[10-Q] Sunshine Biopharma Inc. warrant Quarterly Earnings Report
Sunshine Biopharma Inc. reported six-month revenue of $18,311,571, up 8.7% year-over-year, with gross profit of $6,153,292 as cost of goods sold fell to 66.4% of sales from 72.0% a year earlier, reflecting improved procurement and pricing.
The company recorded a net loss of $2,950,605 for the six months, driven in part by a $1,061,809 impairment of certain intangible product licenses and higher consulting and salary costs. Operating cash use was $2,987,267 in the period, while cash and equivalents stood at $10,305,320. Financing activities provided $3,948,372 (including registered direct offering net proceeds of $1,828,596 and warrant exercises), and management states existing cash and expected sales are sufficient to fund operations for the next 24 months. The company disclosed a demand letter from its former Nora Pharma president seeking CAD 7,307,025 (~$5.3M), with no accrual recorded. Outstanding potential dilution includes 15,577,965 Series B warrants (as adjusted) and 4,555,945 common shares issued and outstanding.
Sunshine Biopharma Inc. ha registrato ricavi semestrali di $18,311,571, in aumento del 8,7% su base annua, con un utile lordo di $6,153,292 grazie a un costo del venduto sceso al 66,4% delle vendite rispetto al 72,0% dell'anno precedente, riflettendo un miglioramento negli approvvigionamenti e nella determinazione dei prezzi.
L'azienda ha contabilizzato una perdita netta di $2,950,605 nei sei mesi, dovuta in parte a una svalutazione di $1,061,809 relativa ad alcune licenze di prodotto immateriali e a maggiori costi per consulenze e salari. L'utilizzo di cassa operativo è stato di $2,987,267 nel periodo, mentre la liquidità e mezzi equivalenti ammontavano a $10,305,320. Le attività di finanziamento hanno generato $3,948,372 (inclusi proventi netti di $1,828,596 da un'offerta diretta registrata e esercizi di warrant), e la direzione dichiara che la cassa disponibile e le vendite previste sono sufficienti a finanziare le operazioni per i prossimi 24 mesi. La società ha reso nota una lettera di richiesta del suo ex presidente di Nora Pharma che reclama CAD 7,307,025 (~$5,3M), senza alcun accantonamento registrato. La potenziale diluizione residua comprende 15,577,965 warrant di Serie B (rettificati) e 4,555,945 azioni ordinarie emesse e in circolazione.
Sunshine Biopharma Inc. informó ingresos semestrales de $18,311,571, un aumento del 8,7% interanual, con un beneficio bruto de $6,153,292 al reducirse el coste de ventas al 66,4% de las ventas desde el 72,0% del año anterior, reflejando mejoras en la adquisición y la fijación de precios.
La compañía registró una pérdida neta de $2,950,605 en el semestre, motivada en parte por un deterioro de $1,061,809 en determinadas licencias de productos intangibles y por mayores gastos de consultoría y sueldos. El uso de caja operativo fue de $2,987,267 en el periodo, mientras que el efectivo y equivalentes se situaron en $10,305,320. Las actividades de financiación aportaron $3,948,372 (incluidos ingresos netos de $1,828,596 por una colocación directa registrada y ejercicios de warrants), y la dirección afirma que el efectivo disponible y las ventas previstas son suficientes para financiar las operaciones durante los próximos 24 meses. La empresa divulgó una carta de reclamación de su ex presidente de Nora Pharma solicitando CAD 7,307,025 (~$5,3M), sin que se haya registrado ninguna provisión. La dilución potencial pendiente incluye 15,577,965 warrants Serie B (ajustados) y 4,555,945 acciones ordinarias emitidas y en circulación.
Sunshine Biopharma Inc.는 6개월 매출이 $18,311,571로 전년 동기 대비 8.7% 증가했으며, 매출원가가 전년의 72.0%에서 66.4%로 하락해 조달 및 가격 정책 개선을 반영하며 $6,153,292의 총이익을 기록했습니다.
회사는 해당 6개월 동안 일부 무형 제품 라이선스에 대한 $1,061,809의 손상차손과 컨설팅·급여비용 증가 등으로 $2,950,605의 순손실을 기록했습니다. 영업 현금 사용액은 $2,987,267이었고, 현금 및 현금성자산은 $10,305,320였습니다. 자금 조달 활동으로는 등록 직접공모 순수익 $1,828,596 및 워런트 행사 등을 포함해 $3,948,372가 유입되었으며, 경영진은 기존 현금과 예상 매출이 향후 24개월간 운영 자금을 충당하기에 충분하다고 밝혔습니다. 회사는 전 Nora Pharma 사장으로부터 CAD 7,307,025(약 $5.3M)를 청구하는 요구서를 받았음을 공시했으나 이에 대한 충당금은 계상하지 않았습니다. 잠재적 희석 요인으로는 (조정된) 15,577,965개의 시리즈 B 워런트와 발행·유통 중인 4,555,945 보통주가 포함됩니다.
Sunshine Biopharma Inc. a déclaré un chiffre d'affaires semestriel de $18,311,571, en hausse de 8,7% par rapport à l'année précédente, avec un bénéfice brut de $6,153,292 puisque le coût des ventes est passé de 72,0% à 66,4% du chiffre d'affaires, reflétant une amélioration des achats et de la tarification.
La société a enregistré une perte nette de $2,950,605 pour les six mois, en partie due à une dépréciation de $1,061,809 de certaines licences de produits incorporels et à une hausse des frais de conseil et des salaires. L'utilisation de trésorerie d'exploitation s'est élevée à $2,987,267 sur la période, tandis que les liquidités et équivalents de trésorerie s'élevaient à $10,305,320. Les activités de financement ont apporté $3,948,372 (y compris le produit net d'une offre directe enregistrée de $1,828,596 et l'exercice de bons), et la direction indique que la trésorerie existante et les ventes prévues suffisent à financer les opérations pour les 24 mois à venir. La société a divulgué une lettre de mise en demeure de son ancien président de Nora Pharma sollicitant CAD 7,307,025 (~$5,3M), sans constitution de provision. La dilution potentielle en cours comprend 15,577,965 bons de souscription de Série B (tels qu'ajustés) et 4,555,945 actions ordinaires émises et en circulation.
Sunshine Biopharma Inc. meldete einen Halbjahresumsatz von $18,311,571, ein Anstieg von 8,7% gegenüber dem Vorjahr, mit einem Bruttogewinn von $6,153,292, da die Herstellungskosten von 72,0% auf 66,4% des Umsatzes sanken, was auf verbesserte Beschaffung und Preisgestaltung zurückzuführen ist.
Das Unternehmen verzeichnete im Halbjahr einen Nettoverlust von $2,950,605, teilweise verursacht durch eine Wertminderung von $1,061,809 auf bestimmte immaterielle Produktlizenzen sowie höhere Beratungs- und Gehaltskosten. Der operative Mittelabfluss belief sich im Zeitraum auf $2,987,267, während Barmittel und Zahlungsmitteläquivalente $10,305,320 betrugen. Finanzierungstätigkeiten brachten $3,948,372 ein (einschließlich Nettoerlösen aus einer registrierten Direktplatzierung von $1,828,596 und der Ausübung von Warrants), und das Management gibt an, dass vorhandene Mittel und erwartete Verkäufe ausreichen, um die Geschäftstätigkeit für die nächsten 24 Monate zu finanzieren. Das Unternehmen gab ein Forderungsschreiben seines ehemaligen Nora Pharma-Präsidenten bekannt, der CAD 7,307,025 (~$5,3M) fordert, ohne dass eine Rückstellung gebildet wurde. Zu den ausstehenden potenziellen Verwässerungen gehören 15,577,965 Series-B-Warrants (bereinigt) und 4,555,945 ausgegebene und ausstehende Stammaktien.
- Revenue growth: Six-month revenue rose to $18.31M, an 8.7% increase year-over-year.
- Improved gross margin: Gross profit increased to $6.15M as COGS fell to 66.4% of sales from 72.0% previously.
- Solid cash balance and financing: Cash and cash equivalents of $10.31M and financing inflows of $3.95M in the six-month period (including a registered direct offering net of $1.83M)
- Reduced operating cash burn: Net cash used in operations declined to $2.99M for the six months from $7.76M prior-year period.
- Widening net loss: Net loss for six months was $2.95M, larger than prior-year $1.78M.
