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 June 30, 20222023
or

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

For the transition period from _________ to _____________
 
Commission file number: 001-11460

 graphic
graphic

Brooklyn ImmunoTherapeutics,Eterna Therapeutics Inc.
(Exact name of registrant as specified in its charter)
 
Delaware
 31-1103425
(State of incorporation) (I.R.S. Employer Identification No.)

10355 Science Center Drive,1035 Cambridge Street, Suite 15018A
San Diego, CaliforniaCambridge, Massachusetts
 92121
02141
(Address of principal executive offices) (Zip Code)

(212) 582-1199
(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:
Title of each class
 
Trading symbol
 
Name of each exchange on which registered
Common stock, $0.005 par value per share
 BTXERNA
 The Nasdaq Stock Market LLC

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
 
Indicate by check mark whether the registrant has submitted electronically 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 definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filerAccelerated filer
Non-accelerated filer
Smaller reporting company
  Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
 
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐  No ☒
 
As of August 10, 2022,8, 2023, the registrant had outstanding 58,825,7395,410,331 shares of common stock, $0.005 par value per share.

 



TABLE OF CONTENTS
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-Q contains “forward-looking statements” as that term is defined under the Private Securities Litigation Reform Act of 1995 (“PSLRA”), Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Forward-looking statements include statements related to future events, results, performance, prospects and opportunities, including statements related to our strategic plans and targets, revenue generation, product availability and offerings, capital needs, capital expenditures, industry trends and our financial position. Forward-looking statements are based on information currently available to us, on our current expectations, estimates, forecasts, and projections about the industries in which we operate and on the beliefs and assumptions of management. Forward looking statements often contain words such as “expects,” “anticipates,” “could,” “targets,” “projects,” “intends,” “plans,” “believes,” “seeks,” “estimates,” “may,” “will,” “would,” and similar expressions. In addition, any statements that refer to projections of our future financial performance, our anticipated growth and trends in our business, and other characterizations of future events or circumstances, are forward-looking statements. Forward-looking statements by their nature address matters that are, to different degrees, subject to risks and uncertainties that could cause actual results to differ materially and adversely from those expressed in any forward-looking statements. For us, particular factors that might cause or contribute to such differences include those risks and uncertainties described in Part I, Item 1A “Risk Factors” of our Annual Report on Form 10-K/A10-K for the year ended December 31, 20212022 and described in other documents we file from time to time with the Securities and Exchange Commission, orwhich we refer to as the SEC.

Readers are urged not to place undue reliance on the forward-looking statements in this Quarterly Report on Form 10-Q, which speak only as of the date of this Quarterly Report on Form 10-Q. We are including this cautionary note to make applicable, and take advantage of, the safe harbor provisions of the PSLRA. Except as required by law, we do not undertake, and expressly disclaim any obligation, to disseminate, after the date hereof, any updates or revisions to any such forward-looking statements to reflect any change in expectations or events, conditions or circumstances on which any such statements are based.

We believe that the expectations reflected in forward-looking statements in this Quarterly Report on Form 10-Q are based upon reasonable assumptions at the time made. However, given the risks and uncertainties, you should not rely on any forward- looking statements as a prediction of actual results, developments or other outcomes. You should read these forward-looking statements with the understanding that we may be unable to achieve projected results, developments or other outcomes and that actual results, developments or other outcomes may be materially different from what we expect.

Unless stated otherwise or the context otherwise requires, all references in this Quarterly Report on Form 10-Q to “Brooklyn”“Eterna” refer to Brooklyn ImmunoTherapeutics,Eterna Therapeutics Inc., references to “Brooklyn“Eterna LLC” refer to Brooklyn ImmunoTherapeuticsEterna Therapeutics LLC, a wholly owned subsidiary of Brooklyn,Eterna, and references to the “Company,” “we,” “us” or “our” refer to Brooklyn.Eterna and its subsidiaries, including BrooklynEterna LLC, Novellus, Inc. and Novellus Therapeutics Limited.

PART I. FINANCIAL INFORMATION

Item 1.Financial Statements

BROOKLYN IMMUNOTHERAPEUTICS,
ETERNA THERAPEUTICS INC.
 CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except par value amount)
(unaudited)

 June 30,  December 31, 

 
June 30,
2022
  
December 31,
2021
  2023  2022 
ASSETS
 
         
Current assets:            
Cash $19,407  $16,985  $1,837  $11,446 
Other receivable  694   684 
Other receivables  984   951 
Prepaid expenses and other current assets  1,824   1,097   1,070   1,284 
Total current assets  21,925   18,766   3,891   13,681 
Restricted cash
  4,095   4,095 
Property and equipment, net  424   670   193   236 
Right-of-use assets - operating leases
  1,943   2,567   35,357   1,030 
Goodwill  2,044   2,044   2,044   2,044 
In-process research and development
  0   5,990 
Investment in non-controlling interest
  89   1,000   -   59 
Security deposits and other assets  477   488 
Other assets  1,374   1,134 
Total assets $26,902  $31,525  $46,954  $22,279 
                
LIABILITIES AND STOCKHOLDERS’ EQUITY
                
Current liabilities:                
Accounts payable $1,478  $1,755  $2,675  $1,620 
Accrued expenses  3,821   1,249   2,109   3,626 
Income taxes payable
  8   - 
Operating lease liabilities, current
  390   426   173   295 
Due to related party, current
  1,750   1,750 
Other current liabilities  1,429
   247
   450   363 
Total current liabilities  7,118   3,677   7,165   7,654 
Warrant liabilities
  2,524   0   185   331 
Operating lease liabilities, non-current
  2,433   2,297   34,963   887 
Due to related party, non-current
  331   1,206 
Deferred revenue
  250   - 
Contingent consideration liability  107   - 
Other liabilities  48   48   87   94 
Total liabilities  12,123   6,022   43,088   10,172 
                
Stockholders’ equity:
                
Preferred stock, $0.005 par value, 1,000 shares authorized, 156 designated, issued and outstanding of Series A convertible preferred stock at June 30, 2022 and December 31, 2021, $156 liquidation preference
  1   1 
Common stock, $0.005 par value, 100,000 shares authorized at June 30, 2022 and December 31, 2021; 57,469 and 52,021 issued and outstanding at June 30, 2022 and December 31, 2021, respectively
  287   260 
Preferred stock, $0.005 par value, 1,000 shares authorized, 156 designated and outstanding of Series A convertible preferred stock at June 30, 2023 and December 31, 2022, $156 liquidation preference
  1   1 
Common stock, $0.005 par value, 100,000 shares authorized at June 30, 2023 and December 31, 2022; 5,410 and 5,127 issued and outstanding at June 30, 2023 and December 31, 2022, respectively
  27   26 
Additional paid-in capital  167,974   165,944   179,067   177,377 
Accumulated deficit  (153,483)  (140,702)  (175,229)  (165,297)
Total stockholders’ equity
  14,779   25,503  3,866   12,107 
Total liabilities and stockholders’ equity
 $26,902  $31,525  $46,954  $22,279 

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

BROOKLYN IMMUNOTHERAPEUTICS,ETERNA THERAPEUTICS INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share amounts)
(unaudited)

 Three months ended June 30,  Six months ended June 30,  Three months ended June 30,  Six months ended June 30, 
 2022  2021  2022  2021  2023  2022  2023  2022 
Operating expenses:                        
License costs
 $-  $-  $50  $- 
Research and development $1,685  $5,432  $3,467  $6,965   1,579   1,685   3,253   3,467 
General and administrative  6,205   4,581   10,719   6,204   2,510   6,205   6,102   10,719 
Acquisition of Exacis in-process research and development
  460   -   460   - 
Impairment of in-process research and development
  5,990
   0
   5,990
   0
   -   5,990   -   5,990 
Transaction costs  0   0   0   5,765 
Total operating expenses  13,880   10,013   20,176   18,934   4,549   13,880   9,865   20,176 
Loss from operations  (13,880)  (10,013)  (20,176)  (18,934)  (4,549)  (13,880)  (9,865)  (20,176)
                                
Other income (expense), net:                                
Loss on sale of NTN assets  0   (50)  0   (9,648)
Change in fair value of warrant liabilities  10,792   0   9,470   0   191   10,792   146   9,470 
Change in fair value of contingent consideration
  118   -   118   - 
Loss on non-controlling investment  (296)  0   (911)  0   (8)  (296)  (59)  (911)
Other expense, net  (14)  (22)  (1,156)  (25)  (256)  (14)  (255)  (1,156)
Total other income (expense), net
  10,482   (72)  7,403   (9,673)  45   10,482   (50)  7,403 
Loss before income taxes
  (4,504)  (3,398)  (9,915)  (12,773)
Provision for income taxes
  (4)  -   (9)  - 
Net loss  (3,398)  (10,085)  (12,773)  (28,607) $
(4,508) $
(3,398) $
(9,924) $
(12,773)
Series A preferred stock dividend
  (8)  (8)  (8)  (8)  (8)  (8)  (8)  (8)
Net loss attributable to common stockholders
 $(3,406) $(10,093) $(12,781) $(28,615) $
(4,516) $
(3,406) $
(9,932) $
(12,781)

                
Net loss per common share - basic and diluted $(0.06) $(0.24) $(0.23) $(0.81) $(0.85) $(1.16) $(1.90) $(4.55)
Weighted average shares outstanding - basic and diluted  58,805
   42,448   56,230   35,187   5,303
   2,940   5,215   2,811 


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

BROOKLYN IMMUNOTHERAPEUTICS,ETERNA THERAPEUTICS INC.
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ AND MEMBERS’ EQUITY
For the three and six months ended June 30, 20222023 and 20212022 (unaudited)
(in thousands)

  
Series A Preferred
Stock
  Common Stock  
Additional Paid-
in
  Accumulated    
  Shares  Amount  Shares  Amount  Capital  Deficit  Total 
                      
Balances at April 1, 2023  156  $1   5,127  $26  $178,066  $(170,713) $7,380 
Issuance of common stock in connection with Exacis
asset acquisition
  -   -   69   -   208   -   208 
Issuance of common stock related to stock purchase agreement with Lincoln Park Capital Fund, LLC, net
  -   -   214   1   579   -   580 
Cash dividends to Series A preferred stockholders  -   -   -   -   -   (8)  (8)
Stock-based compensation  -   -   -   -   214   -   214 
Net loss  -   -   -   -   -   (4,508)  (4,508)
Balances at June 30, 2023  156  $1   5,410  $27  $179,067  $(175,229) $3,866 
                             
Balances at January 1, 2023  156  $1   5,127  $26  $177,377  $(165,297) $12,107 
Issuance of common stock in connection with Exacis asset acquisition
  -   -   69   -   208   -   208 
Issuance of common stock related to stock purchase agreement with Lincoln Park Capital Fund, LLC, net
  -   -   214   1   579   -   580 
Cash dividends to Series A preferred stockholders  -   -   -   -   -   (8)  (8)
Stock-based compensation  -   -   -   -   903   -   903 
Net loss  -   -   -   -   -   (9,924)  (9,924)
Balances at June 30, 2023  156  $1   5,410  $27  $179,067  $(175,229) $3,866 
                             
Balances at April 1, 2022  156  $1   2,872  $14  $167,373  $(150,077) $17,311 
Issuance of common stock from vested restricted stock units  -   -   1   -   (5)  -   (5)
Cash dividends to Series A preferred stockholders  -   -   -   -   -   (8)  (8)
Stock-based compensation  -   -   -   -   879   -   879 
Net loss  -   -   -   -   -   (3,398)  (3,398)
Balances at June 30, 2022  156  $1   2,873  $14  $168,247  $(153,483) $14,779 
                             
Balances at January 1, 2022  156  $1   2,601  $13  $166,191  $(140,702) $25,503 
Issuance of common stock in connection with private offering  -   -   275   1   (1)  -   - 
Issuance of common stock from vested restricted stock units  -   -   1   -   (5)  -   (5)
Forfeiture of unvested restricted stock  -   -   (4)  -   -   -   - 
Cash dividends to Series A preferred stockholders  -   -   -   -   -   (8)  (8)
Stock-based compensation  -   -   -   -   2,062   -   2,062 
Net loss  -   -   -   -   -   (12,773)  (12,773)
Balances at June 30, 2022  156  $1   2,873  $14  $168,247  $(153,483) $14,779 

  Common Stock  
Series A Preferred
Stock
  
Additional
Paid-in
  Accumulated    
  Shares  Amount  Shares  Amount  Capital  Deficit  Total
 
Balances at April 1, 2022  57,452  $287   156  $1  $167,100  $(150,077) $17,311 
Issuance of common stock from vested restricted stock units  17   0   0   0   (5)  0   (5)
Stock-based compensation  -   0   -   0   879   0   879 
Cash dividends to Series A preferred stockholders  0   0   0   0   0   (8)  (8)
Net loss  -   0   -   0   0   (3,398)  (3,398)
Balances at June 30, 2022  57,469  $287   156  $1  $167,974  $(153,483) $14,779 
                             
Balances at January 1, 2022  52,021  $260   156  $1  $165,944  $(140,702) $25,503 
Issuance of common stock in connection with private offering  5,500   27   0   0   (27)  0   0 
Forfeiture of unvested restricted stock  (78)  0   0   0   0   0   0 
Issuance of common stock from vested restricted stock units  26   0   0   0   (5)  0   (5)
Stock-based compensation  -   0   -   0   2,062   0   2,062 
Cash dividends to Series A preferred stockholders  0   0   0   0   0   (8)  (8)
Net loss  -   0   -   0   0   (12,773)  (12,773)
Balances at June 30, 2022  57,469  $287   156  $1  $167,974  $(153,483) $14,779 

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

  Membership Equity  Common Stock  
Series A Preferred
Stock
  
Additional
Paid-in
  Accumulated    
  Class A  Class B
  Class C
  Common  Shares  Amount  Shares  Amount  Capital  Deficit  Total 
Balances at April 1, 2021 $0  $0  $0  $0   41,506  $208   156  $1  $50,453  $(36,663) $13,999 
Common stock to be retained by NTN stockholders
  0   0   0   0   0   0   0   0   0   0   0 
Issuance of common stock from the exercise of stock options
  0   0   0   0   1   0   0   0   10   0   10 
Issuance of common stock related to stock purchase agreement with Lincoln Park Capital Fund, LLC, net
  0   0   0   0   3,212   16   0   0   48,509   0   48,525 
Issuance of common stock in lieu of cash dividend to Series A preferred stockholders
  0   0   0   0   0   0   0   0   8   (8)  0 
Forfeiture of unvested restricted stock
  0   0   0   0   (12)  0   0   0   0   0   0 
Stock-based compensation
  0   0   0   0   -   0   -   0   1,154   0   1,154 
Net loss
  0   0   0   0   -   0   -   0   0   (10,085)  (10,085)
Balances at June 30, 2021 $0  $0  $0  $0   44,707  $224   156  $1  $100,134  $(46,756) $53,603 

                                            
Balances at January 1, 2021 $23,202  $1,400  $1,000  $198   0  $0   0  $0  $0  $(18,141) $7,659 
Brooklyn rights offerings membership units  10,500   0   0   0   -   0   -   0   0   0   10,500 
Elimination of Brooklyn’s historical members’ equity  (33,702)  (1,400)  (1,000)  (198)  -   0   -   0   36,300   0   0 
Issuance of common stock for business combination  0   0   0   0   1,514   8   0   0   8,170   0   8,178 
Series A preferred stock retained in business combination  0   0   0   0   0   0   156   1   (1)  0   0 
Issuance of common stock to Brooklyn members  0   0   0   0   38,924   195   0   0   (195)  0   0 
Issuance of common stock to Financial Advisor upon consummation of merger  0   0   0   0   1,068   5   0   0   5,760   0   5,765 
Issuance of common stock from the exercise of stock options
  0   0   0   0   1   0   0   0   10   0   10 
Issuance of common stock related to stock purchase agreement with Lincoln Park Capital Fund, LLC, net
  0   0   0   0   3,212   16   0   0   48,509   0   48,525 
Issuance of common stock in lieu of cash dividend to Series A preferred stockholders
  0   0   0   0   0   0   0   0   8   (8)  0 
Forfeiture of unvested restricted stock
  0   0   0   0   (12)  0   0   0   0   0   0 
Stock-based compensation  0   0   0   0   -   0   -   0   1,573   0   1,573 
Net loss  0   0   0   0   -   0   -   0   0   (28,607)  (28,607)
Balances at June 30, 2021 $0  $0  $0  $0   44,707  $224   156  $1  $100,134  $(46,756) $53,603 

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

4

BROOKLYN IMMUNOTHERAPEUTICS,ETERNA THERAPEUTICS INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)

 
For the six months ended
June 30,
  For the six months ended 
 2022
  2021
  June 30, 
Cash flows used in operating activities:      
 2023  2022 
Cash flows from operating activities:      
Net loss $(12,773) $(28,607) $(9,924) $(12,773)
Adjustments to reconcile net loss to net cash used in operating activities:                
Depreciation and amortization  104   63   42   104 
Stock-based compensation  2,062   1,573   903   2,062 
Commitment shares issued to Lincoln Park Capital, LLC  249   - 
Loss on shares sold to Lincoln Park Capital, LLC  11   - 
Amortization of right-of-use asset  186   149   83   186 
Impairment of right-of-use asset
  772   0 
Impairment of right-of-use-asset  -   772 
Non-cash component of acquisition of Exacis in-process research and development  433   - 
Impairment of in-process research and development
  5,990   0   -   5,990 
Transaction costs - shares to Financial Advisor  0   5,765 
Loss on sale of NTN assets  0   9,648 
Loss on disposal of fixed assets
  274   0   1   274 
Gain on lease termination
  (85)  0   -   (85)
Gain on warrant liabilities
  (9,470)  0 
Change in fair value of warrant liabilities
  (146)  (9,470)
Change in fair value of contingent consideration liability
  (118)  - 
Loss on non-controlling investment
  911   0   59   911 
Changes in operating assets and liabilities:                
Other receivable
  (5)  5 
Other receivables  (33)  (5)
Prepaid expenses and other current assets  (727)  (1,508)  214   (727)
Security deposits and other non-current assets  11   (27)
Other non-current assets
  (481)  11 
Accounts payable and accrued expenses  2,295   1,862   (454)  2,295 
Operating lease liability  (153)  (139)  (215)  (153)
Due to related party  (875)  - 
Deferred revenue  250   - 
Other liabilities  1,183   982   80   1,183 
Net cash used in operating activities  (9,425)  (10,234)  (9,921)  (9,425)
Cash flows (used in) provided by investing activities:        
Cash flows from investing activities:        
Purchase of property and equipment  (233)  0   -   (233)
Proceeds from the sales of fixed assets
  100
   0
 
Purchase of NTN, net of cash acquired  0   147 
Proceeds from the sale of NTN assets, net of cash disposed  0   119 
Net cash (used in) provided by investing activities
  (133)  266 
Cash flows provided by financing activities:        
Proceeds from the sale of fixed assets  -   100 
Net cash used in investing activities  -  (133)
Cash flows from financing activities:        
Proceeds from issuance of common stock and warrants in connection with private offering
  11,993   0   -   11,993 
Proceeds from sale of common stock pursuant to stock purchase agreement with Lincoln Park Capital Fund, LLC  320   - 
Payroll tax remitted on net share settlement of equity awards
  (5)  0   -   (5)
Dividends paid to Series A preferred stockholders
  (8)  0   (8)  (8)
Proceeds from issuance of common stock to Lincoln Park
  0   50,497 
Fees incurred in connection with the common stock issued to Lincoln Park
  0   (1,972)
Proceeds from sale of members’ equity  0   10,500 
Proceeds from the exercise of stock options
  0
   10
 
Repayment of NTN’s PPP loan
  0   (532)
Net cash provided by financing activities  11,980   58,503   312   11,980 
Net increase in cash and cash equivalents
  2,422   48,535 
Cash and cash equivalents at beginning of period  16,985   1,630 
Cash and cash equivalents at end of period $19,407  $50,165 
Net (decrease) increase in cash and cash equivalents  (9,609)  2,422 
Cash, cash equivalents and restricted cash at beginning of period  15,541   16,985 
Cash, cash equivalents and restricted cash at end of period $5,932  $19,407 
                
Supplemental disclosures of cash flow information:                
Cash paid during the period for:                
Interest $14  $0  $13  $14 
Income taxes
 $8
  $0
  $4  $8 
                
Supplemental disclosure of non-cash investing and financing activities:                
Issuance of common stock for business combination $0  $8,177 
Series A preferred stock retained in business combination
 $0  $1 
Initial measurement of ROU assets and liabilities
 $1,706
  $874
 
Contingent consideration for Exacis asset acquisition $225  $- 
Issuance of common stock for Exacis asset acquisition $208  $- 
Initial measurement of right-of-use asset
 $34,410  $1,706 
Initial measurement of lease liability
 $
34,169  $
1,706 
        
Reconciliation of cash, cash equivalents and restricted cash at end of period:        
Cash and cash equivalents
 $1,837  $19,407 
Restricted cash
  4,095   - 
Total cash, cash equivalents and restricted cash at end of period
 $5,932  $19,407 

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

BROOKLYN IMMUNOTHERAPEUTICS,
ETERNA THERAPEUTICS INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
 
1)DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION
 

Description of Business



Brooklyn ImmunoTherapeuticsEterna Therapeutics Inc., a Delaware corporation (“Brooklyn” or the “Company”Eterna”), together with its subsidiaries including Brooklyn ImmunoTherapeuticsEterna Therapeutics LLC (“BrooklynEterna LLC”), Novellus, Inc. (“Novellus”) and Novellus Therapeutics Ltd.Limited (“Novellus Ltd.”Limited”), is a biopharmaceuticallife science company utilizingcommitted to realizing the potential of mRNA cell engineering to provide patients with transformational new medicines.  Eterna has in-licensed a portfolio of over 100 patents covering key mRNA cell engineering technologies, including technologies for mRNA cell reprogramming, mRNA gene editing, the NoveSliceTM and UltraSliceTM gene-editing proteins, and the ToRNAdoTM mRNA delivery system. Eterna plans to develop and advance a pipeline of therapeutic products both internally and through strategic partnerships, with the near-term focus on strategic partnerships.  Eterna licenses its mRNA technology platform including mRNA-based cell reprogramming and gene editing technologies, to create next generation mRNA, gene editing and cell therapies, including iPSC therapies for multiple therapeutic indications.from Factor Bioscience Limited (“Factor Limited”) under an exclusive license agreement. As used herein, the “Company” refers collectively to BrooklynEterna and its subsidiaries.


On August 12, 2020, Brooklyn (then known as “NTN Buzztime, Inc.”), Brooklyn LLC and BIT Merger Sub, Inc., a wholly owned subsidiary of Brooklyn (the “Merger Sub”), entered into an agreement and plan of merger and reorganization (the “Merger Agreement”) pursuant to which, among other matters, Merger Sub merged with and into Brooklyn LLC, with Brooklyn LLC continuing as a wholly owned subsidiary of Brooklyn and as the surviving company of the merger (the “Merger”). The Merger closed on March 25, 2021. After the Merger, Brooklyn changed its name from “NTN Buzztime, Inc.” to “Brooklyn ImmunoTherapeutics, Inc.” The Merger was accounted for as a reverse acquisition, in which Brooklyn LLC was deemed the acquiring company for accounting purposes.



