You should read the following discussion and analysis in conjunction with the
information set forth under our consolidated financial statements and the notes
to those financial statements included elsewhere in this 2022 10-K Report. This
discussion contains forward-looking statements based upon current expectations
that involve risks and uncertainties. See "Statement Regarding Forward-Looking
Information." Our actual results may differ materially from those contained in
or implied by any forward-looking statements as a result of various factors,
including, but not limited to, the risks and uncertainties described under "Risk
Factors" elsewhere in this 2022 10-K Report.

Certain amounts in the Management's discussion and analysis of financial condition and results of operations may not add due to rounding, and all percentages have been calculated using unrounded amounts.

Business overview

TherapeuticsMD was previously a women's healthcare company with a mission of creating and commercializing innovative products to support the lifespan of women from pregnancy prevention through menopause.



In December 2022, we changed our business to become a pharmaceutical royalty
company, currently receiving royalties on products licensed to pharmaceutical
organizations that possess commercial capabilities in the relevant territories.
On December 30, 2022, the Company completed the Mayne Transaction pursuant to
which the Company and its subsidiaries (i) granted Mayne Pharma an exclusive
license to commercialize the Company's IMVEXXY, BIJUVA and prescription prenatal
vitamin products sold under the BocaGreenMD® and vitaMedMD® brands in the United
States and its possessions and territories, (ii) assigned to Mayne Pharma the
Company's exclusive license to commercialize ANNOVERA in the United States and
its possessions and territories, and (iii) sold certain other assets to Mayne
Pharma in connection therewith.

Pursuant to a License Agreement, dated December 4, 2022, the Company granted
Mayne Pharma, on the Closing Date, (i) an exclusive, sublicensable, perpetual,
irrevocable license to research, develop, register, manufacture, have
manufactured, market, sell, use, and commercialize the Licensed Products in the
United States and its possessions and territories and (ii) an exclusive,
sublicensable, perpetual, irrevocable license to manufacture, have manufactured,
import and have imported the Licensed Products outside the United States for
commercialization in the United States and its possessions and territories.

Pursuant to the Mayne License Agreement, Mayne Pharma will make one-time,
milestone payments to the Company of each of (i) $5.0 million if aggregate net
sales of all Products in the United States during a calendar year reach $100.0
million, (ii) $10.0 million if aggregate net sales of all Products in the United
States during a calendar year reach $200.0 million and (iii) $15.0 million if
aggregate net sales of all Products in the United States during a calendar year
reach $300.0 million. Further, Mayne Pharma will pay to the Company royalties on
net sales of all Products in the United States at a royalty rate of 8.0% on the
first $80 million in annual net sales and 7.5% on annual net sales above $80.0
million, subject to certain adjustments, for a period of 20 years following the
Closing Date.

                                       42
--------------------------------------------------------------------------------


The royalty rate will decrease to 2.0% on a Product-by-Product basis upon the
earlier to occur of (i) the expiration or revocation of the last patent covering
a Product and (ii) a generic version of a Product launching in the United
States. Mayne Pharma will pay to the Company minimal annual royalties of $3.0
million per year for 12 years, adjusted for inflation at an annual rate of 3%,
subject to certain further adjustments, including as described below. Upon the
expiry of the 20-year royalty term, the licenses granted to Mayne Pharma under
the Mayne License Agreement will become a fully paid-up and royalty free license
for the Licensed Products.

Pursuant to a Transaction Agreement, dated December 4, 2022, between the Company
and Mayne Pharma, the Company sold to Mayne Pharma, at closing, certain assets
for Mayne Pharma to commercialize the Products in the United States, including
the Company's exclusive license from the Population Council to commercialize
ANNOVERA.

The total consideration from Mayne Pharma to the Company for the purchase of the
Transferred Assets and the grant of the licenses under the Mayne License
Agreement was (i) a cash payment of $140.0 million at closing, (ii) a cash
payment of approximately $12.1 million at closing for the acquisition of net
working capital as determined in accordance with the Transaction Agreement and
subject to certain adjustments, (iii) a cash payment of approximately $1.0
million at closing for prepaid royalties in connection with the Mayne License
Agreement Amendment and (iv) the right to receive the contingent consideration
set forth in the Mayne License Agreement, as amended.

On the Closing Date, the Company and Mayne Pharma entered into Amendment No. 1
to the Mayne License Agreement. Pursuant to the Mayne License Agreement
Amendment, Mayne Pharma agreed to pay the Company approximately $1.0 million in
prepaid royalties on the Closing Date. The prepaid royalties will reduce the
first four quarterly payments that would have otherwise been payable pursuant to
the Mayne License Agreement by an amount equal to $257,250 per quarterly royalty
payment plus interest calculated at 19% per annum accruing from the Closing Date
until the date such quarterly royalty payment is paid to the Company. In
addition, the parties agreed that Mayne Pharma will reduce one quarterly royalty
payment (other than the first quarterly royalty payment) otherwise payable to
the Company by $1.5 million in consideration of Mayne Pharma assuming the
Company's obligations under a long-term services agreement, including the
Company's minimum payment obligations thereunder.

As part of the transformation that included the Mayne License Agreement,
historical results of commercial operations have been reflected as discontinued
operations in the Company's consolidated financial statements for all periods
prior to the Closing Date. Assets and liabilities associated with the commercial
business are classified as assets and liabilities of discontinued operations in
the Company's consolidated balance sheets. Additional disclosures regarding
discontinued operations are provided in Note 2 Discontinued Operations to the
consolidated financial statements included in this Annual Report.

