8,787)		(9,896)		(26,734)		(28,129)
Gain (loss) on extinguishment of debt		3,697		—		3,697		(2,187)
Interest expense		(500)		(2,731)		(6,134)		(10,089)
Change in fair value of financial instruments and hybrid instrument designated at Fair Value Option		(2,244)		176		(3,365)		652
Other expense		(70)		(158)		(56)		(410)
Loss before income tax		(7,904)		(12,609)		(32,592)		(40,163)
Income tax expense		—		—		—		—
Net loss	$	(7,904)	$	(12,609)	$	(32,592)	$	(40,163)
Net loss attributable to noncontrolling interest	$	(126)	$	(89)	$	(462)	$	(290)
Net loss attributable to common stockholders	$	(7,778)	$	(12,520)	$	(32,130)	$	(39,873)
Net loss per share, basic	$	(0.38)	$	(8.83)	$	(2.21)	$	(36.62)
Net loss per share, diluted	$	(0.38)	$	(8.83)	$	(2.21)	$	(36.62)
Weighted-average common stock outstanding, basic		20,739,459		1,418,159		14,550,780		1,088,758
Weighted-average common stock outstanding, diluted		20,739,459		1,418,159		14,550,780		1,088,758

~~The~~See accompanying notes ~~are an integral part of~~to these unaudited condensed consolidated financial statements.

Table of Contents

JAGUAR HEALTH, INC.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSSES

(Unaudited)

Three Months Ended

March 31,
(In thousands, except share and per share data)

2023

2022
Net loss

$
(12,397)

$
(18,164)
Other comprehensive loss

(232)

—
Net comprehensive loss

$
(12,629)

$
(18,164)
Common stockholders:

Net loss attributable to common stockholders

$
(12,202)

$
(17,986)
Other comprehensive loss attributable to common stockholders

Translation adjustments

(204)

—
Net loss and comprehensive loss attributable to common stockholders

$
(12,406)

$
(17,986)
Non-controlling interests:

Net loss attributable to non-controlling interests

$
(195)

$
(178)
Other comprehensive loss attributable to non-controlling interests

Translation adjustments

(28)

—
Net loss and comprehensive loss attributable to non-controlling interests

$
(223)

$
(178)


	Three Months Ended				Nine Months Ended
	September 30,				September 30,
(In thousands, except share and per share data)	2023		2022		2023		2022
Net loss	$	(7,904)	$	(12,609)	$	(32,592)	$	(40,163)
Other comprehensive loss		(83)		—		(132)		—
Net comprehensive loss	$	(7,987)	$	(12,609)	$	(32,724)	$	(40,163)
Common stockholders:
Net loss attributable to common stockholders	$	(7,778)	$	(12,520)	$	(32,130)	$	(39,873)
Other comprehensive loss attributable to common stockholders
Translation adjustments		(73)		—		(116)		—
Net comprehensive loss attributable to common stockholders	$	(7,851)	$	(12,520)	$	(32,246)	$	(39,873)
Non-controlling interests:
Net loss attributable to non-controlling interests	$	(126)	$	(89)	$	(462)	$	(290)
Other comprehensive loss attributable to non-controlling interests
Translation adjustments		(10)		—		(16)		—
Net comprehensive loss attributable to non-controlling interests	$	(136)	$	(89)	$	(478)	$	(290)

See accompanying notes to these unaudited condensed consolidated financial statements.

Table of Contents

JAGUAR HEALTH, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES

IN CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ EQUITY

(Unaudited)

Common
Stock - voting

Common
Stock - non-voting

Additional

Noncontrolling

Accumulated

Accumulated
other comprehensive

Total
Stockholders'
(In thousands, except share data)
Shares

Amount

Shares

Amount

paid-in capital

interest

deficit

loss

Equity
Balances as of January 1, 2023
2,182,084

$
—

2,120,786

$
—

$
266,971

$
(699)

$
(266,948)

$
(680)

$
(1,356)
Shares issued in At the Market offering, net of issuance and offering costs of $30
10,463,983

1

—

—

17,864

—

—

—

17,865
Shares issued to Iliad in exchange of notes payable and accrued interest
1,370,005

—

—

—

1,275

—

—

—

1,275
Shares issued to Irving in exchange of notes payable and accrued interest
150,000

—

—

—

627

—

—

—

627
Shares issued to third party for services
9,669

—

—

—

166

—

—

—

166
Additional investments from non-controlling interests
—

—

—

—

—

1,232

—

—

1,232
Stock-based compensation
—

—

—

—

480

—

—

—

480
Net loss
—

—

—

—

—

(195)

(12,202)

—

(12,397)
Translation loss
—

—

—

—

—

(28)

—

(204)

(232)
Balances as of March 31, 2023
14,175,741

$
1

2,120,786

$
—

$
287,383

$
310

$
(279,150)

$
(884)

$
7,660


	Series G Convertible preferred stock			Series H Convertible preferred stock			Series I Convertible preferred stock			Common Stock - voting			Common Stock - non-voting			Additional		Noncontrolling		Accumulated		Accumulated other comprehensive		Total Stockholders'
(In thousands, except share data)	Shares	Amount		Shares		Amount	Shares	Amount		Shares	Amount		Shares	Amount		paid-in capital		interest		deficit		loss		Equity
Balances as of June 30, 2023	137	$	—	105	$	—	—	$	—	19,117,218	$	2	9	$	—	$	297,660	$	192	$	(291,301)	$	(723)	$	5,830
Preferred shares issued to Irving in exchange of notes payable and accrued interest	—		—	—		—	118		—	—		—	—		—		1,443		—		—		—		1,443
Common shares issued in At The Market offering, net of $65 offering costs	—		—	—		—	—		—	4,447,200		—	—		—		1,428		—		—		—		1,428
Common shares issued to Streeterville from conversion of Series H Preferred Stock	—		—	(25)		—	—		—	1,250,000		—	—		—		—		—		—		—		—
RSUs issued	—		—	—		—	—		—	1,349		—	—		—		—		—		—		—		—
Warrants issued to Irving through Royal Global Amendment Exchange	—		—	—		—	—		—	—		—	—		—		61		—		—		—		61
Warrants issued to Streeterville through Royal Global Amendment Exchange	—		—	—		—	—		—	—		—	—		—		59		—		—		—		59
Warrants issued to Iliad through Royal Global Amendment Exchange	—		—	—		—	—		—	—		—	—		—		54		—		—		—		54
Stock-based compensation	—		—	—		—	—		—	—		—	—		—		528		—		—		—		528
Net loss	—		—	—		—	—		—	—		—	—		—		—		(126)		(7,778)		—		(7,904)
Translation loss	—		—	—		—	—		—	—		—	—		—		—		(10)		—		(73)		(83)
Balances as of September 30, 2023	137	$	—	80	$	—	118	$	—	24,815,767	$	2	9	$	—	$	301,233	$	56	$	(299,079)	$	(796)	$	1,416

See accompanying notes to these unaudited condensed consolidated financial statements.

Table of Contents

JAGUAR HEALTH, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES

IN CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ EQUITY

(Unaudited)

Common
Stock - voting

Common
Stock - non-voting

Additional

Noncontrolling

Accumulated

Accumulated
other comprehensive

Total
Stockholders'
(In thousands, except share data)
Shares

Amount

Shares

Amount

paid-in capital

interest

deficit

loss

Equity
Balances as of January 1, 2022
644,700

$
—

2,120,786

$
—

$
231,105

$
242

$
(219,494)

$
—

$
11,853
Shares issued in At the Market offering, net of issuance and offering costs of $83
267,286

—

—

—

9,111

—

—

—

9,111
Shares issued to Iliad in exchange of notes payable and accrued interest
115,333

—

—

—

4,233

—

—

—

4,233
Shares issued to third party for services
333

—

—

—

14

—

—

—

14
Stock-based compensation
—

—

—

—

1,063

—

—

—

1,063
Net loss
—

—

—

—

—

(178)

(17,986)

—

(18,164)
Balances as of March 31, 2022
1,027,652

$
—

2,120,786

$
—

$
245,526

$
64

$
(237,480)

$
—

$
8,110


	Series G Convertible preferred stock			Series H Convertible preferred stock			Series I Convertible preferred stock			Common Stock - voting			Common Stock - non-voting			Additional		Noncontrolling		Accumulated		Accumulated other comprehensive		Total Stockholders'
(In thousands, except share data)	Shares	Amount		Shares		Amount	Shares	Amount		Shares	Amount		Shares	Amount		paid-in capital		interest		deficit		loss		Equity
Balances as of June 30, 2022	—	$	—	—	$	—	—	$	—	1,135,601	$	—	9	$	—	$	249,562	$	41	$	(246,847)	$	—	$	2,756
Shares issued to Streeterville in exchange of notes payable and accrued interest	—		—	—		—	—		—	310,196		—	—		—		5,056		—		—		—		5,056
Shares issued in At the Market offering, net of issuance and offering costs of $3	—		—	—		—	—		—	303,546		—	—		—		6,223		—		—		—		6,223
Shares issued to Iliad in exchange of notes payable and accrued interest	—		—	—		—	—		—	31,546		—	—		—		792		—		—		—		792
Shares issued to Synworld for services	—		—	—		—	—		—	30,023		—	—		—		633		—		—		—		633
Shares issued upon exercise of restricted stock units	—		—	—		—	—		—	193		—	—		—		5		—		—		—		5
Shares issued to other third party for services	—		—	—		—	—		—	160		—	—		—		2		—		—		—		2
Stock-based compensation	—		—	—		—	—		—	—		—	—		—		741		—		—		—		741
Net loss	—		—	—		—	—		—	—		—	—		—		—		(89)		(12,520)		—		(12,609)
Balances as of September 30, 2022	—	$	—	—	$	—	—	$	—	1,811,265	$	—	9	$	—	$	263,014	$	(48)	$	(259,367)	$	—	$	3,599

~~The~~See accompanying notes ~~are an integral part of~~to these unaudited condensed consolidated financial statements.

Table of Contents

JAGUAR HEALTH, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES

IN CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ EQUITY

(Unaudited)


	Series G Convertible preferred stock			Series H Convertible preferred stock			Series I Convertible preferred stock			Common Stock - voting			Common Stock - non-voting			Additional		Noncontrolling		Accumulated		Accumulated other comprehensive		Total Stockholders'
(In thousands, except share data)	Shares	Amount		Shares	Amount		Shares	Amount		Shares	Amount		Shares	Amount		paid-in capital		interest		deficit		loss		Equity
Balances as of January 1, 2023	—	$	—	—	$	—	—	$	—	2,182,084	$	—	9	$	—	$	266,969	$	(699)	$	(266,949)	$	(680)	$	(1,359)
Preferred stock issued in PIPE financing, net of issuance and offering costs of $12	137		—	—		—	—		—	—		—	—		—		611		—		—		—		611
Preferred stock issued to Streeterville in exchange of notes payable and accrued interest	—		—	73		—	—		—	—		—	—		—		1,730		—		—		—		1,730
Preferred stock issued to Irving in exchange of notes payable and accrued interest	—		—	32		—	118		—	—		—	—		—		2,201		—		—		—		2,201
Common stock issued in At the Market offering, net of issuance and offering costs of $242	—		—	—		—	—		—	17,930,660		2	—		—		20,845		—		—		—		20,847
Common stock issued to Irving in exchange of notes payable and accrued interest	—		—	—		—	—		—	2,058,651		—	—		—		2,022		—		—		—		2,022
Common stock issued to Iliad in exchange of notes payable and accrued interest	—		—	—		—	—		—	1,370,005		—	—		—		1,275		—		—		—		1,275
Common shares issued to Streeterville from conversion of Series H Preferred Stock	—		—	(25)		—	—		—	1,250,000		—	—		—		—		—		—		—		—
Common stock issued upon exercise of restricted stock units	—		—	—		—	—		—	13,149		—	—		—		9		—		—		—		9
Common stock issued to other third party for services	—		—	—		—	—		—	9,869		—	—		—		225		—		—		—		225
RSUs issued	—		—	—		—	—		—	1,349		—	—		—		—		—		—		—		—
Warrants issued to Irving in exchange of Standstill	—		—	—		—	—		—	—		—	—		—		1,934		—		—		—		1,934
Warrants issued in PIPE financing	—		—	—		—	—		—	—		—	—		—		1,236		—		—		—		1,236
Warrants issued to Iliad in exchange of Standstill	—		—	—		—	—		—	—		—	—		—		535		—		—		—		535
Warrants issued to Irving through Royal Global Amendment Exchange	—		—	—		—	—		—	—		—	—		—		61		—		—		—		61
Warrants issued to Iliad through Royal Global Amendment Exchange	—		—	—		—	—		—	—		—	—		—		54		—		—		—		54
Stock-based compensation	—		—	—		—	—		—	—		—	—		—		1,526		—		—		—		1,526
Additional investment from non-controlling interests	—		—	—		—	—		—	—		—	—		—		—		1,233		—		—		1,233
Net loss	—		—	—		—	—		—	—		—	—		—		—		(462)		(32,130)		—		(32,592)
Translation loss	—		—	—		—	—		—	—		—	—		—		—		(16)		—		(116)		(132)
Balances as of September 30, 2023	137	$	—	80	$	—	118	$	—	24,815,767	$	2	9	$	—	$	301,233	$	56	$	(299,079)	$	(796)	$	1,416

See accompanying notes to these unaudited condensed consolidated financial statements.

Table of Contents

JAGUAR HEALTH, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES

IN CONVERTIBLE PREFERRED STOCK AND STOCKHOLDERS’ EQUITY

(Unaudited)


	Series G Convertible preferred stock			Series H Convertible preferred stock				Series I Convertible preferred stock			Common Stock - voting			Common Stock - non-voting			Additional		Noncontrolling		Accumulated		Accumulated other comprehensive		Total Stockholders'
(In thousands, except share data)	Shares	Amount		Shares		Amount		Shares	Amount		Shares	Amount		Shares	Amount		paid-in capital		interest		deficit		loss		Equity
Balances as of January 1, 2022	—	$	—	—		$	—	—	$	—	644,700	$	—	9	$	—	$	231,105	$	242	$	(219,494)	$	—	$	11,853
Common stock issued in At the Market offering, net of issuance and offering costs of $103	—		—	—			—	—		—	661,076		—	—		—		17,786		—		—		—		17,786
Common stock issued to Iliad in exchange of notes payable and accrued interest	—		—	—			—	—		—	162,128		—	—		—		5,492		—		—		—		5,492
Common stock issued to Streeterville in exchange of notes payable and accrued interest	—		—	—			—	—		—	310,196		—	—		—		5,056		—		—		—		5,056
Shares issued to Synworld for services	—		—	—	—		—	—		—	30,023		—	—		—		633		—		—		—		633
Common stock issued upon exercise of restricted stock units	—		—	—			—	—		—	2,483		—	—		—		100		—		—		—		100
Common stock issued to other third party for services	—		—	—			—	—		—	466		—	—		—		21		—		—		—		21
Stock-based compensation	—		—	—			—	—		—	193		—	—		—		2,821		—		—		—		2,821
Net loss	—		—	—			—	—		—	—		—	—		—		—		(290)		(39,873)		—		(40,163)
Balances as of September 30, 2022	—	$	—	—		$	—	—	$	—	1,811,265	$	—	9	$	—	$	263,014	$	(48)	$	(259,367)	$	—	$	3,599

See accompanying notes to these unaudited condensed consolidated financial statements.

Table of Contents

JAGUAR HEALTH, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

Three Months Ended

March 31,
(in thousands)

2023

2022
Cash flows from operating activities

Net loss and comprehensive loss

$
(12,629)

$
(18,164)
Adjustments to reconcile net loss and comprehensive loss to net cash used in operating activities:

Amortization of debt issuance costs, debt discount, and non-cash interest expense

1,276

3,429
Depreciation and amortization expense

504

426
Stock-based compensation, vested and released restricted stock units and exercised stock options

480

1,063
Change in fair value of financial instruments and hybrid instrument designated at Fair Value Option

359

233
Shares issued in exchange for services

166

14
Amortization of operating lease - right-of-use-asset

47

29
Loss on extinguishment of debt

—

2,815
Equity in loss in joint venture

31

—
Changes in assets and liabilities

Accounts receivable

892

(86)
Other receivable

138

(117)
Inventory

(1,660)

22
Prepaid expenses and other current assets

(160)

507
Other assets

(18)

(5)
Accounts payable

(134)

(1,173)
Accrued liabilities

816

3,341
Operating lease liability

(53)

(29)
Total cash used in operating activities

(9,945)

(7,695)
Cash flows from investing activity

Purchase of equipment

—

—
Costs incurred in software development activities

—

—
Total cash used in investing activity

—

—
Cash flows from financing activities

Proceeds from issuance of shares in At the Market offering, net of issuance and offering costs of $30 and $83 in 2023 and 2022, respectively

17,865

9,110
Proceeds from notes payable with Streeterville

—

(447)
Payment of Tempesta Note

(50)

—
Repayment of insurance financing

(236)

(335)
Investment from non-controlling interest

1,232

(178)
Total cash provided by financing activities

18,811

8,150
Effects of foreign exchange rate changes on assets and liabilities

32

(50)
Net increase in cash

8,898

405
Cash at beginning of the year

5,469

17,051
Cash at end of the year

$
14,367

$
17,456


	Nine Months Ended
	September 30,
(in thousands)	2023		2022
Cash flows from operating activities
Net comprehensive loss	$	(32,724)	$	(40,163)
Adjustments to reconcile net loss and comprehensive loss to net cash used in operating activities:
Amortization of debt issuance costs, debt discount, and non-cash interest expense		11,496		8,791
Change in fair value of financial instruments and hybrid instrument designated at Fair Value Option		3,365		(652)
Stock-based compensation, vested and released restricted stock units and exercised stock options		1,535		2,821
Depreciation and amortization expenses		1,511		1,482
Amortization of operating lease - right-of-use-asset		286		208
Shares issued in exchange for services		166		654
Income earned in joint venture		42		—
(Gain) Loss on extinguishment of debt		(3,697)		2,187
Shares issued upon restricted stock units		—		99
Shares issued upon exercise of stock options		—		1
Changes in assets and liabilities
Accounts receivable		205		(116)
Other receivable		417		(336)
Inventory		(1,355)		(1,701)
Prepaid expenses and other current assets		(2,620)		(1,249)
Other assets		(20)		(1,395)
Accounts payable		(670)		1,391
Accrued liabilities		(3,428)		1,508
Operating lease liability		(300)		(211)
Total cash used in operating activities		(25,791)		(26,681)
Cash flows from investing activities
Purchase of equipment		—		(77)
Purchase of intangible assets		—		(1,237)
Total cash used in investing activities		—		(1,314)
Cash flows from financing activities
Proceeds from issuance of shares in At the Market offering, net of issuance and offering costs of $242 and $103 in 2023 and 2022, respectively		20,847		17,786
Proceeds from issuance of warrants in PIPE financing		1,235		—
Investment from non-controlling interest		1,227		—
Proceeds from issuance of preferred stock in PIPE financing, net of issuance cost of $12		611		—
Payment of Tempesta Note		(50)		(118)
Repayment of insurance financing		(293)		(100)
Proceeds from notes payable with Streeterville		—		3,975
Total cash provided by financing activities		23,577		21,543
Effects of foreign exchange rate changes on assets and liabilities		(29)		(38)
Net decrease in cash		(2,243)		(6,490)
Cash at beginning of the year		5,469		17,051
Cash at end of the year	$	3,226	$	10,561

~~The~~See accompanying notes ~~are an integral part of~~to these unaudited condensed consolidated financial statements.

Table of Contents

JAGUAR HEALTH, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)

(Unaudited)

Three Months Ended

March 31,

2023

2022
Supplemental schedule of cash flow information

Cash paid for interest

$
6

$
11
Cash paid for taxes

$
—

$
—
Supplemental schedule of non-cash financing and investing activities

Shares issued to Iliad in exchange of notes payable and accrued interest

$
1,275

$
4,233
Shares issued to Irving in exchange of notes payable and accrued interest

$
627

$
—
Recognition of operating lease - right-of-use asset and operating lease liability

$
30

$
90


	Nine Months Ended
	September 30,
	2023		2022
Supplemental schedule of cash flow information
Cash paid for interest	$	23	$	17
Supplemental schedule of non-cash financing and investing activities
Preferred stock issued to Irving in exchange of notes payable and accrued interest	$	2,201	$	—
Common stock issued to Irving in exchange of notes payable and accrued interest	$	2,022	$	5,492
Warrants issued to Irving in exchange of Standstill	$	1,934	$	—
Preferred stock issued to Streeterville in exchange of notes payable and accrued interest	$	1,730	$	5,056
Common stock issued to Iliad in exchange of notes payable and accrued interest	$	1,275	$	—
Warrants issued to Iliad in exchange of Standstill	$	535	$	—
Umbrella Insurance Financing	$	93	$	—
Warrants issued to Irving due to Royal Interest Global Amendment	$	60	$	—
Warrants issued to Streeterville due to Royal Interest Global Amendment	$	59	$	—
Warrants issued to Iliad due to Royal Interest Global Amendment	$	54	$	—
Recognition of operating lease - right-of-use asset and operating lease liability	$	30	$	223

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

Table of Contents

JAGUAR HEALTH, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1. Organization and Business

Jaguar Health, Inc. (“Jaguar” or the “Company”) was founded in San Francisco, California, as a Delaware corporation on June 6, 2013 (inception). The Company was a majority-owned subsidiary of Napo Pharmaceuticals, Inc. (“Napo”) until the close of the Company's initial public offering on May 18, 2015. The Company was formed to develop and commercialize first-in-class prescription and non-prescription products for companion animals.

On July 31, 2017, Jaguar completed a merger with Napo pursuant to the Agreement and Plan of Merger dated March 31, 2017, by and among Jaguar, Napo, Napo Acquisition Corporation (“Merger Sub”), and Napo's representative (the “Merger Agreement”). In accordance with the terms of the Merger Agreement, upon the completion of the merger, Merger Sub merged with and into Napo, with Napo surviving as the wholly owned subsidiary (the “Merger” or “Napo Merger”). Immediately following the Merger, Jaguar changed its name from “Jaguar Animal Health, Inc.” to “Jaguar Health, Inc.” Napo now operates as a wholly owned subsidiary of Jaguar focused on human health, including the ongoing development of crofelemer and commercialization of Mytesi.

On March 15, 2021, Jaguar established Napo EU S.p.A (which changed its name in December 2021 to “Napo Therapeutics”) in Milan, Italy as a subsidiary of Napo. Napo Therapeutics’ core mission is to provide access to crofelemer in Europe to address significant rare/orphan disease indications, including, initially, two key orphan target indications: ~~Short~~short bowel syndrome (“SBS”) with intestinal failure and congenital diarrheal disorders (“CDD”).

The Company manages its operations through two segments – human health and animal health – and is headquartered in San Francisco, California.

Nasdaq Communication and Compliance

Minimum Bid Price Requirement

On ~~February 18, 2022,~~May 10, 2023, the Company received a letter from the Staff of Nasdaq indicating that the bid price offor the Company’s common stock for the last 30 consecutive business days had ~~again~~ closed below the minimum $1.00 per share required for ~~the~~ continued listing under Nasdaq Listing Rule 5550(a)(2).

~~On January 23,~~Under Nasdaq Listing Rule 5810(c)(3)(A), the Company has been granted a 180-calendar day grace period, or until November 6, 2023, to regain compliance with the minimum bid price requirement. The continued listing standard will be met if the Company evidences a closing bid price of at least $1.00 per share for a minimum of 10 consecutive business days during the 180 calendar-day grace period. In order for Nasdaq to consider granting the Company additional time beyond November 6, 2023, the Company ~~effected a~~ ~~one-for-seventy-five~~ ~~reverse split~~would be required, among other things, to meet the continued listing requirement for the market value of publicly held shares as well as all other standards for initial listing on Nasdaq, with the exception of the minimum bid price requirement. If measured today, the Company would qualify for Nasdaq’s consideration of an extension because the Company currently has stockholders’ equity of at least $2.5 million. In the event the Company does not regain compliance with the $1.00 bid price requirement by November 6, 2023, eligibility for Nasdaq’s consideration of a second 180-day day grace period would be determined on the Company’s ~~issued and outstanding shares of common stock, par value $0.0001 per share. As a result of~~compliance with the ~~Reverse Split every~~ ~~seventy-five~~ ~~shares of common stock issued and outstanding were automatically combined into~~ ~~one~~ share of issued and outstanding common stock, without any change in the par value per share. All information related to Common Stock, stock options, restricted stock units, warrants and earnings per share have been retroactively adjusted to give effect to the Reverse Stock Split for all periods presented.

above referenced criteria on November 6, 2023.

On ~~February 7,~~November 8, 2023, the Company received a ~~letter~~formal notice from the Staff of Nasdaq ~~Office of General Counsel notifying that~~granting the ~~minimum~~Company an additional 180-day grace period, through May 6, 2024 to regain compliance with the $1.00 bid price ~~deficiency had been cured and that~~requirement for the ~~Nasdaq had determined to continue~~continued listing ~~the Company’s common stock~~ on the Nasdaq ~~Stock~~Capital Market.

Table of Contents

Liquidity and Going Concern

The Company, since its inception, has incurred recurring operating losses and negative cash flows from operations and has an accumulated deficit of ~~$279.2~~$299.1 million as of ~~March 31,~~September 30, 2023. The Company expects to incur substantial losses and negative cash flows in future periods. Further, the Company’s future operations, which include the satisfaction of current obligations, are dependent on the success of the Company’s ongoing development and commercialization efforts, as well as securing of additional financing and generating positive cash flows from operations. There is no assurance that the Company will have adequate cash balances to maintain its operations.

~~Table of Contents~~

Although the Company plans to finance its operations and cash flow needs through equity and/or debt financing, collaboration arrangements with other entities, license royalty agreements, as well as revenue from future product sales, the Company does not believe its current cash balances are sufficient to fund its operating plan through one year from the issuance of these unaudited condensed consolidated financial statements. ~~The Company has an immediate need to raise cash.~~ There can be no assurance that additional funding will be available to the Company on acceptable terms, or on a timely basis, if at all, or that the Company will generate sufficient cash from operations to adequately fund operating needs. If the Company is unable to obtain an adequate level of financing needed for the long-term development and commercialization of ~~our~~the products, the Company will need to curtail planned activities and reduce costs. Doing so will likely have an adverse effect on ~~our~~the ability to execute ~~our~~the Company’s business plan; accordingly, there is substantial doubt about the ability of the Company to continue in existence as a going concern. The accompanying unaudited condensed consolidated financial statements do not include any adjustments that might result from the outcome of these uncertainties.

2. Summary of Significant Accounting Policies

Basis of Presentation

The unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) for interim financial information and on a basis consistent with the annual consolidated financial statements, and in the opinion of management, reflect all adjustments, which include only normal recurring adjustments, necessary for a fair presentation of the periods presented. These interim financial results are not necessarily indicative of the results to be expected for the year ending
December 31, 2023, or for any other future annual or interim period. These unaudited condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto contained in the Annual Report on Form 10-K for the year ended December 31, 2022. The condensed consolidated balance sheet at December 31, 2022 has been derived from the audited consolidated financial statements at that date, but does not include all disclosures, including notes, required by U.S. GAAP for complete financial statements.

There has been no material change to the Company's significant accounting policies during the three and nine months ended ~~March 31,~~September 30, 2023, as compared to the significant accounting policies described in Note 2 of the “Notes to Consolidated Financial Statements” in the Company's Annual Report on Form 10-K as of and for the year ended December 31, 2022, which was filed to SEC on March 24, 2023.

Except as noted above, the unaudited condensed consolidated financial statements have been prepared on the same basis as the audited consolidated financial statements and, in the opinion of management, reflect all adjustments of a normal recurring nature considered necessary to present fairly the financial position as of ~~March 31,~~September 30, 2023, results of operations for the three and nine months ended ~~March 31,~~September 30, 2023 and 2022, changes in convertible preferred stock and stockholders' equity for the three and nine months ended ~~March 31,~~September 30, 2023 and 2022, and cash flows for the ~~three~~nine months ended ~~March 31,~~September 30, 2023 and 2022. The interim results are not necessarily indicative of the results for any future interim periods or for the entire ~~year~~year.