On March 26, 2021, Brooklyn sold (the “Disposition”) its rights, title and interest in and to the assets relating to the business operated under the name “NTN Buzztime, Inc.” prior to the Merger to eGames.com Holdings LLC (“eGames.com”) in accordance with the terms of an asset purchase agreement dated September 18, 2020, as amended, between Brooklyn and eGames.com (the “Asset Purchase Agreement”).



On July 16, 2021, Brooklyn and its newly formed, wholly owned subsidiary Brooklyn Acquisition Sub, Inc. entered into an agreement and plan of acquisition (the “Acquisition Agreement”) with (a) Novellus LLC, (b) Novellus (the sole equity holder of Novellus, Ltd. and, prior to the closing under the Acquisition Agreement, a subsidiary of Novellus, LLC), and (c) a seller representative (the “Acquisition”), pursuant to which Brooklyn acquired Novellus and its subsidiary, Novellus, Ltd. As part of the Acquisition, Brooklyn also acquired 25.0% of the total outstanding equity interests of NoveCite, Inc. (“NoveCite”), a corporation focused on developing an allogeneic mesenchymal stem cell product for patients with acute respiratory distress syndrome, including from COVID-19.



Basis of Presentation



The accompanying unaudited interim condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim financial statements and with the instructions to Form 10-Q and Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements.  In the opinion of management, the unaudited financial statements include all the normal recurring adjustments that are necessary for a fair presentation of the financial position, results of operations and cash flows for the periods presented.



These condensed consolidated financial statements should be read together with the audited consolidated financial statements and notes thereto contained in Brooklyn’sEterna’s Annual Report on Form 10-K/A10-K for the year ended December 31, 20212022 filed with the Securities and Exchange Commission (the “SEC”) on June 30, 2022March 20, 2023 (the “10-K/A”“2022 10-K”). The accompanying condensed consolidated balance sheet as of December 31, 20212022 has been derived from the audited financial statements contained in the 10-K/A2022 10-K but does not include all of the information and footnotes required by GAAP for complete financial statements. The results of operations for the three and six months ended June 30, 20222023 are not necessarily indicative of the results to be anticipated for the entire year ending December 31, 2022,2023, or any other period.



Reclassifications



Certain reclassifications have been made to Brooklyn’s prior years’ financial statements to conform to the current year presentation. These reclassifications had no effect on Brooklyn’s previously reported results of operations or accumulated deficit.
    
2)LIQUIDITY AND CAPITAL RESOURCES
 

The Company has incurred significant operating losses and has an accumulated deficit as a result of ongoingits efforts to develop product candidates, including conducting clinical trials and providing general and administrative support for operations. As of June 30, 2022,2023, the Company had aan unrestricted cash balance of approximately $19.4$1.8 million and an accumulated deficit of approximately $153.5$175.2 million. For the three and six months ended June 30, 2022,2023, the Company incurred a net loss of $3.4$4.5 million and $12.8$9.9 million, respectively, and the Company used cash in operating activities of $9.4$9.9 million during the six months ended June 30, 2023.
 

In October 2022, the Company entered into a facility sublease agreement (the “Sublease”) for approximately 45,500 square feet of office and laboratory space in Somerville, Massachusetts.  Pursuant to the Sublease, the Company delivered to the sublessor a security deposit in the form of a letter of credit in the amount of $4.1 million, which will be reduced on an incremental basis throughout the term of the lease.  The letter of credit was issued by the Company’s commercial bank, which required that the Company cash collateralize the letter of credit by depositing $4.1 million in a restricted cash account with such bank.  The amount of required restricted cash collateral will decline in parallel with the reduction in the amount of the letter of credit over the term of the Sublease.



On April 5, 2023, the Company entered into a standby equity purchase agreement (the “SEPA”) and a registration rights agreement with Lincoln Park Capital Fund, LLC (“Lincoln Park”), pursuant to which Lincoln Park committed to purchase up to $10.0 million of the Company’s common stock in an “equity line” financing arrangement. During the three and six months ended June 30, 2023, the Company issued and sold approximately 214,000 shares of common stock under the SEPA for gross proceeds of $0.3 million. See Note 14.
million.



On July 13, 2023, the Company entered into a securities purchase agreement (the “Purchase Agreement”) with certain investors providing for the private placement (the “Private Placement”) to the investors of (i) approximately $8.7 million in aggregate principal convertible promissory notes (the “Notes”) and (ii) warrants to purchase an aggregate of approximately 6.1 million shares of the Company’s common stock (the “Note Warrants”).  The Notes bear interest at 6% per annum, payable quarterly in arrears, and the Company may pay interest in cash or in-kind by increasing the outstanding principal amount of the Notes.  The Notes mature in July 2028 and can be converted into shares of the Company’s common stock at the option of the applicable investor.  The Private Placement closed on July 14, 2023, and the Company intends to use the proceeds for general working capital purposes. See Note 16.



In connection with preparing the accompanying condensed consolidated financial statements as of and for the three and six months ended June 30, 2022,2023, the Company’s management concluded that there is substantial doubt regarding the Company’s ability to continue as a going concern because it does not expect to have sufficient cash or working capital resources to fund operations for the twelve-month period subsequent to the issuance date of these condensed consolidated financial statements. The Company will need to raise additional capital in addition to the Private Placement completed in July 2023, which could be through the remaining availability under an equity line purchase agreement with Lincoln Park Capital Fund, LLC (the “Second Purchase Agreement”) (to the extent the Company is permitted to use such agreement) (see Note 11),SEPA, public or private equity offerings, debt financings, corporate collaborationsstrategic partnerships or other means. The Company may also seek governmental grants to support its clinical trials and preclinical trials. TheOther than the SEPA, the Company currently has no arrangements for such capital, and no assurances can be given that it will be able to raise such capital when needed, on acceptable terms, or at all.



The accompanying condensed consolidated financial statements have been prepared on a going-concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The accompanying condensed consolidated financial statements do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or the amounts and classifications of liabilities that may result from uncertainty related to the Company’s ability to continue as a going concern.concern.

3)MERGER, DISPOSITION ANDASSET ACQUISITION TRANSACTIONS

Merger


On August 12, 2020, Brooklyn, Brooklyn LLC andApril 26, 2023, the Merger SubCompany entered into an asset purchase agreement (the “Exacis Purchase Agreement”), together with Exacis Biotherapeutics Inc. (“Exacis”), the Mergerstockholders party thereto and, with respect to specified provisions therein, Factor Limited (the “Exacis Acquisition”). Pursuant to the Exacis Purchase Agreement, and the Merger closed on March 25, 2021. The Merger was accounted for as a reverse acquisition, in which Brooklyn LLC was deemed the acquiring company for accounting purposes. Brooklyn LLC, as the accounting acquirer, recorded the assetsCompany acquired and liabilities assumed of Brooklyn in the Merger at their fair values as of the acquisition date.


Brooklyn LLC was determined to be the accounting acquirer based upon the terms of the Merger and other factors including that (i) Brooklyn LLC members, received common stock in the Merger that represented 96.35% of Brooklyn’s outstanding common stock on a fully diluted basis, (ii)from Exacis substantially all of the directorsExacis’ intellectual property assets (the “Exacis Assets”), including all of Brooklyn immediately after the Merger were designated by Brooklyn LLC under the terms of the Merger Agreement and (iii) existing members of Brooklyn LLC’s management became the management of Brooklyn immediately after the Merger.


At the closing of the Merger, all the outstanding membership interests of Brooklyn LLC converted into theExacis’ right, to receive an aggregate of approximately 39,992,000 shares of common stock, of which 1,068,000 shares were issued as compensation to Maxim Group LLC, Brooklyn LLC’s financial advisor (the “Financial Advisor”) for its services to Brooklyn LLC in connection with the Merger.


The purchase price of $8.2 million, which represents the consideration transferred in the Merger to stockholders of Brooklyn immediately before the Merger, was calculated based on the closing price of $5.40 per share for approximately 1,514,000 shares common stock that those stockholders owned on March 25, 2021 immediately prior to the Merger because that represented a more reliable measure of the fair value of consideration transferred in the Merger.


Under the acquisition method of accounting, the total purchase price has been allocated to the acquired tangible and intangible assets and assumed liabilities of Brooklyn based on their estimated fair values as of March 25, 2021, the Merger closing date. Because the consideration paid by Brooklyn LLC in the Merger is more than the estimated fair values of Brooklyn’s net assets deemed to be acquired, goodwill is equal to the difference of approximately $8.6 million, which has been calculated using the fair values of the net assets of Brooklyn as of March 25, 2021.


The allocation of the purchase price to the tangible and intangible assets acquired and liabilities deemed to be assumed from Brooklyn, based on their estimated fair values as of March 25, 2021, is as follows (in thousands):

  
Historical
Balance
Sheet of
Brooklyn at
March 25, 2021
  
Fair Value
Adjustment
to Brooklyn
Pre-Merger
Assets
  
Purchase
Price
Allocation
 
Cash and cash equivalents 
$
148
  
$
0
  
$
148
 
Accounts receivable  
103
   
0
   
103
 
Prepaid expense and other current assets  
329
   
0
   
329
 
Property and equipment, net  
1,015
   
0
   
1,015
 
Software development costs  
1,296
   
(368
)
  
928
 
Customers  
0
   
548
   
548
 
Trade name  
0
   
299
   
299
 
Accounts payable, accrued liabilities and other current            
liabilities  
(3,781
)
  
0
   
(3,781
)
Net assets acquired, excluding goodwill 
$
(890
)
 
$
479
  
$
(411
)
             
Total consideration 
$
8,178
         
Net assets acquired, excluding goodwill  
(411
)
        
Goodwill 
$
8,589
         


Brooklyn LLC was obligated under the Merger Agreement to have $10.0 million in cash and cash equivalents on its balance sheet at the effective time of the Merger. To ensure Brooklyn LLC had the required funds, certain beneficial holders of Brooklyn LLC’s Class A membership interests entered into contractual commitments to invest $10.0 million into Brooklyn LLC immediately prior to the closing of the Merger. During March 2021, Brooklyn offered its Class A unit holders an additional 5% rights offering for an additional $0.5 million to be raised by a rights offering. Brooklyn received funds from the rights offering between February 17, 2021 and April 5, 2021.


Disposition


On March 26, 2021, Brooklyn sold its rights, title and interest in and to an exclusive license agreement by and between Exacis and Factor Limited (the “Purchased License”).  The Company assumed none of Exacis’ liabilities, other than liabilities under the assets relatingPurchased License that accrue subsequent to the business it operated (under the name NTN Buzztime, Inc.) prior to the Merger to eGames.com in exchange for a purchase price of $2.0 million and assumption of specified liabilities relating to that business. The sale was completed in accordance with the terms of the Asset Purchase Agreement. Details of the Disposition are as follows (in thousands):closing date.

Proceeds from sale:   
Cash $132 
Escrow  
50
 
Assume advance/loans  
1,700
 
Interest on advance/loans  
68
 
     
Carrying value of assets sold:    
Cash and cash equivalents  
(14
)
Accounts receivable  
(75
)
Prepaids and other current assets  
(124
)
Property and equipment, net  
(1,014
)
Software development costs  
(927
)
Customers  
(548
)
Trade name  
(299
)
Goodwill  
(8,589
)
Other assets  
(103
)
     
Liabilities transferred upon sale:    
Accounts payable and accrued expenses  
113
 
Obligations under finance leases  
17
 
Lease liability  
26
 
Deferred revenue  
55
 
Other current liabilities  
149
 
     
Transaction costs  
(265
)
     
Total loss on sale of assets $(9,648)


Acquisition


On July 16, 2021, Brooklyn and Brooklyn Acquisition Sub, Inc. entered into the Acquisition Agreement. The Acquisition closed contemporaneously with the execution and delivery of the Acquisition Agreement. At the closing:

Brooklyn acquired all of the outstanding equity interests of Novellus, Inc. as the result of the merger of Brooklyn Acquisition Sub, Inc. with and into Novellus, Inc., following which, Novellus, Inc., as the surviving corporation, became Brooklyn’s wholly owned subsidiary and Novellus Ltd. became Brooklyn’s indirectly owned subsidiary; and

Brooklyn acquired 25.0% of the total outstanding equity interests of NoveCite.


AsIn consideration for the Acquisition, Brooklyn paid $22.9 million in cash and deliveredExacis Assets, on the closing date of the transaction, the Company issued to Exacis an aggregate of approximately 7,022,00069,000 shares of common stock, which under the terms of the Acquisition Agreement, were valued atshares are subject to a total of $102.0 million based on an agreed upon price of $14.5253 per share. At the date of issuance, the fair value of the shares was approximately $58.6 million.


The Acquisition Agreement contained customary representations, warranties and certain indemnification provisions. Approximately 741,000 of the shares issued as consideration were placed in escrow for a period of up to 12 months in order to secure indemnification obligations to Brooklyn under the Acquisition Agreement. The Acquisition Agreement also contains certain non-competition and non-solicitation provisions12-month lockup, pursuant to which Novellus LLC agreedExacis may not sell or otherwise transfer such shares. The shares were issued to engage in certain competitive activities forExacis at a periodprice based on the Company having an assumed equity valuation of five years following$75.0 million, divided by the closing, including customary restrictions relating to employees. No employeesnumber of Novellus Ltd. or Novellus, Inc. prior to the Acquisition continued their employment, or were otherwise engaged by Brooklyn, following the Acquisition.



In connection with the Acquisition, the co-founders of Novellus, Inc. entered into lock-up agreements with respect to approximately 3,378,000 of theissued and outstanding shares of common stock received in the Acquisition, and Brooklyn’s Chairmanas of the Boardclose of Directors (the “Board”) and its former Chief Executive Officer and President entered into identical lock-up agreements with respect to their current holdings of Brooklyn stock. Each lock-up agreement extends for a period of three years, provided that up to 75% of the shares of common stock subjectbusiness two trading days prior to the lock-up agreement may be released from the lock-up restrictions earlier if the price of common stock on the Nasdaq exceeds specified thresholds. The lock-up agreements include customary exceptions for transfers during the applicable lock-up period.

9closing date.  For accounting purposes,


The Company expects the Acquisition will advance its evolution into a platform company with a pipeline of next generation mRNA cellular and gene editing programs. In addition, the acquisition of Novellus, Ltd. builds on the License Agreement. (See Note 9). The completion of the acquisition of Novellus, Ltd. relieved Brooklyn LLC from potential obligations to pay Novellus, Ltd. certain upfront fees, clinical development milestone fees and post-registration royalties under the License Agreement. The agreement with Factor Bioscience Limited (“Factor”) under the License Agreement, which grants Brooklyn LLC exclusive rights to develop certain next-generation mRNA gene editing and cell therapy products, remained unchanged.


Although Brooklyn acquired all of the outstanding equity interests of Novellus, Inc., the Company accounted for the Acquisition as an asset acquisition (as the assets acquired did not constitute a business as defined in Accounting Standards Codification (“ASC”) Topic 805, Business Combinations t), and was measured by the amount of cash paid and by the fair value of thehe shares of common stock issued. As a result, substantially all of the value acquired was attributed to in-process research and development (IPR&D), with the exception of the cash paid for the investment in NoveCite, which is being accounted for as an investment in equity securities, as discussed further below.


Brooklyn paid $22.9 million in cash, net of cash acquired, as part of the consideration for the Acquisition, of which $1.0 million was paid in cash for the investment in NoveCite. Brooklyn also issued approximately 7,022,000 shares of the Company’s common stock, of which approximately 3,644,000 shares are unrestricted and 3,378,000 shares are subject to the three-year lockup. The unrestricted shares were valued at $10.05$3.00 per share, which was the closing price of Brooklyn’sthe Company’s common stock on July 16, 2021.the date of issuance.  The Company additionally agreed to make the following contingent payments:

(i)
if, at any time during the three-year period commencing on the closing date and ending on the three-year anniversary of the closing date, the Company’s market capitalization equals or exceeds $100.0 million for at least ten consecutive trading days, then the Company will issue to Exacis a number of shares of common stock equal to (x) $2.0 million divided by (y) the quotient of $100.00 million divided by the number of the Company’s then issued and outstanding shares of common stock;

(ii)
if, at any time during the three-year period commencing on the closing date and ending on the three-year anniversary of the closing date, the Company’s market capitalization equals or exceeds $200.0 million for at least ten consecutive trading days, then the Company will issue to Exacis a number of additional shares of common stock equal to (x) $2.0 million divided by (y) the quotient of $200.00 million divided by the number of the Company’s then issued and outstanding shares of common stock (collectively with (i) above, the “Market Cap Contingent Consideration”); and

(iii)during the five-year period commencing on the closing date and ending on the five-year anniversary of the closing date, the Company will pay or deliver to Exacis 20% of all cash or other consideration (collectively, “License Contingent Consideration”) actually received by the Company during the five-year period from (i) third-party licensees or sublicensees of the intellectual property rights acquired by the Company from Exacis pursuant to the Exacis Purchase Agreement, or (ii) subject to certain exceptions, the sale of such intellectual property rights; provided, that the License Contingent Consideration shall not in any event exceed $45.0 million.

The Company accounted for the Exacis Acquisition as an asset acquisition because it determined that substantially all of the fair value of the restricted sharesassets acquired was discounted by approximately 35%concentrated in the Purchased License.  Assets acquired in an asset acquisition are recognized based on their cost to $6.53 per restricted share, which was derived from the average discount rate betweenacquirer and generally allocated to the Black Scholesassets on a relative fair value basis.  The Company’s cost for acquiring the Exacis Assets includes the issuance of the Company’s common stock, direct acquisition-related costs and Finnerty valuation models.contingent consideration.  The resultingtable below shows the total fair value of the asset acquired is as followsconsideration paid for the Exacis Assets (in thousands):.  See Note 4 for more information on the fair value measurement of the assets acquired.

  
Fair Value of
Consideration
 
Cash paid 
$
22,882
 
Cash acquired  
(28
)
Unrestricted shares  
36,628
 
Restricted shares  
22,056
 
Total fair value of consideration paid  
81,538
 
Less amount of cash paid for NoveCite investment  
(1,000
)
Fair value of IPR&D acquired 
$
80,538
 


  
Fair Value of
Consideration
 
Shares issued 
$
208
 
Contingent consideration  
225
 
Direct costs  
27
 
Total fair value 
$
460
 


The Company allocated 100% of the fair value of the consideration to the Purchased License, which the Company determined is an in-process research and development (“IPR&D”) asset.  IPR&D that isassets acquired through an asset purchase that hashave no alternative future uses and no separate economic values from itstheir original intended purpose isare expensed in the period the cost is incurred.  Accordingly,As a result, the Company expensed the fair value of the IPR&DPurchased License during the third quarter of 2021 in the amount of $80.5 million.

Investment in NoveCite


As a result of the Acquisition,  Brooklyn acquired and currently owns 25% of NoveCite and Citius Pharmaceuticals, Inc. (“Citius”) owns the remaining 75%. A member of the Company’s management holds one of 3 board seats on NoveCite’s board of directors. Citius’ s officers and directors hold the other two board seats. The Company is accounting for its interest in NoveCite under ASC Topic 323, Investments – Equity Method and Joint Ventures. The investment was recorded at cost, which was $1.0 million and is adjusted for the Company’s share of NoveCite’s earnings or losses, which are reflected in the accompanying condensed consolidated statement of operations. The investment may also reflect an equity loss in the event that circumstances indicate an other-than-temporary impairment. For the three and six months ended June 30, 2022, the Company recorded $0.3 million and $0.9 million, respectively, in losses from its investment in NoveCite, and of the $0.9 million loss for the six months ended June 30, 2022, $0.5 million related to NoveCite’s year ended December 31, 2021.2023.
4)
FAIR VALUE OF FINANCIAL INSTRUMENTS
 

Fair value is defined as the price that would be received to sell an asset, or paid to transfer a liability, in an orderly transaction between willing market participants. A fair value hierarchy has been established for valuation inputs that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The fair value hierarchy is as follows:


Level 1 Inputs – Valued based on quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date.
Level 1 Inputs – Valued based on quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date.
 
Level 2 Inputs – Valued based on inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These might include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (such as interest rates, volatilities, prepayment speeds, credit risks, etc.) or inputs that are derived principally from or corroborated by market data by correlation or other means.
Level 2 Inputs – Valued based on inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These might include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (such as interest rates, volatilities, prepayment speeds, credit risks, etc.) or inputs that are derived principally from or corroborated by market data by correlation or other means.
 
Level 3 Inputs – Valued based on inputs for which there is little or no market value, which require the reporting entity to develop its own assumptions.
Level 3 Inputs – Valued based on inputs for which there is little or no market value, which require the reporting entity to develop its own assumptions.

The carrying amounts reported on the balance sheet for cash and cash equivalents, other receivable, prepaid assets and other current assets, accounts payable and accrued expenses, other current liabilities and other liabilities approximate fair value based due to their short maturities.



The following tables summarize the liabilities that are measured at fair value as of June 30, 2023 and December 31, 2022 (in thousands).  There were 0 liabilities measured at fair value as of December 31, 2021::

 As of June 30, 2022 
Description Level 1  Level 2  Level 3  Level
  June 30,
2023
  December 31,
2022
 
Liabilities:                  
Warrant liabilities - Pre-Funded Warrants $0  $702  $0 
Warrant liabilities - Common Warrants  0   0   1,822   3
  $185  $331 
Total $0  $702  $1,822 
Market Cap Contingent Consideration
  3  $107  $- 




On March 9, 2022, the Company issued pre-funded warrants exercisable for approximately 1,357,000 shares of common stock (the “Pre-Funded Warrants”) and warrants exercisable for approximately 6,857,000 shares of common stock (the “Common Warrants”) in connection with the PIPE Transaction (as defined below).  See Note 11 for more information related to the PIPE Transaction.



The Company has Common Warrants related to the March PIPE, as defined and Pre-Funded Warrants were accounted fordiscussed in Note 12, that are recognized as liabilities under ASC 815-40, Derivatives and Hedging, Contracts in Entity’s Own Equity (“ASC 815-40”), as these warrants provide for a cashless settlement provision that does not meet the requirements of the indexation guidance under ASC 815-40.  These warrant liabilities were measured at fair value at inception and are then subsequently measured on a recurring basis, with changes in fair value presented within the Company’s statement of operations.



liabilities.  The Company uses a Black-Scholes option pricing model to estimate the fair value of the Common Warrants, which is considered a Level 3 fair value measurement.