- Intangible impairment: A $1,061,809 impairment was recorded after determining certain product licenses could not be commercialized.
- Material contingent legal demand: Former Nora Pharma president submitted a demand for CAD 7,307,025 (~$5.3M); no accrual recorded.
- Large potential dilution: 15,577,965 Series B warrants outstanding (as adjusted) represent a significant overhang on equity.
- Valuation allowance on deferred tax assets: Majority of deferred tax assets are reserved, indicating uncertainty over future taxable income.
Insights
TL;DR: Revenue and gross margins improved, but a one-time impairment and rising G&A keep the company loss-making despite positive cash and financings.
Sunshine Biopharma increased six-month revenue to $18.31M (+8.7%) and improved gross profit to $6.15M by lowering COGS to 66.4%. However, core operating loss widened to $3.35M for the period due to a $1.06M intangible impairment and higher consulting and salary expenses. Operating cash burn reduced materially from the prior year to $2.99M and financing generated nearly $3.95M, supporting a cash balance of $10.3M. From a financial standpoint, the near-term liquidity profile is acceptable but profitability remains challenged until recurring operating costs are curtailed.
TL;DR: Material governance and legal risks merit attention: a large unaccrued demand claim and significant warrant overhang could affect shareholders.
The company disclosed a demand letter seeking CAD 7,307,025 (~$5.3M) from a terminated subsidiary president; management has not recorded an accrual and intends to defend the claim. This represents a potentially material contingent liability given current equity and cash levels. Related-party payments noted in prior periods and concentrated control of Series B Preferred Stock by the CEO may warrant investor scrutiny. Additionally, a substantial warrant position (15,577,965 Series B warrants as adjusted) creates meaningful dilution risk that could pressure equity value if exercised or cashless-adjusted. These are governance and risk factors that could materially affect shareholders if unresolved.
Sunshine Biopharma Inc. ha registrato ricavi semestrali di $18,311,571, in aumento del 8,7% su base annua, con un utile lordo di $6,153,292 grazie a un costo del venduto sceso al 66,4% delle vendite rispetto al 72,0% dell'anno precedente, riflettendo un miglioramento negli approvvigionamenti e nella determinazione dei prezzi.
L'azienda ha contabilizzato una perdita netta di $2,950,605 nei sei mesi, dovuta in parte a una svalutazione di $1,061,809 relativa ad alcune licenze di prodotto immateriali e a maggiori costi per consulenze e salari. L'utilizzo di cassa operativo è stato di $2,987,267 nel periodo, mentre la liquidità e mezzi equivalenti ammontavano a $10,305,320. Le attività di finanziamento hanno generato $3,948,372 (inclusi proventi netti di $1,828,596 da un'offerta diretta registrata e esercizi di warrant), e la direzione dichiara che la cassa disponibile e le vendite previste sono sufficienti a finanziare le operazioni per i prossimi 24 mesi. La società ha reso nota una lettera di richiesta del suo ex presidente di Nora Pharma che reclama CAD 7,307,025 (~$5,3M), senza alcun accantonamento registrato. La potenziale diluizione residua comprende 15,577,965 warrant di Serie B (rettificati) e 4,555,945 azioni ordinarie emesse e in circolazione.
Sunshine Biopharma Inc. informó ingresos semestrales de $18,311,571, un aumento del 8,7% interanual, con un beneficio bruto de $6,153,292 al reducirse el coste de ventas al 66,4% de las ventas desde el 72,0% del año anterior, reflejando mejoras en la adquisición y la fijación de precios.
La compañía registró una pérdida neta de $2,950,605 en el semestre, motivada en parte por un deterioro de $1,061,809 en determinadas licencias de productos intangibles y por mayores gastos de consultoría y sueldos. El uso de caja operativo fue de $2,987,267 en el periodo, mientras que el efectivo y equivalentes se situaron en $10,305,320. Las actividades de financiación aportaron $3,948,372 (incluidos ingresos netos de $1,828,596 por una colocación directa registrada y ejercicios de warrants), y la dirección afirma que el efectivo disponible y las ventas previstas son suficientes para financiar las operaciones durante los próximos 24 meses. La empresa divulgó una carta de reclamación de su ex presidente de Nora Pharma solicitando CAD 7,307,025 (~$5,3M), sin que se haya registrado ninguna provisión. La dilución potencial pendiente incluye 15,577,965 warrants Serie B (ajustados) y 4,555,945 acciones ordinarias emitidas y en circulación.
Sunshine Biopharma Inc.는 6개월 매출이 $18,311,571로 전년 동기 대비 8.7% 증가했으며, 매출원가가 전년의 72.0%에서 66.4%로 하락해 조달 및 가격 정책 개선을 반영하며 $6,153,292의 총이익을 기록했습니다.
회사는 해당 6개월 동안 일부 무형 제품 라이선스에 대한 $1,061,809의 손상차손과 컨설팅·급여비용 증가 등으로 $2,950,605의 순손실을 기록했습니다. 영업 현금 사용액은 $2,987,267이었고, 현금 및 현금성자산은 $10,305,320였습니다. 자금 조달 활동으로는 등록 직접공모 순수익 $1,828,596 및 워런트 행사 등을 포함해 $3,948,372가 유입되었으며, 경영진은 기존 현금과 예상 매출이 향후 24개월간 운영 자금을 충당하기에 충분하다고 밝혔습니다. 회사는 전 Nora Pharma 사장으로부터 CAD 7,307,025(약 $5.3M)를 청구하는 요구서를 받았음을 공시했으나 이에 대한 충당금은 계상하지 않았습니다. 잠재적 희석 요인으로는 (조정된) 15,577,965개의 시리즈 B 워런트와 발행·유통 중인 4,555,945 보통주가 포함됩니다.
Sunshine Biopharma Inc. a déclaré un chiffre d'affaires semestriel de $18,311,571, en hausse de 8,7% par rapport à l'année précédente, avec un bénéfice brut de $6,153,292 puisque le coût des ventes est passé de 72,0% à 66,4% du chiffre d'affaires, reflétant une amélioration des achats et de la tarification.
La société a enregistré une perte nette de $2,950,605 pour les six mois, en partie due à une dépréciation de $1,061,809 de certaines licences de produits incorporels et à une hausse des frais de conseil et des salaires. L'utilisation de trésorerie d'exploitation s'est élevée à $2,987,267 sur la période, tandis que les liquidités et équivalents de trésorerie s'élevaient à $10,305,320. Les activités de financement ont apporté $3,948,372 (y compris le produit net d'une offre directe enregistrée de $1,828,596 et l'exercice de bons), et la direction indique que la trésorerie existante et les ventes prévues suffisent à financer les opérations pour les 24 mois à venir. La société a divulgué une lettre de mise en demeure de son ancien président de Nora Pharma sollicitant CAD 7,307,025 (~$5,3M), sans constitution de provision. La dilution potentielle en cours comprend 15,577,965 bons de souscription de Série B (tels qu'ajustés) et 4,555,945 actions ordinaires émises et en circulation.
Sunshine Biopharma Inc. meldete einen Halbjahresumsatz von $18,311,571, ein Anstieg von 8,7% gegenüber dem Vorjahr, mit einem Bruttogewinn von $6,153,292, da die Herstellungskosten von 72,0% auf 66,4% des Umsatzes sanken, was auf verbesserte Beschaffung und Preisgestaltung zurückzuführen ist.
Das Unternehmen verzeichnete im Halbjahr einen Nettoverlust von $2,950,605, teilweise verursacht durch eine Wertminderung von $1,061,809 auf bestimmte immaterielle Produktlizenzen sowie höhere Beratungs- und Gehaltskosten. Der operative Mittelabfluss belief sich im Zeitraum auf $2,987,267, während Barmittel und Zahlungsmitteläquivalente $10,305,320 betrugen. Finanzierungstätigkeiten brachten $3,948,372 ein (einschließlich Nettoerlösen aus einer registrierten Direktplatzierung von $1,828,596 und der Ausübung von Warrants), und das Management gibt an, dass vorhandene Mittel und erwartete Verkäufe ausreichen, um die Geschäftstätigkeit für die nächsten 24 Monate zu finanzieren. Das Unternehmen gab ein Forderungsschreiben seines ehemaligen Nora Pharma-Präsidenten bekannt, der CAD 7,307,025 (~$5,3M) fordert, ohne dass eine Rückstellung gebildet wurde. Zu den ausstehenden potenziellen Verwässerungen gehören 15,577,965 Series-B-Warrants (bereinigt) und 4,555,945 ausgegebene und ausstehende Stammaktien.
Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM
For the quarterly period ended:
For the transition period from to
Commission File Number:
(Exact name of registrant as specified in its charter)
| (State of other jurisdiction of incorporation) | (IRS Employer ID No.) |
(Address of principal executive offices)
(
(Issuer’s Telephone Number)
Securities registered pursuant to Section 12(b) of the Act:
| Title of Each Class | Trading Symbol | Name of Each Exchange on Which Registered |
|
|
|
The The |
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:
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).
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 the definitions of “large accelerated filer,” “accelerated filer”, “smaller reporting company”, and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one)
| Large accelerated filer ☐ | 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
The number of shares of the registrant’s common stock, par value $0.001, issued and outstanding as of August 12, 2025, was shares.
TABLE OF CONTENTS
| Page | ||
| PART I. FINANCIAL INFORMATION | ||
| Item 1. | Financial Statements | 3 |
| Consolidated Balance Sheets as of June 30, 2025 (Unaudited) and December 31, 2024 | 3 | |
| Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2025 and 2024 (Unaudited) | 4 | |
| Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2025 and 2024 (Unaudited) | 5 | |
| Consolidated Statement of Shareholders' Equity for the Three and Six Months Ended June 30, 2025 and 2024 (Unaudited) | 6 | |
| Notes to Unaudited Consolidated Financial Statements | 7 | |
| Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations | 16 |
| Item 3. | Quantitative and Qualitative Disclosures About Market Risk | 23 |
| Item 4. | Controls and Procedures | 23 |
| PART II. OTHER INFORMATION | ||
| Item 1. | Legal Proceedings | 24 |
| Item 1A. | Risk Factors | 24 |
| Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds | 24 |
| Item 3. | Defaults Upon Senior Securities | 24 |
| Item 4. | Mine Safety Disclosures | 24 |
| Item 5. | Other Information | 24 |
| Item 6. | Exhibits | 24 |
| Signatures | 25 | |
| 2 |
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
Sunshine Biopharma Inc.
Consolidated Balance Sheets
| June 30, | December 31, | |||||||
| 2025 | 2024 | |||||||
| (Unaudited) | ||||||||
| ASSETS | ||||||||
| Current Assets: | ||||||||
| Cash and cash equivalents | $ | $ | ||||||
| Accounts receivable | ||||||||
| Inventory | ||||||||
| Prepaid expenses | ||||||||
| Total Current Assets | ||||||||
| Long-Term Assets: | ||||||||
| Property & equipment | ||||||||
| Intangible assets | ||||||||
| Deferred tax asset | ||||||||
| Right-of-use-asset | ||||||||
| Total Long-Term Assets | ||||||||
| TOTAL ASSETS | $ | $ | ||||||
| LIABILITIES | ||||||||
| Current Liabilities: | ||||||||
| Accounts payable & accrued expenses | $ | $ | ||||||
| Earnout payable | ||||||||
| Income tax payable | ||||||||
| Right-of-use-liability | ||||||||
| Total Current Liabilities | ||||||||
| Long-Term Liabilities: | ||||||||
| Right-of-use-liability | ||||||||
| Total Long-Term Liabilities | ||||||||
| TOTAL LIABILITIES | ||||||||
| SHAREHOLDERS' EQUITY | ||||||||
| Preferred Stock Series B $ par value per share; shares authorized, shares issued and outstanding | ||||||||
| Common Stock $ par value per share; shares authorized, and shares issued and outstanding at June 30, 2025 and December 31, 2024, respectively | ||||||||
| Capital paid in excess of par value | ||||||||
| Accumulated comprehensive income (loss) | ( | ) | ||||||
| Accumulated (Deficit) | ( | ) | ( | ) | ||||
| TOTAL SHAREHOLDERS' EQUITY | ||||||||
| TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ | $ | ||||||
See Accompanying Notes To These Unaudited Consolidated Financial Statements
| 3 |
Sunshine Biopharma Inc.
Consolidated Statements of Operations and Comprehensive Loss (Unaudited)
| 3 Months | 3 Months | 6 Months | 6 Months | |||||||||||||
| Ended | Ended | Ended | Ended | |||||||||||||
| June 30, | June 30, | June 30, | June 30, | |||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Revenue: | $ | $ | $ | $ | ||||||||||||
| Cost of Sales | ||||||||||||||||
| Gross profit | ||||||||||||||||
| General & Administrative Expenses: | ||||||||||||||||
| Accounting | ||||||||||||||||
| Consulting | ||||||||||||||||
| Director fees | ||||||||||||||||
| Legal | ||||||||||||||||
| Marketing | ||||||||||||||||
| Office | ||||||||||||||||
| R&D | ||||||||||||||||
| Salaries | ||||||||||||||||
| Taxes | ||||||||||||||||
| Impairment of intangible assets | ||||||||||||||||
| Depreciation | ||||||||||||||||
| Total General & Administrative Expenses | ||||||||||||||||
| (Loss) from operations | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Other Income (Expense): | ||||||||||||||||
| Foreign exchange gain | ||||||||||||||||
| Interest income | ||||||||||||||||
| Interest expense | ( | ) | ( | ) | ||||||||||||
| Total Other Income (Expense) | ||||||||||||||||
| Net (loss) before income taxes | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Provision for income taxes | ||||||||||||||||
| Net (Loss) | $ | ( | ) | $ | ( | ) | $ | ( | ) | $ | ( | ) | ||||
| Other comprehensive income: | ||||||||||||||||
| Gain (Loss) from foreign exchange translation | ( | ) | ( | ) | ||||||||||||
| Comprehensive (Loss) | $ | ( | ) | $ | ( | ) | $ | ( | ) | $ | ( | ) | ||||
| Basic (Loss) per common share | $ | ( | ) | $ | ( | ) | $ | ( | ) | $ | ( | ) | ||||
| Weighted Average Common Shares Outstanding (Basic ) | ||||||||||||||||
See Accompanying Notes To These Unaudited Consolidated Financial Statements
| 4 |
Sunshine Biopharma Inc.
Consolidated Statements of Cash Flows (Unaudited)
Six Months Ended June 30, | Six Months Ended June 30, | |||||||
| 2025 | 2024 | |||||||
| Cash Flows From Operating Activities: | ||||||||
| Net (Loss) | $ | ( | ) | $ | ( | ) | ||
| Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
| Depreciation and amortization | ||||||||
| Intangible asset impairment | ||||||||
| Stock issued for services | ||||||||
| Accounts receivable | ( | ) | ||||||
| Inventory | ( | ) | ( | ) | ||||
| Prepaid expenses | ||||||||
| Accounts Payable & accrued expenses | ( | ) | ||||||
| Earn-out payable | ( | ) | ||||||
| Income tax payable | ( | ) | ( | ) | ||||
| Net Cash Flows (Used In) Operating Activities | ( | ) | ( | ) | ||||
| Cash Flows From Investing Activities: | ||||||||
| Reduction in right-of-use asset | ||||||||
| Purchase of intangible assets | ( | ) | ( | ) | ||||
| Purchase of equipment | ( | ) | ( | ) | ||||
| Net Cash Flows (Used In) Investing Activities | ( | ) | ( | ) | ||||
| Cash Flows From Financing Activities: | ||||||||
| Proceeds from public offering net (common stock) | ||||||||
| Exercise of warrants | ||||||||
| Purchase of treasury stock | ( | ) | ||||||
| Lease liability | ( | ) | ( | ) | ||||
| Net Cash Flows Provided by Financing Activities | ||||||||
| Cash and Cash Equivalents at Beginning of Period | ||||||||
| Net increase (decrease) in cash and cash equivalents | ( | ) | ||||||
| Foreign currency translation adjustment | ( | ) | ||||||
| Cash and Cash Equivalents at End of Period | $ | $ | ||||||
| Supplementary Disclosure of Cash Flow Information: | ||||||||
| Cash paid for income taxes | $ | $ | ||||||
| Stock issued for services | $ | $ | ||||||
See Accompanying Notes To These Unaudited Consolidated Financial Statements
| 5 |
Sunshine Biopharma Inc.
