(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. |