Table of Contents

Principles of Consolidation

The consolidated financial statements have been prepared in accordance with U.S. GAAP and applicable rules and regulations of the Securities and Exchange Commission (“SEC”) and include the accounts of the Company and its subsidiaries with controlling interest. All inter-company transactions and balances have been eliminated in consolidation. The reporting currency of the Company is the U.S dollar.

Non-controlling interest

The Company consolidates the results of Napo Therapeutics, which iswas owned 88% and 90% ofby the Company and 12% and 10% ofby private investors as of ~~March 31,~~September 30, 2023 and December 31, ~~2023,~~2022, respectively. The potential voting rights with a certainty of being exercised in its ~~share~~shares are included in the ownership percentage. During the ~~three~~nine months

~~Table of Contents~~

ended ~~March 31,~~September 30, 2023, an additional investment from a private entity amounting to €1.1 million equivalent to $1.23 million resulted toin the increase in non-controlling interest percentage.

Use of Estimates

The preparation of the consolidated financial statements in conformity with U.S. GAAP requires the Company’s management to make judgments, assumptions and estimates that affect the amounts reported in its unaudited consolidated financial statements and the accompanying notes. The accounting policies that reflect the Company’s more significant estimates and judgments and that the Company believes are the most critical to aid in fully understanding and evaluating its reported financial results are the valuation of stock options, restricted stock units (“RSUs”), ~~valuation of~~ hybrid instruments designated at fair value option (“FVO”), ~~valuation of~~ warrant liabilities, acquired in-process research and development (“IPR&D”), and useful lives assigned to long-lived assets; impairment assessment of non-financial assets; valuation adjustments for excess and obsolete inventory; allowance for doubtful accounts; deferred taxes and valuation allowances on deferred tax assets; evaluation and measurement of contingencies; and recognition of revenue, including estimates for product returns. Those estimates could change, and as a result, actual results could differ materially from those estimates.

In March 2020, the World Health Organization declared the COVID-19 outbreak to be a pandemic. During the year ended December 31, 2022, the Company’s financial results were not significantly affected by the COVID-19 outbreak. The Company has considered all information available as of the date of issuance of these financial statements and the Company is not aware of any specific events or circumstances that would require an update to its estimates or judgments, or a revision to the carrying value of its assets or liabilities. These estimates may change as new events occur and additional information becomes available. The extent to which the COVID-19 outbreak affects the Company’s future financial results and operations will depend on future developments which are highly uncertain and cannot be predicted, including new information which may emerge concerning the severity of the outbreak, and current or future domestic and international actions to contain and treat it.

Cash

The Company’s cash on deposit may exceed United States federally insured limits at certain times during the year. The Company maintains cash accounts with certain major financial institutions in the United States. The Company ~~does~~did not have cash equivalents as of ~~March 31,~~September 30, 2023, and December 31, 2022.

Accounts Receivable

Accounts receivable is recorded net of allowances for discounts for prompt payment and credit losses.

The Company utilizes a loss rate approach in determining its lifetime expected credit losses on receivables from customers. This method calculates an estimate of credit losses based on historical experience, credit quality, age of the accounts receivable balances, and current and forecasted economic and business conditions that may affect a customer’s ability to pay. In determining the loss rates, the Company evaluates information related to its historical losses, adjusted for existing conditions and further adjusted for the period of time that can reasonably be forecasted. The facts and circumstances as of the balance sheet date are used to adjust the estimate for periods beyond those that can reasonably be forecasted.

The past due status of accounts receivable is determined based on the contractual due dates for payments. ~~A receivable~~Receivable is deemed past due when payment hasn’t been received 30 days after the contractual due date. The credit loss allowance was immaterial as of ~~March 31,~~September 30, 2023 and December 31, 2022. The corresponding expense for the credit loss allowance is reflected in general and administrative expenses.

Table of Contents

Current Expected Credit Losses

The Company recognizes an allowance for credit losses for financial assets carried at amortized cost to present the net amount expected to be collected as of the balance sheet date. Such allowance is based on credit losses that are

~~Table of Contents~~

expected to arise over the contractual term of the asset, which includes consideration of historical credit loss information adjusted for current conditions and reasonable and supportable forecasts.

Changes in the allowance for credit losses are recorded as provision of (or reversal of) credit loss expense. Assets are written off when the Company determines that such are deemed uncollectible. Write-offs are recognized as a deduction from the allowance for credit losses. Expected recoveries of amounts previously written off, not to exceed the aggregate of the amount previously written off, are included in determining the necessary allowance at the balance sheet date.

Concentrations

Cash is the financial instrument that potentially subjects the Company to a concentration of credit risk as cash is deposited with a bank and cash balances are generally in excess of Federal Deposit Insurance Corporation (“FDIC”) insurance limits.

For the three and nine months ended ~~March 31,~~September 30, 2023, and 2022, substantially all of the Company’s revenue was derived from the sale of Mytesi. In looking at sales by the Company to ~~distributors~~specialty pharmacies whose net revenue percentage of total net revenue was equal to or greater than 10%, for fiscal years 2023 and 2022, the Company earned Mytesi revenue primarily from three ~~and one major pharmaceutical distributor(s)~~specialty pharmacies located in the United States, respectively. Revenue earned from each major customer as a percentage of total revenue is as follows:


	Three Months Ended				Three Months Ended				Nine Months Ended
	March 31,				September 30,				September 30,
	2023		2022		2023		2022		2023		2022

	(unaudited)				(unaudited)				(unaudited)
Customer 1	25	%	34	%	27	%	—	%	27	%	—	%
Customer 2	54	%	49	%	55	%	38	%	53	%	35	%
Customer 3	—		10	%	—		54	%	—		53	%

The Company is subject to credit risk from its accounts receivable related to its sales. The Company generally does not perform evaluations of customers' financial condition and generally does not require collateral. Accounts receivable balance of the significant customers as a percentage of total accounts receivable is as follows:


	March 31,		December 31,		September 30,		December 31,
	2023		2022		2023		2022
	(unaudited)				(unaudited)
Customer 1	38	%	38	%	—	%	—	%
Customer 2	54	%	54	%	29	%	38	%
Customer 3					55	%	55	%

The Company is subject to concentration risk from its suppliers. The Company sources raw material used to produce the active pharmaceutical ingredient (“API”) in Mytesi from two suppliers and is dependent on a single third-party contract manufacturer ~~for the supply of API in Mytesi and a single third-party contract manufacturer~~ as well for the supply of finished products for commercialization.

Other Risks and Uncertainties

The Company’s future results of operations involve a number of risks and uncertainties. Factors that could affect the Company’s future operating results and cause actual results to vary materially from expectations ~~include,~~including, but ~~are~~ not limited to, war, rapid technological change, obtaining second source suppliers and manufacturers, regulatory approval from the ~~FDA~~US Food and Drug Administration (“FDA”) or other regulatory authorities, the results of clinical trials

Table of Contents

and the achievement of milestones, market acceptance of the Company’s product candidates, competition from other products and larger companies, protection of proprietary technology, strategic relationships and dependence on key individuals.

~~Table of Contents~~

~~Recent Global Events~~

Macroeconomic conditions, including the war in Ukraine and related sanctions, exchange rate and interest rate volatility, and inflationary pressures, will continue to evolve globally. The greatest impact was a decline in Europe where the impacts of foreign currency exchange rates, the war in Ukraine, and energy inflation were the greatest. The Company’s partially owned subsidiary in Italy, Napo Therapeutics, does not generate any revenue yet for the three months ended March 31, 2023. There were no significant changes in the subsidiary’s operations for the three months ended March 31, 2023, because of these recent global events.

~~Conditions within the Banking Sector~~

In March 2023, Silicon Valley Bank (“SVB”) and Signature Bank (“Signature”), two regional banks in the U.S., experienced large deposit outflows that ultimately resulted in the failure of these banks and the appointment of the FDIC as receiver. This created significant market disruption and uncertainty for those companies and individual customers who bank with those institutions. The FDIC guaranteed all deposits in SVB and Signature and announced the creation of the Bank Term Funding Program, which offers loans of up to one year to banks and other eligible institutions.

First Republic, another U.S. regional bank, also experienced large withdrawals of deposits, raising concerns about its financial stability. On May 1, 2023, First Republic was placed under FDIC receivership and the FDIC entered into a purchase and assumption agreement with JPM Chase Bank, N.A. under which JPM Chase Bank, N.A. will assume all of the deposits and substantially all of the assets of First Republic. Although the U.S. Department of Treasury, the Federal Reserve and the FDIC have taken measures to stabilize the financial system, uncertainty and liquidity concerns in the broader financial services industry remain. As of March 31, 2023, the Company had no cash deposits nor investments within SVB, Signature or First Republic and does not expect any impact from its cash deposits from its financial institutions.

Fair Value

The Company’s financial instruments include accounts receivable, accounts payable, accrued liabilities, warrant liability, operating lease liability, equity-linked financial instruments, and debt. The recorded carrying amount of accounts receivable, accounts payable and accrued liabilities reflect their fair value due to their short-term nature. Other financial liabilities are initially recorded at fair value, and subsequently measured at either fair value or amortized cost using the effective interest method. See Note 3 for the fair value measurements.

Fair Value Option

ASC 825-10, Financial Instruments, provides FVO election that allows companies an irrevocable election to use fair value as the initial and subsequent accounting measurement attribute for certain financial assets and liabilities. ASC 825-10 permits entities to elect to measure eligible financial assets and liabilities at fair value on an ongoing basis. Unrealized gains and losses on items for which the FVO has been elected are reported in earnings. The decision to elect the FVO is determined on an instrument-by-instrument basis, must be applied to an entire instrument and is irrevocable once elected. Assets and liabilities measured at fair value pursuant to ASC 825-10 are required to be reported separately from those instruments measured using another accounting method. In accordance with the options presented in ASC 825-10, the Company elected to present the aggregate of fair value and non-fair-value amounts in the same line item in the consolidated balance sheets and parenthetically disclose the amount measured at fair value in the aggregate amount. The fair values of the Company's financial instruments reflect the amounts 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 (exit price). The fair value estimates presented in these financial statements are based on information available to the Company as of September 30, 2023 and December 31, 2022.

Inventory

Inventory is stated at the lower of cost or net realizable value. Cost is determined using the first-in, first-out method. Cost is initially recorded at the invoiced amount of raw materials or API, including the sum of qualified expenditures and charges in bringing the inventory to its existing condition and location. The Company calculates inventory valuation adjustments when conditions indicate that net realizable value is less than cost due to physical deterioration, usage, obsolescence, reductions in estimated future demand or reduction in selling price. Inventory ~~write-~~

~~Table of Contents~~

~~downs~~write-downs are measured as the difference between the cost of inventory and net realizable value. The Company ~~does~~did not have allowance for inventory obsolescence as ~~at March 31,~~of September 30, 2023, and December 31, 2022.

Prelaunch Inventory

The Company’s policy is to capitalize costs for prelaunch inventories within the drug development phase that evidence that the product’s reasonably likely critical attributes for success are present and feasible, and the key causes of failures are absent based on management’s assumptions.

Property and Equipment

Land is stated at cost, reflecting the fair value of the property at July 31, 2017, the date of the Napo merger. Equipment is stated at cost, net of accumulated depreciation. Equipment begins to be depreciated when it is placed into service. Depreciation is calculated using the straight-line method over estimated useful lives ranging between 3three to 10ten years.

Expenditures for repairs and maintenance of assets are charged to expense as incurred. Costs of major additions and betterments are capitalized and depreciated on a straight-line basis over their estimated useful lives. Upon retirement

Table of Contents

or sale, the cost and related accumulated depreciation of assets disposed of are removed from the accounts and any resulting gain or loss is included in the unaudited condensed consolidated comprehensive loss.

Software Developed for Internal Use

The Company capitalizes the costs of developing software for internal use. These costs include both purchased software and internally developed software. Costs of developing software are expensed until technological feasibility has been established. Thereafter, all costs are capitalized and are carried at the lower of unamortized cost or net realizable value. Internally developed and purchased software costs are generally amortized over five years.

Long-lived Assets

The Company regularly reviews the carrying value and estimated lives of all of its long-lived assets, including property and equipment and definite-lived intangible assets, to determine whether indicators of impairment exist that warrant adjustments to carrying values or estimated useful lives. The determinants used for this evaluation include management’s estimate of the asset’s ability to generate positive income from operations and positive cash flow in future periods as well as the strategic significance of the assets to the Company’s business objectives. If the Company determines that an impairment trigger has been met, the Company evaluates the realizability of its long-lived assets (asset group) based on a comparison of projected undiscounted cash flows from use and eventual disposition with the carrying value of the related asset. Any write-downs (which are measured based on the difference between the fair value and the carrying value of the asset) are treated as permanent reductions in the carrying amount of the assets (asset group). Based on this evaluation, the Company believes that, as of each of the balance sheet dates presented, none of the Company’s long-lived assets were impaired. The ~~Company’s~~Company had no impairment of long-lived assets ~~as at March 31,~~for the three and nine months ended September 30, 2023 and 2022.

Indefinite-lived Intangible Assets

Acquired IPR&D are intangible assets acquired in the July 2017 Napo merger. Under ASC 805 Business Combination, IPR&D are initially recognized at fair value and classified as indefinite-lived assets until the successful completion or abandonment of the associated research and development efforts. During the development period, these assets will not be amortized as charges to earnings; instead, these assets will be tested for impairment on an annual basis or more frequently if impairment indicators are identified. An impairment loss is measured based on the excess of the carrying amount over the asset’s fair value. The Company recorded no impairment for the three and nine months ended ~~March 31,~~September 30, 2023 and 2022.

~~Table of Contents~~

Leases

The Company accounts for its leases in accordance with ASC 842, Leases.

At the inception of an arrangement, the Company determines whether the arrangement is or contains a lease based on the unique facts and circumstances present. Operating lease liabilities and their corresponding right-of-use assets are recorded based on the present value of lease payments over the expected lease term. Because the interest rate implicit in lease contracts is typically not readily determinable, the Company utilizes its incremental borrowing rate, which is the rate incurred to borrow on a collateralized basis over a similar term, an amount equal to the lease payments in a similar economic environment. Certain adjustments to the right-of-use asset may be required for items such as initial direct costs paid or incentives received.

The Company elected to include both the lease and non-lease components as a single component and account for it as a lease.

Research and Development Expense

Research and development expense consists of expenses incurred in performing research and development activities including related salaries, clinical trials and related drug and non-drug product costs, contract services and

Table of Contents

other outside service expenses. Research and development expense is charged to operating expense in the period incurred.

Clinical Trial Accruals

Clinical trial costs are a component of research and development expenses. The Company accrues and expenses clinical trial activities performed by third parties based upon actual work completed in accordance with agreements established with clinical research organizations and clinical sites. The Company determines the costs to be recorded based upon validation with the external service providers as to the progress or stage of completion of trials or services and the agreed-upon fee to be paid for such services.

Revenue Recognition

The Company recognizes revenue in accordance with ASC 606, Revenue from Contracts with Customers (“ASC 606”).

The Company’s policy typically permits returns if the product is damaged, defective, or otherwise cannot be used when received by the customer if the product has expired. Returns are accepted for product that will expire within three months or that have expired up to one year after their expiration dates. Estimates for expected returns of expired products are based primarily on an ongoing analysis of our historical return patterns.

The Company recognizes revenue in accordance with the core principle of ASC 606 or when there is a transfer of control of promised goods or services to customers in an amount that reflects the consideration that the Company expects to be entitled to in exchange for those goods or services.

The Company recognizes the incremental costs of obtaining a contract as an expense when incurred if the amortization period of the asset that the Company otherwise would have recognized is one year or less.

The Company does not adjust the amount of consideration for the effects of a significant financing component if, at contract inception, the expected period between the transfer of promised goods or services and customer payment is one year or less.

The Company has elected to treat shipping and handling activities as fulfillment costs.

Additionally, the Company elected to record revenue net of sales and other similar taxes.

~~Table of Contents~~

Contracts and Agreements

Effective January 16, 2019, the Company engaged Cardinal Health as its exclusive third-party logistics distribution agent for commercial sales of the Company’s Mytesi product and to perform certain other services which include, without limitation, storage, distribution, returns, customer support, financial support, Electronic Data Interchange (“EDI”) and system access support (the “Exclusive Distribution Agreement”).

On September 3, 2021, the Company ended its engagement with Cardinal Health as its exclusive title model customer for commercial sales and fully implemented its limited distribution Specialty Pharmacy model. Cardinal Health continues to provide third-party logistics services for Mytesi.

The Company's Canalevia-CA1 and Neonorm products are primarily sold to distributors, who then sell the products to the end customers. Since 2021, the Company has entered into two distribution agreements with established distributors to distribute the Company’s animal health products in the United States. The distribution agreements and the related purchase orders together meet the contract existence criteria under ASC ~~606 10 25 1.~~606. The Company sells directly to its customers without the use of an agent.

Performance obligations

For animal health products sold by the Company, the single performance obligation identified above is the Company’s promise to transfer the Company’s animal health products to distributors based on specified payment and shipping terms in the arrangement. Product warranties are assurance-type warranties that do not represent a performance obligation. For the Company’s human health product, Mytesi, the single performance obligation identified above is the Company’s promise to transfer Mytesi to specialty pharmacies, based on specified payment and shipping terms as

Table of Contents

outlined in the Exclusive Distribution ~~Agreement.~~Agreement entered into by the Company and Cardinal Health as of January 16, 2019.

Transaction price

For contracts with Cardinal Health and other distributors, the transaction price is the amount of consideration to which the Company expects to collect in exchange for transferring the promised goods or services. The transaction price of Mytesi is the Wholesaler Acquisition Cost (“WAC”), and the transaction price of Canalevia-CA1 and Neonorm is the manufacturer’s list price, net of discounts, returns, and price adjustments.

Allocate transaction price

For contracts with Cardinal Health and other distributors, the entire transaction price is allocated to the single performance obligation contained in each contract.

Revenue recognition

For contracts with Cardinal Health, ~~for the Company,~~ a single performance obligation is satisfied at a point in time, upon the ~~FOB~~free on board (“FOB”) terms of each contract when control, including title and all risks, has transferred to the customer.

Disaggregation of Product Revenue

Human

Sales of Mytesi are recognized as revenue at a point in time when the products are delivered to the ~~wholesaler.~~specialty pharmacies. Net revenues from the sale of Mytesi were ~~$404,000~~$2.8 million and ~~$438,000~~$3.1 million for the three months ended ~~March 31,~~September 30, 2023 and 2022, respectively.

~~Table~~ Net revenue from the sale of ~~Contents~~Mytesi were $7.3 million and $8.5 million for the nine months ended September 30, 2023 and 2022, respectively.

Animal

The Company recognized Canalevia-CA1 products revenues of ~~$27,000~~$24,000 and ~~zero~~$12,000 for the three months ended ~~March 31,~~September 30, 2023 and 2022, respectively and Neonorm revenues of $8,000 and $5,000 for the three months ended September 30, 2023 and 2022, respectively. The Company recognized Canalevia-CA1 products revenues of $91,000 and $143,000 for the nine months ended September 30, 2023 and 2022, respectively and Neonorm revenues of $35,000 and $40,000 for the nine months ended September 30, 2023 and 2022, respectively. Revenues are recognized at a point in time upon shipment, ~~which is~~ when title and control isare transferred to the buyer. Sales of Canalevia-CA1, Neonorm Calf and Foal to distributors are made under agreements that may provide distributor price adjustments and rights of return under certain circumstances.

Contracts – Specialty Pharmacies

Effective October 1, 2020, the Company engaged a private company as an authorized specialty pharmacy provider of the Company’s Mytesi product. Under the Specialty Product Distribution Agreement, the Company shall supply the products to the private company’s specialty pharmacies ~~through a designated wholesaler,~~directly, in such amounts as may be ordered. There is no minimum purchase or inventory requirement. The specialty pharmacies were authorized distributors of record for all National Drug Codes ~~(“NDCs”)~~ of Mytesi.

Effective April 20, 2021, the Company engaged another private company as an authorized specialty pharmacy provider of Mytesi. Under the Specialty Pharmacy Distribution and Services Agreement, the private company shall sell and dispense the Mytesi directly ordered from the Company at the agreed price to patients within the territories identified in the agreement.

Table of Contents

The Company has entered into agreements with a total of five different specialty pharmacy chains that are authorized to provide Mytesi to patients.

Performance obligations

The single performance obligation is the Company’s promise to transfer Mytesi to specialty pharmacies, based on specified payment and shipping terms as outlined in the agreements.

Transaction price

The transaction price is the amount of consideration to which the Company expects to collect in exchange for transferring the promised goods or services. The transaction price of Mytesi is the WAC, net of estimated discounts, returns, and price adjustments.

Allocate transaction price

The entire transaction price is allocated to the single performance obligation contained in each contract.

Revenue recognition

The single performance obligation is satisfied at a point in time, upon the ~~free on board (“FOB”)~~FOB terms of each contract when control, including title and all risks, has transferred to the customer.

Product Revenue

Sales of Mytesi are recognized as revenue at a point in time when the products are delivered to the specialty pharmacies. Net revenues from the sale of Mytesi to the specialty pharmacies were ~~$1.5~~$2.8 million and ~~$2.2~~$2.9 million for the three months ended ~~March 31,~~September 30, 2023 and 2022, respectively. Net revenues from the sale of Mytesi to the specialty pharmacies were $7.3 million and $7.5 million for the nine months ended September 30, 2023 and 2022, respectively.

Collaboration Revenue

Revenue recognition for collaboration agreements requires significant judgment. The Company’s assessments and estimates are based on contractual terms, historical experience and general industry practice. Revisions in these values or estimations have the effect of increasing or decreasing collaboration revenue in the period of revision.

~~Table of Contents~~

On September 24, 2018, the Company entered into a Distribution, License and Supply Agreement (“License Agreement”) with Knight Therapeutics ("Knight"). The License Agreement has a term of 15 years (with automatic renewals) and provides Knight with an exclusive right to commercialize current and future Jaguar human health products (including crofelemer, NP-300, and any product containing a proanthocyanidin or with an anti-secretory mechanism) in Canada and Israel. Knight forfeited its right of first negotiation for expansion to Latin America. Under the License Agreement, Knight is responsible for applying for and obtaining necessary regulatory approvals in the territory of Canada and Israel, as well as marketing, sales and distribution of the licensed products. Knight will pay a transfer price for all licensed products, and upon achievement of certain regulatory and sales milestones, the Company may receive payments from Knight in an aggregate amount of up to approximately $18 million, payable throughout the initial 15-year term of the agreement. The Company did not have any license revenues for the three and nine months ended ~~March 31,~~September 30, 2023 and 2022.

Modifications to Liability-classified Instruments

In accounting for debt modifications and exchange transactions, it is the Company’s policy to first determine whether it qualifies as a troubled debt restructuring (“TDR”) pursuant to the guidance provided in ASC 470-60. A debt modification or exchange transaction that is not within the scope of the ASC 470-60 is accounted for under ASC 470-50 to determine if the transaction is a mere modification or an extinguishment.

Table of Contents

For the ~~three~~nine months ended ~~March 31,~~September 30, 2023, the Company entered ~~into another amendment on~~amendments to the terms of ~~its~~the October 2020 ~~and~~Royalty Interest, December 2020 ~~Purchase Agreements~~Royalty Interest and August 2022 Royalty Interest. The cumulative impact of these amendments significantly modified the terms of the royalty interest resulting to extinguishments (see Note 7).

Modifications to Equity-classified Instruments

In accounting for modifications of equity-classified warrants, it is the Company’s policy to determine the impact by analogy to the share-based compensation guidance of ASC 718, Compensation - Stock Compensation (“ASC 718”). The model for a modified share-based payment award that is classified as equity and remains classified in equity after the modification is addressed in ASC 718-20-35-3. Pursuant to that guidance, the incremental fair value from the modification is recognized as an expense in the statements of operations to the extent the modified instrument has a higher fair value; however, in certain circumstances, such as when an entire class of warrants is modified, the measured increase in fair value may be more appropriately recorded as a deemed dividend, depending upon the nature of the warrant modification.

The Company did not modify any equity-classified warrants for the three and nine months ended ~~March 31,~~September 30, 2023 and 2022.

In accounting for amendments to preferred stock, it is the Company’s policy to measure the impact by analogy to ASC 470-50 in determining if such an amendment is an extinguishment or a modification. If the amendment results in an extinguishment, the Company follows the SEC staff guidance in ASC 260-10-S99-2 and ASC 470-20. If the amendment results in a modification, the Company follows the model in either ASC 718 or ASC 470-50, depending on the nature of the amendment.

The Company did not modify any equity-classified preferred stock for the three and nine months ended ~~March 31,~~September 30, 2023 and 2022.

Stock-based Compensation

The Company's Stock Incentive Plan (see Note 11) provides for the grant of stock options, restricted stock and restricted stock unit awards. The Company measures stock awards granted to employees, non-employees and directors at estimated fair value on the date of grant and recognizes the corresponding compensation expense of the awards, net of estimated forfeitures, over the requisite service periods, which correspond to the vesting periods of the awards. Forfeitures are estimated at the time of grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates. The Company issues stock awards with only service-based vesting conditions, and records compensation expense for these awards using the straight-line method.

~~Table of Contents~~

The Company uses the grant date fair market value of its common stock to determine the grant date fair value of options granted to employees, non-employees and directors. The Company measures and recognizes compensation expense for all stock options and restricted stock units (“RSUs”) granted to its employees and directors based on the estimated fair value of the award on the grant date. The Company uses the Black-Scholes valuation model to estimate the fair value of stock option awards. The fair value is recognized as expense, net of estimated forfeitures, over the requisite service period, which is generally the vesting period of the respective award, on a straight-line basis. The Company believes that the fair value of stock options granted to non-employees is more reliably measured than the fair value of the services received. The determination of the grant date fair value of options using an option pricing model is affected by the Company’s estimated ~~Common Stock~~common stock fair value and requires management to make a number of assumptions including the expected life of the option, the volatility of the underlying stock, the risk-free interest rate and expected dividends.

The Company estimates the fair value of stock options using the Black-Scholes option valuation model. The fair value of employee stock options is being amortized on a straight-line basis over the requisite service period of the awards. The fair market value of common stock is based on the closing price of the Company’s common stock as reported on the date of the grant.

Table of Contents

Income Taxes

The Company uses the asset and liability method of accounting for income taxes. Under this method, deferred tax assets and liabilities are determined based on the differences between the financial reporting and the tax bases of assets and liabilities and are measured using the enacted tax rates and laws that will be in effect when the differences are expected to reverse. A valuation allowance is provided when it is more likely than not that some portion or all of a deferred tax asset will not be realized.

The Company has adopted the provisions of ASC 740, Income Taxes Related to Uncertain Tax Positions. Under these principals, tax positions are evaluated in a two-step process. The Company first determines whether it is more-likely-than-not that a tax position will be sustained upon examination. If a tax position meets the more-likely-than-not recognition threshold, it is then measured to determine the amount of benefit to be recognized in the financial statements. The tax position is measured as the largest amount of benefit that has a greater than 50 percent likelihood of being realized upon ultimate settlement.

Foreign Currency Remeasurement and Translation

The functional currency of Napo Therapeutics is Euro. The Company follows ASC 830, Foreign Currency Matters (“ASC 830”). ASC 830 requires the assets, liabilities, and results of operations of a foreign operation to be measured using the functional currency of that foreign operation. Exchange gains or losses from remeasuring transactions and monetary accounts in a currency other than the functional currency are included in current earnings.

For certain subsidiaries, translation adjustments result from the process of translating the functional currency of subsidiary financial statements into the U.S. Dollar reporting currency. These translation adjustments are reported separately and accumulated in the unaudited condensed consolidated balance sheets as a component of accumulated other comprehensive loss.

Comprehensive Loss

The Company follows ASC 220, Comprehensive Income, which establishes standards for reporting and displaying comprehensive income and its components (revenue, expenses, gains and losses) in a full set of general-purpose financial statements.

For the three months ended ~~March 31,~~September 30, 2023 and 2022, the amount of other comprehensive gains from translation adjustments were $83,000 and zero, respectively. For the nine months ended September 30, 2023 and 2022, the amount of other comprehensive losses from translation adjustments were ~~$232,000~~$132,000 and zero, respectively.