The Company also has contingent consideration liabilities related to the Exacis Acquisition, as discussed in Note 3.  The Market Cap Contingent Consideration is indexed to or settled in the Company’s own shares.  As a result, the Company classified the Market Cap Contingent Consideration as a liability measured at fair value because the financial instrument embodies a conditional obligation (the Company would only issue the shares on the condition that the market capitalization thresholds are met), and at inception, the monetary value of the obligation is based solely on a fixed monetary amount ($2.0 million of shares for each target), which will be settleable with a variable number of the Company’s shares.  The Company uses a Monte Carlo simulation model to estimate the fair value of the Market Cap Contingent Consideration, which is considered a Level 3 fair value measurement.  As of the acquisition date, the fair value of the Market Cap Contingent Consideration was approximately $0.2 million.  The Company remeasured the fair value of the Market Cap Contingent Consideration as of June 30, 2023, which resulted in a decrease of $0.1 million to approximately $0.1 million.  The following assumptions were used in the fair valuation calculation as of the acquisition date and June 30, 2023:


  Acquisition Date  June 30, 2023 
Stock price $3.00  $2.26 
Risk-free rate  3.58%  4.46%
Volatility  100%  90%
Dividend yield  0%  0%
Expected term 3.0 years  2.82 years 


The License Contingent Consideration is to be settled in cash and is generally recognized when the liability is probable and estimable.  As of the acquisition date and as of June 30, 2023, the Company concluded that paying the License Contingent Consideration was not probable or estimable.  Therefore, there was no applicable contingent consideration liability recognized.



Certain inputs used in this Black-Scholes and Monte Carlo pricing modelmodels may fluctuate in future periods based upon factors that are outside of the Company’s control.  A significant change in one or more of these inputs used in the calculation of the fair value may cause a significant change to the fair value of the Company’s warrant liabilities or contingent consideration liabilities, which could also result in material non-cash gains or losses being reported in the Company’s consolidated statement of operations.



The estimated fair value of the Pre-Funded Warrants was deemed a Level 2 measurement as of June 30, 2022, as all significant inputs to the valuation model used to estimate the fair value of the Pre-Funded Warrants were directly observable from the Company’s publicly-traded common stock.



The fair values of the Common Warrants and the Pre-Funded Warrants at the issuance date totaled $12.6 million in the aggregate, which was $0.6 million more than the $12.0 million proceeds received in the PIPE Transaction.  The excess $0.6 million represents an inducement to the purchaser to enter into the PIPE Transaction and was recorded in warrant liabilities expense in the accompanying consolidated statement of operations.  Given the Company’s capital requirements and market conditions, the Company consummated this financing on market terms available at the time of the transaction.


The Company remeasured the fair value of the warrant liabilities as of June 30, 2022, and the following table presents the changes in the warrant liabilities from January 1, 2023 through June 30, 2023, as well as the issuanceinitial measurement of the Market Cap Contingent Consideration as of the acquisition date of the Exacis Assets and the changes in such contingent consideration as of June 30, 2023 (in thousands):

  
Pre-Funded
Warrants
(Level 2)
  
Common
Warrants
(Level 3)
  
Total Warrant
Liabilities
 
Fair value at January 1, 2022 $0  $0  $0 
Fair value at March 9, 2022 (issuance date)  2,646   9,943   12,589 
Change in fair value of warrant liabilities  (1,944)  (8,121)  (10,065)
Fair value at June 30, 2022 $702  $1,822  $2,524 

  
Warrant
Liabilities
  Contingent Consideration
 
       
Fair value at January 1, 2023 $331  $- 
Initial measurement of Market Cap Contingent Consideration
  -   225 
Change in fair value
  (146)  (118)
Fair value at June 30, 2023 $185  $107 
 
5)CONTRACT WITH CUSTOMER



On February 21, 2023, the Company and Lineage Cell Therapeutics, Inc. (“Lineage”) entered into an exclusive option and license agreement (the “Lineage Agreement”), pursuant to which, prior to August 22, 2023, Lineage may request that the Company develop for, and deliver to, Lineage certain induced pluripotent stem cell lines, which Lineage would use to evaluate the possible development of cell transplant therapies for treatment of diseases of the central nervous system in humans, excluding certain indications. The Lineage Agreement also provides Lineage with the option (the “Option Right”) to obtain an exclusive sublicense to certain related technology for preclinical, clinical and commercial purposes, which would permit Lineage to sublicense such intellectual property, subject to payment of certain sublicense royalty fees. Lineage has six months from our delivery to Lineage of such induced pluripotent stem cell lines to exercise such option. Upon entry into the Lineage Agreement, Lineage paid the Company a $250,000 non-refundable up-front payment (the “Option Fee”) for the Option Right. The Company is also entitled to certain cell line customization fees with respect to cell lines that Lineage may request that it develop for Lineage, and royalty payments with respect to any such licensed products, certain sublicense fees and certain milestone payments under the Lineage Agreement.



The Company recognizes revenue under ASC 606, Revenue from Contracts with Customers (“ASC 606”), when a customer obtains control of promised goods or services in an amount that reflect the consideration that the Company expects to receive in exchange for those goods or services. The Company performs the following five steps in order to recognize revenue:


1.
Identify the contract with a customer;
2.
Identify the performance obligations in the contracts;
3.
Determine the transaction price;
4.
Allocate the transaction price to the performance obligations; and
5.
Recognize revenue when (or as) the performance obligations are satisfied.



The Company has determined that as of contract inception, the Option Right contains a material right because by entering into the agreement, the Option Right allows the customer to obtain a license that no other customer can receive.  As a result, the Option Right is a separate performance obligation under the agreement.  The cell line customization activities that the Company may perform and the granting of the license that the Company may provide to the customer are not considered performance obligations as of contract inception, as these are goods and services that the customer may request in the future and will be accounted for as separate contracts when the customer exercises the Option Right or provides its request to the Company to perform the cell line customization activities.  As a result, the Option Right performance obligation is the only performance obligation as of contract inceptions, and 100% of the Option Fee is allocated to the Option Right.  Revenue from the Option Right will be recognized when the customer enters into the sublicense or when the Option Right expires.  As of June 30, 2023, the customer has not exercised the Option Right. Therefore, the $250,000 Option Fee remains recorded as deferred revenue in the accompanying condensed consolidated balance sheet as of June 30, 2023



As provided for in the Exclusive Factor License Agreement discussed in Note 9, the Company was obligated to pay Factor Limited 20% of the Option Fee when the Company received payment from the customer in February 2023.  Accordingly, the Company recognized a license cost of $50,000 during the six months ended June 30, 2023.  There were no license costs for the three months ended June 30, 2023.

5)6)LEASES

 

TheThe Company currently has operating leases for office and laboratory space in the borough of Manhattan in New York, New York, Cambridge, Massachusetts and in Cambridge,Somerville, Massachusetts, which expire in 2026, 2028, and 2028,2033, respectively. On March 31, 2022, the Company entered into the Torrey Pines Science Center Lease in San Diego, California (the “San Diego Lease”) with Torrey Pines Science Center Limited Partnership for approximately 5,200 square feet of lab and office space. The term of the San Diego Lease is 62 months and the lease commencement date was April 19, 2022. The San Diego Lease will expire in June 2027.



Base rent for the San Diego Lease is $6.35 per square foot in the first year of the San Diego Lease, with a rent abatement for the second and third full months of the first year. The base rent will increase by approximately 3% on each anniversary of the lease commencement date. The Company is also required to pay its share of operating expenses and property taxes. The San Diego Lease provides for a one-time option to extend the lease term for an additional five years at the then fair rental value. The Company recorded a $1.7 million right-of-use (“ROU”) asset and $1.7 million lease liabilities for the San Diego Lease.

During the second quarter of 2022, the Company made the decisiondetermined to consolidate its research and development efforts in Cambridge, Massachusetts and the Company intends to sublease theits San Diego lab and office space.  As a result, the Company recognized an impairment charge of approximately $0.8 million on the San Diego Lease ROU asset.


On March 5, 2022, the Company entered into an Agreement to Assign Space Lease with Regen Lab USA LLC (“Regen”) pursuant to which the Company agreed to assign its Brooklyn, New York lease (the “Brooklyn Lease”) to Regen. The effective date of the assignment was contingent upon, among other things, a consent from BioBat, Inc. (the “Landlord”) to assign the Brooklyn Lease.  Additionally, Regen agreed to purchase certain equipment from the Company for $50,000, partly reimburse the Company $50,000 toward certain existing unamortized leasehold improvements, and to reimburse the Company for the existing security deposit the Company had under the Brooklyn Lease of approximately $63,000.



On March 25, 2022, the Company entered into an Assignment and Assumption of Lease Agreement (the “Assignment Agreement”) with Regen, the consent of which was provided by the Landlord in the Assignment Agreement. The effective date of the assignment was March 28, 2022.  Under the Assignment Agreement, Regen (i) accepts the assignment of the Brooklyn Lease; (ii) assumes all of the obligations, liabilities, covenants and conditions of the Company’s as tenant under the Brooklyn Lease; (iii) assumes and agrees to perform and observe all of the obligations, terms, requirements, covenants and conditions to be performed or observed by the Company under the Brooklyn Lease; and (iv) makes all of the representations and warranties binding under the Brooklyn Lease with the same force and effect as if Regens had executed the Brooklyn Lease originally as the tenant.



Notwithstanding the above assumptions by Regen, the Company shall be and remain liable and responsible for the due keeping, and full performance and observance, of all the provisions of the Brooklyn Lease on the part of the tenant to be kept, performed and observed.  As a result of the Assignment Agreement, the Company wrote off the remaining ROU asset balance and the corresponding lease liability.



The Company accounts for leases under ASC 842, Leases. Operating leases are included in “Right-of use assets - operating leases” within the Company’s balance sheets and represent the Company’s right to use an underlying asset for the lease term. The Company’s related obligation to make lease payments are included in “Operating lease liabilities, non-current” and “Operating lease liabilities, current” within the Company’s balance sheets. ROU assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. Because the rate implicit in the lease is not readily determinable, the Company uses its incremental borrowing rates based on the information available at the lease commencement date in determining the present value of lease payments. Lease expense for lease payments is recognized on a straight-line basis over the lease term. Leases with an initial term of 12 months or less are not recorded on the balance sheet and are recognized as lease expense on a straight-line basis over the lease term.



Some leasing arrangements require variable payments that are dependent on usage or may vary for other reasons, such as payments for insurance, tax payments and other miscellaneous costs. The variable portion of lease payments is not included in the ROU assets or lease liabilities. Rather, variable payments, other than those dependent upon an index or rate, are expensed when the obligation for those payments is incurred and are included in lease expenses. Accordingly, all expenses associated with a lease contract are accounted for as lease expenses.



During the three and six months ended June 30, 2022.  In November 2022, the Company entered into a lease termination agreement, effective January 31, 2023, and, 2021,as of June 30, 2023, there was no lease liability or ROU asset balances remaining for the San Diego lease.


In October 2022, the Company entered into the Sublease with E.R. Squibb & Sons, L.L.C., a subsidiary of Bristol-Myers Squibb Company (“Sublessor”), for office, laboratory and research and development space (the “Premises”). The Premises consist of approximately 45,500 square feet on the ninth floor of a building currently under construction located in Somerville, Massachusetts.  The lease expires in November 2033 and is subject to a five-year extension.


Payments of the Sublease rent commence on the date that is the earlier of (i) the date that the Company commences business operations from the Premises and (ii) the one-year anniversary of the date that Sublessor obtained the primary landlord’s consent for the Sublease, which was November 29, 2022. The Company will pay base rent of approximately $0.5 million per month during the first year of the term, which will increase 3% per year thereafter.  The Company will also make monthly payments for parking, which is based on market rates that can change from time-to-time, as well as pay its share of traditional lease expenses, including certain taxes, operating expenses and utilities.



Pursuant to the Sublease, the Company paid the Sublessor a security deposit in the form of a letter of credit in the amount of approximately $4.1 million. Provided there are no events of default by the Company under the Sublease, the letter of credit will be reduced on an incremental basis throughout the Term.


The Sublessor has agreed to provide the Company with a tenant improvement allowance (“TIA”) of $190 per rentable square foot, or $8.6 million. Tenant improvements to the Premises in excess of this amount, if any, will be at the Company’s own cost. It is anticipated that the construction will be substantially complete by the end of 2023.



The Company obtained access and control of the Premises on June 21, 2023, and as such, the Company determined that the commencement date for accounting purposes was June 21, 2023.  The Company also performed an analysis on the accounting ownership of the tenant improvement assets and determined that such assets were Sublessor/Lessor owned.  As a result, TIA payments made by the Sublessor to the Company for the tenant improvement assets are considered a reimbursement rather than a lease incentive and not included as part of the consideration of the contract.  Amounts paid by the Company for Sublessor/Lessor owned assets that are in excess of the TIA are considered non-cash lease payments and are added to the consideration in the contract.

The Company measured the lease liability and corresponding ROU asset for the Somerville Sublease as of June 21, 2023, which includes lease payments the Company must make over the ten-year lease term.  The Company did not include the option to extend the lease for an additional five years in the initial measurement because the Company was not reasonably certain as of June 21, 2023 that it would exercise its right to extend the lease term. As a result, the Company recorded a lease liability of $34.2 million, which includes $0.6 million for the incremental amount above the TIA that the Company expects to pay for Sublessor/Lessor owned assets, and a corresponding ROU asset of $34.4 million as of June 30, 2023.  As of June 30, 2023, the Company has recorded approximately $0.3 million as an other receivable for amounts submitted for reimbursement under the TIA for Sublessor/Lessor owned assets and approximately $0.7 million recorded in other current assets for amounts paid by the Company but not yet submitted for reimbursement of Sublessor/Lessor owned assets.


For the six months ended June 30, 2023 and 2022, the net operating lease expenses were as follows (in thousands):

  Three months ended June 30,  Six months ended June 30, 
  2023  2022  2023  2022 
Operating lease expense $67  $146  $135  $333 
Sublease income  (21)  (21)  (42)  (42)
Variable lease expense  7   51   12   53 
Total lease expense $53  $176  $105  $344 


  Three months ended June 30,
 
  2022
  2021
 
Operating lease expense $146  $164 
Sublease income  (21)  (21)
Variable lease expense  51   1 
Total lease expense $176  $144 



  Six months ended June 30, 
  2022  2021
 
Operating lease expense $333  $315 
Sublease income  (42)  (42)
Variable lease expense  53   10 
Total lease expense $344  $283 
The above table does not include lease expense related to the Somerville Sublease from the June 21, 2023 commencement date through June 30 2023 because such amount was immaterial.  The Company will begin recognizing lease expense for the Somerville Sublease on July 1, 2023.



The tables below show the beginning balances of the operating ROU assets and lease liabilities as of January 1, 20222023 and the ending balances as of June 30, 2022,2023, including the changes during the period (in thousands).


  
Operating Lease
ROU Assets
 
    
Operating lease ROU assets at January 1, 2022 $2,567 
Initial measurement of operating lease ROU assets  1,706 
Amortization of operating lease ROU assets  (186)
Impairment of ROU assets  (772)
Write off of ROU asset due to lease termination  (1,372)
Operating lease ROU assets at June 30, 2022 $1,943 
  
Operating Lease
ROU Assets
 
    
Operating lease ROU assets at January 1, 2023 $1,030 
Recognition of ROU asset for Somerville Sublease
  34,410 
Amortization of operating lease ROU assets  (83)
Operating lease ROU assets at June 30, 2023 $35,357 


  
Operating Lease
Liabilities
 
Operating lease liabilities at January 1, 2022 $2,723 
Initial measurement of operating lease liabilities  1,706 
Principal payments on operating lease liabilities  (153)
Write off of operating lease liability due to lease termination  (1,453)
Operating lease liabilities at June 30, 2022  2,823 
Less non-current portion  2,433 
Current portion at June 30, 2022 $390 
  
Operating Lease
Liabilities
 
Operating lease liabilities at January 1, 2023 $1,182 
Recognition of lease liability for Somerville Sublease
  34,169 
Principal payments on operating lease liabilties  (215)
Operating lease liabilities at June 30, 2023  35,136 
Less non-current portion  34,963 
Current portion at June 30, 2023 $173 

As of June 30, 2022,2023, the Company’s operating leases had a weighted-average remaining life of 5.210.3 years with a weighted-average discount rate of 8.97%12.6%The maturities of the operating lease liabilities are as follows (in thousands):


 
As of
June 30, 2022
  
As of
June 30, 2023
 
2022
 $299 
2023
  673  $1,064 
2024
  688   5,931 
2025
  703   6,065 
2026
  708   6,227 
2027
  6,298 
Thereafter  470   40,224 
Total payments 
3,541  
65,809 
Less imputed interest  (718)  (30,673)
Total operating lease liabilities $2,823  $35,136 

6)7)
IN-PROCESS RESEARCH & DEVELOPMENT AND GOODWILL
 

In 2018, the Company acquired IRX Therapeutics (“IRX”), which was accounted for as a business combination. The Company recorded IPR&D in the amount of $6.0 million, which represents the fair value assigned to technologies that were acquired in connection with the IRX acquisition and which have not reached technological feasibility and have no alternative future use. IPR&D assets acquired in a business combination are considered to be indefinite lived until the completion or abandonment of the associated research and development projects. If and when development is complete, which generally occurs upon regulatory approval, and the Company is able to commercialize products associated with the IPR&D assets, these assets are then deemed definite-lived and are amortized based on their estimated useful lives beginning at that point in time. If development is terminated or abandoned, the Company may have a full or partial impairment charge related to the IPR&D assets, calculated as the excess of carrying value of the IPR&D assets over fair value


The Company also recorded goodwill in the amount of $2.0 million related to the IRX acquisition. acquisition . Goodwill and indefinite-lived IPR&D assets areis not amortized but areis tested for impairment annually, or more frequently if the Company becomes aware of any events occurring or changes in circumstances that indicate that the fair value of the entity is less than its carrying values.


As of June 30, 2022,value. Because management evaluates the Company performedas a single reporting unit, goodwill is tested for impairment at the entity level by first performing a qualitative assessment to determine whether it is more likely than not that the fair value of the entity is less than its carrying value. Such qualitative factors include macroeconomic conditions, industry and market considerations, cost factors, overall financial performance and other relevant events.



In June 2022,  If the Company received results from the INSPIRE phase 2 trial of IRX-2, a multi-cytokine biologic immunotherapy, in patients with newly diagnosed stage II, III or IVA squamous cell carcinoma of the oral cavity. The IRX-2 multi-cytokine biologic immunotherapy represents substantially all the fair value assigned to the technologies of IRX that the Company acquired. Despite outcomes that favored IRX-2 in certain predefined subgroups, the INSPIRE trial did not meet the primary endpoint of Event-Free Survival (at two years of follow up. Significant additional clinical development work would be required to advance IRX-2 in the form of additional Phase 2 and 3 studies to further evaluate the treatment effect of IRX-2 in patient subgroups and in combination with checkpoint inhibitor therapies.  The INSPIRE trial is the only Company-sponsored study of IRX-2.  IRX-2 has been studied externally in other clinical settings outside of head and neck cancer in the form of investigator sponsored trials, which have either ended or are not currently active. Based on the totality of available information, the Company currentlyentity does not have planspass the qualitative assessment, then the entity’s carrying value is compared to further develop the IRX-2 product candidate. As such, the Company determined thatits fair value. Goodwill is considered impaired if the carrying value of the IPR&D asset was impaired and recognized a non-cash impairment chargeentity exceeds its fair value.


As of approximately $6.0 million on the condensed consolidated statement of operations for the three and six months ended June 30, 2022, which reduced2023, the Company performed a qualitative assessment to determine whether it was more likely than not that the fair value of the asset to 0.


The Company also determined that there weregoodwill. Such qualitative indicationsfactors included macroeconomic conditions, industry and market considerations, cost factors, overall financial performance and other relevant events. As a result of a goodwill impairment, namelythe decline in the Company’s stock price declined from $2.05$3.40 per share as of March 31, 20222023 to $0.52$2.26 per share as of June 30, 2022.2023, the Company determined that there were indications of impairment. Accordingly, the Company proceeded to the first step in the quantitative assessment of impairment and determined that the fair value of the reporting unit exceeded the carrying amount of the reporting unit,goodwill, and therefore, the goodwill was 0tnot impaired as of June 30, 2022.2023.
 
7)8)CEO SEPARATION AGREEMENTRELATED PARTY TRANSACTIONS


Agreements with Factor Bioscience Inc. and Affiliates



On May 24, 2022,As of June 30, 2023, the agreements below were in place related to Factor Bioscience Inc. (including its affiliates, “Factor Bioscience”) and Dr. Howard J. Federoff resignedMatthew Angel. These agreements have been deemed related party transactions, as the Company’s Chief Executive Officer, Dr. Matthew Angel, is also the Chairman and President effective May 26, 2022.  Chief Executive Officer of Factor Bioscience and a Director of Factor Limited.



In connection with Dr. Federoff’s resignation,September 2022, the Company entered into a SeparationMaster Services Agreement and General Release(the “MSA”) with Dr. Federoff (the “Separation Agreement”),Factor Bioscience, pursuant to which Dr. Federoff resigned from his positionsFactor Bioscience has agreed to provide services to the Company as Chief Executive Officer and as an officer, director and employee ofagreed between the Company and all subsidiaries.  Dr. Federoff’s resignation fromFactor Bioscience and as set forth in one or more work orders under the Board was not dueMSA, including the first work order included in the MSA (“WO1”). Under WO1, Factor Bioscience has agreed to provide the Company with mRNA cell engineering research support services, including access to certain facilities, equipment, materials and training, and the Company has agreed to pay Factor Bioscience an initial fee of $5.0 million, payable in twelve equal monthly installments of approximately $0.4 million. Of the $5.0 million, the Company allocated $3.5 million to the License Fee Obligation (as defined below). Following the initial 12-month period, the Company has agreed to pay Factor Bioscience a monthly fee of $0.4 million until such time as WO1 is terminated. The Company paid a deposit of $0.4 million, which will be applied to the last month of the first work order.


The Company may terminate WO1 under the MSA on or after the second anniversary of the date of the MSA, subject to providing Factor Bioscience with 120 days’ prior notice. Factor Bioscience may terminate such work order only on and after the fourth anniversary of the date of the MSA, subject to providing the Company with 120 days’ prior notice. The MSA contains customary confidentiality provisions and representations and warranties of the parties, and the MSA may be terminated by either party upon 30 days’ prior notice, subject to any disagreement with the Company on any matter relating to the Company’s operations, policies or practices. In consideration for Dr. Federoff’s execution of the Separation Agreement and non-revocation ofsuperseding termination provisions contained in a waiver and release of claims relating thereto, Dr. Federoff will receive following benefits under the Separation Agreement:particular work order.


a lump sum cash severance benefit in the amount of $0.2 million, representing Dr. Federoff’s target bonus for 2022;

In connection with entering into the MSA, Factor Bioscience’s subsidiary, Factor Limited, entered into a waiver agreement (the “Waiver Agreement”) with Eterna LLC, pursuant to which Factor Limited agreed to waive payment of Dr. Federoff’s annual base salary for a period of twelve months after$3.5 million otherwise payable to it (the “License Fee Obligation”) in October 2022 by Eterna LLC under the expirationexclusive license agreement entered into in April 2021 by and among Eterna LLC, Novellus Limited and Factor Limited, as amended in November 2022 (the “Original Factor License Agreement”). Under the terms of the applicable revocation period (the “Separation Period”), forWaiver Agreement, the License Fee Obligation is waived conditionally on the Company paying Factor Bioscience a total gross amount equal to $0.5 million;

paymentminimum of Dr. Federoff’s premiums for continued health benefits provided$3.5 million due under COBRA for the Separation Period;

full acceleration of the vesting of all outstanding options (with the exception of the Milestone Grant (as defined below) options) that would have vested during the Separation Period, and such options, together with outstanding options that vested prior to the separation date, representing collectively approximately 1,523,000 shares of common stock, may be exercised for a period of thirty-six months after the separation date.  (See Note 10 for modification accounting impact);


acceleration and vesting of 25/36th of the Milestone Grant options, representing collectively approximately 415,000 shares of common stock, may be exercised for a period of thirty-six months after the separation date.  (See Note 10 for modification accounting impact); and

a lump sum cash severance benefit in the amount of $0.1 million, representing the value Dr. Federoff would have received if he was entitled to receive a settlement of a pro rata portion of his performance restricted stock units through the expiration of the Separation Period, assuming the performance metrics were waived and assuming a per share value of $0.81.MSA.