The Company also has license agreements with strategic partners to commercialize IMVEXXY and BIJUVA outside of the U.S.

• In July 2018, we entered into a the Knight License Agreement with Knight

pursuant to which we granted Knight an exclusive license to commercialize

IMVEXXY and BIJUVA in Canada and Israel.

• In June 2019, we entered into the "Theramex License Agreement with Theramex

to commercialize IMVEXXY and BIJUVA outside of the U.S., excluding Canada

and Israel. In 2021, Theramex secured regulatory approval for BIJUVA in

certain European countries and began commercialization efforts in those

countries.




In connection with the Company's transformation into a pharmaceutical royalty
company, the termination of our executive management team (except for Mr. Marlan
Walker, our former General Counsel and current Chief Executive Officer) and all
other employees was completed by December 31, 2022. Severance obligations for
all employees other than executive officers were paid in full in the first
quarter of 2023 and severance obligations for terminated executive officers will
be paid in accordance with their employment agreements and separation agreements
as previously disclosed. As of December 31, 2022, we employed one full-time
employee primarily engaged in an executive position. We have engaged external
consultants, including certain former members of our management team, who
support our relationship with current partners and assist with certain
financial, legal and regulatory matters and the continued wind-down of our
historical business operations.

vitaCare divestiture



On April 14, 2022, we completed the divestiture of vitaCare with the sale of all
vitaCare's issued and outstanding capital stock (the "vitaCare Divestiture"). We
received net proceeds of $142.6 million, net of transaction costs of $7.2
million, and we recognized a gain on sale of business of $143.4 million.
Included in the net proceeds amount was $11.3 million of customary holdbacks as
provided in the Purchase Agreement, which is recorded as restricted cash in the
consolidated balance sheets. The restricted cash was held by an escrow agent and
was released to us in March 2023. Additionally, we may receive up to an
additional $7.0 million in earn-out consideration,

                                       43
--------------------------------------------------------------------------------

contingent upon vitaCare's financial performance through 2023 as determined in accordance with the terms of the Purchase Agreement. We will record the contingent consideration at the settlement amount when the consideration is realized or realizable.



The Purchase Agreement contains customary representations and warranties,
covenants, and indemnities of the parties thereto. The commitments under a
long-term services agreement related to vitaCare was transferred to Mayne Pharma
as part of the Mayne Transaction. In addition, under the Mayne License Agreement
Amendment, Mayne Pharma will reduce one quarterly royalty payment (other than
the first quarterly royalty payment) otherwise payable to us by $1.5 million in
consideration of Mayne Pharma assuming our obligations under the long-term
services agreement related to vitaCare.

The operations of vitaCare were classified as discontinued operations in December 2022, when the Company completed the change in its business by becoming a royalty company.



COVID-19

With multiple variant strains of the SARS-Cov-2 virus and the COVID-19 disease
that it causes (collectively, "COVID-19") still circulating, we continue to be
subject to risks and uncertainties in connection with the COVID-19 pandemic. The
extent of the future impact of the COVID-19 pandemic on our business continues
to be highly uncertain and difficult to predict.

As of the date of the filing of this Annual Report, the future extent to which
the COVID-19 pandemic may continue to materially impact our financial condition,
liquidity, or results of operations remains uncertain and difficult to predict.
Even after the COVID-19 pandemic has subsided, we may continue to experience
adverse impacts to our business as a result of any economic recession or
depression that has occurred or may occur in the future.

Portfolio of our licensed products



In December 2022, we changed our business to become a pharmaceutical royalty
company, currently receiving royalties on products licensed to pharmaceutical
organizations that possess commercial capabilities in the relevant territories.
On December 30, 2022, we granted an exclusive license to commercialize the
Company's IMVEXXY, BIJUVA, and prescription prenatal vitamin products sold under
the BocaGreenMD® and vitaMedMD® brands and assigning the Company's exclusive
license to commercialize ANNOVERA to Mayne Pharma.

IMVEXXY (estradiol vaginal inserts), 4-?g and 10-?g



This pharmaceutical product is for the treatment of moderate-to-severe
dyspareunia (vaginal pain associated with sexual activity), a symptom of vulvar
and vaginal atrophy due to menopause. As part of the FDA's approval of IMVEXXY,
we committed to conduct a post-approval observational study to evaluate the risk
of endometrial cancer in post-menopausal women with a uterus who use a low-dose
vaginal estrogen unopposed by a progestogen.

On December 30, 2022, we granted an exclusive license to commercialize the
Company's IMVEXXY in the United States and its possessions and territories to
Mayne Pharma. We also have entered into licensing agreements with third parties
to market and sell IMVEXXY outside of the U.S. We entered into the Knight
License Agreement, with Knight pursuant to which, we granted Knight an exclusive
license to commercialize IMVEXXY in Canada and Israel. We entered into the
Theramex License Agreement with Theramex HQ UK Limited ("Theramex") pursuant to
which we granted Theramex an exclusive license to commercialize IMVEXXY for
human use outside of the U.S., except for Canada and Israel. As of December 31,
2022, no IMVEXXY sales had been made through these licensing agreements.

The FDA has also asked the sponsors of other vaginal estrogen products to
participate in the observational study. In connection with the observational
study, we would have been required to provide progress reports to the FDA on an
annual basis. The obligation to conduct this study was transferred to Mayne
Pharma as part of the License Agreement.