~~Table of Contents~~

Basic and Diluted Net Loss Per Share of Common ~~Share~~Stock

Basic net loss per share of common ~~share~~stock is computed by dividing net loss attributable to common stockholders for the year by the weighted-average number of shares of common ~~shares~~stock outstanding during the year. Diluted net loss per share is computed by dividing the net loss attributable to common stockholders for the year by the weighted-average number of shares of common ~~shares,~~stock, including potential dilutive shares of common stock assuming the dilutive effect of potential dilutive securities. ~~For years in which the Company reports a net loss, diluted~~Diluted net loss per share of common ~~share~~stock is the same as basic net loss per share of common ~~share, because their impact would be anti-dilutive to~~stock for the ~~calculation of net loss per common share. Diluted net loss per common share is~~three and nine months ended September 30, 2022. For the ~~same as~~three months and nine months ended September 30, 2023, the Company reports a separate basic net loss and diluted loss per share of common ~~share for the three months ended March 31, 2023 and 2022.~~stock.

Recent Accounting Pronouncements

There are no recent accounting pronouncements that are expected to have a material impact on the Company’s financial statements and related disclosures as ~~at March 31,~~of September 30, 2023.

Table of Contents

3. Fair Value Measurements

ASC 820, Fair Value Measurements, defines fair value, establishes a framework for measuring fair value under generally accepted accounting principles and enhances disclosures about fair value measurements. Fair value is defined under ASC 820 as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. Valuation techniques used to measure fair value under ASC 820 must maximize the use of observable inputs and minimize the use of unobservable inputs. The standard describes a fair value hierarchy based on three levels of inputs, of which the first two are considered observable and the last unobservable, that may be used to measure fair value which are the following:

●

Level 1 – Observable inputs such as quoted prices (unadjusted) for identical instruments in active markets.

●

Level 2 – Observable inputs such as quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, or model-derived valuations whose significant inputs are observable.

●

Level 3 – Unobservable inputs that reflect the reporting entity’s own assumptions.

The following tables set forth the fair value of the Company’s financial instruments that were measured at fair value on a recurring basis as of ~~March 31,~~September 30, 2023 and December 31, 2022.


	March 31, 2023								September 30, 2023
(in thousands)	Level 1		Level 2		Level 3		Total		Level 1		Level 2		Level 3		Total
Warrant liability	$	—	$	—	$	—	$	—
Streeterville note		—		—		8,198		8,198
Iliad									$	—	$	—	$	6,977	$	6,977
Uptown										—		—		6,933		6,933
Streeterville 2										—		—		6,518		6,518
Streeterville Note										—		—		9,544		9,544
Total fair value	$	—	$	—	$	8,198	$	8,198	$	—	$	—	$	29,972	$	29,972


	December 31, 2022
(in thousands)	Level 1		Level 2		Level 3		Total
Streeterville Note	$	—	$	—	$	7,839	$	7,839
Total fair value	$	—	$	—	$	7,839	$	7,839

December 31, 2022
(in thousands)

Level 1

Level 2

Level 3

Total
Warrant liability

$
—

$
—

$
—

$
—
Streeterville note

$
—

$
—

$
7,839

$
7,839
Total fair value

$
—

$
—

$
7,839

$
7,839

The change in the estimated fair value of Level 3 liabilities is summarized below:


	Nine Months Ended
	September 30, 2023
	(unaudited)
(in thousands)	Iliad		Uptown		Streeterville 2		Streeterville Note
Beginning fair value of Level 3 liability	$	—	$	—	$	—	$	7,839
Additions		6,580		7,478		6,154		—
Settlements		—		(1,444)		—		—
Change in fair value		397		899		364		1,705
Ending fair value of Level 3 liability	$	6,977	$	6,933	$	6,518	$	9,544

1921

Table of Contents

~~The change in the estimated fair value of Level 3 liabilities is summarized below:~~


	Three Months Ended
	September 30, 2023
	(unaudited)
(in thousands)	Iliad		Uptown		Streeterville 2		Streeterville Note
Beginning fair value of Level 3 liability	$	—	$	—	$	—	$	8,960
Additions		6,580		7,478		6,154		—
Settlements		—		(1,444)		—		—
Change in fair value		397		899		364		584
Ending fair value of Level 3 liability	$	6,977	$	6,933	$	6,518	$	9,544

Three Months Ended

March 31, 2023
(in thousands)

Warrant liability

Streeterville note
Beginning fair value of Level 3 liability

$
—

$
7,839
Additions

—

—
Exercises

—

—
Change in fair value


—

359
Ending fair value of Level 3 liability

$
—

$
8,198

~~Warrant Liability~~

The warrants associated with the Level 3 warrant liability were valued at zero in the Company’s unaudited condensed consolidated balance sheet. Warrants as at March 31, 2023 and December 31, 2022 were computed using the Black-Scholes-Merton pricing model.

~~Streeterville Note~~

The fair value of the Streeterville Note recognized as a Level 3 liability at ~~January 13, 2021,~~the date of issuance and as of ~~March 31,~~September 30, 2023 ~~amounting~~amounted to ~~$6.0~~$7.8 million and ~~$8.2~~$9.5 million, ~~respectively,~~respectively. The fair value of the remaining Level 3 liabilities at the extinguishment date and as of September 30, 2023 amounted to $20.2 million and $20.4 million. The fair values were based on the weighted average discounted expected future cash flows representing the terms of the ~~note,~~notes, discounting them to their present value equivalents. ~~This was~~The notes were classified as Level 3 fair values in the fair value hierarchy due to the use of unobservable inputs, including the Company’s own credit risk.

The Company determined and performed the valuations ~~of the Streeterville Note~~ with the assistance of an independent valuation service provider. On a quarterly basis, the Company considers the main Level 3 inputs for hybrid instruments used derived as follows:

●

Discount rate ~~for the Streeterville note~~ which was determined using a comparison of various effective yields on bonds as of the valuation date

●

Market indications for vouchers, which affect the Return Bonus from the sale of Tropical Disease Priority Review Voucher (“TDPRV”)

●

Weighted probability of cash outflows which was estimated based on the entity's knowledge of the business and how the current economic environment is likely to impact the timing of the cash outflows, attributed to the different repayment features of the ~~note~~notes

2022

Table of Contents

The following table summarizes the quantitative information about the significant unobservable inputs used in Level 3 fair value ~~measurement:~~measurement for hybrid instruments:

Range of Inputs

(probability-weighted average)

Relationship of unobservable inputs

(probability-weighted average)

Relationship of unobservable inputs

Unobservable Inputs

2023

2022

to fair value

2023

2022

to fair value

Risk Adjusted Discount Rate

11.30%-25.66% (25.66%)

11.53%-26.06% (26.06%)

If discount rate is adjusted to total of additional 100 basis points (bps), fair value would have decreased by $319,000.

If discount rate is adjusted to total deduction of 100 bps, fair value would have increased by $319,000.

9.23%-23.80% (23.80%)

11.53%-26.06% (26.06%)

If discount rate is adjusted to total of additional 100 basis points (bps), fair value would have decreased by $401,000.

If discount rate is adjusted to total deduction of 100 bps, fair value would have increased by $401,000.

Sales Proceeds: Amount of comparable TDPRV

$67.5 million to $350 million ($100 million)

If expected cash flows by Management considered the lowest amount of market indications for vouchers, FV would have decreased by $1.06 million.

If expected cash flows by Management considered the highest amount of market indications for vouchers, FV would have increased by $8.18 million.

$67.5 million to $350 million ($100 million)

If expected cash flows by Management considered the lowest amount of market indications for vouchers, FV would have decreased by $1.30 million.

If expected cash flows by Management considered the highest amount of market indications for vouchers, FV would have increased by $10.00 million.

Range of Probability for Timing of Cash Flows:
Variations of the terms and conditions of the timing of cash flows, including settlement of the note principal, interest, penalties, and acceleration clause.

0.42%-47.08%

0.39%-46.55%

If expected cash flows by Management considered the Scenario with the least amount of indicated value, FV would have decreased by $394,000.

If expected cash flows by Management considered the scenario with the greatest amount of indicated value, FV would have increased by $2.65 million.

0.17%-64.76%

0.39%-46.55%

If expected cash flows by Management considered the Scenario with the least amount of indicated value, FV would have decreased by $365,000.

If expected cash flows by Management considered the scenario with the greatest amount of indicated value, FV would have increased by $2.99 million.

For the additional notes designated at FVO that are not hybrid, the company considers only the discount rate which was determined using a comparison of various effective yields on bonds as of valuation date.

The following table summarizes the quantitative information about the significant unobservable inputs used in Level 3 fair value measurement for the remaining instruments that are not classified as hybrid instruments:

Range of Inputs

(probability-weighted average)

Relationship of unobservable inputs
Unobservable Inputs

2023

2022

to fair value
Risk Adjusted Discount Rate

9.43%-26.00% (26.00%)

—

If discount rate is adjusted to total of additional 100 basis points (bps), fair value would have decreased by ($615,323).

If discount rate is adjusted to total deduction of 100 bps, fair value would have increased by $634,963.

Fair Value Option

Beginning January 1, 2021, the Company elected to apply the FVO accounting to selected financial instruments to align the measurement attributes of those instruments under U.S. GAAP and to simplify the accounting model applied to those financial instruments. The Company elected to apply FVO accounting to the entire class of hybrid instruments, including structured notes, of which there are assessed embedded derivatives that would be eligible for bifurcation.

Table of Contents

Changes in the fair value of FVO assets and liabilities as well as the mark-to-market adjustment on the entire class of hybrid instruments, including derivatives and the net realized gains or losses on these instruments are reported in the change in fair value of financial instruments and hybrid instrument designated at FVO in the unaudited condensed consolidated comprehensive loss.

As of ~~March 31,~~September 30, 2023, the Company did not note any fair value movement on FVO liabilities attributable to any instrument-specific credit risk, which should be recorded in other comprehensive income (loss).

Hybrid Instruments

The Company elected to apply FVO accounting to all of the hybrid instruments issued, including structured notes. The valuation of the hybrid instruments is predominantly driven by the derivative features embedded within the instruments. The Company determined and performed the valuations of the hybrid instruments with the assistance of an independent valuation service provider. The valuation methodology utilized is consistent with the income approach for estimating the fair value of the interest-bearing portion of the instrument and the related derivatives. Cash flows of the hybrid instruments in their entirety, including the embedded derivatives, are discounted at an appropriate rate for the applicable duration of the instrument. Interest on the interest-bearing portion of the instrument that is held to maturity is

~~Table of Contents~~

aggregated as gain (loss) on instruments designated at fair value and related derivatives in the change in fair value of financial instruments and hybrid instruments designated at FVO of the unaudited condensed consolidated comprehensive loss.

The following table summarizes the fair value and ~~unpaid principal~~outstanding balance for items the Company accounts for under FVO:

(in thousands)

Fair value

Unpaid Principal Balance

Fair Value Over (Under) Unpaid Principal Balance
At March 31, 2023

Hybrid Instrument:

Streeterville note

$
8,198

$
6,221

$
1,977


(in thousands)	Fair value		Unpaid Principal Balance		Accrued Interest		Fair Value Over (Under) Outstanding Balance
At September 30, 2023
Iliad	$	6,977	$	8,078	$	3,327	$	(4,428)
Uptown		6,933		7,994		3,754		(4,815)
Streeterville 2		6,518		10,273		680		(4,435)
Streeterville Note		9,544		6,000		546		2,998


(in thousands)	Fair value		Unpaid Principal Balance		Accrued Interest		Fair Value Over (Under) Outstanding Balance
At December 31, 2022
Streeterville Note	$	7,839	$	6,000	$	390	$	1,449

Table of Contents

4. Balance Sheet Components

Inventory

Inventory at ~~March 31,~~September 30, 2023 and December 31, 2022 consisted of the following:


	March 31,		December 31,		September 30,		December 31,
	2023		2022		2023		2022
(in thousands)	(unaudited)				(unaudited)
Raw Material	$	2,128	$	2,101
Work in Process		5,383		3,599
Finished Goods		1,173		1,324
Raw material					$	1,859	$	2,101
Work in process						5,722		3,599
Finished goods						798		1,324
Inventory	$	8,684	$	7,024	$	8,379	$	7,024

Prelaunch Inventory

Costs capitalized for the Company’s lyophilized drug amounting to ~~zero~~$2.7 million and ~~$2.4~~$2.1 million as of ~~March 31,~~September 30, 2023 and December 31, 2022 are included in the prepayments and other assets account. ~~As of March 31, 2023,~~The Company’s
proof-of-concept (“POC”) data is expected to be completed by the ~~Company has filed the POC for the lyophilized drug to European FDA and expects approval at the~~ end ~~of the first half~~ of 2023. Upon approval, the prelaunch inventory shall be reclassified as part of the Company’s inventory.

Property and Equipment, net

Property and equipment at ~~March 31,~~September 30, 2023 and December 31, 2022 consisted of the following:


	March 31,		December 31,		September 30,		December 31,
	2023		2022		2023		2022
(in thousands)	(unaudited)				(unaudited)
Land	$	396	$	396	$	396	$	396
Lab equipment		477		477		477		477
Software		63		63		63		63
Furniture and fixtures		18		18		18		18
Computers and peripherals		7		7		7		7
Total property and equipment at cost		961		961		961		961
Accumulated depreciation		(420)		(404)		(450)		(404)
Property and equipment, net	$	541	$	557	$	511	$	557

2225

Table of Contents

Depreciation and amortization expenses were $15,000 and $46,000 for the three and nine months ended September 30, 2023, respectively. Depreciation and amortization expenses were $15,000 and $156,000 for the three and nine months ended September 30, 2022, respectively.

Intangible Assets, net

Intangible assets consisted of the following:


	September 30,		December 31,
	2023		2022
(in thousands)	(unaudited)
Developed technology	$	25,000	$	25,000
Accumulated developed technology amortization		(10,278)		(9,028)
Developed technology, net		14,722		15,972
In-process research and development		4,800		4,800
In process research and development, net		4,800		4,800
Trademarks		300		300
Accumulated trademark amortization		(123)		(108)
Trademarks, net		177		192
Internal use software costs - registry		1,236		1,236
Accumulated internal use software costs amortization		(308)		(122)
Internal use software costs - registry, net		928		1,114
Patents		361		361
Accumulated patents amortization		(14)		—
Patents, net		347		361
Total intangible assets, net	$	20,974	$	22,439

Amortization expense of finite-lived intangible assets was $489,000 and $1.5 million for the three and nine months ended September 30, 2023, respectively. Amortization expense of finite-lived intangible assets was $483,000 and $1.3 million for the three and nine months ended September 30, 2022, respectively.

Table of Contents

~~Depreciation and amortization expense was $16,000 and $124,000 for the three months ended March 31, 2023 and 2022, respectively.~~

~~Intangible Assets, net~~

~~Intangible assets at March 31, 2023 and December 31, 2022 consisted of the following:~~

March 31,

December 31,

2023

2022
(in thousands)

(unaudited)

Developed technology

$
25,000

$
25,000
Accumulated developed technology amortization

(9,444)

(9,028)
Developed technology, net

15,556

15,972
In-process research and development

4,800

4,800
In process research and development, net

4,800

4,800
Trademarks

300

300
Accumulated trademark amortization

(113)

(108)
Trademarks, net

187

192
Internal use software costs - registry

1,236

1,236
Accumulated internal use software costs amortization

(184)

(122)
Internal use software costs - registry, net

1,052

1,114
Patents

361

—
361
Accumulated patents amortization

(5)

—
Patents, net

356

361
Total intangible assets, net

$
21,951

$
22,439

~~Amortization expense of finite-lived intangible assets was $488,000 and $418,000 for the three months ended March 31, 2023 and 2022.~~

The following table summarized the Company’s estimated future amortization expense of intangible assets with finite lives as of ~~March 31,~~September 30, 2023:


(in thousands)	Amounts		Amounts
2023		1,414	$	438
2024		1,952		1,952
2025		1,952		1,952
2026		1,952		1,952
2027		1,952		1,952
Thereafter		7,929		7,928
	$	17,151	$	16,174

5. Related Party Transactions

~~BOD~~Board of Directors (“BOD”) Cash Compensation

The Company makes BOD cash compensation on a quarterly basis based on the Director Compensation Program. For the three months ended ~~March 31,~~September 30, 2023 and 2022, the Company paid approximately $68,000 ~~and $35,000~~ cash compensation to its directors, respectively. For the nine months ended September 30, 2023 and 2022, the Company paid approximately $204,000 and $172,000 cash compensation to its directors, respectively.

~~Table of Contents~~

6. Commitments and Contingencies

Commitments

Leases

On April 6, 2021, the Company entered into an office lease agreement of approximately 10,526 square feet of office space in San Francisco, inclusive of office space covered under the previous sublease agreement. The term of the lease began on September 1, 2021 and will expire on February 28, 2025, unless terminated earlier. The lease had an early occupancy provision which entitled the Company to use a portion of the leased premises on June 1, 2021, free of rent obligation. In addition, the Company has the option to extend the lease for one three-year period after the expiration date. This option was not included as part of the lease term as the Company was not reasonably certain to exercise it, hence the lease term only includes the noncancellable period of three years plus the period of early occupancy.

The base rent under the lease were $42,000 monthly for the first 12 months, $43,000 monthly for the next 12 months and $45,000 for the last twelve months. The lease agreement only contained one lease component, ~~that~~which is the lease of the office space. Non-lease components such as payment of building operating costs and share in real property taxes were accounted for separately and were not considered as part of the total lease payments. The lease was classified as an operating lease.

On October 7, 2021, the Company entered into an agreement for the lease of office premises from November 1, 2021 to April 30, 2022, subject to automatic renewal for subsequent periods until terminated by either party. Base rent amounted to €10,000 or approximately $10,500. If the contract iswas not terminated within 12 months, the lease amount ~~will~~would be increased in line with the index of relevant inflation at each annual expiration of the start date of the contract. The lessor ~~has~~had the right to decline the renewal of the contract. Upon the happening of certain specified events, the lessor ~~may~~might immediately withdraw from the contract. The Company iswas required leave the occupied spaces immediately in the same condition in which they were found in the event of contract termination or expiry. The Company paid deposit of €20,000 or approximately $21,000 to the lessor. On January 26, 2022, the lease agreement was amended whereby the term was extended by 20 months from May 1, 2022 to December 31, 2023. All other contract provisions remained the same.

On October 10, 2021, the Company also entered into a short-term office lease in Milan, Italy. The term of the lease began on November 1, 2021, subject to automatic renewal equal to the present term until terminated by mutual

Table of Contents

agreement. On January 26, 2022, the lease agreement was amended whereby the term was extended by 20 months from May 1, 2022 to December 31, 2023. The Company recognizes rent expense on a straight-line basis over the non-cancellable lease period.

On December 22, 2021, the Company entered into an agreement for the lease of two separate vehicles for 48 months expiring on November 30, 2025. Total monthly lease payment amounted to €2,000 or approximately $2,100 payable in advance. The Company elected to include both the lease and non-lease components as a single component and account for it as a lease. The Company also paid a total deposit of €19,000 or approximately $20,000, exclusive of VAT. Early termination of the contracts requires the payment of specified amounts.

On January 25, 2022, the Company entered into an agreement for the lease of office premises from March 1, 2022 to December 31, 2023, subject to automatic renewal for subsequent periods until terminated by either party. Base rent amounted to €4,000 or approximately $4,200. A similar agreement was entered with the lessor for the lease of premises to be used as office space from November 1, 2022 to December 31, 2023, subject to automatic renewal for subsequent periods until terminated by either party. Base rent amounted to €3,817 or approximately $4,000. If the contracts are not terminated within 12 months, the lease amounts will be increased in line with the index of relevant inflation at each annual expiration of the start date of the contract. The lessor has the right to decline the renewal of the contracts. Upon the happening of certain specified events, the lessor may immediately withdraw from the contracts. The Company is required leave the occupied spaces immediately in the same conditions in which they were found in the event of contract termination or expiry. The Company paid deposit of €9,000 or approximately $9,500 to the Lessor.

~~Table of Contents~~

In May 2022, the Company entered into an agreement for the lease of one vehicle for 48 months expiring on April 30, 2026. Total monthly lease payment amounted to €833 or approximately $880 payable in advance. The Company elected to include both the lease and non-lease components as a single component and account for it as a lease. The Company also paid a total deposit of €21,000 or approximately $22,000, exclusive of VAT. Early termination of the contracts requires the payment of specified amounts.

In October 2022, the Company entered into an agreement for the lease of three vehicles for 48 months expiring on September 30, 2026. Total monthly lease payment amounted to €2,094 or approximately $2,200 payable in advance. The Company elected to include both the lease and non-lease components as a single component and account for it as a lease.

In November 2022, the Company entered into an agreement for the lease of two vehicles for 48 months expiring on October 31, 2026. Total monthly lease payment amounted to €1,459 or approximately $1,500 payable in advance. The Company elected to include both the lease and non-lease components as a single component and account for it as a lease.

The table below provided additional details of the office space lease presented in the unaudited condensed consolidated balance sheet as of ~~March 31,~~September 30, 2023 and December 31, 2022:


	March 31,		December 31,		September 30,		December 31,
	2023		2022		2023		2022
(in thousands)	(unaudited)				(unaudited)
Operating lease - right-of-use asset	$	1,062	$	1,140	$	824	$	1,140

Operating lease liability, current		503		483		526		483
Operating lease liability, net of current portion		627		725		351		725
Total	$	1,130	$	1,208	$	877	$	1,208

Weighted-average remaining life (years)		2.17		2.36		1.71		2.36
Weighted-average discount rate		17.82%		17.89%		16.82%		17.89%

Lease cost included in general and administrative expenses in the unaudited consolidated statements of comprehensive loss for the three months ended March 31, 2023 and 2022 was approximately $209,000 and $115,000.

For the three months ended March 31, 2023 and 2022, cash paid for operating lease liabilities recognized under operating cash flows amounted to $53,000 and $105,000, respectively. Non-cash investing and financing activities for the three months ended March 31, 2023, and 2022 include addition to right-of-use asset obtained from new and modified operating liabilities amounting to $30,000 and 90,000, respectively.

2528

Table of Contents

Lease cost included in general and administrative expenses in the unaudited consolidated statements of comprehensive loss for the three and nine months ended September 30, 2023 was approximately $240,000 and $614,000, respectively. Lease cost included in general and administrative expenses in the unaudited consolidated statements of comprehensive loss for the three and nine months ended September 30, 2022, was approximately $45,000 and $341,000, respectively.

For the nine months ended September 30, 2023 and 2022, respectively, cash paid for operating lease liabilities recognized under operating cash flows amounted to $300,000 and $384,000 respectively. Non-cash investing and financing activities for the nine months ended September 30, 2023 and 2022, include addition to right-of-use asset obtained from new and modified operating liabilities, amounted to $30,000 and $223,000, respectively.

The following table summarizes the undiscounted cash payment obligations for operating lease liability as of ~~March 31,~~September 30, 2023.


	March 31,		September 30,
	2023		2023
(in thousands)
2023		495		623
2024		617		303
2025		172		58
2026		41		2
Total undiscounted operating lease payments		1,325		986
Imputed interest expenses		(195)		(109)
Total operating lease liability		1,130		877
Less: Operating lease liability, current		503		526
Operating lease liability, net of current portion	$	627	$	351

Rent and lease expense included in the general and administrative expenses in the unaudited condensed consolidated statements of comprehensive loss the three months ended March 31, 2023 and 2022 was approximately $209,000 and $42,000~~, respectively.~~

Purchase Commitment

On September 3, 2020, the Company entered into a manufacturing and supply agreement (the “Agreement”) with Glenmark Life Sciences Limited (“Glenmark”), pursuant to which Glenmark will continue to serve as the Company’s manufacturer of crofelemer for use in Mytesi, the Company’s human prescription drug product approved by the ~~U.S. Food and Drug Administration,~~FDA, and for other crofelemer-based products manufactured by the Company or its affiliates for human or animal use. The term of the Agreement is approximately 2.5 years (i.e., until March 31, 2023) and may be extended for successive two-year renewal terms upon mutual agreement between the parties thereto. ¹Pursuant to the terms of the Agreement, Glenmark will supply crofelemer to the Company. The Agreement contains provisions regarding the rights and responsibilities of the parties with respect to manufacturing specifications, forecasting and ordering, delivery arrangements, payment terms, confidentiality and indemnification, as well as other customary provisions. The Agreement includes a commitment for the purchase from Glenmark of a minimum quantity of 300 kilograms of crofelemer per year, pro-rated for partial years, where the Company may be obligated to pay any shortfall. Either party may terminate the Agreement for any reason with 12 months prior written notice to the other party. In addition, either party may terminate the Agreement upon written notice as a result of a material breach of the Agreement that remains uncured for a period of 90 days. If the Company terminates the Agreement as a result of a material breach caused by Glenmark, the Company will not be obligated to pay for any minimum quantity shortfall. As of ~~March 31,~~September 30, 2023, the remaining commitment is ~~149~~500 kilograms.

Master Services Agreement (“MSA”)

On October 5, 2020, the Company entered into ~~another~~an MSA for clinical research organization services (the “2020 MSA”) and a service order under such 2020 MSA with ~~Integrium.~~Integrium, LLC (“Integrium”). The service order covers the Company’s planned upcoming pivotal Phase 3 clinical trial for cancer-therapy related diarrhea. As consideration for its services, the Company ~~will~~would pay Integrium a total amount of up to approximately $12.4 million, later reduced to approximately $6.0 million, that ~~will~~would be paid over the term of the engagement and based on the achievement of certain

Table of Contents

milestones. The 2020 MSA will terminate upon the satisfactory performance of all services to be provided thereunder unless earlier terminated by the parties. For the ~~three~~nine months ended ~~March 31,~~September 30, 2023 and 2022, the Company paid Integrium ~~$498,000~~$1.2 million and ~~$276,000,~~$1.0 million respectively.

~~Table of Contents~~

Asset Transfer and Transition Commitment

On September 25, 2017, the Company entered into the Termination, Asset Transfer and Transition Agreement dated September 22, 2017 with Glenmark. As a result of the agreement, the Company now controls commercial rights for Mytesi for all indications, territories and patient populations globally, and also holds commercial rights to the existing regulatory approvals for crofelemer in Brazil, Ecuador, Zimbabwe and Botswana. In exchange, the Company agrees to pay Glenmark 25% of any payment it receives from a third party to whom the Company grants a license or sublicense or with whom the Company partners in respect of, or sells or otherwise transfers any of the transferred assets, subject to certain exclusions, until Glenmark has received a total of $7.0 million. For the ~~three~~nine months ended ~~March 31,~~September 30, 2023 and 2022, the Company paid Glenmark $1.9 million and ~~$559,000,~~$1.8 million, respectively.

Revenue Sharing Commitment Update

On December 14, 2017, the Company announced its entry into a collaboration agreement with Seed Mena Businessmen Services LLC (“SEED”) for Equilevia™, the Company's non-prescription, personalized, premium product for total gut health in equine athletes. According to the terms of the Agreement, the Company will pay SEED 15% of total revenue generated from any clients or partners introduced to the Company by SEED in the form of fees, commissions, payments or revenue received by the Company or its business associates or partners, and the agreed-upon revenue percentage increases to 20% after the first million dollars of revenue. In return, SEED will provide the Company access to its existing United Arab Emirates (“UAE”) network and contacts and assist the Company with any legal or financial requirements. The agreement became effective on December 13, 2017 and will continue indefinitely until terminated by either party pursuant to the terms of the Agreement. No payments have been made to date.

Joint Venture - Magdalena Biosciences, Inc.

In January 2023, Jaguar and Filament Health (“Filament”), with Funding from One Small Planet, formed the U.S.-based joint venture Magdalena Biosciences, Inc. (“Magdalena”). Magdalena’s focus is on the development of novel, natural prescription medicines derived from plants for mental health indications including, initially, attention-deficit/hyperactivity disorder (“ADHD”) in adults. The goal of the collaboration is to extend the botanical drug development capabilities of Jaguar and Filament in order to develop pharmaceutical-grade, standardized drug candidates for mental health disorders, and to partner with a potential future licensee to develop and commercialize these novel plant-based drugs. This ~~new~~ venture aligns with Jaguar's mental health Entheogen Therapeutics Initiative (“ETI”) and Filament's corporate mission to develop novel, natural prescription medicines from plants. Magdalena will leverage Jaguar's proprietary medicinal plant library and Filament's proprietary drug development technology. Jaguar’s library of 2,300 highly characterized medicinal plants and 3,500 plant extracts, all from firsthand ethnobotanical investigation by Jaguar and members of the ETI Scientific Strategy Team, is a key asset ~~we have~~Jaguar has generated over 30 years that bridges the knowledge of traditional healers and Western medicine. Magdalena holds an exclusive license to plants and plant extracts in Jaguar's library, not including any sources of crofelemer or NP-300, for specific indications and is in the process of identifying plant candidates in the library that may prove beneficial for addressing indications such as ADHD.