Consolidated Statements of Shareholders' Equity (Unaudited)
| Number Of Common Shares | Common | Capital Paid in Excess of Par | Number Of Preferred Shares | Preferred | Compre- hensive | Accumulated | ||||||||||||||||||||||||||
| Three Months Period | Issued | Stock | Value | Issued | Stock | Income | Deficit | Total | ||||||||||||||||||||||||
| Balance March 31, 2025 | $ | $ | $ | $ | ( | ) | $ | ( | ) | $ | ||||||||||||||||||||||
| Exercise of warrants | – | |||||||||||||||||||||||||||||||
| Common stock and pre-funded warrants issued in an underwritten public offering, net of issuance costs | – | |||||||||||||||||||||||||||||||
| Net (loss) | – | – | ( | ) | ( | ) | ||||||||||||||||||||||||||
| Balance at June 30, 2025 | $ | $ | $ | $ | ( | ) | $ | |||||||||||||||||||||||||
| Balance March 31, 2024 | $ | $ | $ | $ | $ | ( | ) | $ | ||||||||||||||||||||||||
| Exercise of warrants | ( | ) | – | |||||||||||||||||||||||||||||
| Net (loss) | – | – | ( | ) | $ | ( | ) | ( | ) | |||||||||||||||||||||||
| Balance June 30, 2024 | $ | $ | $ | $ | ( | ) | $ | ( | ) | $ | ||||||||||||||||||||||
| Six Months Period | ||||||||||||||||||||||||||||||||
| Balance December 31, 2024 | $ | $ | $ | $ | ( | ) | $ | ( | ) | $ | ||||||||||||||||||||||
| Exercise of warrants | – | |||||||||||||||||||||||||||||||
| Common stock and pre-funded warrants issued in an underwritten public offering, net of issuance costs | – | |||||||||||||||||||||||||||||||
| Net (loss) | – | – | ( | ) | ( | ) | ||||||||||||||||||||||||||
| Balance at June 30, 2025 | $ | $ | $ | $ | ( | ) | $ | |||||||||||||||||||||||||
| Balance December 31, 2023 | $ | $ | $ | $ | $ | ( | ) | $ | ||||||||||||||||||||||||
| Preferred Stock issued to related party | – | |||||||||||||||||||||||||||||||
| Common stock and pre-funded warrants issued in an underwritten public offering , net of issuance costs | – | |||||||||||||||||||||||||||||||
| Exercise of warrants | – | |||||||||||||||||||||||||||||||
| Repurchase of warrants | – | ( | ) | – | ( | ) | ||||||||||||||||||||||||||
| Net (loss) | – | – | ( | ) | ( | ) | ( | ) | ||||||||||||||||||||||||
| Balance at June 30, 2024 | $ | $ | $ | ( | ) | $ | ( | ) | ||||||||||||||||||||||||
See Accompanying Notes To These Unaudited Consolidated Financial Statements
| 6 |
Sunshine Biopharma Inc.
Notes to Unaudited Consolidated Financial Statements
For the Six Months Ended June 30, 2025 and 2024
Note 1 – Description of Business
The Company was incorporated under the name Mountain West Business Solutions, Inc. on August 31, 2006, in the State of Colorado. Effective October 15, 2009, the Company acquired Sunshine Biopharma Inc. in a transaction classified as a reverse acquisition. Upon completion of the reverse acquisition, the Company changed its name to Sunshine Biopharma Inc. and began operating as a pharmaceutical company.
Sunshine Biopharma has two wholly owned subsidiaries: (i) Nora Pharma Inc. (“Nora Pharma”), a Canadian corporation through which we currently have 74 generic prescription drugs on the market in Canada, and (ii) Sunshine Biopharma Canada Inc. (“Sunshine Canada”), a Canadian corporation through which we develop and sell nonprescription over-the-counter (“OTC”) supplements. The Company operates the two subsidiaries as a single business segment.
The Company is not subject to material customer concentration risks as it sells its products directly to pharmacies in several Canadian Provinces. However, Provincial governments in Canada reimburse patients for their prescription drug expenditures to various degrees under drug reimbursement programs, making generic drugs prices highly dependent on government policies which may change over time. The most recent negotiations between the pan-Canadian Pharmaceutical Alliance (“pCPA”), the entity that negotiates drug prices on behalf of the government, and the Canadian Generic Pharmaceutical Association resulted in updated generic pricing for certain products which took effect on October 1, 2023. The updated prices are valid for three years and the agreement contains an option to extend for an additional two years. On February 10, 2024, the Canadian federal government joined the generic drug reimbursement program as a payor under the Pharmacare Act. This development further strengthened the Canadian generic drug market, which is the Company’s current focus.
In addition, the Company is engaged in the development of the following proprietary drugs:
| · | K1.1 mRNA, a Lipid Nano-Particle (LNP) targeted for liver cancer | |
| · | SBFM-PL4, a PLpro protease inhibitor for treatment of SARS Coronavirus infections |
Note 2 – Basis of Presentation
The unaudited financial statements of the Company for the six month periods ended June 30, 2025 and 2024 have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and pursuant to the requirements for reporting on Form 10-Q and Regulation S-X. Accordingly, they do not include all the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. However, such information reflects all adjustments (consisting solely of normal recurring adjustments), which are, in the opinion of management, necessary for the fair presentation of the financial position and the results of operations. Results shown for interim periods are not necessarily indicative of the results to be obtained for a full fiscal year. The balance sheet information as of December 31, 2024, was derived from the audited financial statements included in the Company's financial statements as of and for the year ended December 31, 2024, included in the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission (the “SEC”) on April 1, 2025. These financial statements should be read in conjunction with that report.
| 7 |
Note 3 – Reverse Stock Splits
Effective April 17, 2024 and August 8, 2024, the
Company completed
Note 4 – Registered Direct Offering
On April 3, 2025, the Company completed a registered
direct offering of
shares of common stock (or pre-funded warrants) at an offering price of $
per share (or per pre-funded warrant
which is equal to the offering price per share minus an exercise price of )
for gross proceeds of approximately $
Note 5 – Acquisition of Nora Pharma Inc.
On October 20, 2022, the Company acquired all of
the issued and outstanding shares of Nora Pharma Inc. (“Nora Pharma”), a Canadian privately held pharmaceutical company. The
purchase price for the shares was $
The following table summarizes the allocation of the purchase price as of October 20, 2022, the acquisition date using Nora Pharma’s balance sheet as of the same date:
| Accounts receivable | $ | |||
| Inventory | ||||
| Intangible assets | ||||
| Equipment & furniture | ||||
| Other assets | ||||
| Total assets | ||||
| Liabilities assumed | ( | ) | ||
| Net assets | ||||
| Goodwill | ||||
| Total Consideration | $ | |||
The value of the 1,850 common shares issued as part of the consideration paid for Nora Pharma was determined based on the closing market price of the Company’s common shares on the acquisition date, October 20, 2022 ($2,440.00 per share).
| 8 |
As part of the consideration for Nora Pharma, the
Company agreed to a $
Note 6 – Intangible Assets
Intangible assets consisted of the following:
| June 30, 2025 | December 31, 2024 | |||||||
| Balance at beginning of the year | $ | |||||||
| Purchase of additional intangible assets (licenses) | ||||||||
| Impairment of Intangible assets (licenses)* | ( | ) | ||||||
| Total | ||||||||
| Less accumulated amortization | ( | ) | ( | ) | ||||
| Intangible assets, net | $ | $ | ||||||
________________________
| * |
Note 7 – Plant, Property and Equipment
Property, plant and equipment are stated at cost. Depreciation of property, plant and equipment begins in the month when the asset is placed into service and is provided using the straight-line method for financial reporting purposes at rates based on the estimated useful lives of the assets. Estimated useful lives range from three to twenty years. Property, plant and equipment consist of the following:
| June 30, | December 31, | |||||||
| 2025 | 2024 | |||||||
| Equipment | $ | $ | ||||||
| Computer equipment | ||||||||
| Furniture and fixtures | ||||||||
| Leasehold improvements | ||||||||
| Vehicles | ||||||||
| Total | ||||||||
| Less: Accumulated depreciation | ( | ) | ( | ) | ||||
| Plant, property and equipment, net | $ | $ | ||||||
| 9 |
Note 8 – Inventory
Inventory is comprised of the following:
| June 30, | December 31, | |||||||
| 2025 | 2024 | |||||||
| Finished goods | $ | $ | ||||||
| Allowance for obsolete inventory | $ | ( | ) | $ | ( | ) | ||
| Total Inventory, net of allowance | $ | $ | ||||||
Note 9 – Leases
The Company has obligations as a lessee for office and warehouse space with initial non-cancellable terms in excess of one year. The Company classified the lease as an operating lease. The lease contains a renewal option for a period of five years. Because the Company is certain to exercise the renewal option, the optional period is included in determining the lease term, and associated payments under the renewal option are included in the lease payments. The Company’s lease does not include termination options for either party to the lease or restrictive financial or other covenants. Payments due under the lease contract include fixed payments plus a variable payment. The Company’s lease requires the Company to make variable payments for the Company’s proportionate share of the building’s property taxes, insurance, and common area maintenance. These variable lease payments are not included in lease payments used to determine lease liability and are recognized as variable costs when incurred.