BIJUVA (estradiol and progesterone) capsules, 1 mg/100 mg

This pharmaceutical product is the first and only FDA approved bioidentical hormone therapy combination of estradiol and progesterone in a single, oral capsule for the treatment of moderate-to-severe vasomotor symptoms (commonly known as hot flashes or flushes) due to menopause in women with a uterus.



On December 30, 2022, we granted an exclusive license commercialize the
Company's BIJUVA in the United States and its possessions and territories to
Mayne Pharma. We also have entered into the Knight License Agreement with Knight
pursuant to which we granted Knight an exclusive license to commercialize BIJUVA
in Canada and Israel. We have entered into the Theramex License Agreement with
Theramex pursuant to which we granted Theramex an exclusive license to
commercialize BIJUVA for human use outside of the

                                       44
--------------------------------------------------------------------------------


U.S., except for Canada and Israel. During 2022 and 2021, we had BIJUVA sales of
$1.4 million made through the Theramex License Agreement, and such sales were
included as license revenue in the statements of operations. In addition, in
2021, we received milestone payments comprised of an aggregate of EUR 1.0
million, or $1.2 million, in regulatory milestone payments based on regulatory
approvals for BIJUVA in certain specified markets.

ANNOVERA (segesterone acetate ("SA") and ethinyl estradiol ("EE") vaginal system)



On December 30, 2022, we assigned the Company's exclusive license to
commercialize ANNOVERA to Mayne Pharma. This pharmaceutical product is a
one-year ring-shaped contraceptive vaginal system ("CVS") and the first and only
patient-controlled, procedure-free, reversible prescription contraceptive that
can prevent pregnancy for up to a total of 13 cycles (one year). ANNOVERA is
commercially sold in the U.S. pursuant to the terms of the Population Council
License Agreement. As part of the approval of ANNOVERA, the FDA has required a
post-approval observational study be performed to measure the risk of venous
thromboembolism. We agreed to perform and pay the costs and expenses associated
with this post-approval study, provided that if the costs and expenses
associated with such post-approval study exceed $20.0 million, half of such
excess will offset against royalties or other payments owed by us under the
Population Council License Agreement. In August 2021, we filed a supplemental
New Drug Application ("NDA") with the FDA to modify the testing specifications
for ANNOVERA to allow increased consistency of supply of ANNOVERA. In May 2022,
the FDA approved the supplemental NDA for ANNOVERA.

Prenatal vitamin products



On December 30, 2022, we granted an exclusive license to commercialize, in the
United States and its possessions and territories, our prescription prenatal
vitamin product lines under our vitaMedMD brand name and authorized generic
formulations of some of our prescription prenatal vitamin products under our
BocaGreenMD Prena1 name to Mayne Pharma.

Results of operations



In December 2022, we granted an exclusive license to commercialize our IMVEXXY,
BIJUVA, and prescription prenatal vitamin products and assigning the Company's
exclusive license to commercialize ANNOVERA to Mayne Pharma, which resulted in a
business shift that had a major effect on our operations and financial results.

As part of the transformation that included the Mayne License Agreement,
historical results of commercial operations have been reflected as discontinued
operations in the Company's consolidated financial statements for all periods
prior to the Closing Date. Assets and liabilities associated with the commercial
business are classified as assets and liabilities of discontinued operations in
the Company's consolidated balance sheets. Additional disclosures regarding
discontinued operations are provided in Note 2 to the financial statements
included in this Annual Report.

                                       45
--------------------------------------------------------------------------------

The discussion below, and the revenues and expenses discussed below, are based on and relate to the continuing operations of the company.



2022 compared to 2021

                                                            Year ended December 31,
                                                            2022               2021
Revenue:
Product revenue, net                                    $           -      $          -
License revenue                                                69,963             2,573
Total revenue, net                                             69,963             2,573
Cost of revenue                                                 1,397             1,402
Gross profit                                                   68,566             1,171
Operating expenses:
Selling and marketing                                               -                 -
General and administrative                                     57,903            80,748
Research and development                                            -                 -
Restructuring expense                                           9,472                 -
Total operating expenses                                       67,375            80,748
Income (loss) from operations                                   1,191           (79,577 )
Other (expense) income:
Other (expense) income, net                                      (117 )     

272


Total other (expense) income, net                                (117 )     

272


Income (loss) from continuing operations before
income taxes                                                    1,074           (79,305 )
Provision for income taxes                                          -       

-


Net income (loss) from continuing operations                    1,074           (79,305 )
Income (loss) from discontinued operations, net of
income taxes                                                  110,923           (93,110 )

Net income (loss)                                       $     111,997      $   (172,415 )


Revenue. As part of the transformation of our Company and the Mayne License
Agreement, historical results of commercial operations have been reflected as
discontinued operations in the Company's consolidated financial statements for
all periods presented.

Revenue from continuing operations is related to our license agreements. We
recorded $70.0 million in license revenue related to the allocation of the
initial upfront payment and guaranteed minimum royalties from the Mayne License
Agreement during the year ended December 31, 2022, and $2.6 million in license
revenue related to achieving previously established milestone payment targets
and sales from other licensee during the year ended December 31, 2021.

Gross profit. Our gross profit for 2022 was $68.6 million, an increase of $67.4
million, compared to 2021. The increase in our gross profit was primarily a
result of an increase in license revenue related to the initial upfront payment
and guaranteed minimums from the Mayne Transaction.

