Biggest changeAs a smaller reporting company, we may choose to present only the two most recent fiscal years of audited financial statements in our Annual Report on Form 10-K, have reduced disclosure obligations regarding executive compensation, and smaller reporting companies are permitted to delay adoption of certain recent accounting pronouncements discussed in Note 2 See Note 2, “Basis of Presentation and Summary of Significant Accounting Policies” in our consolidated financial statements, appearing under Part II, Item 8 and beginning at page F-1 of this Annual Report on Form 10-K. 64 Table of Contents Results of Operations Comparison of the Years Ended December 31, 2022 and 2021 The following table summarizes our results of operations for the years ended December 31, 2022 and 2021: For the Years Ended December 31, Change ($ in thousands, except per share data) 2022 2021 $ % Revenue: Product revenue, net $ 70,995 $ 63,134 $ 7,861 12 % Other revenue 2,674 — 2,674 100 % Total revenue 73,669 63,134 10,535 17 % Operating expenses Cost of goods sold - product revenue 30,775 32,084 (1,309) (4) % Research and development 10,943 2,739 8,204 300 % Research and development - licenses acquired — 13,819 (13,819) (100) % Selling, general and administrative 59,468 39,833 19,635 49 % Wire transfer fraud loss — 9,540 (9,540) (100) % Total operating expenses 101,186 98,015 3,171 3 % Loss from operations (27,517) (34,881) 7,364 (21) % Other expense Interest income (60) (2) (58) 2,900 % Interest expense 2,019 7,034 (5,015) (71) % Foreign exchange transaction losses 89 — 89 100 % Change in fair value of derivative liability — 447 (447) (100) % Total other expense 2,048 7,479 (5,431) (73) % Loss before income taxes (29,565) (42,360) 12,795 (30) % Income tax expense 63 1,634 (1,571) (96) % Net Loss $ (29,628) $ (43,994) $ 14,366 (33) % Revenues The following table reflects our revenue by product for the years ended December 31, 2022 and 2021: For the Years Ended December 31, Change ($in thousands) 2022 2021 $ % Qbrexza® $ 26,715 $ 17,056 $ 9,659 57 % Accutane® 18,373 10,053 8,320 83 % Targadox® 7,972 22,378 (14,406) (64) % Amzeeq® 7,242 — 7,242 100 % Ximino® 4,957 8,247 (3,290) (40) % Zilxi® 2,273 — 2,273 100 % Exelderm® 3,463 5,363 (1,900) (35) % Other branded revenue — 37 (37) (100) % Total net product revenue $ 70,995 $ 63,134 $ 7,861 12 % Other revenue 2,674 — 2,674 100 % Total revenue $ 73,669 $ 63,134 $ 10,535 17 % Total revenues increased $10.5 million, or 17%, to $73.7 million for the year ended December 31, 2022, from $63.1 million for the year ended December 31, 2021.