Amounts reported on the balance sheet as of June 30, 2025 were as follows:
| Operating lease ROU asset | $ | |
| Operating Lease liability - Short-term | $ | |
| Operating lease liability - Long-term | $ | |
| Remaining lease term | ||
| Discount rate |
Amounts disclosed for ROU assets obtained in exchange for lease obligations and reductions of ROU assets resulting from reductions of lease obligations include amounts reduced from the carrying amount of ROU assets resulting from deferred rent.
Maturities of lease liabilities under non-cancellable operating leases at June 30, 2025 are as follows:
| 2025 | $ | |||
| 2026 | $ | |||
| 2027 | $ | |||
| 2028 | $ | |||
| 2029 | $ | |||
| Thereafter | $ | |||
| 10 |
Note 10 – Income Taxes
The Company’s income tax (expense) /
benefit of $
The Company’s income tax (expense)
/ benefit of $
Deferred tax assets are regularly reviewed for recoverability by jurisdiction and valuation allowances are established based on historical and projected future taxable losses and the expected timing of the reversal of existing temporary differences. The Company has recorded valuation allowances against the majority of its deferred tax assets of June 30, 2025, and the Company expects to maintain these valuation allowances until there is sufficient evidence that future earnings can be achieved, which is uncertain at this time.
The Company's consolidated financial statements contain various tax related entries as a result of operations of the two Canadian subsidiaries and are in compliance with Canadian tax laws. The Company only recognizes tax benefits from an uncertain tax position if it is more likely than not that the tax position will be sustained on examination by the taxing authorities, based on the technical merits of the position. The tax benefits recognized in the financial statement from such a position are measured based on the largest benefit that has a greater than fifty percent likelihood of being realized upon ultimate resolution. To date, the Company has not recognized such tax benefits in its financial statements.
On July 4, 2025, the One Big Beautiful Bill Act ("OBBBA") was enacted in the U.S. The OBBBA makes permanent key elements of the Tax Cuts and Jobs Act, including 100% bonus depreciation, domestic research cost expensing, and the business interest expense limitation. ASC Topic 740, Income Taxes, requires the tax effects of changes in tax rates and laws to be recognized in the period in which the legislation is enacted. Those effects, both current tax and deferred tax, are reported as part of continuing operations. The Company is assessing OBBBA’s impact on the Company’s Consolidated Financial Statements but currently does not believe that OBBBA will have a material impact on the Company's income tax expense. As the legislation was signed into law after the close of the Company's second quarter, the impact is not included in its operating results for the three and six months ended June 30, 2025.
Note 11 – Management and Director Compensation
The Company paid its officers aggregate cash
compensation of $
The Company paid its directors aggregate cash
compensation of $
Note 12 – Capital Stock
The Company’s authorized capital is comprised of shares of common stock, par value $, and shares of preferred stock, $ par value. As of December 31, 2024 and June 30, 2025, the Company had authorized shares of Series B Preferred Stock. The Series B Preferred Stock is non-convertible and non-redeemable. It has a liquidation preference equal to the stated value of $0.10 per share, relative to the common stock and gives the holder the right to 1,000 votes per share. As of December 31, 2024 and June 30, 2025, shares of Series B Preferred Stock were outstanding and held by the Company’s Chief Executive Officer.
On February 17, 2022, the Company completed a
public offering and received net proceeds of $
| 11 |
On March 14, 2022, the Company completed a private
placement and received net proceeds of $
On April 28, 2022, the Company completed another
private placement and received net proceeds of $
On October 20, 2022, the Company issued shares
of common stock as part of the acquisition of Nora Pharma. These shares were valued at $
On January 19, 2023, the Company announced a stock
repurchase program of up to $
During the six months ended June 30, 2023, the
Company repurchased a total of shares of common stock at an average price of $2,274.20 per share for a total cost of $
On May 16, 2023, the Company completed a private
placement pursuant to a securities purchase agreement with an institutional investor for gross proceeds of approximately $
In 2022 and 2023, the Company issued a total of
shares of common stock in connection with warrant exercises for aggregate net proceeds of $
| 12 |
In July 2023, the Company repurchased a total of
shares of common stock under the Stock Repurchase Program announced on January 19, 2023, at an average price of $1,009.20 per share
for a total cost of $
On October 12, 2023, the Company held a special meeting of the holders of the outstanding Tradeable Warrants in which the holders of the majority of the outstanding Tradeable Warrants approved an amendment to the Warrant Agent Agreement to eliminate the provision that prohibited the Company’s CEO from exercising his voting rights under the Series B Preferred Stock, as well as to lower the exercise price of the Tradeable Warrants from $4,440 to $220. The Company entered into the amendment to the Warrant Agent Agreement on October 18, 2023.
On November 16, 2023, the Company issued
shares of common stock and received net proceeds of $
On February 8, 2024, the Company issued shares of Series B Preferred Stock to the Company’s CEO for a purchase price of $ per share.
On February 15, 2024, the Company completed
an underwritten public offering and in connection therewith it issued an aggregate of
shares of common stock and received $
On March 4, 2024, the Company issued shares of Series B Preferred Stock to the Company’s CEO for a purchase price of $ per share.
In April and May 2024, the Company issued
shares of common stock in connection with the cashless exercise of all of the Series A Warrants and received $
On August 16, 2024, the Company issued shares of common stock in connection with the rounding up of fractional shares following the reverse stock splits of April 17, 2024 and August 8, 2024.
In August and September 2024, the Company issued
shares of common stock in connection with the exercise of Series B Warrants and received aggregate net proceed of $
In November and December 2024, the Company issued
shares of common stock in connection with the exercise of Series B Warrants and received aggregate net proceeds of $
| 13 |
On January 3, 2025, the Company issued
shares of common stock upon the exercise of Series B Warrants and received $
On April 2, 2025, the Company issued shares
of common stock upon the exercise of Series B Warrants and received $
On April 3, 2025, the Company issued an aggregate
of shares of common stock in connection with a registered direct offering and received $
As of June 30, 2025 and December 31, 2024, the Company had and shares of common stock issued and outstanding, respectively.
The Company has declared
Note 13 – Warrants
The Company accounts for issued warrants either as a liability or equity in accordance with ASC 480-10 or ASC 815-40. Under ASC 480-10, warrants are considered a liability if they are mandatorily redeemable and they require settlement in cash, other assets, or a variable number of shares. If warrants do not meet liability classification under ASC 480-10, the Company considers the requirements of ASC 815-40 to determine whether the warrants should be classified as a liability or as equity. Under ASC 815-40, contracts that may require settlement for cash are liabilities, regardless of the probability of the occurrence of the triggering event. Liability-classified warrants are measured at fair value on the issuance date and at the end of each reporting period. Any change in the fair value of the warrants after the issuance date is recorded in the consolidated statements of operations as a gain or loss. If warrants do not require liability classification under ASC 815-40, in order to conclude warrants should be classified as equity, the Company assesses whether the warrants are indexed to its common stock and whether the warrants are classified as equity under ASC 815-40 or other applicable GAAP standard. Equity-classified warrants are accounted for at fair value on the issuance date with no changes in fair value recognized after the issuance date.