Operating expenses. Total operating expenses for 2022 were $67.4 million, a
decrease of $13.4 million, or 16.6%, compared to 2021. Total operating expenses
decreased primarily due to lower general and administrative expenses described
below during 2022, partially offset by $9.5 million of restructuring expenses
including severance, employee termination costs contract termination costs and
write off of fixed assets related to restructuring activities following the
Mayne Transaction.

Our general and administrative costs were $57.9 million for 2022, a decrease of
$22.8 million, or 28.3%, compared to 2021. This decrease was primarily related
to $12.7 million in lower compensation and employee benefit costs, $6.7 million
in lower stock-based compensation expenses, and $3.6 million in lower
information technology expenses. These decreases were partially offset by $3.2
million in higher expenditures attributable to various professional fees, such
as legal, consulting, etc.

Income (loss) from operations. For 2022, we had an income from operations of
$1.2 million, as compared to a loss from operations of $79.6 million for 2021.
This change was attributable to $13.4 million in lower operating expenses and
$67.4 million in higher gross profit.

Other income (expense), net. In 2022, we had non-operating expense of $0.1 million compared to non-operating income of $0.2 million in 2021.


                                       46
--------------------------------------------------------------------------------

Provision for income taxes. In 2022 or 2021, we recorded no provision for income taxes for continuing operations.



Net income (loss) from continuing operations. For 2022, we had a net income of
$1.1 million, or $0.12 per basic and $0.11 per diluted common share, compared to
a loss of $79.3 million, or $9.96 per basic and diluted common share, for 2021.

Discontinued Operations-Revenues were $80.7 million for 2022, a decrease of $3.6
million, or 4.3%, as compared to the prior year. The decrease was driven by a
decrease in IMVEXXY revenue of $4.7 million, lower BIJUVA revenue of $0.5
million and lower prenatal vitamins revenue of $2.2 million, partially offset by
higher revenue of ANNOVERA of $3.8 million. Operating expenses were $97.6
million for 2022, a decrease of $35.7 million, as compared to the prior year.
Operating expenses decreased due to lower selling and marketing expenses of
$33.0 million and lower research and development expenses of $2.1 million as
compared to the prior year, partially offset by restructuring charges of $6.2
million recorded in 2022, which were recorded due to our business shift after
granting an exclusive license to commercialize the Company's IMVEXXY, BIJUVA,
and prescription prenatal vitamin products and assigning the Company's exclusive
license to commercialize ANNOVERA to Mayne Pharma. The decrease in operating
expenses also reflected the reduction of vitaCare operating expenses in
connection with its divestiture in April 2022 and the termination of employees
on December 31, 2022 following the Mayne Transaction. Operating loss from
discontinued operations was $32.5 million, a decrease of $27.7 million as
compared to the prior year.

We reclassified certain expenses that were associated with debt that was
required to be repaid as a result of transaction with Mayne Pharma and the
vitaCare divestiture to discontinued operations, which included interest,
amortization of deferred financing costs as well as expense for accretion of the
Company's newly-designated Series A Preferred Stock, par value $0.001 per share
(the "Series A Preferred Stock") and loss on extinguishment of debt.
Discontinued operations other income (expense) reflects a  $143.4 million gain
on the sale of the vitaCare business and a $62.0 million gain on sale of
ANNOVERA, net of transaction costs partially offset by $17.0 million in expense
for accretion of Series A Preferred Stock in 2022, $8.4 million in loss on
extinguishment of debt in connection with amendments to the Financing Agreement
(as defined below) during 2022 and $3.1 million in higher interest expense and
amortization of deferred financing costs as compared to 2021. For additional
information, see Note 2 - Discontinued Operations, in the notes to the
consolidated financial statements appearing elsewhere in this Annual Report.

Liquidity and capital resources



Our primary use of cash is to fund the continued operations of our company. We
have funded our operations primarily through public offerings of our common
stock and private placements of equity and debt securities. As of December 31,
2022, we had cash totaling $38.1 million. We maintain cash at financial
institutions that at times may exceed the Federal Deposit Insurance Corporation
insured limits of $0.25 million per bank. We have never experienced any losses
related to these funds.

On April 14, 2022, we completed the vitaCare Divestiture and included $11.3
million of customary holdbacks, as provided in the Purchase Agreement, which is
recorded as restricted cash in the consolidated balance sheets. The restricted
cash was held by an escrow agent and was be released to us in March 2023.
Additionally, we may receive up to an additional $7.0 million in earn-out
consideration, contingent upon vitaCare's financial performance through 2023 as
determined in accordance with the terms of the Purchase Agreement. We utilized
$120.0 million of net proceeds from the vitaCare Divestiture to make a
prepayment of the loans under the Financing Agreement under the terms of
Amendment No. 9 of the Financing Agreement.

On December 30, 2022, we granted Mayne Pharma (i) an exclusive, sublicensable,
perpetual, irrevocable license to research, develop, register, manufacture, have
manufactured, market, sell, use, and commercialize the Licensed Products in the
United States and its possessions and territories and (ii) an exclusive,
sublicensable, perpetual, irrevocable license to manufacture, have manufactured,
import and have imported the Licensed Products outside the United States for
commercialization in the United States and its possessions and territories. The
total consideration from Mayne Pharma to us under the License Agreement was (i)
a cash payment of $140.0 million at closing, (ii) a cash payment of
approximately $12.1 million at closing for the acquisition of net working
capital as determined in accordance with the transaction agreement dated
December 4, 2022, and subject to certain adjustments, (iii) a cash payment of
approximately $1.0 million at closing for prepaid royalties in connection with
the License Agreement Amendment and (iv) the right to receive the contingent
consideration set forth in the License Agreement, as amended.