Biggest changeAs a smaller reporting company, we may choose to present only the two most recent fiscal years of audited financial statements in our Annual Report on Form 10-K, have reduced disclosure obligations regarding executive compensation, and smaller reporting companies are permitted to delay adoption of certain recent accounting pronouncements discussed in Note 2 See Note 2, “Basis of Presentation and Summary of Significant Accounting Policies” in our consolidated financial statements, appearing under Part II, Item 8 and beginning at page F-1 of this Annual Report on Form 10-K. 65 Table of Contents Results of Operations Comparison of the Years Ended December 31, 2023 and 2022 The following table summarizes our results of operations for the years ended December 31, 2023 and 2022: For the Years Ended December 31, Change ($ in thousands, except per share data) 2023 2022 $ % Revenue: Product revenue, net $ 59,662 $ 70,995 $ (11,333) (16) % Other revenue 19,519 2,674 16,845 630 % Total revenue 79,181 73,669 5,512 7 % Operating expenses Cost of goods sold - product revenue 26,660 30,775 (4,115) (13) % Research and development 7,541 10,943 (3,402) (31) % Selling, general and administrative 43,910 59,468 (15,558) (26) % Loss on impairment of intangible assets 3,143 — 3,143 100 % Total operating expenses 81,254 101,186 (19,932) (20) % Loss from operations (2,073) (27,517) 25,444 (92) % Other expense Interest income (322) (60) (262) 437 % Interest expense 1,698 2,019 (321) (16) % Foreign exchange transaction losses 183 89 94 106 % Total other expense 1,559 2,048 (489) (24) % Loss before income taxes (3,632) (29,565) 25,933 (88) % Income tax expense 221 63 158 251 % Net Loss (3,853) (29,628) 25,775 (87) % Revenues The following table reflects our revenue by product for the years ended December 31, 2023 and 2022: For the Years Ended December 31, Change ($in thousands) 2023 2022 $ % Qbrexza® $ 25,410 $ 26,715 $ (1,305) (5) % Accutane® 20,168 18,373 1,795 10 % Amzeeq 6,201 7,242 (1,041) (14) % Targadox® 3,204 7,972 (4,768) (60) % Exelderm® 2,395 3,463 (1,068) (31) % Zilxi 1,962 2,273 (311) (14) % Ximino® 287 4,957 (4,670) (94) % Luxamend® 35 — 35 100 % Total net product revenue $ 59,662 $ 70,995 $ (11,333) (16) % 66 Table of Contents Total net product revenues decreased $11.3 million, or 16%, to $59.7 million for the year ended December 31, 2023, from $71.0 million for the year ended December 31, 2022.
We record gross-to-net sales accruals for chargebacks, distributor service fees, prompt pay discounts, sales returns, coupons, managed care rebates, government rebates, and other allowances customary to the pharmaceutical industry.
Gross - to - Net Sales Accruals We record gross-to-net sales accruals for chargebacks, distributor service fees, prompt pay discounts, sales returns, coupons, managed care rebates, government rebates, and other allowances customary to the pharmaceutical industry.
The following discussion and analysis contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 (the “Exchange Act”). Please see the section titled “Special Cautionary Note Regarding Forward-Looking Statements” elsewhere in this Annual Report on Form 10-K for more information.
The following discussion and analysis contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 (the “Exchange Act”). Please see the section titled “Special Cautionary Notice Regarding Forward-Looking Statements” elsewhere in this Annual Report on Form 10-K for more information.
These policies relate to the more significant areas involving management’s judgments and estimates. Revenue Recognition Our gross product revenues are subject to a variety of deductions, which generally are estimated and recorded in the same period that the revenues are recognized. Such variable consideration represents chargebacks, coupons, discounts, other sales allowances, governmental rebate programs and sales returns.
These policies relate to the more significant areas involving management’s judgments and estimates. Revenue Recognition Our gross product revenues are subject to a variety of deductions, which generally are estimated and recorded in the same period that the revenues are recognized. Such variable consideration represents chargebacks, coupons, discounts, other sales allowances and sales returns.
Overview We are a commercial-stage pharmaceutical company founded in October 2014 that focuses on the development and commercialization of pharmaceutical products for the treatment of dermatological conditions. Our current portfolio includes eight branded and three authorized generic prescription drugs for dermatological conditions that are marketed in the U.S.
Overview We are a commercial-stage pharmaceutical company founded in October 2014 that focuses on the development and commercialization of pharmaceutical products for the treatment of dermatological conditions. Our current portfolio includes seven branded and two authorized generic prescription drugs for dermatological conditions that are marketed in the U.S.