In 2022, 2023, and 2024, the Company completed five (5) financing events, and in connection therewith, it issued warrants as follows:
| Schedule of warrants issued with financing | |||
| Type | Number | Exercise Price | Expiry Date |
| 2022 Pre-Funded Warrants | $ |
||
| Tradeable Warrants* | $ |
||
| Investor Warrants | $ |
||
| April Warrants | $ |
||
| May Pre-Funded Warrants | $ |
||
| May Investor Warrants | $ |
||
| 2024 Pre-Funded Warrants | $ |
||
| Series A Warrants | $ |
||
| Series B Warrants | $ |
| * | ||
| ** |
| 14 |
On February 11, 2024, the Company redeemed all
of the April Warrants and all of the May Investor Warrants for an aggregate purchase price of $
As of June 30, 2025, all of the 2022 Pre-Funded
Warrants, all of the May Pre-Funded Warrants, all of the 2024 Pre-Funded Warrants, a total of Tradeable Warrants, Investor
Warrants, all of the Series A Warrants, and Series B Warrants (as adjusted) were exercised resulting in aggregate net proceeds
of $
The Company’s outstanding warrants as of June 30, 2025 consisted of the following:
| Schedule of warrants outstanding | |||
| Type | Number | Exercise Price | Expiry Date |
| Tradeable Warrants* | $ |
||
| Investor Warrants | $ |
||
| Series B Warrants | $ |
| * | ||
| ** | Subject to adjustment of the number of warrants and exercise price upon certain corporate actions such that the aggregate value of the warrants remains unchanged. | |
| *** |
The following table sets forth the computation of basic and diluted net income per share for the six months ended June 30:
| Schedule of computation of basic and diluted net income per share | ||||||||
| 2025 | 2024 | |||||||
| Net gain (loss) attributable to common stock | $ | ( | ) | $ | ( | ) | ||
| Weighted average common shares outstanding (basic & diluted) | ||||||||
| Basic and diluted gain (loss) per share attributable to common stock | $ | ) | $ | ) | ||||
Note 15 – Employee Termination
On April 14, 2025, the Company terminated the
employment of Mr. Malek Chamoun, president of the Company’s wholly owned Canadian subsidiary, Nora Pharma Inc., and appointed
Ms. Catherine Peloquin as the new president of Nora Pharma. Mr. Chamoun was terminated for cause. On April 17, 2025, the Company
received a demand letter (the “Demand Letter”) from the attorneys of Mr. Chamoun requesting that the Company pay to Mr.
Chamoun $
| 15 |
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion should be read in conjunction with our consolidated financial statements and notes thereto included herein. This discussion includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, or the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act. The statements regarding Sunshine Biopharma Inc. contained in this Report that are not historical in nature, particularly those that utilize terminology such as “may,” “will,” “should,” “likely,” “expects,” “anticipates,” “estimates,” “believes” or “plans,” or comparable terminology, are forward-looking statements based on current expectations and assumptions, and entail various risks and uncertainties that could cause actual results to differ materially from those expressed in such forward-looking statements. Important factors known to us that could cause such material differences are identified in this report and in our annual report on Form 10-K for the year ended December 31, 2024. We undertake no obligation to correct or update any forward-looking statements, whether as a result of new information, future events or otherwise, except as may be required under applicable law. You are advised, however, to consult any future disclosures we make on related subjects in future reports we file with the SEC.
About Sunshine Biopharma
We are a pharmaceutical company offering and researching life-saving medicines in a wide variety of therapeutic areas, including oncology and antivirals. We have two wholly owned subsidiaries: (i) Nora Pharma Inc. (“Nora Pharma”), a Canadian corporation, through which we currently have 74 generic prescription drugs on the market in Canada, and (ii) Sunshine Biopharma Canada Inc. (“Sunshine Canada”), a Canadian corporation through which we develop and sell OTC supplements.
In addition, we are conducting a proprietary drug development program which is comprised of (i) K1.1 mRNA, an LNP encapsulated mRNA targeted for liver cancer, and (ii) SBFM-PL4, a protease inhibitor for treatment of SARS Coronavirus infections.
Commercial Operations
Our commercial operations are focused on the procurement of rights to generic pharmaceutical products for sale, currently in Canada and ultimately around the world. We seek to secure such rights through various types of strategic arrangements, including:
| · | In-licensing and Supply Agreements: Nora Pharma acquires the rights to import, market, sell and distribute the products in Canada by purchasing the drug dossiers from strategic partners. Nora Pharma then files the dossiers with Health Canada to obtain regulatory approval prior to marketing. The approval process at Health Canada takes on average of 12 months. The products are sold under Nora Pharma label. |
| · | Cross-licensing: Nora Pharma acquires the rights to import, market, sell and distribute the products in Canada by receiving an authorization letter from pharmaceutical partners. The partners’ products are already approved in Canada but we are still required to obtain our own approval from Health Canada, which takes on average 45-60 days. The products are sold under Nora Pharma label. |
| · | Distribution Agreements: Nora Pharma acquires the rights to market, sell and distribute the products in Canada by signing a distribution agreement with pharmaceutical partners. The partners’ products are already approved by Health Canada. The products are sold under the partners’ label. |
| 16 |
Generic drugs are pharmaceutically equivalent to the brand name drugs. They contain identical medicinal ingredients in the same amounts as the brands. Generic medications may have different non-medicinal ingredients than the brand name drugs, but the generic developer must show that these do not affect the safety, efficacy, or quality of the drug compared to the brand. When a generic drug company wants to sell a generic drug in Canada, it must file a generic drug submission with Health Canada. The submission is called an Abbreviated New Drug Submission (ANDS). The submission is reviewed by scientists and health care experts at Health Products and Food Branch (HPFB) of Health Canada. All generic drug submissions go through the same process as the brand name drug submissions. If the evaluation shows that the generic drug meets all regulatory requirements (including patent and data protection considerations), Health Canada will issue a Notice of Compliance (NOC) and a Drug Identification Number (DIN) to the applicant. The NOC and DIN signal the drug's official approval in Canada and permit the applicant to market the drug in Canada. Once a company obtains the NOC and DIN for a drug, then it begins the process with Pan-Canadian Pharmaceutical Alliance (pCPA) in order to have the drug listed on the provincial and territorial formularies and federal government drug benefit plans.
We currently have the following generic prescription drugs on the market in Canada:
| Drug | Therapeutic Area | Reference/Brand |
| Abiraterone* | Oncology | Zytiga® |
| Alendronate | Osteoporosis | Fosamax® |
| Amlodipine | Cardiovascular | Norvasc® |
| Apixaban | Cardiovascular | Eliquis® |
| Aripiprazole | Antipsychotic | Abilify® |
| Atorvastatin | Cardiovascular | Lipitor® |
| Azithromycin | Antibacterial | Zithromax® |
| Betahistine | Vertigo | Serc® |
| Bilastine | Allergy | Blexten® |
| Candesartan | Hypertension | Atacand® |
| Candesartan HCTZ | Hypertension | Atacand Plus® |
| Celecoxib | Anti-inflammatory | Celebrex® |
| Cetirizine | Allergy | Reactine® |
| Ciprofloxacin | Antibiotic | Cipro® |
| Citalopram | Central nervous system | Celexa® |
| Clindamycin | Antibiotic | Dalacin® |
| Clobetasol* | Anti-inflammatory | Clobex® |
| Clopidogrel | Cardiovascular | Plavix® |
| Dapagliflozin | Diabetes | Forxiga® |
| Daptomycin* | Antibacterial | Cubicin® |
| Dasatinib* | Oncology | Sprycel® |
| Dienogest* | Gynecologic pathology | Visanne® |
| Donepezil | Central nervous system | Aricept® |
| Duloxetine | Central nervous system | Cymbalta® |
| Dutasteride | Urology | Avodart® |
| Ertapenem* | Antibacterial | Invanz® |
| Escitalopram | Central nervous system | Cipralex® |
| Everolimus* | Oncology | Afinitor® |
| Ezetimibe | Cardiovascular | Ezetrol® |
| 17 |
| Drug | Therapeutic Area | Reference/Brand |
| Finasteride | Urology | Proscar® |
| Flecainide | Cardiovascular | Tambocor® |
| Fluconazole | Antifungal | Diflucan® |
| Fluoxetine | Central nervous system | Prozac® |
| Gabapentin | Central nervous system | Neurontin® |
| Hanzema®* | Dermatology | Toctino® |
| Hydroxychloroquine | Antimalarial | Plaquenil® |
| Lacosamide | Central nervous system | Vimpat® |
| Letrozole | Oncology | Femara® |
| Levetiracetam | Central nervous system | Keppra® |
| Lurasidone | Antipsychotic | Latuda® |
| Metformin | Diabetes | Glucophage® |
| Mirtazapine | Central nervous system | Remeron® |
| Montelukast | Allergy | Singulair® |
| Olanzapine | Central nervous system | Zyprexa® |
| Olanzapine ODT | Central nervous system | Zyprexa® |
| Olmesartan | Cardiovascular | Olmetec® |
| Olmesartan HCTZ | Cardiovascular | Olmetec Plus® |
| Pantoprazole | Gastroenterology | Pantoloc® |
| Paroxetine | Central nervous system | Paxil® |
| Pegfilgrastim (Niopeg) | Oncology | Neulasta® |
| Perindopril | Cardiovascular | Coversyl® |
| Pravastatin | Cardiovascular | Pravachol® |
| Pregabalin | Central nervous system | Lyrica® |
| Progesterone* | Women's Health | Prometrium® |
| Prucalopride | Women's Health | Resotran® |
| Quetiapine | Central nervous system | Seroquel® |
| Quetiapine XR | Central nervous system | Seroquel XR® |
| Ramipril | Cardiovascular | Altace® |
| Rivaroxaban* | Cardiovascular | Xarelto® |
| Rizatriptan ODT | Central nervous system | Maxalt® ODT |
| Rosuvastatin | Cardiovascular | Crestor® |
| Sertraline | Central nervous system | Zoloft® |
| Sildenafil | Urology | Viagra® |
| Sitagliptin-Metformin* | Diabetes | Janumet® |
| Tadalafil | Urology | Cialis® |
| Telmisartan | Cardiovascular | Micardis® |
| Telmisartan HCTZ | Cardiovascular | Micardis Plus® |
| Topiramate | Anticonvulsant | Topamax® |
| Tramadol Acetaminophen | Central nervous system | Tramacet® |
| Ursodiol | Cholelithiasis | Urso® |
| Varenicline | Smoking cessation | Champix® |
| Zoledronic Acid* | Osteoporosis | Aclasta® |
| Zolmitriptan | Central nervous system | Zomig® |
| Zopiclone | Central nervous system | Imovane® |
* Sold through distribution agreements in which we act as distributor.