Because the License Fee Obligation was conditionally waived until such amount has been paid under the MSA, the Company recorded a liability of $3.5 million. As of June 30, 2023, there was approximately $2.1 million of the unamortized License Fee Obligation remaining, which is recorded on the accompanying condensed consolidated balance sheet in the “due to related party” line items.


On February 20, 2023, the Company and Factor Limited entered into an exclusive license agreement (the “Exclusive Factor License Agreement”), which terminated and superseded the Original Factor License Agreement.  Subject to certain exclusive licenses or other rights granted by Factor Limited to other third parties as of the effective date of the Exclusive Factor License Agreement, Factor granted the Company the exclusive, sublicensable license under certain patents owned by Factor Limited (the “Factor Patents”). The Separationterm of the Exclusive Factor License Agreement also includes certain otherexpires on November 22, 2027, but will be automatically extended for an additional two and a half years (such period, the “Renewal Term”) if the Company receives at least $100 million in fees from sublicenses to the Factor Patents (“Sublicense Fees”) granted by the Company pursuant to the Exclusive Factor License Agreement.  The Company will pay to Factor Limited 20% of any Sublicense Fee received by the Company before the initial expiration date of such license and 30% of any Sublicense Fees received by the Company during the Renewal Term.  The Company may terminate the Exclusive Factor License Agreement upon 120 days’ written notice to Factor Limited, and both parties otherwise have additional customary representations, warranties and covenants of Dr. Federoff, and provides for reimbursement of certaintermination rights.  Under the Exclusive Factor License Agreement, the Company is obligated to pay the expenses incurred by Dr Federoff.Factor Limited in preparing, filing, prosecuting and maintaining the Factor Patents and has agreed to bear all costs and expenses associated with enforcing and defending the Factor Patents in any action or proceeding arising from pursuit of sublicensing opportunities under the license granted under the Exclusive Factor License Agreement.



On July 12, 2023, The SeparationCompany and Factor Limited entered into the First Amendment to the Exclusive Factor License Agreement supersedes(the “Exclusive License Agreement Amendment”), which amended the Exclusive Factor License Agreement to (i) expand the field of use of the Factor Patents to include veterinary uses, (ii) extend the Renewal Term from two and a half years to five years if the Company pays at least $6.0 million to Factor Limited from Sublicense Fees, other cash on hand or a combination of both sources of funds, (iii) reduce the Sublicense Fees payable to Factor Limited during the Renewal Term from 30% to 20%, (iv) eliminate Factor Limited’s termination rights with respect to Factor Patents that are not sublicensed, or for which an opportunity has not been identified, in each case by a certain date and (v) provide for the Company’s payment to Factor Limited of a monthly maintenance fee of approximately $0.4 million, beginning in September 2024.


In September 2022, Novellus and Eterna entered into a Second Amendment to the Limited Waiver and Assignment Agreement (the “Waiver and Assignment Agreement”) with Drs. Matthew Angel and Christopher Rohde (the “Founders”) whereby the Company has agreed to be responsible for all future, reasonable and substantiated legal fees, costs, settlements and judgments incurred by the Founders, the Company or Novellus for certain claims and actions and any pending or future litigation brought against the Founders, Novellus and/or the Company by or on behalf of the Westman and Sowyrda legal matters described in Note 9 (the “Covered Claims”).  The Founders will continue to be solely responsible for any payments made to satisfy a judgement or settlement of any pending or future wage act claims.  Under the Waiver and Assignment Agreement, the Founders agreed that they are not entitled to, and waived any right to, indemnification or advancement of past, present or future legal fees, costs, judgments, settlement or other agreementsliabilities they may have been entitled to receive from the Company or arrangements betweenNovellus in respect of the Covered Claims. The Company and the Founders will share in any recoveries up to the point at which the parties have been fully compensated for legal fees, costs and expenses incurred, with the Company retaining any excess recoveries. The Company has the sole authority to direct and control the prosecution, defense and settlement of the Covered Claims.


Exacis Asset Acquisition


On April 26, 2023, the Company entered into the Exacis Purchase Agreement to acquire the Exacis Assets, including all of Exacis’ right, title and interest in the Purchased License. The Company assumed none of Exacis’ liabilities, other than liabilities under the Purchased License that accrue subsequent to the closing date. See Note 3.


The Exacis Acquisition has been deemed a related party transaction because Dr. FederoffGregory Fiore, who was the Chief Executive Officer of Exacis, is a Director of the Company.  Additionally, Dr. Angel was Chairman of Exacis’ scientific advisory board, he is the co-founder, President, CEO, and a director of Factor Bioscience Inc., which is the parent of Factor Limited and a wholly owned subsidiary of Factor Bioscience LLC, the latter of which is the majority stockholder of Exacis.



Consulting Agreement with Dr. Fiore


In May 2023, the Company entered into a consulting agreement with Dr. Fiore, a Director of the Company, whereby Dr. Fiore would provide business development consulting services to the Company for a monthly retainer of $20,000. The consulting agreement was terminable for any reason by either party upon 15 days’ written notice, and the Company regardingterminated the subject matterconsulting agreement, effective July 31, 2023.


Convertible Note Financing


On July 13, 2023, the Company consummated the Private Placement of the agreement, including those with respectNotes.  Brant Binder and Richard Wagner, who are current directors of the Company, and Charles Cherington and Nicholas Singer, who are former directors of the Company, participated in the Private Placement under the same terms and subject to severance payments and benefits.the same conditions as all the other Purchasers.  See Note 16.

8)9)ACCRUED EXPENSES
 

Accrued expenses at June 30, 2023 and December 31, 2022 consisted of the following (in thousands):
  
June 30,
2022
  
December 31,
2021
 
Accrued compensation
 $1,613  $656 
Accrued research and development expenses  388   222 
Accrued general and administrative expenses  1,820   371 
Total accrued expenses $3,821  $1,249 


Accrued compensation includes $1.0 million of severance, of which, approximately $0.5 million relates to severance for Dr. Federoff pursuant to the Separation Agreement discussed above.Accrued general and administration expenses includes $1.2 million for legal-related matters.
  June 30,
2023
  
December 31,
2022
 
Legal fees and settlements $349  $1,138 
Clinical  310   570 
Professional fees  431   333 
Accrued compensation  324   1,065 
Other  695   520 
Total accrued expenses $2,109  $3,626 
 
9)10)
COMMITMENTS AND CONTINGENCIES
 

Legal Litigation Matters

 

The Company is involved in litigation and arbitrations from time to time in the ordinary course of business. Legal fees and other costs associated with such actions are expensed as incurred. In addition, the Company assesses the need to record a liability for litigation and contingencies. The Company reserves for costs relating to these matters when a loss is probable, and the amount can be reasonably estimated.


Dhesh Govender v. Brooklyn Immunotherapeutics, LLC, et al., Index No. 650847/2021 (N.Y. Sup. Ct. N.Y. Cty. 2021)


On or about February 5, 2021, Dhesh Govender, a former short-term consultant of Brooklyn LLC, filed a complaint against Brooklyn LLC and certain individuals that plaintiff alleges were directors of Brooklyn LLC. The complaint is captioned, Dhesh Govender v. Brooklyn Immunotherapeutics, LLC, et al., Index No. 650847/2021 (N.Y. Sup. Ct. N.Y. Cty. 2021). Plaintiff alleges that Brooklyn LLC and certain of its officers and directors (“defendants”) engaged in unlawful and discriminatory conduct based on race, national origin and hostile work environment. Plaintiff also asserts various breach of contract, fraud and quantum meruit claims based on an alleged oral agreement pursuant to which he alleges Brooklyn LLC agreed to hire him as an executive once the Merger was completed. In particular, plaintiff alleges that, in exchange for transferring an opportunity to obtain an agreement to acquire a license from Novellus for its mRNA-based gene editing and cell reprogramming technology to Brooklyn LLC, he was promised a $0.5 million salary and 7% of the equity of Brooklyn LLC. Based on these and other allegations, plaintiff seeks damages of not less than $10 million. By Order dated November 10, 2021, the Court granted defendants’ motion to compel Govender to arbitrate all of his claims against them, based on the arbitration clause of his consulting agreement with Brooklyn LLC.  Govender thereafter filed his Statement of Claim (the “Demand”) with the American Arbitration Association (“AAA”), Case No. 01-21-0017-9417, on December 15, 2021 against the same defendants, and served it on defendants’ counsel on February 3, 2022. In his Demand, Govender continues to assert statutory discrimination claims against all defendants, claims against Brooklyn LLC premised on the breach of an alleged oral promise to issue Govender 7% of the equity of Brooklyn LLC and to employ Govender at a $0.5 million annual salary in exchange for allegedly arranging and negotiating the Novellus license, common law fraud claims against Brooklyn LLC and Cherington based on the breach of these same promises and a claim for quantum meruit against the Brooklyn LLC. In his Demand, Govender now claims that the fair and reasonable value of his services on the quantum meruit claim exceeded $100 million and is seeking damages in an amount to be determined at the hearing. Defendants filed an answering statement to the Demand on February 28, 2022 and the parties have selected a 3-member arbitration panel. The arbitration is scheduled to begin December 5, 2022. Defendants intend to vigorously defend themselves against these claims. At this stage in the litigation, the Company is not able to predict the probability of a favorable or unfavorable outcome.


Emerald Private Equity Fund, LLC Matter


By a letter dated July 7, 2021, Emerald Private Equity Fund, LLC (“Emerald”), a stockholder of Brooklyn, made a demand pursuant to 8 Del. C. 220 to inspect certain books and records of Brooklyn. The stated purpose of the demand was to investigate possible wrongdoing by persons responsible for the implementation of the Merger and the issuance of paper stock certificates, including investigating whether: (i) Brooklyn’s stock certificates were issued in accordance with the Merger Agreement; (ii) certain restrictions on the sale of Brooklyn common stock following the Merger were proper and applied without favor; (iii) anyone received priority in post-Merger issuances of Brooklyn’s stock certificates that allowed them to benefit from an increase in the trading price of Brooklyn’s common stock; and (iv) it should pursue remedial measures and/or report alleged misconduct to the SEC. Brooklyn responded to the demand letter and produced certain information to Emerald in connection with the demand, which is subject to the terms of a confidentiality agreement entered into among the parties, including certain additional stockholders who subsequently joined as parties to such agreement. In October 2021, Emerald requested that Brooklyn produce additional information related to the authority, purpose and justification for the restriction imposed on the sale of Brooklyn common stock following the Merger and the timing of share delivery to Brooklyn stockholders, following which request Brooklyn agreed to produce certain additional information and emails relating to these topics.


On March 30, 2022, counsel to Emerald advised the Company that it was prepared to file suit against the Company, certain current and former directors of the Company, and the Company’s financial advisor in connection with the Merger, on behalf of Emerald and a class of similarly situated stockholders with respect to some or all of the foregoing matters, alleging claims for breach of fiduciary duty, conversion and aiding and abetting breach of fiduciary duty. Emerald’s counsel expressed a willingness to engage in private pre-suit early resolution discussions with the Company and its financial advisor on behalf of individual stockholders whom counsel represents in addition to Emerald (collectively, the “Emerald Plaintiffs”); and the Company engaged in such discussions in lieu of incurring the legal costs anticipated in respect of litigating the Emerald Plaintiffs’ claims, all of which the Company disputes.  Following such discussions, with no admission of wrongdoing, the Company and the Emerald Plaintiffs entered into a confidential settlement agreement, pursuant to which the Company agreed to pay $1.2 million in full settlement of all of the Emerald Plaintiffs’ purported claims, including a release by the Emerald Plaintiffs in favor of the Company in respect of any and all such claims. The Company subsequently made such payment.


John Westman v. Novellus, Inc., Christopher Rohde, and Matthew Angel, Civil Action No. 2181CV01949 (Middlesex County (Massachusetts) Superior Court)


On or about September 7, 2021, John Westman, a former employee of Novellus, Inc. filed a Complaint in Middlesex County (Massachusetts) Superior Court against Novellus, Inc. and the company’s founders and former executives, Dr. Christopher Rohde and Dr. Matthew Angel (collectively, “Defendants”). The case includes allegations that Novellus, Inc. violated the Massachusetts Wage Act.. Brooklyn acquired Novellus, Inc. on July 16, 2021. Mr. Westman’s claims relate to alleged conduct that took place before Brooklyn acquired Novellus, Inc. Defense and liability in association with any Wage Act claims have been assumed by Dr. Rohde and Dr. Angel. On December 24, 2021, Westman dismissed the case without prejudice so the parties could mediate the matter. The parties’ February 2022 mediation was unsuccessful and the dispute is currently pending in arbitration.


Novellus, Inc. v. Sowyrda et al., C.A. No. 2184CV02436-BLS2



On October 25, 2021 Novellus, Inc. filed a complaint in the Superior Court of Massachusetts, Suffolk County, against former Novellus, Inc. employees Paul Sowyrda and John Westman and certain other former investors in Novellus LLC (Novellus, Inc.’s former parent company prior to the Company’sour acquisition of Novellus, Inc.), alleging breach of fiduciary duty, breach of contract and civil conspiracy. BrooklynEterna acquired Novellus, Inc. on July 16, 2021.  On May 27, 2022 Novellus, Inc. amended the complaint to withdraw all claims against all defendants except Paul Sowyrda and John Westman.  On July 1, 2022, Westman filed a motion to compel arbitration or in the alternative, to stay the litigation pending the disposition of certain litigationslitigation in the Court of Chancery for the State of Delaware filed by Mr. Sowyrda against Novellus LLC, Dr. Christopher Rohde, Dr. Matthew Angel, Leonard Mazur and Factor Bioscience, Inc. captioned Zelickson et al., v. Angel et al., C.A. 2021-1014-JRS and by Westman against Novellus LLC captioned Westman v. Novellus LLC,, C.A. No. 2021-0882-NAC (the “Delaware Actions”).  On July 1, 2022, Sowyrda answered the complaint and asserted counterclaims against Novellus, Inc, and third-party defendants Dr. Matthew Angel and Dr. Christopher Rohde alleging violations of the Massachusetts Wage Act, Massachusetts Minimum Fair Wage Law, the Fair Labor Standards Act, breach of contract, unjust enrichment and quantum meruit.  Sowyrda also joined in Westman’s motion to stay the case pending the Delaware Actions.  Novellus, Inc.’s claims and Mr. Sowyrda’s counterclaims relate to alleged conduct that took place before BrooklynEterna acquired Novellus, Inc. Defense

On November 15, 2022, prior to a decision on Westman’s and liability in associationSowyrda’s motion to compel or stay, the Parties agreed to voluntarily dismiss and consolidate the Delaware Actions with anythis action.  On December 15, 2022, Sowyrda filed an Amended Answer to the Amended Complaint, asserted affirmative defenses and filed Amended Counterclaims against Dr. Angel, Dr. Rohde, Novellus LLC, Novellus Inc., Factor Bioscience Inc., and Eterna Therapeutics Inc. (“Counterclaim Defendants”) alleging against various Counterclaim Defendants breach of contract, breaches of the implied duty of good faith and fair dealing, breaches of fiduciary duty, breaches of the operating agreement, aiding and abetting breaches of fiduciary duty, tortious interference with contract, equitable accounting, violations of the Massachusetts Wage Act, Massachusetts Minimum Fair Wage Law, the Fair Labor Standards Act, unjust enrichment, and quantum meruit.  Also on December 15, 2022, Westman filed an answer to the Amended Complaint and asserted similar counterclaims against the same Counterclaim Defendants.  Westman and Sowyrda each asserted claims have been assumed by Dr. Rohdefor indemnification and/or advancement against Novellus, Inc.  On January 11, 2023, Westman and Dr. Angel.Sowyrda served a joint motion to enforce their advancement and/or indemnification rights against Novellus Inc.  Novellus Inc. vigorously opposes this motion and served its opposition on January 27, 2023.  On February 8, 2023, Westman and Sowyrda served a reply in support of their motion to enforce indemnification/advancement rights, and submitted the motion to the Court.  Novellus Inc. answered Westman and Sowyrda’s counterclaims on January 27, 2023, denying liability.  The Company believes thatremaining Counterclaim Defendants served a motion to dismiss most of the plaintiffsremaining counterclaims on January 27, 2023.  The Court entered an order granting the Counterclaim Defendants’ motion to dismiss and denying Sowyrda and Westman’s motion to enforce on June 15, 2023.  The Court’s order dismissed all of Westman’s claims against Counterclaim Defendants except his claim for indemnification, and all of Sowyrda’s claims except his claim for indemnification and his employment-related claims, which Counterclaim Defendants did not move to dismiss.  On July 6, 2023, Westman and Sowyrda filed a petition for interlocutory review with a single justice of the Massachusetts Appeals Court, seeking to overturn the judge’s decision granting the Counterclaim Defendants’ motion to dismiss most of the remaining counterclaims, but not the decision denying Westman and Sowyrda’s motion to enforce advancement rights.  On July 25, 2023, the parties to the appeal filed a joint motion to the single justice in the foregoing matters are without merit, andappellate court to stay the Company intendsappeal, indicating that Counterclaim Plaintiffs intended to defend against them vigorouslyfile amended counterclaims with the consent of Counterclaim Defendants who may then move to dismiss the amended counterclaims.  Pursuant to the motion, which was allowed on July 27, 2023, the appeal is stayed pending resolution of Counterclaim Defendants’ motion to dismiss the amended counterclaims or the expiration of the time for Counterclaim Defendants to move to dismiss the amended counterclaims.


Under applicable Delaware law and Novellus Inc.’s organizational documents, the Company may be required to advance or reimburse certain legal expenses incurred by former officers and directors of Novellus, Inc. in connection with the foregoing Westman and Sowyrda matters. However, a future advance or reimbursement is not currently probable nor can it be reasonably estimated.


eTheRNA Immunotherapies NV and eTheRNA Inc. v. Eterna Therapeutics Inc. C.A. No. 123CV11732



On July 31, 2023, eTheRNA Immunotherapies NV and eTheRNA Inc. filed a complaint against Eterna Therapeutics Inc. alleging the following claims: (1) federal trademark infringement; (2) federal unfair competition; (3) Massachusetts state common law trademark infringement; (4) Massachusetts state unfair competition.  Service of process for the complaint was completed on August 1, 2023. At this stage in the litigation, the Company is not able to predict the probability of a favorable or unfavorable outcome.



Licensing Agreements


USF


Brooklyn LLC has license agreements with University of South Florida Research Association, Inc. (“USF”), granting Brooklyn LLC the right to sell, market, and distribute IRX-2, subject to a 7% royalty payable to USF based on a percentage of gross product sales. Under the license agreement with USF, Brooklyn LLC is obligated to repay patent prosecution expenses incurred by USF. To date, Brooklyn LLC has not recorded any product sales, or obligations related to USF patent prosecution expenses. The license agreement terminates upon the expiration of the IRX-2 patents.


Novellus, Ltd. and Factor

 

In December 2020, Brooklyn LLCOn February 20, 2023, the Company and Factor Limited entered into option agreements (the “Option Agreements”) with Novellus, Ltd.the Exclusive Factor License Agreement, which terminated and superseded the Original Factor License Agreement.  On July 12, 2023, the Company and Factor (together,Limited entered into the “Licensors”) to obtain the right to exclusively license the Licensors’ intellectual property and mRNA cell reprogramming and gene editing technologyExclusive License Agreement Amendment. See Note 8 for use in the developmentdetails of certain cell-based therapies to be evaluated and developed for treating human diseases, including certain types of cancer, sickle cell disease, and beta thalassemia (the “Licensed Technology”). The option was exercisable before February 28, 2021 (or April 30, 2021 if the Merger had not closed by that date) and required Brooklyn LLC to pay a non-refundable option fee of $0.5 million and then an initial license fee of $4.0 million (including the non-refundable fee of $0.5 million) in order to exercise the option.


In April 2021, Brooklyn LLC and the Licensors amended the Option Agreements to extend the exercise period to May 21, 2021 and to require Brooklyn, LLC to pay a total $1.0 million of the $4.0 million initial license fees to the Licensors by April 15, 2021.these agreements.


In April 2021, Brooklyn LLC and the Licensors entered into an exclusive license agreement (the “License Agreement”) pursuant to which Brooklyn LLC acquired an exclusive worldwide license to the Licensed Technology for use in the development of certain mRNA, gene-editing, and cellular therapies to be evaluated and developed for treating human diseases, including certain types of cancer, sickle cell disease, and beta thalassemia. Retirement Savings PlanUnder the terms of the License Agreement, Brooklyn LLC is obligated to pay the Licensors a total of $4.0 million in connection with the execution of the License Agreement, all of which was paid as of June 2021.


The completionCompany established a defined contribution plan, organized under Section 401(k) of the acquisitionInternal Revenue Code, which allows employees to defer up to 90% of Novellus, Ltd. relieved Brooklyn LLC from potential obligations totheir pay Novellus, Ltd. certain upfront fees, clinical development milestone fees and post-registration royalties underon a pre-tax basis.  Beginning on January 1, 2023, the License Agreement. The agreement with Factor under the License Agreement, which grants Brooklyn LLC exclusive rights to develop certain next-generation mRNA gene editing and cell therapy products, remained unchanged. Accordingly, Brooklyn LLC is obligated to pay to FactorCompany began matching employees’ contributions at a feerate of $3.5 million in October 2022, which will be in addition to a fee of $2.5 million paid to Factor in October 2021.



Brooklyn LLC is also required to use commercially reasonably efforts to achieve certain delineated milestones, including specified clinical development and regulatory milestones and specified commercialization milestones. In general, upon its achievement of these milestones, Brooklyn LLC will be obligated to pay, in the case of development and regulatory milestones, milestone payments to the Licensors in specified amounts and, in the case of commercialization milestones, specified royalties with respect to product sales, sublicense fees or sales of pediatric review vouchers. In the event Brooklyn LLC fails to timely achieve certain delineated milestones, the Licensors will have the right to terminate Brooklyn LLC’s rights under provisions100% of the License Agreement relating to those milestones.