Table of Contents

The Company accounted for its 40% investment in Magdalena under the equity method. The summarized income statement information for the three and nine months ended ~~March 31,~~September 30, 2023 of Magdalena is as follows:


	~~March 31,~~
	~~2023~~
~~(in thousands)~~	~~(unaudited)~~
~~Revenue~~	$	—
~~Operating expenses~~		~~(77)~~
~~Loss before income tax~~		~~(77)~~
~~Income tax expense~~		—
~~Net loss~~	$	~~(77)~~
~~Net loss attributable to the Company~~	$	~~(31)~~

~~Table of Contents~~


	Three months ended		Nine months ended
	September 30,		September 30,
	2023		2023

(in thousands)	(unaudited)
Revenue	$	—	$	—
Operating expenses		(14)		(106)
Loss before income tax		(14)		(106)
Income tax expense		—		—
Net loss	$	(14)	$	(106)
Net loss attributable to the Company	$	(6)	$	(42)

Contingencies

From time to time, the Company ~~maybe~~may become a party to various legal actions, both inside and outside the U.S., arising in the ordinary course of its business or otherwise. The Company accrues amounts, to the extent they can be reasonably estimated, that the Company believes will result in a probable loss (including, among other things, probable settlement value), to adequately address any liabilities related to legal proceedings and other loss contingencies. A loss or a range of loss is disclosed when it is reasonably possible that a material loss will incur and can be estimated, or when it is reasonably possible that the amount of a loss, when material, will exceed the recorded provision. The Company did not have any material accruals for any currently active legal action in its unaudited condensed balance sheets as of ~~March 31,~~September 30, 2023, as the Company could not predict the ultimate outcome of these matters, or reasonably estimate the potential exposure.

7. Debt

Notes payable at ~~March 31,~~September 30, 2023 and December 31, 2022 consisted of the following:


	March 31,		December 31,		September 30,		December 31,
	2023		2022		2023		2022
(in thousands)	(unaudited)				(unaudited)
Notes designated at Fair Value Option					$	29,972	$	7,839
Royalty Interest	$	37,037	$	38,931		5,635		38,931
Streeterville Note		8,198		7,840
Insurance Financing		83		234		376		235
Tempesta Note		200		250		150		250
		45,518		47,255		36,133		47,255
Less: unamortized discount and debt issuance costs		(12,353)		(13,628)		(1,467)		(13,628)
Note payable, net of discount	$	33,165	$	33,627	$	34,666	$	33,627
Notes payable - non-current, net	$	17,544	$	17,744	$	31,157	$	17,744
Notes payable - current, net	$	15,621	$	15,883	$	3,509	$	15,883

Table of Contents

Future maturities of the notes payable not designated at FVO as of ~~March 31,~~September 30, 2023 are as follows:


(in thousands)	Amounts		Amounts
Periods ended March 31,
Periods ended September 30,
2024	$	15,621	$	4,976
2025		21,699		1,185
2026		8,198
		45,518		6,161
Less: unamortized discount and debt issuance costs		(12,353)		(1,467)
Total	$	33,165	$	4,694

Future maturities are based on contractual minimum payments. Timing of maturities may fluctuate based on future revenue.

Sale of Future Royalty Interest

October 2020 Purchase Agreement

On October 8, 2020, the Company entered into another royalty interest purchase agreement (the “October 2020 Purchase Agreement”) with Iliad Research and Trading, L.P. (“Iliad”), pursuant to which the Company sold to Iliad a royalty interest entitling Iliad to receive

~~Table of Contents~~

~~$12.0~~ $12.0 million of future royalties on sales of Mytesi and certain up-front license fees and milestone payments from licensees and/or distributors (the “Royalty Repayment Amount”) for an aggregate purchase price of $6.0 million.

Until such time as the Royalty Repayment Amount has been paid in full, the Company will pay Iliad 10% of the Company’s net sales on included products and 10% of worldwide revenues related to upfront licensing fees and milestone payments from licensees and/or distributors, but specifically excluding licensing fees and/or milestone payments that are reimbursements of clinical trial expenses (the “Royalty Payments”). Beginning on the six-month anniversary of the delivery of the October 2020 Purchase Agreement to the Company (the “Purchase Price Date”) and continuing until the 12-month anniversary of the Purchase Price Date, the monthly Royalty Payment shall be the greater of (a) $250,000, and (b) the actual Royalty Payment amount Iliad is entitled to for such month. Beginning on the 12-month anniversary of the Purchase Price Date and continuing until 18-month anniversary of the Purchase Price Date, the monthly Royalty Payment shall be the greater of (a) $400,000 and (b) the actual Royalty Payment amount Iliad is entitled to for such month. Beginning on the 18-month anniversary of the Purchase Price Date and continuing until 24-month anniversary of the Purchase Price Date, the monthly Royalty Payment shall be the greater of (a) $600,000 and (b) the actual Royalty Payment amount Iliad is entitled to for such month. Beginning on the 24-month anniversary of the Purchase Price Date and continuing until the Royalty Repayment Amount has been paid in full, the monthly Royalty Payment shall be the greater of (a) $750,000, and (b) the actual Royalty Payment amount Iliad is entitled to for such month.

The Royalty Interest amount of $12.0 million was classified as debt, net of a $6.0 million discount, at initial recognition. Under ASC 470-10-35-3, royalty payments to Iliad will be amortized under the interest method per ASC 835-30. Because there is no set interest rate, and because the royalty payments are variable, the discount rate is variable. After each royalty payment, the Company will use a prospective method to determine a new discount rate based on the revised estimate of remaining cash flows. The new rate is the discount rate that equates the present value of the revised estimate of remaining cash flows with the carrying amount of the debt, and it will be used to recognize interest expense for the remaining periods. At issuance, based on projected cash outflows from future revenue streams, the discount rate was 34.51%.

Pursuant to the October 2020 Purchase Agreement, if the weekly volume weighted average price (“VWAP”) of the Company’s common stock is not equal or greater than the minimum VWAP of $0.9105 at least twice during each calendar month during the six-month period beginning on November 1, 2020, then the Royalty Repayment Amount will be automatically increased by $6.0 million at the end of such six-month period. During the observation period starting November 1, 2020, the Company’s weekly VWAP failed to reach the minimum VWAP of $0.9105 and on

Table of Contents

November 13, 2020, the Company concluded that the contingent clause has been met, warranting an additional $6.0 million Royalty Repayment Amount, to be added to the outstanding balance commencing on May 10, 2021 for the purpose of cash interest calculation. The change in the Royalty Repayment Amount was accounted for as a debt modification and resulted in a new discount rate of 45.42%.

On April 13, 2021, the Company entered into an exchange agreement with Iliad, pursuant to which the parties agreed to partition $3.0 million from the original outstanding balance of the royalty interest. The parties further agreed to exchange the partitioned royalty for 7,843 shares of the Company’s common stock. The exchange consisted of Iliad surrendering the partitioned royalty in exchange for the exchange shares. The exchange agreement was accounted for as a modification and resulted in a new discount rate of 77.09%.

On February 11, 2022, the Company entered into an exchange agreement with Iliad, pursuant to which the parties agreed to partition $2.4 million from the outstanding balance of the royalty interest. The parties further agreed to exchange the partitioned royalty for 23,117 shares of the Company’s common stock. The exchange consisted of Iliad surrendering the partitioned royalty in exchange for the exchange shares.

On March 2, 2022, the Company entered into an exchange agreement with Iliad, pursuant to which the parties agreed to partition $1.1 million from the outstanding balance of the royalty interest. The parties further agreed to exchange the partitioned royalty for 32,333 shares of the Company’s common stock. The exchange consisted of Iliad surrendering the partitioned royalty in exchange for the exchange shares.

~~Table of Contents~~

On March 4, 2022, the Company entered into an exchange agreement with Iliad, pursuant to which the parties agreed to partition $800,000 from the outstanding balance of the royalty interest. The parties further agreed to exchange the partitioned royalty for 26,667 shares of the Company’s common stock. The exchange consisted of Iliad surrendering the partitioned royalty in exchange for the exchange shares.

On March 9, 2022, the Company entered into an exchange agreement with Iliad, pursuant to which the parties agreed to partition $700,000 from the outstanding balance of the royalty interest. The parties further agreed to exchange the partitioned royalty for 24,667 shares of the Company’s common stock. The exchange consisted of Iliad surrendering the partitioned royalty in exchange for the exchange shares.

Because the period between the first and last exchanges occurred within a 12-month period and each was individually assessed as a modification, the debt terms that existed prior to the February 13 exchange was used in the application of the 10% test on the cumulative assessment performed. The exchanges were cumulatively accounted for as an extinguishment and resulted to a loss of $2.2 million.

On April 14, 2022, the Company entered into amendments (the “Royalty Interest Global Amendments”) to its existing royalty interests including the Royalty Interest in the original principal amount of $12.0 million under the October 2020 Royalty Interest. The amendment grants the Company at its sole discretion, the right to exchange from time to time, all or any portion of the Royalty Interests for shares of the Company’s common stock at a price per share equal to the Nasdaq Minimum Price (as defined in Nasdaq Listing Rule 5635(d)) as of date of the applicable exchange. Under the Royalty Interest Global Amendments, the Company’s ability to exchange the Royalty Interests for shares of the Company’s common stock is subject to certain limitations, on which the Company will not have such right and issue any common stock to investors if (a) the issuance of the Company’s common shares would cause investor’s beneficial ownership to exceed 4.99% of Company’s issued and outstanding common stock as of such date; (b) any of the exchange conditions has not been satisfied as of the applicable exchange date; and (c) the total cumulative number of shares of the Company’s common stock issued pursuant to the Royalty Interests would exceed the requirements of The Nasdaq Capital Market (including the rules related to the aggregation of offerings under Nasdaq Listing Rule 5635(d) if applicable) (the “Exchange Cap”), unless stockholder approval is obtained to issue more than the Exchange Cap. The Exchange Cap shall be appropriately adjusted for any reorganization, recapitalization, non-cash dividend, stock split, reverse stock split or other similar transaction.

On May 13, 2022, the Company entered into an exchange agreement with Iliad, pursuant to which the parties agreed to partition $400,000 from the outstanding balance of the royalty interest. The parties further agreed to exchange

Table of Contents

the partitioned royalty for 15,249 shares of the Company’s common stock. The exchange consisted of Iliad surrendering the partitioned royalty in exchange for the exchange shares.

On July 25, 2022, the Company entered into another exchange agreement with Iliad, pursuant to which the parties agreed to partition $750,000 from the outstanding balance of the royalty interest. The parties further agreed to exchange the partitioned royalty for 31,546 shares of the Company’s stock. The exchange consisted of Iliad surrendering the partitioned royalty in exchange for the exchange shares.

On November 18, 2022, the Company entered into another exchange agreement with Iliad, pursuant to which the parties agreed to partition $715,000 from the outstanding balance of the royalty interest. The parties further agreed to exchange the partitioned royalty for 978 shares of the Company’s stock. The exchange consisted of Iliad surrendering the partitioned royalty in exchange for the exchange shares.

On March 17 and 23, 2023, the Company entered into another exchange agreement with Iliad, pursuant to which the parties agreed to partition $992,000 and $227,000, respectively from the outstanding balance of the royalty interest. The parties further agreed to exchange the partitioned royalty for 14,533 and 3,733 shares, respectively of the Company’s stock. The exchange consisted of Iliad surrendering the partitioned royalty in exchange for the exchange shares.

The exchanges that occurred within the 12-month period prior to May 13, 2022 exchange were previously accounted for as extinguishment, therefore, cumulative assessment was not performed anymore. ~~The subsequent~~

On May 8, 2023, the Company entered into a standstill agreement (as amended, the “Standstill Agreement”) with Iliad, Uptown Capital, LLC (f/k/a Irving Park Capital, LLC) (“Uptown”) and Streeterville Capital, LLC (“Streeterville”, and together with Iliad and Uptown, collectively, “Investor”) to allow the Company to refrain from making royalty payments with respect to four outstanding royalty interests issued by the Company to Investor dated October 8, 2020, December 22, 2020, March 8, 2021, and August 24, 2022, respectively (each, a “Royalty Interest” and collectively, the “Royalty Interests”), including any royalty payments due and payable as of May 8, 2023 (the ”Standstill Date”), and refrain from buying, selling, or otherwise trading in the Company’s common stock for a period beginning on the Standstill Date and ending on the earliest of (a) the date that is six months following the Standstill Date (b) the date of the public announcement of the probability value in Jaguar’s OnTarget Phase 3 clinical trial of crofelemer for prophylaxis of cancer therapy-related diarrhea (c) and the date of any offering or sale of any debt or equity securities, including without limitation any at-the-market offering (the “Standstill Period”), but excluding any exempt issuances. As a material inducement and consideration for Investor’s agreement to enter into the Standstill Agreement, the Company issued (i) Iliad warrants to purchase up to 826,738 shares of the common stock, (ii) Uptown warrants to purchase up to 1,097,756 shares of the common stock, and (iii) Streeterville warrants to purchase up to 1,892,808 shares of the common stock, at an exercise price of $0.48 per share.

On June 28, 2023, the Company entered into the first amendment to the Standstill Agreement, pursuant to which the Standstill Agreement was amended to, among other things, permit (i) the Company to issue an aggregate of 105 shares of the Company’s Series H Convertible Preferred Stock to Investor in exchange for a $756,992 reduction in the outstanding balance of the December 2020 Royalty Interest and a $1,726,888 reduction in the outstanding balance of the August 2022 Royalty Interest (the “Exchange Transaction”) without triggering the termination of the Standstill Period, and (ii) Investor to (A) consummate the Exchange Transaction during the Standstill Period and (B) sell all shares of the Company’s common stock beneficially owned by Investor immediately prior to the consummation of the Exchange Transaction during the Standstill Period.

On June 30, 2023, the Company entered into a binding memorandum of understanding (the “Binding MOU”) with the Investor to modify the allocation of the warrants as set forth in the Standstill Agreement such that the Company issued (i) Iliad warrants to purchase up to 1,711,954 shares of the common stock and (ii) Uptown warrants to purchase up to 2,105,348 shares of the common stock, and no warrants were issued to Streeterville under the Standstill Agreement.

3034

Table of Contents

On August 14, 2023, the Company entered into an amendment (“the Second Amendment”) to the Standstill Agreement with Iliad and Uptown (together, “Standstill Investor”) to (i) permit the Company to offer and sell securities without triggering the termination of the Standstill Period, and (ii) remove the restriction on Standstill Investor’s ability to buy, sell, or otherwise trade in shares of the Company’s common stock during the Standstill Period.

On September 29, 2023, the Company entered into the Global Amendment No. 2 to the October 2020 Royalty Interest with Iliad, pursuant to which, beginning on January 1, 2026, the monthly Royalty Payment under the October 2020 Royalty Interest shall be the greater of (a) $750,000.00, and (b) the actual Royalty Payment amount Iliad is entitled to for such month pursuant to the terms of the October 2020 Royalty Interest. As a material consideration for Iliad’s agreement to enter into this amendment, the Company agreed to issue to Iliad warrants to purchase up to 232,500 shares of the Company’s common stock at an exercise price of $0.37 per share. Such warrants may be exercisable for cash or on a cashless basis at any time and from time to time during the period commencing on September 29, 2023 (the “Issuance Date”) and ending on the five-year anniversary of the Issuance Date. Pursuant to an analysis of the indicators provided in ASC 470-60-55-8, the Company is not deemed to be experiencing financial difficulty. The debt restructuring is therefore not considered a TDR.

The cumulative effect of the exchanges ~~were~~to the October 2020 Royalty Interest resulted in significant modifications and was accounted for as extinguishment. The Company recorded an extinguishment gain in the unaudited condensed consolidated statements of comprehensive loss amounting to $2.0 million. The extinguishment triggered a ~~modification. As of March 31, 2023, the forecasted future revenues changed which resulted~~remeasurement event under ASC 825-10 and created an election date on whether to ~~a new discount rate of 42.93%.~~

~~Interest expense~~account for the ~~three months ended March 31, 2023~~October 2020 Royalty Interest under the fair value option accounting (“FVO”).

The Company irrevocably elected to initially and ~~2022 was $766,000 and $3.1 million, respectively. As of March 31, 2023 and December 31, 2022,~~subsequently apply the ~~carrying~~FVO accounting to the entire note. The Company used the valuation report from an independent valuation service provided to measure the reporting date fair value of the ~~debt is $6.3 million~~note. On September 30, 2023, the fair value was determined to be $7.0 million. For the three and ~~$7.3 million, respectively.~~nine months ended September 30, 2023, the net loss in the fair value was $397,000. The net loss in fair value was recorded as loss included in the change in fair value of financial instruments and hybrid instrument designated at FVO in the unaudited condensed consolidated statements of comprehensive loss.

December 2020 Purchase Agreement

On December 22, 2020, the Company entered into a royalty interest purchase agreement (the “December 2020 Purchase Agreement”) with Uptown Capital, LLC(f/k/a Irving Park Capital, ~~LLC~~LLC) (“~~Irving”~~Uptown”), a company affiliated with CVP, pursuant to which the Company sold to ~~Irving~~Uptown a royalty interest entitling ~~Irving~~Uptown to receive $12.0 million of future royalties on sales of Mytesi and certain up-front license fees and milestone payments from licensees and/or distributors (the “Royalty Repayment Amount”) for an aggregate purchase price of $6.0 ~~million.~~million (the “December 2020 Royalty Interest”).

Until such time as the Royalty Repayment Amount has been paid in full, the Company will pay ~~Irving~~Uptown 10% of the Company’s Net Sales on Included Products and 10% of worldwide revenues related to upfront licensing fees and milestone payments from licensees and/or distributors, but specifically excluding licensing fees and/or milestone payments that are reimbursements of clinical trial expenses (the “Royalty Payments”). Beginning on the payment start date of March 8, 2024 and continuing until the 12-month anniversary of the Purchase Price Date, the monthly Royalty Payment shall be the greater of (a) $750,000, and (b) the actual Royalty Payment amount ~~Irving~~Uptown is entitled to for such month.

The December 2020 Royalty Interest amount of $12.0 million is classified as debt, net of a $6.0 million discount, at initial recognition. Under ASC 470-10-35-3, royalty payments to ~~Irving~~Uptown will be amortized under the interest method per ASC 835-30. Because there is no set interest rate, and because the royalty payments are variable, the discount rate is variable. After each royalty payment, the Company will use a prospective method to determine a new discount rate based on the revised estimate of remaining cash flows. The new rate is the discount rate that equates the present value of the revised estimate of remaining cash flows with the carrying amount of the debt, and it will be used to recognize interest expense for the remaining periods. At issuance, based on projected cash outflows from future revenue streams, the discount rate was 23.70%. As

Table of ~~March 31, 2023, the forecasted future revenues changed which resulted to a new discount rate of 29.55%.~~Contents

On April 14, 2022, under the Royalty Interest Global Amendments, the Company is granted at its sole discretion, the right to exchange from time to time, all or any of the Royalty Interest under the original principal amount of $12.0 million or any portion of the December 2020 Purchase Agreement for shares of the Company’s common stock at a price per share equal to the Nasdaq Minimum Price (as defined in Nasdaq Listing Rule 5635(d)) as of date of the applicable exchange, subject to certain limitations.

On February 8, 2023, the Company entered into an exchange agreement with ~~Irving,~~Uptown, pursuant to which the parties agreed to partition $675,000 from the outstanding balance of the royalty interest. The parties further agreed to exchange the partitioned royalty for 150,000 shares of the Company’s stock. The exchange consisted of ~~Irving~~Uptown surrendering the partitioned royalty in exchange for the exchange shares.

On May 8, 2023, the Company entered into an exchange agreement with Uptown to (i) partition a new royalty interest in the royalty repayment amount of $1,073,807 from the outstanding balance of the royalty interest. The parties further agreed to exchange the partitioned royalty for 1,908,651 shares of the Company’s common stock.

On the same date, the Company entered into the Standstill Agreement as described further above, pursuant to which the Company may refrain from making royalty payments on the December 2020 Royalty Interest during the Standstill Period.

On September 29, 2023, the Company entered into the Global Amendment No. 2 to the December 2020 Royalty Interest with Uptown, pursuant to which, beginning on January 1, 2026, the monthly Royalty Payment under the December 2020 Royalty Interest shall be the greater of (a) $750,000.00, and (b) the actual Royalty Payment amount Uptown is entitled to for such month pursuant to the terms of the December 2020 Royalty Interest. As a material consideration for Uptown’s agreement to enter into this amendment, the Company agreed to issue to Uptown warrants to purchase up to 262,500 shares of the Company’s common stock at an exercise price of $0.37 per share. Such warrants may be exercisable for cash or on a cashless basis at any time and from time to time during the period commencing on September 29, 2023 (the “Issuance Date”) and ending on the five-year anniversary of the Issuance Date. Pursuant to an analysis of the indicators provided in ASC 470-60-55-8, the Company is not deemed to be experiencing financial difficulty. The debt restructuring is therefore not considered a TDR.

On the same date, the Company entered into a privately negotiated exchange agreement with Uptown (the “Exchange Agreement”), pursuant to which the Company issued an aggregate of 118 shares of the Company’s newly authorized Series I Convertible Preferred Stock (the “Series I Preferred Stock” or “Preferred Stock”) to Uptown, at an effective exchange price per share equal to the market price (defined as the Minimum Price under Nasdaq Listing Rule 5635(d)) as of the date of the Exchange Agreement, in exchange for a $1,500,000.00 reduction in the outstanding balance of the December 2020 Royalty Interest (“Partitioned Royalty”).(the “Exchange Transaction”). Subject to the terms of the Series I Preferred Stock, each share of Series I Preferred Stock is convertible into shares of the Company’s Common Stock (the “Conversion Shares”).

The cumulative effect of the exchanges to the December 2020 Purchase Agreement resulted in significant modifications and was accounted for as extinguishment. The Company recorded an extinguishment gain in the unaudited condensed consolidated statements of comprehensive loss amounting to $2.7 million. The extinguishment triggered a ~~modification as of March 31, 2023, the forecasted future revenues changed which resulted~~remeasurement event under ASC 825-10 and created an election date on whether to ~~a new discount rate of 48%.~~

~~Interest expense~~account for the ~~three months ended March 31, 2023~~December 2020 Purchase Agreement under the FVO accounting.

The Company irrevocably elected to initially and ~~2022 was $1.1 million and $784,000, respectively. As of March 31, 2023 and December 31, 2022,~~subsequently apply the ~~carrying~~FVO accounting to the entire note. The Company used the valuation report from an independent valuation service provided to measure the reporting date fair value of the ~~debt is $9.4 million~~note. On September 30, 2023, the fair value was determined to be $6.9 million. For the three and ~~$10.0 million, respectively.~~nine months ended September 30, 2023, the net loss in the fair value was $899,000. The net loss in fair value was recorded as gain included in the change in fair value of financial instruments and hybrid instrument designated at FVO in the unaudited condensed consolidated statements of comprehensive loss.

Table of Contents

March 2021 Purchase Agreement

On March 8, 2021, the Company entered into a purchase agreement (the “March 2021 Purchase Agreement”) with Streeterville Capital, LLC (“Streeterville”), a company affiliated with CVP, pursuant to which the Company sold a

~~Table of Contents~~

royalty interest entitling Streeterville to $10.0 million and any interest, fees, and charges as royalty repayment amount for an aggregate purchase price of $5.0 ~~million.~~million (the “March 2021 Royalty Interest”). Interest will accrue on the royalty repayment amount at a rate of 5% per annum, compounding quarterly, and will increase to 10% per annum, compounding quarterly on the 12-month anniversary of the closing date.

The Company will be obligated to make minimum royalty payments on a monthly basis beginning at the earlier of (a) 36 months following the closing date or (b) 30 days following the satisfaction of all existing royalties to Streeterville, and its affiliates namely Iliad and ~~Irving,~~Uptown, but not earlier than 18 months following the closing date in an amount equal to the greater of (i) $250,000 beginning on the royalty payment start date and continuing until either the royalty repayment amount has been paid in full or the 6-month anniversary of the royalty payment start date, $400,000 beginning on the 6-month anniversary of the royalty payment start date and continuing until either the royalty repayment amount has been paid in full or the 12-month anniversary of the royalty payment start date, $600,000 beginning on the 12-month anniversary of the royalty payment start date and continuing until either the royalty repayment amount has been paid in full or the 18-month anniversary of the royalty payment start date, $750,000 beginning on the 18-month anniversary of the royalty payment start date and continuing until the royalty repayment amount has been paid in full, and (ii) 10% of the Company’s net sales on included products, 10% of worldwide revenues related to upfront licensing fees and milestone payments from licensees and/or distributors but specifically excluding licensing fees and/or milestone payments that are reimbursements of clinical trial expenses or associated with the license of Included Products from the Company to Napo EU, including but not limited to the upfront fee payable by Napo EU to Napo for included products and Crofelemer for other indications; and 50% of royalties collected from licenses of the included products to third parties.

The March 2021 Royalty Interest amount of $10.0 million is classified as debt, net of a $5.0 million discount, at initial recognition. Under ASC 470-10-35-3, royalty payments to Streeterville will be amortized under the interest method per ASC 835-30. Because there is no set interest rate, and because the royalty payments are variable, the discount rate is variable. After each royalty payment, the Company will use a prospective method to determine a new discount rate based on the revised estimate of remaining cash flows. The new rate is the discount rate that equates the present value of the revised estimate of remaining cash flows with the carrying amount of the debt, and it will be used to recognize interest expense for the remaining periods. At issuance, based on projected cash outflows from future revenue streams, the discount rate was 19.36%~~. As of March 31, 2023, the forecasted future revenues changed which resulted to a new discount of 19.14%~~.

On April 14, 2022, under the Royalty Interest Global Amendments, the Company is granted at its sole discretion, the right to exchange from time to time, all or any of the Royalty Interest under the original principal amount of $10.0 million of the March 2021 Purchase Agreement for shares of the Company’s common stock at a price per share equal to the Nasdaq Minimum Price (as defined in Nasdaq Listing Rule 5635(d)) as of date of the applicable exchange, subject to certain limitations.

On August 17, 2022, the Company entered into an exchange agreement (the “Royalty Interest Exchange Agreement”) with Streeterville to (i) partition a new royalty interest in the royalty repayment amount of $3.4 million (“Partitioned Royalty”) from the royalty interest of the March 2021 Purchase Agreement and then cause the outstanding balance of the royalty interest to be reduced by an amount equal to the initial outstanding balance of the Partitioned Royalty, and (ii) exchange (“Royalty Exchange”) the Partitioned Royalty for 153,333 shares of the Company’s common stock with a par value of $0.0001 in accordance with the term of the Royalty Interest Exchange Agreement. Under the terms of the Royalty Interest Exchange Agreement, the Royalty Exchange will consist of Streeterville surrendering the Partitioned Royalty in exchange for the shares, free of any restrictive securities legend, and Streeterville shall give no consideration of any kind whatsoever to the Company in connection with the Royalty Interest Exchange Agreement.

On September 30, 2022, the Company entered into an exchange agreement with Streeterville, pursuant to which the parties agreed to partition $2.0 million from the outstanding balance of the royalty interest. The parties further agreed to exchange the partitioned royalty for 156,863 shares of the Company’s common stock. The exchange consisted of

Table of Contents

Streeterville surrendering the partitioned royalty in exchange for the exchange shares. The exchange was accounted for as a debt modification and resulted to a reduction in the outstanding balance of the royalty interest amounting to $2.0 million.

As of ~~March 31,~~September 30, 2023, the forecasted future revenues changed which resulted to a new discount of ~~42.0%.~~53.85%

~~Table of Contents~~

Interest expense for the three and nine months ended ~~March 31,~~September 30, 2023 was $531,000 and $1.5 million, respectively. Interest expense for the three and nine months ended September 30, 2022 was ~~$448,000~~$409,000 and ~~$416,000,~~$1.4 million, respectively. As of ~~March 31,~~September 30, 2023 and December 31, 2022, the carrying value of the debt ~~is $3.4~~$3.8 million and $3.1 million, respectively.