Financial Statements and Supplementary Data. The information required by this Item is set forth in the financial statements and notes thereto beginning at page F-1 of this Annual Report on Form 10-K. Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure. None. 70 Table of Contents
The information required by this Item is set forth in the financial statements and notes thereto beginning at page F-1 of this Annual Report on Form 10-K. Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure. None. 71 Table of Contents
This 2022 Shelf covers the offering, issuance and sale by us of up to an aggregate of $150.0 million of our common stock, preferred stock, debt securities, warrants, and units (the “2022 Shelf”). At December 31, 2022, $150.0 million remains available under the 2022 Shelf. In connection with the 2022 shelf, we have entered into the Sales Agreement with B.
This shelf registration statement covers the offering, issuance and sale by us of up to an aggregate of $150.0 million of our common stock, preferred stock, debt securities, warrants, and units (the “2022 Shelf”). In connection with the 2022 shelf, we have entered into the Sales Agreement with B.
Our estimates are based on our historical experience and on various other factors that we believe are reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources.
Our estimates are based on our historical experience and on various other factors that we believe are reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.
Actual results may differ from these estimates under different assumptions or conditions. 63 Table of Contents While our significant accounting policies are described in greater detail in Note 2, “Basis of Presentation and Summary of Significant Accounting Policies” in our consolidated financial statements, appearing under Part II, Item 8 and beginning at page F-1 of this Annual Report on Form 10-K, we believe that the following accounting policies and estimates are those most critical to the judgments and estimates used in the preparation of our consolidated financial statements in understanding our historical and future performance.
While our significant accounting policies are described in greater detail in Note 2, “Basis of Presentation and Summary of Significant Accounting Policies” in our consolidated financial statements, appearing under Part II, Item 8 and beginning at page F-1 of this Annual Report on Form 10-K, we believe that the following accounting policies and estimates are those most critical to the judgments and estimates used in the preparation of our consolidated financial statements in understanding our historical and future performance.
Recent Accounting Pronouncements See Note 2, “Basis of Presentation and Summary of Significant Accounting Policies” in our consolidated financial statements, appearing under Part II, Item 8 and beginning at page F-1 of this Annual Report on Form 10-K for information about recent accounting pronouncements, the timing of their adoption, if applicable, and our assessment, if any, of their potential impact on our financial condition and results of operations.
The potential of our estimates to vary differs by program, product, type of customer and geographic location. 64 Table of Contents Recent Accounting Pronouncements See Note 2, “Basis of Presentation and Summary of Significant Accounting Policies” in our consolidated financial statements, appearing under Part II, Item 8 and beginning at page F-1 of this Annual Report on Form 10-K for information about recent accounting pronouncements, the timing of their adoption, if applicable, and our assessment, if any, of their potential impact on our financial condition and results of operations.
Riley, relating to shares of our common stock. In accordance with the terms of the Sales Agreement, we may offer and sell up to 4,900,000 shares of our common stock, par value $0.0001 per share, from time to time through or to B. Riley acting as our agent or principal.
Riley relating to shares of our common stock in an at-the-market sales program. In accordance with the terms of the Sales Agreement, we may offer and sell up to 4,900,000 shares of our common stock, from time-to-time through B. Riley acting as our agent or principal.
Coupons, however, can have a significant impact on year-over-year individual product revenue growth trends. If any of our ratios, factors, assessments, experiences, or judgments are not indicative or accurate estimates of our future experience, our results could be materially affected. The potential of our estimates to vary differs by program, product, type of customer and geographic location.
Coupons, however, can have a significant impact on year-over-year individual product revenue growth trends. If any of our ratios, factors, assessments, experiences, or judgments are not indicative or accurate estimates of our future experience, our results could be materially affected.
In evaluating our business, you should carefully consider the information set forth under the heading “Risk Factors” herein and in our Annual Report on Form 10-K for the year ended December 31, 2021. As used below, the words “we,” “us” and “our” refer to Journey Medical Corporation and its consolidated subsidiaries.
In evaluating our business, you should carefully consider the information set forth under the heading “Risk Factors” herein. As used below, the words “we,” “us” and “our” refer to Journey Medical Corporation and its consolidated subsidiaries.