Pursuant to the Mayne License Agreement, Mayne Pharma will make one-time,
milestone payments to the Company of each of (i) $5.0 million if aggregate net
sales of all Products in the United States during a calendar year reach $100.0
million, (ii) $10.0 million if aggregate net sales of all Products in the United
States during a calendar year reach $200.0 million and (iii) $15.0 million if
aggregate net sales of all Products in the United States during a calendar year
reach $300.0 million. Further, Mayne Pharma will pay to the Company royalties on
net sales of all Products in the United States at a royalty rate of 8.0% on the
first $80 million in annual net sales and 7.5% on annual net sales above $80.0
million, subject to certain adjustments, for a period of 20 years following the
Closing Date. The royalty rate will decrease to 2.0% on a Product-by-Product
basis upon the earlier to occur of (i) the expiration or revocation of the last
patent covering a Product and (ii) a generic version of a Product launching in
the United States. Mayne Pharma will pay to the Company minimal annual royalties
of $3.0 million per year for 12 years, adjusted for inflation at an annual rate
of 3%, subject to certain

                                       47
--------------------------------------------------------------------------------

further adjustments, including as described below. Upon the expiry of the 20-year royalty term, the licenses granted to Mayne Pharma under the Mayne License Agreement will become a fully paid-up and royalty free license for the Licensed Products.

See "Going Concern" below for further discussion related to our ability to generate and obtain adequate amounts of cash to meet our liquidity needs and our plans for to satisfy our such needs in the short-term and in the long-term.

Cash flows

The following table reflects the major categories of cash flows from continuing operations for each of the periods (in thousands).



Cash flow from continuing operations                     2022          2021

Net cash provided by (used in) operating activities $ 9,359 $ (55,133 ) Net cash used in investing activities

                       (355 )      

(2,223 ) Net cash (used in) provided by financing activities (235,206 ) 129,552





2022 compared to 2021

Operating Activities from continuing operations. Net cash provided by operating
activities in 2022 was $9.4 million, compared to net cash used in operating
activities of $55.1 million for 2021. This decrease of $64.5 million or 117%,
was primarily due to a $80.4 million decrease in our net loss from continuing
operations resulting from allocated to day one license revenue from the Mayne
Transaction, a $8.7 million decrease in cash usage related to changes in
operating assets and liabilities, and a $7.2 million increase in non-cash
expenditure adjustments as compared to 2021.

Investing Activities from continuing operations. Net cash used in investing
activities for 2022 was $0.4 million, compared to net cash used in investing
activities of $2.2 million for 2021. This change was due to lower fixed asset
and patent related costs as compared to 2021.

Financing Activities from continuing operations. Net cash used in financing
activities for 2022 was $235.2 million, compared to net cash provided by
financing activities of $129.6 million for 2021. This change of $364.8 million,
or 281.6%, was primarily related to higher repayment of debt of $169.4 million
as compared to 2021, the redemption of our Series A Preferred Stock of $38.7
million at liquidation preference, and the repayment of make-whole derivative of
$3.0 million as compared to 2021. This was partially offset by proceeds from
Series A Preferred Stock of $21.7 million, proceeds from make-whole payment of
$3.3 million, lower proceeds from sale of common stock of $181.7 million, lower
payment for financing fees of $3.5 million and lower proceeds from sale of stock
related to employee stock purchase plan of $0.2 million as compared to 2021.

Operating Activities from discontinued operations. Net cash used in operating
activities in 2022 was $13.4 million as compared to net cash used in operating
activities of $87.6 million for 2021. This decrease relates to a decrease in net
loss of $204.0 million reflecting four months of vitaCare activities in 2022 as
compared to a full year in 2021 and reductions in marketing expenses for the
commercial business as well as lower research and development expenses to
preserve cash in 2022, as well as increase in non-cash expenditure adjustments
which included debt financing fees, non-cash interest expense, accretion of
Series A Preferred Stock and make-whole payment accretion and the loss of
extinguishment of debt as compared to 2021.

Investing Activities from discontinued operations. Net cash provided by
investing activities for 2022 was $223.8 million which included proceeds from
divesture of vitaCare of $142.6 million and proceeds from the sale of ANNOVERA
of $81.2 million in 2022.

For additional details, see the consolidated statements of cash flows included in this 2022 10-K Report.



Other liquidity measures

Receivable. On December 30, Mayne Pharma acquired our account receivable balance
of approximately $29.3 million which is subject to certain working capital
adjustments. As of December 31, 2022, we had a royalty receivable of $1.5
million relating to the short-term portion of receivable from Mayne Pharma and
$20.3 million relating to the long term portion of royalty receivable which
includes royalties recognized from the Minimum Annual Royalty. See Note 1
Business, basis of presentation, new accounting standards and summary of
significant accounting policies (L Revenue Recognition) to the consolidated
financial statements included in this Annual Report.

Inventory. On December 30, Mayne Pharma acquired our inventory balance of approximately $8.4 million, which is subject to certain net working capital adjustments.