August 2022 Purchase Agreement

On August 24, 2022, the Company entered into another royalty interest purchase agreement (the “August 2022 Purchase Agreement”) with Streeterville, pursuant to which the Company sold to Streeterville ~~(the entitling “Investor”)~~ a royalty interest to receive $12.0 million (the “August 2022 Royalty Interest”) of future royalties on sales of Mytesi® (crofelemer) for any indications that could cannibalize crofelemer indications or any other chronic indication and certain up-front license fees and milestone payments from licensees and/or distributors for an aggregate purchase price of $4.0 million (“the Royalty Financing”). The Company will use the proceeds to support the ongoing pivotal phase 3 clinical trial of crofelemer for prophylaxis of diarrhea in adults receiving targeted cancer therapy. Interest will accrue on the Royalty Repayment Amount at a rate of 5% per annum from the closing of the Royalty Financing until the one-year anniversary of such closing and 10% per annum thereafter, simple interest computed on the basis of a 360-day year comprised of twelve 30-day months.

The Company will be obligated to make minimum royalty payments on a monthly basis beginning on January 1, 2024 in an amount equal to the greater of (A) $250,000 (which increases to $400,000 beginning 6 months following the closing of the Royalty Financing, $600,000 beginning 12 months following the closing of the Royalty Financing, and $750,000 beginning 18 months following the closing of the Royalty Financing) and (B) the royalty payments to which Investor is entitled, consisting of (1) 10% of the Company’s net sales of crofelemer for any indications that could cannibalize crofelemer indications or any other chronic indication (including any improvements, modifications and follow-on products, collectively referred to as “Included Products”) (2) 10% of worldwide revenues related to upfront licensing fees and milestone payments from licensees and/or distributors, but specifically excluding licensing fees and/or milestone payments that are (A) reimbursements of clinical trial expenses or (B) associated with the license of the of the Included Products from the Company to Napo EU S.p.A. and (3) 50% of royalties collected from licenses of the Included Products to third parties.

Pursuant to the terms of the August 2022 Royalty Interest, the Company has the right to exchange from time to time at the Company’s sole discretion all or any portion of the Royalty Interest for shares of ~~Common Stock~~common stock at a price per share equal to the Nasdaq Minimum Price (as defined in Nasdaq Listing Rule 5635(d)) as of the date of the applicable exchange. At issuance, based on projected cash outflows from future revenue streams, the discount rate was 55.97%.

On September 29, 2023, the Company entered into a Global Amendment No. 2 (the “Global Amendment”) with the Investor as described further above, such that the Company issued Streeterville warrants to purchase 255,000 shares of the common stock the Global Amendment No. 1 and Global Amendment No. 2 to the August 2022 Royalty Interest ~~expense~~with Streeterville, pursuant to which, (a) beginning on January 1, 2026, the monthly Royalty Payment under the August 2022 Royalty Interest shall be the greater of (x) $750,000.00, and (y) the actual Royalty Payment amount Streeterville is entitled to for such month pursuant to the terms of the August 2022 Royalty Interest, and (b) the Company is prohibited from making prepayments of the Royalty Repayment Amount under the August 2022 Royalty Interest. As a material consideration for Streeterville’s agreement to enter into these amendments, the Company agreed to issue to Streeterville warrants to purchase up to 255,000 shares of the Company’s common stock at an exercise price of $0.37 per share. Such warrants may be exercisable for cash or on a cashless basis at any time and from time to time during the period commencing on September 29, 2023 (the “Issuance Date”) and ending on the five-year anniversary of the Issuance Date. Pursuant to an analysis of the indicators provided in ASC 470-60-55-8, the Company is not deemed to be experiencing financial difficulty. The debt restructuring is therefore not considered a TDR.

Table of Contents

The cumulative effect of the exchanges to the August 2022 Purchase Agreement resulted to significant modifications and were accounted for as extinguishment. The Company recorded an extinguishment loss in the unaudited condensed consolidated statements of comprehensive loss amounting to $1.0 million The extinguishment triggered a remeasurement event under ASC 825-10 and created an election date on whether to account for the ~~three months ended March 31, 2023,~~August 2022 Purchase Agreement resulted under the FVO accounting.

The Company irrevocably elected to initially and ~~2022 was $716,000 and zero, respectively. As at March 31, 2023 and December 31, 2022,~~subsequently apply the ~~carrying~~FVO accounting to the entire note. The Company used the valuation report from an independent valuation service provided to measure the reporting date fair value of the ~~debt is $5.6 million~~note. On September 30, 2023, the fair value was determined to be $6.5 million. For the three and ~~$4.8 million, respectively~~nine months ended September 30, 2023, the net loss in the fair value was $364,000. The net loss in fair value was recorded as loss included in the change in fair value of financial instruments and hybrid instrument designated at FVO in the unaudited condensed consolidated statements of comprehensive loss.

Streeterville Note

On January 13, 2021, the Company issued a secured promissory note to Streeterville in the original principal amount of $6.2 million for an aggregate purchase price of $6.0 million. The Company will use the proceeds to fund development of the Company’s NP-300 drug product candidate for the indication of the symptomatic relief of diarrhea from cholera and general corporate purposes, including the Company’s product pipeline activities. The note is due after four years and bears interest at 3.25% per annum. Interest on the note is payable annually in advance by adding the interest charge for each upcoming year to the outstanding balance on the date each such interest charge is accrued. The Company also paid $25,000 to cover legal fees, accounting costs, due diligence, monitoring and other transaction costs incurred in connection with the issuance of the note. The first year of prepaid interest and the transaction expenses are included in the original principal amount.

At any time following the occurrence of a trial failure which refers to any of the following: (i) the Company abandons the clinical trial with NP-300 for an indication for the symptomatic relief of infectious diarrhea for cholera; (ii) the Company fails to start the Phase 1 clinical trial of NP-300 for the symptomatic relief of infectious diarrhea for cholera by July 1, 2022; or (iii) the Company fails to meet all primary endpoints in the pivotal trials of NP-300 for the symptomatic relief if infectious diarrhea for cholera with statistical significance, Streeterville may elect to increase the outstanding balance as of the date of the trial failure by 25% without acceleration (the “Trial Failure Effect”). If

~~Table of Contents~~

Streeterville elects to apply the Trial Failure Effect, it reserves the right to declare the outstanding balance immediately due and payable at any time. As of ~~March 31,~~September 30, 2023, no trial failure occurred.

Streeterville is entitled to a maximum of 18% and a minimum of 1% of the gross proceeds received by the Company from the sale of TDPRV (the “Return Bonus”). The Return Bonus percentage is reduced pro rata based on the percentage of the original principal balance of the note that has been repaid as of the date of the sale of the TDPRV. Even if the note has been paid in full at the time of the sale of the TDPRV, the Company is still obliged to pay Streeterville a Return Bonus of 1%. If Streeterville applies the Trial Failure Effect, the Return Bonus will automatically be reduced to 1%. If the TDPRV has not been sold as of the day immediately preceding the maturity date of the note, the Return Bonus percentage will be fixed as of such date. As of ~~March 31,~~September 30, 2023, the Company has not sold any TDPRV.

Beginning on the earlier of (a) 6 months after January 2021, and (b) initiation of human trials with NP-300 for symptomatic relief of infectious diarrhea for cholera, the Company may pay all or any portion of the outstanding balance earlier than it is due. In the event the Company elects to prepay all or any portion of the outstanding balance, it shall pay to Streeterville 112.5% of the portion of the outstanding balance the Company elects to prepay. The Company may not prepay the note without the Streeterville’s consent on the date the last patient is enrolled in a pivotal trial.

After Streeterville becomes aware of the occurrence of any default, Streeterville may accelerate the note, with the outstanding balance becoming immediately due and payable in cash at the Mandatory Default Amount (i.e., the outstanding balance following the application of the Default Effect). Streeterville reserves the right to declare the outstanding balance immediately due and payable at any time following the default. Default Effect means multiplying the outstanding balance as of the date of default by 5% or 15% for each occurrence of default, capped at an aggregate of

Table of Contents

25%, and then adding the resulting product to the outstanding balance. The percentage to be used depends on whether the default is viewed as minor or major as defined in the agreement. Furthermore, interest accrues on the outstanding balance beginning on the date of default at an interest rate equal to the ~~lesser~~fewer of 18% per annum or the maximum rate permitted under applicable law. As of ~~March 31,~~September 30, 2023, no default has occurred.

In connection with the note issuance, the Company has entered into a security agreement with Streeterville, pursuant to which Streeterville will receive a first priority security interest in all existing and future NP-300 technology, and any TDPRV and the sale proceeds therefrom that may be granted to the Company by the FDA in connection with the development of NP-300 for the cholera indication. The Company also agreed, with certain exceptions, not to grant any lien on any of the collateral securing the note and not to grant any license under any of the intellectual property relating to such collateral. The grant of security interest has become effective upon the receipt of the Salix Waiver on April 6, 2021 in observance to the requirement of the settlement agreement previously entered by the Company with Salix Pharmaceuticals, Inc.

The Company irrevocably elected to initially and subsequently apply the FVO accounting to the entire note. The fair value at transaction date was equal to the cash proceeds received of $6.0 million. The transaction expense of $25,000 was recognized in profit and loss as incurred. The Company used the valuation report from an independent valuation service provided to measure the reporting date fair value of the note. ~~At March 31,~~On September 30, 2023 and December 31, 2022, the fair value was determined to be ~~$8.2~~$9.5 million and $7.8 million respectively. For the three and nine months ended ~~March 31,~~September 30, 2023, the net increase in the fair value was $762,000 and $1.7 million, respectively. For the three and nine months ended September 30, 2022, the net decrease in the fair value ~~of $400,000~~was $175,000 and $651,000, respectively. The net decrease in fair value was recorded as loss included in the change in fair value of financial instruments and hybrid instrument designated at FVO in the unaudited condensed consolidated statements of comprehensive loss.

Insurance Financing

~~May 2022 First Insurance Financing~~

In May 2022, the Company entered into a premium finance agreement for $752,000 with First Insurance representing the unpaid balance of the total premiums, taxes, and fees of $941,000 with an annual interest rate of 4.3%. The total finance charge was $15,000. Payment of principal and interest is due in equal monthly installments over ten months. Interest expense for the end of March 31, 2023, was $4,000. The financing balance was zero at March 31, 2023.

~~Table of Contents~~

March 2023 First Insurance Financing

In March 2023, the Company entered into a premium finance agreement for $98,000 with First Insurance representing the unpaid balance of the total premiums, taxes, and fees of $115,000 with an annual interest rate of ~~4.6%~~8.6%. The total finance charge was $2,000. Payment of principal and interest is due in equal monthly installments over ten months. Interest expense for the ~~end of March 31,~~three and nine months ended September 30, 2023 was ~~zero.~~$1,000 and $2,000 respectively. The financing balance was ~~$83,000~~$31,000 as ~~at March 31,~~of September 30, 2023.

May 2023 First Insurance Financing

In May 2023, the Company entered into a premium finance agreement for $575,000 with First Insurance representing the unpaid balance of the total premiums, taxes, and fees of $676,000 with an annual interest rate of 8.6%. The total finance charge was $23,000. Payment of principal and interest is due in equal monthly installments over ten months. Interest expense for the three and nine months ended September 30, 2023, was $7,000 and $9,000 respectively. The financing balance was $345,000 as of September 30, 2023.

2019 Tempesta Note

In October 2019, the Company entered into a License Termination and Settlement Agreement with Dr. Michael Tempesta, pursuant to which certain royalty payment disputes between the Company and Tempesta were settled. Per the terms of the Agreement, Tempesta received $50,000 in cash, an unsecured promissory note issued by the Company in the aggregate principal amount of $550,000 and 13,333 shares of the Company’s common stock in exchange for the cessation of all royalty payments by the Company to Dr. Tempesta under the License Agreements. The $550,000 promissory note bears interest at the rate of 2.5% per annum and matures on March 1, 2025. The promissory note provides for the Company to make semi-annual payments equal to $50,000 plus accrued interest beginning on March 1, 2020 until the Note is paid in full. Interest expense for the three and nine months ended ~~March 31,~~September 30, 2023 was $1,000 and $4,000 respectively. Interest expense for the three and nine months ended September 30, 2022 was $3,000 and ~~$2,000~~

Table of Contents

$8,000, respectively. At ~~March 31,~~September 30, 2023 and December 31, 2022, the net carrying value of the note was ~~$200,000~~$150,000 and $250,000, respectively.

8. Warrants

The following table summarizes information about warrants outstanding and exercisable into shares of the Company’s common stock as of ~~March 31,~~September 30, 2023 and December 31, 2022:


	March 31,	December 31,	September 30,	December 31,
	2023	2022	2023	2022
	(unaudited)		(unaudited)
Warrants outstanding, beginning balance	7,505	7,513	7,505	7,513
Issuances	—	—	11,417,302	—
Exercises	—	—	—	—
Expirations and cancelations	—	(8)	—	(8)
Warrants outstanding, ending balance	7,505	7,505	11,424,807	7,505

AsPIPE Warrants

On May 8, 2023, the Company entered into a Securities Purchase Agreement (the “PIPE Purchase Agreement”) with certain investors named therein (collectively the “Purchasers”), pursuant to which the Company agreed to issue and sell to the Purchasers in a private placement an aggregate of ~~March 31, 2023,~~(i) 137 shares (the “Preferred Shares”) of Series G Convertible Preferred Stock, par value $0.0001 per share, of the Company (“Series G Preferred Stock”) and ~~2022,~~(ii) warrants to purchase up to 6,850,000 shares of the Company’s common stock, at an exercise price of $0.48 per share (the “PIPE Warrants”), for an aggregate purchase price of approximately $1.86 million (the “Private Placement”). The Company intends to use the proceeds from the Private Placement for working capital and general corporate purposes.

The PIPE Warrants may be exercisable for cash or on a cashless basis at any time and from time to time during the period commencing on the later of (i) January 1, 2024, and (ii) the date on which the approval by the Company’s stockholders (the “Stockholder Approval”) to remove both the Voting Cap and the Conversion Cap (both as defined below) is obtained (the “PIPE Warrants Initial Exercise Date”) and ending on the five-year anniversary of the PIPE Warrants Initial Exercise Date.

On May 10, 2023, the Company issued warrants equivalent to 6,850,000 shares of the Company’s common stock in relation to the PIPE Purchase Agreement.

The PIPE Purchase Agreement provides that during the period commencing on the signing of the PIPE Purchase Agreement and ending October 22, 2023, the Company will not effect or enter into any agreement to (i) issue securities in exchange for any securities of the Company issued and outstanding on the date of the PIPE Purchase Agreement pursuant to Section 3(a)(9) of the Securities Act of 1933, as amended (the “Securities Act”), or (ii) effect issuance by the Company of common stock or Common Stock Equivalents (as defined in the PIPE Purchase Agreement), subject to certain customary exceptions set forth in the PIPE Purchase Agreement including, among others, issuance of shares of common stock pursuant to the At The Market Offering Agreement, dated December 10, 2021, by and between the Company and Ladenburg Thalmann & Co. Inc., as amended (the “Ladenburg Thalmann ATM”), provided that such issuance in the Ladenburg Thalmann ATM has consented.

On August 14, 2023, the Company entered into an amendment (“the First Amendment”) to the PIPE Purchase Agreement with certain holders (the “Holders”) named in the PIPE Purchase Agreement, pursuant to which the parties agreed to terminate the restriction on subsequent equity sales by the Company. In exchange for the Holders’ agreement to enter into the First Amendment, the Company agreed to issue the Holders warrants to purchase 685,000 shares of the Company’s common stock (the “PIPE Amendment Warrants”) in a private placement pursuant to Section 4(a)(2) of the Securities Act. The PIPE Amendment Warrants are substantially the same as the PIPE Warrants and have an exercise price ~~ranging~~of $0.48 per share. The PIPE Amendment Warrants may be exercisable for cash or on a cashless basis at any time

Table of Contents

and from ~~$1.47~~time to ~~$157.5~~time during the period commencing on January 1, 2024 (the “PIPE Amendment Warrants Initial Exercise Date”) and ending on the five-year anniversary of the PIPE Amendment Warrants Initial Exercise Date.

At the date of the PIPE Amendment Warrants, the warrants were valued at $1.2 million using the Black-Scholes option pricing model as follows: exercise price of $0.48 per share, stock price of $0.72 per share, expected life of five years, volatility of 145.95% and a risk-free rate of 3.37%. The warrants were classified in additional paid-in-capital.

Standstill Agreement

Pursuant to the Company’s entry in the Standstill Agreement, as amended by the Binding MOU, as described further above, the Company agreed to issue (i) Iliad warrants to purchase up to 1,711,954 shares of the common stock, and (ii) Uptown warrants to purchase up to 2,105,348 shares of the common share, at an exercise price of $0.48 per share (the “Standstill Warrants”).

The Standstill Warrants may be exercisable for cash or on a cashless basis at any time and ~~generally expires prior~~from time to time during the period commencing on the later of (i) January 1, 2024 and (ii) the date on which the Stockholder Approval is obtained (the “Standstill Warrant Initial Exercise Date”) and ending on the five-year anniversary of the Standstill Warrant Initial Exercise Date.

At the date of the Standstill Agreement, the warrants were valued at $2.5 million using the Black-Scholes option pricing model as follows: exercise price of $0.48 per share, stock price of $0.73 per share, expected life of five years, volatility of 118.88% and a risk-free rate of 3.49%. The warrants were classified in additional paid-in-capital.

Royalty Interest Global Amendments

On September 29, 2023, the Company entered into amendments (the “Royalty Interest Global Amendments”) to (i) the October 2020 Royalty Interest with Iliad, (ii) the December ~~31, 2024.~~2020 Royalty Interest with Uptown, and (iii) the August 2022 Royalty Interest with Streeterville, pursuant to which, among other things, the Company agreed to issue to (i) Iliad warrants to purchase up to 232,500 shares of the Company’s common stock, (ii) Uptown warrants to purchase up to 262,500 shares of the common stock, and (iii) Streeterville warrants to purchase up to 255,000 shares of the Common Stock, at an exercise price of $0.37 per share (collectively, the “Royalty Interest Global Amendment Warrants”).

The Royalty Interest Global Amendment Warrants may be exercisable for cash or on a cashless basis at any time and from time to time during the period commencing on September 29, 2023 (the “Royalty Interest Global Amendment Initial Exercise Date”) and ending on the five-year anniversary of the Royalty Interest Global Amendment Initial Exercise Date.

At the date the Royalty Interest Global Amendments, the warrants were valued at $173,000 using the Black-Scholes option pricing model as follows: exercise price of $0.37 per share, stock price of $0.26 per share, expected life of five years, volatility of 139.53% and a risk-free rate of 4.6%. The warrants were classified in additional paid-in-capital.

Table of Contents

9. Preferred Stock

At ~~March 31,~~September 30, 2023 and December 31, 2022 preferred stock consisted of the following:


September 30, 2023
							Liquidation
(in thousands, except share and per share data)	Shares		Issued and		Carrying		Preference
Series	Designated		Outstanding		Value		per Share
A		5,524,926		—	$	—	$	—
B		11,000		—		—		—
B-1		63		—		—		—
B-2		10,165		—		—		—
C		1,011,000		—		—		—
D		977,300		—		—		—
E		10		—		—		—
F		10		—		—		—
G		137		137		—		—
H		105		80		—		—
I		118		118		—		—
Total		7,534,834		335	$	—	$	—


December 31, 2022
							Liquidation
(in thousands, except share and per share data)	Shares		Issued and		Carrying		Preference
Series	~~Authorized~~Designated		Outstanding		Value		per Share
A		5,524,926		—	$	—	$	—
B		11,000		—		—		—
B-1		63		—		—		—
B-2		10,165		—	$	—	$	—
C		1,011,000		—		—		—
D		977,300		—		—		—
E		~~4,475,074~~10		—		—		—
F		10		—		—		—
Total		~~5,496,239~~7,534,474		—	$	—	$	—

The Company is authorized to issue a total of 10,000,000 shares of its preferred stock as of September 30, 2023, and December 31, 2022 with a total of 7,534,834 shares and 7,534,474 shares designated to specific Series as of
September 30, 2023 and December 31, 2022, respectively.

3543

Table of Contents

Series B-2 Convertible Preferred Stock

In December 2019, the Company entered into an exchange agreement with Oasis Capital, pursuant to which Oasis Capital gave up (i) its remaining unexercised Prepaid Forward contracts exercisable for 412,074 shares of the Company’s common stock and (ii) 231,709 shares of common stock held as an investment by Oasis Capital, in exchange for 10,165 shares of the Company’s Series B-2 Convertible Preferred Stock.

In January 2020, a holder of the Series B-2 Convertible Preferred Stock converted 2,631 preferred shares into 166,630 shares of common stock. In October 2020, the Company entered into an exchange agreement with Oasis Capital pursuant to which the Company agreed to issue 166,728 shares of common stock in exchange for 975 shares of the Series B-2 Convertible Preferred Stock. The exchange agreement was accounted for as a modification. In December 2020, an investor converted the remaining 6,559 Series B-2 Convertible Preferred Stock into a total of 415,403 shares of the Company’s common stock. As a result, no shares of Series B-2 Preferred Stock remain outstanding.

Series C Perpetual Preferred Stock

In September 2020, the Company entered into an exchange agreement with Iliad to issue 842,500 shares of the Company's Series C Perpetual Preferred Stock at $0.0001 par value per share, for a non-cash exchange of equity instruments. The exchange agreement was contemporaneously entered with the issuance of Series D Perpetual Preferred shares, in exchange of remaining Series A Convertible Preferred shares totaling 5,524,926 shares, and accreted value of $11.2 million as of the exchange date. An amendment agreement of the Exchange Note 2 was also entered into, with issuance value of $2.3 million and a carrying value of $2.6 million as of the exchange date, to extend maturity from December 31, 2020 to December 31, 2021, in consideration of 5% increase in the outstanding balance.

The preferred stock has been classified as permanent stockholders' equity in accordance with authoritative guidance for the classification and measurement of perpetual shares without a mandatory redemption period because the redemption option was ultimately in the control of the Company. There ~~were~~was no series C Preferred Shares outstanding at ~~March 31,~~September 30, 2023 and 2022.

Series E Preferred Stock

On August 18, 2022, the Company entered into an agreement (the “Securities Purchase Agreement”) with a third party to issue 10 Series E Preferred Stock with a par value of $0.0001, amounting to $100. In consideration of the Securities Purchase Agreement, the Company and third party agree to amend the existing definition of the term “Service Share Amount” in the License Agreement entered by both parties (See Note 2) and include a subsection for lock-up wherein the third party agrees not to sell, transfer, loan, grant any option of the purchase of, or otherwise dispose of any shares of common stock acquired pursuant to the License Agreement until after the 90-day period following the date of acquisition.

On October 4, 2022, the Company redeemed all 10 shares of Series E Preferred Stock in accordance with the terms of such securities. As a result, no shares of Series E Preferred Stock remain outstanding.

Series F Preferred Stock

On November 11, 2022, the Company entered into an agreement (the “Securities Purchase Agreement”) with a third party to issue 10 Series F Preferred Stock with a par value of $0.0001, amounting to $100. In consideration of the Securities Purchase Agreement, the Company and third party agree to amend the existing definition of the term “Service Share Amount” in the License Agreement entered by both parties (See Note 2) and include a subsection for lock-up wherein the third party agrees not to sell, transfer, loan, grant any option of the purchase of, or otherwise dispose of any shares of common stock acquired pursuant to the License Agreement until after the 90-day period following the date of acquisition.

Table of Contents

Series G Preferred Stock

On May 8, 2023, the Company entered into a securities purchase agreement with certain investors, pursuant to which the Company agreed to issue to such investors (i) 137 shares of Series G Convertible Preferred Stock, par value $0.0001 per share, of the Company (“Series G Preferred Stock”) and (ii) warrants to purchase up to 6,850,000 shares of the Company’s common stock, at an exercise price of $0.48 per share (the “PIPE Warrants”), for an aggregate purchase price of approximately $1.86 million (the “Private Placement”).

Series H Preferred Stock

On June 28, 2023, the Company entered into privately negotiated exchange agreements with Uptown and Streeterville, under which the Company issued 32 and 73 shares of the Company’s newly authorized Series H Convertible Preferred Stock (the “Series H Preferred Stock”) to Uptown and Streeterville, respectively, at an effective exchange price per share equal to the market price (defined as the Minimum Price under Nasdaq Listing Rule 5635(d)) as of the date of the exchange agreements, in exchange for a $756,992.00 reduction in the outstanding balance of the December 2020 Royalty Interest and a $1,726,888 reduction in the outstanding balance of the August 2022 Royalty Interest, respectively.

Series I Preferred Stock

On September 29, 2023, the Company entered into a privately negotiated exchange agreement with Uptown (the “Exchange Agreement”), pursuant to which the Company issued an aggregate of 118 shares of the Company’s newly authorized Series I Convertible Preferred Stock (the “Series I Preferred Stock”) to Uptown, at an effective exchange price per share equal to the market price (defined as the Minimum Price under Nasdaq Listing Rule 5635(d)) as of the date of the Exchange Agreement, in exchange for a $1,500,000.00 reduction in the outstanding balance of the December 2020 Royalty Interest.

10. Stockholders' Equity

As of ~~March 31,~~September 30, 2023 and December 31, 2022, the Company had reserved shares of common stock, on an as-if converted basis, for issuance as follows:


	March 31,	December 31,	September 30,	December 31,
	2023	2022	2023	2022
	(unaudited)		(unaudited)
Options issued and outstanding	26,357	26,533	26,261	26,533
Inducement options issued and outstanding	1,534	1,546	1,522	1,546
Options available for grant under stock option plans	120,033	122,978	3,302,385	122,978
Restricted stock unit awards issued and outstanding	47,998	44,865	35,278	44,865
Warrants issued and outstanding	7,505	7,505	11,424,807	7,505
Total	203,427	203,427	14,790,253	203,427

Common Stock

The holders of common stock are entitled to one vote for each share of common stock held. The common ~~stockholders~~shareholders are also entitled to receive dividends whenever funds and assets are legally available and when declared by the Board of Directors.

The holders of non-voting common stock are not entitled to vote, except on an as converted basis with respect to any change of control of the Company that is submitted to the stockholders of the Company for approval. Shares of the Company's non-voting common stock have the same rights to dividends and other distributions and are convertible into shares of the Company's common stock on a one-for-one basis.

3645

Table of Contents

At a special meeting of stockholders of ~~Jaguar Health, Inc. (the “Company”)~~the Company held on September 30, 2022 (the “Special Meeting”), the Company’s stockholders approved an amendment (the “Sixth Amendment”) to the Company’s Third Amended and Restated Certificate of Incorporation (the “COI”) to effect an increase in the number of authorized shares of the Company’s voting common stock, ~~par value $0.0001 per share (the “Common Stock”),~~ from 150,000,000 to 298,000,000 shares of ~~Common Stock~~common stock (the “Authorized Share Increase”) on September 30, 2022.

Pursuant to such authority granted by the Company’s stockholders, the Company’s board of directors approved the Authorized Share Increase and the filing of the Sixth Amendment to effectuate the Authorized Share Increase. On September 30, 2022, the Company filed the Sixth Amendment with the Secretary of State of the State of Delaware (the “DE Secretary of State”), and the Authorized Share Increase became effective in accordance with the terms of the Sixth Amendment immediately upon filing with the DE Secretary of State (the “Effective Time”).

The Company is now authorized to issue a total number of ~~352,475,074 shares,~~358,000,000 stock, of which 298,000,000 shares are common stock, 50,000,000 are non-voting common ~~stock~~share and ~~4,475,074~~10,000,000 are preferred stock.

Reverse Stock Split

On September 3, 2021, the reverse stock split of the Company’s issued and outstanding voting common stock at a ratio not less than 1-for-2 and not greater than 1-for-20 became effective. Upon effectivity, every three shares of the Company’s issued and outstanding common stock immediately prior to the effective time shall automatically be reclassified into one share of common stock without any change in the par value.

On January 20, 2023, the Company approved a seventh amendment to the Company’s Third Amended and Restated Certificate of Incorporation to effect a 1-for-75 reverse stock split of the Company’s issued and outstanding shares of voting common ~~stock,~~share, effective January 23, 2023. Upon effectivity, every seventy-five shares of the Company’s issued outstanding common ~~stock~~share immediately prior to the effective time shall automatically be reclassified into one share of common ~~stock~~share without any change in the par value per share.