Novellus, Ltd. also hasfirst 3% of the employee’s contribution and 50% of the next 2% of the employee’s contribution, for a license agreement with Factor, which was entered into in February 2015, amended in June 2018 and March 2020, and then amended and restated in November 2020. This license agreement provides for Novellus, Ltd. to use certain technology owned by Factor for the developmentmaximum Company match of certain cellular therapies to be evaluation and developed for treating diseases.4%.


Novellus, Ltd. is required to use commercially reasonably efforts to achieve certain delineated milestones, including specified clinical development and regulatory milestones and specified commercialization milestones. In general, upon its achievement of these milestones, Novellus, Ltd. will be obligated, in the case of development and regulatory milestones, to make milestone payments of up to $51.0 million in aggregate to Factor and, in the case of commercialization milestones, specified royalties with respect to product sales, sublicense fees or sales of pediatric review vouchers. In the event Novellus, Ltd. fails to timely achieve certain delineated milestones, Factor may have the right to terminate Novellus, Ltd.’s rights under provisions of the License Agreement relating to those milestones.


NoveCite


In October 2020, Novellus, Ltd. (as sublicensor) and NoveCite (as sublicensee) entered into an exclusive license agreement (the “Sublicense”) to license novel cellular therapy for acute respiratory distress syndrome, which NoveCite is licensing from Factor. Under the sublicense agreement, NoveCite is required to use commercially reasonably efforts to achieve certain delineated milestones, including specified clinical development and regulatory milestones and specified commercialization milestones. In general, upon its achievement of these milestones, NoveCite will be obligated, in the case of development and regulatory milestones, to make milestone payments to the Novellus, Ltd. in specified amounts and, in the case of commercialization milestones, specified royalties with respect to product sales, sublicense fees or sales of pediatric review vouchers.


Under the terms of the Sublicense, in the event that Novellus, Ltd. receives any revenue involving the original cell line included in the licensed technology, then Novellus, Ltd. shall remit to NoveCite 50% of such revenue.


Royalty Agreements


Collaborator Royalty Agreement


Effective June 22, 2018, IRX terminated its Research, Development and Option Facilitation Agreement and its Options Agreement (the “RDO and Options Agreements”) with a collaborative partner (the “Collaborator”), pursuant to a termination agreement (the “Termination Agreement”). The Termination Agreement was assigned to Brooklyn, LLC in November 2018 when Brooklyn LLC acquired the assets of IRX. In connection with the Termination Agreement, all of the rights granted to the Collaborator under the RDO and Options Agreements were terminated, and Brooklyn LLC has no obligation to refund any payments received from the Collaborator. As consideration for entering into the Termination Agreement, the Collaborator will receive a royalty equal to 6% of revenues from the sale of IRX-2, for the period of time beginning with the first sale of IRX-2 through the later of (i) the twelfth anniversary of the first sale of IRX-2 or (ii) the expiration of the last IRX patent, or other exclusivity of IRX-2.


Royalty Agreement with certain former IRX Therapeutics Investors



On May 1, 2012, IRX Therapeutics entered into a royalty agreement (the “IRX Investor Royalty Agreement) with certain investors who participated in a financing transaction. The IRX Investor Royalty Agreement was assigned to Brooklyn LLC in November 2018 when Brooklyn LLC acquired the assets of IRX. Pursuant to the IRX Investor Royalty Agreement, when Brooklyn LLC becomes obligated to pay royalties to USF under the agreement described above under “Licensing Agreements-USF,” it will pay an additional royalty of 1% of gross sales to an entity organized by the investors who participated in such financing transaction. There are no termination provisions in the IRX Investor Royalty Agreement. Brooklyn LLC has not recognized any revenues to date, and no royalties are due pursuant to any of the above-mentioned royalty agreements.


Investor Royalty Agreement


On March 22, 2021, Brooklyn LLC restated its royalty agreement with certain beneficial holders of Brooklyn ImmunoTherapeutics Investors GP LLC and Brooklyn ImmunoTherapeutics Investors LP, whereby such beneficial holders will continue to receive, on an annual basis, royalties in an aggregate amount equal to 4% of the net revenues of IRX-2, a cytokine-based therapy being developed by Brooklyn LLC to treat patients with cancer.


10)11)
STOCK-BASED COMPENSATION
 

Stock Options

 

During the three and six months ended June 30, 20222023 and 2021,2022, the Company granted the following stock options (in thousands):


  Three months ended June 30,  Six months ended June 30, 
  2022
  2021
  2022
  2021
 
Stock options granted  723   3,366   1,981   3,366 
  Three months ended June 30,  Six months ended June 30, 
  2023  2022  2023  2022 
Stock options granted  25   36   237   99 



The Company recognizes stock-based compensation expense for stock options granted to employees, directors and certain consultants. The Company estimates the fair value of stock options using the Black-Scholes option pricing model. The fair value of stock options granted is recognized as expense over the requisite service period on a straight-lined basis.


The following weighted-average assumptions were used for stock options granted during the three and six months ended June 30, 20222023 and 2021:


2022:
  Three months ended June 30, 
  2022  2021 
Weighted average risk-free rate  2.74%
  1.06%
Weighted average volatility  92.74%
  134.30%
Dividend yield  0%
  0%
Expected term 4.15 years  6.08 years 

  Three months ended June 30,  Six months ended June 30, 
  2023  2022  2023  2022 
Weighted average risk-free rate  3.54%  2.74%  3.82%  2.42%
Weighted average volatility  96.09%  92.74%  95.15%  92.85%
Dividend yield  0%  0%  0%  0%
Expected term 6.08 years
  4.15 years
  5.44 years
  4.79 years
 


  Six months ended June 30, 
  2022  2021 
Weighted average risk-free rate  2.42%
  1.06%
Weighted average volatility  92.85%
  134.30%
Dividend yield  0%
  0%
Expected term 4.79 years  6.08 years 
The per-share weighted average grant-date fair value of stock options granted during the three and six months ended June 30, 2023 and 2022 was as follows:



Of the 1,981,000 stock options granted during the six months ended June 30, 2022, approximately 414,000 stock options were granted in March 2022 to Dr. Howard J. Federoff, who served as the Company’s Chief Executive Officer and President until May 26, 2022 (the “March 2022 Stock Option Grant”).  The March 2022 Stock Option Grant vests in 36 substantially equal monthly installments from the grant date and had an exercise price equal to the closing price of the Company’s common stock on the grant date.
  Three months ended June 30,  Six months ended June 30, 
  2023  2022  2023  2022 
Weighted average grant date fair value $1.64  $9.97  $2.99  $23.68 




Of the 3,366,000 stock options granted during the six months ended June 30, 2021, approximately 3,225,000 stock options were granted to Dr. Federoff upon his appointment as Chief Executive Officer and President in April 2021. 2,628,000 stock options were under a time-based grant (the “Time-Based Grant”) and 597,000 were under a performance-based grant (the “Milestone Grant”).  The Time-Based Grant vests over four years, with 25% vesting on the one-year anniversary of the grant date and the remaining options vesting in 36 substantially equal monthly installments thereafter.  The Milestone Grant vests upon the first concurrence by the U.S. Food and Drug Administration that a proposed investigation may proceed following review of a Company filed investigational new drug application in connection with that the License Agreement. Both the Time-Based Grant and the Milestone Grant had an exercise price equal to the closing price of the Company’s common stock on the grant date.



Vesting of all stock optionsoption grants is subject to continuous service with the Company through such vesting dates.  As of June 30, 2023, there were approximately 522,000 stock options outstanding.



As discussed above, pursuant to the Separation Agreement that the Company entered into with Dr. Federoff, the Company accelerated the vesting of approximately 138,000 stock options under the March 2022Restricted Stock Option Grant and approximately 657,000 stock options under the Time-Based Grant.  The Company also waived the performance condition under the Milestone Grant and accelerated the vesting of approximately 415,000 stock options under the Milestone Grant.  Lastly, the Company extended the post-termination exercise period from 90 days to 36 months immediately following the Separation Date for all options that were vested after such accelerations.Units



The above modifications to Dr. Federoff’s stock options grants resulted in modification accounting under ASC 718, Compensation – Stock Compensation. As a result, the Company immediately recognized approximately $0.1 million for the incremental fair value of stock options that were vested prior to the modification by calculating the difference between the fair value of the modified award and the fair value of the original award immediately before it was modified.  For stock options that were not vested prior to the modification but then vested as a result of the acceleration, the Company reversed any stock compensation expense previously recognized, remeasured the fair value of the modified award and immediately recognized approximately $0.1 million of stock compensation expense in full since there was no future service period required to be provided.



During the three and six months ended June 30, 2021, there2022, the Company granted approximately 55,000 performance-based restricted stock units (“RSUs”), all of which were 1,300 options exercised for total cash proceeds of $10,202.forfeited during 2022, as the applicable performance goals were not met. The options exercised had a total intrinsic value of $57,212.  There were 0 options exercisedCompany did not grant any RSUs during the three months ended June 30, 2022 or during the three and six months ended June 30, 2022.2023.


As of June 30, 2022, there were approximately 3,750,000 stock options outstanding.


Restricted Stock Units


During the three and six months ended June 30, 2022 and 2021, the Company granted the following restricted stock units (“RSUs”) (in thousands):


  Three months ended June 30,  Six months ended June 30, 
  2022
  2021
  2022
  2021
 
RSUs Granted  0   105   1,101   105 



The Company recognizes the fair value of RSUs granted as expense on a straight-line basis over the requisite service period. For performance basedperformance-based RSUs, the Company begins recognizing the expense once the achievement of the related performance goal is determined to be probable.


Outstanding RSUs are settled in an equal number of shares of common stock on the vesting date of the award. An RSU award is settled only to the extent vested. Vesting generally requires the continued employment or service by the award recipient through the respective vesting date. Because RSUs are settled in an equal number of shares of common stock without any offsetting payment by the recipient, the measurement of cost is based on the quoted market price of the stock at the measurement date, which is the grant date.



In lieu of paying cash to satisfy withholding taxes due upon the settlement of vested RSUs, at the Company’s discretion, an employee may elect to have shares of common stock withheld that would otherwise be issued at settlement, the value of which is equal to the amount of withholding taxes payable. The following table showsDuring the number ofthree and six months ended June 30, 2023, less than 1,000 RSUs that vested and were settled duringvested.  During both the three and six months ended June 30, 2022, as well as the number of shares of common stock withheld to cover the withholding taxes and the net shares issued upon settlement (in thousands):


  Three months ended  Six months ended 
  June 30, 2022  June 30, 2022 
RSUs vested  26   35 
Common stock withheld to cover taxes  (9)  (9)
Common stock issued  17   26 



The 1,101,000there were approximately 1,000 RSUs granted during the six months ended June 30, 2022 are performance-based RSUs (the “2022 PSUs”), of which approximately 414,000 were awarded to Dr. Federoff.  The 2022 PSUs are subject to the achievement of 4 performance goals, which are weighted equally.  Once a performance goal is achieved, the tranche of shares allocated to that performance goal will be earned and will begin to vest over a three-year annual basis beginning on the date the performance goal was achieved.  If a performance goal is not achieved, the tranche of shares allocated to that performance goal will be unearned and forfeited.vested.  As of June 30, 2022, 1 of the performance goals was not achieved by its due date, and as a result, approximately 275,000 2022 PSUs were cancelled and any previously recognized stock compensation expense was reversed.


Pursuant to Dr. Federoff’s Separation Agreement, Dr. Federoff’s 414,000 2022 PSUs were canceled in full (a portion of which included the PSUs allocated to the performance goal that was not achieved timely), and a lump sum cash severance benefit in the amount of $0.1 million was paid to Dr. Federoff, which represents the value Dr. Federoff would have received if he were entitled to receive a settlement of a pro rata portion of his 2022 PSUs through the expiration of the Separation Period, assuming the performance metrics were waived and assuming a per share value of $0.81. Any stock compensation expense previously recognized on Dr. Federoff’s 2022 PSUs was reversed and approximately $0.1 million was recognized as compensation expense.


As of June 30, 2022,2023, there were approximately 587,0001,000 RSUs outstanding.


Restricted Stock


Pursuant to the Merger, Brooklyn LLC’s approximately 3,000 outstanding restricted common units were exchanged for approximately 630,000 shares of Brooklyn’s restricted common stock. There were no changes to any conditions and requirements of the restricted common stock. The shares vested quarterly beginning on March 31, 2021 and were to continue through December 31, 2022, contingent on continued service. Due to the modification of the restricted common units, the fair value of the restricted common stock immediately after the Merger was compared to the fair value of the restricted common units immediately prior to the Merger, and the change in fair value of $0.3 million was recognized in the statement of operations during the six months ended June 30, 2021. The Company recognizes the fair value of restricted common stock as an expense on a straight-line basis over the requisite service period.  During the six months ended June 30, 2022, approximately 78,000 shares of unvested restricted common stock were forfeited due to the holders of such shares no longer providing services to the Company.  As of June 30, 2022, there were 0 shares of unvested restricted stock outstanding.



Stock-Based Compensation Expense

 

For the three and six months ended June 30, 20222023 and 2021,2022, the Company recognized stock-based compensation expense as follows which includes the expense related to Dr. Federoff’s modified awards discussed above (in thousands):


 Three months ended June 30,  Six months ended June 30,  Three months ended June 30,  Six months ended June 30, 
 2022
  2021
  2022
  2021
  2023
  2022
  2023
  2022
 
Research and development $470  $168  $892  $570  $56  $470  $120  $892 
General and administrative  409   986   1,170   1,003   158   409   783   1,170 
Total $879  $1,154  $2,062  $1,573  $214  $879  $903  $2,062 

11)12)
STOCKHOLDERS’ EQUITYWARRANTS



Private Placement of Equity


On March 6, 2022, the Company entered into a Securities Purchase Agreement (the “Purchase Agreement”)securities purchase agreement with an investor (the “PIPE Investor”) providing for thea private placement of equity (the “PIPE Transaction”) to the PIPE Investor of approximately 6,857,000 units (collectively, the “Units”“March PIPE”), each Unit consistingpursuant to which, the Company issued 275,000 shares of (i) 1 share of the Company’s common stock, (or, in lieu thereof, one Pre-Funded Warrantpre-funded warrants to purchase one share approximately 68,000 shares of common stock)stock (the “Pre-Funded Warrants”) and (ii) 1 warrantwarrants to purchase approximately 343,000 shares of common stock (the “Common Warrants”) to purchase one share of common stock, for an aggregate gross purchase price of approximately $12.0 million (the “Subscription Amount”).million. The PIPE Transactiontransaction closed on March 9, 2022.Pursuant to the Purchase Agreement, the Company is prohibited from issuing equity in variable rate transactions for a period of one-year following consummation of the PIPE Transaction, including issuing equity under the Second Purchase Agreement.

 

Each Pre-Funded Warrant hashad an exercise price of $0.005$0.10 per share of common stock, was immediately exercisable, maycould be exercised at any time, hashad no expiration date and iswas subject to customary adjustments. The Pre-Funded Warrants may not be exercised if the aggregate number of shares of common stock beneficially owned by the holder thereof would exceed 9.99% immediately after exercise thereof. Upon the closing of the PIPE Transaction, the Company issued 5,500,000 shares of common stock and issued Pre-Funded Warrants representing approximately 1,357,000 shares of common stock.


Each Common Warrant has an exercise price of $1.91$38.20 per share, becomesbecame exercisable six months following the closing of the PIPE Transaction,transaction, expires five-and-one-half years from the date of issuance and is subject to customary adjustments. The Common Warrants may not be exercised if the aggregate number of shares of common stock beneficially owned by the holder thereof would exceed 4.99% immediately after exercise thereof, subject to increase to 9.99% at the option of the holder.

As of June 30, 2022, the Company had 6,857,000 Common Warrants outstanding with a weighted average exercise price of $1.91 per share and a weighted average contractual life of 5.2 years. As of June 30, 2022, the Company had 1,357,000 Pre-Funded Warrants outstanding with a weighted average exercise price of $0.005 per share. The Pre-Funded Warrants do not expire.

  

The Common Warrants and Pre-Funded Warrants were accounted for as liabilities under ASC 815-40, as these warrants provide for a cashless settlement provision that does not meet the requirements of the indexation guidance under ASC 815-40.  These warrant liabilities are measured at fair value at inception and on a recurring basis, with changes in fair value presented within the statement of operations.  (See Note 4 for more information related to changes in fair value.) Upon exercise of the Common Warrants and Pre-Funded Warrants, the fair value on the exercise date is reclassified from warrant liabilities to equity.



The fair values of the Common Warrants and the Pre-Funded Warrants at the issuance date totaled $12.6 million in the aggregate, which was $0.6 million more than the Subscription Amount. The excess $0.6 million represents an inducement to the PIPE Investorinvestor to enter into the PIPE Transactiontransaction and was recorded in warrant liabilities expense in the accompanying condensed consolidated statement of operations. Givenoperations for the Company’s capital requirements and market conditions,six months ended June 30, 2022.



On July 12, 2022, the investor exercised its 68,000 Pre-Funded Warrants at an exercise price of $0.10 per share for an aggregate exercise price of approximately $7,000, in cash.  The Company consummated this financingissued 68,000 shares of common stock to the investor on market terms available at the timeJuly 14, 2022 upon receipt of the transaction.cash proceeds and reclassified approximately $0.7 million of the fair value of the exercised warrants as of the exercise date from warrant liabilities to equity.  Subsequent to the exercise, no Pre-Funded Warrants remained outstanding.


The Company incurred fees of approximately $1.0 million through June 30, 2022 related to the PIPE Transaction,transaction, which were allocated to the fair value of the Common Warrants and the Pre-Funded Warrants and recorded in other expense, net on the accompanying condensed consolidated statement of operations.


In connection with the PIPE Transaction, the Company and the PIPE Investor also entered into a registration rights agreement, dated March 6, 2022, pursuant to which the Company agreed to prepare and file a registration statement with the SEC no later than 15 days following the filing date of the Company’s Annual Report on Form 10-K for the year ended December 31, 2021 (the “2021 Annual Report”) to register the resale of the shares of common stock included in the Units and the shares of common stock issuable upon exercise of the Pre-Funded Warrants and the Common Warrants. The Company agreed to use its best efforts to have such registration statement declared effective as promptly as possible after the filing thereof, subject to certain specified penalties if timely effectiveness is not achieved. The Company filed the 2021 Annual Report on April 15, 2022 and the registration statement on April 29, 2022. The resale registration statement became effective on May 11, 2022.


Pursuant to the registration rights agreement, the Company is obligated to pay the PIPE Investor liquidated damages equal to 2% of the Subscription Amount per month, with a maximum aggregate payment of 12% of the Subscription Amount, in the event the PIPE Investor is not permitted to use the registration statement to resell the securities registered for resale thereunder for more than 10 consecutive calendar days or more than an aggregate of fifteen calendar days (which need not be consecutive calendar days) during any 12-month period.


On May 24, 2022, the Company provided the PIPE Investor with notice that it was not able to resell the securities registered for resale under the registration agreement because the Company had not timely filed its Quarterly Report on Form 10-Q (the “Q1 2022 10-Q”) with the SEC, and that the PIPE Investor could not use the registration statement to resell the related securities until the Company filed the Q1 2022 10-Q.  Because the PIPE Investor was unable to use the registration statement for at least 10 consecutive calendar days, the Company accrued $0.2 million during the first quarter of 2022 for the contingent loss the Company incurred as liquidated damages as a result of the late Q1 2022 10Q filing, which is recorded in other expense, netoperations for the six months ended June 30, 2022 in the accompanying condensed consolidated statements of operations.  The Company paid such $0.2 million liquidated damages payment in June 2022.



OnAs of June 30, 2022,2023, the Company filed its Q1 2022 10-Q alonghas the following warrants outstanding that were issued in connection with the 10-K/A, and on July 1, 2022, the Company provided its notice to the PIPE Investor that it may resume use of the resale registration statement.private placement discussed above as well as a private placement with other investors from November 2022:

Private Placement Warrants
Outstanding
(in thousands)
  Exercise
Price
 Date
Exerciseable
 Expiration
Date
 Classification
March 2022 PIPE  343  $38.20 September 9, 2022 September 9, 2027 Liability
November 2022 PIPE  4,370  $3.28 June 2, 2023 June 2, 2028 Equity
   4,713                     


MergerAs of June 30, 2023, the weighted average remaining contractual life of the warrants outstanding was 4.88 years and the weighted average exercise price was $5.82.




See Note 16 for warrants issued subsequent to June 30, 2023.

12)13)EARNINGS PER SHARE


Basic net loss per share is calculated by dividing net loss by the weighted-average number of common shares outstanding during the period including the weighted average effect of the Pre-Funded Warrants the Company issued in connection with the PIPE Transaction, the exercise of which requires little or no consideration for the delivery of shares of common stock. The Company determined that the exercise of the Pre-Funded Warrants requires nominal consideration for the delivery of shares of common stock, and as such, has considered the 1,357,000 shares underlying the Pre-Funded Warrants to be outstanding effective on March 9, 2022 for the purposes of calculating basic EPS.period. Diluted net loss per share is calculated by dividing net loss by the weighted-average number of common shares outstanding (including the weighted average effect of the Pre-Funded Warrants) plus dilutive securities.  StockShares of common stock issuable upon exercise, conversion or vesting of stock options, RSUs, warrants and other convertible securities, including our outstanding Series A Convertible Preferred Stock, are considered potential common shares and are included in the calculation of diluted net loss per share using the treasury method when their effect is dilutive. Diluted net loss per share is the same as basic net loss per share for periods in periods wherewhich the effect of potentially dilutive shares of common stock areis antidilutive. The following table presents the amount of warrants, stock options, RSUs, warrants and convertible preferred stock and RSUs that were excluded from the computation of diluted net loss per common share for the three and six months ended June 30, 20222023 and 2021,2022, as their effect was anti-dilutive:anti-dilutive (in thousands):

  Three and Six months ended June 30, 
  2022  2021 
Stock options  3,750   3,366 
RSUs  587   105 
Warrants  6,857   0 
Preferred stock converted into common stock  50   42 
Total potential common shares excluded from computation  11,244   3,513 

  Three and Six months ended June 30, 
  2023  2022 
Warrants
  4,713   343 
Stock options  522   188 
Preferred stock converted into common stock  7   3 
RSUs
  1   29 
Total potential common shares excluded from computation  5,243   563 


14)
STANDBY EQUITY PURCHASE AGREEMENT



On April 5, 2023, the Company entered into the SEPA with Lincoln Park, pursuant to which Lincoln Park committed to purchase up to $10.0 million of the Company’s common stock, subject to the terms and conditions contained in the appliable agreements. Such sales of common stock by the Company, if any, are subject to certain limitations set forth in the purchase agreement, and may occur from time to time, at the Company’s sole discretion, over a period of up to 24-months, commencing April 25, 2025, which was the date on which each of the conditions to the Lincoln Park’s purchase obligations set forth in the purchase agreement were initially satisfied.  In consideration of Lincoln Park’s entry into the purchase agreement, the Company issued to Lincoln Park approximately 74,000 shares of common stock (the “Commitment Shares”).  The value of the Commitment Shares was recorded as a period expense and included in other expense, net, in the accompanying condensed consolidated statements of operations for the three and six months ended June 30, 2023.