Debt. On December 30, 2022, we repaid all obligations under the Financing Agreement and the Financing Agreement was terminated. See Note 7. Debt to the consolidated financial statements included in this Annual Report.


                                       48
--------------------------------------------------------------------------------

Going concern



On December 4, 2022, we entered into agreements with Mayne Pharma pursuant to
which we (i) granted Mayne Pharma an exclusive license to commercialize IMVEXXY,
BIJUVA, and prescription prenatal vitamin products (in the United States and its
possessions and territories), (ii) assigned to Mayne Pharma the Company's
exclusive license to commercialize ANNOVERA in the United States and its
possessions and territories, and (iii) sold certain other assets to Mayne
Pharma.

The total consideration from Mayne Pharma to the Company for the purchase of the
Transferred Assets and the grant of the licenses under the License Agreement was
(i) a cash payment of $140.0 million at closing, (ii) a cash payment of
approximately $12.1 million at closing for the acquisition of net working
capital subject to certain adjustments, (iii) a cash payment of approximately
$1.0 million at closing for prepaid royalties in connection with the License
Agreement Amendment and (iv) the right to receive the contingent consideration
set forth in the License Agreement, as amended.

On the Closing Date, we repaid all obligations under the Financing Agreement,
dated as of April 24, 2019, as amended, with Sixth Street Specialty Lending,
Inc., as administrative agent, the various lenders from time-to-time party
thereto, and certain of the Company's subsidiaries party thereto from time to
time as guarantors (the "Financing Agreement") and the Financing Agreement was
terminated.

Following the transaction with Mayne Pharma, we changed our business to become a
royalty company, currently receiving royalties on products licensed to
pharmaceutical organizations that possess commercial capabilities in the
relevant territories. We may need to raise additional capital to provide
additional liquidity to fund our operations until we become cash flow positive.
To address our capital needs, we are pursuing various equity and debt financing
and other alternatives. The equity financing alternatives may include the
private placement of equity, equity-linked, or other similar instruments or
obligations with one or more investors, lenders, or other institutional
counterparties or an underwritten public equity or equity-linked securities
offering. Our ability to sell equity securities may be limited by market
conditions, including the market price of our common stock, and our available
authorized shares. To the extent that we raise additional capital through the
sale of such securities, the ownership interests of our existing stockholders
will be diluted, and the terms of these new securities may include liquidation
or other preferences that adversely affect the rights of our existing
stockholders. If we are not successful in obtaining additional financing, we
could be forced to discontinue or curtail our business operations, sell assets
at unfavorable prices, or merge, consolidate, or combine with a company with
greater financial resources in a transaction that might be unfavorable to us.
Along with considering additional financing and other strategic alternatives, we
have reviewed numerous potential scenarios in connection with steps that we may
take to reduce our operating expenses.

Our ability to sell equity securities may be limited by market conditions, including the market price of our common stock and the potential delisting of our common stock from the Nasdaq Global Select Market, and our available authorized shares.



To the extent that we raise additional capital through the sale of such
securities, the ownership interests of our existing stockholders will be
diluted, and the terms of these new securities may include liquidation or other
preferences that adversely affect the rights of our existing stockholders. If we
are not successful in obtaining additional financing, we could be forced to
discontinue or curtail our business operations, sell assets at unfavorable
prices, or merge, consolidate, or combine with a company with greater financial
resources in a transaction that might be unfavorable to us.

If Mayne Pharma's sales of IMVEXXY, BIJUVA, or ANNOVERA are delayed, if the net
working capital settlement with Mayne Pharma under the Transaction Agreement is
greater than estimated, or if we are unsuccessful with future financings and or
the continued impact of the COVID-19 pandemic or the supply chains related to
the third-party contract manufacturers is worse than we anticipate, our existing
cash reserves would be insufficient to satisfy our liquidity. The presence of
these projected factors in conjunction with the uncertainty of the capital
markets raises substantial doubt about the Company's ability to continue as a
going concern for the next twelve months from the issuance of these financial
statements.

The accompanying consolidated financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.

Contractual obligations, off-balance sheet arrangements, purchase commitments and employment agreements



Our contractual obligations and off-balance sheet arrangements are set forth
below. For additional information on any of the following and other obligations
and arrangements, see "Note 7. Debt" and "Note 8. Commitments and Contingencies"
to the consolidated financial statements included in this 2022 10-K Report.

                                       49
--------------------------------------------------------------------------------

Contractual obligations

A summary of contractual obligations is as follows:



                                     Total        Year 1       Years 2-3       Years 4-5       > 5 years
Operating lease obligations         $ 11,868     $  1,443     $     2,990     $     3,141     $     4,294
Total contractual obligations       $ 11,868     $  1,443     $     2,990     $     3,141     $     4,294


In the ordinary course of business, we enter into agreements with third parties
that include indemnification provisions, which, in our judgment, are normal and
customary for companies in our industry sector. Pursuant to these agreements, we
generally agree to indemnify, hold harmless, and reimburse indemnified parties
for losses suffered or omitted by us. The maximum potential amount of future
payments we could be required to make under these indemnification provisions is
sometimes unlimited. We have not incurred material costs to defend lawsuits or
settle claims related to these indemnification provisions. As a result, the
estimated fair value of liabilities relating to these provisions is minimal.
Accordingly, we have no liabilities recorded for these provisions as of December
31, 2022 and 2021.

