| Schedule of Fair Value of Consideration |
The following table presents, in accordance with
ASC 805, the sum of (i) the fair value of consideration transferred, (ii) the fair value of any noncontrolling interests in the acquiree,
and (iii) the fair value of previously held equity interests (amounts in thousands):
| Fair value of consideration | |
| |
| (i) Fair value of Rafael common shares issued1 | |
$ | 14,692 | |
| Fair value of Rollover Options2 | |
| 360 | |
| Fair value of Replacement Warrants3 | |
| 472 | |
| Cash paid to extinguish warrants4 | |
| 3,586 | |
| Fair value of the Cyclo Convertible Notes which were forgiven5 | |
| 21,472 | |
| (ii) Fair value of noncontrolling interests | |
| — | |
| (iii) Fair value of previously held equity interests6 | |
| 9,367 | |
| Total consideration | |
$ | 49,949 | |
| (1) | The fair value of the 7,132,228 shares of Rafael Class B
common stock issued was measured utilizing the share price of Rafael’s Class B common stock of $2.06, which was the closing share
price on March 25, 2025. |
| (2) | Represents the fair value-based measure of the Rollover Options
issued by the Company that is attributable to pre-Merger vesting based on the fair-value-based measure of the Cyclo Options over the
requisite service period. The fair value of the Rollover Options was measured utilizing a share price of Rafael Class B common stock
of $2.06 and the pre-Merger fair value of the historical Cyclo Options was measured utilizing a share price of Cyclo Common Stock of
approximately $0.72, which were their respective closing share prices on March 25, 2025. |
| (3) | Represents the fair value of the Replacement Warrants that
were measured utilizing a share price of Rafael’s Class B common stock of $2.06, which was the closing share price on March 25,
2025. |
| (4) | Represents the cash-settlement amount paid to the holders
of certain Cyclo Warrants that exercised their rights under provisions within their warrant agreements that granted the holders an option
to elect cash-settlement upon certain events. The Merger with Cyclo triggered the option to elect cash-settlement and certain holders
of these certain warrants elected to receive cash payment in lieu of receiving warrants to purchase Rafael Class B common stock. |
| (5) | Represents the outstanding principal and accrued interest
on the Cyclo Convertible Notes which were forgiven as part of the Merger. At the Closing Date of the Merger, the fair value of the Cyclo
Convertible Notes equaled the outstanding principal and accrued interest of $21.5 million. |
| (6) | Rafael’s Prior Investment in Cyclo, as defined in Note
4, represents previously held equity interests in Cyclo that were included in the purchase price at their fair values as of the closing
of the Merger. Rafael’s ownership of 12,998,194 shares of Cyclo Common Stock prior to the Merger was valued at $9.4 million based on
the share price of Cyclo Common Stock of approximately $0.72, which was the closing share price on March 25, 2025. The Rafael-Owned Cyclo
Warrants are ascribed a fair value of $0 in the measurement of previously held equity interests above as their exercise prices were greater
than the share price of Cyclo Common Stock of approximately $0.72, which was the closing share price on March 25, 2025 and the Rafael-Owned
Cyclo Warrants were cancelled at the consummation of the Merger. |
|
| Schedule of Identifiable Assets Acquired and Liabilities Assumed and Goodwill Recognized |
The following table presents the fair values of
the identifiable assets acquired and liabilities assumed and goodwill recognized, measured in accordance with ASC 805 (amounts in thousands):
| Assets acquired and liabilities assumed | |
| |
| Cash | |
$ | 877 | |
| Accounts receivable | |
| 112 | |
| Inventory | |
| 270 | |
| Prepaid expenses and other current assets | |
| 2,690 | |
| Property and equipment | |
| 22 | |
| Prepaid expenses, noncurrent | |
| 1,041 | |
| Other assets | |
| 27 | |
| Other receivable | |
| 933 | |
| Intangible assets - customer relationships | |
| 1,040 | |
| Acquired In Process Research & Development (IPR&D) | |
| 30,000 | |
| Accounts payable | |
| (5,208 | ) |
| Accrued expenses | |
| (1,464 | ) |
| Other current liabilities | |
| (20 | ) |
| Deferred tax liabilities | |
| (303 | ) |
| Other liabilities | |
| (7 | ) |
| Total identifiable net assets acquired | |
$ | 30,010 | |
| Goodwill | |
$ | 19,939 | |
|
| Schedule of Pro Forma Results of Operations |
The pro forma results of operations are presented
for informational purposes only and are not indicative of the results of operations that would have been achieved if the Merger with Cyclo
had taken place on the date noted above, or of results that may occur in the future.
| (in thousands) | |
Three Months
Ended
April 30,
2025 | | |
Nine Months
Ended
April 30,
2025 | |
| Revenue | |
$ | 472 | | |
$ | 1,230 | |
| Loss from operations | |
| (9,832 | ) | |
| (33,491 | ) |
| Net loss attributable to Rafael common stockholders | |
| (7,638 | ) | |
| (28,679 | ) |
|