| 18 |
In addition to the 74 drugs currently on the market, we have 17 additional drugs in our pipeline anticipated to be launched in 2026. These additional drugs will address various human health areas including cardiovascular, oncology, gastroenterology, central nervous system, diabetes, urology, endocrinology, anti-infective, and anti-inflammatory.
We believe the addition of these products to our existing portfolio will strengthen our presence in the Canadian $9.7 billion a year generic drug market (Research and Markets) and provide us with greater access to pharmacies as we become more of a go-to supplier for every-day and specialty medicines.
Research and Development
The following table summarizes our proprietary drugs in development:
| Drug Candidate | Therapeutic Area/Indication | Development Stage | |||
| K1.1 (mRNA LNP) | Oncology (Liver Cancer) | Animal Testing | |||
| SBFM-PL4 (Small Molecule) | Antiviral (SARS Coronavirus Infection) | Animal Testing |
K1.1 Anticancer mRNA
In June 2021, we initiated a new research project in which we set out to determine if certain mRNA molecules can be used as anti-cancer agents. The data collected to date have shown that a selected group of mRNA molecules are capable of destroying cancer cells in vitro including multidrug resistant breast cancer cells (MCF-7/MDR), ovarian adenocarcinoma cells (OVCAR-3), and pancreatic cancer cells (SUIT-2). Studies using non-transformed (normal) human cells (HMEC cells) showed that these mRNA molecules had little cytotoxic side effects. These new mRNA molecules, bearing the laboratory name K1.1, were adapted for delivery into patients using a lipid nanoparticle (LNP) technology similar to the one employed in the COVID-19 mRNA vaccines. On April 20, 2022, we filed a provisional patent application in the United States covering our K1.1 mRNA molecules.
In November 2022, we concluded an agreement with a specialized commercial partner for the purposes of formulating our K1.1 mRNA molecules into specific lipid nanoparticles for use in test animals including xenograft mice. The initial results of our animal testing indicated that our K1.1 mRNA-LNP constructs were effective at reducing the size of liver cancer tumors in xenograft mice. We are currently seeking to confirm these results by conducting additional xenograft experiments on a broader scale and in more detailed dose-response studies.
SBFM-PL4 SARS Coronavirus Treatment
The initial genome expression products following infection by Betacoronavirus, the causative agent of COVID-19, are two large polyproteins, referred to as pp1a and pp1ab. These two polyproteins are cleaved at 15 specific sites by two virus encoded proteases, called Mpro and PLpro, to generate 16 different non-structural proteins essential for viral replication. Mpro and PLpro represent attractive anti-viral drug development targets as they play a central role in the early stages of viral replication. PLpro is of particular interest as a therapeutic target in that, in addition to processing essential viral proteins, it is also responsible for suppression of the human immune system making the virus more life-threatening. PLpro is present only in Betacoronaviruses, the subgroup of Coronaviruses represented by the highly pathogenic SARS-CoV, MERS-CoV, and SARS-CoV-2.
Our Anti-Coronavirus research effort has been focused on developing an inhibitor of PLpro and, on May 22, 2020, we filed a patent application in the United States covering composition subject matter pertaining to small molecules for inhibition of the Coronavirus PLpro as well as Mpro.
| 19 |
In February 2022, we expanded our PLpro inhibitors research effort by entering into a research agreement with the University of Arizona for the purposes of conducting research focused on determining the in vivo safety, pharmacokinetics, and dose selection properties of three University of Arizona owned PLpro inhibitors, to be followed by efficacy testing in mice infected with SARS-CoV-2 (the “Research Project”). Under the agreement, the University of Arizona granted us a first option to negotiate a commercial, royalty-bearing license for all intellectual property developed by University of Arizona under the Research Project. In addition, we and the University of Arizona have entered into an option agreement (the “Option Agreement”) whereby we were granted a first option to negotiate a royalty-bearing commercial license for the underlying technology of the Research Project. On September 13, 2022, we exercised our options, and on February 24, 2023, we entered into an exclusive worldwide license agreement with the University of Arizona for all of the technology related to the Research Project.
We have since broadened our objective to include the development of a first-in-class PLpro inhibitor to treat SARS-CoV2 and potentially SARS-CoV and MERS-CoV infection in patients who could not use Paxlovid, Molnupiravir, or Remdesivir, due to concerns about drug interactions and possible rebound infections and other side effects.
Our current lead compound was recently found to be active at sub micromolar concentrations against PLpro and exhibited antiviral activity in SRAS-CoV-2 infected cells as well as in cells infected with several different variants of concern. In addition, our compound had favorable pharmacokinetics properties in rodent species and exhibited preferred drug accumulation in the lungs over plasma. The compound was found to be orally active in a K18-human-ACE2 transgenic mouse model and to significantly reduce virus load in the lungs of infected animals in a dose-dependent manner without gross toxicities. In August 2024, we published these and other research results related to this project in the Journal of Medicinal Chemistry (J. Med. Chem. 2024, 67, 13681−13702). A copy of this article is available on our website at: www.sunshinebiopharma.com/scientific-publications.
Intellectual Property
On May 22, 2020, we filed a provisional patent application in the United States for a new treatment for Coronavirus infections. Our patent application covers composition subject matter pertaining to small molecules for inhibition of the main Coronavirus protease, Mpro, an enzyme that is essential for viral replication. The patent application has a priority date of May 22, 2020. On April 30, 2021, we filed a PCT application containing new research results and extending coverage to include the Coronavirus Papain-Like protease, PLpro. The priority date of May 22, 2020 has been maintained in the newly filed PCT application.
On April 20, 2022, we filed a provisional patent application in the United States covering mRNA molecules capable of destroying cancer cells in vitro. The patent application contains composition and utility subject matter pertaining to the structure and sequence of the relevant mRNA molecules.
Effective February 24, 2023, we became the exclusive, worldwide licensee of the University of Arizona for three (3) patents related to small molecules which inhibit the Coronavirus protease, PLpro.
Our wholly owned subsidiary, Nora Pharma, owns 200 DIN’s issued by Health Canada for prescription drugs currently on the market in Canada. These DIN’s were secured through in-licenses or cross-licenses from international manufacturers of generic pharmaceutical products. Nora Pharma also owns the rights to sell 10 generic prescription drugs in Canada through distribution agreements with various international partners under which Nora Pharma acts as distributor and receives a percentage of sales.