The reverse stock split reduces the number of shares of common stock issuable upon the conversion of the Company’s outstanding non-voting common stock and the exercise or vesting of its outstanding stock options and warrants in proportion to the ratio of the reverse stock split and causes a proportionate increase in the conversion and exercise prices of such non-voting common stock, stock options and warrants. In addition, the number of shares reserved for issuance under the Company’s equity compensation plans immediately prior to the effective time will be reduced proportionately. The reverse stock split did not change the total number of authorized shares of common stock or preferred stock.

At the Market Offering (“ATM”)

December 2021 ATM Agreement

On December 10, 2021, the Company entered into an ATM Agreement (“December 2021 ATM Agreement”) with Ladenburg, pursuant to which the Company may offer and sell, from time to time through Ladenburg, shares of common stock having an aggregate offering price of up to $15.0 million, subject to the terms and conditions of the December 2021 ATM Agreement. The offering will terminate upon the earlier of (i) December 10, 2024 and (ii) termination of the December 2021 ATM Agreement as permitted therein.

On February 2, 2022, the Company entered into an amendment to the December 2021 ATM Agreement, pursuant to which, the aggregate offering amount of the shares of the Company’s common stock which the Company may sell and issue through Ladenburg, as the sales agent, was increased from $15.0 million to $75.0 million (the “ATM Upsize”).

During the ~~three~~nine months ended ~~March 31,~~September 30, 2023, the Company issued an aggregate of ~~10,463,983~~17,930,660 shares under the ATM Agreement for total net proceeds of ~~$17.9~~$20.8 million.

3746

Table of Contents

Noncontrolling Interest

As a result of the merger on November 3, 2021 between Napo EU and Dragon SPAC, the Company assumed a non-controlling interest amounting to $242,000 as of December 31, 2021 which represents noncontrolling interest held by an investor in Napo Therapeutics.

During the three and nine months ended ~~March 31,~~September 30, 2023, noncontrolling interest decreased by $136,000 and increased by $755,000, respectively. During the three and nine months ended September 30, 2022, noncontrolling interest ~~increased by $1.0 million and~~ decreased by ~~$178,000, respectively due to the additional investment~~$89,000 and ~~share in net comprehensive loss on Napo Therapeutics’ financial performance.~~$290,000, respectively.

11. Stock-based Compensation

2013 Equity Incentive Plan

In November 2013, the Company's board of directors and sole stockholder adopted the Jaguar Health, Inc. 2013 Equity Incentive Plan (the “2013 Plan”). The 2013 Plan allows the Company's board of directors to grant stock options, restricted stock awards and restricted stock unit awards to employees, officers, directors and consultants of the Company. Following the effective date of the IPO and after effectiveness of any grants under the 2013 Plan that were contingent on the IPO, no additional stock awards will be granted under the 2013 Plan. Outstanding grants continue to be exercisable, however, any unissued shares under the plan and any forfeitures of outstanding options do not rollover to the 2014 Stock Incentive Plan. There were nozero shares outstanding as at ~~March 31,~~September 30, 2023 and December 31, 2022.

2014 Stock Incentive Plan

Effective May 12, 2015, the Company adopted the Jaguar Health, Inc. 2014 Stock Incentive Plan (“2014 Plan”). The 2014 Plan provides for the grant of options, restricted stock and restricted stock units to eligible employees, directors and consultants to purchase the Company's common stock. The term of an incentive stock option may not exceed 10 years, except that with respect to any participant who owns more than 10% of the voting power of all classes or our outstanding stock, the term must not exceed 5 years. The 2014 Plan that provides for automatic share increases on the first day of each fiscal year in the amount of 2% of the outstanding number of shares of the Company's common stock on the last day of the preceding calendar year. The 2014 Plan replaced the 2013 Plan except that all outstanding options under the 2013 Plan remain outstanding until exercised, canceled or expired.

On April 13, 2022, the Board of Directors of the Company approved a Registration Statement to register an additional 2,417,660 shares of the Company’s common stock for issuance pursuant to the awards granted under the 2014 Plan.

As of ~~March 31,~~September 30, 2023, there were ~~26,357~~26,261 options outstanding and ~~113,053~~2,803,907 options available for grant. As of December 31, 2022, there were 26,533 options outstanding and 116,011 options available for grant.

2020 New Employee Inducement Award Plan

Effective June 16, 2020, the Company adopted the Jaguar Health, Inc. New Employee Inducement Award Plan (“2020 Inducement Award Plan”) and, subject to the adjustment provisions of the Inducement Award Plan, reserved 166,666 shares of the Company’s common stock for issuance pursuant to equity awards granted under the Inducement Award Plan. The term of an incentive stock option may not exceed 10 years, except that with respect to any participant who owns more than 10% of the voting power of all classes or our outstanding stock, the term must not exceed 5 years. The 2020 Inducement Award Plan provides for the grant of non-statutory stock options, restricted stock units, restricted stock, and performance shares. The 2020 Inducement Award Plan was adopted without stockholder approval pursuant to Rule 5635(c)(4) of the Nasdaq Listing Rules. The terms and conditions of the 2020 Inducement Award Plan are substantially similar to the Company’s 2014 Stock Incentive Plan, but with such other terms and conditions intended to comply with the Nasdaq inducement award rules. In accordance with Rule 5635(c)(4) of the Nasdaq Listing Rules, the only persons eligible to receive grants of equity awards under the Inducement Award Plan are individuals who were not

3847

Table of Contents

previously an employee or director of the Company, or following a bona fide period of non-employment, as an inducement material to such persons entering into employment with the Company.

On April 13, 2022, the Board of Directors of the Company approved an amendment to the 2020 Inducement Award Plan to reserve an additional 471,833 shares of the Company’s common stock for issuance pursuant to equity awards granted under the Inducement Award Plan, thereby increasing the number of shares of the Company’s common stock issuable thereunder from 500,000 shares to 971,833 shares.

As of ~~March 31,~~September 30, 2023, there were ~~1,534~~1,522 options outstanding and ~~6,979~~498,478 options available for grant. As of December 31, 2022, there were 1,546 options outstanding and 6,967 options available for grant. The Company authorized an additional ~~151,079~~491,151 shares for the stock incentive plans.

Stock Options and Restricted Stock Units (“RSUs”)

The following table summarizes the incentive plan activity for the three and nine months ended ~~March 31,~~September 30, 2023 and year ended December 31, 2022:


				Weighted		Weighted Average						Weighted		Weighted Average
	Shares	Stock		Average		Remaining	Aggregate		Shares	Stock		Average		Remaining	Aggregate
	Available	Options	RSUs	Stock Option		Contractual Life	Intrinsic		Available	Options	RSUs	Stock Option		Contractual Life	Intrinsic
(in thousands, except share and per share data)	for Grant	Outstanding	Outstanding	Exercise Price		(Years)	Value*		for Grant	Outstanding	Outstanding	Exercise Price		(Years)	Value*
Outstanding at January 1, 2022	8,417	33,286	6,499	$	707.97	8.35	$	3	8,417	33,286	6,499	$	707.97	8.35	$	3
Additional shares authorized	151,079	—	—		—			—	151,079	—	—		—			—
Options granted	(44)	44	—		23.46			—	(44)	44	—		23.46			—
Options exercised	—	—	—		—			—	—	—	—		—			—
Options canceled	5,251	(5,251)	—		418.34			—	5,251	(5,251)	—		418.34			—
RSUs granted	(41,725)	—	41,725		—			—	(41,725)	—	41,725		—			—
RSUs vested and released	—	—	(2,516)		—			—	—	—	(2,506)		—			—
RSUs cancelled	—	—	(843)		—			—	—	—	(853)		—			—
Outstanding at December 31, 2022	122,978	28,079	44,865	$	592.73	7.19	$	—	122,978	28,079	44,865	$	592.73	7.19	$	—
Additional shares authorized	—	—	—		—	—		—	3,191,487	—	—		—	—		—
Options granted	—	—	—		—	—		—	—	—	—		—	—		—
Options exercised	—	—	—		—	—		—	—	—	—		—	—		—
Options canceled	188	(188)	—		330.46	—		—	296	(296)	—		325.31	—		—
RSUs granted	(3,133)	—	3,133		—	—		—	(12,376)	—	12,376		—	—		—
RSUs vested and released	—	—	—		—	—		—	—	—	(13,149)		—	—		—
RSUs cancelled	—	—	—		—	—		—	—	—	(8,814)		—	—		—
Outstanding at March 31, 2023	120,033	27,891	47,998	$	594.50	6.95	$	—
Exercisable at March 31, 2023		26,549		$	607.19	6.89	$	—
Vested and expected to vest at March 31, 2023		27,779		$	595.49	6.95	$	—
Outstanding at September 30, 2023									3,302,385	27,783	35,278	$	595.58	6.46	$	—
Exercisable at September 30, 2023										27,089		$	601.68	6.42	$	—
Vested and expected to vest at September 30, 2023										27,748		$	595.88	6.45	$	—

*Fair market value of Jaguar stock on ~~March 31,~~September 30, 2023 was ~~$0.69~~$0.26 per share.

The intrinsic value is calculated as the difference between the exercise price of the underlying options and the fair market value of the Company's common stock for options that were in-the-money.

The number of options exercised during the ~~three~~nine months ended ~~March 31,~~September 30, 2023 and year ended December 31, 2022 were ~~zero, respectively.~~zero.

The weighted average grant date fair value of stock options granted was zero and ~~$23.46~~$22.04 per share during the ~~three~~nine months ended ~~March 31,~~September 30, 2023, and for the year ended December 31, 2022, respectively.

The number of options that vested for the ~~three~~nine months ended ~~March 31,~~September 30, 2023 and for the year ended December 31, 2022 was ~~595~~1,234 and 7,492, respectively. The grant date weighted average fair value of options that vested ~~for the three months ended March 31, 2023, and for the year ended December 31, 2022 was $209.49 and $304.57, respectively.~~

3948

Table of Contents

for the nine months ended September 30, 2023, and for the year ended December 31, 2022 was $260.15 and $304.57, respectively.

Stock-Based Compensation

The following table summarizes stock-based compensation expense related to stock options, inducement stock options and RSUs for the three and nine months ended ~~March 31,~~September 30, 2023 and 2022, and are included in the unaudited condensed consolidated comprehensive loss as follows:


	Three Months Ended				Three Months Ended				Nine Months Ended
	March 31,				September 30,				September 30,
(in thousands)	2023		2022		2023		2022		2023		2022

					(unaudited)
Research and development expense	$	227	$	348	$	272	$	354	$	756	$	1,067
Sales and marketing expense		49		82		40		32		175		234
General and administrative expense		204		633		225		455		604		1,620
Total	$	480	$	1,063	$	537	$	841	$	1,535	$	2,921

As of ~~March 31,~~September 30, 2023, the Company had ~~$377,000~~$260,294 of unrecognized stock-based compensation expense for options, inducement options and restricted stock units outstanding, which is expected to be recognized over a weighted-average period of ~~1.08~~0.59 years.

The fair value of options granted during the ~~three~~nine months ended ~~March 31,~~September 30, 2023 and 2022, respectively, were calculated using the range of assumptions set forth below:


	March 31,	December 31,	September 30,	December 31,
	2023	2022	2023	2022
	(unaudited)		(unaudited)
Volatility	—	164.0%	—	164.0%
Expected term (years)	—	5.0	—	5.0
Risk-free interest rate	—	3.2%	—	3.2%
Expected dividend yield	—	—	—	—

401(k) Plan

The Company sponsors a 401(k) defined contribution plan covering all employees. There were no employer contributions to the plan from plan inception through ~~March 31,~~September 30, 2023.

Table of Contents

12. Net Loss Per Share

The following table presents the calculation of basic and diluted net loss per share of common stock for the periods indicated:


					Three Months Ended				Nine Months Ended
	Three Months Ended March 31,				September 30,				September 30,
(In thousands, except share and per share data)	2023		2022		2023		2022		2023		2022
Net loss attributable to common stockholders (basic and diluted)	$	(12,202)	$	(17,986)
Shares used to compute net loss per common share, basic and diluted		5,109,609		778,512
Net loss per share attributable to common stockholders, basic and diluted	$	(2.39)	$	(23.10)
Net loss attributable to common stockholders (basic)					$	(7,778)	$	(12,520)	$	(32,130)	$	(39,873)
Net loss attributable to common stockholders (diluted)					$	(7,778)	$	(12,520)	$	(32,130)	$	(39,873)
Shares used to compute net loss per common stock, basic						20,739,459		1,418,159		14,550,780		1,088,758
Shares used to compute net loss per common stock, diluted						20,739,459		1,418,159		14,550,780		1,088,758
Net loss per share attributable to common stockholders, basic					$	(0.38)	$	(8.83)	$	(2.21)	$	(36.62)
Net loss per share attributable to common stockholders, diluted					$	(0.38)	$	(8.83)	$	(2.21)	$	(36.62)

Basic net loss per share is calculated by dividing net loss by the weighted-average number of common ~~shares~~stock outstanding during the period. Diluted net loss per share is computed by dividing net loss by the weighted-average number of shares of common ~~shares~~stock, convertible preferred stock, and certain common share equivalents outstanding for the period. Common stock equivalents are only included when their effect is dilutive. The Company's ~~potentially dilutive~~potential securities which include ~~stock options,~~Standstill warrants, PIPE warrants, Royal Global Amendment Exchange warrants and convertible preferred series stock ~~RSUs~~ and other common stock ~~warrants have been~~equivalents were excluded ~~from the computation of diluted net~~

~~Table of Contents~~

~~loss per share as they would be~~because their effect is anti-dilutive. For ~~all~~the prior periods presented, there is no difference in the number of shares used to compute basic and diluted shares ~~outstanding due to the Company's net loss position.~~outstanding.

The following ~~outstanding~~are the other common stock equivalents ~~have been excluded from diluted net loss per common share~~of the Company for the ~~three~~nine months ended ~~March 31,~~September 30, 2023 and December 31, ~~2022 because their inclusion would be anti-dilutive.~~2022:


	March 31,	December 31,	September 30,	December 31,
	2023	2022	2023	2022
	(unaudited)		(unaudited)
Options issued and outstanding	26,357	26,533	26,261	26,533
Inducement options issued and outstanding	1,534	1,546	1,522	1,546
Restricted stock units issued and outstanding	47,998	44,865	35,278	44,865
Warrants issued and outstanding	7,505	7,505	11,424,807	7,505
Total	83,394	80,449	11,487,868	80,449

As of ~~March 24,~~November 14, 2023, there were ~~11,680,245~~25,939,813 shares of common stock issued after the balance sheet date. ~~Including these shares will have a material effect on the diluted net loss per common share in future periods.~~

13. Segment Data

The Company has two reportable ~~segments-human~~segments- animal health and ~~animal~~human health. The animal health segment is focused on developing and commercializing prescription and non-prescription products for companion and production animals. The human health segment is focused on developing and commercializing human products and the ongoing commercialization of Mytesi, which the U.S. FDA approves for the symptomatic relief of non-infectious diarrhea in adults with HIV/AIDS on antiretroviral therapy.

~~The Company's reportable segments net revenues and net loss for the three months ended March 31, 2023, and 2022 consisted of the following:~~

Three Months Ended

March 31,
(in thousands)

2023

2022
Revenue from external customers




Human Health

$
1,927

$
2,605
Animal Health

45

20
Consolidated Totals

$
1,972

$
2,625

Segment net loss




Human Health

$
(6,539)

$
(9,967)
Animal Health

(5,858)

(8,197)
Consolidated Totals

$
(12,397)

$
(18,164)

~~The Company's reportable segments assets consisted of the following:~~

March 31,

December 31,

2023

2022
(in thousands)

(unaudited)

Segment assets

Human Health

$
41,124

$
40,898
Animal Health

143,904

128,607
Total

$
185,028

$
169,505

4150

Table of Contents

The Company's reportable segments net revenues and net loss for the three and nine months ended September 30, 2023 and 2022 consisted of the following:


	Three Months Ended				Nine Months Ended
	September 30,				September 30,
(in thousands)	2023		2022		2023		2022
Revenue from external customers
Human Health	$	2,782	$	3,133	$	7,335	$	8,513
Animal Health		31		17		126		183
Consolidated Totals	$	2,813	$	3,150	$	7,461	$	8,696

Segment net loss
Human Health	$	(6,228)	$	(6,360)	$	(17,345)	$	(15,956)
Animal Health		(1,676)		(6,249)		(15,247)		(24,207)
Consolidated Totals	$	(7,904)	$	(12,609)	$	(32,592)	$	(40,163)

The Company's reportable segments assets consisted of the following:


	September 30,		December 31,
	2023		2022
(in thousands)	(unaudited)
Segment assets
Human Health	$	39,239	$	40,896
Animal Health		143,970		128,606
Total	$	183,209	$	169,502

The reconciliation of segments assets to the consolidated assets is as follows:


	March 31,		December 31,		September 30,		December 31,
(in thousands)	2023		2022		2023		2022
	(unaudited)				(unaudited)
Total assets for reportable segments	$	185,028	$	169,505	$	183,209	$	169,502
Less: Investment in subsidiary		(29,232)		(29,232)		(29,232)		(29,232)
Less: Intercompany loan		(98,869)		(92,821)		(108,597)		(92,821)
Consolidated Totals	$	56,927	$	47,452	$	45,380	$	47,449

~~14. Subsequent Events~~

~~December 2021 ATM Agreement~~

~~Subsequent to March 31, 2023, the Company has issued an additional 3,019,477 shares under the December 2021 ATM Agreement with total net proceeds of approximately $1.7 million.~~

~~December 2020 Royalty Interest Exchange Agreement~~

On May 8, 2023, the Company entered into an exchange agreement with Irving to (i) partition a new royalty interest in the royalty repayment amount of $1,073,807 (“Partitioned Royalty”) from the royalty interest of the December 2020 Purchase Agreement and then cause the outstanding balance of the royalty interest to be reduced by an amount equal to the initial outstanding balance of the Partitioned Royalty, and (ii) exchange (“Royalty Exchange”) the Partitioned Royalty for 1,908,651 shares of the Company’s common stock with a par value of $0.0001 in accordance with the term of the December 2020 Royalty Interest Exchange Agreement. Under the terms of the December 2020 Royalty Interest Exchange Agreement, the Royalty Exchange will consist of Irving surrendering the Partitioned Royalty in exchange for the shares, free of any restrictive securities legend, and Irving shall give no consideration of any kind whatsoever to the Company in connection with the December 2020 Royalty Interest Exchange Agreement.

~~PIPE Purchase Agreement~~

On May 8, 2023, the Company entered into a Securities Purchase Agreement (the “PIPE Purchase Agreement”) with certain investors named therein (collectively the “Purchasers”), pursuant to which the Company agreed to issue and sell to the Purchasers in a private placement an aggregate of (i) 137 shares (the “Preferred Shares”) of Series G Convertible Preferred Stock, par value $0.0001 per share, of the Company (“Series G Preferred Stock”) and (ii) warrants to purchase up to 6,850,000 shares of the Company’s common stock, par value $0.0001 per share (“Common Stock”), at an exercise price of $0.48 per share (the “PIPE Warrants”), for an aggregate purchase price of approximately $1.86 million (the “Private Placement”). The Company intends to use the proceeds from the Private Placement for working capital and general corporate purposes.

Each share of Series G Preferred Stock is convertible into shares of Common Stock. The Series G Preferred Stock terms are set forth in a Certificate of Designation of Preferences, Rights, and Limitations of Series G Convertible Preferred Stock (the “Certificate of Designation”) filed with the Secretary of State of Delaware and effective on May 9, 2023.

The PIPE Warrants may be exercisable for cash or on a cashless basis at any time and from time to time during the period commencing on the later of (i) January 1, 2024, and (ii) the date on which the approval by the Company’s stockholders (the “Stockholder Approval”) to remove both the Voting Cap and the Conversion Cap (both as defined below) is obtained (the “Initial Exercise Date”) and ending on the five-year anniversary of the Initial Exercise Date.

~~On May 10, 2023, the Company issued warrants equivalent to 6,850,000 shares of the Company’s common stock in relation to the PIPE Purchase Agreement.~~

4251

Table of Contents

~~The PIPE Purchase~~14. Subsequent Events

December 2021 ATM Agreement ~~provides that during the period commencing on the signing of the PIPE Purchase Agreement and ending~~

From October ~~22,~~1, 2023 to November 14, 2023, the Company ~~will not effect or enter~~issued an aggregate of 18,945,450 shares of common stock under the December 2021 ATM Agreement for total net proceeds of $7.0 million.

The Company believes that, after taking into ~~any agreement to (i) issue securities in exchange for any securities of~~account the Company issued and outstanding on the date of the PIPE Purchase Agreement pursuant to Section 3(a)(9) of the Securities Act of 1933, as amended (the “Securities Act”), or (ii) effect issuance by the Company of Common Stock or Common Stock Equivalents, subject to certain customary exceptions set forth in the PIPE Purchase Agreement including, among others, issuancesale of shares of ~~Common Stock pursuant to~~common stock between October 1, 2023 and November 14, 2023, and an estimated projected loss of $4.0 million based on the ~~At The Market Offering Agreement, dated December 10, 2021, by and between~~actual net loss of $7.9 million for the ~~Company and Ladenburg Thalmann & Co. Inc., as amended (the “Ladenburg Thalmann ATM”), provided that such issuance in the Ladenburg Thalmann ATM has consented.~~

~~Standstill Agreement~~

~~On May 8,~~three months ended September 30, 2023, the Company and NAPO Pharmaceuticals, Inc., a wholly-owned subsidiary of the Company, entered into a standstill agreement (the “Standstill Agreement”) with Iliad and Streeterville with respect to four outstanding royalty interests issued by the Company to Investor dated October 8, 2020, December 22, 2020, March 8, 2021, and August 24, 2022, respectively (collectively, the “Royalty Interests”).

~~Standstill Agreement provides that for a period beginning on the effective date of the Standstill Agreement (the “Effective Date”) and ending on the earliest of: (1) the date that is~~ ~~six months following the Effective Date, (2) the date of the public announcement of the probability value (also known as the “P-value”) on the primary endpoint in the~~ Company’s ~~OnTarget Phase 3 clinical trial of crofelemer for prophylaxis of cancer therapy-related diarrhea, and (3) the date of any offering or sale of any debt or~~stockholders’ equity securities (or instruments convertible into equity securities), including without limitation any at-the-market (“ATM”) offering, but excluding certain customary exceptions set forth in the Standstill Agreement including, among others, the Private Placement (the “Standstill Period”), (a) the Company may refrain from making the Royalty Payments (as defined in the transaction documents of the Royalty Interests), including any Royalty Payments due and payable as of the Effective Date, and (b) Investor will refrain from buying, selling, or otherwise trading in the Company’s Common Stock (collectively, the “Standstill”); provided that no Events of Default (as defined in the Royalty Interests and in the outstanding secured promissory note issued by the Company to Streeterville dated January 19, 2021, as amended on October 17, 2022 (the “Note”) occur under the Royalty Interests or the Note after the Effective Date.

Following the expiration or earlier termination of the Standstill Period: (i) the Company shall resume making Royalty Payments in accordance with the terms and conditions of the transaction documents of the Royalty Interests, and (ii) all restrictions applicable to Investor’s buying, selling, or otherwise trading in the Company’s Common Stock shall immediately and automatically terminate with no action required on the part of either Investor or Company.

As a material inducement and consideration for Investor’s agreement to enter into the Standstill Agreement, the Company agreed to issue (i) Iliad warrants to purchase up to 826,738 shares of the Common Stock, (ii) Uptown warrants to purchase up to 1,097,756 shares of the Common Stock, and (iii) Streeterville warrants to purchase up to 1,892,808 shares of the Common Stock, at an exercise price of $0.48 per share (the “Standstill Warrants”).

~~The Standstill Warrants may be exercisable for cash or on a cashless basis at any time and from time to time during the period commencing on the later of (i) January 1, 2024 and (ii) the date on~~November 14, 2023 exceeds $2.5 million, which ~~the Stockholder Approval~~ is ~~obtained (the “Standstill Warrant Initial Exercise Date”) and ending on the five-year anniversary of the Standstill Warrant Initial Exercise Date.~~

~~Minimum Bid Price Requirement~~

~~On May 10, 2023, the Company received a letter from the Staff of Nasdaq indicating that the bid price for the Company’s common stock for the last 30 consecutive business days had closed below~~ the minimum ~~$1.00 per share required for continued listing under Nasdaq Listing Rule 5550(a)(2).~~

Under Nasdaq Listing Rule 5810(c)(3)(A), the Company has been granted a 180-calendar day grace period, or until November 6, 2023, to regain compliance with the minimum bid price requirement. The continued listing standard

~~Table of Contents~~

will be met if the Company evidences a closing bid price of at least $1.00 per share for a minimum of 10 consecutive business days during the 180 calendar-day grace period. In order for Nasdaq to consider granting the Company additional time beyond November 6, 2023, the Company would be required, among other things, to meet the continued listing requirement for the market value of publicly held shares as well as all other standards for initial listing on Nasdaq, with the exception of the minimum bid price requirement. If measured today, the Company would qualify for Nasdaq’s consideration of an extension because the Company currently has stockholders’ equity ~~of at least $5 million. In the event the Company does not regain compliance with the $1.00 bid price requirement by November 6, 2023, eligibility for Nasdaq’s consideration of a second~~ ~~180-day~~ ~~day grace period would be determined on the Company’s compliance with the above referenced criteria on November 6, 2023.~~

~~The Company is diligently working to evidence compliance with the minimum bid price~~ requirement for continued listing on ~~Nasdaq; however, there can be no assurance that~~The Nasdaq Capital Market. In addition, the Company’s cash balance as of November 14, 2023, exceeded $6.0 million.

Convertible Preferred Stock

The Company ~~will be able to regain compliance or that Nasdaq will grant the Company a further extension~~converted 48 shares of ~~time to regain compliance, if necessary. If the Company fails to regain compliance with the Nasdaq continued listing standards, its~~Series H preferred stock into 2,400,000 common shares, 32 shares of Series H preferred stock ~~will be subject to delisting from Nasdaq.~~into 1,600,000 common shares and 62 shares of Series I preferred stock into 2,985,362 common shares.

4452

Table of Contents

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

The following discussion and analysis of financial condition and results of operations should be read together with the unaudited condensed consolidated financial statements and the related notes included in Item 1 of Part I of this Quarterly Report on Form 10-Q, and with our audited consolidated financial statements and the related notes included in our Annual Report on Form 10-K as of and for the year ended December 31, 2022 which was filed to the SEC on March 24, 2023 and amended on April 28, 2023.

Overview

Jaguar Health, Inc. (“Jaguar” or the “Company”) is a commercial stage pharmaceuticals company focused on developing novel, plant-based, sustainably derived prescription medicines for people and animals with gastrointestinal (“GI”) distress, including chronic, debilitating diarrhea. Jaguar's wholly owned subsidiary, Napo Pharmaceuticals, Inc. (“Napo”), focuses on developing and commercializing proprietary plant-based human ~~pharmaceuticals~~prescription from plants ~~harvested responsibly from rainforest areas.~~for essential supportive care and management of neglected gastrointestinal symptoms across multiple complicated disease states. Our crofelemer drug product candidate is the subject of the OnTarget study, an ongoing pivotal Phase 3 clinical trial for prophylaxis of diarrhea in adult cancer patients receiving targeted therapy. As announced, Jaguar achieved a major milestone with completion of patient enrollment in OnTarget. Jaguar is the majority stockholder of Napo Therapeutics S.p.A. (“Napo Therapeutics”), an Italian corporation established by Jaguar in Milan, Italy in 2021 that focuses on expanding crofelemer access in Europe. Napo Therapeutics’ core mission is to provide access to crofelemer in Europe to address significant rare/orphan disease indications, including, initially, two key rare disease target indications: Short bowel syndrome (“SBS”) with intestinal failure ~~and/or congenital diarrheal disorders~~and microvillus inclusion disease (“~~CDD”~~MVID”). Jaguar Animal Health is a tradename of Jaguar Health. Magdalena Biosciences Inc. (“Magdalena”), a joint venture formed by Jaguar and Filament Health Corp. (“Filament”) that emerged from Jaguar’s Entheogen Therapeutics Initiative (ETI), is focused on developing novel prescription medicines derived from plants for mental health indications.

Jaguar was founded in San Francisco, California as a Delaware corporation on June 6, 2013 (inception). The Company was a majority-owned subsidiary of Napo until the close of the Company's initial public offering on May 18, 2015. The Company was formed to develop and commercialize first-in-class prescription and non-prescription products for companion animals.