Due to the contingent nature of these obligations, the amounts of these payments cannot be reasonably predicted. Item 7A. Quantitative and Qualitative Disclosures About Market Risks We are a smaller reporting company as defined by Rule 12b-2 of the Exchange Act and are not required to provide the information otherwise required under this item. Item 8.
Quantitative and Qualitative Disclosures About Market Risks We are a smaller reporting company as defined by Rule 12b-2 of the Exchange Act and are not required to provide the information otherwise required under this item. Item 8. Financial Statements and Supplementary Data.
Gross-to-net sales accruals and the balance in the related allowance accounts for the years ended December 31, 2022, 2021 and 2020 were as follows: Chargebacks Distrubutor Prompt Managed and other Service Pay Care Gov’t ($’s in thousands) allowances Fees Discounts Returns Coupons Rebates Rebates Total Balance as of December 31, 2020 $ — $ — $ — $ 2,580 $ 12,769 $ 100 $ — $ 15,449 Current provision related to sales in the current period 622 791 197 3,564 140,871 9,025 690 155,760 Checks/credits issued to third parties — — — (2,589) (148,963) (5,633) — (157,185) Reclassifications between liability accounts — — — (315) 315 — — — Balance as of December 31, 2021 $ 622 $ 791 $ 197 $ 3,240 $ 4,992 $ 3,492 $ 690 $ 14,024 Current provision related to sales in the current period 2,663 5,868 1,104 5,387 117,883 22,654 3,651 159,210 Checks/credits issued to third parties (3,032) (5,730) (1,094) (4,938) (121,179) (22,552) (3,331) (161,856) Balance as of December 31, 2022 $ 253 $ 929 $ 207 $ 3,689 $ 1,696 $ 3,594 $ 1,010 $ 11,378 The change in our reserve from period-to-period is driven by the decrease in our reserve for coupons.
Gross-to-net sales accruals and the balance in the related allowance accounts for the years ended December 31, 2023, 2022 and 2021 were as follows: Chargebacks Distributor Prompt Managed and other Service Pay Care Gov’t ($’s in thousands) allowances Fees Discounts Returns Coupons Rebates Rebates Total Balance as of December 31, 2021 $ 622 $ 791 $ 197 $ 3,240 $ 4,992 $ 3,492 $ 690 $ 14,024 Current provision related to sales in the current period 2,663 5,868 1,104 5,387 117,883 22,654 3,651 159,210 Checks/credits issued to third parties (3,032) (5,730) (1,094) (4,938) (121,179) (22,552) (3,331) (161,856) Balance as of December 31, 2022 $ 253 $ 929 $ 207 $ 3,689 $ 1,696 $ 3,594 $ 1,010 $ 11,378 Current provision related to sales in the current period 1,856 5,439 976 5,483 94,822 22,934 5,191 136,701 Checks/credits issued to third parties (2,016) (5,470) (1,041) (5,095) (93,074) (21,318) (5,948) (133,962) Balance as of December 31, 2023 $ 93 $ 898 $ 142 $ 4,077 $ 3,444 $ 5,210 $ 253 $ 14,117 67 Table of Contents The increase in our reserves for gross-to-net sales accruals from period-to-period is driven by increases in our reserves for coupons and managed care rebates of $1.7 million and $1.6 million, respectively.
Cash Flows for the Years Ended December 31, 2022 and 2021 For the Years ended December 31, Increase ($’s in thousands) 2022 2021 (Decrease) Net cash used in operating activities $ (13,534) $ (2,181) $ 11,353 Net cash used in investing activities (20,000) (10,000) 10,000 Net cash provided by financing activities 16,456 53,016 (36,560) Net change in cash and cash equivalents $ (17,078) $ 40,835 $ 57,913 68 Table of Contents Operating Activities Net cash used in operating activities increased by $11.4 million, to $13.5 million for the year ended December 31, 2022, from $2.2 million for the year ended December 31, 2021.