In the normal course of business, we may be confronted with issues or events
that may result in contingent liability. These generally relate to lawsuits,
claims, environmental actions, or the actions of various regulatory agencies. We
consult with counsel and other appropriate experts to assess the claim. If, in
our opinion, we have incurred a probable loss as set forth by U.S. GAAP, an
estimate is made of the loss and the appropriate accounting entries are
reflected in our financial statements.

Purchase commitments

Information regarding purchase commitments is in "Note 8. Commitments and contingencies" to the consolidated financial statements included in this 2022 10-K Report.



Employment agreements

Information regarding employment agreements is in "Note 8. Commitments and contingencies" to the consolidated financial statements included in this 2022 10-K Report.

Critical accounting policies and estimates



Management's discussion and analysis of our financial condition and results of
operations are based upon our consolidated financial statements included
elsewhere in this 2022 10-K Report, which has been prepared in accordance with
U.S. GAAP ("U.S. GAAP"). The preparation of these financial statements requires
management to make estimates and judgments that affect the reported amounts of
assets, liabilities, revenues and expenses and related disclosure of contingent
assets and liabilities. On an ongoing basis, we evaluate our estimates,
including those related to unbilled revenue, identifiable intangible assets,
certain accrued liabilities, and income taxes. We base our estimates on
historical experience and on other assumptions that are believed 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.

We have identified the areas described below as critical to our business
operations and the understanding of our results of operations given the
uncertainties associated with the assumptions underlying each estimate. For a
detailed discussion on the application of these and other significant accounting
policies, see "Note 1. Basis of presentation, new accounting standards and
summary of significant accounting policies" to the consolidated financial
statements included in this 2022 10-K Report.

Discontinued Operations



Discontinued operations comprise activities that were disposed of at the end of
the period, represent a separate major line of business that can be clearly
distinguished for operational and financial reporting purposes and represent a
business shift having a major effect on the Company's operations and financial
results according to Accounting Standard Codification ("ASC") Topic 205,
Presentation of Financial Statements. An adjustment has been made to the
consolidated statements of operations for the twelve months ended December 31,
2022 and 2021 to reclassify commercial activities and vitaCare activities to
discontinued operations as the cessation of these operations, in the aggregate,
represented a business shift that will have a major effect on the Company's
operations and financial results. For additional information, see Note 2 -
Discontinued Operations, in the notes to the consolidated financial statements
appearing elsewhere in this Report.

                                       50
--------------------------------------------------------------------------------

Segment reporting



We manage and operate as one business, which prior to December 2022 was focused
on creating and commercializing products targeted exclusively for women and
after we signed License Agreement with Mayne Pharma, it is focused on collecting
royalties from licensing our products. Our business is led by our chief
executive officer. We do not operate separate lines of business with respect to
any of our products, and we do not prepare discrete financial information with
respect to separate products. Accordingly, we view our business as one
reportable operating segment.

License revenue



License arrangements may consist of non-refundable upfront license fees,
exclusive licensed rights to patented or patent pending technology, and various
performance or sales milestones and future product royalty payments. Some of
these arrangements may include multiple performance obligations. Non-refundable
up-front fees that are not contingent on any future performance by us, and do
not require continuing involvement on our part, are recognized as revenue when
the right to use functional intellectual property is transferred to the
customer.

On December 30, 2022, we closed a License Agreement with Mayne Pharma pursuant
to which we sold to Mayne Pharma the exclusive license rights in our product
ANNOVERA and granted an exclusive license in other products, including IMVEXXY
and BIJUVA. Under the terms of the License Agreement, we received $140 million
at closing and we are eligible to receive additional payments in the aggregate
of up to an additional $30 million based on the achievement of sales milestones
(collectively, the "Milestone Amounts"). The proceeds at closing were allocated
between consideration for the sale of ANNOVERA and the initial license fee for
the Licensed Products, as the sale of ANNOVERA was accounted for under ASC
610-20, Gains and Losses from Derecognition of Nonfinancial Assets in arriving
at the gain on disposal (see Note 2 to the financial statements included in this
Annual Report), while the license grant of the other products were recognized
under the provisions of ASC 606, Revenue from Contracts with Customers, as a
license of functional intellectual asset. The proceeds were allocated among the
Licensed Products on the relative net present value of forecasted future product
sales from those products. The Milestone Amounts will be recognized, as
applicable, in subsequent periods based on actual product sales that exceed the
respective net sales milestones as such variable consideration is constrained by
the occurrence of the subsequent sales.