On July 31, 2017, Jaguar completed a merger with Napo pursuant to the Agreement and Plan of Merger dated March 31, 2017, by and among Jaguar, Napo, Napo Acquisition Corporation (“Merger Sub”), and Napo's representative (the “Merger Agreement”). In accordance with the terms of the Merger Agreement, upon the completion of the merger, Merger Sub merged with and into Napo, with Napo surviving as the wholly owned subsidiary (the “Merger” or “Napo Merger”). Immediately following the Merger, Jaguar changed its name from “Jaguar Animal Health, Inc.” to “Jaguar Health, Inc.” Napo now operates as a wholly owned subsidiary of Jaguar focused on human health including the ongoing development of crofelemer and commercialization of Mytesi.

Napo’s marketed drug Mytesi (crofelemer 125 mg delayed-release tablets) is a first-in-class oral botanical drug product approved by the ~~U.S. Food and Drug Administration (“FDA”)~~FDA for the symptomatic relief of noninfectious diarrhea in adults with HIV/AIDS on antiretroviral therapy. To date, this is the only oral plant-based botanical prescription medicine approved under the FDA’s Botanical Guidance. The Company’s Canalevia-CA1 (crofelemer delayed-release tablets) drug is the first and only oral plant-based prescription product that is FDA conditionally approved to treat chemotherapy-induced diarrhea (“CID”) in dogs.

Crofelemer was granted ~~ODD~~Orphan Drug Designation (“ODD”) by the ~~U.S.~~ FDA in February 2023 for ~~microvillus inclusion disease (“MVID”), a rare CDD condition,~~MVID and granted ODD for MVID by the European Medicines Agency (“EMA”) in October 2022. Crofelemer was granted ODD for SBS by the EMA in December 2021 and by the FDA in August 2017. In June 2023, Napo submitted an Investigational New Drug (“IND”) application to the FDA for a new crofelemer powder for oral solution formulation for the treatment of MVID. Jaguar ~~and Napo Therapeutics plan to support~~is supporting third-party investigator-initiated proof-of-concept ~~(POC)~~(“POC”) studies of crofelemer in patients with SBS with intestinal failure or CDD, focused on obtaining POC data showing reduction of requirements of parenteral support, including parenteral nutrition and/or IV fluids. In accordance with the guidelines of specific European Union countries, publications of data from POC trials could support participation in early patient access programs for crofelemer for SBS or ~~CDD,~~MVID, potentially in 2024, especially for patients with intestinal failure

Table of Contents

requiring parenteral support. Participation in early access programs, which do not exist in the United States, provides an opportunity for reimbursement while impacting the morbidity and high cost of care for these chronic unmet needs.

~~Table of Contents~~

Napo Therapeutics is initiating efforts to commence clinical development of crofelemer in SBS patients in support of the company’s key focus on leveraging the EMA’s accelerated conditional marketing authorization pathway in Europe for these rare diseases. SBS affects approximately 10,000 to 20,000 people in the U.S., according to the Crohn's & Colitis Foundation, and it is estimated that the population of SBS patients in Europe is approximately the same size. Despite limited treatment options, the global SBS market exceeded $568 million in 2019 and is expected to reach $4.6 billion by 2027, according to a report by Vision Research Reports.

Most of the activities of the Company are focused on the development and/or commercialization of Mytesi, the ongoing clinical development of crofelemer for the prophylaxis of diarrhea in adult patients receiving targeted cancer therapy, and our prioritized clinical program centered around investigator-initiated POC trials of crofelemer for SBS and CDD.

In the field of animal health, we are continuing limited activities related to developing and commercializing first-in-class gastrointestinal products for dogs, dairy calves and foals.

Crofelemer is a novel, first-in-class anti-secretory antidiarrheal drug which has a normalizing effect on electrolyte and fluid balance in the gut, and this mechanism of action has the potential to benefit multiple disorders that cause gastrointestinal distress, including diarrhea and abdominal discomfort. Crofelemer is in development for multiple possible follow-on indications, including for our lead Phase 3 program in CTD, investigating prophylaxis of diarrhea related to targeted therapy with or without standard chemotherapy. Crofelemer delayed-release tablets are also being evaluated in diarrhea-predominant irritable bowel syndrome (“IBS-D”) and being evaluated for chronic idiopathic/functional diarrhea in investigator-initiated trials.

Crofelemer powder for oral solution is being developed to support orphan or rare disease indications for ~~infants and/or children~~adults with SBS ~~and/or CDD, such as MVID.~~with intestinal failure and for pediatric MVID patients.

In addition, a second-generation proprietary anti-secretory antidiarrheal drug (“NP-300”) is in development for symptomatic relief and treatment of moderate-to-severe diarrhea, with or without concomitant antimicrobial therapy, from bacterial, viral and parasitic infections including Vibrio cholerae, the bacterium that causes cholera. This program is being pursued with the potential targeted incentive from the FDA of a tropical disease priority review voucher.

In January 2023, Jaguar and Filament, ~~Health (“Filament”),~~ with funding from One Small Planet, formed the U.S.-based joint venture ~~Magdalena Biosciences, Inc. (“Magdalena”).~~Magdalena. Magdalena’s focus is on the development of novel, natural prescription medicines derived from plants for mental health indications including, initially, attention-deficit/hyperactivity disorder (“ADHD”) in adults. The goal of the collaboration is to extend the botanical drug development capabilities of Jaguar and Filament in order to develop pharmaceutical-grade, standardized drug candidates for mental health disorders, and to partner with a potential future licensee to develop and commercialize these novel plant-based drugs. This ~~new~~ venture aligns with Jaguar's ~~mental health Entheogen Therapeutics Initiative (“ETI”)~~ETI program and Filament's corporate mission to develop novel, natural prescription medicines from plants. Magdalena will leverage Jaguar's proprietary medicinal plant library and Filament's proprietary drug development technology. Jaguar’s library of 2,300 highly characterized medicinal plants and 3,500 plant extracts, all from firsthand ethnobotanical investigation by Jaguar and members of the ETI Scientific Strategy Team, is a key asset we have generated over 30 years that bridges the knowledge of traditional healers and Western medicine. Magdalena holds an exclusive license to plants and plant extracts in Jaguar's library, not including any sources of crofelemer or NP-300, for specific indications and is in the process of identifying plant candidates in the library that may prove beneficial for addressing indications such as ADHD.

In December 2021, we received conditional approval from the FDA to market Canalevia-CA1 (crofelemer delayed-release tablets), our oral plant-based prescription drug and the only available veterinary drug for the treatment of chemotherapy-induced diarrhea (“CID”) in dogs, and Canalevia-CA1 is now available to multiple leading veterinary distributors in the U.S. Canalevia-CA1 is a tablet that is given orally and can be prescribed for home treatment of CID. Canalevia-CA1 is conditionally approved by the FDA under application number 141-552. Conditional approval allows for commercialization of the product while Jaguar Animal Health continues to collect the substantial evidence of

Table of Contents

effectiveness required for full approval. We have received Minor Use in a Major Species (“MUMS”) designation from the FDA for Canalevia-CA1 to treat CID in dogs. FDA has established a "small number" threshold for minor use in each of the seven major species covered by the MUMS act. The small number threshold is currently 80,000 for dogs,

~~Table of Contents~~

representing the largest number of dogs that can be affected by a disease or condition over the course of a year and still have the use qualify as a minor use.

We believe Jaguar is poised to realize a number of synergistic, value adding benefits—an expanded pipeline of potential blockbuster human follow-on indications of crofelemer, and a second-generation anti-secretory agent—upon which to build global partnerships. Jaguar, through Napo, holds global unencumbered rights for crofelemer, Mytesi, and Canalevia-CA1. Additionally, several of the drug product opportunities in Jaguar’s crofelemer pipeline are backed by Phase 2 and proof of concept evidence from human clinical trials.

Financial Operations Overview

On a consolidated basis, we have not yet generated enough revenue to date to achieve break even or positive cash flows, and we expect to continue to incur significant research and development and other expenses. Our net loss was ~~$12.4~~$32.6 million and ~~$18.2~~$40.2 million for the ~~three~~nine months ended ~~March 31,~~September 30, 2023 and 2022, respectively. As of ~~March 31,~~September 30, 2023, we had a total stockholders' equity of ~~$7.7~~$1.4 million, an accumulated deficit of ~~$279.2~~$299.1 million, and cash of ~~$14.4~~$3.2 million. We expect to continue to incur losses and experience increased expenditures for the foreseeable future as we expand our product development activities, seek necessary approvals for our product candidates, conduct species-specific formulation studies for our non-prescription products, establish API manufacturing capabilities and begin additional commercialization activities.

Revenues

Our product and collaboration revenue consist of the following:

●

Revenues from the sale of our human drug Mytesi, which is sold through distributors and wholesalers and specialty pharmacies.

●

Revenues from the sale of our animal products branded as Canalevia-CA1, Neonorm Calf and Neonorm Foal. Our Canalevia-CA1, Neonorm and botanical extract products are primarily sold to distributors, who then sell the products to the end customers.

●

Our policy typically permits returns if the product is damaged, defective, or otherwise cannot be used when received by the customer if the product has expired. Returns are accepted for product that will expire within six months or that have expired up to one year after their expiration dates. Estimates for expected returns of expired products are based primarily on an ongoing analysis of our historical return patterns.

See “Results of Operations” below for more detailed discussion on revenues.

Cost of Revenue

Cost of revenue consists of direct drug substance and drug product materials expense, direct labor, distribution fees, royalties and other related expenses associated with the sale of our products.

Research and Development Expense

Research and development expenses consist primarily of clinical and contract manufacturing expense, personnel and related benefits expense, stock-based compensation expense, employee travel expense, and reforestation expenses. Clinical and contract manufacturing expense consists primarily of costs to conduct stability, safety and efficacy studies, and manufacturing startup at an outsourced API provider in Italy. It also includes expenses with a third-party provider for the transfer of the Mytesi manufacturing process, and the related feasibility and validation activities.

4755

Table of Contents

We typically use our employee and infrastructure resources across multiple development programs. We track outsourced development costs by prescription drug product candidate and non-prescription product and we track personnel or other internal costs related to the development toof specific programs or development compounds.

The timing and amount of our research and development expenses will depend largely upon the outcomes of current and future trials for our prescription drug product candidates as well as the related regulatory requirements, the outcomes of current and future species-specific formulation studies for our non-prescription products, manufacturing costs and any costs associated with the advancement of our line extension programs. We cannot determine with certainty the duration and completion costs of the current or future development activities.

The duration, costs, and timing of trials, formulation studies, and development of our prescription drug and non-prescription products will depend on a variety of factors, including:

●

the scope, rate of progress, and expense of our ongoing, as well as any additional clinical trials, formulation studies, and other research and development activities;

●

future clinical trial and formulation study results;

●

potential changes in government regulations; and

●

the timing and receipt of any regulatory approvals.

A change in the outcome of any of these variables with respect to the development of a prescription drug product candidate or non-prescription product could mean a significant change in the costs and timing associated with our development activities.

We expect research and development expense to increase due to the start-up costs associated with our clinical trials for other indications.

Sales and Marketing Expense

Sales and marketing expenses consist of personnel and related benefits expense, stock-based compensation expense, direct sales and marketing expense, employee travel expense, and management consulting expense. We currently incur sales and marketing expenses to promote Mytesi. We do not have significant marketing or promotional expenses related to Neonorm Calf or Neonorm Foal for the ~~three~~nine months ended ~~March 31,~~September 30, 2023 and 2022.

We expect sales and marketing expense to increase going forward as we focus on expanding our market access activities and commercial partnerships for the development of follow-on indications of Mytesi and crofelemer.

General and Administrative Expense

General and administrative expenses consist of personnel and related benefits expense, stock-based compensation expense, employee travel expense, legal and accounting fees, rent and facilities expense, and management consulting expense.

In the near term, we expect general and administrative expense to remain flat as we focus on our pipeline development and market access expansion. This will include efforts to grow the business.

Interest Expense

Interest expense consists primarily of non-cash and cash interest costs related to our borrowings.

4856

Table of Contents

Change in Fair Value of Financial Instruments and Hybrid Instrument Designated at Fair Value Option

Change in fair value of financial instruments and hybrid instruments designated at Fair Value Option consists of gain or loss recognized related to fair values changes of our instruments designated at FVO.

Gain (Loss) on Debt Extinguishment

Gain (loss) on debt extinguishment consists of gain or loss incurred related to the exchanges resulting from the extinguishment of our borrowings.

Critical Accounting Policies and Significant Judgments and Estimates

The preparation of consolidated financial statements in conformity with U.S. generally accepted accounting principles (“U.S. GAAP”), requires the use of estimates and assumptions that affect the reported amounts of assets and liabilities, revenues and expenses, and related disclosures in the consolidated financial statements. Critical accounting policies are those accounting policies that may be material due to the levels of subjectivity and judgment necessary to account for highly uncertain matters or the susceptibility of such matters to change, and that have a material impact on financial condition or operating performance. While we base our estimates and judgments on our experience and on various other factors that we believe to be reasonable under the circumstances, actual results may differ from these estimates under different assumptions or conditions. Our significant accounting policies are described in Note 2 of the unaudited condensed consolidated financial statements. Our critical accounting policies and estimates were described in Part II, Item 7, Critical Accounting Policies and Estimates, in our Annual Report on Form 10-K for the year ended December 31, 2022.

Results of Operations

Comparison for the ~~three~~nine months ended ~~March 31,~~September 30, 2023 and 2022

The following table summarizes the Company’s results of operations with respect to the items set forth in such table for the ~~three~~nine months ended ~~March 31,~~September 30, 2023 and 2022 together with the change in such items in dollars and as a percentage.

Three Months Ended

March 31,

(in thousands)
2023

2022

Variance

Variance %

Product revenue
$
1,972

$
2,625

$
(653)

(24.9)
%
Operating Expenses







Cost of product revenue

345

455

(110)

(24.2)
%
Research and development

4,775

4,945

(170)

(3.4)
%
Sales and marketing

1,884

2,835

(951)

(33.5)
%
General and administrative

4,813

6,144

(1,331)

(21.7)
%
Total operating expenses

11,817

14,379

(2,562)

(17.8)
%
Loss from operations

(9,845)

(11,754)

1,909

(16.2)
%
Interest expense

(2,181)

(4,194)

2,013

(48.0)
%
Loss on extinguishment of debt

—

(2,815)

2,815

(100.0)
%
Change in fair value of financial instruments and hybrid instrument designated at Fair Value Option

(359)

(233)

(126)

54.1
%
Other income (expense)

(12)

832

(844)

(101.4)
%
Loss before income tax

(12,397)

(18,164)

5,767

(31.7)
%
Income tax expense

—

—

—

100.0
%
Net loss

(12,397)

(18,164)

5,767

(31.7)
%
Net loss attributable to noncontrolling interest

(195)

(178)

(17)

9.6
%
Net loss attributable to common stockholders
$
(12,202)

$
(17,986)

$
5,784

(32.2)
%

~~Revenue~~

~~Product revenue~~

We transitioned from selling to the wholesalers that resell the product to retail pharmacies to the closed Specialty Pharmacy distribution networks throughout the year 2021 and we fully transitioned in the fourth quarter of the year 2022. The transition caused a one-time inventory draw-down of Mytesi across our third-party logistics warehouse, wholesalers, distributors, and retail stores. This significantly contributed to the decrease of $598,000 of Mytesi gross revenue.


	Nine Months Ended
	September 30,
(in thousands)	2023		2022		Variance		Variance %
Product revenue	$	7,461	$	8,696	$	(1,235)	(14.2)	%
Operating Expenses
Cost of product revenue		1,350		1,524		(174)	(11.4)	%
Research and development		15,133		13,336		1,797	13.5	%
Sales and marketing		4,929		7,089		(2,160)	(30.5)	%
General and administrative		12,783		14,876		(2,093)	(14.1)	%
Total operating expenses		34,195		36,825		(2,630)	(7.1)	%
Loss from operations		(26,734)		(28,129)		1,395	(5.0)	%
Gain (loss) on extinguishment of debt		3,697		(2,187)		5,884	(269.0)	%
Interest expense		(6,134)		(10,089)		3,955	(39.2)	%
Change in fair value of financial instruments and hybrid instrument designated at Fair Value Option		(3,365)		652		(4,017)	(616.1)	%
Other expense		(56)		(410)		354	(86.3)	%
Loss before income tax		(32,592)		(40,163)		7,571	(18.9)	%
Income tax expense		—		—		—	—	%
Net loss	$	(32,592)	$	(40,163)	$	7,571	(18.9)	%
Net loss attributable to noncontrolling interest		(462)		(290)		(172)	59	%
Net loss attributable to common stockholders	$	(32,130)	$	(39,873)	$	7,743	(19)	%

4957

Table of Contents

Revenue

Product revenue

Sales discounts were ~~$303,000~~$811,000 and ~~$320,000~~$954,000 for the ~~three~~nine months ended ~~March 31,~~September 30, 2023 and 2022, respectively, a decrease of ~~$27,000, in line with our switch to the closed Specialty Pharmacy distribution network. No wholesaler fees were recognized for the three months ended March 31, 2023.~~$143,000.

Medicaid and AIDS Drug Assistance Program (“ADAP”) rebates accounted for ~~$560,000~~$1.5 million and ~~$504,000~~$1.6 million for the ~~three~~nine months ended ~~March 31,~~September 30, 2023 and 2022, respectively, ~~an increase~~a decrease of ~~$56,000 primarily due to the WAC decrease implemented by the Company which resulted in lower government rebates from Medicaid, ADAP, public health services programs.~~$100,000.

Due to the Company’s arrangements, including elements of variable consideration, gross product sales are reduced in order to reflect the expected consideration to arrive at net product sales. Deductions to reduce gross product sales to net product sales for the ~~three~~nine months ended ~~March 31,~~September 30, 2023 and 2022 were as follows:


	Three Months Ended								Nine Months Ended
	March 31,								September 30,
(in thousands)	2023		2022		Variance		Variance %		2023		2022		Variance		Variance %
Gross product sales
Mytesi	$	2,797	$	3,395	$	(598)	(17.6)	%	$	9,871	$	10,929	$	(1,058)	(9.7)	%
Canalevia		28		44		(16)	(36.4)	%		91		143		(52)	(36.4)	%
Neonorm		18		20		(2)	(10.0)	%		35		40		(5)	(12.5)	%
License										1		—		—	—	%
Total gross product sales		2,843		3,459		(616)	(17.8)	%		9,998		11,112		(1,115)	(10.0)	%
Medicaid rebates		(560)		(504)		(56)	11.1	%		(1,454)		(1,550)		96	(6.2)	%
Sales discounts		(303)		(320)		17	(5.3)	%		(811)		(954)		143	(15.0)	%
Sales returns		(8)		(10)		2	(20.0)	%		(272)		88		(360)	(409.1)	%
Wholesaler fee		—		—		—	—	%
Net product sales	$	1,972	$	2,625	$	(653)	(24.9)	%	$	7,461	$	8,696	$	(1,236)	(14.2)	%

Our gross product revenues were ~~$2.8~~$10.0 million and ~~$3.5~~$11.1 million for the ~~three~~nine months ended ~~March 31,~~September 30, 2023 and 2022, respectively. These periods reflect revenue from the sale of our human drug Mytesi and our animal products branded as Canalevia-CA1, Neonorm Calf and Neonorm Foal.

Our Mytesi product revenues were $9.9 million and $10.9 million for the nine months ended September 30, 2023 and 2022, respectively. Our Canalevia product ~~was recently launched in 2022 with~~ revenues ~~of $28,000~~were $91,000 and ~~$44,000~~$143,000 for the ~~three~~nine months ended ~~March 31,~~September 30, 2023 and 2022, respectively. Our Neonorm product revenues were $35,000 and $40,000 for the nine months ended September 30, 2023 and 2022, respectively. Sales and marketing expenses ~~for Canalevia products are not significant during 2023.~~

~~Our Neonorm product revenues were $18,000 and $20,000 the three months ended March 31, 2023 and 2022, respectively. Sales and marketing expenses for Neonorm products~~ are not significant during 2023 and during the same period in ~~2023.~~2022.

5058

Table of Contents

Cost of Product Revenue


	Three Months Ended								Nine Months Ended
	March 31,								September 30,
(in thousands)	2023		2022		Variance		Variance %		2023		2022		Variance		Variance %
Cost of Product Revenue
Direct labor									$	794	$	526	$	268	51.0	%
Material cost	$	188	$	250	$	(62)	(24.8)	%		638		768		(130)	(16.9)	%
Direct labor		282		162		120	74.1	%
Royalties		—		8		(8)	(100.0)	%		26		33		(7)	(21.2)	%
Distribution fees		(2)		7		(9)	(128.6)	%		(17)		12		(29)	(241.7)	%
Other		(123)		28		(151)	(539.3)	%		(91)		185		(276)	(149.2)	%
Total	$	345	$	455	$	(110)	(24.2)	%	$	1,350	$	1,524	$	(174)	(11.4)	%

The ~~change~~decrease in cost of product revenue of ~~$110,000~~$174,000 for the month ~~three~~nine months ended ~~March 31,~~September 30, 2023 compared to 2022 was primarily due to:

●

Direct labor increased ~~$120,000~~by $268,000 from ~~$162,000~~$526,000 for the ~~three~~nine months ended ~~March 31~~September 30, 2022, to ~~$282,000~~$794,000 in 2023, due to increased resources in manufacturing.

●

Material cost decreased ~~$62,000~~by $130,000 from ~~$250,000~~$768,000 for the ~~three~~nine months ended ~~March 31,~~September 30, 2022, to ~~$188,000~~$638,000 in 2023, due to ~~decreased~~the decrease in volume of materials used in manufacturing.

●

Other costs decreased ~~$151,000~~by $276,000 from ~~$28,000~~$185,000 for the ~~three~~nine months ended ~~March 31,~~September 30, 2022, to negative ~~$123,000~~$91,000 in the same period in 2023 due to additions in write-offs of non-conforming inventory.

Research and Development

The following table presents the components of research and development (“R&D”) expense for the ~~three~~nine months ended ~~March 31,~~September 30, 2023 and 2022 together with the change in such components in dollars and as a percentage:


	Three Months Ended								Nine Months Ended
	March 31,								September 30,
(in thousands)	2023		2022		Variance		Variance %		2023		2022		Variance		Variance %
Research and Development:
Clinical and contract manufacturing	$	2,247	$	1,645	$	602	36.6	%	$	6,678	$	4,256	$	2,422	56.9	%
Personnel and related benefits		1,448		2,002		(554)	(27.7)	%		4,450		5,866		(1,416)	(24.1)	%
Stock-based compensation		227		348		(121)	(34.8)	%		756		1,067		(311)	(29.1)	%
Materials expense and tree planting		96		71		25	35.2	%		276		219		57	26.0	%
Travel, other expenses		60		21		39	185.7	%
Travel and other expenses										273		93		180	193.5	%
Other		697		858		(161)	(18.8)	%		2,700		1,835		865	47.1	%
Total	$	4,775	$	4,945	$	(170)	(3.4)	%	$	15,133	$	13,336	$	1,797	13.5	%

The ~~decrease~~increase in R&D expense of ~~$170,000~~$1.8 million for the ~~three~~nine months ended ~~March 31,~~September 30, 2023 compared to the same period in 2022 was largely due to:

●

~~Personnel and related benefits decreased $554,000 from $2.0 million for the three months ended March 31, 2022 to $1.4 million in the same period in 2023 due to the lesser headcount.~~

5159

Table of Contents

●

Clinical and contract manufacturing expenses increased ~~$602,000~~by $2.4 million from ~~$1.6~~$4.3 million for the ~~three~~nine months ended ~~March 31,~~September 30, 2022 to ~~$2.2~~$6.7 million in the same period in 2023 largely due to increased clinical trial activities related to start-up of CTD and other indications, additional CMC manufacturing, consulting and contractors’ expenses, and cholera/lechlemer research expenses.

●

Personnel and related benefits decreased by $1.4 million from $5.9 million for the nine months ended September 30, 2022, to $4.5 million in the same period in 2023 due to decreased costs of benefits and resources.

●

Stock-based compensation decreased ~~$121,000~~by $311,000 from ~~$348,000~~$1.1 million in the ~~n three~~nine months ended ~~March 31,~~September 30, 2022 to ~~$227,000~~$756,000 in the same period in 2023 primarily due to ~~lesser~~fewer options and RSUs granted during the period as compared to 2022.

●

Materials expense and tree planting increased $25,000 from $71,000 for the three months ended March 31, 2022 to $96,000 in the same period in 2023 primary due to higher number of activities involving tree planting activities.

●

Travel, and other expenses increased ~~$39,000~~by $180,000 from ~~$21,000~~$93,000 for the ~~three~~nine months ended ~~March 31,~~September 30, 2022 to ~~$60,000~~$273,000 in the same period in 2023 primarily due to more travel activities associated with the clinical trials.

●

Other expenses consisting of consulting, formulation and regulatory fees ~~decreased $161,000~~increased by $865,000 from ~~$858,000~~$1.8 million for the ~~three~~nine months ended ~~March 31,~~September 30, 2022 to ~~$697,000~~$2.7 million in the same period in ~~2023.~~2023, largely from increased CTD activities.

Sales and Marketing

The following table presents the components of sales and marketing (“S&M”) expense for the ~~three~~nine months ended ~~March 31,~~September 30, 2023 and 2022 together with the change in such components in dollars and as a percentage:


	Three Months Ended								Nine Months Ended
	March 31,								September 30,
(in thousands)	2023		2022		Variance		Variance %		2023		2022		Variance		Variance %
Sales and Marketing:
Personnel and related benefits	$	893	$	1,157	$	(264)	(22.8)	%	$	2,297	$	2,874	$	(577)	(20.1)	%
Direct marketing fees and expense		565		1,101		(536)	(48.7)	%		1,480		2,699		(1,219)	(45.2)	%
Stock-based compensation		49		82		(33)	(40.2)	%		175		234		(59)	(25.2)	%
Other		377		495		(118)	(23.8)	%		977		1,282		(305)	(23.8)	%
Total	$	1,884	$	2,835	$	(951)	(33.5)	%	$	4,929	$	7,089	$	(2,160)	(30.5)	%

The decrease in S&M expense of ~~$951,000~~$2.2 million for the ~~three~~nine months ended ~~March 31,~~September 30, 2023 compared to the same period in 2022 was largely due to:

●

~~Direct marketing fees~~Personnel and ~~expenses~~related benefits decreased ~~$536,000~~by $577,000 from ~~$1.1~~$2.9 million for the ~~three~~nine months ended ~~March 31,~~September 30, 2022 to ~~$565,000~~$2.3 million in the same period in 2023 due to decreased sales commission and reduced headcount.

●

Direct marketing fees and expenses decreased by $1.2 million from $2.7 million for the nine months ended September 30, 2022 to $1.5 million in the same period in 2023 due to savings associated with the utilization of a more cost-effective patient ~~access programs~~support services and other Mytesi marketing initiatives.

●

~~Personnel and related benefits~~Other expenses decreased ~~$264,000~~by $305,000 from ~~$1.2~~$1.3 million for the ~~three~~nine months ended ~~March 31,~~September 30, 2022 to ~~$893,000 in the same period in 2023 due to decrease in headcount in sales and marketing.~~

●

Stock-based compensation decreased $33,000 from $82,000 for the three months ended March 31, 2022 to $49,000 in the same period in 2023 primarily due to fewer options and RSUs granted during the period.

●

~~Other expenses decreased $118,000 from $495,000 for the three months ended March 31, 2022 to $377,000~~$977,000 in the same period in 2023 due to lower consulting and contractor services ~~and a greater number of~~but slightly offset by increased travels for sales and marketing personnel.