The Company evaluated the contract that includes the right to require Lincoln Park to purchase shares of common stock in the future (“put right”) considering the guidance in ASC 815-40, Derivatives and Hedging — Contracts on an Entity’s Own Equity and concluded that it is an equity-linked contract that does not qualify for equity classification, and therefore requires fair value accounting. The Company has analyzed the terms of the freestanding put right and has concluded that it has an immaterial value as of June 30, 2023.


As of June 30, 2023, the Company had issued and sold 214,000 shares of common stock under the SEPA, including the 74,000 commitment shares,for gross proceeds of approximately $0.3 million, and there were approximately 2,860,000 shares remaining to be sold under the SEPA.



In connection with entry into the SEPA, the Company terminated its prior purchase agreements with Lincoln Park entered into during 2021.

13)15)
RECENT ACCOUNTING PRONOUNCEMENTS
 

In June 2022,There have been no recent Accounting Standards Updates (“ASUs”) issued by the Financial Accounting StandardStandards Board (the “FASB”) issued Accounting Standards Update (“ASU”) No. 2022-03, Fair Value Measurement (Topic 820): Fair Value Measurement of Equity Securities Subject that would apply to Contractual Sale Restrictions (“ASU 2022-03”). The FASB issued ASU 2022-03 to (1) clarify the guidanceCompany since the ASUs disclosed in Topic 820, Fair Value Measurement, when measuring the fair value of an equity security subject to contractual restrictions that prohibit the sale of an equity security, (2) to amend a related illustrative example, and (3) to introduce new disclosure requirements for equity related securities subject to contractual sale restrictions that are measured at fair value in accordance with Topic 820. ASU 2022-03 clarifies that a contractual restriction on the sale of an equity security is not considered part of the unit of account of the equity security and, therefore, is not considered in measuring fair value. The guidance is effective for fiscal years beginning after December 15, 2023, and interim periods within those fiscal years with early adoption permitted. The Company is evaluating when to adopt the amendments in ASU 2022-02. The Company does not expect a material impact as a result of adopting this amendment.2022 10-K.

14)16)SUBSEQUENT EVENTEVENTS


Private Placement of Convertible Notes and Warrants


On July 12, 2022, 13, 2023, the PIPE Investor exercisedCompany entered into the Purchase Agreement with certain investors for the Private Placement of $8.7 million in aggregate principal amount of Notes and the issuance of the Note Warrants to purchase an aggregate of approximately 6.1 million shares of common stock.  The Private Placement closed on July 14, 2023 (the “Closing Date”), and the Company intends to use the net proceeds from the Private Placement for general working capital purposes.

The Notes bear interest at 6% per annum, payable quarterly in arrears.  At the Company’s election, it may pay interest either in cash or in-kind by increasing the outstanding principal amount of the Notes.  The Notes mature on July 14, 2028, unless earlier converted or repurchased.  The Company may not redeem the Notes at its 1,357,000 Pre-Funded option prior to maturity.



At the option of the investors, the Notes may be converted from time-to-time in whole or in part into shares of common stock at an initial conversion rate of $2.86 per share, subject to customary adjustments for stock splits, stock dividends and recapitalization.



The Notes do not contain any ratchet or other financial antidilution provisions.  The Notes purchased by certain of the investors contain conversion limitations, providing that no conversion may be made if the aggregate number of shares of common stock beneficially owned by the holder thereof would exceed 4.99%, 9.99% or 19.99% immediately after conversion thereof, subject to certain increases not in excess of either 9.99% or 19.99% at the option of such holder.



The Notes provide for customary events of default which include (subject in certain cases to customary grace and cure periods), among others, the following: nonpayment of principal or interest; breach of covenants or other agreements in the Notes; and certain events of bankruptcy. Generally, if an event of default occurs and is continuing under the Notes, the holder thereof may require the Company to repurchase some or all of their Notes at a repurchase price equal to 100% of the principal amount of the Notes being repurchased, plus accrued and unpaid interest thereon.


The Note Warrants atare immediately exercisable, have an exercise price of $0.005 $2.61 per share, for anexpire five years following the Closing Date and are subject to customary adjustments. The Note Warrants purchased by certain of the investors contain a provision pursuant to which such Note Warrants may not be exercised if the aggregate exercise pricenumber of $6,786, in cash.  The Company issued 1,357,000 shares of common stock beneficially owned by the holder thereof would exceed 4.99%, 9.99% or 19.99% immediately after exercise thereof, subject to certain increases not in excess of either 9.99% or 19.99% at the PIPE Investor onoption of such holder.



 Amendment to Exclusive License Agreement


On July 14, 2022 upon receipt of12, 2023, the cash proceeds. Subsequent toCompany entered into the exercise, 0 Pre-Funded Warrants remained outstanding.Exclusive License Agreement Amendment.  See Note 8 for additional information.
Item 2.Management’s Discussion and Analysis of Financial Condition and Results of Operations.

You should read this discussion together with the unaudited interim condensed consolidated financial statements, related notes, and other financial information included elsewhere in this Quarterly Report on Form 10-Q together with our audited consolidated financial statements, related notes, and other information contained in theour Annual Report on Form 10-K/A10-K filed with the Securities and Exchange Commission (the “SEC”) on June 30, 2022March 20, 2023 (the “10-K/A”), as well as the information contained in our Annual Report on Form 10-K for the year ended December 31, 2021 (the “Original“2022 10-K”), filed with the SEC on April 15, 2022, to the extent the information contained in the Original 10-K was not superseded by the information contained in the 10-K/A. . The following discussion contains or is based on assumptions, estimates and other forward-looking statements that involve a number of risks and uncertainties, including those discussed under “Risk Factors,” in Part I, Item 1A of the 10-K/A2022 10-K and as described from time to time in our other filings with the SEC. These risks could cause our actual results to differ materially from those anticipated in these forward-looking statements.

Overview

We are a biopharmaceuticallife science company committed to realizing the potential of mRNA cell engineering to provide patients with transformational new medicines.  We have in-licensed a portfolio of over 100 patents covering key mRNA cell engineering technologies, including technologies for mRNA cell reprogramming, mRNA gene editing, the NoveSliceTM and UltraSliceTM gene-editing proteins, and the ToRNAdoTM mRNA delivery system, which we collectively refer to as our “mRNA technology platform.” We plan to develop and advance a pipeline of therapeutic products, both internally and through strategic partnerships, with the near-term focus on deploying our mRNA technology platform through strategic partnerships.  We license our mRNA technology platform from Factor Bioscience Limited (“Factor Limited”) under the Exclusive Factor License Agreement (as defined below).

Through strategic partnerships, we expect that our mRNA technology platform will be used for preclinical and eventual clinical development of product candidates for a variety of clinical indications. We expect that the initial product candidates developed by our strategic partners utilizing our mRNA technology platform including mRNA-based cell reprogramming and gene editing technologies, to create next generation mRNA, gene-editing and cell therapies, including iPSC therapies for multiple therapeutic indications.  Our mRNA technology platform, which includes novel lipid nanoparticles (“LNPs”) for mRNA delivery and targeted transgene insertion, was acquired through a license with Factor Bioscience Limited, or Factor, and through our acquisition of Novellus, Inc. and Novellus, Ltd. in July 2021, which we refer to as the Acquisition.

Merger with NTN Buzztime, Inc.

On March 25, 2021, we completed the Merger with NTN Buzztime, Inc. In accordance with the Merger Agreement, on March 25, 2021, Brooklyn amended its restated certificate of incorporation in order to effect:

•           prior to the Merger, a reverse stock split of its common stock, par value $0.005 per share, at a ratio of one-for-two; and
•           following the Merger, a change in its corporate name from “NTN Buzztime, Inc.” to “Brooklyn ImmunoTherapeutics, Inc.”

On March 26, 2021, we sold the rights, title and interest in and to the assets relating to the business operated under the name “NTN Buzztime, Inc.” prior to the Merger to eGames.com Holdings LLC, or eGames.com, in exchange for eGames.com’s payment of a purchase price of $2.0 million and assumption of specified liabilities relating to such pre-Merger business. This transaction, which we refer to as the Disposition, was completed in accordance with the terms of an asset purchase agreement dated September 18, 2020, as amended, between us and eGames.com.

The Merger has been accounted for as a reverse acquisition in accordance with U.S. generally accepted accounting principles, or GAAP. Under this method of accounting, Brooklyn LLC was deemed the “acquiring” company and Brooklyn (then known as NTN Buzztime, Inc.) was treated as the “acquired” company for financial reporting purposes. Operations prior to the Merger are those of Brooklyn LLC, and the historical financial statements of Brooklyn LLC became the historical financial statements of Brooklyn with respect to periods prior to the completion of the Merger.

Acquisition of Novellus

On July 16, 2021, we acquired Novellus, Inc. and Novellus, Inc.’s wholly owned subsidiary, Novellus, Ltd. Brooklyn also acquired 25.0% of the total outstanding equity interests of NoveCite, Inc.  As consideration for the Acquisition, we paid $22.9 million in cash and delivered 7,022,000 shares of common stock, which under the terms of the Acquisition Agreement, were valued at a total of $102.0 million based on an agreed upon price of $14.5253 per share.  At the date of issuance, the fair value of the shares was approximately $58.7 million.

mRNA, Gene-Editing, and Cellular Medicines

We are advancing the technology that we obtained through a license with Factor and through the Acquisition of Novellus, Inc. and Novellus, Ltd. in July 2021 to evaluate and develop mRNA, gene-editing, and cellular medicines, with an initial focus on hematologic and solid tumors. We expect that the first-generation product candidates will include gene-editing mRNA for in vivo cell engineering andhypoimmune induced pluripotent stem cell (“iPSC”)-derived cytotoxic lymphocytes (“iCLs”)product candidates for the treatment of neurological indications and iPSC-derived immune-modulating cells (“iIMCs”) for indications such as acute myeloid leukemia (“AML”) and solid tumors.

We refer to aspects of our mRNA technology platform as “mRNA delivery,” “mRNA gene editing” and “mRNA cell reprogramming.”

mRNA Delivery

Nucleic acids, such as mRNA, can be used to induce cells to express desired proteins, including proteins that are capable of re-writing genetic and epigenetic cellular programs. However, the plasma membrane surrounding cells normally protects cells from exogenous nucleic acids, preventing efficient uptake and protein translation. Delivery systems can be used to enhance the uptake of nucleic acids by cells.  Conventional delivery systems, such as lipid nanoparticle (“LNP”)-based delivery, often suffer from endosomal entrapment and toxicity, which can limit their therapeutic use.  Our mRNA delivery technology is designed to use a novel chemical substance that is designed to deliver nucleic acids, including mRNA, to cells both ex vivo and in vivo. We expectOur nucleic-acid delivery technology is also designed for ex vivo delivery of mRNA encoding gene-editing proteins and reprogramming factors, including to begin preclinical development, including manufacturing processprimary cells, insertion of exogenous sequences into genomic safe-harbor loci, and in vivo delivery of mRNA to the brain, eye, skin, and lung, which may be useful for the development of iCLsmRNA-based therapeutic.

mRNA Gene Editing

Our mRNA gene-editing technology is designed to delete, insert, and iIMCsrepair DNA sequences in living cells, which may be useful for clinical indications including hematologiccorrecting disease-causing mutations, making cells resistant to infection and solid tumors,degenerative disease, modulating the expression of immunoregulatory proteins to enable the generation of durable allogeneic cell therapies, and engineering immune cells to more effectively fight cancer.

Conventional gene-editing technologies typically employ plasmids or viruses to express gene-editing proteins, which can result in low-efficiency editing and unwanted mutagenesis when an exogenous nucleic acid fragment is inserted at random locations in the genome. Our mRNA gene-editing technology instead is designed to employ mRNA to express gene-editing proteins, which can potentially enable gene editing without unwanted insertional mutagenesis, because, unlike conventional gene-editing technologies that employ viruses or DNA-based vectors, mRNA does not typically cause unwanted insertional mutagenesis. We believe the efficiency of our mRNA gene-editing technology has the potential to support development of product candidates that could create new therapeutic approaches. For example, we anticipate that our mRNA gene-editing technology can be used to generate allogeneic chimeric antigen receptor T-cell (“CAR-T”) therapies for the treatment of cancer. In such allogeneic CAR-T therapies, mRNA encoding gene-editing proteins would be used to inactivate the endogenous T-cell receptor to prevent therapeutic T-cells from causing graft-versus-host disease (“GvHD”). GvHD occurs when transplanted cells view the patient’s (i.e. the host’s) cells as well as other indications that require overcoming molecular cues ofa threat and attack the tissue microenvironment. The prior work of Novellus and NoveCite shows evidence for preclinical efficacy of iPSC-derived cells in inflammatory conditions (for example, acute respiratory distress syndrome, or ARDS). Interactions with the FDA provided guidance on Chemistry, Manufacturing and Controls (“CMC”), and manufacturing plans, which will be undertaken in a similar manner for additional applications.host’s cells. We expect that second generation products will involvethis same mechanism of action can generate allogeneic stem cell-derived therapies in which mRNA encoding gene-editing proteins could be used to inactivate one or more components of the human leukocyte antigen (“HLA”) complex gene editing,to render the cells immuno-nonreactive or “stealth,” which may be useful for which we anticipate using the stepwise additiondevelopment of genes provided by the in-licensed Factor Bioscience gene editing machinery, NoveSlice, to efficiently place genes and regulatory sequences into safe harbor locations. Development of processes to advance CMC and manufacturing will follow the experience from first generation products. We are also exploring opportunities to advance in vivo mRNA cell engineering therapies for hematologic and solid tumors by combining the NoveSlice gene editing technology with ToRNAdoTM, the in-licensed LNP technology.

IRX-2

IRX-2 is a mixed, human-derived cytokine product with multiple active constituents including Interleukin-2, or IL2, and other key cytokines. Together, these cytokines are believed to signal, enhance and restore immune function suppressed by the tumor, thus enabling the immune system to attack cancer cells, unlike many existing cancer therapies, which rely on targeting the cancer directly. IRX-2 is prepared from the supernatant of pooled allogeneic peripheral blood mononuclear cells, known as PBMCs, that have been stimulated using a proprietary process employing a specific population of cells and a specific mitogen.

Unlike existing recombinant IL2 therapies, IRX-2 is derived from human blood cells. We believe this may promote better tolerance, broader targeting and a natural molecular conformation leading to greater activity, and may permit low physiologic dosing, rather than the high doses needed in other existing IL2cell-based therapies.

ResultsmRNA Cell Reprogramming

Our mRNA cell-reprogramming technology is capable of generating clonal lines of pluripotent stem cells that can be expanded and differentiated into many desired cell types that may be useful for the development of regenerative cell therapies.

Conventional cell-reprogramming technologies (e.g., using Sendai virus or episomal vectors) can result in low efficiency reprogramming, can select for cells with abnormal growth characteristics, and can leave traces of the Phase 2b INSPIRE trial,vector in reprogrammed cells.Our mRNA cell-reprogramming technology instead is designed to employ mRNA to express reprogramming factors, which can enable cell reprogramming without leaving traces of the vector in reprogrammed cells, because, unlike conventional cell-reprogramming technologies that employ viruses or DNA-based vectors, mRNA does not typically leave traces of the INSPIRE trial, releasedvector in June 2022, showed outcomes favored IRX-2 in certain predefined subgroups but the INSPIRE trial did not meet the primary endpoint of Event-Free Survival (“EFS”) at two years of follow up. One hundred and fifty patients were enrolled in the study. At two years of follow-up in the intention-to-treat (ITT, n=105) population the median EFS was 48.3 months and was not reached in the control arm (Hazard Ratio 1.10 (95% Confidence Interval, 0.6-2.1; p value=0.62)). Subgroups favoring the IRX-2 arm included patients with later stage (III and IV) disease and those that did not receive chemotherapy. Trends in EFS rates as defined by the Kaplan-Meier estimate at two years of follow-up in patients with later stage (III and IV) disease were 57.2 (40.3, 70.9) vs 49.4 (28.3, 67.4) in favor of IRX-2. In patients that did not receive chemotherapy (radiation only) as part of adjuvant treatment, the EFS Kaplan-Meier estimate at two years of follow-up was 76.4 (52.2, 89.4) vs 60.6 (29.4, 81.4) in favor of IRX-2. There were no new safety signals observed with IRX-2. We currently do not have plans to further develop the IRX-2 product candidate.reprogrammed cells.

Impact of COVID-19 Pandemic

The development of our product candidates has been, and could continue to be, disrupted and materially adversely affected by past and continuing impacts of the COVID-19 pandemic. This is largely a result of measures imposed by the governments and hospitals in affected regions, businesses and schools were suspended due to quarantines intended to contain this outbreak. The spread of COVID-19 from China to other countries resulted in the Director General of the World Health Organization declaring COVID-19 a pandemic in March 2020. Despite progress in vaccination efforts, the longer-term impact of the COVID-19 pandemic on our development plans and on the ability to conduct our clinical trials remains uncertain and cannot be predicted with confidence. COVID-19 could continue to disrupt production and cause delays in the supply and delivery of products used in our operations, may affect our operations, including the conduct of clinical studies, or the ability of regulatory bodies to grant approvals or supervise our candidates and products, may further divert the attention and efforts of the medical community to coping with the COVID-19 and disrupt the marketplace in which we operate and may have a material adverse effects on our operations. COVID-19 may also affect our employees and employees and operations at suppliers that may result in delays or disruptions in supply. In addition, a recession or market correction resulting from the spread of COVID-19 could materially affect our business and the value of our common stock. Additionally, if the COVID-19 pandemic has a significant impact on our business and financial results for an extended period of time, our liquidity and cash resources could be negatively impacted. The extent to which the COVID-19 pandemic and ongoing global efforts to contain its spread will impact our operations will depend on future developments, which are highly uncertain, and include the duration, severity and scope of the pandemic and the actions taken to contain or treat the COVID-19 pandemic. Further, the specific clinical outcomes, or future pandemic related impacts of emerging COVID-19 variants cannot be reliably predicted.

Recent Developments

PIPE TransactionPrivate Placement of Convertible Notes and Warrants

On March 6, 2022,July 13, 2023, we entered into a Securities Purchase Agreementpurchase agreement with an investor (the “PIPE Investor”) providingcertain purchasers for the private placement (the “PIPE Transaction”“Private Placement”) toof $8.7 million in aggregate principal amount of convertible notes (the “Notes”) and the PIPE Investorissuance of approximately 6,857,000 unitsthe warrants (the “Units”), each of  which consisted of (i) one share of our common stock (or, in lieu thereof, one pre-funded warrant (the “Pre-Funded“Note Warrants”) to purchase one share of common stock) and (ii) one warrant (the “Common Warrants”) to purchase one share of common stock, for an aggregate purchase price of approximately $12.06.1 million (the “Subscription Amount”).shares of Common Stock.  The PIPE TransactionPrivate Placement closed on March 9, 2022.July 14, 2023 (the “Closing Date”), and we intend to use the net proceeds from the Private Placement for general working capital purposes.

The Notes bear interest at 6% per annum, payable quarterly in arrears.  At our election, we may pay interest either in cash or in-kind by increasing the outstanding principal amount of the Notes.  The Notes mature on July 14, 2028, unless earlier converted or repurchased.  We incurred feesmay not redeem the Notes at our option prior to maturity.

At the option of $1.0 million through June 30, 2022 relatedthe holders, the Notes may be converted from time-to-time in whole or in part into shares of Common Stock at an initial conversion rate of $2.86 per share, subject to the PIPE Transaction.customary adjustments for stock splits, stock dividends and recapitalization.

Each Pre-Funded Warrant hasThe Notes do not contain any ratchet or other financial antidilution provisions.  The Notes purchased by certain of the Purchasers contain conversion limitations, providing that no conversion may be made if the aggregate number of shares of Common Stock beneficially owned by the holder thereof would exceed 4.99%, 9.99% or 19.99% immediately after conversion thereof, subject to certain increases not in excess of either 9.99% or 19.99% at the option of such holder.

The Notes provide for customary events of default which include (subject in certain cases to customary grace and cure periods), among others, the following: nonpayment of principal or interest; breach of covenants or other agreements in the Notes; and certain events of bankruptcy. Generally, if an event of default occurs and is continuing under the Notes, the holder thereof may require the Company to repurchase some or all of their Notes at a repurchase price equal to 100% of the principal amount of the Notes being repurchased, plus accrued and unpaid interest thereon.

The Note Warrants are immediately exercisable, have an exercise price of $0.005$2.61 per share, of common stock, was immediately exercisableexpire five years following the Closing Date and may be exercised at any time and has no expiration date and isare subject to customary adjustments. The Pre-FundedNote Warrants purchased by certain of the Purchasers contain a provision pursuant to which such Note Warrants may not be exercised if the aggregate number of shares of common stockCommon Stock beneficially owned by the holder thereof would exceed 4.99%, 9.99% immediately after exercise thereof.

Each Common Warrant has an exercise price of $1.91 per share, becomes exercisable six months following the closing of the PIPE Transaction, expires five-and-one-half years from the date of issuance, and is subject to customary adjustments. The Common Warrants may not be exercised if the aggregate number of shares of common stock beneficially owned by the holder thereof would exceed 4.99%or 19.99% immediately after exercise thereof, subject to increase tocertain increases not in excess of either 9.99% or 19.99% at the option of thesuch holder.

The Common Warrants and Pre-Funded Warrants were accounted for as liabilities under ASC 815-40, Derivatives and Hedging, Contracts in Entity’s Own Equity, as these warrants provide for a cashless settlement provision that fails the requirement of the indexation guidance under ASC 815-40.  The warrant liabilities are measured at fair value at inception and on a recurring basis, with changes in fair value presented within the statement of operations.
Amendment to Exclusive Factor License Agreement

The fair valuesOn February 20, 2023, the Company and Factor Limited entered into an exclusive license agreement (the “Exclusive Factor License Agreement”), which terminated and superseded our original license agreement with Factor Limited.  Subject to certain exclusive licenses or other rights granted by Factor Limited to other third parties as of the Common Warrantseffective date of the Exclusive Factor License Agreement, Factor granted the Company the exclusive, sublicensable license under certain patents owned by Factor Limited (the “Factor Patents”).  For additional information, see Note 8 to the unaudited condensed consolidated financial statements included in this Quarterly Report on Form 10-Q.  On July 12, 2023, the Company and Factor Limited entered into the Pre-Funded WarrantsFirst Amendment to the Exclusive Factor License Agreement (the “Exclusive License Agreement Amendment”).  The Exclusive License Agreement Amendment amended the Exclusive Factor License Agreement to (i) expand the field of use of the Factor Patents to include veterinary uses, (ii) extend the Renewal Term from two and a half years to five years if the Company pays at least $6.0 million to Factor Limited from Sublicense Fees, other cash on hand or a combination of both sources of funds, (iii) reduce the issuanceSublicense Fees payable to Factor Limited during the Renewal Term from 30% to 20%, (iv) eliminate Factor Limited’s termination rights with respect to Factor Patents that are not sublicensed, or for which an opportunity has not been identified, in each case by a certain date totaled $12.6and (v) provide for the Company’s payment to Factor Limited of a monthly maintenance fee of approximately $0.4 million, beginning in September 2024.