Our royalty revenue recognized in 2022 primarily related to royalties provided
for under the Mayne License Agreement based on Mayne Pharma's sales of the
Licensed Products subject to that agreement. Under the agreement, the Mayne
License Agreement, the Company is entitled to earn royalties on net sales of all
of the Licensed Products at a royalty rate of (i) 8% on the first $80 million of
net sales of the Licensed Products and (ii) 7.5% on net sales of all of the
Licensed Products after the first $80 million of net sales. The royalty rate is
subject to a 2% reduction upon the earlier to occur of (i) the expiration or
revocation of the last valid claim covering a Licensed Product, and (ii) a
generic product launch (a "LOE"). We are entitled to minimum annual royalties
beginning with the year ending December 31, 2023 ($3 million annual minimum) and
continuing with 3% annual increases through the year ending December 31, 2034
(the "Minimum Annual Royalty"). The Minimum Annual Royalty totaled $42.6
million, and this total amount was allocated among the Licensed Products on the
relative net present value of forecasted future product sales from those
products. The portion allocated to consideration for the sale of ANNOVERA was
attributed towards the gain on disposal of that asset. For the remaining portion
allocated to the license grants for the other products, we determined that the
minimum guarantee underlying the Minimum Annual Royalty should be treated as
fixed consideration and recognized under ASC 606 at the point in time when the
license was transferred. Since the Minimum Annual Royalty will be received in
annual installments through 2034, we determined the transaction price allocated
under ASC 606 contained a significant financing component, and we therefore
determined the initial royalty revenue and corresponding receivable based on the
present value of the allocated Minimum Annual Royalty. The present value was
calculated using a discount rate of 10.45%, based on the credit characteristics
of Mayne Pharma and the timing of future payments, and the value will be
accreted to full value through the earlier of January 1, 2034 or a LOE. This
royalty receivable is a contract asset as of December 31, 2022, and is further
subject to offset by Mayne Pharma.

Royalty revenue earned in excess of the Minimum Annual Royalty will be
recognized under ASC 606, which provides revenue recognition constraints by
requiring the recognition of revenue at the later of the following: 1) when the
subsequent sale occurs or 2) when the performance obligation to which some or
all of the sales-based royalty has been allocated has been satisfied (or
partially satisfied). We applied the royalty recognition constraint required
under the guidance for sales-based royalties, which requires a sales-based
royalty to be recorded no sooner than the underlying sale. Therefore, royalties
on sales of products commercialized by Mayne Pharma will be recognized in the
subsequent periods that the Licensed Products are sold.

For additional discussion on revenue, see "L. Revenue recognition" in Note 1.
Basis of presentation, new accounting standards and summary of significant
accounting policies to the consolidated financial statements included in this
2022 10-K Report.

                                       51
--------------------------------------------------------------------------------


During 2022 and 2021, we had BIJUVA sales of $1.4 million made through the
Theramex License Agreement, and such sales were included as license revenue in
the statements of operations. In addition, in 2021, we received milestone
payments comprised of an aggregate of EUR 1.0 million, or $1.2 million, in
regulatory milestone payments based on regulatory approvals for BIJUVA in
certain specified markets. We previously granted licenses to commercialize the
Company's BIJUVA product outside of the United States to Theramex and Knight.

Share-based payment awards



We account for share-based payment awards on a fair value basis of the equity
instrument issued. Under fair value accounting, the grant-date fair value of the
share-based payment award is amortized as compensation expense, on a
straight-line basis, over the service period (generally, the vesting period) for
both graded and cliff vesting awards. We have elected to account for forfeitures
as they occur.

Income taxes

Income taxes are accounted for under the asset and liability method. Under this
method, deferred tax assets and liabilities are recognized for the future tax
consequences attributable to differences between the financial statement
carrying amounts of existing assets and liabilities and their respective tax
bases, and operating loss and income tax credit carryforwards. Deferred tax
assets and liabilities are measured using enacted income tax rates expected to
apply to taxable income in the years in which those temporary differences are
expected to be recovered or settled. The effect on deferred tax assets and
liabilities of a change in income tax rates is recorded as a component of the
income tax provision in the period that includes the enactment date.

Regular assessments are made on the likelihood that our deferred tax assets will
be recovered from our future taxable income. Our evaluation is based on
estimates, assumptions, and includes an analysis of available positive and
negative evidence, giving weight based on the evidence's relative objectivity.
Sources of positive evidence include estimates of future taxable income, future
reversal of existing taxable temporary differences, taxable income in carryback
years, and available tax planning strategies. Sources of negative evidence
include current and cumulative losses in recent years, losses expected in early
future years, any history of operating losses or tax credit carryforwards
expiring unused, and unsettled circumstances that, if unfavorably resolved,
would adversely affect future profit levels.

The remaining carrying value of our deferred tax assets, after recording the
valuation allowance on our deferred tax assets, is based on our present belief
that it is more likely than not that we will be able to generate sufficient
future taxable income to utilize such deferred tax assets. The amount of the
remaining deferred tax assets considered recoverable could be adjusted if our
estimates of future taxable income during the carryforward period change
favorably or unfavorably. To the extent we believe that it is more likely than
not that some or all the remaining deferred tax assets will not be realized, we
must establish a valuation allowance against those deferred tax assets,
resulting in additional income tax expense in the period such determination is
made. To the extent a valuation allowance currently exists, we will continue to
monitor all positive and negative evidence until we believe it is more likely
than not that it is no longer necessary, resulting in an income tax benefit in
the period such determination is made.

Our policy is to recognize both interest and penalties related to uncertain tax
positions as part of the income tax provision. Significant judgment is required
in evaluating our tax positions, and in determining our provisions for income
taxes, our deferred tax assets and liabilities and any valuation allowance
recorded against our net deferred tax assets. We establish reserves when,
despite our belief that the income tax return positions are fully supportable,
certain positions are likely to be challenged and we may ultimately not prevail
in defending those positions.

Restructuring Costs.

Our restructuring costs consist primarily of severance, employee termination costs contract termination costs and write off of fixed assets related to restructuring activities.

Recent accounting pronouncements

Information regarding accounting standards adopted during 2022 is included in "Note 1. Basis of Presentation, New Accounting Standards and Significant Accounting Policies" to the consolidated financial statements.

© Edgar Online, source Glimpses