Cash Flows for the Years Ended December 31, 2023 and 2022 For the Years ended December 31, Increase ($’s in thousands) 2023 2022 (Decrease) Net cash provided by (used in) operating activities $ 5,240 $ (13,534) $ 18,774 Net cash used in investing activities (5,000) (20,000) 15,000 Net cash provided by (used in) financing activities (4,804) 16,456 (21,260) Net change in cash and cash equivalents (4,564) (17,078) (12,514) 69 Table of Contents Operating Activities Net cash from operating activities changed by $18.8 million from period-to-period, from $13.5 million cash used in operating activities for the year ended December 31, 2022 to $5.2 million net cash provided by operating activities for the year ended December 31, 2023.
Since inception, we have made significant investments to build out our commercial product portfolios, which we believe, coupled with our experienced dermatology sales leadership team and our recently expanded field sales force, will position our business for growth.
Since inception, we have made significant investments to build out our commercial product portfolios, which we believe, coupled with our experienced dermatology sales leadership team and field sales force, will position our business for growth. We are a majority-owned subsidiary of Fortress. Critical Accounting Policies and Uses of Estimates Our consolidated financial statements have been prepared in accordance with U.S.
Investing Activities Net cash used in investing activities increased by $10.0 million, to $20.0 million for the year ended December 31, 2022, from $10.0 million for the year ended December 31, 2021.
Investing Activities Net cash used in investing activities decreased by $15.0 million, to $5.0 million for the year ended December 31, 2023, from $20.0 million for the year ended December 31, 2022. The year ended December 31, 2023 reflects the $5.0 million deferred cash payment paid in January 2023 related to the VYNE Product Acquisition.
The above table includes the authorized generic product within the line items for Targadox, Ximino and Exelderm. Other revenue The year ended December 31, 2022 includes a net $2.5 million milestone payment from Maruho. In January 2022, Maruho received manufacturing and marketing approval in Japan for Rapifort® Wipes 2.5%, triggering the net payment.
Other revenue for the year ended December 31, 2022 includes a net $2.5 million milestone payment from Maruho. In January 2022, Maruho received manufacturing and marketing approval in Japan for Rapifort Wipes 2.5% (Japanese equivalent to U.S. FDA approved QBREXZA®), for the treatment of primary axillary hyperhidrosis, triggering the one-time net payment.
Cost of Goods Sold Cost of goods sold decreased by $1.3 million, or 4%, to $30.8 million for the year ended December 31, 2022, from $32.1 million for the year ended December 31, 2021. The decrease is primarily due to a $5.9 million decrease in inventory step-up costs.
Cost of Goods Sold Cost of goods sold decreased by $4.1 million, or 13%, to $26.7 million for the year ended December 31, 2023, from $30.8 million for the year ended December 31, 2022.
Material Cash Requirements In the normal course of business, we enter into contractual obligations that contain cash requirements of which the most significant to date include the following: ● We are required to make regular payments under the EWB Facility, which was recently amended to increase the borrowing capacity of our revolving line of credit to $10.0 million, $2.9 million of which was outstanding at December 31, 2022, and to add a term loan not to exceed $20.0 million.
Material Cash Requirements In the normal course of business, we enter into contractual obligations that contain cash requirements of which the most significant currently include the following: ● We are required to make regular payments under the SWK Credit Facility.
Each required payment must only be paid one time following the first achievement of the applicable annual net sales milestone amount. 69 Table of Contents ● Pursuant to the DFD-29 Agreement with DRL, we paid an upfront payment of $10.0 million. Additional contingent regulatory and commercial milestone payments totaling up to $158.0 million may also be payable.
Each required payment must only be paid one time following the first achievement of the applicable annual net sales milestone amount. ● On June 29, 2021, we entered into the DFD-29 Agreement to obtain the global rights for the development and commercialization of DFD-29 with DRL.
Financing Activities Net cash provided by financing activities decreased by $36.6 million, to $16.5 million for the year ended December 31, 2022, from $53.0 million for the year ended December 31, 2021.