There can be no assurance that we can successfully develop and commercialize the technology licensed under the Exclusive Factor License Agreement, as amended. See Item 1A “Risk Factors—Risks Related to our Business and IndustryWe depend substantially, and expect in the aggregate,future to continue to depend, on in-licensed intellectual property. Such licenses impose obligations on our business, and if we fail to comply with those obligations, we could lose license rights, which was $0.6 million more than the Subscription Amount.  The excess $0.6 million represents an inducement to the PIPE Investor to enter into the PIPE Transaction and was recorded in warrant liabilities expensewould substantially harm our business” contained in the accompanying consolidated statement of operations.

In connection with the PIPE Transaction, we and the PIPE Investor also entered into a registration rights agreement, dated March 6, 2022 pursuant to which we agreed to prepare and file a registration statement with the Securities and Exchange Commission (the “SEC”) to register the resale of the shares of common stock included in the Units and the shares of common stock issuable upon exercise of the Pre-Funded Warrants and the Common Warrants. We agreed to use our best efforts to have such registration statement declared effective as promptly as possible after the filing thereof, subject to certain specified penalties if timely effectiveness is not achieved.  We filed such registration statement on April 29, 2022, which became effective on May 11, 2022.10-K.

Pursuant to the registration rights agreement, we are obligated to pay the PIPE Investor liquidated damages equal to 2% of the Subscription Amount per month, with a maximum aggregate payment of 12% of the Subscription Amount, in the event the PIPE Investor is not permitted to use the registration statement to resell the related securities for more than 10 consecutive calendar days or more than an aggregate of fifteen calendar days (which need not be consecutive calendar days) during any 12-month period.Exacis Asset Purchase

On May 24, 2022,April 26, 2023, we providedentered into an asset purchase agreement (the “Exacis Purchase Agreement”), together with Exacis Biotherapeutics Inc. (“Exacis”), the PIPE Investorstockholders party thereto and, with notice that it was not ablerespect to resellspecified provisions therein, Factor Limited (the “Exacis Acquisition”).  Pursuant to the securitiesExacis Purchase Agreement, we acquired from Exacis substantially all of Exacis’ intellectual property assets, including all of Exacis’ right, title and interest in and to an exclusive license agreement by and between Exacis and Factor Limited (the “Purchased License”).  We assumed none of Exacis’ liabilities, other than liabilities under the registration agreement because we did not timely file ourPurchased License that accrue subsequent to the closing date.  For additional information, see Note 8 to the unaudited condensed consolidated financial statements included in this Quarterly Report on Form 10-Q (the “Q1 2022 10-Q”) with.

Dr. Matthew Angel, our President and Chief Executive Officer, is the SEC,co-founder, President, CEO, and thata director of Factor Bioscience Inc., which is the PIPE Investor could not useparent of Factor Limited and a wholly owned subsidiary of Factor Bioscience LLC, the registration statement to reselllatter of which is the related securities until we filedmajority stockholder of Exacis.  Dr. Gregory Fiore, one of our directors, is the Q1 2022 10-Q.  BecauseChief Executive Officer and a 10% stockholder of Exacis.  The Exacis Purchase Agreement and the PIPE Investor was unable to usetransactions contemplated thereby were approved by the resale registration statement for at least 10 consecutive calendar days, we accrued $0.2 million during the first quarteraudit committee of 2022 for the estimated contingent loss we expect to incurour board of directors, as well as by all of our disinterested directors, comprising a resultmajority of the late Q1 2022 10Q filing, which is recorded in other expense, net for the six months ended June 30, 2022 in the accompanying condensed consolidated statementsboard of operations.  We paid the $0.2 million liquidated damages payment in June 2022.directors.

Standby Equity Purchase Agreement

On June 30, 2022,April 5, 2023, we filedand Lincoln Park Capital Fund, LLC (the “Lincoln Park”) entered into a purchase agreement (the “SEPA”), pursuant to which we have the Q1 2022 10-Q alongright, but not the obligation, to sell to Lincoln Park, and Lincoln Park would be obligated to purchase, up to $10.0 million of shares of our common stock. Sales of common stock by us are subject to certain limitations, and may occur from time to time, at our sole discretion. As consideration for Lincoln Park’s commitment to purchase shares of common stock in accordance with the 10-K/A,SEPA, we issued to Lincoln Park approximately 74,000 shares of common stock. As of August 9, 2023, we had issued and on July 1, 2022,sold 214,000 shares of our common stock under the SEPA, including the 74,000 commitment shares, for gross proceeds of approximately $0.3 million.  In connection with entry into the SEPA, we provided notice to the PIPE Investor that it may resume useterminated our prior purchase agreements with Lincoln Park entered into in 2021.

22

Basis of Presentation

Revenues

We are a developmentpre-clinical stage company and have had no revenues from product sales to date. We will not have revenues from product sales until such time as we receive regulatory approval of our product candidates and successfully commercialize our products or enterproducts.  During the six months ended June 30, 2023, we entered into a cell line customization and license agreement (the “Lineage Agreement”) with Lineage Cell Therapeutics, Inc. (“Lineage”), pursuant to which, prior to August 22, 2023, Lineage may request that we develop for, and deliver to, Lineage certain induced pluripotent stem cell lines, which Lineage would use to evaluate the possible development of cell transplant therapies for treatment of diseases of the central nervous system in humans, excluding certain indications.  The Lineage Agreement is an agreement with a customer that includes an up-front option fee recognized as deferred revenue until the applicable performance obligation has been satisfied.  This agreement could also include additional licensing agreement which may include up-front licensing fees, of which thereand cell line customization revenues at Lineages’ discretion.  There can be no assurance.assurances that we will recognize such additional revenues or that we will enter into other agreements with customers in the future.  For additional information, see Note 5 to the unaudited condensed consolidated financial statements included in this Quarterly Report on Form 10-Q.

License Costs

We recognize certain license costs payable to Factor Limited under the Exclusive Factor License Agreement in connection with contracts with customers..

Research and Development Expenses

We expense our research and development costs as incurred. Our research and development expenses consist of costs incurred for company-sponsored research and development activities, as well as support for selected investigator-sponsored research. Upfront payments and milestone payments we make for the licensingin-licensing of technology are expensed as research and development in the period in which they are incurred if the technology is not expected to have any alternative future uses other than the specific research and development project for which it was intended. In-Process ResearchIn-process research and Developmentdevelopment (“IPR&D”) that is acquired through an asset acquisitionwe acquire and which has no alternative future uses and, therefore, no separate economic values, is expensed to research and development costs at the time the costs are incurred.

The major components of research and development costs includehave included preclinical study costs, clinical manufacturing costs, clinical study and trial expenses, insurance coverage for clinical trials, expensed licensed technology, consulting, scientific advisors and other third-party costs, salaries and employee benefits, stock-based compensation expense, supplies and materials and allocations of various overhead costs related to our product development efforts.

In the normal course of our business, we contractWe have contracted with third parties to perform various clinical study and trial activities in the on-going development and testing of potential products. The financial terms of these agreements are subject to negotiation and vary from contract to contract and may result in uneven payment flows. We accrue for third party expenses based on estimates of the services received and efforts expended during the reporting period.  If the actual timing of the performance of the services or the level of effort varies from the estimate, the accrual is adjusted accordingly.  The expenses for some third-party services may be recognized on a straight-line basis if the expected costs are expected to be incurred ratably during the period. Payments under the contracts depend on factors such as the achievement of certain events or milestones, the successful enrollment of patients, the allocation of responsibilities among the parties to the agreement, and the completion of portions of the clinical study or trial or similar conditions. Preclinical and clinical study and trial associated activities such as production and testing of clinical material require significant up-front expenditures. We anticipate paying significant portions of a study’s or trial’s cost before such begins and incurring additional expenditures as the study or trial progresses and reaches certain milestones.

General and Administrative Expenses

Our general and administrative expenses consist primarily of salaries, benefits and other costs, including equity-based compensation, for our executive and administrative personnel, legal and other professional fees, travel, insurance, and other corporate costs.

Results of Operations

Comparison of the Three and Six Months Ended June 30, 20222023 and 20212022

  Three months ended June 30,   Change  Six months ended June 30,   Change   Three months ended June 30,   Six months ended June 30,   
2022 20212022 2021 2023 2022 Change 2023 2022 Change 
(in thousands)                          
Operating expenses:
                          
License costs
 
$
-
 
$
-
 
$
-
 
$
50
 
$
-
 
$
50
 
Research and development
 
$
1,685
 
$
5,432
 $
(3,747
)
 
$
3,467
 
$
6,965
 $
(3,498
)
 
1,579
 
1,685
 
(106
)
 
3,253
 
3,467
 
(214
)
General and administrative
 
6,205
 
4,581
 
1,624
 
10,719
 
6,204
 
4,515
  
2,510
 
6,205
 
(3,695
)
 
6,102
 
10,719
 
(4,617
)
Impairment of in-process research and
 
5,990
 
-
 
5,990
 
5,990
 
-
 
5,990
 
Transaction costs
  
-
  
-
  
-
  
-
  
5,765
  
(5,765
)
Acquisition of Exacis in-process research and development
 
460
 
-
 
460
 
460
 
-
 
460
 
Impairment of in-process research and development
  
-
  
5,990
  
(5,990
)
  
-
  
5,990
  
(5,990
)
Total operating expenses  
13,880
  
10,013
  
3,867
  
20,176
  
18,934
  
1,242
  
4,549
 
13,880
 
(9,331
)
 
9,865
 
20,176
 
(10,311
)
                                
Loss from operations
 
(13,880
)
 
(10,013
)
 
(3,867
)
 
(20,176
)
 
(18,934
)
 
(1,242
)
  
(4,549
)
  
(13,880
)
  
9,331
  
(9,865
)
  
(20,176
)
  
10,311
 
                          
Other income (expense), net:
                          
Loss on sale of NTN assets
 - (50) 50 - (9,648) 9,648 
Change in fair value of warrant liabilities
 10,792 - 10,792 9,470 - 9,470  
191
 
10,792
 
(10,601
)
 
146
 
9,470
 
(9,324
)
Change in fair value of contingent consideration
 
118
 
-
 
118
 
118
 
-
 
118
 
Loss on non-controlling investment
 (296) - (296) (911) - (911) 
(8
)
 
(296
)
 
288
 
(59
)
 
(911
)
 
852
 
Other expense, net
  (14)  (22)  8  (1,156)  (25)  (1,131)  
(256
)
  
(14
)
  
(242
)
  
(255
)
  
(1,156
)
  
901
 
Total other income (expense), net 
10,482
 
(72
)
 
10,554
 
7,403
 
(9,673
)
 
17,076
   
45
  
10,482
  
(10,437
)
  
(50
)
  
7,403
  
(7,453
)
                                
Loss before income taxes
 
(4,504
)
 
(3,398
)
 
(1,106
)
 
(9,915
)
 
(12,773
)
 
2,858
 
Provision for income taxes
  
(4
)
  
-
  
(4
)
  
(9
)
  
-
  
(9
)
Net loss
 $
(3,398
)
 $
(10,085
)
 $
6,687
 $
(12,773
)
 $
(28,607
)
 $
15,834
  
$
(4,508
)
 
$
(3,398
)
 
$
(1,110
)
 
$
(9,924
)
 
$
(12,773
)
 
$
2,849
 

License Costs

During the six months ended June 30, 2023, we recognized $50,000 of direct costs for amounts owed to Factor Limited in connection with the $250,000 of deferred revenue received from the Lineage Agreement, which represents Factor Limited’s share of such amount in accordance with the Exclusive Factor License Agreement.  There was no comparable expense for the three months ended June 30, 2023 or for the three and six months ended June 30, 2022.

Research and Development Expenses

 Three months ended June 30,  Three months ended June 30, 
 2022 2021 Change  2023 2022 Change 
(in thousands)              
License fees
 
$
-
 
$
4,000
 
$
(4,000
)
Payroll-related 
$
167
 
$
639
 
$
(472
)
Stock-based compensation
 
470
 
168
 
302
  
56
 
470
 
(414
)
Payroll-related
 
639
 
593
 
46
 
Clinical trials
 
402
 
526
 
(124
)
Professional fees
 
79
 
39
 
40
  
249
 
79
 
170
 
MSA expense 
813
 
-
 
813
 
Other expenses, net
  
95
  
106
  
(11
)
  
294
  
497
  
(203
)
Total research and development expenses 
$
1,685
 
$
5,432
 
$
(3,747
)
 
$
1,579
 
$
1,685
 
$
(106
)
       
 Six months ended June 30, 
 2023 2022 Change 
(in thousands)       
Payroll-related 
$
369
 
$
1,601
 
$
(1,232
)
Stock-based compensation 
120
 
892
 
(772
)
Professional fees 
529
 
120
 
409
 
MSA expense 
1,625
 
-
 
1,625
 
Other expenses, net  
610
  
854
  
(244
)
Total research and development expenses 
$
3,253
 
$
3,467
 
$
(214
)

  Six months ended June 30, 
  2022  2021  Change 
(in thousands)         
License fees
 
$
-
  
$
4,000
  
$
(4,000
)
Payroll-related
  
1,601
   
1,054
   
547
 
Stock-based compensation
  
891
   
571
   
320
 
Clinical trials
  
632
   
961
   
(329
)
Professional fees
  
120
   
126
   
(6
)
Other expenses, net
  
223
   
253
   
(30
)
Total research and development expenses 
$
3,467
  
$
6,965
  
$
(3,498
)

For the three and six months ended June 30, 2022,2023, our total research and development expenses decreased compared to the three and six months ended June 30, 2022, which was primarily due to a $4.0 million license fee paid in 2021 to Factorthe result of less payroll expense and Novellus, Ltd. (the “Licensors”) under the exclusive license agreement with the Licensors, as well as due to a decrease in clinical trial and other miscellaneous expense, offset by increased stockstock-based compensation expense due to increased equity awards grantedemployee terminations, offset by an increase in professional fees related to consulting activities and expense recognized during 2022, as compared to equity awards granted in 2021,the three and increased payroll expense due to increased headcount, as well as increased severance expense when comparedsix months ended June 30, 2023 related to the same periodsMSA with Factor (see Note 8 to the unaudited condensed consolidated financial statements contained in 2021.

In January 2022, we completed a reduction in our workforce involving eight research and development employees.  As a result, we incurred approximately $0.5 million for severance and termination-related costs,this Quarterly Report on Form 10-Q), which we recordeddid not exist during the first quarter ofthree and six months ended June 30, 2022. In June 2022, we made the decision to consolidated our research and development in Cambridge, Massachusetts, and as a result, we accrued approximately $0.1 million for severance and termination-related costs for certain employees in the San Diego, California location.

General and Administrative Expenses

 Three months ended June 30,  Three months ended June 30, 
 2022 2021 Change  2023 2022 Change 
(in thousands)                
Professional fees 
$
1,312
  
$
2,552
  
$
(1,240
)
Payroll-related
 
$
1,533
 
$
142
 
$
1,391
   
700
   
1,533
   
(833
)
Impairment of ROU asset
 
772
 
-
 
772
   
-
   
772
   
(772
)
Professional fees
 
2,083
 
2,721
 
(638
)
Insurance  
194
   
527
   
(333
)
Stock-based compensation
 
409
 
986
 
(577
)
  
158
   
409
   
(251
)
Insurance
 
527
 
367
 
160
 
Occupancy expense
 
182
 
150
 
32
   
19
   
182
   
(163
)
Other expenses, net
  
699
  
215
  
484
   
127
   
230
   
(103
)
Total general and administrative expenses 
$
6,205
 
$
4,581
 
$
1,624
  
$
2,510
  
$
6,205
  
$
(3,695
)
            
 Six months ended June 30, 
 2023  2022 Change 
(in thousands)            
Professional fees 
$
3,248
  
$
4,623
  
$
(1,375
)
Payroll-related  
1,057
   
2,282
   
(1,225
)
Impairment of ROU asset  
-
   
772
   
(772
)
Stock-based compensation  
783
   
1,170
   
(387
)
Occupancy expense  
43
   
352
   
(309
)
Insurance  
726
   
894
   
(168
)
Other expenses, net  
245
   
626
   
(381
)
Total general and administrative expenses 
$
6,102
  
$
10,719
  
$
(4,617
)

  Six months ended June 30, 
  2022  2021  Change 
(in thousands)         
Payroll-related
 
$
2,282
  
$
175
  
$
2,107
 
Impairment of ROU asset
  
772
   
-
   
772
 
Professional fees
  
3,404
   
4,040
   
(636
)
Insurance
  
894
   
400
   
494
 
Stock-based compensation
  
1,170
   
1,003
   
167
 
Occupancy expense
  
382
   
301
   
81
 
Loss on disposal of fixed assets
  
274
   
-
   
274
 
Other expenses, net
  
1,541
   
285
   
1,256
 
Total general and administrative expenses 
$
10,719
  
$
6,204
  
$
4,515
 
25


The increase in
Our general and administrative expenseexpenses decreased for the three and six months ended June 30, 2022 was2023 primarily relateddue to increaseddecreases in payroll expenses and stock-based compensation expense resulting from lower headcount, occupancy expense due to having fewer leased offices, insurance expense due to a reduction in premiums, as well as severance expense for certain employees, including our former Chief Executive Officer, who resigned effective May 26, 2022.  We also recognized a non-cash impairment charge on our San Diego, California right-of-use (“ROU”) operating lease asset due to our intent to consolidate our researchprofessional fees and development activities in Cambridge, Massachusetts and to sublease the San Diego, California facility.  Other increases include premiums for public company insurance policies, non-cash stock-based compensation expense due to increased equity awards, increased other miscellaneous expenses net, primarily due to legal-related matters, and losses on the disposal of fixed assets when compared to the same periodsthree and six months ended June 30, 2022, which prior-year period also included a non-recurring impairment expense of the ROU asset related to our former San Diego facility lease.

Acquisition of Exacis In-Process Research and Development

The Purchased License acquired in 2021.the Exacis Acquisition was determined to be an IPR&D asset that has no alternative future use and no separate economic value from its original intended purpose, which is expensed in the period the cost is incurred.  As a result, the Company expensed the fair value of the Purchased License during the three and six months ended June 30, 2023 of approximately $0.5 million.

Impairment of In-Process Research and Development

As discussed above, inDuring the three and six months ended June 30, 2022, we received the results from the INSPIRE phase 2 trial of IRX-2. The IRX-2 multi-cytokine biologic immunotherapy represents substantially all the fair value assigned to the technologies of IRX that we acquired in 2018. Despite outcomes that favored IRX-2 in certain predefined subgroups, the INSPIRE trial did not meet the primary endpoint of Event-Free Survival (EFS)event-free survival at two years of follow up. Significant additional clinical development work willwould be required to advance IRX-2 in the form of additional Phase 2 and 3 studies to further evaluate the treatment effect of IRX-2 in patient subgroups and in combination with checkpoint inhibitor therapies.  The INSPIRE trial is the only company sponsored study of IRX-2.  IRX-2 has been studied externally in other clinical settings outside of head and neck cancer in the form of investigator sponsored trials, which have either ended or are not currently active. Based on the totality of available information, we currently dodetermined we would not have plans to further develop the IRX-2 product candidate. As such, we determinedcandidate and that the carrying value of the IPR&D asset was impaired andimpaired.  Accordingly, we recognized a non-cash impairment charge of approximately $6.0 million on the condensed consolidated balance sheet as of June 30, 2022, which reduced the value of this asset to zero.

Transaction CostsWarrant Liabilities

The $5.8 million in transaction costs during the six months ended June 30, 2021 related to the issuance of common stock to Brooklyn LLC’s financial advisor upon consummation of the Merger, and there were no comparable transaction costs for same periods in 2022.

Loss on Sales of NTN Assets

A $0.1 million and $9.6 million loss on the sale of NTN assets forFor the three and six months ended June 30, 2021, respectively, were incurred when we completed the Disposition, and there were no comparable losses on sale for the three and six months ended June 30, 2022.

Warrant Liabilities Expense

For the three months ended June 30, 2022,2023, we recognized a creditcredits of $10.8$0.2 million and $0.1 million, respectively, for the change in the fair value of warrant liabilities due to a decrease in the market price of our common stock during the quarter.  For the six months endedas of June 30, 2022, we recognized a credit of  $10.1 million for the change in the fair value of warrant liabilities, which was offset by $0.6 million in expense related to the excess fair value of the Common Warrants and Pre-Funded Warrant issued in connection with the PIPE Transaction over the $12.0 million gross proceeds received. There were no comparable expenses for the three and six months ended June 30, 2021.

Loss on Non-Controlling Investment

During2023.  For the three and six months ended June 30, 2022, we recognized $0.3credits of $10.8 million and $0.9$9.5 million, of loss on our 25% non-controlling investment in NoveCite, respectively.  Of the $0.9 million lossrespectively, for the six months endedchange in the fair value of warrant liabilities due to a decrease in the market price of our common stock as of June 30, 2022,2022.

Change in Fair Value of Contingent Consideration

On the closing date of the Exacis Acquisition, we recognized a contingent consideration liability of $0.2 million for future payments that may be payable to Exacis, which was included as part of the $0.5 million relates tofair value of the prior year.  We account for our investment in NoveCite under the equity method.  There were no comparable expensesPurchased License asset and expensed as IPR&D for the three and six months ended June 30, 2021.2023.  This contingent consideration liability is remeasured at each period end, and any change in the fair value of the contingent liability is recognized in the statement of operations.  As of June 30, 2023, we remeasured the contingent liability and recognized a credit of $0.1 million for both the three and six months ended June 30, 2023 due to the decrease in the fair value of the contingent consideration liability.  There were no contingent consideration liabilities during the same periods in 2022.

Loss on Non-Controlling Investment

We account for our investment in NoveCite, Inc. (“NoveCite”) under the equity method.  For the three and six months ended June 30, 2023, we recognized approximately $8,000 and $0.1 million of loss, respectively, on our 25% non-controlling investment in NoveCite, as compared to $0.3 million and $0.9 million for the three and six months ended June 30, 2022, respectively.  We have not guaranteed any obligations of NoveCite nor are we otherwise committed to providing further financial support for NoveCite.  Therefore, we only record losses up to our investment carrying amount.  As of June 30, 2023, our investment carrying amount was zero.