In addition, we own four (4) NPN’s issued by Health Canada including (i) NPN 80089663 which authorizes us to manufacture and sell our in-house developed OTC product, Essential•9™, (ii) NPN 80093432 which authorizes us to manufacture and sell the OTC product, Calcium-Vitamin D, (iii) NPN 80125047 which authorizes us to manufacture and sell the OTC product, L-Citrulline, and (iv) NPN 80127436 which authorizes us to manufacture and sell the OTC product, Taurine.
| 20 |
Results of Operations
Comparison of results of operations for the three months ended June 30, 2025 and 2024
During the three months ended June 30, 2025, we generated $9,410,230 in sales, compared to $9,303,067 for the three months ended June 30, 2024, largely unchanged. The direct cost for generating these sales was $5,987,364 (63.6%) for the three months ended June 30, 2025, compared to $6,946,810 (74.7%) for the three months ended June 30, 2024, a decrease of approximately 11% largely due to procurement of better cost of finished products. Our gross profit for the three months ended June 30, 2025 was $3,422,866, compared to $2,356,257 for the three months ended June 30, 2024, an increase of $1,066,609.
General and administrative expenses during the three-month period ended June 30, 2025, were $5,477,521, compared to $3,624,533 during the three-month period ended June 30, 2024, an increase of $1,852,988. The significant increase was primarily attributable to a $1,061,809 impairment of intangible assets resulting from the determination that certain product licenses could not be commercialized. The other expense categories which contributed to this increase were consulting fees which increased by $682,679 due to fees paid in connection with warrant exercises and salaries, which increased by $492,500 due to new hiring. Overall, we incurred a loss of $2,054,655 from our operations for the three months ended June 30, 2025, compared to a loss of $1,268,276 from our operations in the three-month period ended June 30, 2024.
We had interest income of $72,715 during the three months ended June 30, 2025, compared to interest income of $143,995 during the three months ended June 30, 2024, as a result of having less cash on hand.
As a result of the foregoing, we incurred a net loss of $1,770,834 ($0.39 per share) for the three months ended June 30, 2025, compared to a net loss of $494,300 ($9.94 per share) for the three-month period ended June 30, 2024.
Comparison of results of operations for the six months ended June 30, 2025 and 2024
During the six months ended June 30 2025, we generated revenues of $18,311,571, compared to revenue of $16,844,113 for the six months ended June 30, 2024, an increase of $1,467,458, or 8.7%. The increase is attributable to enhanced marketing efforts in 2025. The direct cost for generating these revenues was $12,158,279 for the six months ended June 30, 2025 (66.4%), compared to $12,133,519 (72.0%) for the six months ended June 30, 2024. The decrease in the cost of goods sold in 2025 was due to the procurement of better cost of finished products. Our gross profit increased by $1,442,698 from $4,710,594 for the six months ended June 30, 2024, to $6,153,292 for the same period in 2025.
General and administrative expenses during the six-month period ended June 30, 2025, were $9,503,697, compared to $7,378,640 during the six-month period ended June 30, 2024, an increase of $2,125,057. The significant increase was primarily attributable to a $1,061,809 impairment of intangible assets resulting from the determination that certain product licenses could not be commercialized. The other expense categories which contributed to this increase were consulting fees which increased by $1,000,565 due to fees paid in connection with warrant exercises and salaries which increased by $484,234 due to new hiring. These increases were offset to some extent by a decrease in legal fees by $353,240 and R&D by $246,759. Overall, we incurred a loss of $3,350,405 from our operations in the six-month period ended June 30, 2025, compared to a loss from operations of $2,668,046 in the similar period of 2024.
We had interest income of $148,082 during the six months ended June 30, 2025, compared to interest income of $288,084 during the six months ended June 30, 2024. The decrease was a result of having less cash on hand.
As a result of the foregoing we incurred a net loss of $2,950,605 ($0.82 per share) for the six-month period ended June 30, 2025, compared to a net loss of $1,778,101 ($43.48 per share) for the six-month period ended June 30, 2024.
| 21 |
Liquidity and Capital Resources
As of June 30, 2025, we had cash and cash equivalents of $10,305,320.
Net cash used in operating activities was $2,987,267 during the six months ended June 30, 2025, compared to $7,762,942 during the six-month period ended June 30, 2024. The decrease was a result of reduced cash required for the operations of Nora Pharma.
Cash flows used in investing activities were $667,802 for the six months ended June 30, 2025, compared to $1,210,944 for the six months ended June 30, 2024. The decrease was the result of less cash invested in Nora Pharma.
Cash flows provided by financing activities were $3,948,372 during the six months ended June 30, 2025, compared to $5,369,566 during the six months ended June 30, 2024. The decrease was primarily as a result of a smaller financing event completed during the six months ended June 30, 2025, compared to an offering yielding net proceeds of $8,522,411 completed during the six months ended June 30, 2024.
We are currently generating revenue of approximately $9.4 million per quarter and incurring a quarterly deficit of approximately $1.0 million (not including the one-time intangible assets impairment of $1,061,809 during the three months ended June 30, 2025). In addition to increasing sales and streamlining operations to reduce expenses, we are currently focusing our attention on lowering our cost of goods sold from our current level of approximately 65% to approximately 60%. We believe these measures could bring us to breakeven and make us less dependent on the capital markets for financing, although there can be no assurances that we will be successful in achieving these reductions. We believe our existing cash on hand together with cash we generate from sales will be sufficient to fund our operations for the next 24 months. There is no assurance our estimates will be accurate. We have no committed sources of capital and we anticipate that we will need to raise additional capital in the future, including for further research and development activities and possibly clinical trials, as well as expansion of our generic pharmaceuticals operations. Additional capital may not be available on terms acceptable to us, or at all.
Critical Accounting Estimates
The discussion and analysis of our financial condition and results of operations are based upon our financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these financial statements requires us to make estimates and judgments that affect the amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an on-going basis, we evaluate our estimates based on historical experience and on various other assumptions that we believe to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.
For a detailed list of significant accounting policies, please see our annual report on Form 10-K for the fiscal year ended December 31, 2024, including our financial statements and notes thereto included therein as filed with the SEC on April 1, 2025.
Recently Adopted Accounting Standards
We have adopted all new accounting standards impacting operations.
Off Balance-Sheet Arrangements
We have not entered into any off-balance sheet arrangements.
| 22 |
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
We are a smaller reporting company and are not required to provide the information under this item.
ITEM 4. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the period covered by this report.
These controls are designed to ensure that information required to be disclosed in the reports we file or submit pursuant to the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission, and that such information is accumulated and communicated to our management, including our CEO and CFO, to allow timely decisions regarding required disclosure.
Based on this evaluation, our management, including our CEO and CFO concluded that our disclosure controls and procedures were effective as of June 30, 2025, at reasonable assurance levels.
Changes in Internal Control Over Financial Reporting
There were no changes in our internal control over financial reporting during the quarter ended June 30, 2025, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
| 23 |
PART II. OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS
We are not party to, and our property is not the subject of, any material legal proceedings.
ITEM 1A. RISK FACTORS
We are a smaller reporting company and are not required to provide the information under this item.
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
During the quarter ended June 30, 2025, no Director
or Officer of the Company
ITEM 6. EXHIBITS
| Exhibit No. | Description | |
| 31.1 | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002* | |
| 31.2 | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2022* | |
| 32.1 | Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002** | |
| 101 | Inline XBRL Document Set for the financial statements and accompanying notes in Part I, Item 1, of this Quarterly Report on Form 10-Q.* | |
| 104 | Inline XBRL for the cover page of this Quarterly Report on Form 10-Q, included in the Exhibit 101 Inline XBRL Document Set.* |
| * | Filed herewith. | |
| ** | Furnished herewith. |
| 24 |
SIGNATURES
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 thereunto duly authorized, on August 12, 2025.
| SUNSHINE BIOPHARMA INC. | |||
| By: | /s/ Dr. Steve N. Slilaty | ||
| Dr. Steve N. Slilaty | |||
| Chief Executive Officer (principal executive officer) | |||
| By: | /s/ Camille Sebaaly | ||
|
Camille Sebaaly Chief Financial Officer (principal financial and accounting officer) |
|||
| 25 |
FAQ
What were Sunshine Biopharma's (SBFMW) revenues for the six months ended June 30, 2025?
How much cash did Sunshine Biopharma (SBFMW) have at June 30, 2025?
What was Sunshine Biopharma's (SBFMW) net loss and key drivers for the period?
Does Sunshine Biopharma (SBFMW) face any legal claims disclosed in the 10-Q?
How many common shares and warrants are outstanding for Sunshine Biopharma (SBFMW)?