The year ended December 31, 2022 reflects the upfront $20.0 million payment for the VYNE Product Acquisition. Financing Activities Net cash used in financing activities increased by $21.3 million, to $4.8 million for the year ended December 31, 2023, from $16.5 million of cash flows provided by financing activities for the year ended December 31, 2022.
The provision for coupons was $1.7 million at December 31, 2022 compared to $5.0 million at December 31, 2021. The change in the coupon reserve is primarily due to a decrease in sales of Minocycline as well as an increase primarily associated with initial program prefunding payments for Amzeeq and Zilxi.
Our provision for coupons was $3.4 million at December 31, 2023 compared to $1.7 million at December 31, 2022. The increase in the coupon reserve is primarily due to an increase in our channel reserve at December 31, 2023 for rebates not credited at the end of the year as a result of the timing of receipt.
In addition, we may seek to raise capital through additional debt or equity financing, which may include sales of securities under our 2022 Shelf or under a new registration statement. If such funding is not available or not available on terms acceptable to us, our current plans for expansion of our product portfolio may be scaled back, limited or curtailed.
We may seek to raise capital through debt or equity financings, to expand our product portfolio, and for other strategic initiatives, which may include sales of securities under either our 2022 Shelf or a new registration statement or drawing on the SWK Credit Facility.
Selling, General and Administrative Expenses (“SG&A”) Selling, general and administrative expenses increased by $19.6 million, or 49%, to $59.5 million for the year ended December 31, 2022, from $39.8 million for the year ended December 31, 2021.
Selling, General and Administrative Expenses (“SG&A”) Selling, general and administrative expenses decreased by $15.6 million, or 26%, to $43.9 million for the year ended December 31, 2023, from $59.5 million for the year ended December 31, 2022. The decrease is mainly due to our expense reduction efforts primarily in sales and marketing and other SG&A areas.
The net payment reflects a milestone payment of $10.0 million to the Company from Maruho, offset by a $7.5 million payment to Dermira. The year ended December 31, 2022 also reflects total year-to-date royalties of $174,000 from Maruho on sales of Rapifort® Wipes 2.5% in Japan.
Other revenue for the year ended December 31, 2023 includes a $19.0 million non-refundable upfront payment from Maruho under the New License Agreement. Royalties on sales of Rapifort Wipes 2.5% in Japan were $0.5 million for the year ended December 31, 2023 as compared to $0.2 million for the year ended December 31, 2022.
Total net product revenue increased $7.9 million, or 12%, to $71.0 million for the year ended December 31, 2022, from $63.1 million for the year ended December 31, 2021.
Interest Expense Interest expense decreased $0.3 million to $1.7 million for the year ended December 31, 2023, from $2.0 million for the year ended December 31, 2022.
Royalties ranging from ten percent to twenty percent are payable on net sales of the product.
Based on the development and commercialization of DFD-29, additional contingent regulatory and commercial milestone payments totaling up to $158.0 million may also become payable. Royalties ranging from ten percent to twenty percent are payable on net sales of the product.
Based on the amount currently outstanding under the EWB facility and current interest rates, and assuming we do not make further draws under the EWB Facility, we expect to make the following payments: Payments by Period Total 2023 2024 2025 2026 ($’s in thousands) Interest $ 4,448 $ 1,877 $ 1,790 $ 777 $ 4 Principal 22,948 2,948 5,556 13,333 1,111 Total $ 27,396 $ 4,825 $ 7,346 $ 14,110 $ 1,115 Should we elect to make further borrowings under the EWB facility, we would expect to repay additional amounts each year until maturity. ● Pursuant to the Vyne Product Acquisition Agreement, we agreed to pay to Vyne an additional $5.0 million upon the one-year anniversary of the closing, January 12, 2023, completing our obligation to pay the full purchase price.