5260

Table of Contents

General and Administrative

The following table presents the components of general and administrative (“G&A”) expense for the ~~three~~nine months ended ~~March 31,~~September 30, 2023 and 2022 together with the change in such components in dollars and as a percentage:


	Three Months Ended								Nine Months Ended
	March 31,								September 30,
(in thousands)	2023		2022		Variance		Variance %		2023		2022		Variance		Variance %
General and Administrative:
Personnel and related benefits	$	1,210	$	1,794	$	(584)	(32.6)	%	$	3,464	$	3,574	$	(110)	(3.1)	%
Legal services										1,658		1,678		(20)	(1.2)	%
Public company expense		489		748		(259)	(34.6)	%		1,347		3,338		(1,991)	(59.6)	%
Audit, tax and accounting services										1,087		921		166	18.0	%
Rent and lease expense										614		341		273	80.1	%
Stock-based compensation		204		633		(429)	(67.8)	%		604		1,620		(1,016)	(62.7)	%
Legal services		711		522		189	36.2	%
Third-party consulting services		142		378		(236)	(62.4)	%		501		553		(52)	(9.4)	%
Audit, tax and accounting services		316		232		84	36.2	%
Travel, other expenses		75		157		(82)	(52.2)	%
Rent and lease expense		209		115		94	81.7	%
Travel and other expenses										323		227		96	42.3	%
Other		1,457		1,565		(108)	(6.9)	%		3,185		2,624		561	21.4	%
Total	$	4,813	$	6,144	$	(1,331)	(21.7)	%	$	12,783	$	14,876	$	(2,093)	(14.1)	%

The decrease in G&A expenses of ~~$1.3~~$2.1 million for the ~~three~~nine months ended ~~March 31,~~September 30, 2023 compared to the same period in 2022 was largely due to:

●

Personnel and related benefits decreased ~~$584,000~~by $110,000 from ~~$1.8~~$3.6 million for the ~~three~~nine months ended ~~March 31,~~September 30, 2022 to ~~$1.2~~$3.5 million in the same period in 2023 due to lower headcount.

●

Public company expense decreased ~~$259,000~~by $2.0 million from ~~$748,000~~$3.3 million for the ~~three~~nine months ended ~~March 31,~~September 30, 2022 to ~~$489,000~~$1.3 million in the same period in 2023 due less investor relations and communications consulting expenses, and no expense related to the annual shareholder meeting.

●

Audit, tax and accounting services increased by $166,000 from $921,000 for the nine months ended September 30, 2022 to $1.1 million in the same period in 2023 due to additional financing and complex accounting transactions for the period.

●

Rent and lease expense increased by $273,000 from $341,000 for the nine months ended September 30, 2022 to $614,000 in the same period in 2023 primarily due to increase in fees related to occupancy of spaces and use of vehicles.

●

Stock-based compensation decreased ~~$429,000~~by $1.0 million from ~~$633,000~~$1.6 million for the ~~three~~nine months ended ~~March 31,~~September 30, 2022 to ~~$204,000~~$604,000 in the same period in 2023 primarily due to fewer options and RSUs granted during the period.

●

Audit, tax and accounting services fees increased $84,000 from $232,000 for the three months ended March 31, 2022 to $316,000 in the same period in 2023 mostly due to accounting services made during the period.

●

Rent and lease expense increased $94,000 from $115,000 for the three months ended March 31, 2022 to $209,000 in the same period in 2023 primarily due to increase in fees related to occupancy of new spaces and use of vehicles.

●

~~Travel, and other expenses decreased $82,000 from $157,000 for the three months ended March 31, 2022 to $75,000 in the same period in 2023.~~

●

Other expenses ~~decreased $108,000~~increased by $561,000 from ~~$1.6~~$2.6 million for the ~~three~~nine months ended ~~March 31,~~September 30, 2022 to ~~$1.5~~$3.2 million in the same period in 2023 due to ~~lower consulting~~higher depreciation and ~~contractual fees, compliance expense~~amortization of fixed assets and ~~dues~~intangible assets, insurance expenses and ~~subscription fees.~~other support services.

Interest Expense, net

Interest expense decreased ~~$2.0~~by $4.0 million from ~~$4.2~~$10.1 million for the ~~three~~nine months ended ~~March 31,~~September 30, 2022 to ~~$2.2~~$6.1 million for the same period in 2023 primarily due to changing the accounting of certain debt instruments to Fair Value Option (FVO). The lower interest expense ~~incurred on royalty interest agreements~~was offset by a higher loss in change in fair value of financial instruments and ~~Exchange Note 2.~~hybrid instrument designated at FVO.

5361

Table of Contents

Gain on Extinguishment of Debt

Gain on extinguishment of debt increased by $5.9 million from a loss of $2.2 million for the nine months ended September 30, 2022 to a gain of $3.7 million for the same period in 2023 due to significant modifications resulting to extinguishment recognition.

Change in Fair Value of Financial Instruments and Hybrid Instrument Designated at FVO

Change in fair value of financial instrument and hybrid instrument designated at FVO decreased ~~$126,000~~by $4.1 million from a ~~loss~~gain of ~~$233,000~~$652,000 for the ~~three~~nine months ended ~~March 31,~~September 30, 2022, to a loss of ~~$359,000~~$3.4 million for the same period in 2023 primarily due to fair value adjustments in liability classified warrants and notes payable designated at FVO.

Comparison of the three months ended September 30, 2023 and 2022

The following table summarizes the Company’s results of operations with respect to the items set forth in such table for the three months ended September 30, 2023 and 2022 together with the change in such items in dollars and as a percentage.


	Three Months Ended
	September 30,
	2023		2022		Variance		Variance %
(in thousands)
Product revenue	$	2,813	$	3,150	$	(337)	(10.7)	%
Operating expenses
Cost of product revenue		514		613		(99)	(16.2)	%
Research and development		6,081		5,940		141	2.4	%
Sales and marketing		1,472		2,109		(637)	(30.2)	%
General and administrative		3,533		4,384		(851)	(19.4)	%
Total operating expenses		11,600		13,046		(1,446)	(11.1)	%
Loss from operations		(8,787)		(9,896)		1,109	(11.2)	%
Gain on extinguishment of debt		3,697		—		3,697	100.0	%
Interest expense		(500)		(2,731)		2,231	(81.7)	%
Change in fair value of financial instruments and hybrid instrument designated at Fair Value Option		(2,244)		176		(2,420)	(1,375.0)	%
Other expense		(70)		(158)		88	(55.7)	%
Loss before income tax		(7,904)		(12,609)		4,705	(37.3)	%
Income tax expense		—		—		—	—	%
Net loss		(7,904)		(12,609)		4,705	(37)	%
Net loss attributable to noncontrolling interest		(126)		(89)		(37)	42	%
Net loss attributable to common stockholders		(7,778)		(12,520)		4,742	(38)	%

Table of Contents

Revenue

Gross product sales equal the number of bottles sold multiplied by WAC. Due to the Company’s arrangements, including elements of variable consideration, gross product sales are reduced in order to reflect the expected consideration to arrive at net product sales. Deductions to reduce gross product sales to net product sales in the three months ended September 30, 2023 and 2022 were as follows:


	Three Months Ended
	September 30,
(in thousands)	2023		2022		Variance		Variance %
Gross product sales
Mytesi	$	3,662	$	3,863	$	(201)	(5.2)	%
Canalevia		24		12		12	100.0	%
Neonorm		7		5		2	40.0	%
License		1		—		1	—	%
Total gross product sales		3,694		3,880		(186)	(4.8)	%
Medicaid rebates		(437)		(523)		86	(16.4)	%
Sales discounts		(296)		(316)		20	(6.3)	%
Sales returns		(148)		109		(257)	(235.8)	%
Net product sales	$	2,813	$	3,150	$	(337)	(10.7)	%

Our gross product revenues were $3.7 million and $3.9 million for the three months ended September 30, 2023 and 2022, respectively. These periods reflect revenue from the sale of our human drug Mytesi and our animal products branded as Canalevia-CA1, Neonorm Calf and Neonorm Foal.

Our Mytesi product revenues were $3.7 million and $3.9 million for the three months ended September 30, 2023. Our Canalevia product revenues were $24,000 and $12,000 for the three months ended September 30, 2023 and 2022, respectively. Our Neonorm product revenues were $7,000 and $5,000 for the three months ended September 30, 2023 and 2022, respectively. Sales and marketing expenses are not significant during 2023 and during the same period in 2022.

Cost of Product Revenue

Cost of product revenue decreased by $99,000 from $613,000 in the three months ended September 30, 2022 to $514,000 for the same period in 2023. The decrease in cost of product revenue over the period was largely attributable to the decrease in other expenses, netted by the slight increase in direct labor costs.


	Three Months Ended
	September 30,
(in thousands)	2023		2022		Variance		Variance %
Cost of Product Revenue
Direct labor	$	250	$	200	$	50	25.0	%
Material cost		231		245		(14)	(5.7)	%
Royalties		9		13		(4)	(30.8)	%
Distribution fees		15		5		10	200.0	%
Other		9		150		(141)	(94.0)	%
Total	$	514	$	613	$	(99)	(16.2)	%

Table of Contents

Research and Development

The following table presents the components of R&D expense for the three months ended September 30, 2023 and 2022 together with the change in such components in dollars and as a percentage:


	Three Months Ended
	September 30,
(in thousands)	2023		2022		Variance		Variance %
Research and Development:
Clinical and contract manufacturing	$	3,473		1,345	$	2,128	158.2	%
Personnel and related benefits		1,501		3,369		(1,868)	(55.4)	%
Stock-based compensation		272		354		(82)	(23.2)	%
Materials expense and tree planting		91		78		13	16.7	%
Travel and other expenses		59		19		40	210.5	%
Other		685		775		(90)	(11.6)	%
Total	$	6,081	$	5,940	$	141	2.4	%

The change in R&D expense of $141,000 for the three months ended September 30, 2023 compared to the same period in 2022 was due primarily to:

●

Clinical and contract manufacturing expense increased by $2.1 million from $1.3 million in the three months ended September 30, 2022 to $3.5 million in the same period in 2023 primarily due to increased clinical trial activities related CTD activities and other indications.

●

Personnel and related benefits decreased by $1.9 million from $3.4 million in the three months ended September 30, 2022 to $1.5 million in the same period in 2023 due to lower personnel compensation expenses related to research and development.

Sales and Marketing

The following table presents the components of S&M expense for the three months ended September 30, 2023 and 2022 together with the change in such components in dollars and as a percentage:


	Three Months Ended
	September 30,
(in thousands)	2023		2022		Variance		Variance %
Sales and Marketing:
Personnel and related benefits	$	795	$	749	$	46	6.1	%
Direct marketing fees and expense		406		854		(448)	(52.5)	%
Stock-based compensation		40		32		8	25.0	%
Other		231		474		(243)	(51.3)	%
Total	$	1,472	$	2,109	$	(637)	(30.2)	%

The change in S&M expense of $637,000 in the three months ended September 30, 2023 compared to the same period in 2022 was due primarily to:

●

Direct marketing fees and expenses decreased by $448,000 from $854,000 in the three months ended September 30, 2022 to $406,000 in the same period in 2023 due to decreased patient access programs and other Mytesi marketing initiatives.

●

Other expenses decreased by $243,000 from $474,000 in the three months ended September 30, 2022 to $231,000 in the same period in 2023 largely due to fewer marketing consulting costs.

Table of Contents

General and Administrative

The following table presents the components of G&A expense for the three months ended September 30, 2023 and 2022 together with the change in such components in dollars and as a percentage:


	Three Months Ended
	September 30,
(in thousands)	2023		2022		Variance		Variance %
General and Administrative:
Personnel and related benefits	$	901	$	678	$	223	32.9	%
Public company expense		542		1,731		(1,189)	(68.7)	%
Audit, tax and accounting services		494		520		(26)	(5.0)	%
Legal services		292		517		(225)	(43.5)	%
Third-party consulting services		260		6		254	4,233.3	%
Rent and lease expense		240		45		195	433.3	%
Stock-based compensation		225		455		(230)	(50.5)	%
Travel and other expenses		36		29		7	24.1	%
Other		543		403		140	34.7	%
Total	$	3,533	$	4,384	$	(851)	(19.4)	%

The change in G&A expenses of $851,000 in the three months ended September 30, 2023 compared to the same period in 2022 was due primarily to:

●

Personnel and related benefits increased by $223,000 from $678,000 for the three months ended September 30, 2022 to $901,000 in the same period in 2023 largely attributable to the increase in compensation and related benefits incurred in relation to general and administrative expenses.

●

Public company expense decreased by $1.2 million from $1.7 million for the three months ended September 30, 2022 to $542,000 in the same period in 2023 largely attributable to the decrease in investor relations and communications consulting expenses, and expenses for the annual shareholder meeting.

●

Legal services decreased by $225,000 from $517,000 for the three months ended September 30, 2022 to $292,000 in the same period in 2023 due to decreased legal administrative matters consulted.

●

Third-party consulting services fees increased by $254,000 from $6,000 in the three months ended September 30, 2022 to $260,000 in the same period in 2023 due to the higher administrative-related consultations.

●

Rent and lease expense increased $195,000 from $45,000 for the three months ended September 30, 2022 to $240,000 in the same period in 2023 primarily due to increase in fees related to occupancy of spaces and use of vehicles.

●

Stock-based compensation expense decreased by $230,000 from $455,000 in the three months ended September 30, 2022 to $225,000 in the same period in 2023 due to the decrease in the volume of option grants restricted stock units granted in the second quarter of 2023 related to finance and administrative personnel.

●

Other expenses increased by $140,000 from $403,000 in the three months ended September 30, 2022 to $543,000 in the same period in 2023 due to the cost incurred largely due to depreciations and amortizations, insurance and other administrative expenses.

Interest Expense

Interest expense decreased by $2.2 million from $2.7 million in the three months ended September 30, 2022 to $500,000 for the same period in 2023 primarily due to changing the accounting of certain debt instruments to Fair Value

Table of Contents

Option (FVO). The lower interest expense was offset by a higher loss in change in fair value of financial instruments and hybrid instrument designated at FVO.

Change in Fair Value of Financial Instruments and Hybrid Instrument Designated at FVO

Change in fair value of financial instrument and hybrid instrument designated at FVO decreased by $2.4 million from a gain of $176,000 in the three months ended September 30, 2022 to a loss of $2.2 million for the same period in 2023 primarily due to fair value adjustments in liability classified warrants and notes payable designated at FVO.

Gain on Extinguishment of Debt

Gain on extinguishment of debt increased by $3.7 million from zero in the three months ended September 30, 2022 to $3.7 million for the same period in 2023 primarily due to significant modifications of royalty interest agreements resulting to extinguishment accounting.

Liquidity and Capital Resources

Sources of Liquidity

We have incurred net losses since our inception. For the ~~three~~nine months ended ~~March 31,~~September 30, 2023 and 2022, we had net losses of ~~$12.4~~$32.7 million and ~~$18.2~~$40.2 million, respectively. We expect to incur additional losses in the near-term future. At ~~March 31,~~September 30, 2023, we had an accumulated deficit of ~~$279.2~~$299.1 million. To date, we have generated only limited revenue, and we may never achieve revenue sufficient to offset our expenses.

We had cash of ~~$14.4~~$3.2 million as of ~~March 31,~~September 30, 2023. We do not believe our current capital is sufficient to fund our operating plan through one year from the issuance of these unaudited condensed consolidated financial statements.

We have funded our operations primarily through the issuance of debt and equity securities, in addition to sales of our commercial products. Cash provided by financing activities for the ~~three~~nine months ended ~~March 31,~~September 30, 2023, were generated from the issuance of an aggregate of ~~10,463,983~~17,930,660 shares of common stock under the ATM Agreement for total net proceeds of ~~$17.9 million.~~

~~The Company also raised~~approximately $20.8 million, issuance of an ~~additional~~aggregate 6,850,000 warrants and 137 Series G Convertible Preferred Stock in PIPE financing for a total net proceeds of ~~$_______~~$1.8 million, and investment from ~~the issuance~~non-controlling interest for a total net proceeds of ~~_______ shares of common stock under the ATM agreement between April 1, 2023 and May ______, 2023~~$1.2 million.

We expect our expenditures will continue to increase as we continue our efforts to develop our products and continue the development of our pipeline in the near term. We may seek additional capital due to favorable market conditions or strategic considerations even if we believe we have sufficient funds for our current or future operating plans. We may also not be successful in entering into partnerships that include payment of upfront licensing fees for our products and product candidates for markets outside the United States, where appropriate. If we do not generate upfront fees from any anticipated arrangements, it would have a negative effect on our operating plan. We still plan to finance our operations and capital funding needs through equity and/or debt financing as well as revenue from future product sales. However, there can be no assurance that additional funding will be available to us on acceptable terms on a timely basis, if at all, or that we will generate sufficient cash from operations to adequately fund operating needs or ultimately achieve profitability. If we are unable to obtain an adequate level of financing needed for the long-term development and commercialization of our products, we will need to curtail planned activities and reduce costs. Doing so will likely have an adverse effect on our ability to execute on our business plan.

Table of Contents

Cash Flows for the ~~Three~~Nine Months Ended ~~March 31,~~September 30, 2023 Compared to ~~Three~~Nine Months Ended ~~March 31,~~September 30, 2022

The following table shows a summary of cash flows for the ~~three~~nine months ended ~~March 31,~~September 30, 2023 and 2022:


	Three Months Ended March 31,				Nine Months Ended September 30,
(in thousands)	2023		2022		2023		2022
Total cash used in operating activities	$	(9,945)	$	(7,695)	$	(25,791)	$	(26,681)
Total cash used in investing activities		—		—		—		(1,314)
Total cash provided by financing activities		18,811		8,150		23,577		21,543
Effects of foreign exchange rate changes on assets and liabilities		32		(50)		(29)		(38)
Net increase in cash	$	8,898	$	405
Net decrease in cash					$	(2,243)	$	(6,490)

~~Table of Contents~~

Cash Used in Operating Activities

During the ~~three~~nine months ended ~~March 31,~~September 30, 2023,, net cash used in operating activities of ~~$9.9~~$25.8 million resulted from our net comprehensive loss of ~~$12.7~~$32.7 million adjusted by the ~~amortization of debt discounts and debt issuance costs of $1.3 million, stock-based compensation of $480,000, depreciation and amortization expenses of $504,000,~~ change in fair value of financial instrument and hybrid instrument designated at FVO of ~~$359,000,~~$3.4 million, amortization of debt discounts and debt issuance costs of $11.5 million, stock-based compensation of $1.5 million, depreciation and amortization expenses of $1.5 million, amortization of operating lease right-of-use asset of ~~$47,000,~~$286,000, shares issued in exchange of services of $166,000, equity in a net loss in the joint venture of ~~$31,000~~$42,000, gain on extinguishment of debt of $3.7 million and changes in operating assets and liabilities of ~~$179,000.~~$7.8 million.

During the nine months ended September 30, 2022, net cash used in operating activities of $26.7 million resulted from our net loss of $40.2 million adjusted by the amortization of debt discounts and debt issuance costs of $8.8 million, loss on extinguishment of debt of $2.2 million, stock-based compensation of $2.8 million, depreciation and amortization expenses of $1.5 million, change in fair value of the financial instrument and hybrid instrument designated at FVO of $652,000, amortization of operating lease right-of-use asset of $208,000, shares issued upon exercise of RSUs of 100,000, shares issued in exchange of services of $654,000, and changes in operating assets and liabilities of $2.1 million.

Cash Used in Investing ~~Activity~~Activities

~~During the three months ended March 31, 2023,~~There are no cash used in investing activities ~~is zero.~~during the nine months ended September 30, 2023.

During the nine months ended September 30, 2022, cash used in investing activities of $1.3 million consisted of cash used to purchase intangible assets and property and equipment.

Cash Provided by Financing Activities

During the ~~three~~nine months ended ~~March 31,~~September 30, 2023, net cash provided by financing activities of ~~$18.8~~$23.6 million consisted of ~~$17.9~~$20.8 million in net proceeds from shares issued in an At the Market offering, ~~and~~$1.2 million net proceeds from issuance of warrants in PIPE financing, investment from non-controlling interest of $1.2 million and $611,000 net proceeds from issuance of preferred shares in PIPE financing, offset by ~~$236,000~~$293,000 repayment of insurance financing, and $50,000 in principal payments of the notes payable.

During the nine months ended September 30, 2022, net cash provided by financing activities of $21.5 million consisted of $17.8 million in net proceeds from shares issued in an At the Market offering of $4.0 million and notes payable from Streeterville, offset by $118,000 repayment of insurance financing, and $100,000 in principal payments of the notes payable.

Table of Contents

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Not applicable.

Item 4. Controls and Procedures

Disclosure Controls and Procedures

Our management, Chief Executive Officer, and Principal Financial and Accounting Officer evaluated the effectiveness of our disclosure controls and procedures as of ~~March 31,~~September 30, 2023. The term "disclosure controls and procedures," as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act, means controls and other procedures of a company that are designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms.

Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is accumulated and communicated to our management, including our Chief Executive Officer and Principal Financial and Accounting Officer, as appropriate, to allow timely decisions regarding required disclosure. Based on this evaluation, our Chief Executive Officer and Principal Financial and Accounting Officer concluded that our disclosure controls and procedures were effective at the reasonable assurance level as of ~~March 31,~~September 30, 2023.

Internal Control over Financial Reporting

Our management is responsible for establishing and maintaining adequate internal control over financial reporting as defined in ~~Rule~~Rules 13a-15(f) and 15d-15(c) under the Exchange Act. Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Projections of any evaluation of the effectiveness of internal control toin future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with policies or procedures may deteriorate. Under the supervision and with the participation of our management, including our Chief Executive Officer and Principal Financial and Accounting Officer, we conducted an evaluation of the effectiveness of our internal control over financial reporting as of ~~March 31,~~September 30, 2023, using the criteria established in Internal Control-Integrated Framework (“2013 Framework”) issued by the Committee of Sponsoring Organization of the Treadway Commission (“COSO”). Based on our evaluation using those criteria, our management has concluded that, as of ~~March 31,~~September 30, 2023, our internal control over financial

~~Table of Contents~~

reporting was effective ~~to provide~~in providing reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles for the reasons discussed above.

This Quarterly Report on Form 10-Q does not include an attestation report of our registered public accounting firm on our internal control over financial reporting because we are a smaller reporting company and are not subject to auditor attestation requirements under applicable SEC rules.

There were no changes in our internal control over financial reporting that have materially affected or are reasonably likely to materially affect, our internal control over financial reporting.

5668

Table of Contents

PART II. — OTHER INFORMATION

Item 1. Legal Proceedings

From time to time, we may be subject to various legal proceedings and claims that arise in the ordinary course of our business activities. Regardless of the outcome, litigation can have a material adverse effect on us due to defense and settlement costs, diversion of our management resources, and other factors. We are not currently subject to any material legal proceedings.

Item 1A. Risk Factors

The following discussion of risk factors contains forward-looking statements. These risk factors may be important to understanding other statements in this Quarterly Report on Form 10-Q, including “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and our unaudited condensed consolidated financial statements and related notes, before making a decision to invest in our common stock. The risks and uncertainties described below are not the only ones we face. Additional ~~risk~~risks and uncertainties not presently known to us or that we presently deem less significant may also impair our business operations. If any of the events or circumstances described in the following risk factors actually occur, our business, operating results, financial condition, cash flows, and prospects could be materially and adversely affected. In that event, the market price of our common stock could decline, and you could lose part or all of your investment.

The business, financial condition and operating results of the Company can be affected by a number of factors, whether currently known or unknown, including but not limited to those described below, any one or more of which could, directly or indirectly, cause the Company’s actual financial condition and operating results to vary materially from past, or from anticipated future, financial condition and operating results. Any of these factors, in whole or in part, could materially and adversely affect the Company’s business, financial condition, operating results, and stock price.

Because of the following factors, as well as other factors affecting the Company’s financial condition and operating results, past financial performance should not be considered to be a reliable indicator of future performance, and investors should not use historical trends to anticipate results or trends in future periods.

Our royalty interests require us to make minimum royalty payments, even if we do not sell a sufficient amount of products to cover such.

Since March 2020, we have sold royalty interests to certain lenders that entitle such lenders to receive future royalties on sales of our products. These royalty interests require us to make minimum royalty payments beginning in 2021, even if we do not sell a sufficient amount of product to cover such payments, which may strain our cash resources. The total minimum royalty payments will be $6.8 million in 2024, $40,000 in 2025, $27.0 million in 2026 and $19.1 million in 2027.

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

None.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Not applicable.

~~Item 5. Other Information~~

~~None.~~

5769

Table of Contents

Item 5. Other Information

Item 6. Exhibits


Exhibit No.		Description
3.1		Certificate of Seventh Amendment of the Third Amended and Restated Certificate of Incorporation of Jaguar Health, Inc. (incorporated by reference to Exhibit 3.1 to the Form 8-K of Jaguar Health, Inc. filed January 23, 2023, File No. 001-36714).
~~3.2~~		~~Amended and Restated Bylaws of Jaguar Health, Inc. (incorporated by reference to Exhibit 3.2 to the Form 8-K of Jaguar Health, Inc. filed May 18, 2015, File No. 001-36714).~~
~~3.3~~		~~First Amendment to the Amended and Restated Bylaws of Jaguar Health, Inc. (incorporated by reference to Exhibit 3.1 to the Form 8-K of Jaguar Health, Inc. filed March 18, 2022, File No. 001-36714).~~
~~3.4~~		~~Certificate of~~ Designation of Preferences, Rights and Limitations of Series GGI Convertible Preferred Stock (incorporated by reference to Exhibit 3.1 to the Form 8-K of Jaguar Health, Inc. filed May 9 and October 5, 2023, File No. 001-36714).
4.1		~~Form of Warrant~~Global Amendment No. 2, dated September 29, 2023, by and between Jaguar Health, Inc. and Iliad Research and Trading, L.P. (incorporated by reference to Exhibit 4.1 to the Form 8-K of Jaguar Health, Inc. filed ~~May 9,~~October 5, 2023, File No. 001-36714).
~~10.1~~4.2		~~Mutual Termination of License Agreement,~~Global Amendment No. 2, dated ~~January 31,~~September 29, 2023, by and ~~among~~between Jaguar Health, Inc.~~, SynWorld Technologies Corporation, C&E Telecom, LTD,~~ and ~~Tao Wang~~Uptown Capital, LLC (incorporated by reference to Exhibit ~~10.1~~4.2 to the Form 8-K of Jaguar Health, Inc. filed ~~on February 6,~~October 5, 2023, File No. 001-36714).
~~10.2~~4.3		~~Form of Securities Purchase Agreement~~Global Amendment, dated September 29, 2023, by and between Jaguar Health, Inc. and Streeterville Capital, LLC (incorporated by reference to Exhibit ~~10.1~~4.3 to the Form 8-K of Jaguar Health, Inc. filed ~~May 9,~~October 5, 2023, File No. 001-36714).
~~10.3~~4.4		~~Standstill Agreement,~~Global Amendment No. 2, dated ~~May 8,~~September 29, 2023, by and ~~among Iliad Research and Trading, L.P., Uptown Capital, LLC, Streeterville Capital, LLC,~~between Jaguar Health, Inc. and ~~Napo Pharmaceuticals, Inc.~~Streeterville Capital, LLC (incorporated by reference to Exhibit ~~10.2~~4.4 to the Form 8-K of Jaguar Health, Inc. filed ~~May 9,~~October 5, 2023, File No. 001-36714).
4.5		Form of Warrant (incorporated by reference to Exhibit 4.5 to the Form 8-K of Jaguar Health, Inc. filed October 5, 2023, File No. 001-36714).
31.1*		Principal Executive Officer’s Certification Pursuant to Section 302 of the Sarbanes- Oxley Act of 2002.
31.2*		Principal Financial Officer’s Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1**		Certification Pursuant to 18 U.S.C. § 1350 (Section 906 of Sarbanes-Oxley Act of 2002).
32.2**		Certification Pursuant to 18 U.S.C. § 1350 (Section 906 of Sarbanes-Oxley Act of 2002).
101.INS		Inline XBRL Instance Document
101.SCH		Inline XBRL Taxonomy Extension Schema Document
101.CAL		Inline XBRL Taxonomy Extension Calculation Document
101.DEF		Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB		Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE		Inline XBRL Taxonomy Extension Presentation Linkbase Document
104		Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101)

* Filed herewith.

** In accordance with Item 601(b)(32)(ii) of Regulation S-K and SEC Release No. 34 47986, the certifications furnished in Exhibits 32.1 and 32.2 hereto are deemed to accompany this Form 10 Q and will not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or deemed to be incorporated by reference into any filing under the Exchange Act or the Securities Act of 1933 except to the extent that the registrant specifically incorporates it by reference.

#	Portions of this exhibit have been omitted pursuant to Item 601 of Regulation S-K promulgated under the Securities Act because the information (i) is not material and (ii) would be competitively harmful if publicly disclosed.

5870

Table of Contents

SIGNATURE

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

~~Date: May 15,~~November 14, 2023
	JAGUAR HEALTH, INC.

	By:	/s/ Carol R. Lizak
		Principal Financial and Accounting Officer

5971