(1) |
Based
on 17,385,140 shares of the common stock, 0.0001 par value per share, of MIRA Pharmaceuticals, Inc. (“MIRA”) to be issued
pursuant to the Agreement and Plan of Merger, dated June 13, 2025, by and among MIRA, MIRAPHARM Acquisition, Inc. and SKNY Pharmaceuticals,
Inc. (“SKNY”), assuming an exchange ratio determined based on information as to equity ownership as of June 12, 2025,
and other assumptions discussed in this proxy statement, including the assumption that, immediately following the merger, the pre-merger
MIRA equity holders are expected to hold approximately 50% of the aggregate number of shares of MIRA common stock and the pre-merger
SKNY equity holders are expected to hold approximately 50% of the aggregate number of shares of MIRA common stock, in each case,
on a fully diluted basis using the treasury stock method. |