Other Expense, Net

  Three months ended June 30, 
  2022  2021  Change 
(in thousands)         
PIPE transaction fees
 
$
(15
)
 
$
-
  
$
(15
)
Interest expense, net
  
(13
)
  
(22
)
  
9
 
Other (expense) income , net
  
14
   
-
   
14
 
Total other expense, net 
$
(14
)
 
$
(22
)
 
$
8
 

 Three months ended June 30, 
 2023 2022 Change 
(in thousands)       
SEPA commitment shares 
$
(249
)
 
$
-
 
$
(249
)
Interest income (expense), net 
24
 
(13
)
 
37
 
Other  
(31
)
  
(1
)
  
(30
)
Total other expense, net 
$
(256
)
 
$
(14
)
 
$
(242
)
       
 Six months ended June 30,  Six months ended June 30, 
 2022 2021 Change   2023  2022 Change 
(in thousands)              
PIPE transaction fees
 
$
(1,007
)
 
$
-
 
$
(1,007
)
 
$
-
 
$
(1,007
)
 
$
1,007
 
Liquidated damages
 
(240
)
 
-
 
(240
)
 
-
 
(240
)
 
240
 
Interest expense, net
 
(14
)
 
(36
)
 
22
  
26
 
(14
)
 
40
 
Other (expense) income , net
  
105
  
11
  
94
 
SEPA commitment shares 
(249
)
 
-
 
(249
)
Other income, net  
(32
)
  
105
  
(137
)
Total other expense, net 
$
(1,156
)
 
$
(25
)
 
$
(1,131
)
 
$
(255
)
 
$
(1,156
)
 
$
901
 

For the three months and six months ended June 30, 2022, we recognized an immaterial decreasefees associated with the private placement transaction completed in other expense, net when compared to the same period in 2021.  During the six months ended June 30,March 2022, our increase in other expense, net was primarily due to fees related to the PIPE Transaction,all of which waswere allocated to the warrants issued in connection with the transaction. Additionally,transaction, and we incurredaccrued for a loss related tofor the estimated liquidated damages we incurred as a result of not timely filing the Q1 2022 10Q with the SEC.  These increases in expense were offset by a decrease in interest expense and an increase in other incomeSEC our Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2022.  For the three and six months ended June 30, 2022 when compared2023, we recognized $249,000 in respect of the value of the commitment shares issued to Lincoln Park under the same period in 2021.SEPA.

33Provision for Income Taxes


During 2023, we expect to incur state income tax liabilities related to our operations. We have established a full valuation allowance for all deferred tax assets, including our net operating loss carryforwards, since we could not conclude that we were more likely than not able to generate future taxable income to realize these assets. The effective tax rate differs from the statutory tax rate due primarily to our full valuation allowance.
Liquidity and Capital Resources

At June 30, 2022,2023, we had cash, and cash equivalents and restricted cash of approximately $19.4 million. On March 9,$5.9 million, of which approximately $4.1 million was restricted cash, as discussed below.

In October 2022, we entered into a facility sublease agreement (the “Sublease”) for approximately 45,500 square feet of office and laboratory space in Somerville, Massachusetts.  The term of the Sublease is approximately 10 years, and we will pay approximately $63.0 million in base rental payments over the 10-year term, plus our share of the Sublessor’s parking spaces and operating expenses. As part of the Sublease, we delivered a security deposit in the form of a letter of credit in the amount of $4.1 million, which will be reduced on an incremental basis throughout the term of the lease.  The letter of credit was issued 5,500,000by our commercial bank, which required that we cash collateralize the letter of credit with $4.1 million of cash deposited in a restricted account maintained by such bank.  The amount of required restricted cash collateral will decline in parallel with the reduction in the amount of the letter of credit over the term of the sublease.

In February 2023, we entered into  the Lineage Agreement, pursuant to which we received a $0.3 million upfront, nonrefundable payment for an option right to obtain a sublicense of intellectual property that we license from Factor Limited under the Exclusive Factor License Agreement.  This customer agreement may also provide for future payments to us if Lineage requests that we develop certain customized cell line activities or if the customer exercises its right to obtain the sublicense, which would include a license fee, milestone payments, royalties, and sublicense fees.

On April 5, 2023, we entered into the SEPA, pursuant to which Lincoln Park committed to purchase up to $10.0 million of our common stock. Such sales of common stock by us, if any, are subject to certain conditions and limitations set forth in the SEPA, and may occur from time to time, at our sole discretion, over a period of up to 24-months, commencing April 25, 2025, which was the date on which each of the conditions to the Lincoln Park’s purchase obligations set forth in the SEPA were initially satisfied.  Pursuant to a registration rights agreement entered into in connection with the SEPA, we filed a registration statement with the SEC on April 17, 2023 to register for resale shares of common stock issuable pursuant to such purchase agreement and Pre-Funded Warrants representingthe shares previously issued to Lincoln Park as consideration for entry into the SEPA, and the SEC declared such registration statement effective on April 24, 2023.  To date, we have issued and sold approximately 1,357,000214,000 shares of our common stock to Lincoln Park, including the 74,000 commitment shares, and have receive approximately $0.3 million in gross proceeds from such sales.

Under applicable Nasdaq listing rules, the aggregate number of shares of common stock that we had been able to issue to Lincoln Park under the SEPA could not exceed 19.99% of our shares of common stock issued and outstanding immediately prior to the execution of the SEPA (the “Exchange Cap”) unless certain conditions were met, including obtaining stockholder approval to issue shares of common stock in excess of the Exchange Cap in accordance with applicable Nasdaq listing rules. On June 16, 2023, at the Company’s 2023 Annual Meeting of Stockholders, the Company’s stockholders approved, for purposes of complying with applicable Nasdaq listing rules, the Company’s potential issuance of shares of common stock under the SEPA in excess of the Exchange Cap.   As a result, the Exchange Cap limitation no longer applies to issuances and sales of common stock by us to Lincoln Park under the SEPA.  However, we may not direct Lincoln Park to purchase any shares of common stock under the SEPA if such purchase would result in Lincoln Park beneficially owning more than 4.99% of our issued and outstanding shares of common stock.

On July 14, 2023, we closed the Private Placement of $8.7 million in aggregate principal amount of Notes and the issuance of the Note Warrants. We intend to use the net proceeds of approximately $11.0 millionfrom the Private Placement for general working capital purposes.

The Notes bear interest at 6% per annum, payable quarterly in connection witharrears.  At our election, we may pay interest either in cash or in-kind by increasing the PIPE Transaction.  Pursuant to the purchase agreement entered into in respectoutstanding principal amount of the PIPE Transaction, we are prohibited from issuing equity in variable rate transactions for a period of one-year following consummationNotes.  The Notes mature on July 14, 2028, unless earlier converted or repurchased.  We may not redeem the Notes at our option prior to maturity.

At the option of the PIPE Transaction, including issuing equity underholders, the Second Purchase Agreement.Notes may be converted from time-to-time in whole or in part into shares of common stock at an initial conversion rate of $2.86 per share, subject to customary adjustments for stock splits, stock dividends and recapitalization.

The Notes do not contain any ratchet or other financial antidilution provisions.  The Notes purchased by certain of the Purchasers contain conversion limitations, providing that no conversion may be made if the aggregate number of shares of Common Stock beneficially owned by the holder thereof would exceed 4.99%, 9.99% or 19.99% immediately after conversion thereof, subject to certain increases not in excess of either 9.99% or 19.99% at the option of such holder.

The Note Warrants are immediately exercisable, have an exercise price of $2.61 per share, expire five years following the Closing Date and are subject to customary adjustments. The Note Warrants purchased by certain of the Purchasers contain a provision pursuant to which such Note Warrants may not be exercised if the aggregate number of shares of Common Stock beneficially owned by the holder thereof would exceed 4.99%, 9.99% or 19.99% immediately after exercise thereof, subject to certain increases not in excess of either 9.99% or 19.99% at the option of such holder.

We have to date incurred operating losses, and we expect these losses to continue in the future as we further develop our product development programs and operate as a publicly traded company.  In the near-term, we intend to focus on licensing opportunities for our in-licensed technology, but there can be no assurance that we will enter into agreements with respect to such opportunities on such terms and within a timeframe necessary to satisfy our need for working capital.  While we are not presently pursuing product development, we may do so in the future, and current and potential licensing partners may seek to do so.  Developing product candidates, conducting clinical trials and commercializing products are expensive, and we willwould need to raise substantial additional funds if we were to achieve our strategic objectives. It will likely be some years before we obtainpursue the necessary regulatory approvals to commercializedevelopment of one or more of our product candidates.candidates Based on our current financial condition and forecasts of available cash, including as mentioned above, we believe we do not have sufficient funds to fund our operations for the next twelve months from the filing of the financial statements contained in this Quarterly Report on Form 10-Q for the periodthree and six months ended June 30, 2022 (the “Q2 2022 10-Q”). There2023. We can beprovide no assurance that we will ever be in a positionable to commercialize IRX-2satisfy our near- or any other product candidate we may acquire,long-term cash needs through licensing transactions, or that we will obtain any additional financing that we require in the future or, even if such financing is available, that it will be obtainable on terms acceptable to us.

In that regard, our future funding requirements will depend on many factors, including:

the terms and timing of any collaborative, licensing and other agreements that we may establish;

the cost of filing and potentially prosecuting, defending and enforcing any patent claims and other intellectual property rights;

the cost and timing of regulatory approvals;

the cost and delays in product development as a result of any changes in regulatory oversight applicable to our products;

the cost and timing of establishing sales, marketing and distribution capabilities;

the effect of competition and market developments;

the cost of filing and potentially prosecuting, defending and enforcing any patent claims and other intellectual property rights;

the scope, rate of progress and cost of our clinical trials and other product development activities; and

future clinical trial results.

We plan to raise additional funds to support our product development activities and working capital requirements through the remaining availability under the Second Purchase Agreement (to the extent we are permitted to use such agreement), public or private equity offerings, debt financings, corporatestrategic partnerships, out-license collaborations or other means. We may also seek governmental grants to support our clinical trials and preclinical trials. Further, we may seek to raise capital to fund additional product development efforts even if we have sufficient funds for our planned operations. Any sale by us of additional equity or convertible debt securities could result in dilution to our stockholders. There can be no assurance that any such required additional funding will be available to us at all or available on terms acceptable to us.

Further, to the extent that we raise additional funds through collaborative arrangements, it may be necessary to relinquish some rights to our technologies or grant sublicenses on terms that are not favorable to us. If we are not able to secure additional funding when needed, we may have to delay the commercializecommercialization of our products, reduce the scope of or eliminate one or more research and development programs, which could have an adverse effect on our business.

Cash Flows

Cash flows from operating, investing and financing activities, as reflected in the accompanying condensed consolidated statements of cash flows, are summarized as follows:

  For the six months ended
June 30,
    
(in thousands) 2023  2022  Change 
Cash (used in) provided by:         
Operating activities $(9,921) $(9,425) $(496)
Investing activities  
-

  (133)  133 
Financing activities  312   11,980   (11,668)
Net (decrease) increase in cash and cash equivalents $(9,609) $2,422  $(12,031)
  
For the six months ended
June 30,
    
(in thousands) 2022  2021  Change 
Cash provided by (used in):         
Operating activities $(9,425) $(10,234) $809 
Investing activities  (133)  266   (399)
Financing activities  11,980   58,503   (46,523)
Net increase in cash and cash equivalents $2,422  $48,535  $(46,113)

Net Cash Used in Operating Activities

The decreaseincrease in cash used in operating activities was due to an increase in cash used in operating assets and liabilities of $4.1 million during the six months ended June 30, 2023 compared to the six months ended June 30, 2022, offset by a decrease in net loss of $0.6$3.6 million for the six months ended June 30, 2023, after giving effect to adjustments made for non-cash transactions, offset by antransactions.  The increase in cash providedused in operations was primarily driven by operating assetsMSA fees and liabilities of $1.4 millionaccrued severance payments  for the six months ended June 30, 2023 as compared to the same period in 2022.

Net Cash Used in Investing Activities

The decrease in cash used in investing activities during the six months ended June 30, 20222023 was primarily related to decreases in the purchase of capitalized equipment as compared to the same period in 2021.  The increase in cash provided by operating assets and liabilities was primarily driven by increased accrued compensation due to higher headcount and severance as well as accrued costs for litigation matters, offset by a decrease in prepaid expenses and other current assets during the six months ended June 30, 2022 compared to the same period in 2021.

Net Cash (Used in) Provided by Investing Activities

The increase in net cash used in investing activities was primarily due to purchases of capital equipment of $0.2 million offset by proceeds from the sale of fixed assets of $0.1 million during the six months ended June 30, 2022 compared to the same period in 2021.  Also, the six months ended June 30, 2021 included proceeds of approximately $0.3 million from the Merger and the Disposition transactions.  There were no similar transactions during the six months ended JuneJun 30, 2022.

Net Cash Provided by Financing Activities

The decrease in netNet cash provided by financing activities was primarily the result of a decrease in net proceeds from capital raises of approximately $47 million, net, offset by a decrease in principal payments made for long-term debt arrangements of $0.5 million during the six months ended June 30, 2022 comparedrelated to proceeds received in connection with the same periodprivate placement of equity completed in 2021.March 2022.  During the six months ended June 30, 2023, net cash provided by financing activities included the $0.3 million of gross proceeds received under the SEPA with Lincoln Park.

Critical Accounting Policies and Estimates

There were no significant changes in our critical accounting estimates during the three and six months ended June 30, 20222023 from those described in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” section of the 10-K/A.2022 10-K, except as follows.

Contingent Consideration

Contingent consideration from an asset acquisition that is indexed to or settled in shares of our common stock and that is classified as a liability is initially measured at fair value, with subsequent changes in fair value recognized in earnings.  Measuring the fair value requires various inputs, and a significant change in one or more of these inputs used in the calculation of the fair value may cause a significant change to the fair value of the contingent consideration liability, which could also result in material non-cash gains or losses being reported in the Company’s consolidated statement of operations.

Recent Accounting Pronouncements

In June 2022,There have been no recent Accounting Standards Updates (“ASUs”) issued by the Financial Accounting StandardStandards Board (the “FASB”) issued Accounting Standards Update (“ASU”) No. 2022-03, Fair Value Measurement (Topic 820): Fair Value Measurement of Equity Securities Subject that would apply to Contractual Sale Restrictions (“ASU 2022-03”).us since the ASUs disclosed in The FASB issued ASU 2022-03 to (1) clarify the guidance in Topic 820, Fair Value Measurement, when measuring the fair value of an equity security subject to contractual restrictions that prohibit the sale of an equity security, (2) to amend a related illustrative example, and (3) to introduce new disclosure requirements for equity related securities subject to contractual sale restrictions that are measured at fair value in accordance with Topic 820. ASU 2022-03 clarifies that a contractual restriction on the sale of an equity security is not considered part of the unit of account of the equity security and, therefore, is not considered in measuring fair value. The guidance is effective for fiscal years beginning after December 15, 2023, and interim periods within those fiscal years with early adoption permitted. We are evaluating when to adopt the amendments in ASU 2022-02. We do not expect a material impact as a result of adopting this amendment.2022 10-K.

 Item 3.Quantitative and Qualitative Disclosures About Market Risk.

Under the rules and regulations of the SEC, as a smaller reporting company we are not required to provide the information otherwise required by this item.

Item 4.Controls and Procedures.

Disclosure Controls and Procedures

We maintain “disclosure controls and procedures,” as such term is defined under Rule 13a-15(e) promulgated under the Exchange Act, designed to ensure that information required to be disclosed in our reports filed pursuant to the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our principal executive officer and our principal financial officer, as appropriate, to allow timely decisions regarding required disclosures.

In designing and evaluating the disclosure controls and procedures, we recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and we were required to apply our judgment in evaluating the cost-benefit relationship of possible controls and procedures. We have carried out an evaluation as of the end of the period covered by this Q2 2022Quarterly Report on Form 10-Q under the supervision, and with the participation, of our management, including our interim Chief Executive Officer and President (who serves as our principal executive officer) and our Chief Financial OfficerVice President of Finance (who serves as our principal financial officer), of the effectiveness of the design and operation of our disclosure controls and procedures.

Based on that evaluation, our interim Chief Executive Officer and Chief Financial OfficerVice President of Finance concluded that our disclosure controls and procedures were not effective as of the end of the period covered by this Q2 2022Quarterly Report on Form 10-Q in providing reasonable assurance of achieving the desired control objectives due primarily to the material weaknessesweakness discussed below.

Management’s Plan for Remediation of Material WeaknessesWeakness in Internal Control over Financial Reporting
Upon completion of

Our management is responsible for establishing and maintaining adequate internal control over financial reporting. Our internal control over financial reporting is a process designed to provide reasonable assurance regarding the Merger in March 2021 and the resulting change in our business model and strategy, we experienced a complete turnover of our employees, including all of the members of our executive management team, which resulted in, among other things, our having insufficient accounting staff available to enable and ensure adequate segregation of duties and our lacking appropriate and complete documentation of policies and procedures critical to the accomplishmentreliability of financial reporting objectives. The accounting personnel and documentation deficiencies each increase the risk that a material misstatementpreparation of our financial statements will not be prevented or detected on a timely basis.for external purposes in accordance with generally accepted accounting principles.

Additionally, weWe were unable to timely file our Q1Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2022 10Q with the SEC due to identifying errors in our financial statements reported in the OriginalAnnual Report on Form 10-K for the years ended December 31, 2021 and 2020 during our preparation of the financial statements for the quarter ended March 31, 2022. Management concluded that the errors were the result of accounting personnel’s’personnel’s lack of technical proficiency in complex matters. We filed an amendment to our Annual Report on Form 10-K/A for the years ended December 31, 2021 and 2020 on June 30, 2022 to correct the errors in our financial statements for the years ended December 31, 2021 and 2020 and for the quarters ended June 30, 2020, September 30, 2020, March 31, 2021, June 30, 2021 and September 30, 2021.  See the Form 10-K/A for further detail on the restatement.

Management plans to implementis implementing measures designed to ensure that the deficiencies contributing to the ineffectiveness of our internal controlscontrol over financial reporting are promptly remediated, such that the internal controls are designed, implemented and operating effectively. The remediation actions planned include:

hiring additional accounting personnel in a number,
enhancing the business process controls related to reviews over technical, complex, and with experience, to allow for proper segregation of duties and the accurate application of GAAP, including a chief financial officer, whom we hired in May of 2022;non-recurring transactions;

developing and implementing, and then monitoring the effectiveness of, written policies and procedures required to achieve our financial reporting objectives in a timely manner, including policies and procedures relating to internal control over financial reporting;

providing additional training to accounting personnel; and.and

consulting with an accounting advisor for technical, complex and non-recurring matters, with whom we have engaged and begun consulting.

The material weakness cannot be considered remediated until the applicable remedial controls operate for a sufficient period of time and management has concluded, through testing, that these controls are operating effectively.

We are committed to developing a strong internal control environment, and we believe the remediation efforts that we have implemented and will implement will result in significant improvements in our control environment. We hired our Vice President of Finance in the second quarter of 2021 to oversee all accounting and financial reporting matters, including implementing a framework for internal controls over financial reporting, and we hired a full-time controller at the beginning of 2022. Also, during the fourth quarter of 2021, we engaged a third-party consulting firm with expertise in implementing the framework for internal controls over financial reporting, and we are making progress on developing this framework, including identifying key controls, creating process narratives or flowcharts, developing test plans, and beginning the testing of the key controls to ensure the framework is complete and effective. Our management will continue to monitor and evaluate the relevance of our risk-based approach and the effectiveness of our internal controls and procedures over financial reporting on an ongoing basis and is committed to taking further action and implementing additional enhancements or improvements, as necessary.

Changes in Internal Control over Financial Reporting
Other than

Except for the actions intended to remediate the material weakness as described above, there was no change in our internal control over financial reporting during the most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

PART II — OTHER INFORMATION

Item 1.Legal Proceedings.

This information is set forth under “Note 9—10—Commitments and Contingencies—Legal Matters” to the condensed consolidated financial statements included in this Q2 2022Quarterly Report on Form 10-Q and is incorporated in this Item 1 by reference.

From time to time we may become involved in legal proceedings arising in the ordinary course of business. Except as described above, we do not believe there is any litigation pending that could have, individually or in the aggregate, a material adverse effect on our results of operations, financial condition or cash flows.


Item 1A.Risk Factors.

During the reporting period covered by this Quarterly Report on Form 10-Q, there have been no material changes to our risk factors as set forth in the 10-K/A and Q1 2022 10-Q.10-K.

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. During the quarter ended June 30, 2023, none of our officers or directors adopted or terminated any contract, instruction or written plan for the purchase or sale of our securities that was intended to satisfy the affirmative defense conditions of Rule 10b5-1(c) under the Exchange Act or any “non-Rule 10b5-1 trading arrangement”, as defined in Item 408 of Regulation S-K.

Item 6.Exhibits.

Exhibit Description 
Incorporated By
Reference
 Amended and Restated Executive EmploymentPurchase Agreement, dated as of May 10, 2022,April 5, 2023, by and between Brooklyn ImmunoTherapeutics,Eterna Therapeutics Inc. and Andrew Jackson.Lincoln Park Capital Fund, LLC 
Exhibit 10.1 to Form 8-K filed on April 11, 2023
Registration Rights Agreement, dated as of April 5, 2023, by and between Eterna Therapeutics Inc. and Lincoln Park Capital Fund, LLC
Exhibit 10.2 to Form 8-K filed on April 11, 2023
Asset Purchase Agreement, dated April 26, 2023, by and among Eterna Therapeutics Inc., Exacis Biotherapeutics Inc., the stockholders party thereto and, with respect to certain provisions, Factor Bioscience Limited.
Exhibit 10.1 to Form 8-K filed on May 31, 20222, 2023
 Separation Agreement and General Release, dated May 25, 2022,2, 2023, by and between Brooklyn ImmunoTherapeutics,Eterna Therapeutics Inc. and Howard J. Federoff.Andrew Jackson. 
Exhibit 10.210.1 to Form 8-K filed on May 31, 2022
10.35, 2023
Torrey Pines Science Center Lease, dated March 31, 2022, between Brooklyn ImmunoTherapeutics, Inc. and Torrey Pines Science Center Limited Partnership..Filed herewith
 
Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
 
Filed herewith

 
Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
 
Filed herewith
 
Certification of Principal Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
 
Furnished herewith
 
Certification of Principal Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
 
Furnished herewith
101.INS
 
Inline XBRL Instance Document (the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document).
 
Filed herewith
101.SCH
 
Inline XBRL Taxonomy Extension Schema Document
 
Filed herewith
101.CAL
 
Inline XBRL Taxonomy Extension Calculation Linkbase Document
 
Filed herewith
101.DEF
 
Inline XBRL Taxonomy Extension Definition Linkbase Document
 
Filed herewith
101.LAB
 
Inline XBRL Taxonomy Extension Label Linkbase Document
 
Filed herewith
101.PRE
 
Inline XBRL Taxonomy Extension Presentation Linkbase Document
 
Filed herewith
104
 
Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101).
  

*            Management contract or compensation plan or arrangement
#            Pursuant to Item 601(a)(5) of Regulation S-K, schedules and similar attachments to this exhibit have been omitted because they do not contain information material to an investment or voting decision and such information is not otherwise disclosed in such exhibit.  The Company will supplementally provide a copy of any omitted schedule or similar attachment to the U.S. Securities and Exchange Commission or its staff upon request.

*
Indicates management contract or compensatory plan.
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 hereunto duly authorized.

 BROOKLYN IMMUNOTHERAPEUTICS,ETERNA THERAPEUTICS INC.
   
Date: August 11, 20222023By:/s/ Andrew JacksonMatthew Angel
  Andrew JacksonMatthew Angel
  Chief FinancialExecutive Officer and President
  (on behalf of the Registrant and as Principal FinancialExecutive Officer)


34
39