Based on the amount currently outstanding under the SWK facility and current interest rates, and assuming we do not make further draws under the SWK facility, we expect to make the following payments: Payments by Period Total 2024 2025 2026 2027 ($’s in thousands) Interest $ 6,770 $ 1,998 $ 1,993 $ 1,693 $ 1,086 Principal 15,000 — — 4,500 10,500 Exit fee 750 — — — 750 Total $ 22,520 $ 1,998 $ 1,993 $ 6,193 $ 12,336 Should we elect to borrow the remaining $5.0 undrawn balance under the SWB facility, we would expect to repay additional amounts each year until maturity. ● Pursuant to the Vyne Product Acquisition Agreement, upon the achievement of net sales milestones with respect to the products purchased in the Vyne Product Acquisition, we are also required to pay contingent consideration consisting of a one-time payment, per product, of $10.0 million and $20.0 million upon each product reaching annual net sales of $100 million and $200 million, respectively.
The decreases are also offset by increased costs of approximately $2.1 million related to freight, destruction, product validation, stability testing costs, and the establishment of expired product and other inventory reserves for the year ended December 31, 2022. 66 Table of Contents Research and Development Research and Development expense increased to $10.9 million for the year ended December 31, 2022 from $2.7 million for the year ended December 31, 2021 due to clinical trial expenses to develop our DFD-29 product, for which our Phase 3 clinical trial is 100% enrolled as of January 10 th , 2023.
Research and Development Research and development expense decreased by $3.4 million, or 31%, to $7.5 million for the year ended December 31, 2023 from $10.9 million for the year ended December 31, 2022. The decrease is related to lower clinical trial expenses to develop our DFD-29 product as the project winds down and eventually concludes.
Additionally, we are required to fund and oversee the Phase 3 clinical trials, which we anticipate will cost approximately $24.0 million, based upon the current development plan and budget. ● We are contractually obligated to make installment milestone payments on our acquired licenses as follows: Payments by Period Product Total 2023 2024 ($’s in thousands) Ximino $ 3,000 $ 1,500 $ 1,500 Accutane 1,000 1,000 — Total $ 4,000 $ 2,500 $ 1,500 ● We are contractually obligated to make sales-based royalty payments to Dermira (for Qbrexza), Sun Pharmaceutical Industries (for Exelderm and Ximino) and PuraCap Caribe (for Targadox).
The Company is obligated to make a $3.0 million milestone payment to DRL in April 2024 based on the FDA’s acceptance of the NDA filed in January 2024. ● We are contractually obligated to make installment milestone payments of $3.0 million on Ximino, all of which is classified as current as it is due within a year of December 31, 2023. ● We are contractually obligated to make sales-based royalty payments to Dermira (for Qbrexza), Sun Pharmaceutical Industries (for Exelderm) and PuraCap Caribe (for Targadox).
This is compared to borrowings under the EWB term loan of $20 million and net borrowings under the EWB revolving line of credit of $2.1 million during the year ended December 31, 2022.
Net cash provided by financing activities for the year ended December 31, 2022 reflects net proceeds of $19.8 million from the EWB term loan and net proceeds of $2.1 million from the EWB revolving line of credit, offset by $5.0 million in payments of the installment notes related to our previously acquired products.
The period ended December 31, 2022 also reflects total year-to-date royalties of $174,000 from Maruho on sales of Rapifort® Wipes 2.5% in Japan.
Other revenue For the Years Ended December 31, Change ($in thousands) 2023 2022 $ % Non-refundable upfront payment from Maruho $ 19,000 $ — $ 19,000 100 % Net milestone payment from Maruho — 2,500 (2,500) (100) % Royalties on sales of Rapifort® Wipes 2.5% 519 174 345 198 % Total other revenue $ 19,519 $ 2,674 $ 16,845 630 % Other revenues increased approximately $16.8 million, to $19.5 million for the year ended December 31, 2023, from $2.7 million for the year ended December 31, 2022.